{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["CEG edits","Simplified model","Inputs","Outcomes","Summary","PTRM_ORAB","PTRM_Life","PTRM_Capex","PTRM_RealSLDepn","PTRM_NomSLDepn","OLD-PTRM_SLDepn","PTRM_IndexRAB","PTRM_RoC","PTRM_MAR","Pricing_MAR","PTRM-RFM_Rollover","RFM_RealCapex","RFM_RealWACCCapex","RFM_NomCapex","RFM_ORAB","RFM_RealSLDepn","RFM_NomSLDepn","OLD-RFM_SLDepn","RFM_IndexRAB","Monte Carlo"],"not_rendered":{"charts":8,"images":2,"macros":1,"external_links":7,"defined_names":181,"comments":12,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CEG edits","index":0,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Introduction"]
[null,null,"As part of its Review of Expected Inflation 2017, the AER provided a model that calculates the long term term impact of inflation on revenue outcomes. It was envisioned that the model would be discussed at the 9 August 2017 technical workshop in Sydney. The AER also anticipated that stakeholders would submit additional models to be reviewed during the workshop. It is our understanding that the Review was organised in response to stakeholder concerns regarding a number of deficiencies in the treatment of inflation within the PTRM-RFM framework, many of which were discussed in a CEG report.[1]"]
[]
[null,null,"The AER model focuses on the NPV of expenditures and revenues before interest costs.  The AER model demonstrates that on a $1,000 initial investment (followed by another $1,000 spread evenly over 10 years) the NPV of real cash-flows  before interest (discounted using the same real WACC as adopted in the PTRM) is zero, or close to zero, in the inflation scenarios/regualtory approaches modelled."]
[]
[null,null,"We have included additional modelling to highlight the NPV of cash-flows accruing to equity holders after interest.  We have assumed that interest costs are 5.5% (default assumption) in nominal terms and that the  cost of equity is the value that is consistent with this and the AER's assumed 5.0% real WACC.    The adoption of a 5.5% nominal cost of debt is not important to the results (the same key results  follow irrespective of the assumed nominal cost of debt).   What is important is the assumption that the cost of debt is specified in nominal terms and is, therefore, not affected by actaul inflation falling below/rising above forecast.  That is, equity holders are assumed to have to pay the PTRM cost of debt in nominal terms irrespective of whether actaul inflation deviates from forecast inflation.  This is consistent with an assumption that the firm has issued nominal debt.  "]
[null,null,"Self contained simplified CEG model "]
[null,null,"The sheet 'simplified model' is a self contained model of the RAB RFM PTRM interactions in a simple model with 2 one year regulatory periods.  It illustrates the same general points (only in a much simpler framework) as does the modifications to the AER spreadsheet described below."]
[]
[null,null,"CEG modifications to the AER's model"]
[null,null,"1. Separating WACC outcomes to individual debt and equity components"]
[null,null,"The AER's LTAS v3.1 model generates the closing RAB and cashflow at the end of each year, using a simplified version of the PTRM-RFM framework, but does not separate the cashflows into debt and equity components. Our modification carries out such a separation as follows:"]
[null,null,"- option for the user to set the assumed gearing (Inputs!B16) and nominal cost of debt, which generates an implied nominal return on equity (Inputs!F17) and real return on equity (Inputs!J17)"]
[null,null,"- updated formula in Inputs!B18 to use the correct forecast inflation (original LTAS v3.1 model always assumed 2.5% forecast inflation even in scenarios 8 and 9"]
[null,null,"- derived total debt as (gearing × closing RAB from previous year, e.g: Outcomes!E32)"]
[null,null,"- derived cash-flow for net amount of debt raised as (amount of debt in the next year - the amount of debt in the currrent year, e.g: Outcomes!D33)"]
[null,null,"- derived interest cost as (total debt × nominal cost of debt, e.g: Outcomes!E34)"]
[null,null,"- derived total cash flow to equity as (nominal cash flow before interest + debt raised - interest cost, e.g: Outcomes!D36)"]
[null,null,"- derived total cash flow to debt holders as (interest cost - debt raised, e.g: Outcomes!D37)"]
[null,null,"- derived real cash flow to equity as (total cash flow to equity / cumulative actual inflation index, e.g: Outcomes!D38)"]
[null,null,"- calculated the internal rates of return for WACC, equity, debt, and real cash flow to equity (e.g: Outcomes!B41:B44)"]
[null,null,"- calculated the NPV of returns to equity investors (e.g.: Outcomes!C44)"]
[null,null,"2. Adding Approach H"]
[null,null,"The AER's LTAS v3.1 model included Approaches A to G, each of which used different measures of inflation in various parts of the PTRM-RFM framework. We have added Approach H that implements a possible (one of many)  modification, in which the PTRM is adjusted each year to use teh following value for inflation wherever inflation is being used to derive a real return  [Gearing * Actual +(1-Gearing)* Forecast]."]
[null,null,"- Added Approach H in Inputs!A136:B142"]
[null,null,"- Added calculations of [Gearing * Actual +(1-Gearing)* Forecast] in row 10 of each calculation sheet, including the modifications stipulated in step (1) above"]
[null,null,"- Added calculations for Approach H in rows 244 to 275 of the Outcomes sheet and rows 139 to 154 of all other calculation sheets"]
[]
[null,null,"3. Comparison of the eight approaches in terms of NPV/IRR of real equity cash-flows"]
[null,null,"The AER's LTAS v3.1 model compared Approaches A to G in terms of NPV and RAB outcomes (Summary!A35:O43). We have added Approach H, and further included comparisons of the approaches in terms of WACC, nominal equity, nominal debt, and real cash flow to equity (Summary!Q35:T43)"]
[]
[null,null,"The tables to the right compare the NPV and IRR (relative to target IRR) of the equity cash-flows.    It can  be seen that all approches have a zero NPV and a zero deviation between IRR and target RoE in scenario 1 (perfect forecast).  However, it can be seen that in the scenarios where actual and forecast inflation deviate more materially Approach H generates an NPV that is much closer to zero than any of other approaches (equivalently it generates an IRR that is matierally closer to target).  "]
[]
[null,null,"The reaon approach H generates an NPV much closer to zero is because it, in effect, does not treat debt as a real cost.  That is, it does not assume that debt holders will accept lower nominal compensation than agreed at the time of debt issuance if actual inflation is lower than forecast (and, equivalently, it does not assume that debt holders can demand higher nominal compensation than agreed at the time of issuance if inflation is higher than expected).  ",null,"NPV of equity investments "]
[null,null,null,null,null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10"]
[null,null,"[1] CEG, Best estimate of expected inflation, September 2016",null,"Approach A",-1.977749733295193E-13,-75.102814894941872,74.373644085207076,0.27870892050007201,-62.440026510751636,61.423168790125168,-1.7549646869462399,-64.527021744249552,87.70535180042485,1.8839225219564077]
[null,null,null,null,"Approach B",-1.977749733295193E-13,-63.194959799774551,62.58140197144531,1.0954201751630623,-56.362354068409473,55.697595145173381,-2.3729740868486782,-54.374568413658004,73.645990126765355,4.6469571034877699]
[null,null,null,null,"Approach C",-1.977749733295193E-13,-75.10281489494237,74.373644085207573,-1.5569642358089619,-56.362354068409473,55.697595145173381,0.31573772204530093,-64.527021744250035,87.705351800425461,-3.6079958992132637]
[null,null,null,null,"Approach D",-1.977749733295193E-13,-75.10281489494237,74.373644085207573,1.0867500663127481,-66.175665612339671,65.399630110751474,-2.5898673370571208,-64.527021744250035,87.705351800425461,5.3238842478492998]
[null,null,null,null,"Approach E",-1.977749733295193E-13,-75.10281489494237,74.373644085207573,0.27870892049862472,-62.440026510752126,61.423168790125665,-1.7549646869477349,-64.527021744250035,87.705351800425461,1.8839225219562885]
[null,null,null,null,"Approach F",-1.977749733295193E-13,-63.194959799774551,62.58140197144531,0.29131131253729786,-52.60201802402058,51.745123739852971,-1.534031812277556,-54.374568413658004,73.645990126765355,1.2050480659325711]
[null,null,null,null,"Approach G",-1.977749733295193E-13,-63.194959799774551,62.58140197144531,1.9178550908218699,-54.202726532397385,52.850928301578499,-3.6665800892514659,-54.374568413658004,73.645990126765355,11.25765309453473]
[null,null,null,null,"Approach H",-2.2462947114907616E-13,9.0054663796098211,-7.7621475776147015,0.12294384368002782,4.2906315704049556,-3.4087699863269973,-0.27670356885008163,8.355113706041319,-8.2925569890032733,-1.0633203694170605]
[null,null,null,null,"Difference between actual IRR and target real return on equity."]
[null,null,null,null,null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10"]
[null,null,null,null,"Approach A",3.3315988856585932E-12,-1.5210861466815787E-2,1.4916931777798223E-2,5.6389200809234263E-5,-1.2563494455715765E-2,1.2400375750646161E-2,-3.5234388874756661E-4,-1.4916931774681702E-2,1.5210861471552067E-2,3.8993098886448696E-4]
[null,null,null,null,"Approach B",3.3315988856585932E-12,-1.2757288975176986E-2,1.2586706909714571E-2,2.2146204770460975E-4,-1.1368805959660791E-2,1.1216611996750767E-2,-4.767930845838847E-4,-1.2535788441797285E-2,1.2815332448224775E-2,9.5777408325610491E-4]
[null,null,null,null,"Approach C",3.3315988856585932E-12,-1.5210861466815787E-2,1.4916931777798445E-2,-3.1429106922460648E-4,-1.1368805959660791E-2,1.1216611996750767E-2,6.352510223543717E-5,-1.4916931774681924E-2,1.5210861471552067E-2,-7.4669581730095469E-4]
[null,null,null,null,"Approach D",3.3315988856585932E-12,-1.5210861466815787E-2,1.4916931777798445E-2,2.1981527501728493E-4,-1.3376509613229184E-2,1.3147510337180576E-2,-5.201470804947067E-4,-1.4916931774681924E-2,1.5210861471552067E-2,1.0971463533984843E-3]
[null,null,null,null,"Approach E",3.3315988856585932E-12,-1.5210861466815787E-2,1.4916931777798445E-2,5.6389200809012219E-5,-1.2563494455715765E-2,1.2400375750646161E-2,-3.5234388874778866E-4,-1.4916931774681924E-2,1.5210861471552067E-2,3.8993098886448696E-4]
[null,null,null,null,"Approach F",3.3315988856585932E-12,-1.2757288975176986E-2,1.2586706909714571E-2,5.8910151184796145E-5,-1.0561896532424078E-2,1.0464955916741611E-2,-3.0811892912759042E-4,-1.2535788441797285E-2,1.2815332448224775E-2,2.494530941935108E-4]
[null,null,null,null,"Approach G",3.3315988856585932E-12,-1.2757288975176986E-2,1.2586706909714571E-2,3.8848127403627586E-4,-1.0999556607876396E-2,1.057702665164055E-2,-7.3536274536807611E-4,-1.2535788441797285E-2,1.2815332448224775E-2,2.3190768326689232E-3]
[null,null,null,null,"Approach H",3.3315988856585932E-12,1.8215099722845157E-3,-1.55838795447312E-3,2.4749336033733083E-5,8.6904234460920271E-4,-6.8350421280034823E-4,-5.5850270361548771E-5,1.9290937521357632E-3,-1.4397220795565324E-3,-2.1884465948633636E-4]

{"sheet":"Simplified model","index":1,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[11,2,11,5],[12,2,12,5],[13,2,13,5],[0,0,1,8]]}
["User notes: Nominal cost of capital is 7.625% as requested by the AER.  Cost of debt is arbitrarily chosen to be 5.5% and the nominal cost of equity is 'backsolved' to be consistent with these assumptions and 60% gearing.  Expected inflation is assumed to be 2.5% which results in the real expected returns at the time the PTRM is run in cells C5 to C7. B10 denotes actual inflation which can vary from expected inflation.  B11 allows the user to choose what inflation is used in the RAB RFM: 1) 100%  actual inflation (as is currently the case); 2) weighted average of expected inflation from the PTRM (60%) and actual inflation (40%); 3) 100% expected inflation.  Rows 17 to 21 described the total nominal return on the RAB and its component elements (i.e., cash vs increase in RAB).  Row 23 is the nominal cost of debt that is assumed to be fixed (i.e., independent of actual inflation).   Rows 25/26 are the nominal/real return to shareholders after paying the fixed nominal cost of debt.  Cells 25 and 26 summarise that: A) under the current regime (RAB RFM uses 100% actual inflation) the realised return on equity does not match the PTRM cost of equity (nominal or real) if actual inflation differs from expected; B) the realised real return on euity does match that implied by the PTRM if a weighted average of expected and actual inflation is used in the RAB RFM C) the realised nominal return on euity does match that implied by the PTRM if expected inflation is used in the RAB RFM"]
[]
[]
["PTRM values","Nominal","Real"]
["Cost of equity",{"$f":"(B7-B6*0.6)/0.4","v":0.10812499999999982},{"$f":"(B5-$B$8)/(1+$B$8)","v":8.1097560975609578E-2}]
["Cost of debt",5.5E-2,{"$f":"(B6-$B$8)/(1+$B$8)","v":2.9268292682926831E-2}]
["Nominal WACC",{"$f":"1.05*1.025-1","v":7.6249999999999929E-2},{"$f":"(B7-$B$8)/(1+$B$8)","v":4.9999999999999933E-2}]
["Expected inflation",2.5000000000000001E-2]
["RAB RFM values"]
["Actual inflation",1.4999999999999999E-2]
["Adjustment to revenues for deviations of actual from expected inflation","None (current regime)"]
["None (current regime)",0,"1. Describes current PTRM (no adjustment for deviations from expected inflation)"]
["Only adjust for debt portion  of RAB (60%)",{"$f":"0.6*(B8-B10)*B17","v":0.60000000000000009},"2. Describes PTRM adjustment to target the nominal cost of debt"]
["Adjust for entire RAB",{"$f":"(B8-B10)*B17","v":1.0000000000000002},"3. Describes PTRM adjustment to target the nominal cost of debt and a nominal cost of equity"]
["Total compensation PTRM plus RAB RFM"]
[null,"Opening","Closing","Return ($)","Return (%)","Component of % return"]
["RAB (RFM)",100,{"$f":"B17*(1+B10)","v":101.49999999999999},{"$f":"C17-B17","v":1.4999999999999858},{"$f":"D17/B17","v":1.4999999999999857E-2},"RAB Growth"]
[{"$f":"CONCATENATE(\"PTRM Equity compensation (40%*(\",B5*100,\"%-\",B8*100,\"%))\")","v":"PTRM Equity compensation (40%*(10.8125%-2.5%))"},null,null,{"$f":"(B5-B8)*0.4*B17","v":3.3249999999999926},{"$f":"D18/(0.4*B17)","v":8.312499999999981E-2},"Cash"]
[{"$f":"CONCATENATE(\"PTRM Debt compensation (60%*(\",B6*100,\"%-\",B8*100,\"%))\")","v":"PTRM Debt compensation (60%*(5.5%-2.5%))"},null,null,{"$f":"(B6-B8)*0.6*B17","v":1.7999999999999998},{"$f":"D19/(0.6*B17)","v":2.9999999999999995E-2},"Cash"]
["Adjustment to PTRM revenues for inflation forecast error",null,null,{"$f":"IF(B11=A12,B12,IF(B11=A13,B13,B14))","v":0},{"$f":"D20/B17","v":0}]
["RoR Cash (PTRM)",null,null,{"$f":"SUM(D18:D20)","v":5.1249999999999929},{"$f":"D21/B17","v":5.1249999999999928E-2},"Total cash"]
["Overall return on RAB"," ",null,{"$f":"SUM(D17,D21)","v":6.6249999999999787},{"$f":"D22/B17","v":6.6249999999999781E-2},"Cash + RAB growth"]
["Cost of debt"]
["Cost of debt actually paid by business"," ",null,{"$f":"B6*B17*0.6","v":3.3},{"$f":"D24/(0.6*B17)","v":5.5E-2}]
["Return to shareholders"]
["Nominal",null,null,{"$f":"D22-D24","v":3.3249999999999789},{"$f":"D26/(0.4*B17)","v":8.3124999999999477E-2},{"$f":"IF(ROUND(E26-B5,4)=0,\"Matches nominal PTRM RoE\",\"Does not Match nominal PTRM RoE\")","v":"Does not Match nominal PTRM RoE"}]
["Real",null,null,null,{"$f":"(E26-B10)/(1+B8)","v":6.6463414634145832E-2},{"$f":"IF(ROUND(E27-C5,4)=0,\"Matches real PTRM RoE\",\"Does not Match real PTRM RoE\")","v":"Does not Match real PTRM RoE"}]

{"sheet":"Inputs","index":2,"n_rows":143,"n_cols":54,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Inputs to the model",null,null,null,null,null,null,null,null,null,null,"Error checking (vs slave PTRM and RFM)"]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM_ORAB",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_ORAB!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Fixed assumptions (could be varied if the model was made more complicated)",null,null,null,null,null,null,null,null,null,null,"PTRM_Capex",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_Capex!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Regulatory period length is fixed at 5 years",null,null,null,null,null,null,null,null,null,null,"PTRM_RealSLDepn",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_RealSLDepn!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Real WACC is held constant across all regulatory periods",null,null,null,null,null,null,null,null,null,null,"PTRM_NomSLDepn",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_NomSLDepn!$E$49:$X$49,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Real WACC drives return on capital (rather than nominal WACC); that is, we presume matched pair of nominal WACC and inflation",null,null,null,null,null,null,null,null,null,null,"PTRM_IndexRAB",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_IndexRAB!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Capex inputs are allowed for year 0 (initial capital base) and years 1-10 only",null,null,null,null,null,null,null,null,null,null,"PTRM_RoC",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_RoC!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Capex is incurred in a single payment in middle of year (note that the inputs conditions differs for RFM and PTRM)",null,null,null,null,null,null,null,null,null,null,"PTRM_MAR",{"$f":"IF(ISERROR(MATCH(\"ERROR\",PTRM_MAR!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["We apply the AER standard \"half WACC\" six month adjustment to new capex to reflect the delay in entering the RAB",null,null,null,null,null,null,null,null,null,null,"RFM_RealCapex",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_RealCapex!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Actual capex always equals forecast capex",null,null,null,null,null,null,null,null,null,null,"RFM_RealWACCCapex",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_RealWACCCapex!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["In the PTRM, actual = forecast in REAL terms (as per the current PTRM)",null,null,null,null,null,null,null,null,null,null,"RFM_NomCapex",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_NomCapex!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["In the RFM, actual = forecast in NOMINAL Terms (as per the current RFM)",null,null,null,null,null,null,null,null,null,null,"RFM_ORAB",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_ORAB!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Remaining Life inputs must be integers (have used simplified SL calculations)",null,null,null,null,null,null,null,null,null,null,"RFM_RealSLDepn",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_RealSLDepn!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
[null,null,null,null,null,null,null,null,null,null,null,"RFM_NomSLDepn",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_NomSLDepn!$E$49:$X$49,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Base inputs",null,null,null,null,null,null,null,null,null,null,"RFM_IndexRAB",{"$f":"IF(ISERROR(MATCH(\"ERROR\",RFM_IndexRAB!$E$48:$X$48,0)),\"OK\",\"ERROR\")","v":"ERROR"}]
["Gearing",0.6,null,null,"CoD nominal",5.5E-2,null,null,"Inflation forecast",{"$f":"GEOMEAN(1+INDEX($E$59:$BB$68,Inflation_Scenario,))-1","v":2.5202455121307255E-2}]
["Real WACC",0.05,null,"This will be applied across all regulatory periods","RoE nominal",{"$f":"(B18-B16*F16)/(1-B16)","v":0.11087058877991753},null,null,"RoE real",{"$f":"(F17-J16)/(1+J16)","v":8.3562162020450456E-2}]
["Nominal WACC",{"$f":"(1+Real_WACC)*(1+INDEX($E$59:$E$68,Inflation_Scenario))-1","v":7.7348235511967012E-2}]
["Capex Input Table",null,null,"In Real Year 0 dollars. Capex is incurred in the middle of the given year",null,null,null,null,null,null,null,null,null,null,null,"Table: target vs actaully achieved IRR"]
["Year","NPV (constant WACC)",null,0,1,2,3,4,5,6,7,8,9,10,null,null,"Real equity IRR","Target","Difference to target","Nominal equity IRR","Target","Difference to target"]
["Amount (Real year 0 dollars, mid year)",{"$f":"D21+NPV(Real_WACC,E21:N21)","v":1772.1734929184811},null,1000,100,100,100,100,100,100,100,100,100,100,null,"Approach A",{"$f":"Summary!T37","v":8.3952093009314943E-2},{"$f":"$J$17","v":8.3562162020450456E-2},{"$f":"Q21-$J$17","v":3.8993098886448696E-4},{"$f":"Summary!R37","v":0.11341693457270141},{"$f":"(1+R21)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},{"$f":"T21-U21","v":1.738345169028932E-3}]
["Life",null,null,30,30,30,30,30,30,30,30,30,30,30,null,"Approach B",{"$f":"Summary!T38","v":8.4519936103706561E-2},{"$f":"$J$17","v":8.3562162020450456E-2},9.5777408325610491E-4,{"$f":"Summary!R38","v":0.11398324858065312},{"$f":"(1+R22)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},{"$f":"T22-U22","v":2.304659176980639E-3}]
["Converstion to Real End Year: actual inflation",{"$f":"B21*(1+D46)^0.5","v":1794.1889145873022},null,{"$f":"INDEX(D$46:D$55,$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(E$46:E$55,$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(F$46:F$55,$B$42)","v":4.9405376307963683E-2},1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,null,"Approach C",{"$f":"Summary!T39","v":8.2815466203149501E-2},8.3562162020450456E-2,-7.4669581730095469E-4,{"$f":"Summary!R39","v":0.11221731821670966},{"$f":"(1+R23)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},5.3872881303718145E-4]
["Amount (Real year 0 dollars, end year)",{"$f":"D24+NPV(Real_WACC,E24:N24)","v":1796.1030546112556},null,{"$f":"Capex_00_Amt*(1+D23)^0.5","v":1013.6631907133284},{"$f":"Capex_01_Amt*((1+E23)^0.5)","v":100.60318281503152},{"$f":"Capex_02_Amt*(1+F23)^0.5","v":102.44048888539939},{"$f":"Capex_03_Amt*(1+G23)^0.5","v":100.93546293137376},{"$f":"Capex_04_Amt*(1+H23)^0.5","v":100.95364669581284},{"$f":"Capex_05_Amt*(1+I23)^0.5","v":100.94465307853999},{"$f":"Capex_06_Amt*(1+J23)^0.5","v":102.18823081761754},{"$f":"Capex_07_Amt*(1+K23)^0.5","v":101.67194457904318},{"$f":"Capex_08_Amt*(1+L23)^0.5","v":102.84749511882509},{"$f":"Capex_09_Amt*(1+M23)^0.5","v":100.82048910855951},{"$f":"Capex_10_Amt*(1+N23)^0.5","v":99.785307031298174},"Note these figures do not include WACC compensation; they match input terms in PTRM","Approach D",{"$f":"Summary!T40","v":8.465930837384894E-2},8.3562162020450456E-2,1.0971463533984843E-3,{"$f":"Summary!R40","v":0.11415178873476672},{"$f":"(1+R24)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},2.4731993310942446E-3]
["Conversion to Nominal: actual inflation index",null,null,1,{"$f":"D25*(1+INDEX(E$46:E$55,$B$42))","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,null,"Approach E",{"$f":"Summary!T41","v":8.3952093009314943E-2},8.3562162020450456E-2,3.8993098886448696E-4,{"$f":"Summary!R41","v":0.11341693457270141},{"$f":"(1+R25)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},1.738345169028932E-3]
["Amount (Nominal dollars, mid year)",{"$f":"D26+NPV(((1+Real_WACC)*(1+$D$46)-1),E26:N26)","v":1781.4560655131841},null,{"$f":"D21*D25","v":1000},{"$f":"E21*E25","v":101.21000392514649},{"$f":"F21*F25","v":106.21032225519885},108.20673301178525,110.28039365480254,112.37376900747434,117.34557243603562,121.3022810759937,128.30878880198654,130.42294585504095,{"$f":"N21*N25","v":129.86352922579968},"Note these figures do not include WACC compensation; they match input terms in RFM","Approach F",{"$f":"Summary!T42","v":8.3811615114643967E-2},8.3562162020450456E-2,2.494530941935108E-4,{"$f":"Summary!R42","v":0.11324719631836389},{"$f":"(1+R26)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},1.5686069146914061E-3]
["Conversion to Nominal End Year: actual inflation",null,null,{"$f":"INDEX(D$46:D$55,$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(E$46:E$55,$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(F$46:F$55,$B$42)","v":4.9405376307963683E-2},1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,null,"Approach G",{"$f":"Summary!T43","v":8.5881238853119379E-2},8.3562162020450456E-2,2.3190768326689232E-3,{"$f":"Summary!R43","v":0.11532956796688976},{"$f":"(1+R27)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},3.6509785632172775E-3]
["Amount (Nominal dollars, end year)",{"$f":"D28+NPV(((1+Real_WACC)*(1+$D$46)-1),E28:N28)","v":1805.5682938768809},null,{"$f":"Capex_00_Amt_Nom*(1+D27)^0.5","v":1013.6631907133284},{"$f":"Capex_01_Amt_Nom*(1+E27)^0.5","v":101.8204852759157},{"$f":"Capex_02_Amt_Nom*(1+F27)^0.5","v":108.80237336498384},{"$f":"Capex_03_Amt_Nom*(1+G27)^0.5","v":109.21896688836108},{"$f":"Capex_04_Amt_Nom*(1+H27)^0.5","v":111.33207898502096},{"$f":"Capex_05_Amt_Nom*(1+I27)^0.5","v":113.43531127587487},{"$f":"Capex_06_Amt_Nom*(1+J27)^0.5","v":119.91336441519067},{"$f":"Capex_07_Amt_Nom*(1+K27)^0.5","v":123.3303879886995},{"$f":"Capex_08_Amt_Nom*(1+L27)^0.5","v":131.9623753001467},{"$f":"Capex_09_Amt_Nom*(1+M27)^0.5","v":131.49305192084404},{"$f":"Capex_10_Amt_Nom*(1+N27)^0.5","v":129.58472135964385},null,"Approach H",{"$f":"Summary!T44","v":8.334331736096412E-2},8.3562162020450456E-2,-2.1884465948633636E-4,{"$f":"Summary!R44","v":0.11261057221566007},{"$f":"(1+R28)*(1+AVERAGE(Summary!$E$22:$BB$22))-1","v":0.11167858940367248},9.3198281198758615E-4]
["Conversion Check",null,null,{"$f":"(Capex_00_Amt_EY*D25)-Capex_00_Amt_Nom_EY","v":0},{"$f":"(Capex_01_Amt_EY*E25)-Capex_01_Amt_Nom_EY","v":0},{"$f":"(Capex_02_Amt_EY*F25)-Capex_02_Amt_Nom_EY","v":0},{"$f":"(Capex_03_Amt_EY*G25)-Capex_03_Amt_Nom_EY","v":0},{"$f":"(Capex_04_Amt_EY*H25)-Capex_04_Amt_Nom_EY","v":0},{"$f":"(Capex_05_Amt_EY*I25)-Capex_05_Amt_Nom_EY","v":0},{"$f":"(Capex_06_Amt_EY*J25)-Capex_06_Amt_Nom_EY","v":0},{"$f":"(Capex_07_Amt_EY*K25)-Capex_07_Amt_Nom_EY","v":0},{"$f":"(Capex_08_Amt_EY*L25)-Capex_08_Amt_Nom_EY","v":0},{"$f":"(Capex_09_Amt_EY*M25)-Capex_09_Amt_Nom_EY","v":0},{"$f":"(Capex_10_Amt_EY*N25)-Capex_10_Amt_Nom_EY","v":0}]
[]
["NPV of capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10"]
["Time varying WACC: using actual inflation",null,null,{"$f":"(1+Real_WACC)*(1+D23)-1","v":7.8888717417481935E-2},6.2705041214038193E-2,0.10187564512336178,6.9736606102926313E-2,7.0122072024215276E-2,6.9931413440413204E-2,9.6455624351641456E-2,8.5404353020823054E-2,0.11064876148275871,6.7300957529362604E-2,4.5496287429696913E-2,null,"Approach A",-1.977749733295193E-13,-75.102814894941872,74.373644085207076,0.27870892050007201,-62.440026510751636,61.423168790125168,-1.7549646869462399,-64.527021744249552,87.70535180042485,1.8839225219564077]
["Index",null,null,1,{"$f":"D33*(1+E32)","v":1.0627050412140382},1.1709688028635672,1.252628193027679,1.3404650773987286,1.4342056949287345,1.5725429006817655,1.70684490971198,1.8957051850147617,2.0232879591596324,2.115340049702604,null,"Approach B",-1.977749733295193E-13,-63.194959799774551,62.58140197144531,1.0954201751630623,-56.362354068409473,55.697595145173381,-2.3729740868486782,-54.374568413658004,73.645990126765355,4.6469571034877699]
["NPV (time varying actual WACC)",{"$f":"SUM(D34:N34)","v":1796.1030546112554},null,{"$f":"D28/D33","v":1013.6631907133284},95.812555061934773,92.916543206711466,87.191847905300733,83.054814975910503,79.092777052116958,76.254431191163704,72.256352810350393,69.611232982474078,64.989786216816782,61.259522495147856,null,"Approach C",-1.977749733295193E-13,-75.10281489494237,74.373644085207573,-1.5569642358089619,-56.362354068409473,55.697595145173381,0.31573772204530093,-64.527021744250035,87.705351800425461,-3.6079958992132637]
["Time varying WACC: using lagged inflation",null,null,null,{"$f":"(1+Real_WACC)*(1+D23)-1","v":7.8888717417481935E-2},6.2705041214038193E-2,0.10187564512336178,6.9736606102926313E-2,7.0122072024215276E-2,6.9931413440413204E-2,9.6455624351641456E-2,8.5404353020823054E-2,0.11064876148275871,6.7300957529362604E-2,null,"Approach D",-1.977749733295193E-13,-75.10281489494237,74.373644085207573,1.0867500663127481,-66.175665612339671,65.399630110751474,-2.5898673370571208,-64.527021744250035,87.705351800425461,5.3238842478492998]
["Index",null,null,1,{"$f":"D36*(1+E35)","v":1.0788887174174819},{"$f":"E36*(1+F35)","v":1.1465404789085059},1.2633450298573581,1.3514464245766102,1.4462126480976396,1.5473483427145105,1.6965987932005162,1.8414957154697154,2.0452549356622458,2.1829025512239699,null,"Approach E",-1.977749733295193E-13,-75.10281489494237,74.373644085207573,0.27870892049862472,-62.440026510752126,61.423168790125665,-1.7549646869477349,-64.527021744250035,87.705351800425461,1.8839225219562885]
["NPV (time varying lagged WACC)",{"$f":"SUM(D37:N37)","v":1795.7074835757162},null,{"$f":"D28/D36","v":1013.6631907133284},{"$f":"E28/E36","v":94.375336058422889},94.896233815104821,86.452207676546436,82.379942675048909,78.436121703878499,77.496036997607703,72.692724103643414,71.660430264148999,64.291766091383167,59.363493476602848,null,"Approach F",-1.977749733295193E-13,-63.194959799774551,62.58140197144531,0.29131131253729786,-52.60201802402058,51.745123739852971,-1.534031812277556,-54.374568413658004,73.645990126765355,1.2050480659325711]
["Difference at capex input",{"$f":"B37-B34","v":-0.3955710355392057},null,null,null,null,null,null,null,null,null,null,null,null,null,"Approach G",-1.977749733295193E-13,-63.194959799774551,62.58140197144531,1.9178550908218699,-54.202726532397385,52.850928301578499,-3.6665800892514659,-54.374568413658004,73.645990126765355,11.25765309453473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approach H",-2.2462947114907616E-13,4.3032135575223567,-4.1257418756329285,-0.1853880245371973,3.7047492798590889,-3.5681589517728289,0.23596837910572627,4.5068605852318759,-3.8076838901681018,-2.6757808335994739]
["Inflation inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2462947114907616E-13,9.0054663796098211,-7.7621475776147015,0.12294384368002782,4.2906315704049556,-3.4087699863269973,-0.27670356885008163,8.355113706041319,-8.2925569890032733,-1.0633203694170605]
[]
["Inflation scenario",10,null,"Choose which of the inflation scenarios below will be applied to all approaches"]
[]
["Actual Inflation Scenario Table",null,null,"Years"]
["Description","Scenario",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["Fcast 2.5%; Inflation outcome 2.50% all years",1,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Fcast 2.5%; Inflation outcome 1.50% all years",2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Fcast 2.5%; Inflation outcome 3.50% all years",3,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["As in (1) but inflation varies around 2.50%",4,null,2.5000000000000001E-2,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04]
["As in (2) but year 5 inflation is 2.50%",5,null,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2]
["As in (3) but year 5 inflation is 2.50%",6,null,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2]
["As in (4) but inverse inflation pattern",7,null,2.5000000000000001E-2,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01]
["Fcast 3.50%; Inflation outcome 2.50% all years",8,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Fcast 1.50%; Inflation outcome 2.50% all years",9,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Monte Carlo auto generation (approach 1)",10,null,2.7513064207125494E-2,1.2100039251464944E-2,4.9405376307963683E-2,1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[]
["Forecast Inflation Scenario Table"]
["Description",null,null,null,"Period 1 to 5",null,null,null,null,"Period 6 to 10",null,null,null,null,"Period 11 to 15"]
[{"$f":"A46","v":"Fcast 2.5%; Inflation outcome 2.50% all years"},1,null,null,2.5000000000000001E-2,{"$f":"E59","v":2.5000000000000001E-2},{"$f":"E59","v":2.5000000000000001E-2},{"$f":"E59","v":2.5000000000000001E-2},{"$f":"E59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"J59","v":2.5000000000000001E-2},{"$f":"J59","v":2.5000000000000001E-2},{"$f":"J59","v":2.5000000000000001E-2},{"$f":"J59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"O59","v":2.5000000000000001E-2},{"$f":"O59","v":2.5000000000000001E-2},{"$f":"O59","v":2.5000000000000001E-2},{"$f":"O59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"T59","v":2.5000000000000001E-2},{"$f":"T59","v":2.5000000000000001E-2},{"$f":"T59","v":2.5000000000000001E-2},{"$f":"T59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"Y59","v":2.5000000000000001E-2},{"$f":"Y59","v":2.5000000000000001E-2},{"$f":"Y59","v":2.5000000000000001E-2},{"$f":"Y59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"AD59","v":2.5000000000000001E-2},{"$f":"AD59","v":2.5000000000000001E-2},{"$f":"AD59","v":2.5000000000000001E-2},{"$f":"AD59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"AI59","v":2.5000000000000001E-2},{"$f":"AI59","v":2.5000000000000001E-2},{"$f":"AI59","v":2.5000000000000001E-2},{"$f":"AI59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"AN59","v":2.5000000000000001E-2},{"$f":"AN59","v":2.5000000000000001E-2},{"$f":"AN59","v":2.5000000000000001E-2},{"$f":"AN59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"AS59","v":2.5000000000000001E-2},{"$f":"AS59","v":2.5000000000000001E-2},{"$f":"AS59","v":2.5000000000000001E-2},{"$f":"AS59","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"AX59","v":2.5000000000000001E-2},{"$f":"AX59","v":2.5000000000000001E-2},{"$f":"AX59","v":2.5000000000000001E-2},{"$f":"AX59","v":2.5000000000000001E-2}]
["Fcast 2.5%; Inflation outcome 1.50% all years",2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Fcast 2.5%; Inflation outcome 3.50% all years",3,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["As in (1) but inflation varies around 2.50%",4,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["As in (2) but year 5 inflation is 2.50%",5,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["As in (3) but year 5 inflation is 2.50%",6,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["As in (4) but inverse inflation pattern",7,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Fcast 3.50%; Inflation outcome 2.50% all years",8,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["Fcast 1.50%; Inflation outcome 2.50% all years",9,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Monte Carlo auto generation (approach 1)",10,null,null,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[]
[]
["Approach inputs","Seven different approaches are modelled simultaneously for a given set of inflation inputs; below you can set the inflation treatment under each step of each approach"]
[]
["Approach A","The 'True Model' where actual inflation was used in all locations (or equivalently that forecasts were perfectly accurate)"]
["Actual Inflation","Used in PTRM (all areas)"]
["Actual Inflation","Used in Pricing"]
["Actual Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Actual Inflation","Used in RFM for SL Depn"]
[]
[]
["Approach B","The 'AER Standard' embodied in the current PTRM/Pricing/RFM"]
["Forecast Inflation","Used in PTRM (all areas)"]
["Forecast Yr 1, Lagged Inflation Yrs 2-5","Used in Pricing"]
["Lagged Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Lagged Inflation","Used in RFM for SL Depn"]
[]
[]
["Approach C","The 'AER Standard' but adjusting pricing to always use the lagged actual inflation series"]
["Forecast Inflation","Used in PTRM (all areas)"]
["Lagged Inflation","Used in Pricing"]
["Lagged Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Lagged Inflation","Used in RFM for SL Depn"]
[]
[]
["Approach D","The 'AER Standard' but adjusting pricing to use (unlagged) actual inflation (VTS pricing)"]
["Forecast Inflation","Used in PTRM (all areas)"]
["Actual Inflation","Used in Pricing"]
["Lagged Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Lagged Inflation","Used in RFM for SL Depn"]
[]
[]
["Approach E","Forecast inflation in PTRM; Actual inflation in pricing/RFM"]
["Forecast Inflation","Used in PTRM (all areas)"]
["Actual Inflation","Used in Pricing"]
["Actual Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Actual Inflation","Used in RFM for SL Depn"]
[]
[]
["Approach F","Major RFM alternative - using actual inflation throughout the RFM"]
["Forecast Inflation","Used in PTRM (all areas)"]
["Forecast Yr 1, Lagged Inflation Yrs 2-5","Used in Pricing"]
["Actual Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Actual Inflation","Used in RFM for SL Depn"]
[]
[]
["Approach G","Major RFM alternative - using lagged inflation throughout RFM"]
["Forecast Inflation","Used in PTRM (all areas)"]
["Forecast Yr 1, Lagged Inflation Yrs 2-5","Used in Pricing"]
["Lagged Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Lagged Inflation","Used in RFM to calculate half WACC on real capex"]
["Lagged Inflation","Used in RFM for Indexing RAB"]
["Lagged Inflation","Used in RFM for SL Depn"]
[]
[]
[]
["Approach H"]
["Gearing*Actual +(1-Gearing)*Forecast","PTRM ORAB, PTRM Index RAB, PTRM RoC, PTRM MAR, Pricing MAR"]
["Actual inflation ","PTRM_Capex, PTRM_NomSLDepn"]
["Lagged Inflation","Used in RFM to convert New Capex to real and back to nominal"]
["Actual Inflation","Used in RFM to calculate half WACC on real capex"]
["Actual Inflation","Used in RFM for Indexing RAB"]
["Lagged Inflation","Used in RFM for SL Depn"]

{"sheet":"Outcomes","index":3,"n_rows":276,"n_cols":54,"rows_kept":276,"cut":false,"hidden":false,"merged":[]}
["Outcomes under current inflation scenario"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Gearing",{"$f":"Inputs!B16","v":0.6}]
["Table of different inflation options","CoD nominal",{"$f":"Inputs!F16","v":5.5E-2}]
["Forecast Inflation","CoE nominal",{"$f":"Inputs!F17","v":0.11087058877991753},null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"(1-Inputs!$B$16)*E6+Inputs!$B$16*E7","v":1.7678398984009278E-2},{"$f":"(1-Inputs!$B$16)*F6+Inputs!$B$16*F7","v":4.006160121790852E-2},{"$f":"(1-Inputs!$B$16)*G6+Inputs!$B$16*G7","v":2.1696436063373861E-2},{"$f":"(1-Inputs!$B$16)*H6+Inputs!$B$16*H7","v":2.1916702304110369E-2},{"$f":"(1-Inputs!$B$16)*I6+Inputs!$B$16*I7","v":2.1807754541937834E-2},{"$f":"(1-Inputs!$B$16)*J6+Inputs!$B$16*J7","v":3.7580396170768526E-2},{"$f":"(1-Inputs!$B$16)*K6+Inputs!$B$16*K7","v":3.1265383981729504E-2},{"$f":"(1-Inputs!$B$16)*L6+Inputs!$B$16*L7","v":4.5690760245692727E-2},{"$f":"(1-Inputs!$B$16)*M6+Inputs!$B$16*M7","v":2.0920586558037739E-2},{"$f":"(1-Inputs!$B$16)*N6+Inputs!$B$16*N7","v":8.4607750725144443E-3},{"$f":"(1-Inputs!$B$16)*O6+Inputs!$B$16*O7","v":3.3106222898942911E-2},{"$f":"(1-Inputs!$B$16)*P6+Inputs!$B$16*P7","v":2.151295784619623E-2},{"$f":"(1-Inputs!$B$16)*Q6+Inputs!$B$16*Q7","v":3.0027492404454806E-2},{"$f":"(1-Inputs!$B$16)*R6+Inputs!$B$16*R7","v":2.677704483734239E-2},{"$f":"(1-Inputs!$B$16)*S6+Inputs!$B$16*S7","v":3.0357959542748142E-2},{"$f":"(1-Inputs!$B$16)*T6+Inputs!$B$16*T7","v":3.2419083831760231E-2},{"$f":"(1-Inputs!$B$16)*U6+Inputs!$B$16*U7","v":1.9404359602747522E-2},{"$f":"(1-Inputs!$B$16)*V6+Inputs!$B$16*V7","v":1.7174850167988958E-2},{"$f":"(1-Inputs!$B$16)*W6+Inputs!$B$16*W7","v":2.252855432188329E-2},{"$f":"(1-Inputs!$B$16)*X6+Inputs!$B$16*X7","v":2.3133288512088131E-2},{"$f":"(1-Inputs!$B$16)*Y6+Inputs!$B$16*Y7","v":2.56095947678023E-2},{"$f":"(1-Inputs!$B$16)*Z6+Inputs!$B$16*Z7","v":2.0593264453802142E-2},{"$f":"(1-Inputs!$B$16)*AA6+Inputs!$B$16*AA7","v":2.8667668538490933E-2},{"$f":"(1-Inputs!$B$16)*AB6+Inputs!$B$16*AB7","v":3.1278917759276166E-2},{"$f":"(1-Inputs!$B$16)*AC6+Inputs!$B$16*AC7","v":2.412803813665728E-2},{"$f":"(1-Inputs!$B$16)*AD6+Inputs!$B$16*AD7","v":3.4967117767755754E-2},{"$f":"(1-Inputs!$B$16)*AE6+Inputs!$B$16*AE7","v":2.6576173729933726E-2},{"$f":"(1-Inputs!$B$16)*AF6+Inputs!$B$16*AF7","v":2.9649789137132804E-2},{"$f":"(1-Inputs!$B$16)*AG6+Inputs!$B$16*AG7","v":2.8985028414485657E-2},{"$f":"(1-Inputs!$B$16)*AH6+Inputs!$B$16*AH7","v":2.6672300343299937E-2},{"$f":"(1-Inputs!$B$16)*AI6+Inputs!$B$16*AI7","v":2.6074848653643505E-2},{"$f":"(1-Inputs!$B$16)*AJ6+Inputs!$B$16*AJ7","v":1.9649136396539618E-2},{"$f":"(1-Inputs!$B$16)*AK6+Inputs!$B$16*AK7","v":3.2685935665907474E-2},{"$f":"(1-Inputs!$B$16)*AL6+Inputs!$B$16*AL7","v":3.3044039853553232E-2},{"$f":"(1-Inputs!$B$16)*AM6+Inputs!$B$16*AM7","v":1.4232600309312969E-2},{"$f":"(1-Inputs!$B$16)*AN6+Inputs!$B$16*AN7","v":1.7218313270363175E-2},{"$f":"(1-Inputs!$B$16)*AO6+Inputs!$B$16*AO7","v":2.2431303580807305E-2},{"$f":"(1-Inputs!$B$16)*AP6+Inputs!$B$16*AP7","v":3.5627506525829293E-2},{"$f":"(1-Inputs!$B$16)*AQ6+Inputs!$B$16*AQ7","v":1.9274447752326701E-2},{"$f":"(1-Inputs!$B$16)*AR6+Inputs!$B$16*AR7","v":2.2089568704124693E-2},{"$f":"(1-Inputs!$B$16)*AS6+Inputs!$B$16*AS7","v":2.4261625757848564E-2},{"$f":"(1-Inputs!$B$16)*AT6+Inputs!$B$16*AT7","v":2.595914495158794E-2},{"$f":"(1-Inputs!$B$16)*AU6+Inputs!$B$16*AU7","v":2.6014194894634461E-2},{"$f":"(1-Inputs!$B$16)*AV6+Inputs!$B$16*AV7","v":3.1033860503579161E-2},{"$f":"(1-Inputs!$B$16)*AW6+Inputs!$B$16*AW7","v":2.1208503713290219E-2},{"$f":"(1-Inputs!$B$16)*AX6+Inputs!$B$16*AX7","v":2.8245508308335256E-2},{"$f":"(1-Inputs!$B$16)*AY6+Inputs!$B$16*AY7","v":8.4861620494580767E-3},{"$f":"(1-Inputs!$B$16)*AZ6+Inputs!$B$16*AZ7","v":2.8603839904095457E-2},{"$f":"(1-Inputs!$B$16)*BA6+Inputs!$B$16*BA7","v":2.2934822876738283E-2},{"$f":"(1-Inputs!$B$16)*BB6+Inputs!$B$16*BB7","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E28","v":1038.6956808504992},{"$f":"PTRM_ORAB!F28","v":1120.556758005989},{"$f":"PTRM_ORAB!G28","v":1246.9844863752351},{"$f":"PTRM_ORAB!H28","v":1337.3708595795797},{"$f":"PTRM_ORAB!I28","v":1427.4486520216828},{"$f":"'PTRM-RFM_Rollover'!H28","v":1516.3316161813623},{"$f":"PTRM_ORAB!K28","v":1645.3890692674138},{"$f":"PTRM_ORAB!L28","v":1760.0525790395684},{"$f":"PTRM_ORAB!M28","v":1921.4062789900458},{"$f":"PTRM_ORAB!N28","v":2006.4502127413846},{"$f":"'PTRM-RFM_Rollover'!M28","v":2045.150190882443},{"$f":"PTRM_ORAB!P28","v":2029.4430271021017},{"$f":"PTRM_ORAB!Q28","v":1972.1885841368176},{"$f":"PTRM_ORAB!R28","v":1938.7354490349378},{"$f":"PTRM_ORAB!S28","v":1890.9916509107002},{"$f":"'PTRM-RFM_Rollover'!R28","v":1849.8599161903824},{"$f":"PTRM_ORAB!U28","v":1810.2609637037178},{"$f":"PTRM_ORAB!V28","v":1728.2718234974413},{"$f":"PTRM_ORAB!W28","v":1637.3286112475848},{"$f":"PTRM_ORAB!X28","v":1557.6581521354851},{"$f":"'PTRM-RFM_Rollover'!W28","v":1475.4798097368293},{"$f":"PTRM_ORAB!Z28","v":1395.393138373503},{"$f":"PTRM_ORAB!AA28","v":1299.4185093279277},{"$f":"PTRM_ORAB!AB28","v":1215.4297914421172},{"$f":"PTRM_ORAB!AC28","v":1129.6525130885016},{"$f":"'PTRM-RFM_Rollover'!AB28","v":1024.2847220231872},{"$f":"PTRM_ORAB!AE28","v":928.14834280132891},{"$f":"PTRM_ORAB!AF28","v":811.50834693560967},{"$f":"PTRM_ORAB!AG28","v":691.48479961433168},{"$f":"PTRM_ORAB!AH28","v":562.47085176172936},{"$f":"'PTRM-RFM_Rollover'!AG28","v":423.3670797234463},{"$f":"PTRM_ORAB!AJ28","v":355.77527453480246},{"$f":"PTRM_ORAB!AK28","v":289.21376702013896},{"$f":"PTRM_ORAB!AL28","v":233.51070151014622},{"$f":"PTRM_ORAB!AM28","v":181.866144300055},{"$f":"'PTRM-RFM_Rollover'!AL28","v":130.76747213579461},{"$f":"PTRM_ORAB!AO28","v":88.154337304845072},{"$f":"PTRM_ORAB!AP28","v":53.9070362463574},{"$f":"PTRM_ORAB!AQ28","v":27.99054162428142},{"$f":"PTRM_ORAB!AR28","v":9.4515615624645051},{"$f":"'PTRM-RFM_Rollover'!AQ28","v":3.601308648554495E-14},{"$f":"PTRM_ORAB!AT28","v":3.6871124332485482E-14},{"$f":"PTRM_ORAB!AU28","v":3.7853921287476866E-14},{"$f":"PTRM_ORAB!AV28","v":3.8866387712646361E-14},{"$f":"PTRM_ORAB!AW28","v":4.0231094695005486E-14},{"$f":"'PTRM-RFM_Rollover'!AV28","v":4.0984912236479375E-14},{"$f":"PTRM_ORAB!AY28","v":4.2289346017389303E-14},{"$f":"PTRM_ORAB!AZ28","v":4.2242613182672703E-14},{"$f":"PTRM_ORAB!BA28","v":4.361230413075079E-14},{"$f":"PTRM_ORAB!BB28","v":4.461434164724534E-14},{"$f":"'PTRM-RFM_Rollover'!BA28","v":4.562849363418129E-14}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E28","v":87.605328279926454},{"$f":"PTRM_MAR!F28","v":99.218970559011169},{"$f":"PTRM_MAR!G28","v":108.49023037986581},{"$f":"PTRM_MAR!H28","v":117.78285649956614},{"$f":"PTRM_MAR!I28","v":127.17714266632873},{"$f":"PTRM_MAR!J28","v":140.07589381115793},{"$f":"PTRM_MAR!K28","v":152.23592052285323},{"$f":"PTRM_MAR!L28","v":168.61513433075501},{"$f":"PTRM_MAR!M28","v":179.00883153748671},{"$f":"PTRM_MAR!N28","v":185.37088343048657},{"$f":"PTRM_MAR!O28","v":199.45453117901945},{"$f":"PTRM_MAR!P28","v":198.41681960285123},{"$f":"PTRM_MAR!Q28","v":200.01952168592797},{"$f":"PTRM_MAR!R28","v":200.45673561718002},{"$f":"PTRM_MAR!S28","v":201.9340137805479},{"$f":"PTRM_MAR!T28","v":204.00603356635969},{"$f":"PTRM_MAR!U28","v":201.64676502065433},{"$f":"PTRM_MAR!V28","v":198.43828610999091},{"$f":"PTRM_MAR!W28","v":196.84914857519311},{"$f":"PTRM_MAR!X28","v":195.30370246482545},{"$f":"PTRM_MAR!Y28","v":194.48619982684153},{"$f":"PTRM_MAR!Z28","v":191.91516749425739},{"$f":"PTRM_MAR!AA28","v":191.69155394372484},{"$f":"PTRM_MAR!AB28","v":192.07280775214008},{"$f":"PTRM_MAR!AC28","v":190.02514434031158},{"$f":"PTRM_MAR!AD28","v":190.83006690456696},{"$f":"PTRM_MAR!AE28","v":188.81693855625224},{"$f":"PTRM_MAR!AF28","v":187.4950082022219},{"$f":"PTRM_MAR!AG28","v":185.70183216007376},{"$f":"PTRM_MAR!AH28","v":182.9386265584682},{"$f":"PTRM_MAR!AI28","v":100.85530319472352},{"$f":"PTRM_MAR!AJ28","v":90.513698082233773},{"$f":"PTRM_MAR!AK28","v":81.772311835132413},{"$f":"PTRM_MAR!AL28","v":72.839159196427573},{"$f":"PTRM_MAR!AM28","v":61.61871825307793},{"$f":"PTRM_MAR!AN28","v":50.948242142810884},{"$f":"PTRM_MAR!AO28","v":40.670459344617214},{"$f":"PTRM_MAR!AP28","v":31.08919826271989},{"$f":"PTRM_MAR!AQ28","v":20.423811309071528},{"$f":"PTRM_MAR!AR28","v":10.134574973814985},{"$f":"PTRM_MAR!AS28","v":1.8435562166242766E-15},{"$f":"PTRM_MAR!AT28","v":1.8926960643738445E-15},{"$f":"PTRM_MAR!AU28","v":1.9433193856323248E-15},{"$f":"PTRM_MAR!AV28","v":2.0115547347502747E-15},{"$f":"PTRM_MAR!AW28","v":2.0492456118239694E-15},{"$f":"PTRM_MAR!AX28","v":2.1144673008694678E-15},{"$f":"PTRM_MAR!AY28","v":2.112130659133636E-15},{"$f":"PTRM_MAR!AZ28","v":2.18061520653754E-15},{"$f":"PTRM_MAR!BA28","v":2.2307170823622663E-15},{"$f":"PTRM_MAR!BB28","v":2.2814246817090619E-15}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E28","v":87.605328279926454},{"$f":"Pricing_MAR!F28","v":99.218970559011169},{"$f":"Pricing_MAR!G28","v":108.49023037986581},{"$f":"Pricing_MAR!H28","v":117.78285649956614},{"$f":"Pricing_MAR!I28","v":127.17714266632872},{"$f":"Pricing_MAR!J28","v":140.07589381115793},{"$f":"Pricing_MAR!K28","v":152.23592052285323},{"$f":"Pricing_MAR!L28","v":168.61513433075501},{"$f":"Pricing_MAR!M28","v":179.00883153748671},{"$f":"Pricing_MAR!N28","v":185.37088343048657},{"$f":"Pricing_MAR!O28","v":199.45453117901945},{"$f":"Pricing_MAR!P28","v":198.41681960285121},{"$f":"Pricing_MAR!Q28","v":200.01952168592797},{"$f":"Pricing_MAR!R28","v":200.45673561718002},{"$f":"Pricing_MAR!S28","v":201.9340137805479},{"$f":"Pricing_MAR!T28","v":204.00603356635969},{"$f":"Pricing_MAR!U28","v":201.64676502065433},{"$f":"Pricing_MAR!V28","v":198.43828610999091},{"$f":"Pricing_MAR!W28","v":196.84914857519311},{"$f":"Pricing_MAR!X28","v":195.30370246482545},{"$f":"Pricing_MAR!Y28","v":194.48619982684153},{"$f":"Pricing_MAR!Z28","v":191.91516749425739},{"$f":"Pricing_MAR!AA28","v":191.69155394372484},{"$f":"Pricing_MAR!AB28","v":192.07280775214008},{"$f":"Pricing_MAR!AC28","v":190.02514434031158},{"$f":"Pricing_MAR!AD28","v":190.83006690456696},{"$f":"Pricing_MAR!AE28","v":188.81693855625224},{"$f":"Pricing_MAR!AF28","v":187.4950082022219},{"$f":"Pricing_MAR!AG28","v":185.70183216007376},{"$f":"Pricing_MAR!AH28","v":182.9386265584682},{"$f":"Pricing_MAR!AI28","v":100.85530319472352},{"$f":"Pricing_MAR!AJ28","v":90.513698082233773},{"$f":"Pricing_MAR!AK28","v":81.772311835132413},{"$f":"Pricing_MAR!AL28","v":72.839159196427573},{"$f":"Pricing_MAR!AM28","v":61.61871825307793},{"$f":"Pricing_MAR!AN28","v":50.948242142810884},{"$f":"Pricing_MAR!AO28","v":40.670459344617214},{"$f":"Pricing_MAR!AP28","v":31.08919826271989},{"$f":"Pricing_MAR!AQ28","v":20.423811309071528},{"$f":"Pricing_MAR!AR28","v":10.134574973814987},{"$f":"Pricing_MAR!AS28","v":1.8435562166242766E-15},{"$f":"Pricing_MAR!AT28","v":1.8926960643738441E-15},{"$f":"Pricing_MAR!AU28","v":1.9433193856323248E-15},{"$f":"Pricing_MAR!AV28","v":2.0115547347502747E-15},{"$f":"Pricing_MAR!AW28","v":2.0492456118239694E-15},{"$f":"Pricing_MAR!AX28","v":2.1144673008694678E-15},{"$f":"Pricing_MAR!AY28","v":2.112130659133636E-15},{"$f":"Pricing_MAR!AZ28","v":2.18061520653754E-15},{"$f":"Pricing_MAR!BA28","v":2.2307170823622663E-15},{"$f":"Pricing_MAR!BB28","v":2.2814246817090619E-15}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E28","v":1038.6956808504992},{"$f":"RFM_ORAB!F28","v":1120.556758005989},{"$f":"RFM_ORAB!G28","v":1246.9844863752351},{"$f":"RFM_ORAB!H28","v":1337.3708595795797},{"$f":"RFM_ORAB!I28","v":1427.4486520216828},{"$f":"RFM_ORAB!J28","v":1516.3316161813621},{"$f":"RFM_ORAB!K28","v":1645.3890692674138},{"$f":"RFM_ORAB!L28","v":1760.0525790395684},{"$f":"RFM_ORAB!M28","v":1921.4062789900458},{"$f":"RFM_ORAB!N28","v":2006.4502127413846},{"$f":"RFM_ORAB!O28","v":2045.150190882443},{"$f":"RFM_ORAB!P28","v":2029.4430271021017},{"$f":"RFM_ORAB!Q28","v":1972.1885841368176},{"$f":"RFM_ORAB!R28","v":1938.7354490349378},{"$f":"RFM_ORAB!S28","v":1890.9916509107002},{"$f":"RFM_ORAB!T28","v":1849.8599161903824},{"$f":"RFM_ORAB!U28","v":1810.2609637037178},{"$f":"RFM_ORAB!V28","v":1728.2718234974413},{"$f":"RFM_ORAB!W28","v":1637.3286112475848},{"$f":"RFM_ORAB!X28","v":1557.6581521354851},{"$f":"RFM_ORAB!Y28","v":1475.4798097368293},{"$f":"RFM_ORAB!Z28","v":1395.393138373503},{"$f":"RFM_ORAB!AA28","v":1299.4185093279277},{"$f":"RFM_ORAB!AB28","v":1215.4297914421172},{"$f":"RFM_ORAB!AC28","v":1129.6525130885016},{"$f":"RFM_ORAB!AD28","v":1024.2847220231872},{"$f":"RFM_ORAB!AE28","v":928.14834280132891},{"$f":"RFM_ORAB!AF28","v":811.50834693560967},{"$f":"RFM_ORAB!AG28","v":691.48479961433168},{"$f":"RFM_ORAB!AH28","v":562.47085176172936},{"$f":"RFM_ORAB!AI28","v":423.3670797234463},{"$f":"RFM_ORAB!AJ28","v":355.77527453480246},{"$f":"RFM_ORAB!AK28","v":289.21376702013896},{"$f":"RFM_ORAB!AL28","v":233.51070151014622},{"$f":"RFM_ORAB!AM28","v":181.866144300055},{"$f":"RFM_ORAB!AN28","v":130.76747213579461},{"$f":"RFM_ORAB!AO28","v":88.154337304845072},{"$f":"RFM_ORAB!AP28","v":53.9070362463574},{"$f":"RFM_ORAB!AQ28","v":27.99054162428142},{"$f":"RFM_ORAB!AR28","v":9.4515615624645051},{"$f":"RFM_ORAB!AS28","v":3.601308648554495E-14},{"$f":"RFM_ORAB!AT28","v":3.6871124332485482E-14},{"$f":"RFM_ORAB!AU28","v":3.7853921287476866E-14},{"$f":"RFM_ORAB!AV28","v":3.8866387712646361E-14},{"$f":"RFM_ORAB!AW28","v":4.0231094695005486E-14},{"$f":"RFM_ORAB!AX28","v":4.0984912236479375E-14},{"$f":"RFM_ORAB!AY28","v":4.2289346017389303E-14},{"$f":"RFM_ORAB!AZ28","v":4.2242613182672703E-14},{"$f":"RFM_ORAB!BA28","v":4.361230413075079E-14},{"$f":"RFM_ORAB!BB28","v":4.461434164724534E-14}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D28","v":1024.69507659596},{"$f":"RFM_NomCapex!E28","v":104.33494995884223},{"$f":"RFM_NomCapex!F28","v":111.48925630905433},{"$f":"RFM_NomCapex!G28","v":111.91613764140077},{"$f":"RFM_NomCapex!H28","v":114.08143320314348},{"$f":"RFM_NomCapex!I28","v":116.23660497651913},{"$f":"RFM_NomCapex!J28","v":122.87463413430304},{"$f":"RFM_NomCapex!K28","v":126.3760413666899},{"$f":"RFM_NomCapex!L28","v":135.22119626596862},{"$f":"RFM_NomCapex!M28","v":134.74028290986578},{"$f":"RFM_NomCapex!N28","v":132.78482597928638},{"$f":"RFM_NomCapex!O28","v":0},{"$f":"RFM_NomCapex!P28","v":0},{"$f":"RFM_NomCapex!Q28","v":0},{"$f":"RFM_NomCapex!R28","v":0},{"$f":"RFM_NomCapex!S28","v":0},{"$f":"RFM_NomCapex!T28","v":0},{"$f":"RFM_NomCapex!U28","v":0},{"$f":"RFM_NomCapex!V28","v":0},{"$f":"RFM_NomCapex!W28","v":0},{"$f":"RFM_NomCapex!X28","v":0},{"$f":"RFM_NomCapex!Y28","v":0},{"$f":"RFM_NomCapex!Z28","v":0},{"$f":"RFM_NomCapex!AA28","v":0},{"$f":"RFM_NomCapex!AB28","v":0},{"$f":"RFM_NomCapex!AC28","v":0},{"$f":"RFM_NomCapex!AD28","v":0},{"$f":"RFM_NomCapex!AE28","v":0},{"$f":"RFM_NomCapex!AF28","v":0},{"$f":"RFM_NomCapex!AG28","v":0},{"$f":"RFM_NomCapex!AH28","v":0},{"$f":"RFM_NomCapex!AI28","v":0},{"$f":"RFM_NomCapex!AJ28","v":0},{"$f":"RFM_NomCapex!AK28","v":0},{"$f":"RFM_NomCapex!AL28","v":0},{"$f":"RFM_NomCapex!AM28","v":0},{"$f":"RFM_NomCapex!AN28","v":0},{"$f":"RFM_NomCapex!AO28","v":0},{"$f":"RFM_NomCapex!AP28","v":0},{"$f":"RFM_NomCapex!AQ28","v":0},{"$f":"RFM_NomCapex!AR28","v":0},{"$f":"RFM_NomCapex!AS28","v":0},{"$f":"RFM_NomCapex!AT28","v":0},{"$f":"RFM_NomCapex!AU28","v":0},{"$f":"RFM_NomCapex!AV28","v":0},{"$f":"RFM_NomCapex!AW28","v":0},{"$f":"RFM_NomCapex!AX28","v":0},{"$f":"RFM_NomCapex!AY28","v":0},{"$f":"RFM_NomCapex!AZ28","v":0},{"$f":"RFM_NomCapex!BA28","v":0},{"$f":"RFM_NomCapex!BB28","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E28-RFM_IndexRAB!E28","v":22.473872803352435},{"$f":"RFM_NomSLDepn!F28-RFM_IndexRAB!F28","v":-14.938472060191735},{"$f":"RFM_NomSLDepn!G28-RFM_IndexRAB!G28","v":21.529764437056141},{"$f":"RFM_NomSLDepn!H28-RFM_IndexRAB!H28","v":24.00364076104016},{"$f":"RFM_NomSLDepn!I28-RFM_IndexRAB!I28","v":27.353640816839903},{"$f":"RFM_NomSLDepn!J28-RFM_IndexRAB!J28","v":-6.1828189517489136},{"$f":"RFM_NomSLDepn!K28-RFM_IndexRAB!K28","v":11.712531594535506},{"$f":"RFM_NomSLDepn!L28-RFM_IndexRAB!L28","v":-26.132503684508535},{"$f":"RFM_NomSLDepn!M28-RFM_IndexRAB!M28","v":49.696349158526971},{"$f":"RFM_NomSLDepn!N28-RFM_IndexRAB!N28","v":94.084847838228001},{"$f":"RFM_NomSLDepn!O28-RFM_IndexRAB!O28","v":15.707163780341162},{"$f":"RFM_NomSLDepn!P28-RFM_IndexRAB!P28","v":57.254442965284085},{"$f":"RFM_NomSLDepn!Q28-RFM_IndexRAB!Q28","v":33.453135101879582},{"$f":"RFM_NomSLDepn!R28-RFM_IndexRAB!R28","v":47.743798124237834},{"$f":"RFM_NomSLDepn!S28-RFM_IndexRAB!S28","v":41.131734720317866},{"$f":"RFM_NomSLDepn!T28-RFM_IndexRAB!T28","v":39.598952486664786},{"$f":"RFM_NomSLDepn!U28-RFM_IndexRAB!U28","v":81.989140206276403},{"$f":"RFM_NomSLDepn!V28-RFM_IndexRAB!V28","v":90.94321224985606},{"$f":"RFM_NomSLDepn!W28-RFM_IndexRAB!W28","v":79.670459112100076},{"$f":"RFM_NomSLDepn!X28-RFM_IndexRAB!X28","v":82.178342398655872},{"$f":"RFM_NomSLDepn!Y28-RFM_IndexRAB!Y28","v":80.086671363325877},{"$f":"RFM_NomSLDepn!Z28-RFM_IndexRAB!Z28","v":95.97462904557554},{"$f":"RFM_NomSLDepn!AA28-RFM_IndexRAB!AA28","v":83.988717885810544},{"$f":"RFM_NomSLDepn!AB28-RFM_IndexRAB!AB28","v":85.777278353615586},{"$f":"RFM_NomSLDepn!AC28-RFM_IndexRAB!AC28","v":105.36779106531438},{"$f":"RFM_NomSLDepn!AD28-RFM_IndexRAB!AD28","v":96.136379221858306},{"$f":"RFM_NomSLDepn!AE28-RFM_IndexRAB!AE28","v":116.63999586571923},{"$f":"RFM_NomSLDepn!AF28-RFM_IndexRAB!AF28","v":120.02354732127806},{"$f":"RFM_NomSLDepn!AG28-RFM_IndexRAB!AG28","v":129.01394785260237},{"$f":"RFM_NomSLDepn!AH28-RFM_IndexRAB!AH28","v":139.10377203828301},{"$f":"RFM_NomSLDepn!AI28-RFM_IndexRAB!AI28","v":67.591805188643832},{"$f":"RFM_NomSLDepn!AJ28-RFM_IndexRAB!AJ28","v":66.561507514663461},{"$f":"RFM_NomSLDepn!AK28-RFM_IndexRAB!AK28","v":55.703065509992761},{"$f":"RFM_NomSLDepn!AL28-RFM_IndexRAB!AL28","v":51.644557210091222},{"$f":"RFM_NomSLDepn!AM28-RFM_IndexRAB!AM28","v":51.098672164260407},{"$f":"RFM_NomSLDepn!AN28-RFM_IndexRAB!AN28","v":42.613134830949534},{"$f":"RFM_NomSLDepn!AO28-RFM_IndexRAB!AO28","v":34.247301058487658},{"$f":"RFM_NomSLDepn!AP28-RFM_IndexRAB!AP28","v":25.916494622075984},{"$f":"RFM_NomSLDepn!AQ28-RFM_IndexRAB!AQ28","v":18.538980061816911},{"$f":"RFM_NomSLDepn!AR28-RFM_IndexRAB!AR28","v":9.4515615624644695},{"$f":"RFM_NomSLDepn!AS28-RFM_IndexRAB!AS28","v":-8.5803784694053455E-16},{"$f":"RFM_NomSLDepn!AT28-RFM_IndexRAB!AT28","v":-9.8279695499138354E-16},{"$f":"RFM_NomSLDepn!AU28-RFM_IndexRAB!AU28","v":-1.0124664251694936E-15},{"$f":"RFM_NomSLDepn!AV28-RFM_IndexRAB!AV28","v":-1.3647069823591248E-15},{"$f":"RFM_NomSLDepn!AW28-RFM_IndexRAB!AW28","v":-7.5381754147387817E-16},{"$f":"RFM_NomSLDepn!AX28-RFM_IndexRAB!AX28","v":-1.3044337809099292E-15},{"$f":"RFM_NomSLDepn!AY28-RFM_IndexRAB!AY28","v":4.6732834716591944E-17},{"$f":"RFM_NomSLDepn!AZ28-RFM_IndexRAB!AZ28","v":-1.3696909480780856E-15},{"$f":"RFM_NomSLDepn!BA28-RFM_IndexRAB!BA28","v":-1.0020375164945464E-15},{"$f":"RFM_NomSLDepn!BB28-RFM_IndexRAB!BB28","v":-1.0141519869359415E-15}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E28","v":1038.6956808504992},{"$f":"RFM_ORAB!F28","v":1120.556758005989},{"$f":"RFM_ORAB!G28","v":1246.9844863752351},{"$f":"RFM_ORAB!H28","v":1337.3708595795797},{"$f":"RFM_ORAB!I28","v":1427.4486520216828},{"$f":"'PTRM-RFM_Rollover'!I28","v":1516.3316161813621},{"$f":"RFM_ORAB!K28","v":1645.3890692674138},{"$f":"RFM_ORAB!L28","v":1760.0525790395684},{"$f":"RFM_ORAB!M28","v":1921.4062789900458},{"$f":"RFM_ORAB!N28","v":2006.4502127413846},{"$f":"'PTRM-RFM_Rollover'!N28","v":2045.150190882443},{"$f":"RFM_ORAB!P28","v":2029.4430271021017},{"$f":"RFM_ORAB!Q28","v":1972.1885841368176},{"$f":"RFM_ORAB!R28","v":1938.7354490349378},{"$f":"RFM_ORAB!S28","v":1890.9916509107002},{"$f":"'PTRM-RFM_Rollover'!S28","v":1849.8599161903824},{"$f":"RFM_ORAB!U28","v":1810.2609637037178},{"$f":"RFM_ORAB!V28","v":1728.2718234974413},{"$f":"RFM_ORAB!W28","v":1637.3286112475848},{"$f":"RFM_ORAB!X28","v":1557.6581521354851},{"$f":"'PTRM-RFM_Rollover'!X28","v":1475.4798097368293},{"$f":"RFM_ORAB!Z28","v":1395.393138373503},{"$f":"RFM_ORAB!AA28","v":1299.4185093279277},{"$f":"RFM_ORAB!AB28","v":1215.4297914421172},{"$f":"RFM_ORAB!AC28","v":1129.6525130885016},{"$f":"'PTRM-RFM_Rollover'!AC28","v":1024.2847220231872},{"$f":"RFM_ORAB!AE28","v":928.14834280132891},{"$f":"RFM_ORAB!AF28","v":811.50834693560967},{"$f":"RFM_ORAB!AG28","v":691.48479961433168},{"$f":"RFM_ORAB!AH28","v":562.47085176172936},{"$f":"'PTRM-RFM_Rollover'!AH28","v":423.3670797234463},{"$f":"RFM_ORAB!AJ28","v":355.77527453480246},{"$f":"RFM_ORAB!AK28","v":289.21376702013896},{"$f":"RFM_ORAB!AL28","v":233.51070151014622},{"$f":"RFM_ORAB!AM28","v":181.866144300055},{"$f":"'PTRM-RFM_Rollover'!AM28","v":130.76747213579461},{"$f":"RFM_ORAB!AO28","v":88.154337304845072},{"$f":"RFM_ORAB!AP28","v":53.9070362463574},{"$f":"RFM_ORAB!AQ28","v":27.99054162428142},{"$f":"RFM_ORAB!AR28","v":9.4515615624645051},{"$f":"'PTRM-RFM_Rollover'!AR28","v":3.601308648554495E-14},{"$f":"RFM_ORAB!AT28","v":3.6871124332485482E-14},{"$f":"RFM_ORAB!AU28","v":3.7853921287476866E-14},{"$f":"RFM_ORAB!AV28","v":3.8866387712646361E-14},{"$f":"RFM_ORAB!AW28","v":4.0231094695005486E-14},{"$f":"'PTRM-RFM_Rollover'!AW28","v":4.0984912236479375E-14},{"$f":"RFM_ORAB!AY28","v":4.2289346017389303E-14},{"$f":"RFM_ORAB!AZ28","v":4.2242613182672703E-14},{"$f":"RFM_ORAB!BA28","v":4.361230413075079E-14},{"$f":"RFM_ORAB!BB28","v":4.461434164724534E-14},{"$f":"'PTRM-RFM_Rollover'!BB28","v":4.562849363418129E-14}]
[]
["Cash Flow","Nominal",null,{"$f":"D19-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E19-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-16.729621678915791},{"$f":"F19-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-12.270285750043172},{"$f":"G19-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-3.4259072615349595},{"$f":"H19-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":3.7014232964226323},{"$f":"I19-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":10.94053768980956},{"$f":"J19-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":17.20125967685486},{"$f":"K19-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":25.859879156163345},{"$f":"L19-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":33.393938064786369},{"$f":"M19-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":44.268548627620902},{"$f":"N19-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":52.58605745120019},{"$f":"O19","v":199.45453117901945},{"$f":"P19","v":198.41681960285121},{"$f":"Q19","v":200.01952168592797},{"$f":"R19","v":200.45673561718002},{"$f":"S19","v":201.9340137805479},{"$f":"T19","v":204.00603356635969},201.64676502065433,198.43828610999091,196.84914857519311,195.30370246482545,194.48619982684153,191.91516749425739,191.69155394372484,192.07280775214008,190.02514434031158,190.83006690456696,188.81693855625224,187.4950082022219,185.70183216007376,182.9386265584682,100.85530319472352,90.513698082233773,81.772311835132413,72.839159196427573,61.61871825307793,50.948242142810884,40.670459344617214,31.08919826271989,20.423811309071528,10.134574973814987,1.8435562166242766E-15,1.8926960643738441E-15,1.9433193856323248E-15,2.0115547347502747E-15,2.0492456118239694E-15,2.1144673008694678E-15,2.112130659133636E-15,2.18061520653754E-15,2.2307170823622663E-15,2.2814246817090619E-15]
["Cash Flow","Real",null,{"$f":"D25/D15","v":-1038.6956808504992},{"$f":"E25/E15","v":-16.5296127162378},-11.552818492124064,-3.1660758680902319,3.3563747586980446,9.7358465293460696,14.658635447222489,21.318543168996626,26.026228114678723,33.942300825518338,40.493322308965126,147.97253138320389,144.5110190351709,141.04950668713735,137.58799433910391,134.12648199107022,130.66496964303698,127.20345729500332,123.74194494697016,120.28043259893674,116.81892025090343,113.35740790286985,109.89589555483649,106.4343832068031,102.97287085876974,99.511358510736216,96.049846162702849,92.588333814669483,89.126821466636144,85.665309118602693,82.203796770569213,44.119095060852544,{"$f":"AJ25/AJ15","v":38.952489310221779},33.89494025364155,29.063748060910854,24.404314894249886,19.917600092656269,15.560804839873205,11.39616374765761,7.3650078621586896,3.5787329491055631,6.3584915764993852E-16,6.3584915764993802E-16,6.358491576499399E-16,6.3584915764993793E-16,6.3584915764993822E-16,6.3584915764993862E-16,6.3584915764993802E-16,6.3584915764993793E-16,6.3584915764993773E-16,6.3584915764993724E-16]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E26:I26)+$D26+I23/I15/POWER(1+Real_WACC,I$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:N26)+$D26+N23/N15/POWER(1+Real_WACC,N$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:S26)+$D26+S23/S15/POWER(1+Real_WACC,S$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:X26)+$D26+X23/X15/POWER(1+Real_WACC,X$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:AC26)+$D26+AC23/AC15/POWER(1+Real_WACC,AC$3)","v":-4.2632564145606011E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:AH26)+$D26+AH23/AH15/POWER(1+Real_WACC,AH$3)","v":-3.979039320256561E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:AM26)+$D26+AM23/AM15/POWER(1+Real_WACC,AM$3)","v":-5.0093262871087063E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:AR26)+$D26+AR23/AR15/POWER(1+Real_WACC,AR$3)","v":-6.8031463378092731E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:AW26)+$D26+AW23/AW15/POWER(1+Real_WACC,AW$3)","v":-6.8070567050082214E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E26:BB26)+$D26+BB23/BB15/POWER(1+Real_WACC,BB$3)","v":-6.8101205800290974E-13}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E26:BB26)+D26","v":0}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I27-D27)/ROUND(SUM(E18/E15,F18/F15,G18/G15,H18/H15,I18/I15),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((N27-I27)/ROUND(SUM(J18/J15,K18/K15,L18/L15,M18/M15,N18/N15),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((S27-N27)/ROUND(SUM(O18/O15,P18/P15,Q18/Q15,R18/R15,S18/S15),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((X27-S27)/ROUND(SUM(T18/T15,U18/U15,V18/V15,W18/W15,X18/X15),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((AC27-X27)/ROUND(SUM(Y18/Y15,Z18/Z15,AA18/AA15,AB18/AB15,AC18/AC15),6),0)","v":-8.0110511028180617E-16},null,null,null,null,{"$f":"IFERROR((AH27-AC27)/ROUND(SUM(AD18/AD15,AE18/AE15,AF18/AF15,AG18/AG15,AH18/AH15),6),0)","v":6.3778128702352693E-17},null,null,null,null,{"$f":"IFERROR((AM27-AH27)/ROUND(SUM(AI18/AI15,AJ18/AJ15,AK18/AK15,AL18/AL15,AM18/AM15),6),0)","v":-6.0450579834895091E-16},null,null,null,null,{"$f":"IFERROR((AR27-AM27)/ROUND(SUM(AN18/AN15,AO18/AO15,AP18/AP15,AQ18/AQ15,AR18/AR15),6),0)","v":-3.1025121310631325E-15},null,null,null,null,{"$f":"IFERROR((AW27-AR27)/ROUND(SUM(AS18/AS15,AT18/AT15,AU18/AU15,AV18/AV15,AW18/AW15),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((BB27-AW27)/ROUND(SUM(AX18/AX15,AY18/AY15,AZ18/AZ15,BA18/BA15,BB18/BB15),6),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I27/(I23/I15)","v":0},null,null,null,null,{"$f":"N27/(N23/N15)","v":0},null,null,null,null,{"$f":"S27/(S23/S15)","v":0}]
[]
["Debt",null,null,null,{"$f":"$C$4*D23","v":623.21740851029949},672.3340548035934,748.19069182514102,802.42251574774775,856.46919121300971,909.79896970881725,987.23344156044823,1056.0315474237409,1152.8437673940275,1203.8701276448307,1227.0901145294658,1217.6658162612609,1183.3131504820906,1163.2412694209627,1134.5949905464201,1109.9159497142293,1086.1565782222306,1036.9630940984648,982.39716674855083,934.59489128129098,885.28788584209758,837.23588302410178,779.65110559675657,729.25787486527031,677.79150785310094,614.57083321391235,556.88900568079737,486.9050081613658,414.89087976859901,337.48251105703758,254.02024783406776,213.46516472088146,{"$f":"$C$4*AJ23","v":173.52826021208338},140.10642090608772,109.11968658003299,78.460483281476755,52.892602382907043,32.344221747814437,16.794324974568852,5.6709369374787029,2.160785189132697E-14,2.2122674599491288E-14,2.271235277248612E-14,2.3319832627587817E-14,2.4138656817003292E-14,2.4590947341887623E-14,2.5373607610433582E-14,2.5345567909603621E-14,2.6167382478450474E-14,2.6768604988347203E-14]
["Incremental debt raised",null,null,{"$f":"E32-D32","v":623.21740851029949},{"$f":"F32-E32","v":49.116646293293911},75.856637021547613,54.231823922606736,54.046675465261956,53.329778495807545,77.434471851630974,68.798105863292676,96.812219970286606,51.026360250803236,23.219986884635091,-9.4242982682048932,-34.352665779170366,-20.071881061127897,-28.646278874542531,-24.679040832190822,-23.759371491998763,-49.193484123765757,-54.565927349913977,-47.802275467259847,-49.307005439193404,-48.052002817995799,-57.584777427345216,-50.393230731486256,-51.466367012169371,-63.220674639188587,-57.681827533114983,-69.983997519431568,-72.014128392766793,-77.408368711561423,-83.462263222969824,-40.555083113186299,-39.936904508798079,-33.421839305995661,-30.98673432605473,-30.659203298556235,-25.567880898569712,-20.548380635092606,-15.549896773245585,-11.123388037090148,-5.6709369374786815,5.1482270816431777E-16,5.8967817299483162E-16,6.0747985510169698E-16,8.1882418941547477E-16,4.522905248843317E-16,7.8266026854595889E-16,-2.8039700829960965E-17,8.218145688468524E-16,6.012225098967297E-16,-2.6768604988347203E-14]
["Nominal interest cost",null,null,null,{"$f":"E32*$C$5","v":34.27695746806647},{"$f":"F32*$C$5","v":36.978373014197636},41.150488050382755,44.133238366126129,47.105805516715535,50.038943333984946,54.297839285824651,58.08173510830575,63.40640720667151,66.212857020465691,67.489956299120621,66.971619894369354,65.082223276514981,63.978269818152945,62.402724480053109,61.045377234282611,59.738611802222678,57.032970175415564,54.031844171170299,51.402719020471004,48.690833721315364,46.047973566325595,42.880810807821611,40.109183117589865,37.278532931920552,33.80139582676518,30.628895312443856,26.779775448875117,22.818998387272945,18.561538108137068,13.971113630873727,11.74058405964848,9.5440543116645866,7.7058531498348248,6.0015827619018145,4.315326580481222,2.9090931310598873,1.7789321961297941,0.9236878736012869,0.31190153156132866,1.1884318540229835E-15,1.2167471029720209E-15,1.2491794024867365E-15,1.28259079451733E-15,1.327626124935181E-15,1.3525021038038192E-15,1.395548418573847E-15,1.3940062350281992E-15,1.439206036314776E-15,1.4722732743590962E-15]
[]
["Total cash flow to equity",null,null,{"$f":"D25+D33-D34","v":-415.47827234019974},{"$f":"E25+E33-E34","v":-1.8899328536883502},26.607978257306804,9.6554286106890217,13.614860395558459,17.164510668901571,44.596788194500888,40.36014573363137,72.124422926767224,31.888501671752628,9.5931873153695904,122.54027661169394,97.092533929311486,114.86541734828509,107.83218692448455,114.85224846830397,119.20128484007832,92.714669094665894,86.839388584661378,95.015028936762974,94.593978005161034,97.743363287530372,88.282416500586578,98.417512404416982,100.49725762238084,89.525936769202445,99.346843544686806,88.204045724376812,88.70110436057999,85.4744650612394,80.914825227361305,46.329106450663488,{"$f":"AJ25+AJ33-AJ34","v":38.83620951378721},38.806418217472164,34.14657172053802,24.957932192619879,21.065034663759949,17.212985578464721,13.76036929334451,8.3767353983800934,4.1517365047749761,1.169947070765611E-15,1.2656271343966549E-15,1.3016198382472852E-15,1.5477881296484195E-15,1.1739100117731201E-15,1.5446254656116075E-15,6.8854253972982804E-16,1.6084235403561931E-15,1.39273355594422E-15,-2.5959453580997238E-14]
["Total cash flow to debt holders",null,null,{"$f":"-D33+D34","v":-623.21740851029949},{"$f":"-E33+E34","v":-14.839688825227441},-38.878264007349976,-13.081335872223981,-9.9134370991358267,-6.2239729790920109,-27.395528517646028,-14.500266577468025,-38.730484861980855,12.380046955868274,42.9928701358306,76.914254567325514,101.32428567353972,85.154104337642877,92.62454869269547,87.081765312243931,84.804748726281375,108.93209592598843,111.59889752532953,101.83411963843014,100.70972445966441,96.742836539311156,103.63275099367081,93.274041539307859,91.575550129759236,100.49920757110914,91.483223359880157,100.61289283187543,98.793903841641907,100.22736709883436,102.0238013311069,54.52619674406003,51.677488568446563,42.96589361766025,38.692587475889553,36.660786060458051,29.883207479050935,23.457473766152493,17.32882896937538,12.047075910691435,5.9828384690400105,6.736091458586657E-16,6.2706892997718925E-16,6.4169954738503953E-16,4.6376660510185522E-16,8.7533560005084933E-16,5.6984183525786036E-16,1.423588119403808E-15,5.7219166618134685E-16,8.3798352641804632E-16,2.8240878262706299E-14]
["Real cash flow to equity",null,null,{"$f":"D36/D15","v":-415.47827234019974},{"$f":"E36/E15","v":-1.8673379907050671},25.052158483592571,8.9231310676734026,12.345676275127763,15.274481598779431,38.004662015527117,33.272371612159922,56.211599844554492,24.450070087509921,7.387129683415175,90.910919994871136,70.714473938831787,81.000645916091131,74.013049641159725,76.285949788325439,76.34790007312904,58.486564114210793,54.151217751979452,58.056887045914067,56.580424402301396,56.970285356225084,50.552936225675552,54.645116146260555,53.877960404286497,46.882467163897843,50.003907633639834,43.251763807726192,42.164575836132521,39.429855839583716,36.359220432816997,20.266641285434314,16.713128156148766,16.085410787834991,13.624915067364126,9.8846787730383809,8.2351209526453886,6.585809789568839,5.0440484302625572,3.020725227758533,1.4660660426344008,4.035189449245519E-16,4.251860414636888E-16,4.2588669873258561E-16,4.8925329321436503E-16,3.6424608540622601E-16,4.6448994542971925E-16,2.0728319623604291E-16,4.6900285305435426E-16,3.9698824444386405E-16,-7.2350828957301084E-15]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D25:BB25)","v":7.8235403510252599E-2}]
["Nominal Equity",{"$f":"IRR(D36:BB36)","v":0.11341693457270141}]
["Nominal Debt",{"$f":"IRR(D37:BB37)","v":5.4999999993633253E-2}]
["Real Equity",8.3952093009314943E-2,{"$f":"NPV(Inputs!$J$17,D38:BB38)","v":1.8839225219564077}]
["Variation from target real RoE",{"$f":"B44-Inputs!$J$17","v":3.8993098886448696E-4}]
["Approach B"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A47,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A47,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A47,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A47,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A47,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A47,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D48*(1+E47),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ48*(1+AK47),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E46","v":1038.6956808504992},{"$f":"PTRM_ORAB!F46","v":1135.9971009920293},{"$f":"PTRM_ORAB!G46","v":1236.0269361215323},{"$f":"PTRM_ORAB!H46","v":1335.0514042504774},{"$f":"PTRM_ORAB!I46","v":1434.5953198359291},{"$f":"'PTRM-RFM_Rollover'!H46","v":1534.4872037890789},{"$f":"PTRM_ORAB!K46","v":1618.2599173858166},{"$f":"PTRM_ORAB!L46","v":1720.8318956692842},{"$f":"PTRM_ORAB!M46","v":1825.0658343798752},{"$f":"PTRM_ORAB!N46","v":1926.7369994925734},{"$f":"'PTRM-RFM_Rollover'!M46","v":2026.8291428212608},{"$f":"PTRM_ORAB!P46","v":2007.1777840799323},{"$f":"PTRM_ORAB!Q46","v":1964.3541127351707},{"$f":"PTRM_ORAB!R46","v":1917.9764405447252},{"$f":"PTRM_ORAB!S46","v":1867.8896730423915},{"$f":"'PTRM-RFM_Rollover'!R46","v":1813.9330730588963},{"$f":"PTRM_ORAB!U46","v":1808.0771902106171},{"$f":"PTRM_ORAB!V46","v":1743.427302649364},{"$f":"PTRM_ORAB!W46","v":1674.3020449030475},{"$f":"PTRM_ORAB!X46","v":1600.5151472834621},{"$f":"'PTRM-RFM_Rollover'!W46","v":1521.8737488145141},{"$f":"PTRM_ORAB!Z46","v":1400.3271117968106},{"$f":"PTRM_ORAB!AA46","v":1312.6995509237042},{"$f":"PTRM_ORAB!AB46","v":1219.8913037177449},{"$f":"PTRM_ORAB!AC46","v":1121.6999652224692},{"$f":"'PTRM-RFM_Rollover'!AB46","v":1017.9162938487552},{"$f":"PTRM_ORAB!AE46","v":923.27716167632752},{"$f":"PTRM_ORAB!AF46","v":807.2946110292321},{"$f":"PTRM_ORAB!AG46","v":684.43875131352445},{"$f":"PTRM_ORAB!AH46","v":554.42465018408654},{"$f":"'PTRM-RFM_Rollover'!AG46","v":416.95704425712734},{"$f":"PTRM_ORAB!AJ46","v":360.96968979153689},{"$f":"PTRM_ORAB!AK46","v":295.37669818905209},{"$f":"PTRM_ORAB!AL46","v":234.95359407059232},{"$f":"PTRM_ORAB!AM46","v":180.04368403489036},{"$f":"'PTRM-RFM_Rollover'!AL46","v":131.1322637234282},{"$f":"PTRM_ORAB!AO46","v":89.691683036012051},{"$f":"PTRM_ORAB!AP46","v":54.943836444983745},{"$f":"PTRM_ORAB!AQ46","v":27.987705319225618},{"$f":"PTRM_ORAB!AR46","v":9.516432261420924},{"$f":"'PTRM-RFM_Rollover'!AQ46","v":-4.6590688254054126E-15},{"$f":"PTRM_ORAB!AT46","v":1.7697433267509495},{"$f":"PTRM_ORAB!AU46","v":1.3603779969457763},{"$f":"PTRM_ORAB!AV46","v":0.92951497748006418},{"$f":"PTRM_ORAB!AW46","v":0.47633714414277739},{"$f":"'PTRM-RFM_Rollover'!AV46","v":-9.7167808060750691E-17},{"$f":"PTRM_ORAB!AY46","v":9.7615688086308168E-3},{"$f":"PTRM_ORAB!AZ46","v":7.4885500211658807E-3},{"$f":"PTRM_ORAB!BA46","v":5.1064426393954291E-3},{"$f":"PTRM_ORAB!BB46","v":2.6114454793567344E-3},{"$f":"'PTRM-RFM_Rollover'!BA46","v":-3.594595842499672E-7}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E46","v":88.812457063348077},{"$f":"PTRM_MAR!F46","v":98.347109787766726},{"$f":"PTRM_MAR!G46","v":108.30207147001073},{"$f":"PTRM_MAR!H46","v":118.37254842888548},{"$f":"PTRM_MAR!I46","v":128.69988065499652},{"$f":"PTRM_MAR!J46","v":137.75951713138065},{"$f":"PTRM_MAR!K46","v":148.83641380441756},{"$f":"PTRM_MAR!L46","v":160.15305747147252},{"$f":"PTRM_MAR!M46","v":171.88901059505076},{"$f":"PTRM_MAR!N46","v":183.7015788527878},{"$f":"PTRM_MAR!O46","v":197.2850297708361},{"$f":"PTRM_MAR!P46","v":197.64876040526025},{"$f":"PTRM_MAR!Q46","v":197.89952683771111},{"$f":"PTRM_MAR!R46","v":198.03124734789708},{"$f":"PTRM_MAR!S46","v":198.03760131668696},{"$f":"PTRM_MAR!T46","v":203.82558973793252},{"$f":"PTRM_MAR!U46","v":203.48664159660098},{"$f":"PTRM_MAR!V46","v":202.99774333872915},{"$f":"PTRM_MAR!W46","v":202.35146468987026},{"$f":"PTRM_MAR!X46","v":201.54009385449083},{"$f":"PTRM_MAR!Y46","v":195.23641044447493},{"$f":"PTRM_MAR!Z46","v":193.94671731298379},{"$f":"PTRM_MAR!AA46","v":192.47432360873148},{"$f":"PTRM_MAR!AB46","v":190.81099376510286},{"$f":"PTRM_MAR!AC46","v":188.94819691665538},{"$f":"PTRM_MAR!AD46","v":190.05133275980478},{"$f":"PTRM_MAR!AE46","v":188.10507128626386},{"$f":"PTRM_MAR!AF46","v":185.91831231675758},{"$f":"PTRM_MAR!AG46","v":183.47957175608133},{"$f":"PTRM_MAR!AH46","v":180.77692292897947},{"$f":"PTRM_MAR!AI46","v":102.93581481109304},{"$f":"PTRM_MAR!AJ46","v":92.879803789940382},{"$f":"PTRM_MAR!AK46","v":82.751539762710408},{"$f":"PTRM_MAR!AL46","v":72.670776877110171},{"$f":"PTRM_MAR!AM46","v":62.521477695047075},{"$f":"PTRM_MAR!AN46","v":51.800006322798637},{"$f":"PTRM_MAR!AO46","v":41.43778802278473},{"$f":"PTRM_MAR!AP46","v":31.054293133771314},{"$f":"PTRM_MAR!AQ46","v":20.558825694315033},{"$f":"PTRM_MAR!AR46","v":10.226245839594297},{"$f":"PTRM_MAR!AS46","v":0.55304478960967163},{"$f":"PTRM_MAR!AT46","v":0.54415119877831053},{"$f":"PTRM_MAR!AU46","v":0.53447111205103681},{"$f":"PTRM_MAR!AV46","v":0.52397085855705527},{"$f":"PTRM_MAR!AW46","v":0.51261557781560696},{"$f":"PTRM_MAR!AX46","v":3.0505764497642915E-3},{"$f":"PTRM_MAR!AY46","v":2.9955375666716856E-3},{"$f":"PTRM_MAR!AZ46","v":2.9363848883263216E-3},{"$f":"PTRM_MAR!BA46","v":2.8729590198826932E-3},{"$f":"PTRM_MAR!BB46","v":2.8050954270479327E-3}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E46","v":88.812457063348077},{"$f":"Pricing_MAR!F46","v":97.010387092363004},{"$f":"Pricing_MAR!G46","v":109.26218435754741},{"$f":"Pricing_MAR!H46","v":118.57820331033702},{"$f":"Pricing_MAR!I46","v":128.05874145563018},{"$f":"Pricing_MAR!J46","v":137.75951713138065},{"$f":"Pricing_MAR!K46","v":151.24912057562213},{"$f":"Pricing_MAR!L46","v":163.7204974113661},{"$f":"Pricing_MAR!M46","v":180.87780163084432},{"$f":"Pricing_MAR!N46","v":191.21834214024605},{"$f":"Pricing_MAR!O46","v":197.2850297708361},{"$f":"Pricing_MAR!P46","v":199.98092415688635},{"$f":"Pricing_MAR!Q46","v":198.82583851498381},{"$f":"Pricing_MAR!R46","v":200.31061108216764},{"$f":"Pricing_MAR!S46","v":200.62084950766314},{"$f":"Pricing_MAR!T46","v":203.82558973793252},{"$f":"Pricing_MAR!U46","v":205.77106768042538},{"$f":"Pricing_MAR!V46","v":203.23927235902883},{"$f":"Pricing_MAR!W46","v":199.84738513326582},{"$f":"Pricing_MAR!X46","v":198.0811345616716},{"$f":"Pricing_MAR!Y46","v":195.23641044447493},{"$f":"Pricing_MAR!Z46","v":194.2368044961996},{"$f":"Pricing_MAR!AA46","v":191.4777574762989},{"$f":"Pricing_MAR!AB46","v":191.0511355313418},{"$f":"Pricing_MAR!AC46","v":191.2134827446597},{"$f":"Pricing_MAR!AD46","v":190.05133275980478},{"$f":"Pricing_MAR!AE46","v":190.60579985937665},{"$f":"Pricing_MAR!AF46","v":188.32857655623235},{"$f":"Pricing_MAR!AG46","v":186.72491725481197},{"$f":"Pricing_MAR!AH46","v":184.63386155233053},{"$f":"Pricing_MAR!AI46","v":102.93581481109304},{"$f":"Pricing_MAR!AJ46","v":93.136774452756242},{"$f":"Pricing_MAR!AK46","v":82.34253515427109},{"$f":"Pricing_MAR!AL46","v":73.289466901278331},{"$f":"Pricing_MAR!AM46","v":63.943174304890327},{"$f":"Pricing_MAR!AN46","v":51.800006322798637},{"$f":"Pricing_MAR!AO46","v":41.019461149455267},{"$f":"Pricing_MAR!AP46","v":30.691427680335945},{"$f":"Pricing_MAR!AQ46","v":20.722626436885474},{"$f":"Pricing_MAR!AR46","v":10.238178248198849},{"$f":"Pricing_MAR!AS46","v":0.55304478960967163},{"$f":"Pricing_MAR!AT46","v":0.54357262266380835},{"$f":"Pricing_MAR!AU46","v":0.53480894583466765},{"$f":"Pricing_MAR!AV46","v":0.52523881387310067},{"$f":"Pricing_MAR!AW46","v":0.51896861827294993},{"$f":"Pricing_MAR!AX46","v":3.0505764497642915E-3},{"$f":"Pricing_MAR!AY46","v":3.021760281623819E-3},{"$f":"Pricing_MAR!AZ46","v":2.8926527671108769E-3},{"$f":"Pricing_MAR!BA46","v":2.8565990614247555E-3},{"$f":"Pricing_MAR!BB46","v":2.7894028050870117E-3}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E46","v":1038.6956808504992},{"$f":"RFM_ORAB!F46","v":1120.0231099243128},{"$f":"RFM_ORAB!G46","v":1247.3213681671273},{"$f":"RFM_ORAB!H46","v":1337.3042355108032},{"$f":"RFM_ORAB!I46","v":1426.9810875178048},{"$f":"RFM_ORAB!J46","v":1515.4381506541295},{"$f":"RFM_ORAB!K46","v":1645.965113411567},{"$f":"RFM_ORAB!L46","v":1761.5397171012542},{"$f":"RFM_ORAB!M46","v":1925.6177916750103},{"$f":"RFM_ORAB!N46","v":2010.2177873586068},{"$f":"RFM_ORAB!O46","v":2046.5970886358723},{"$f":"RFM_ORAB!P46","v":2034.6622749890621},{"$f":"RFM_ORAB!Q46","v":1979.5604855293925},{"$f":"RFM_ORAB!R46","v":1949.7919076174051},{"$f":"RFM_ORAB!S46","v":1905.3748115821618},{"$f":"RFM_ORAB!T46","v":1868.4315945742358},{"$f":"RFM_ORAB!U46","v":1828.7605866930833},{"$f":"RFM_ORAB!V46","v":1743.9227471582374},{"$f":"RFM_ORAB!W46","v":1649.5731724654961},{"$f":"RFM_ORAB!X46","v":1567.514971463326},{"$f":"RFM_ORAB!Y46","v":1482.9697626393915},{"$f":"RFM_ORAB!Z46","v":1402.9656549060808},{"$f":"RFM_ORAB!AA46","v":1306.0164122347478},{"$f":"RFM_ORAB!AB46","v":1222.7316203211683},{"$f":"RFM_ORAB!AC46","v":1138.2703100234464},{"$f":"RFM_ORAB!AD46","v":1032.6613425928044},{"$f":"RFM_ORAB!AE46","v":937.77682667618956},{"$f":"RFM_ORAB!AF46","v":820.4180096696922},{"$f":"RFM_ORAB!AG46","v":700.39976985641852},{"$f":"RFM_ORAB!AH46","v":571.21135193683347},{"$f":"RFM_ORAB!AI46","v":431.30205221407545},{"$f":"RFM_ORAB!AJ46","v":362.0162084525308},{"$f":"RFM_ORAB!AK46","v":293.22962943908726},{"$f":"RFM_ORAB!AL46","v":237.00405579921141},{"$f":"RFM_ORAB!AM46","v":184.91944969907985},{"$f":"RFM_ORAB!AN46","v":131.6706148529824},{"$f":"RFM_ORAB!AO46","v":89.033419053390816},{"$f":"RFM_ORAB!AP46","v":55.064172022828302},{"$f":"RFM_ORAB!AQ46","v":29.996353496770144},{"$f":"RFM_ORAB!AR46","v":11.512996169155166},{"$f":"RFM_ORAB!AS46","v":2.1584015501651295},{"$f":"RFM_ORAB!AT46","v":1.7689932011204164},{"$f":"RFM_ORAB!AU46","v":1.364808564579103},{"$f":"RFM_ORAB!AV46","v":0.93794528598363658},{"$f":"RFM_ORAB!AW46","v":0.4951182529582861},{"$f":"RFM_ORAB!AX46","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY46","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ46","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA46","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB46","v":2.623387184165488E-3}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D46","v":1024.69507659596},{"$f":"RFM_NomCapex!E46","v":104.33494995884223},{"$f":"RFM_NomCapex!F46","v":111.48925630905434},{"$f":"RFM_NomCapex!G46","v":111.91613764140075},{"$f":"RFM_NomCapex!H46","v":114.08143320314349},{"$f":"RFM_NomCapex!I46","v":116.23660497651912},{"$f":"RFM_NomCapex!J46","v":122.87463413430304},{"$f":"RFM_NomCapex!K46","v":126.3760413666899},{"$f":"RFM_NomCapex!L46","v":135.22119626596862},{"$f":"RFM_NomCapex!M46","v":134.74028290986578},{"$f":"RFM_NomCapex!N46","v":132.78482597928635},{"$f":"RFM_NomCapex!O46","v":0},{"$f":"RFM_NomCapex!P46","v":0},{"$f":"RFM_NomCapex!Q46","v":0},{"$f":"RFM_NomCapex!R46","v":0},{"$f":"RFM_NomCapex!S46","v":0},{"$f":"RFM_NomCapex!T46","v":0},{"$f":"RFM_NomCapex!U46","v":0},{"$f":"RFM_NomCapex!V46","v":0},{"$f":"RFM_NomCapex!W46","v":0},{"$f":"RFM_NomCapex!X46","v":0},{"$f":"RFM_NomCapex!Y46","v":0},{"$f":"RFM_NomCapex!Z46","v":0},{"$f":"RFM_NomCapex!AA46","v":0},{"$f":"RFM_NomCapex!AB46","v":0},{"$f":"RFM_NomCapex!AC46","v":0},{"$f":"RFM_NomCapex!AD46","v":0},{"$f":"RFM_NomCapex!AE46","v":0},{"$f":"RFM_NomCapex!AF46","v":0},{"$f":"RFM_NomCapex!AG46","v":0},{"$f":"RFM_NomCapex!AH46","v":0},{"$f":"RFM_NomCapex!AI46","v":0},{"$f":"RFM_NomCapex!AJ46","v":0},{"$f":"RFM_NomCapex!AK46","v":0},{"$f":"RFM_NomCapex!AL46","v":0},{"$f":"RFM_NomCapex!AM46","v":0},{"$f":"RFM_NomCapex!AN46","v":0},{"$f":"RFM_NomCapex!AO46","v":0},{"$f":"RFM_NomCapex!AP46","v":0},{"$f":"RFM_NomCapex!AQ46","v":0},{"$f":"RFM_NomCapex!AR46","v":0},{"$f":"RFM_NomCapex!AS46","v":0},{"$f":"RFM_NomCapex!AT46","v":0},{"$f":"RFM_NomCapex!AU46","v":0},{"$f":"RFM_NomCapex!AV46","v":0},{"$f":"RFM_NomCapex!AW46","v":0},{"$f":"RFM_NomCapex!AX46","v":0},{"$f":"RFM_NomCapex!AY46","v":0},{"$f":"RFM_NomCapex!AZ46","v":0},{"$f":"RFM_NomCapex!BA46","v":0},{"$f":"RFM_NomCapex!BB46","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E46-RFM_IndexRAB!E46","v":23.007520885028626},{"$f":"RFM_NomSLDepn!F46-RFM_IndexRAB!F46","v":-15.8090019337603},{"$f":"RFM_NomSLDepn!G46-RFM_IndexRAB!G46","v":21.933270297725024},{"$f":"RFM_NomSLDepn!H46-RFM_IndexRAB!H46","v":24.404581196141599},{"$f":"RFM_NomSLDepn!I46-RFM_IndexRAB!I46","v":27.779541840194554},{"$f":"RFM_NomSLDepn!J46-RFM_IndexRAB!J46","v":-7.6523286231344301},{"$f":"RFM_NomSLDepn!K46-RFM_IndexRAB!K46","v":10.801437677002752},{"$f":"RFM_NomSLDepn!L46-RFM_IndexRAB!L46","v":-28.856878307787539},{"$f":"RFM_NomSLDepn!M46-RFM_IndexRAB!M46","v":50.140287226269422},{"$f":"RFM_NomSLDepn!N46-RFM_IndexRAB!N46","v":96.405524702020571},{"$f":"RFM_NomSLDepn!O46-RFM_IndexRAB!O46","v":11.934813646810042},{"$f":"RFM_NomSLDepn!P46-RFM_IndexRAB!P46","v":55.10178945967035},{"$f":"RFM_NomSLDepn!Q46-RFM_IndexRAB!Q46","v":29.768577911987052},{"$f":"RFM_NomSLDepn!R46-RFM_IndexRAB!R46","v":44.417096035243389},{"$f":"RFM_NomSLDepn!S46-RFM_IndexRAB!S46","v":36.943217007926258},{"$f":"RFM_NomSLDepn!T46-RFM_IndexRAB!T46","v":39.671007881152207},{"$f":"RFM_NomSLDepn!U46-RFM_IndexRAB!U46","v":84.837839534845941},{"$f":"RFM_NomSLDepn!V46-RFM_IndexRAB!V46","v":94.349574692741413},{"$f":"RFM_NomSLDepn!W46-RFM_IndexRAB!W46","v":82.058201002169938},{"$f":"RFM_NomSLDepn!X46-RFM_IndexRAB!X46","v":84.545208823934644},{"$f":"RFM_NomSLDepn!Y46-RFM_IndexRAB!Y46","v":80.004107733310263},{"$f":"RFM_NomSLDepn!Z46-RFM_IndexRAB!Z46","v":96.94924267133311},{"$f":"RFM_NomSLDepn!AA46-RFM_IndexRAB!AA46","v":83.28479191357944},{"$f":"RFM_NomSLDepn!AB46-RFM_IndexRAB!AB46","v":84.46131029772215},{"$f":"RFM_NomSLDepn!AC46-RFM_IndexRAB!AC46","v":105.60896743064177},{"$f":"RFM_NomSLDepn!AD46-RFM_IndexRAB!AD46","v":94.884515916615086},{"$f":"RFM_NomSLDepn!AE46-RFM_IndexRAB!AE46","v":117.35881700649709},{"$f":"RFM_NomSLDepn!AF46-RFM_IndexRAB!AF46","v":120.01823981327375},{"$f":"RFM_NomSLDepn!AG46-RFM_IndexRAB!AG46","v":129.18841791958508},{"$f":"RFM_NomSLDepn!AH46-RFM_IndexRAB!AH46","v":139.90929972275794},{"$f":"RFM_NomSLDepn!AI46-RFM_IndexRAB!AI46","v":69.285843761544697},{"$f":"RFM_NomSLDepn!AJ46-RFM_IndexRAB!AJ46","v":68.786579013443571},{"$f":"RFM_NomSLDepn!AK46-RFM_IndexRAB!AK46","v":56.22557363987579},{"$f":"RFM_NomSLDepn!AL46-RFM_IndexRAB!AL46","v":52.08460610013158},{"$f":"RFM_NomSLDepn!AM46-RFM_IndexRAB!AM46","v":53.248834846097438},{"$f":"RFM_NomSLDepn!AN46-RFM_IndexRAB!AN46","v":42.637195799591595},{"$f":"RFM_NomSLDepn!AO46-RFM_IndexRAB!AO46","v":33.969247030562514},{"$f":"RFM_NomSLDepn!AP46-RFM_IndexRAB!AP46","v":25.067818526058158},{"$f":"RFM_NomSLDepn!AQ46-RFM_IndexRAB!AQ46","v":18.483357327614979},{"$f":"RFM_NomSLDepn!AR46-RFM_IndexRAB!AR46","v":9.3545946189900366},{"$f":"RFM_NomSLDepn!AS46-RFM_IndexRAB!AS46","v":0.38940834904471316},{"$f":"RFM_NomSLDepn!AT46-RFM_IndexRAB!AT46","v":0.40418463654131342},{"$f":"RFM_NomSLDepn!AU46-RFM_IndexRAB!AU46","v":0.42686327859546641},{"$f":"RFM_NomSLDepn!AV46-RFM_IndexRAB!AV46","v":0.44282703302535054},{"$f":"RFM_NomSLDepn!AW46-RFM_IndexRAB!AW46","v":0.4831890663239542},{"$f":"RFM_NomSLDepn!AX46-RFM_IndexRAB!AX46","v":2.0509343608594282E-3},{"$f":"RFM_NomSLDepn!AY46-RFM_IndexRAB!AY46","v":2.5188821404900155E-3},{"$f":"RFM_NomSLDepn!AZ46-RFM_IndexRAB!AZ46","v":2.2665713747408614E-3},{"$f":"RFM_NomSLDepn!BA46-RFM_IndexRAB!BA46","v":2.4694115740761116E-3},{"$f":"RFM_NomSLDepn!BB46-RFM_IndexRAB!BB46","v":2.5862160179441242E-3}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E46","v":1038.6956808504992},{"$f":"RFM_ORAB!F46","v":1120.0231099243128},{"$f":"RFM_ORAB!G46","v":1247.3213681671273},{"$f":"RFM_ORAB!H46","v":1337.3042355108032},{"$f":"RFM_ORAB!I46","v":1426.9810875178048},{"$f":"'PTRM-RFM_Rollover'!I46","v":1515.4381506541295},{"$f":"RFM_ORAB!K46","v":1645.965113411567},{"$f":"RFM_ORAB!L46","v":1761.5397171012542},{"$f":"RFM_ORAB!M46","v":1925.6177916750103},{"$f":"RFM_ORAB!N46","v":2010.2177873586068},{"$f":"'PTRM-RFM_Rollover'!N46","v":2046.5970886358723},{"$f":"RFM_ORAB!P46","v":2034.6622749890621},{"$f":"RFM_ORAB!Q46","v":1979.5604855293925},{"$f":"RFM_ORAB!R46","v":1949.7919076174051},{"$f":"RFM_ORAB!S46","v":1905.3748115821618},{"$f":"'PTRM-RFM_Rollover'!S46","v":1868.4315945742358},{"$f":"RFM_ORAB!U46","v":1828.7605866930833},{"$f":"RFM_ORAB!V46","v":1743.9227471582374},{"$f":"RFM_ORAB!W46","v":1649.5731724654961},{"$f":"RFM_ORAB!X46","v":1567.514971463326},{"$f":"'PTRM-RFM_Rollover'!X46","v":1482.9697626393915},{"$f":"RFM_ORAB!Z46","v":1402.9656549060808},{"$f":"RFM_ORAB!AA46","v":1306.0164122347478},{"$f":"RFM_ORAB!AB46","v":1222.7316203211683},{"$f":"RFM_ORAB!AC46","v":1138.2703100234464},{"$f":"'PTRM-RFM_Rollover'!AC46","v":1032.6613425928044},{"$f":"RFM_ORAB!AE46","v":937.77682667618956},{"$f":"RFM_ORAB!AF46","v":820.4180096696922},{"$f":"RFM_ORAB!AG46","v":700.39976985641852},{"$f":"RFM_ORAB!AH46","v":571.21135193683347},{"$f":"'PTRM-RFM_Rollover'!AH46","v":431.30205221407545},{"$f":"RFM_ORAB!AJ46","v":362.0162084525308},{"$f":"RFM_ORAB!AK46","v":293.22962943908726},{"$f":"RFM_ORAB!AL46","v":237.00405579921141},{"$f":"RFM_ORAB!AM46","v":184.91944969907985},{"$f":"'PTRM-RFM_Rollover'!AM46","v":131.6706148529824},{"$f":"RFM_ORAB!AO46","v":89.033419053390816},{"$f":"RFM_ORAB!AP46","v":55.064172022828302},{"$f":"RFM_ORAB!AQ46","v":29.996353496770144},{"$f":"RFM_ORAB!AR46","v":11.512996169155166},{"$f":"'PTRM-RFM_Rollover'!AR46","v":2.1584015501651295},{"$f":"RFM_ORAB!AT46","v":1.7689932011204164},{"$f":"RFM_ORAB!AU46","v":1.364808564579103},{"$f":"RFM_ORAB!AV46","v":0.93794528598363658},{"$f":"RFM_ORAB!AW46","v":0.4951182529582861},{"$f":"'PTRM-RFM_Rollover'!AW46","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY46","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ46","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA46","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB46","v":2.623387184165488E-3},{"$f":"'PTRM-RFM_Rollover'!BB46","v":3.7171166221363836E-5}]
[]
["Cash Flow","Nominal",null,{"$f":"D52-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E52-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-15.522492895494167},{"$f":"F52-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-14.478869216691336},{"$f":"G52-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-2.6539532838533546},{"$f":"H52-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":4.4967701071935124},{"$f":"I52-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":11.822136479111023},{"$f":"J52-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":14.884882997077582},{"$f":"K52-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":24.873079208932239},{"$f":"L52-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":28.499301145397453},{"$f":"M52-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":46.137518720978505},{"$f":"N52-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":58.43351616095967},{"$f":"O52","v":197.2850297708361},{"$f":"P52","v":199.98092415688635},{"$f":"Q52","v":198.82583851498381},{"$f":"R52","v":200.31061108216764},{"$f":"S52","v":200.62084950766314},{"$f":"T52","v":203.82558973793252},205.77106768042538,203.23927235902883,199.84738513326582,198.0811345616716,195.23641044447493,194.2368044961996,191.4777574762989,191.0511355313418,191.2134827446597,190.05133275980478,190.60579985937665,188.32857655623235,186.72491725481197,184.63386155233053,102.93581481109304,93.136774452756242,82.34253515427109,73.289466901278331,63.943174304890327,51.800006322798637,41.019461149455267,30.691427680335945,20.722626436885474,10.238178248198849,0.55304478960967163,0.54357262266380835,0.53480894583466765,0.52523881387310067,0.51896861827294993,3.0505764497642915E-3,3.021760281623819E-3,2.8926527671108769E-3,2.8565990614247555E-3,2.7894028050870117E-3]
["Cash Flow","Real",null,{"$f":"D58/D48","v":-1038.6956808504992},-15.336915614561567,-13.632261826587779,-2.4526692655662208,4.0775789405224758,10.520370174933525,12.684656683737465,20.505038312799496,22.211495729555363,35.37530794025939,44.996094368695793,146.36300858464597,145.65018830234084,140.20774673799207,137.48769847409253,133.25426586016221,130.54939616243186,129.80516309078001,126.73573907695132,122.11244047323638,118.48021296849647,113.79467250607486,111.22532866225005,106.31567534162009,102.42513834585716,100.13366125597389,95.657888563885592,93.465520410047333,89.523062937705063,86.137264079283085,82.965553626053619,45.029213684962897,{"$f":"AJ58/AJ48","v":40.081327888774204},34.131300029948314,29.243426544683238,25.324924070398094,20.250587014220535,15.694335394023861,11.250355590993617,7.4727632527847359,3.6153174583356709,0.19074713341799077,0.18261262373190071,0.17498812610361339,0.16602712896486246,0.16102792016321438,9.1734994678411858E-4,9.0968980606468124E-4,8.434733555131471E-4,8.1425211709368946E-4,7.7742624517951613E-4]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E59:I59)+$D59+I56/I48/POWER(1+Real_WACC,I$3)","v":0.45111542629479118},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:N59)+$D59+N56/N48/POWER(1+Real_WACC,N$3)","v":0.81301026879430083},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:S59)+$D59+S56/S48/POWER(1+Real_WACC,S$3)","v":4.8392538173324056},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:X59)+$D59+X56/X48/POWER(1+Real_WACC,X$3)","v":4.2714193342187627},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:AC59)+$D59+AC56/AC48/POWER(1+Real_WACC,AC$3)","v":4.4650269192852647},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:AH59)+$D59+AH56/AH48/POWER(1+Real_WACC,AH$3)","v":4.5113529487143467},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:AM59)+$D59+AM56/AM48/POWER(1+Real_WACC,AM$3)","v":4.4370014397361821},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:AR59)+$D59+AR56/AR48/POWER(1+Real_WACC,AR$3)","v":4.5583028509329546},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:AW59)+$D59+AW56/AW48/POWER(1+Real_WACC,AW$3)","v":4.5585789467737747},null,null,null,null,{"$f":"NPV(Real_WACC,$E59:BB59)+$D59+BB56/BB48/POWER(1+Real_WACC,BB$3)","v":4.558580405046901}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E59:BB59)+D59","v":4.5585795016279462}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I60-D60)/ROUND(SUM(E51/E48,F51/F48,G51/G48,H51/H48,I51/I48),6),0)","v":8.9809683383093716E-4},null,null,null,null,{"$f":"IFERROR((N60-I60)/ROUND(SUM(J51/J48,K51/K48,L51/L48,M51/M48,N51/N48),6),0)","v":5.6708697990215352E-4},null,null,null,null,{"$f":"IFERROR((S60-N60)/ROUND(SUM(O51/O48,P51/P48,Q51/Q48,R51/R48,S51/S48),6),0)","v":5.7737926290682296E-3},null,null,null,null,{"$f":"IFERROR((X60-S60)/ROUND(SUM(T51/T48,U51/U48,V51/V48,W51/W48,X51/X48),6),0)","v":-9.0176790837666169E-4},null,null,null,null,{"$f":"IFERROR((AC60-X60)/ROUND(SUM(Y51/Y48,Z51/Z48,AA51/AA48,AB51/AB48,AC51/AC48),6),0)","v":3.6326395757004161E-4},null,null,null,null,{"$f":"IFERROR((AH60-AC60)/ROUND(SUM(AD51/AD48,AE51/AE48,AF51/AF48,AG51/AG48,AH51/AH48),6),0)","v":1.0477515633277942E-4},null,null,null,null,{"$f":"IFERROR((AM60-AH60)/ROUND(SUM(AI51/AI48,AJ51/AJ48,AK51/AK48,AL51/AL48,AM51/AM48),6),0)","v":-4.2963047558512756E-4},null,null,null,null,{"$f":"IFERROR((AR60-AM60)/ROUND(SUM(AN51/AN48,AO51/AO48,AP51/AP48,AQ51/AQ48,AR51/AR48),6),0)","v":2.0730625775929922E-3},null,null,null,null,{"$f":"IFERROR((AW60-AR60)/ROUND(SUM(AS51/AS48,AT51/AT48,AU51/AU48,AV51/AV48,AW51/AW48),6),0)","v":3.1621933058086505E-4},null,null,null,null,{"$f":"IFERROR((BB60-AW60)/ROUND(SUM(AX51/AX48,AY51/AY48,AZ51/AZ48,BA51/BA48,BB51/BB48),6),0)","v":3.4103674608362323E-4}]
[null,null,null,null,null,null,null,null,{"$f":"(I60-D60)/(I56/I48)","v":3.3451408550245104E-4},null,null,null,null,{"$f":"(N60-I60)/(N56/N48)","v":2.2963455638904643E-4},null,null,null,null,{"$f":"(S60-N60)/(S56/S48)","v":3.2442759235290536E-3}]
[]
["Debt",null,null,null,{"$f":"$C$4*D56","v":623.21740851029949},672.01386595458769,748.39282090027632,802.38254130648193,856.1886525106828,909.26289039247763,987.57906804694017,1056.9238302607525,1155.3706750050062,1206.1306724151641,1227.9582531815233,1220.7973649934372,1187.7362913176355,1169.8751445704429,1143.2248869492971,1121.0589567445413,1097.2563520158499,1046.3536482949423,989.74390347929761,940.50898287799555,889.78185758363486,841.77939294364842,783.60984734084866,733.63897219270098,682.96218601406781,619.59680555568264,562.66609600571371,492.25080580181532,420.23986191385109,342.72681116210009,258.78123132844524,217.20972507151848,{"$f":"$C$4*AJ56","v":175.93777766345235},142.20243347952683,110.9516698194479,79.002368911789432,53.420051432034491,33.038503213696977,17.997812098062084,6.9077977014930996,1.2950409300990777,1.0613959206722499,0.81888513874746183,0.56276717159018197,0.29707095177497167,7.1575119805991419E-3,5.9269513640834853E-3,4.4156220797894764E-3,3.0556792549449596E-3,1.5740323104992927E-3]
["Incremental debt raised",null,null,{"$f":"E65-D65","v":623.21740851029949},{"$f":"F65-E65","v":48.796457444288194},{"$f":"G65-F65","v":76.378954945688633},{"$f":"H65-G65","v":53.989720406205606},{"$f":"I65-H65","v":53.806111204200874},{"$f":"J65-I65","v":53.074237881794829},{"$f":"K65-J65","v":78.316177654462535},{"$f":"L65-K65","v":69.344762213812373},{"$f":"M65-L65","v":98.446844744253667},{"$f":"N65-M65","v":50.759997410157894},{"$f":"O65-N65","v":21.827580766359233},{"$f":"P65-O65","v":-7.160888188086119},{"$f":"Q65-P65","v":-33.061073675801708},{"$f":"R65-Q65","v":-17.861146747192606},{"$f":"S65-R65","v":-26.650257621145784},{"$f":"T65-S65","v":-22.165930204755796},{"$f":"U65-T65","v":-23.802604728691449},{"$f":"V65-U65","v":-50.902703720907539},{"$f":"W65-V65","v":-56.609744815644717},{"$f":"X65-W65","v":-49.234920601302065},{"$f":"Y65-X65","v":-50.72712529436069},{"$f":"Z65-Y65","v":-48.002464639986442},{"$f":"AA65-Z65","v":-58.169545602799758},{"$f":"AB65-AA65","v":-49.970875148147684},{"$f":"AC65-AB65","v":-50.676786178633165},{"$f":"AD65-AC65","v":-63.365380458385175},{"$f":"AE65-AD65","v":-56.930709549968924},{"$f":"AF65-AE65","v":-70.415290203898394},{"$f":"AG65-AF65","v":-72.010943887964231},{"$f":"AH65-AG65","v":-77.513050751750995},{"$f":"AI65-AH65","v":-83.945579833654847},{"$f":"AJ65-AI65","v":-41.571506256926767},{"$f":"AK65-AJ65","v":-41.271947408066126},{"$f":"AL65-AK65","v":-33.73534418392552},{"$f":"AM65-AL65","v":-31.250763660078931},{"$f":"AN65-AM65","v":-31.949300907658468},{"$f":"AO65-AN65","v":-25.582317479754941},{"$f":"AP65-AO65","v":-20.381548218337514},{"$f":"AQ65-AP65","v":-15.040691115634893},{"$f":"AR65-AQ65","v":-11.090014396568986},{"$f":"AS65-AR65","v":-5.6127567713940216},{"$f":"AT65-AS65","v":-0.23364500942682787},{"$f":"AU65-AT65","v":-0.24251078192478803},{"$f":"AV65-AU65","v":-0.25611796715727986},{"$f":"AW65-AV65","v":-0.2656962198152103},{"$f":"AX65-AW65","v":-0.28991343979437251},{"$f":"AY65-AX65","v":-1.2305606165156566E-3},{"$f":"AZ65-AY65","v":-1.511329284294009E-3},{"$f":"BA65-AZ65","v":-1.3599428248445167E-3},{"$f":"BB65-BA65","v":-1.4816469444456669E-3},{"$f":"BC65-BB65","v":-1.5740323104992927E-3}]
["Nominal interest cost",null,null,null,{"$f":"E65*$C$5","v":34.27695746806647},{"$f":"F65*$C$5","v":36.960762627502326},41.161605149515196,44.131039771856507,47.090375888087557,50.00945897158627,54.316848742581712,58.130810664341389,63.54538712527534,66.337186982834027,67.537703924983788,67.143855074639049,65.325496022469949,64.343132951374358,62.877368782211342,61.658242620949771,60.34909936087174,57.549450656221829,54.435914691361369,51.727994058289752,48.938002167099917,46.297866611900666,43.098541603746675,40.350143470598553,37.562920230773727,34.077824305562544,30.946635280314254,27.073794319099843,23.11319240526181,18.849974613915506,14.232967723064489,11.946534878933516,9.67657777148988,7.8211338413739755,6.1023418400696343,4.3451302901484192,2.9381028287618971,1.8171176767533337,0.98987966539341465,0.37992887358212046,7.122725115544927E-2,5.8376775636973743E-2,4.5038682631110404E-2,3.0952194437460008E-2,1.6338902347623443E-2,3.9366315893295283E-4,3.2598232502459171E-4,2.4285921438842121E-4,1.6806235902197279E-4,8.6571777077461103E-5]
[]
["Total cash flow to equity",null,null,{"$f":"D58+D66-D67","v":-415.47827234019974},{"$f":"E58+E66-E67","v":-1.0029929192724438},24.939323101494971,10.174161972837055,14.17184153953788,17.805998472818295,43.191601679953848,39.900992680162901,68.815335225309724,33.352129005861059,13.923909944484876,122.5864376577662,99.775995406445588,115.63919574532126,109.3172205096475,115.57755052069601,118.36474238829129,94.519264598646089,89.080076887162278,96.176549840602377,95.626015209021162,98.295943637388575,89.769392281499165,98.408340724404553,100.02420588211008,90.285182055500798,99.042798904273312,89.243874375163998,89.243838349168271,86.098674097799162,81.838307104760176,47.131340831101781,39.918292165756597,38.930613198855688,34.217569399825422,25.891531557162224,21.872558552895278,17.699810102355855,13.833618887947718,8.6427323749230727,4.2454926032227078,0.24817252902739451,0.24268506510204657,0.23365229604627738,0.22859039962043037,0.21271627613095398,1.4263526743156822E-3,1.1844486723052183E-3,1.2898507278779388E-3,1.2068897579571157E-3,1.1287987175102579E-3]
["Total cash flow to debt holders",null,null,{"$f":"-D66+D67","v":-623.21740851029949},{"$f":"-E66+E67","v":-14.519499976221724},-39.418192318186307,-12.82811525669041,-9.6750714323443674,-5.9838619937072721,-28.306718682876266,-15.027913471230661,-40.316034079912278,12.785389715117446,44.509606216474793,74.698592113069907,100.20492875044076,83.186642769662555,90.993390572520141,85.04329898696713,85.460847349641227,111.25180308177929,114.15919547186655,103.67083529266344,102.45511935265044,96.940466807086352,104.46741221470043,93.069416751894352,91.026929649231718,100.9283006891589,91.008533855531468,101.36192548421265,99.084738207064078,100.62624315701281,102.79555444757035,55.804473979991258,53.218482286999645,43.411921955415401,39.071897501452909,38.051642747728103,29.92744776990336,23.319651047099413,16.857808792388226,12.079894061962401,5.9926856449761416,0.30487226058227712,0.30088755756176178,0.30115664978839024,0.2966484142526703,0.30625234214199593,1.6242237754486093E-3,1.8373116093186007E-3,1.602802039232938E-3,1.6497093034676398E-3,1.6606040875767538E-3]
["Real cash flow to equity",null,null,{"$f":"D69/D48","v":-415.47827234019974},{"$f":"E69/E48","v":-0.99100175908919375},23.481072810956682,9.4025220886476113,12.85073535727329,15.845333506286474,36.807184781937416,32.893851893160729,53.632596697260915,25.572286216361345,10.721955600232251,90.945166230332575,72.668893697088521,81.546297961787388,75.032335882052038,76.767702271955898,75.812098302186286,59.624944822186876,55.548463888330893,58.766609377952228,57.197726943380538,57.292360013315182,51.404419395272512,54.640023683473288,53.624350867723273,47.280064703658759,49.850873882659101,43.76165451438257,42.422567532917384,39.717807010821616,36.774188654668919,20.61757825920262,{"$f":"AJ69/AJ48","v":17.178801461147529},16.136890089071873,13.653244041592862,10.254434157819125,8.5508126666790094,6.7720722889260472,5.070899054311897,3.1166461013850597,1.4991733055991916,8.5595596223732612E-2,8.1529780255768125E-2,7.6450436671611929E-2,7.22570509937219E-2,6.6002564170876563E-2,4.2892370390520035E-4,3.565739114235401E-4,3.7610968517348432E-4,3.4401486501404045E-4,3.146041679305183E-4]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D58:BB58)","v":7.8485526755747159E-2}]
["Nominal Equity",{"$f":"IRR(D69:BB69)","v":0.11398324858065312}]
["Nominal Debt",{"$f":"IRR(D70:BB70)","v":5.4999999992983772E-2}]
["Real Equity",8.4519936103706561E-2,{"$f":"NPV(Inputs!$J$17,D71:BB71)","v":4.6469571034877699}]
["Variation from target real RoE",{"$f":"B77-Inputs!$J$17","v":9.5777408325610491E-4}]
["Approach C"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A80,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A80,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A80,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A80,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A80,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A80,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D81*(1+E80),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ81*(1+AK80),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E64","v":1038.6956808504992},{"$f":"PTRM_ORAB!F64","v":1135.9971009920293},{"$f":"PTRM_ORAB!G64","v":1236.0269361215323},{"$f":"PTRM_ORAB!H64","v":1335.0514042504774},{"$f":"PTRM_ORAB!I64","v":1434.5953198359291},{"$f":"'PTRM-RFM_Rollover'!H64","v":1534.4872037890789},{"$f":"PTRM_ORAB!K64","v":1618.2599173858166},{"$f":"PTRM_ORAB!L64","v":1720.8318956692842},{"$f":"PTRM_ORAB!M64","v":1825.0658343798752},{"$f":"PTRM_ORAB!N64","v":1926.7369994925734},{"$f":"'PTRM-RFM_Rollover'!M64","v":2026.8291428212608},{"$f":"PTRM_ORAB!P64","v":2007.1777840799323},{"$f":"PTRM_ORAB!Q64","v":1964.3541127351707},{"$f":"PTRM_ORAB!R64","v":1917.9764405447252},{"$f":"PTRM_ORAB!S64","v":1867.8896730423915},{"$f":"'PTRM-RFM_Rollover'!R64","v":1813.9330730588963},{"$f":"PTRM_ORAB!U64","v":1808.0771902106171},{"$f":"PTRM_ORAB!V64","v":1743.427302649364},{"$f":"PTRM_ORAB!W64","v":1674.3020449030475},{"$f":"PTRM_ORAB!X64","v":1600.5151472834621},{"$f":"'PTRM-RFM_Rollover'!W64","v":1521.8737488145141},{"$f":"PTRM_ORAB!Z64","v":1400.3271117968106},{"$f":"PTRM_ORAB!AA64","v":1312.6995509237042},{"$f":"PTRM_ORAB!AB64","v":1219.8913037177449},{"$f":"PTRM_ORAB!AC64","v":1121.6999652224692},{"$f":"'PTRM-RFM_Rollover'!AB64","v":1017.9162938487552},{"$f":"PTRM_ORAB!AE64","v":923.27716167632752},{"$f":"PTRM_ORAB!AF64","v":807.2946110292321},{"$f":"PTRM_ORAB!AG64","v":684.43875131352445},{"$f":"PTRM_ORAB!AH64","v":554.42465018408654},{"$f":"'PTRM-RFM_Rollover'!AG64","v":416.95704425712734},{"$f":"PTRM_ORAB!AJ64","v":360.96968979153689},{"$f":"PTRM_ORAB!AK64","v":295.37669818905209},{"$f":"PTRM_ORAB!AL64","v":234.95359407059232},{"$f":"PTRM_ORAB!AM64","v":180.04368403489036},{"$f":"'PTRM-RFM_Rollover'!AL64","v":131.1322637234282},{"$f":"PTRM_ORAB!AO64","v":89.691683036012051},{"$f":"PTRM_ORAB!AP64","v":54.943836444983745},{"$f":"PTRM_ORAB!AQ64","v":27.987705319225618},{"$f":"PTRM_ORAB!AR64","v":9.516432261420924},{"$f":"'PTRM-RFM_Rollover'!AQ64","v":-4.6590688254054126E-15},{"$f":"PTRM_ORAB!AT64","v":1.7697433267509495},{"$f":"PTRM_ORAB!AU64","v":1.3603779969457763},{"$f":"PTRM_ORAB!AV64","v":0.92951497748006418},{"$f":"PTRM_ORAB!AW64","v":0.47633714414277739},{"$f":"'PTRM-RFM_Rollover'!AV64","v":-9.7167808060750691E-17},{"$f":"PTRM_ORAB!AY64","v":9.7615688086308168E-3},{"$f":"PTRM_ORAB!AZ64","v":7.4885500211658807E-3},{"$f":"PTRM_ORAB!BA64","v":5.1064426393954291E-3},{"$f":"PTRM_ORAB!BB64","v":2.6114454793567344E-3},{"$f":"'PTRM-RFM_Rollover'!BA64","v":-3.594595842499672E-7}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E64","v":88.812457063348077},{"$f":"PTRM_MAR!F64","v":98.347109787766726},{"$f":"PTRM_MAR!G64","v":108.30207147001073},{"$f":"PTRM_MAR!H64","v":118.37254842888548},{"$f":"PTRM_MAR!I64","v":128.69988065499652},{"$f":"PTRM_MAR!J64","v":137.75951713138065},{"$f":"PTRM_MAR!K64","v":148.83641380441756},{"$f":"PTRM_MAR!L64","v":160.15305747147252},{"$f":"PTRM_MAR!M64","v":171.88901059505076},{"$f":"PTRM_MAR!N64","v":183.7015788527878},{"$f":"PTRM_MAR!O64","v":197.2850297708361},{"$f":"PTRM_MAR!P64","v":197.64876040526025},{"$f":"PTRM_MAR!Q64","v":197.89952683771111},{"$f":"PTRM_MAR!R64","v":198.03124734789708},{"$f":"PTRM_MAR!S64","v":198.03760131668696},{"$f":"PTRM_MAR!T64","v":203.82558973793252},{"$f":"PTRM_MAR!U64","v":203.48664159660098},{"$f":"PTRM_MAR!V64","v":202.99774333872915},{"$f":"PTRM_MAR!W64","v":202.35146468987026},{"$f":"PTRM_MAR!X64","v":201.54009385449083},{"$f":"PTRM_MAR!Y64","v":195.23641044447493},{"$f":"PTRM_MAR!Z64","v":193.94671731298379},{"$f":"PTRM_MAR!AA64","v":192.47432360873148},{"$f":"PTRM_MAR!AB64","v":190.81099376510286},{"$f":"PTRM_MAR!AC64","v":188.94819691665538},{"$f":"PTRM_MAR!AD64","v":190.05133275980478},{"$f":"PTRM_MAR!AE64","v":188.10507128626386},{"$f":"PTRM_MAR!AF64","v":185.91831231675758},{"$f":"PTRM_MAR!AG64","v":183.47957175608133},{"$f":"PTRM_MAR!AH64","v":180.77692292897947},{"$f":"PTRM_MAR!AI64","v":102.93581481109304},{"$f":"PTRM_MAR!AJ64","v":92.879803789940382},{"$f":"PTRM_MAR!AK64","v":82.751539762710408},{"$f":"PTRM_MAR!AL64","v":72.670776877110171},{"$f":"PTRM_MAR!AM64","v":62.521477695047075},{"$f":"PTRM_MAR!AN64","v":51.800006322798637},{"$f":"PTRM_MAR!AO64","v":41.43778802278473},{"$f":"PTRM_MAR!AP64","v":31.054293133771314},{"$f":"PTRM_MAR!AQ64","v":20.558825694315033},{"$f":"PTRM_MAR!AR64","v":10.226245839594297},{"$f":"PTRM_MAR!AS64","v":0.55304478960967163},{"$f":"PTRM_MAR!AT64","v":0.54415119877831053},{"$f":"PTRM_MAR!AU64","v":0.53447111205103681},{"$f":"PTRM_MAR!AV64","v":0.52397085855705527},{"$f":"PTRM_MAR!AW64","v":0.51261557781560696},{"$f":"PTRM_MAR!AX64","v":3.0505764497642915E-3},{"$f":"PTRM_MAR!AY64","v":2.9955375666716856E-3},{"$f":"PTRM_MAR!AZ64","v":2.9363848883263216E-3},{"$f":"PTRM_MAR!BA64","v":2.8729590198826932E-3},{"$f":"PTRM_MAR!BB64","v":2.8050954270479327E-3}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E64","v":88.939448484116838},{"$f":"Pricing_MAR!F64","v":97.149100593751669},{"$f":"Pricing_MAR!G64","v":109.41841649532023},{"$f":"Pricing_MAR!H64","v":118.74775626505198},{"$f":"Pricing_MAR!I64","v":128.24185047048059},{"$f":"Pricing_MAR!J64","v":136.60611859636978},{"$f":"Pricing_MAR!K64","v":149.98277965249565},{"$f":"Pricing_MAR!L64","v":162.34973925397918},{"$f":"Pricing_MAR!M64","v":179.36339307482385},{"$f":"Pricing_MAR!N64","v":189.61735688503907},{"$f":"Pricing_MAR!O64","v":191.49004507299796},{"$f":"Pricing_MAR!P64","v":194.10675115605184},{"$f":"Pricing_MAR!Q64","v":192.98559461473681},{"$f":"Pricing_MAR!R64","v":194.42675396749388},{"$f":"Pricing_MAR!S64","v":194.72787955289948},{"$f":"Pricing_MAR!T64","v":205.38704597120389},{"$f":"Pricing_MAR!U64","v":207.34742772760893},{"$f":"Pricing_MAR!V64","v":204.79623696331916},{"$f":"Pricing_MAR!W64","v":201.37836534836322},{"$f":"Pricing_MAR!X64","v":199.59858397836385},{"$f":"Pricing_MAR!Y64","v":194.63773399379807},{"$f":"Pricing_MAR!Z64","v":193.64119325523356},{"$f":"Pricing_MAR!AA64","v":190.89060662688254},{"$f":"Pricing_MAR!AB64","v":190.4652928831529},{"$f":"Pricing_MAR!AC64","v":190.62714227204745},{"$f":"Pricing_MAR!AD64","v":189.49168843312046},{"$f":"Pricing_MAR!AE64","v":190.0445227929367},{"$f":"Pricing_MAR!AF64","v":187.77400523125553},{"$f":"Pricing_MAR!AG64","v":186.17506822679005},{"$f":"Pricing_MAR!AH64","v":184.09017005787425},{"$f":"Pricing_MAR!AI64","v":103.15971642082565},{"$f":"Pricing_MAR!AJ64","v":93.339361606348461},{"$f":"Pricing_MAR!AK64","v":82.521643137283007},{"$f":"Pricing_MAR!AL64","v":73.448883034970521},{"$f":"Pricing_MAR!AM64","v":64.0822607801327},{"$f":"Pricing_MAR!AN64","v":50.992908036515516},{"$f":"Pricing_MAR!AO64","v":40.380335034456884},{"$f":"Pricing_MAR!AP64","v":30.213223130899841},{"$f":"Pricing_MAR!AQ64","v":20.399746239144378},{"$f":"Pricing_MAR!AR64","v":10.078656720975689},{"$f":"Pricing_MAR!AS64","v":0.55104228492223262},{"$f":"Pricing_MAR!AT64","v":0.54160441548547822},{"$f":"Pricing_MAR!AU64","v":0.53287247081304401},{"$f":"Pricing_MAR!AV64","v":0.52333699107942044},{"$f":"Pricing_MAR!AW64","v":0.51708949905828594},{"$f":"Pricing_MAR!AX64","v":3.0382419169523592E-3},{"$f":"Pricing_MAR!AY64","v":3.0095422625191475E-3},{"$f":"Pricing_MAR!AZ64","v":2.880956774220021E-3},{"$f":"Pricing_MAR!BA64","v":2.8450488461018763E-3},{"$f":"Pricing_MAR!BB64","v":2.7781242874062952E-3}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E64","v":1038.6956808504992},{"$f":"RFM_ORAB!F64","v":1120.0231099243128},{"$f":"RFM_ORAB!G64","v":1247.3213681671273},{"$f":"RFM_ORAB!H64","v":1337.3042355108032},{"$f":"RFM_ORAB!I64","v":1426.9810875178048},{"$f":"RFM_ORAB!J64","v":1515.4381506541295},{"$f":"RFM_ORAB!K64","v":1645.965113411567},{"$f":"RFM_ORAB!L64","v":1761.5397171012542},{"$f":"RFM_ORAB!M64","v":1925.6177916750103},{"$f":"RFM_ORAB!N64","v":2010.2177873586068},{"$f":"RFM_ORAB!O64","v":2046.5970886358723},{"$f":"RFM_ORAB!P64","v":2034.6622749890621},{"$f":"RFM_ORAB!Q64","v":1979.5604855293925},{"$f":"RFM_ORAB!R64","v":1949.7919076174051},{"$f":"RFM_ORAB!S64","v":1905.3748115821618},{"$f":"RFM_ORAB!T64","v":1868.4315945742358},{"$f":"RFM_ORAB!U64","v":1828.7605866930833},{"$f":"RFM_ORAB!V64","v":1743.9227471582374},{"$f":"RFM_ORAB!W64","v":1649.5731724654961},{"$f":"RFM_ORAB!X64","v":1567.514971463326},{"$f":"RFM_ORAB!Y64","v":1482.9697626393915},{"$f":"RFM_ORAB!Z64","v":1402.9656549060808},{"$f":"RFM_ORAB!AA64","v":1306.0164122347478},{"$f":"RFM_ORAB!AB64","v":1222.7316203211683},{"$f":"RFM_ORAB!AC64","v":1138.2703100234464},{"$f":"RFM_ORAB!AD64","v":1032.6613425928044},{"$f":"RFM_ORAB!AE64","v":937.77682667618956},{"$f":"RFM_ORAB!AF64","v":820.4180096696922},{"$f":"RFM_ORAB!AG64","v":700.39976985641852},{"$f":"RFM_ORAB!AH64","v":571.21135193683347},{"$f":"RFM_ORAB!AI64","v":431.30205221407545},{"$f":"RFM_ORAB!AJ64","v":362.0162084525308},{"$f":"RFM_ORAB!AK64","v":293.22962943908726},{"$f":"RFM_ORAB!AL64","v":237.00405579921141},{"$f":"RFM_ORAB!AM64","v":184.91944969907985},{"$f":"RFM_ORAB!AN64","v":131.6706148529824},{"$f":"RFM_ORAB!AO64","v":89.033419053390816},{"$f":"RFM_ORAB!AP64","v":55.064172022828302},{"$f":"RFM_ORAB!AQ64","v":29.996353496770144},{"$f":"RFM_ORAB!AR64","v":11.512996169155166},{"$f":"RFM_ORAB!AS64","v":2.1584015501651295},{"$f":"RFM_ORAB!AT64","v":1.7689932011204164},{"$f":"RFM_ORAB!AU64","v":1.364808564579103},{"$f":"RFM_ORAB!AV64","v":0.93794528598363658},{"$f":"RFM_ORAB!AW64","v":0.4951182529582861},{"$f":"RFM_ORAB!AX64","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY64","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ64","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA64","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB64","v":2.623387184165488E-3}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D64","v":1024.69507659596},{"$f":"RFM_NomCapex!E64","v":104.33494995884223},{"$f":"RFM_NomCapex!F64","v":111.48925630905434},{"$f":"RFM_NomCapex!G64","v":111.91613764140075},{"$f":"RFM_NomCapex!H64","v":114.08143320314349},{"$f":"RFM_NomCapex!I64","v":116.23660497651912},{"$f":"RFM_NomCapex!J64","v":122.87463413430304},{"$f":"RFM_NomCapex!K64","v":126.3760413666899},{"$f":"RFM_NomCapex!L64","v":135.22119626596862},{"$f":"RFM_NomCapex!M64","v":134.74028290986578},{"$f":"RFM_NomCapex!N64","v":132.78482597928635},{"$f":"RFM_NomCapex!O64","v":0},{"$f":"RFM_NomCapex!P64","v":0},{"$f":"RFM_NomCapex!Q64","v":0},{"$f":"RFM_NomCapex!R64","v":0},{"$f":"RFM_NomCapex!S64","v":0},{"$f":"RFM_NomCapex!T64","v":0},{"$f":"RFM_NomCapex!U64","v":0},{"$f":"RFM_NomCapex!V64","v":0},{"$f":"RFM_NomCapex!W64","v":0},{"$f":"RFM_NomCapex!X64","v":0},{"$f":"RFM_NomCapex!Y64","v":0},{"$f":"RFM_NomCapex!Z64","v":0},{"$f":"RFM_NomCapex!AA64","v":0},{"$f":"RFM_NomCapex!AB64","v":0},{"$f":"RFM_NomCapex!AC64","v":0},{"$f":"RFM_NomCapex!AD64","v":0},{"$f":"RFM_NomCapex!AE64","v":0},{"$f":"RFM_NomCapex!AF64","v":0},{"$f":"RFM_NomCapex!AG64","v":0},{"$f":"RFM_NomCapex!AH64","v":0},{"$f":"RFM_NomCapex!AI64","v":0},{"$f":"RFM_NomCapex!AJ64","v":0},{"$f":"RFM_NomCapex!AK64","v":0},{"$f":"RFM_NomCapex!AL64","v":0},{"$f":"RFM_NomCapex!AM64","v":0},{"$f":"RFM_NomCapex!AN64","v":0},{"$f":"RFM_NomCapex!AO64","v":0},{"$f":"RFM_NomCapex!AP64","v":0},{"$f":"RFM_NomCapex!AQ64","v":0},{"$f":"RFM_NomCapex!AR64","v":0},{"$f":"RFM_NomCapex!AS64","v":0},{"$f":"RFM_NomCapex!AT64","v":0},{"$f":"RFM_NomCapex!AU64","v":0},{"$f":"RFM_NomCapex!AV64","v":0},{"$f":"RFM_NomCapex!AW64","v":0},{"$f":"RFM_NomCapex!AX64","v":0},{"$f":"RFM_NomCapex!AY64","v":0},{"$f":"RFM_NomCapex!AZ64","v":0},{"$f":"RFM_NomCapex!BA64","v":0},{"$f":"RFM_NomCapex!BB64","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E64-RFM_IndexRAB!E64","v":23.007520885028626},{"$f":"RFM_NomSLDepn!F64-RFM_IndexRAB!F64","v":-15.8090019337603},{"$f":"RFM_NomSLDepn!G64-RFM_IndexRAB!G64","v":21.933270297725024},{"$f":"RFM_NomSLDepn!H64-RFM_IndexRAB!H64","v":24.404581196141599},{"$f":"RFM_NomSLDepn!I64-RFM_IndexRAB!I64","v":27.779541840194554},{"$f":"RFM_NomSLDepn!J64-RFM_IndexRAB!J64","v":-7.6523286231344301},{"$f":"RFM_NomSLDepn!K64-RFM_IndexRAB!K64","v":10.801437677002752},{"$f":"RFM_NomSLDepn!L64-RFM_IndexRAB!L64","v":-28.856878307787539},{"$f":"RFM_NomSLDepn!M64-RFM_IndexRAB!M64","v":50.140287226269422},{"$f":"RFM_NomSLDepn!N64-RFM_IndexRAB!N64","v":96.405524702020571},{"$f":"RFM_NomSLDepn!O64-RFM_IndexRAB!O64","v":11.934813646810042},{"$f":"RFM_NomSLDepn!P64-RFM_IndexRAB!P64","v":55.10178945967035},{"$f":"RFM_NomSLDepn!Q64-RFM_IndexRAB!Q64","v":29.768577911987052},{"$f":"RFM_NomSLDepn!R64-RFM_IndexRAB!R64","v":44.417096035243389},{"$f":"RFM_NomSLDepn!S64-RFM_IndexRAB!S64","v":36.943217007926258},{"$f":"RFM_NomSLDepn!T64-RFM_IndexRAB!T64","v":39.671007881152207},{"$f":"RFM_NomSLDepn!U64-RFM_IndexRAB!U64","v":84.837839534845941},{"$f":"RFM_NomSLDepn!V64-RFM_IndexRAB!V64","v":94.349574692741413},{"$f":"RFM_NomSLDepn!W64-RFM_IndexRAB!W64","v":82.058201002169938},{"$f":"RFM_NomSLDepn!X64-RFM_IndexRAB!X64","v":84.545208823934644},{"$f":"RFM_NomSLDepn!Y64-RFM_IndexRAB!Y64","v":80.004107733310263},{"$f":"RFM_NomSLDepn!Z64-RFM_IndexRAB!Z64","v":96.94924267133311},{"$f":"RFM_NomSLDepn!AA64-RFM_IndexRAB!AA64","v":83.28479191357944},{"$f":"RFM_NomSLDepn!AB64-RFM_IndexRAB!AB64","v":84.46131029772215},{"$f":"RFM_NomSLDepn!AC64-RFM_IndexRAB!AC64","v":105.60896743064177},{"$f":"RFM_NomSLDepn!AD64-RFM_IndexRAB!AD64","v":94.884515916615086},{"$f":"RFM_NomSLDepn!AE64-RFM_IndexRAB!AE64","v":117.35881700649709},{"$f":"RFM_NomSLDepn!AF64-RFM_IndexRAB!AF64","v":120.01823981327375},{"$f":"RFM_NomSLDepn!AG64-RFM_IndexRAB!AG64","v":129.18841791958508},{"$f":"RFM_NomSLDepn!AH64-RFM_IndexRAB!AH64","v":139.90929972275794},{"$f":"RFM_NomSLDepn!AI64-RFM_IndexRAB!AI64","v":69.285843761544697},{"$f":"RFM_NomSLDepn!AJ64-RFM_IndexRAB!AJ64","v":68.786579013443571},{"$f":"RFM_NomSLDepn!AK64-RFM_IndexRAB!AK64","v":56.22557363987579},{"$f":"RFM_NomSLDepn!AL64-RFM_IndexRAB!AL64","v":52.08460610013158},{"$f":"RFM_NomSLDepn!AM64-RFM_IndexRAB!AM64","v":53.248834846097438},{"$f":"RFM_NomSLDepn!AN64-RFM_IndexRAB!AN64","v":42.637195799591595},{"$f":"RFM_NomSLDepn!AO64-RFM_IndexRAB!AO64","v":33.969247030562514},{"$f":"RFM_NomSLDepn!AP64-RFM_IndexRAB!AP64","v":25.067818526058158},{"$f":"RFM_NomSLDepn!AQ64-RFM_IndexRAB!AQ64","v":18.483357327614979},{"$f":"RFM_NomSLDepn!AR64-RFM_IndexRAB!AR64","v":9.3545946189900366},{"$f":"RFM_NomSLDepn!AS64-RFM_IndexRAB!AS64","v":0.38940834904471316},{"$f":"RFM_NomSLDepn!AT64-RFM_IndexRAB!AT64","v":0.40418463654131342},{"$f":"RFM_NomSLDepn!AU64-RFM_IndexRAB!AU64","v":0.42686327859546641},{"$f":"RFM_NomSLDepn!AV64-RFM_IndexRAB!AV64","v":0.44282703302535054},{"$f":"RFM_NomSLDepn!AW64-RFM_IndexRAB!AW64","v":0.4831890663239542},{"$f":"RFM_NomSLDepn!AX64-RFM_IndexRAB!AX64","v":2.0509343608594282E-3},{"$f":"RFM_NomSLDepn!AY64-RFM_IndexRAB!AY64","v":2.5188821404900155E-3},{"$f":"RFM_NomSLDepn!AZ64-RFM_IndexRAB!AZ64","v":2.2665713747408614E-3},{"$f":"RFM_NomSLDepn!BA64-RFM_IndexRAB!BA64","v":2.4694115740761116E-3},{"$f":"RFM_NomSLDepn!BB64-RFM_IndexRAB!BB64","v":2.5862160179441242E-3}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E64","v":1038.6956808504992},{"$f":"RFM_ORAB!F64","v":1120.0231099243128},{"$f":"RFM_ORAB!G64","v":1247.3213681671273},{"$f":"RFM_ORAB!H64","v":1337.3042355108032},{"$f":"RFM_ORAB!I64","v":1426.9810875178048},{"$f":"'PTRM-RFM_Rollover'!I64","v":1515.4381506541295},{"$f":"RFM_ORAB!K64","v":1645.965113411567},{"$f":"RFM_ORAB!L64","v":1761.5397171012542},{"$f":"RFM_ORAB!M64","v":1925.6177916750103},{"$f":"RFM_ORAB!N64","v":2010.2177873586068},{"$f":"'PTRM-RFM_Rollover'!N64","v":2046.5970886358723},{"$f":"RFM_ORAB!P64","v":2034.6622749890621},{"$f":"RFM_ORAB!Q64","v":1979.5604855293925},{"$f":"RFM_ORAB!R64","v":1949.7919076174051},{"$f":"RFM_ORAB!S64","v":1905.3748115821618},{"$f":"'PTRM-RFM_Rollover'!S64","v":1868.4315945742358},{"$f":"RFM_ORAB!U64","v":1828.7605866930833},{"$f":"RFM_ORAB!V64","v":1743.9227471582374},{"$f":"RFM_ORAB!W64","v":1649.5731724654961},{"$f":"RFM_ORAB!X64","v":1567.514971463326},{"$f":"'PTRM-RFM_Rollover'!X64","v":1482.9697626393915},{"$f":"RFM_ORAB!Z64","v":1402.9656549060808},{"$f":"RFM_ORAB!AA64","v":1306.0164122347478},{"$f":"RFM_ORAB!AB64","v":1222.7316203211683},{"$f":"RFM_ORAB!AC64","v":1138.2703100234464},{"$f":"'PTRM-RFM_Rollover'!AC64","v":1032.6613425928044},{"$f":"RFM_ORAB!AE64","v":937.77682667618956},{"$f":"RFM_ORAB!AF64","v":820.4180096696922},{"$f":"RFM_ORAB!AG64","v":700.39976985641852},{"$f":"RFM_ORAB!AH64","v":571.21135193683347},{"$f":"'PTRM-RFM_Rollover'!AH64","v":431.30205221407545},{"$f":"RFM_ORAB!AJ64","v":362.0162084525308},{"$f":"RFM_ORAB!AK64","v":293.22962943908726},{"$f":"RFM_ORAB!AL64","v":237.00405579921141},{"$f":"RFM_ORAB!AM64","v":184.91944969907985},{"$f":"'PTRM-RFM_Rollover'!AM64","v":131.6706148529824},{"$f":"RFM_ORAB!AO64","v":89.033419053390816},{"$f":"RFM_ORAB!AP64","v":55.064172022828302},{"$f":"RFM_ORAB!AQ64","v":29.996353496770144},{"$f":"RFM_ORAB!AR64","v":11.512996169155166},{"$f":"'PTRM-RFM_Rollover'!AR64","v":2.1584015501651295},{"$f":"RFM_ORAB!AT64","v":1.7689932011204164},{"$f":"RFM_ORAB!AU64","v":1.364808564579103},{"$f":"RFM_ORAB!AV64","v":0.93794528598363658},{"$f":"RFM_ORAB!AW64","v":0.4951182529582861},{"$f":"'PTRM-RFM_Rollover'!AW64","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY64","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ64","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA64","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB64","v":2.623387184165488E-3},{"$f":"'PTRM-RFM_Rollover'!BB64","v":3.7171166221363836E-5}]
[]
["Cash Flow","Nominal",null,{"$f":"D85-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E85-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-15.395501474725407},{"$f":"F85-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-14.340155715302672},{"$f":"G85-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-2.4977211460805364},{"$f":"H85-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":4.6663230619084715},{"$f":"I85-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":12.005245493961425},{"$f":"J85-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":13.731484462066717},{"$f":"K85-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":23.606738285805761},{"$f":"L85-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":27.128542988010537},{"$f":"M85-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":44.623110164958035},{"$f":"N85-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":56.832530905752691},{"$f":"O85","v":191.49004507299796},{"$f":"P85","v":194.10675115605184},{"$f":"Q85","v":192.98559461473681},{"$f":"R85","v":194.42675396749388},{"$f":"S85","v":194.72787955289948},{"$f":"T85","v":205.38704597120389},207.34742772760893,204.79623696331916,201.37836534836322,199.59858397836385,194.63773399379807,193.64119325523356,190.89060662688254,190.4652928831529,190.62714227204745,189.49168843312046,190.0445227929367,187.77400523125553,186.17506822679005,184.09017005787425,103.15971642082565,93.339361606348461,82.521643137283007,73.448883034970521,64.0822607801327,50.992908036515516,40.380335034456884,30.213223130899841,20.399746239144378,10.078656720975689,0.55104228492223262,0.54160441548547822,0.53287247081304401,0.52333699107942044,0.51708949905828594,3.0382419169523592E-3,3.0095422625191475E-3,2.880956774220021E-3,2.8450488461018763E-3,2.7781242874062952E-3]
["Cash Flow","Real",null,{"$f":"D91/D81","v":-1038.6956808504992},-15.211442424319738,-13.501659170985842,-2.3082862559102484,4.2313260836870983,10.68331657823359,11.701749096287095,19.461083564468638,21.143168165882116,34.214156007911789,43.763273064091273,142.06379036184009,141.3719082248827,136.08933112476066,133.44918065181363,129.34009947623395,131.54950203063879,130.79956757786871,127.70662948386446,123.04791296018995,119.38785988023527,113.44573046966487,110.88426530814883,105.98966703702193,102.11106005408062,99.826609590879613,95.376204695322357,93.190292409914392,89.259444295557458,85.883615602010877,82.721244887341797,45.127159316884686,{"$f":"AJ91/AJ81","v":40.168511089791131},34.205540983235522,29.307035603293865,25.380009768958153,19.935061684483053,15.449801230805159,11.075063281935151,7.3563297840793975,3.5589870303660538,0.19005646236211721,0.18195140669870749,0.17435451640444966,0.16542596589409414,0.16044485859027563,9.1364078453070013E-4,9.0601161640237941E-4,8.4006290180025246E-4,8.1095981492691229E-4,7.7428284271511768E-4]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E92:I92)+$D92+I89/I81/POWER(1+Real_WACC,I$3)","v":1.0679585595325989},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:N92)+$D92+N89/N81/POWER(1+Real_WACC,N$3)","v":-2.2739468957869349},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:S92)+$D92+S89/S81/POWER(1+Real_WACC,S$3)","v":-9.2502642495628606},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:X92)+$D92+X89/X81/POWER(1+Real_WACC,X$3)","v":-7.8103775055535607},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:AC92)+$D92+AC89/AC81/POWER(1+Real_WACC,AC$3)","v":-8.1528102205722917},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:AH92)+$D92+AH89/AH81/POWER(1+Real_WACC,AH$3)","v":-8.4448224618335246},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:AM92)+$D92+AM89/AM81/POWER(1+Real_WACC,AM$3)","v":-8.4423603991116032},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:AR92)+$D92+AR89/AR81/POWER(1+Real_WACC,AR$3)","v":-8.4685659306582934},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:AW92)+$D92+AW89/AW81/POWER(1+Real_WACC,AW$3)","v":-8.4686813529914282},null,null,null,null,{"$f":"NPV(Real_WACC,$E92:BB92)+$D92+BB89/BB81/POWER(1+Real_WACC,BB$3)","v":-8.4686815626483671}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E92:BB92)+D92","v":-8.468682466067321}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I93-D93)/ROUND(SUM(E84/E81,F84/F81,G84/G81,H84/H81,I84/I81),6),0)","v":2.1261303539465109E-3},null,null,null,null,{"$f":"IFERROR((N93-I93)/ROUND(SUM(J84/J81,K84/K81,L84/L81,M84/M81,N84/N81),6),0)","v":-5.2367451790315406E-3},null,null,null,null,{"$f":"IFERROR((S93-N93)/ROUND(SUM(O84/O81,P84/P81,Q84/Q81,R84/R81,S84/S81),6),0)","v":-1.0004315245633236E-2},null,null,null,null,{"$f":"IFERROR((X93-S93)/ROUND(SUM(T84/T81,U84/U81,V84/V81,W84/W81,X84/X81),6),0)","v":2.286658693788214E-3},null,null,null,null,{"$f":"IFERROR((AC93-X93)/ROUND(SUM(Y84/Y81,Z84/Z81,AA84/AA81,AB84/AB81,AC84/AC81),6),0)","v":-6.4250304664680729E-4},null,null,null,null,{"$f":"IFERROR((AH93-AC93)/ROUND(SUM(AD84/AD81,AE84/AE81,AF84/AF81,AG84/AG81,AH84/AH81),6),0)","v":-6.6044141072068804E-4},null,null,null,null,{"$f":"IFERROR((AM93-AH93)/ROUND(SUM(AI84/AI81,AJ84/AJ81,AK84/AK81,AL84/AL81,AM84/AM81),6),0)","v":1.4226707603878633E-5},null,null,null,null,{"$f":"IFERROR((AR93-AM93)/ROUND(SUM(AN84/AN81,AO84/AO81,AP84/AP81,AQ84/AQ81,AR84/AR81),6),0)","v":-4.4785717032797077E-4},null,null,null,null,{"$f":"IFERROR((AW93-AR93)/ROUND(SUM(AS84/AS81,AT84/AT81,AU84/AU81,AV84/AV81,AW84/AW81),6),0)","v":-1.3219602587834784E-4},null,null,null,null,{"$f":"IFERROR((BB93-AW93)/ROUND(SUM(AX84/AX81,AY84/AY81,AZ84/AZ81,BA84/BA81,BB84/BB81),6),0)","v":-4.9031089551202871E-5}]
[null,null,null,null,null,null,null,null,{"$f":"(I93-D93)/(I89/I81)","v":7.9191967304419186E-4},null,null,null,null,{"$f":"(N93-I93)/(N89/N81)","v":-2.1205523997692094E-3},null,null,null,null,{"$f":"(S93-N93)/(S89/S81)","v":-5.6213932795921009E-3}]
[]
["Debt",null,null,null,{"$f":"$C$4*D89","v":623.21740851029949},672.01386595458769,748.39282090027632,802.38254130648193,856.1886525106828,909.26289039247763,987.57906804694017,1056.9238302607525,1155.3706750050062,1206.1306724151641,1227.9582531815233,1220.7973649934372,1187.7362913176355,1169.8751445704429,1143.2248869492971,1121.0589567445413,1097.2563520158499,1046.3536482949423,989.74390347929761,940.50898287799555,889.78185758363486,841.77939294364842,783.60984734084866,733.63897219270098,682.96218601406781,619.59680555568264,562.66609600571371,492.25080580181532,420.23986191385109,342.72681116210009,258.78123132844524,217.20972507151848,{"$f":"$C$4*AJ89","v":175.93777766345235},142.20243347952683,110.9516698194479,79.002368911789432,53.420051432034491,33.038503213696977,17.997812098062084,6.9077977014930996,1.2950409300990777,1.0613959206722499,0.81888513874746183,0.56276717159018197,0.29707095177497167,7.1575119805991419E-3,5.9269513640834853E-3,4.4156220797894764E-3,3.0556792549449596E-3,1.5740323104992927E-3]
["Incremental debt raised",null,null,{"$f":"E98-D98","v":623.21740851029949},{"$f":"F98-E98","v":48.796457444288194},{"$f":"G98-F98","v":76.378954945688633},{"$f":"H98-G98","v":53.989720406205606},{"$f":"I98-H98","v":53.806111204200874},{"$f":"J98-I98","v":53.074237881794829},{"$f":"K98-J98","v":78.316177654462535},{"$f":"L98-K98","v":69.344762213812373},{"$f":"M98-L98","v":98.446844744253667},{"$f":"N98-M98","v":50.759997410157894},{"$f":"O98-N98","v":21.827580766359233},{"$f":"P98-O98","v":-7.160888188086119},{"$f":"Q98-P98","v":-33.061073675801708},{"$f":"R98-Q98","v":-17.861146747192606},{"$f":"S98-R98","v":-26.650257621145784},{"$f":"T98-S98","v":-22.165930204755796},{"$f":"U98-T98","v":-23.802604728691449},{"$f":"V98-U98","v":-50.902703720907539},{"$f":"W98-V98","v":-56.609744815644717},{"$f":"X98-W98","v":-49.234920601302065},{"$f":"Y98-X98","v":-50.72712529436069},{"$f":"Z98-Y98","v":-48.002464639986442},{"$f":"AA98-Z98","v":-58.169545602799758},{"$f":"AB98-AA98","v":-49.970875148147684},{"$f":"AC98-AB98","v":-50.676786178633165},{"$f":"AD98-AC98","v":-63.365380458385175},{"$f":"AE98-AD98","v":-56.930709549968924},{"$f":"AF98-AE98","v":-70.415290203898394},{"$f":"AG98-AF98","v":-72.010943887964231},{"$f":"AH98-AG98","v":-77.513050751750995},{"$f":"AI98-AH98","v":-83.945579833654847},{"$f":"AJ98-AI98","v":-41.571506256926767},{"$f":"AK98-AJ98","v":-41.271947408066126},{"$f":"AL98-AK98","v":-33.73534418392552},{"$f":"AM98-AL98","v":-31.250763660078931},{"$f":"AN98-AM98","v":-31.949300907658468},{"$f":"AO98-AN98","v":-25.582317479754941},{"$f":"AP98-AO98","v":-20.381548218337514},{"$f":"AQ98-AP98","v":-15.040691115634893},{"$f":"AR98-AQ98","v":-11.090014396568986},{"$f":"AS98-AR98","v":-5.6127567713940216},{"$f":"AT98-AS98","v":-0.23364500942682787},{"$f":"AU98-AT98","v":-0.24251078192478803},{"$f":"AV98-AU98","v":-0.25611796715727986},{"$f":"AW98-AV98","v":-0.2656962198152103},{"$f":"AX98-AW98","v":-0.28991343979437251},{"$f":"AY98-AX98","v":-1.2305606165156566E-3},{"$f":"AZ98-AY98","v":-1.511329284294009E-3},{"$f":"BA98-AZ98","v":-1.3599428248445167E-3},{"$f":"BB98-BA98","v":-1.4816469444456669E-3},{"$f":"BC98-BB98","v":-1.5740323104992927E-3}]
["Nominal interest cost",null,null,null,{"$f":"E98*$C$5","v":34.27695746806647},{"$f":"F98*$C$5","v":36.960762627502326},41.161605149515196,44.131039771856507,47.090375888087557,50.00945897158627,54.316848742581712,58.130810664341389,63.54538712527534,66.337186982834027,67.537703924983788,67.143855074639049,65.325496022469949,64.343132951374358,62.877368782211342,61.658242620949771,60.34909936087174,57.549450656221829,54.435914691361369,51.727994058289752,48.938002167099917,46.297866611900666,43.098541603746675,40.350143470598553,37.562920230773727,34.077824305562544,30.946635280314254,27.073794319099843,23.11319240526181,18.849974613915506,14.232967723064489,11.946534878933516,9.67657777148988,7.8211338413739755,6.1023418400696343,4.3451302901484192,2.9381028287618971,1.8171176767533337,0.98987966539341465,0.37992887358212046,7.122725115544927E-2,5.8376775636973743E-2,4.5038682631110404E-2,3.0952194437460008E-2,1.6338902347623443E-2,3.9366315893295283E-4,3.2598232502459171E-4,2.4285921438842121E-4,1.6806235902197279E-4,8.6571777077461103E-5]
[]
["Total cash flow to equity",null,null,{"$f":"D91+D99-D100","v":-415.47827234019974},{"$f":"E91+E99-E100","v":-0.87600149850368325},25.078036602883635,10.330394110609873,14.341394494252839,17.989107487668697,42.038203144942983,38.634651757036423,67.444577067922808,31.837720449840589,12.322924689277897,116.79145295992805,93.901822405611085,109.79895184507426,103.43336339497374,109.68458056593235,119.92619862156266,96.095624645829645,90.637041491452607,97.707530055699777,97.143464625713406,97.697267186711713,89.173781040533129,97.821189874988193,99.43836323392118,89.698841582888548,98.483154577588991,88.682597308724056,88.689267024191452,85.548825069777237,81.294615610303893,47.355242440834388,40.120879319348816,39.109721181867606,34.376985533517612,26.030618032404597,21.065460266612156,17.060683987357471,13.355414338511615,8.3198521771819767,4.0859710759995469,0.2461700243399555,0.24071685792371644,0.23171582102465374,0.22668857682675014,0.21083715691628999,1.4140181415037499E-3,1.1722306532005468E-3,1.278154734987083E-3,1.1953395426342365E-3,1.1175201998295415E-3]
["Total cash flow to debt holders",null,null,{"$f":"-D99+D100","v":-623.21740851029949},{"$f":"-E99+E100","v":-14.519499976221724},-39.418192318186307,-12.82811525669041,-9.6750714323443674,-5.9838619937072721,-28.306718682876266,-15.027913471230661,-40.316034079912278,12.785389715117446,44.509606216474793,74.698592113069907,100.20492875044076,83.186642769662555,90.993390572520141,85.04329898696713,85.460847349641227,111.25180308177929,114.15919547186655,103.67083529266344,102.45511935265044,96.940466807086352,104.46741221470043,93.069416751894352,91.026929649231718,100.9283006891589,91.008533855531468,101.36192548421265,99.084738207064078,100.62624315701281,102.79555444757035,55.804473979991258,53.218482286999645,43.411921955415401,39.071897501452909,38.051642747728103,29.92744776990336,23.319651047099413,16.857808792388226,12.079894061962401,5.9926856449761416,0.30487226058227712,0.30088755756176178,0.30115664978839024,0.2966484142526703,0.30625234214199593,1.6242237754486093E-3,1.8373116093186007E-3,1.602802039232938E-3,1.6497093034676398E-3,1.6606040875767538E-3]
["Real cash flow to equity",null,null,{"$f":"D102/D81","v":-415.47827234019974},{"$f":"E102/E81","v":-0.86552856884736584},23.611675466558619,9.5469050983035846,13.004482500437915,16.008279909586538,35.824277194487038,31.849897144829871,52.564269133587672,24.411134284013748,9.4891342956277285,86.645948007526712,68.390613619630386,77.427882348555997,70.993818059773147,72.85353588802765,76.812204170393201,60.619349309275592,56.519354295244035,59.702081864905793,58.105373855119332,56.943417976905188,51.063356041171282,54.314015378875119,53.310272575946733,46.973013038564488,49.569190014095874,43.486426514249636,42.158948890769771,39.464158533549409,36.529879915957103,20.715523891124409,17.26598466216446,16.211131042359082,13.716853100203489,10.309519856379181,8.2352873369415285,6.5275381257073448,4.8956067452534295,3.0002126326797209,1.442842877629575,8.4904925167859052E-2,8.0868563222574893E-2,7.5816826972448195E-2,7.1655887922953576E-2,6.5419502597937815E-2,4.2521454165178184E-4,3.5289572176123822E-4,3.7269923146058973E-4,3.4072256284726327E-4,3.1146076546611996E-4]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D91:BB91)","v":7.7735264348392175E-2}]
["Nominal Equity",{"$f":"IRR(D102:BB102)","v":0.11221731821670966}]
["Nominal Debt",{"$f":"IRR(D103:BB103)","v":5.4999999992983772E-2}]
["Real Equity",8.2815466203149501E-2,{"$f":"NPV(Inputs!$J$17,D104:BB104)","v":-3.6079958992132637}]
["Variation from target real RoE",{"$f":"B110-Inputs!$J$17","v":-7.4669581730095469E-4}]
["Approach D"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A113,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A113,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A113,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A113,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A113,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A113,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D114*(1+E113),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ114*(1+AK113),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E82","v":1038.6956808504992},{"$f":"PTRM_ORAB!F82","v":1135.9971009920293},{"$f":"PTRM_ORAB!G82","v":1236.0269361215323},{"$f":"PTRM_ORAB!H82","v":1335.0514042504774},{"$f":"PTRM_ORAB!I82","v":1434.5953198359291},{"$f":"'PTRM-RFM_Rollover'!H82","v":1534.4872037890789},{"$f":"PTRM_ORAB!K82","v":1618.2599173858166},{"$f":"PTRM_ORAB!L82","v":1720.8318956692842},{"$f":"PTRM_ORAB!M82","v":1825.0658343798752},{"$f":"PTRM_ORAB!N82","v":1926.7369994925734},{"$f":"'PTRM-RFM_Rollover'!M82","v":2026.8291428212608},{"$f":"PTRM_ORAB!P82","v":2007.1777840799323},{"$f":"PTRM_ORAB!Q82","v":1964.3541127351707},{"$f":"PTRM_ORAB!R82","v":1917.9764405447252},{"$f":"PTRM_ORAB!S82","v":1867.8896730423915},{"$f":"'PTRM-RFM_Rollover'!R82","v":1813.9330730588963},{"$f":"PTRM_ORAB!U82","v":1808.0771902106171},{"$f":"PTRM_ORAB!V82","v":1743.427302649364},{"$f":"PTRM_ORAB!W82","v":1674.3020449030475},{"$f":"PTRM_ORAB!X82","v":1600.5151472834621},{"$f":"'PTRM-RFM_Rollover'!W82","v":1521.8737488145141},{"$f":"PTRM_ORAB!Z82","v":1400.3271117968106},{"$f":"PTRM_ORAB!AA82","v":1312.6995509237042},{"$f":"PTRM_ORAB!AB82","v":1219.8913037177449},{"$f":"PTRM_ORAB!AC82","v":1121.6999652224692},{"$f":"'PTRM-RFM_Rollover'!AB82","v":1017.9162938487552},{"$f":"PTRM_ORAB!AE82","v":923.27716167632752},{"$f":"PTRM_ORAB!AF82","v":807.2946110292321},{"$f":"PTRM_ORAB!AG82","v":684.43875131352445},{"$f":"PTRM_ORAB!AH82","v":554.42465018408654},{"$f":"'PTRM-RFM_Rollover'!AG82","v":416.95704425712734},{"$f":"PTRM_ORAB!AJ82","v":360.96968979153689},{"$f":"PTRM_ORAB!AK82","v":295.37669818905209},{"$f":"PTRM_ORAB!AL82","v":234.95359407059232},{"$f":"PTRM_ORAB!AM82","v":180.04368403489036},{"$f":"'PTRM-RFM_Rollover'!AL82","v":131.1322637234282},{"$f":"PTRM_ORAB!AO82","v":89.691683036012051},{"$f":"PTRM_ORAB!AP82","v":54.943836444983745},{"$f":"PTRM_ORAB!AQ82","v":27.987705319225618},{"$f":"PTRM_ORAB!AR82","v":9.516432261420924},{"$f":"'PTRM-RFM_Rollover'!AQ82","v":-4.6590688254054126E-15},{"$f":"PTRM_ORAB!AT82","v":1.7697433267509495},{"$f":"PTRM_ORAB!AU82","v":1.3603779969457763},{"$f":"PTRM_ORAB!AV82","v":0.92951497748006418},{"$f":"PTRM_ORAB!AW82","v":0.47633714414277739},{"$f":"'PTRM-RFM_Rollover'!AV82","v":-9.7167808060750691E-17},{"$f":"PTRM_ORAB!AY82","v":9.7615688086308168E-3},{"$f":"PTRM_ORAB!AZ82","v":7.4885500211658807E-3},{"$f":"PTRM_ORAB!BA82","v":5.1064426393954291E-3},{"$f":"PTRM_ORAB!BB82","v":2.6114454793567344E-3},{"$f":"'PTRM-RFM_Rollover'!BA82","v":-3.594595842499672E-7}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E82","v":88.812457063348077},{"$f":"PTRM_MAR!F82","v":98.347109787766726},{"$f":"PTRM_MAR!G82","v":108.30207147001073},{"$f":"PTRM_MAR!H82","v":118.37254842888548},{"$f":"PTRM_MAR!I82","v":128.69988065499652},{"$f":"PTRM_MAR!J82","v":137.75951713138065},{"$f":"PTRM_MAR!K82","v":148.83641380441756},{"$f":"PTRM_MAR!L82","v":160.15305747147252},{"$f":"PTRM_MAR!M82","v":171.88901059505076},{"$f":"PTRM_MAR!N82","v":183.7015788527878},{"$f":"PTRM_MAR!O82","v":197.2850297708361},{"$f":"PTRM_MAR!P82","v":197.64876040526025},{"$f":"PTRM_MAR!Q82","v":197.89952683771111},{"$f":"PTRM_MAR!R82","v":198.03124734789708},{"$f":"PTRM_MAR!S82","v":198.03760131668696},{"$f":"PTRM_MAR!T82","v":203.82558973793252},{"$f":"PTRM_MAR!U82","v":203.48664159660098},{"$f":"PTRM_MAR!V82","v":202.99774333872915},{"$f":"PTRM_MAR!W82","v":202.35146468987026},{"$f":"PTRM_MAR!X82","v":201.54009385449083},{"$f":"PTRM_MAR!Y82","v":195.23641044447493},{"$f":"PTRM_MAR!Z82","v":193.94671731298379},{"$f":"PTRM_MAR!AA82","v":192.47432360873148},{"$f":"PTRM_MAR!AB82","v":190.81099376510286},{"$f":"PTRM_MAR!AC82","v":188.94819691665538},{"$f":"PTRM_MAR!AD82","v":190.05133275980478},{"$f":"PTRM_MAR!AE82","v":188.10507128626386},{"$f":"PTRM_MAR!AF82","v":185.91831231675758},{"$f":"PTRM_MAR!AG82","v":183.47957175608133},{"$f":"PTRM_MAR!AH82","v":180.77692292897947},{"$f":"PTRM_MAR!AI82","v":102.93581481109304},{"$f":"PTRM_MAR!AJ82","v":92.879803789940382},{"$f":"PTRM_MAR!AK82","v":82.751539762710408},{"$f":"PTRM_MAR!AL82","v":72.670776877110171},{"$f":"PTRM_MAR!AM82","v":62.521477695047075},{"$f":"PTRM_MAR!AN82","v":51.800006322798637},{"$f":"PTRM_MAR!AO82","v":41.43778802278473},{"$f":"PTRM_MAR!AP82","v":31.054293133771314},{"$f":"PTRM_MAR!AQ82","v":20.558825694315033},{"$f":"PTRM_MAR!AR82","v":10.226245839594297},{"$f":"PTRM_MAR!AS82","v":0.55304478960967163},{"$f":"PTRM_MAR!AT82","v":0.54415119877831053},{"$f":"PTRM_MAR!AU82","v":0.53447111205103681},{"$f":"PTRM_MAR!AV82","v":0.52397085855705527},{"$f":"PTRM_MAR!AW82","v":0.51261557781560696},{"$f":"PTRM_MAR!AX82","v":3.0505764497642915E-3},{"$f":"PTRM_MAR!AY82","v":2.9955375666716856E-3},{"$f":"PTRM_MAR!AZ82","v":2.9363848883263216E-3},{"$f":"PTRM_MAR!BA82","v":2.8729590198826932E-3},{"$f":"PTRM_MAR!BB82","v":2.8050954270479327E-3}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E82","v":87.605328279926383},{"$f":"Pricing_MAR!F82","v":99.218970559011197},{"$f":"Pricing_MAR!G82","v":108.49023037986561},{"$f":"Pricing_MAR!H82","v":117.78285649956585},{"$f":"Pricing_MAR!I82","v":127.17714266632862},{"$f":"Pricing_MAR!J82","v":139.99266230926372},{"$f":"Pricing_MAR!K82","v":152.1517733454678},{"$f":"Pricing_MAR!L82","v":168.52812672325831},{"$f":"Pricing_MAR!M82","v":178.92242322235208},{"$f":"Pricing_MAR!N82","v":185.28686994811832},{"$f":"Pricing_MAR!O82","v":199.61290166958531},{"$f":"Pricing_MAR!P82","v":198.57389831583242},{"$f":"Pricing_MAR!Q82","v":200.17737445289447},{"$f":"Pricing_MAR!R82","v":200.6144126562375},{"$f":"Pricing_MAR!S82","v":202.09230114290773},{"$f":"Pricing_MAR!T82","v":206.11382099525153},{"$f":"Pricing_MAR!U82","v":203.72875231359993},{"$f":"Pricing_MAR!V82","v":200.48566614714366},{"$f":"Pricing_MAR!W82","v":198.87858013465143},{"$f":"Pricing_MAR!X82","v":197.31556942052308},{"$f":"Pricing_MAR!Y82","v":195.52842662887687},{"$f":"Pricing_MAR!Z82","v":192.94252763018997},{"$f":"Pricing_MAR!AA82","v":192.71655872901982},{"$f":"Pricing_MAR!AB82","v":193.09861252546696},{"$f":"Pricing_MAR!AC82","v":191.03870245698334},{"$f":"Pricing_MAR!AD82","v":192.57793555121674},{"$f":"Pricing_MAR!AE82","v":190.54368489530253},{"$f":"Pricing_MAR!AF82","v":189.20679371135626},{"$f":"Pricing_MAR!AG82","v":187.39417233361164},{"$f":"Pricing_MAR!AH82","v":184.6025016982062},{"$f":"Pricing_MAR!AI82","v":103.22060745147505},{"$f":"Pricing_MAR!AJ82","v":92.420739609503883},{"$f":"Pricing_MAR!AK82","v":83.456053383396238},{"$f":"Pricing_MAR!AL82","v":74.323261765979765},{"$f":"Pricing_MAR!AM82","v":62.888064128389672},{"$f":"Pricing_MAR!AN82","v":51.277069754091173},{"$f":"Pricing_MAR!AO82","v":40.953592756272769},{"$f":"Pricing_MAR!AP82","v":31.301715644713582},{"$f":"Pricing_MAR!AQ82","v":20.58281458647177},{"$f":"Pricing_MAR!AR82","v":10.216040135580958},{"$f":"Pricing_MAR!AS82","v":0.55245675726455057},{"$f":"Pricing_MAR!AT82","v":0.54449515124684555},{"$f":"Pricing_MAR!AU82","v":0.53576447689515072},{"$f":"Pricing_MAR!AV82","v":0.53046462934152239},{"$f":"Pricing_MAR!AW82","v":0.51584022406472307},{"$f":"Pricing_MAR!AX82","v":3.0772809710401645E-3},{"$f":"Pricing_MAR!AY82","v":2.9509244737178624E-3},{"$f":"Pricing_MAR!AZ82","v":2.9196637536157075E-3},{"$f":"Pricing_MAR!BA82","v":2.8568867467708712E-3},{"$f":"Pricing_MAR!BB82","v":2.7890169548645699E-3}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E82","v":1038.6956808504992},{"$f":"RFM_ORAB!F82","v":1120.0231099243128},{"$f":"RFM_ORAB!G82","v":1247.3213681671273},{"$f":"RFM_ORAB!H82","v":1337.3042355108032},{"$f":"RFM_ORAB!I82","v":1426.9810875178048},{"$f":"RFM_ORAB!J82","v":1515.4381506541295},{"$f":"RFM_ORAB!K82","v":1645.965113411567},{"$f":"RFM_ORAB!L82","v":1761.5397171012542},{"$f":"RFM_ORAB!M82","v":1925.6177916750103},{"$f":"RFM_ORAB!N82","v":2010.2177873586068},{"$f":"RFM_ORAB!O82","v":2046.5970886358723},{"$f":"RFM_ORAB!P82","v":2034.6622749890621},{"$f":"RFM_ORAB!Q82","v":1979.5604855293925},{"$f":"RFM_ORAB!R82","v":1949.7919076174051},{"$f":"RFM_ORAB!S82","v":1905.3748115821618},{"$f":"RFM_ORAB!T82","v":1868.4315945742358},{"$f":"RFM_ORAB!U82","v":1828.7605866930833},{"$f":"RFM_ORAB!V82","v":1743.9227471582374},{"$f":"RFM_ORAB!W82","v":1649.5731724654961},{"$f":"RFM_ORAB!X82","v":1567.514971463326},{"$f":"RFM_ORAB!Y82","v":1482.9697626393915},{"$f":"RFM_ORAB!Z82","v":1402.9656549060808},{"$f":"RFM_ORAB!AA82","v":1306.0164122347478},{"$f":"RFM_ORAB!AB82","v":1222.7316203211683},{"$f":"RFM_ORAB!AC82","v":1138.2703100234464},{"$f":"RFM_ORAB!AD82","v":1032.6613425928044},{"$f":"RFM_ORAB!AE82","v":937.77682667618956},{"$f":"RFM_ORAB!AF82","v":820.4180096696922},{"$f":"RFM_ORAB!AG82","v":700.39976985641852},{"$f":"RFM_ORAB!AH82","v":571.21135193683347},{"$f":"RFM_ORAB!AI82","v":431.30205221407545},{"$f":"RFM_ORAB!AJ82","v":362.0162084525308},{"$f":"RFM_ORAB!AK82","v":293.22962943908726},{"$f":"RFM_ORAB!AL82","v":237.00405579921141},{"$f":"RFM_ORAB!AM82","v":184.91944969907985},{"$f":"RFM_ORAB!AN82","v":131.6706148529824},{"$f":"RFM_ORAB!AO82","v":89.033419053390816},{"$f":"RFM_ORAB!AP82","v":55.064172022828302},{"$f":"RFM_ORAB!AQ82","v":29.996353496770144},{"$f":"RFM_ORAB!AR82","v":11.512996169155166},{"$f":"RFM_ORAB!AS82","v":2.1584015501651295},{"$f":"RFM_ORAB!AT82","v":1.7689932011204164},{"$f":"RFM_ORAB!AU82","v":1.364808564579103},{"$f":"RFM_ORAB!AV82","v":0.93794528598363658},{"$f":"RFM_ORAB!AW82","v":0.4951182529582861},{"$f":"RFM_ORAB!AX82","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY82","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ82","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA82","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB82","v":2.623387184165488E-3}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D82","v":1024.69507659596},{"$f":"RFM_NomCapex!E82","v":104.33494995884223},{"$f":"RFM_NomCapex!F82","v":111.48925630905434},{"$f":"RFM_NomCapex!G82","v":111.91613764140075},{"$f":"RFM_NomCapex!H82","v":114.08143320314349},{"$f":"RFM_NomCapex!I82","v":116.23660497651912},{"$f":"RFM_NomCapex!J82","v":122.87463413430304},{"$f":"RFM_NomCapex!K82","v":126.3760413666899},{"$f":"RFM_NomCapex!L82","v":135.22119626596862},{"$f":"RFM_NomCapex!M82","v":134.74028290986578},{"$f":"RFM_NomCapex!N82","v":132.78482597928635},{"$f":"RFM_NomCapex!O82","v":0},{"$f":"RFM_NomCapex!P82","v":0},{"$f":"RFM_NomCapex!Q82","v":0},{"$f":"RFM_NomCapex!R82","v":0},{"$f":"RFM_NomCapex!S82","v":0},{"$f":"RFM_NomCapex!T82","v":0},{"$f":"RFM_NomCapex!U82","v":0},{"$f":"RFM_NomCapex!V82","v":0},{"$f":"RFM_NomCapex!W82","v":0},{"$f":"RFM_NomCapex!X82","v":0},{"$f":"RFM_NomCapex!Y82","v":0},{"$f":"RFM_NomCapex!Z82","v":0},{"$f":"RFM_NomCapex!AA82","v":0},{"$f":"RFM_NomCapex!AB82","v":0},{"$f":"RFM_NomCapex!AC82","v":0},{"$f":"RFM_NomCapex!AD82","v":0},{"$f":"RFM_NomCapex!AE82","v":0},{"$f":"RFM_NomCapex!AF82","v":0},{"$f":"RFM_NomCapex!AG82","v":0},{"$f":"RFM_NomCapex!AH82","v":0},{"$f":"RFM_NomCapex!AI82","v":0},{"$f":"RFM_NomCapex!AJ82","v":0},{"$f":"RFM_NomCapex!AK82","v":0},{"$f":"RFM_NomCapex!AL82","v":0},{"$f":"RFM_NomCapex!AM82","v":0},{"$f":"RFM_NomCapex!AN82","v":0},{"$f":"RFM_NomCapex!AO82","v":0},{"$f":"RFM_NomCapex!AP82","v":0},{"$f":"RFM_NomCapex!AQ82","v":0},{"$f":"RFM_NomCapex!AR82","v":0},{"$f":"RFM_NomCapex!AS82","v":0},{"$f":"RFM_NomCapex!AT82","v":0},{"$f":"RFM_NomCapex!AU82","v":0},{"$f":"RFM_NomCapex!AV82","v":0},{"$f":"RFM_NomCapex!AW82","v":0},{"$f":"RFM_NomCapex!AX82","v":0},{"$f":"RFM_NomCapex!AY82","v":0},{"$f":"RFM_NomCapex!AZ82","v":0},{"$f":"RFM_NomCapex!BA82","v":0},{"$f":"RFM_NomCapex!BB82","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E82-RFM_IndexRAB!E82","v":23.007520885028626},{"$f":"RFM_NomSLDepn!F82-RFM_IndexRAB!F82","v":-15.8090019337603},{"$f":"RFM_NomSLDepn!G82-RFM_IndexRAB!G82","v":21.933270297725024},{"$f":"RFM_NomSLDepn!H82-RFM_IndexRAB!H82","v":24.404581196141599},{"$f":"RFM_NomSLDepn!I82-RFM_IndexRAB!I82","v":27.779541840194554},{"$f":"RFM_NomSLDepn!J82-RFM_IndexRAB!J82","v":-7.6523286231344301},{"$f":"RFM_NomSLDepn!K82-RFM_IndexRAB!K82","v":10.801437677002752},{"$f":"RFM_NomSLDepn!L82-RFM_IndexRAB!L82","v":-28.856878307787539},{"$f":"RFM_NomSLDepn!M82-RFM_IndexRAB!M82","v":50.140287226269422},{"$f":"RFM_NomSLDepn!N82-RFM_IndexRAB!N82","v":96.405524702020571},{"$f":"RFM_NomSLDepn!O82-RFM_IndexRAB!O82","v":11.934813646810042},{"$f":"RFM_NomSLDepn!P82-RFM_IndexRAB!P82","v":55.10178945967035},{"$f":"RFM_NomSLDepn!Q82-RFM_IndexRAB!Q82","v":29.768577911987052},{"$f":"RFM_NomSLDepn!R82-RFM_IndexRAB!R82","v":44.417096035243389},{"$f":"RFM_NomSLDepn!S82-RFM_IndexRAB!S82","v":36.943217007926258},{"$f":"RFM_NomSLDepn!T82-RFM_IndexRAB!T82","v":39.671007881152207},{"$f":"RFM_NomSLDepn!U82-RFM_IndexRAB!U82","v":84.837839534845941},{"$f":"RFM_NomSLDepn!V82-RFM_IndexRAB!V82","v":94.349574692741413},{"$f":"RFM_NomSLDepn!W82-RFM_IndexRAB!W82","v":82.058201002169938},{"$f":"RFM_NomSLDepn!X82-RFM_IndexRAB!X82","v":84.545208823934644},{"$f":"RFM_NomSLDepn!Y82-RFM_IndexRAB!Y82","v":80.004107733310263},{"$f":"RFM_NomSLDepn!Z82-RFM_IndexRAB!Z82","v":96.94924267133311},{"$f":"RFM_NomSLDepn!AA82-RFM_IndexRAB!AA82","v":83.28479191357944},{"$f":"RFM_NomSLDepn!AB82-RFM_IndexRAB!AB82","v":84.46131029772215},{"$f":"RFM_NomSLDepn!AC82-RFM_IndexRAB!AC82","v":105.60896743064177},{"$f":"RFM_NomSLDepn!AD82-RFM_IndexRAB!AD82","v":94.884515916615086},{"$f":"RFM_NomSLDepn!AE82-RFM_IndexRAB!AE82","v":117.35881700649709},{"$f":"RFM_NomSLDepn!AF82-RFM_IndexRAB!AF82","v":120.01823981327375},{"$f":"RFM_NomSLDepn!AG82-RFM_IndexRAB!AG82","v":129.18841791958508},{"$f":"RFM_NomSLDepn!AH82-RFM_IndexRAB!AH82","v":139.90929972275794},{"$f":"RFM_NomSLDepn!AI82-RFM_IndexRAB!AI82","v":69.285843761544697},{"$f":"RFM_NomSLDepn!AJ82-RFM_IndexRAB!AJ82","v":68.786579013443571},{"$f":"RFM_NomSLDepn!AK82-RFM_IndexRAB!AK82","v":56.22557363987579},{"$f":"RFM_NomSLDepn!AL82-RFM_IndexRAB!AL82","v":52.08460610013158},{"$f":"RFM_NomSLDepn!AM82-RFM_IndexRAB!AM82","v":53.248834846097438},{"$f":"RFM_NomSLDepn!AN82-RFM_IndexRAB!AN82","v":42.637195799591595},{"$f":"RFM_NomSLDepn!AO82-RFM_IndexRAB!AO82","v":33.969247030562514},{"$f":"RFM_NomSLDepn!AP82-RFM_IndexRAB!AP82","v":25.067818526058158},{"$f":"RFM_NomSLDepn!AQ82-RFM_IndexRAB!AQ82","v":18.483357327614979},{"$f":"RFM_NomSLDepn!AR82-RFM_IndexRAB!AR82","v":9.3545946189900366},{"$f":"RFM_NomSLDepn!AS82-RFM_IndexRAB!AS82","v":0.38940834904471316},{"$f":"RFM_NomSLDepn!AT82-RFM_IndexRAB!AT82","v":0.40418463654131342},{"$f":"RFM_NomSLDepn!AU82-RFM_IndexRAB!AU82","v":0.42686327859546641},{"$f":"RFM_NomSLDepn!AV82-RFM_IndexRAB!AV82","v":0.44282703302535054},{"$f":"RFM_NomSLDepn!AW82-RFM_IndexRAB!AW82","v":0.4831890663239542},{"$f":"RFM_NomSLDepn!AX82-RFM_IndexRAB!AX82","v":2.0509343608594282E-3},{"$f":"RFM_NomSLDepn!AY82-RFM_IndexRAB!AY82","v":2.5188821404900155E-3},{"$f":"RFM_NomSLDepn!AZ82-RFM_IndexRAB!AZ82","v":2.2665713747408614E-3},{"$f":"RFM_NomSLDepn!BA82-RFM_IndexRAB!BA82","v":2.4694115740761116E-3},{"$f":"RFM_NomSLDepn!BB82-RFM_IndexRAB!BB82","v":2.5862160179441242E-3}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E82","v":1038.6956808504992},{"$f":"RFM_ORAB!F82","v":1120.0231099243128},{"$f":"RFM_ORAB!G82","v":1247.3213681671273},{"$f":"RFM_ORAB!H82","v":1337.3042355108032},{"$f":"RFM_ORAB!I82","v":1426.9810875178048},{"$f":"'PTRM-RFM_Rollover'!I82","v":1515.4381506541295},{"$f":"RFM_ORAB!K82","v":1645.965113411567},{"$f":"RFM_ORAB!L82","v":1761.5397171012542},{"$f":"RFM_ORAB!M82","v":1925.6177916750103},{"$f":"RFM_ORAB!N82","v":2010.2177873586068},{"$f":"'PTRM-RFM_Rollover'!N82","v":2046.5970886358723},{"$f":"RFM_ORAB!P82","v":2034.6622749890621},{"$f":"RFM_ORAB!Q82","v":1979.5604855293925},{"$f":"RFM_ORAB!R82","v":1949.7919076174051},{"$f":"RFM_ORAB!S82","v":1905.3748115821618},{"$f":"'PTRM-RFM_Rollover'!S82","v":1868.4315945742358},{"$f":"RFM_ORAB!U82","v":1828.7605866930833},{"$f":"RFM_ORAB!V82","v":1743.9227471582374},{"$f":"RFM_ORAB!W82","v":1649.5731724654961},{"$f":"RFM_ORAB!X82","v":1567.514971463326},{"$f":"'PTRM-RFM_Rollover'!X82","v":1482.9697626393915},{"$f":"RFM_ORAB!Z82","v":1402.9656549060808},{"$f":"RFM_ORAB!AA82","v":1306.0164122347478},{"$f":"RFM_ORAB!AB82","v":1222.7316203211683},{"$f":"RFM_ORAB!AC82","v":1138.2703100234464},{"$f":"'PTRM-RFM_Rollover'!AC82","v":1032.6613425928044},{"$f":"RFM_ORAB!AE82","v":937.77682667618956},{"$f":"RFM_ORAB!AF82","v":820.4180096696922},{"$f":"RFM_ORAB!AG82","v":700.39976985641852},{"$f":"RFM_ORAB!AH82","v":571.21135193683347},{"$f":"'PTRM-RFM_Rollover'!AH82","v":431.30205221407545},{"$f":"RFM_ORAB!AJ82","v":362.0162084525308},{"$f":"RFM_ORAB!AK82","v":293.22962943908726},{"$f":"RFM_ORAB!AL82","v":237.00405579921141},{"$f":"RFM_ORAB!AM82","v":184.91944969907985},{"$f":"'PTRM-RFM_Rollover'!AM82","v":131.6706148529824},{"$f":"RFM_ORAB!AO82","v":89.033419053390816},{"$f":"RFM_ORAB!AP82","v":55.064172022828302},{"$f":"RFM_ORAB!AQ82","v":29.996353496770144},{"$f":"RFM_ORAB!AR82","v":11.512996169155166},{"$f":"'PTRM-RFM_Rollover'!AR82","v":2.1584015501651295},{"$f":"RFM_ORAB!AT82","v":1.7689932011204164},{"$f":"RFM_ORAB!AU82","v":1.364808564579103},{"$f":"RFM_ORAB!AV82","v":0.93794528598363658},{"$f":"RFM_ORAB!AW82","v":0.4951182529582861},{"$f":"'PTRM-RFM_Rollover'!AW82","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY82","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ82","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA82","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB82","v":2.623387184165488E-3},{"$f":"'PTRM-RFM_Rollover'!BB82","v":3.7171166221363836E-5}]
[]
["Cash Flow","Nominal",null,{"$f":"D118-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E118-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-16.729621678915862},{"$f":"F118-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-12.270285750043143},{"$f":"G118-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-3.4259072615351585},{"$f":"H118-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":3.7014232964223481},{"$f":"I118-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":10.94053768980946},{"$f":"J118-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":17.118028174960656},{"$f":"K118-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":25.775731978777912},{"$f":"L118-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":33.306930457289667},{"$f":"M118-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":44.182140312486268},{"$f":"N118-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":52.502043968831941},{"$f":"O118","v":199.61290166958531},{"$f":"P118","v":198.57389831583242},{"$f":"Q118","v":200.17737445289447},{"$f":"R118","v":200.6144126562375},{"$f":"S118","v":202.09230114290773},{"$f":"T118","v":206.11382099525153},203.72875231359993,200.48566614714366,198.87858013465143,197.31556942052308,195.52842662887687,192.94252763018997,192.71655872901982,193.09861252546696,191.03870245698334,192.57793555121674,190.54368489530253,189.20679371135626,187.39417233361164,184.6025016982062,103.22060745147505,92.420739609503883,83.456053383396238,74.323261765979765,62.888064128389672,51.277069754091173,40.953592756272769,31.301715644713582,20.58281458647177,10.216040135580958,0.55245675726455057,0.54449515124684555,0.53576447689515072,0.53046462934152239,0.51584022406472307,3.0772809710401645E-3,2.9509244737178624E-3,2.9196637536157075E-3,2.8568867467708712E-3,2.7890169548645699E-3]
["Cash Flow","Real",null,{"$f":"D124/D114","v":-1038.6956808504992},-16.529612716237871,-11.552818492124038,-3.1660758680904157,3.356374758697787,9.7358465293459808,14.587706906702076,21.249173346237306,25.958417009680314,33.876048438280691,40.428628639488323,148.09002423857751,144.62542266751964,141.1608210964618,137.69621952540388,134.23161795434604,132.01499824560054,128.51682317855628,125.01864811151199,121.52047304446775,118.02229797742348,113.96487583031568,110.48419018349854,107.00350453668142,103.52281888986433,100.04213324304722,96.929594922143792,93.435061696583617,89.940528471023399,86.445995245463223,82.951462019903033,45.153796063634509,{"$f":"AJ124/AJ114","v":39.773182932060649},34.592857652577763,29.655923803380585,24.907043891688545,20.046151276866819,15.669133681824253,11.474064852213521,7.4223458570334095,3.6075000221569105,0.19054431895106835,0.18292254619302564,0.17530077343498285,0.16767900067694017,0.16005722791889745,9.2538036056811351E-4,8.8836494692602814E-4,8.5134953328394288E-4,8.1433411964185762E-4,7.7731870599977214E-4]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E125:I125)+$D125+I122/I114/POWER(1+Real_WACC,I$3)","v":-0.62296888820947061},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:N125)+$D125+N122/N114/POWER(1+Real_WACC,N$3)","v":0.45345422645698363},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:S125)+$D125+S122/S114/POWER(1+Real_WACC,S$3)","v":5.9996962591949341},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:X125)+$D125+X122/X114/POWER(1+Real_WACC,X$3)","v":4.4208408211920869},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:AC125)+$D125+AC122/AC114/POWER(1+Real_WACC,AC$3)","v":4.9594479822468429},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:AH125)+$D125+AH122/AH114/POWER(1+Real_WACC,AH$3)","v":5.5335087497396387},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:AM125)+$D125+AM122/AM114/POWER(1+Real_WACC,AM$3)","v":5.5169568578806185},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:AR125)+$D125+AR122/AR114/POWER(1+Real_WACC,AR$3)","v":5.6252208490559719},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:AW125)+$D125+AW122/AW114/POWER(1+Real_WACC,AW$3)","v":5.6256328066014127},null,null,null,null,{"$f":"NPV(Real_WACC,$E125:BB125)+$D125+BB122/BB114/POWER(1+Real_WACC,BB$3)","v":5.6256337187065997}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E125:BB125)+D125","v":5.6256328152876449}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I126-D126)/ROUND(SUM(E117/E114,F117/F114,G117/G114,H117/H114,I117/I114),6),0)","v":-1.2402288936811841E-3},null,null,null,null,{"$f":"IFERROR((N126-I126)/ROUND(SUM(J117/J114,K117/K114,L117/L114,M117/M114,N117/N114),6),0)","v":1.6867483630797976E-3},null,null,null,null,{"$f":"IFERROR((S126-N126)/ROUND(SUM(O117/O114,P117/P114,Q117/Q114,R117/R114,S117/S114),6),0)","v":7.9535306251600213E-3},null,null,null,null,{"$f":"IFERROR((X126-S126)/ROUND(SUM(T117/T114,U117/U114,V117/V114,W117/W114,X117/X114),6),0)","v":-2.5073524209906126E-3},null,null,null,null,{"$f":"IFERROR((AC126-X126)/ROUND(SUM(Y117/Y114,Z117/Z114,AA117/AA114,AB117/AB114,AC117/AC114),6),0)","v":1.0105831795438678E-3},null,null,null,null,{"$f":"IFERROR((AH126-AC126)/ROUND(SUM(AD117/AD114,AE117/AE114,AF117/AF114,AG117/AG114,AH117/AH114),6),0)","v":1.2983479784437245E-3},null,null,null,null,{"$f":"IFERROR((AM126-AH126)/ROUND(SUM(AI117/AI114,AJ117/AJ114,AK117/AK114,AL117/AL114,AM117/AM114),6),0)","v":-9.5642943485018495E-5},null,null,null,null,{"$f":"IFERROR((AR126-AM126)/ROUND(SUM(AN117/AN114,AO117/AO114,AP117/AP114,AQ117/AQ114,AR117/AR114),6),0)","v":1.8502507628901735E-3},null,null,null,null,{"$f":"IFERROR((AW126-AR126)/ROUND(SUM(AS117/AS114,AT117/AT114,AU117/AU114,AV117/AV114,AW117/AW114),6),0)","v":4.7182506936758328E-4},null,null,null,null,{"$f":"IFERROR((BB126-AW126)/ROUND(SUM(AX117/AX114,AY117/AY114,AZ117/AZ114,BA117/BA114,BB117/BB114),6),0)","v":2.1330804184618748E-4}]
[null,null,null,null,null,null,null,null,{"$f":"(I126-D126)/(I122/I114)","v":-4.6194799776075828E-4},null,null,null,null,{"$f":"(N126-I126)/(N122/N114)","v":6.8302698849233192E-4},null,null,null,null,{"$f":"(S126-N126)/(S122/S114)","v":4.4690638497042415E-3}]
[]
["Debt",null,null,null,{"$f":"$C$4*D122","v":623.21740851029949},672.01386595458769,748.39282090027632,802.38254130648193,856.1886525106828,909.26289039247763,987.57906804694017,1056.9238302607525,1155.3706750050062,1206.1306724151641,1227.9582531815233,1220.7973649934372,1187.7362913176355,1169.8751445704429,1143.2248869492971,1121.0589567445413,1097.2563520158499,1046.3536482949423,989.74390347929761,940.50898287799555,889.78185758363486,841.77939294364842,783.60984734084866,733.63897219270098,682.96218601406781,619.59680555568264,562.66609600571371,492.25080580181532,420.23986191385109,342.72681116210009,258.78123132844524,217.20972507151848,{"$f":"$C$4*AJ122","v":175.93777766345235},142.20243347952683,110.9516698194479,79.002368911789432,53.420051432034491,33.038503213696977,17.997812098062084,6.9077977014930996,1.2950409300990777,1.0613959206722499,0.81888513874746183,0.56276717159018197,0.29707095177497167,7.1575119805991419E-3,5.9269513640834853E-3,4.4156220797894764E-3,3.0556792549449596E-3,1.5740323104992927E-3]
["Incremental debt raised",null,null,{"$f":"E131-D131","v":623.21740851029949},{"$f":"F131-E131","v":48.796457444288194},{"$f":"G131-F131","v":76.378954945688633},{"$f":"H131-G131","v":53.989720406205606},{"$f":"I131-H131","v":53.806111204200874},{"$f":"J131-I131","v":53.074237881794829},{"$f":"K131-J131","v":78.316177654462535},{"$f":"L131-K131","v":69.344762213812373},{"$f":"M131-L131","v":98.446844744253667},{"$f":"N131-M131","v":50.759997410157894},{"$f":"O131-N131","v":21.827580766359233},{"$f":"P131-O131","v":-7.160888188086119},{"$f":"Q131-P131","v":-33.061073675801708},{"$f":"R131-Q131","v":-17.861146747192606},{"$f":"S131-R131","v":-26.650257621145784},{"$f":"T131-S131","v":-22.165930204755796},{"$f":"U131-T131","v":-23.802604728691449},{"$f":"V131-U131","v":-50.902703720907539},{"$f":"W131-V131","v":-56.609744815644717},{"$f":"X131-W131","v":-49.234920601302065},{"$f":"Y131-X131","v":-50.72712529436069},{"$f":"Z131-Y131","v":-48.002464639986442},{"$f":"AA131-Z131","v":-58.169545602799758},{"$f":"AB131-AA131","v":-49.970875148147684},{"$f":"AC131-AB131","v":-50.676786178633165},{"$f":"AD131-AC131","v":-63.365380458385175},{"$f":"AE131-AD131","v":-56.930709549968924},{"$f":"AF131-AE131","v":-70.415290203898394},{"$f":"AG131-AF131","v":-72.010943887964231},{"$f":"AH131-AG131","v":-77.513050751750995},{"$f":"AI131-AH131","v":-83.945579833654847},{"$f":"AJ131-AI131","v":-41.571506256926767},{"$f":"AK131-AJ131","v":-41.271947408066126},{"$f":"AL131-AK131","v":-33.73534418392552},{"$f":"AM131-AL131","v":-31.250763660078931},{"$f":"AN131-AM131","v":-31.949300907658468},{"$f":"AO131-AN131","v":-25.582317479754941},{"$f":"AP131-AO131","v":-20.381548218337514},{"$f":"AQ131-AP131","v":-15.040691115634893},{"$f":"AR131-AQ131","v":-11.090014396568986},{"$f":"AS131-AR131","v":-5.6127567713940216},{"$f":"AT131-AS131","v":-0.23364500942682787},{"$f":"AU131-AT131","v":-0.24251078192478803},{"$f":"AV131-AU131","v":-0.25611796715727986},{"$f":"AW131-AV131","v":-0.2656962198152103},{"$f":"AX131-AW131","v":-0.28991343979437251},{"$f":"AY131-AX131","v":-1.2305606165156566E-3},{"$f":"AZ131-AY131","v":-1.511329284294009E-3},{"$f":"BA131-AZ131","v":-1.3599428248445167E-3},{"$f":"BB131-BA131","v":-1.4816469444456669E-3},{"$f":"BC131-BB131","v":-1.5740323104992927E-3}]
["Nominal interest cost",null,null,null,{"$f":"E131*$C$5","v":34.27695746806647},{"$f":"F131*$C$5","v":36.960762627502326},41.161605149515196,44.131039771856507,47.090375888087557,50.00945897158627,54.316848742581712,58.130810664341389,63.54538712527534,66.337186982834027,67.537703924983788,67.143855074639049,65.325496022469949,64.343132951374358,62.877368782211342,61.658242620949771,60.34909936087174,57.549450656221829,54.435914691361369,51.727994058289752,48.938002167099917,46.297866611900666,43.098541603746675,40.350143470598553,37.562920230773727,34.077824305562544,30.946635280314254,27.073794319099843,23.11319240526181,18.849974613915506,14.232967723064489,11.946534878933516,9.67657777148988,7.8211338413739755,6.1023418400696343,4.3451302901484192,2.9381028287618971,1.8171176767533337,0.98987966539341465,0.37992887358212046,7.122725115544927E-2,5.8376775636973743E-2,4.5038682631110404E-2,3.0952194437460008E-2,1.6338902347623443E-2,3.9366315893295283E-4,3.2598232502459171E-4,2.4285921438842121E-4,1.6806235902197279E-4,8.6571777077461103E-5]
[]
["Total cash flow to equity",null,null,{"$f":"D124+D132-D133","v":-415.47827234019974},{"$f":"E124+E132-E133","v":-2.2101217026941384},27.147906568143163,9.4022079951552513,13.376494728766716,16.924399683516732,45.424746857836922,40.803645450008574,73.622964537201938,31.396750597368822,7.9924377523571479,124.91430955651541,98.368969565391666,116.99073168323191,109.62102208371736,117.0490021559406,120.6529736456103,92.47694923182064,86.326470675277108,95.207744841987989,94.860450067872634,98.58795982179052,88.47511541548954,99.647141977125472,102.07168287623524,90.110401767824442,101.56940169568527,89.181759411089885,90.122055504292177,86.767929176598827,81.806947250635844,47.416133471483789,39.202257322504238,40.044131427980837,35.251364264526856,24.836421380661569,21.349621984187813,17.633941709173357,14.443906852325355,8.5029205245093689,4.2233544906048159,0.24758449668227345,0.24360759368508378,0.23460782710676045,0.23381621508885209,0.20958788192272712,1.4530571955915551E-3,1.1136128643992617E-3,1.3168617143827694E-3,1.2071774433032314E-3,1.1284128672878161E-3]
["Total cash flow to debt holders",null,null,{"$f":"-D132+D133","v":-623.21740851029949},{"$f":"-E132+E133","v":-14.519499976221724},-39.418192318186307,-12.82811525669041,-9.6750714323443674,-5.9838619937072721,-28.306718682876266,-15.027913471230661,-40.316034079912278,12.785389715117446,44.509606216474793,74.698592113069907,100.20492875044076,83.186642769662555,90.993390572520141,85.04329898696713,85.460847349641227,111.25180308177929,114.15919547186655,103.67083529266344,102.45511935265044,96.940466807086352,104.46741221470043,93.069416751894352,91.026929649231718,100.9283006891589,91.008533855531468,101.36192548421265,99.084738207064078,100.62624315701281,102.79555444757035,55.804473979991258,53.218482286999645,43.411921955415401,39.071897501452909,38.051642747728103,29.92744776990336,23.319651047099413,16.857808792388226,12.079894061962401,5.9926856449761416,0.30487226058227712,0.30088755756176178,0.30115664978839024,0.2966484142526703,0.30625234214199593,1.6242237754486093E-3,1.8373116093186007E-3,1.602802039232938E-3,1.6497093034676398E-3,1.6606040875767538E-3]
["Real cash flow to equity",null,null,{"$f":"D135/D114","v":-415.47827234019974},{"$f":"E135/E114","v":-2.1836988607654968},25.560516145420426,8.6891154861234163,12.129531175448601,15.06080986069893,38.710235004902025,33.637986926598536,57.379517977385866,24.073026714382646,6.1544898710247811,92.672181884264134,71.644128062267313,82.499372320257109,75.240856933363389,77.745054366139726,77.277700385354962,58.336604909963143,53.831372922891568,58.174641949183595,56.739811952307548,57.462563337555991,50.663280916521003,55.327852878534607,54.722031411730434,47.1885366907321,51.122580240917294,43.731195800918854,42.840033066235719,40.026538177001754,36.760097048518332,20.742160637874232,16.87065650443397,16.598447711701318,14.065741300290208,9.8365539791095742,8.3463769293252952,6.7468705767264394,5.2946083155318009,3.066228705633733,1.4913558694204314,8.5392781756810199E-2,8.1839702716893045E-2,7.6763084002981402E-2,7.3908922705799615E-2,6.5031871926559653E-2,4.3695411768919523E-4,3.3524905228488701E-4,3.8398586294428021E-4,3.440968675622086E-4,3.1449662875077431E-4]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D124:BB124)","v":7.8555770632442234E-2}]
["Nominal Equity",{"$f":"IRR(D135:BB135)","v":0.11415178873476672}]
["Nominal Debt",{"$f":"IRR(D136:BB136)","v":5.4999999992983772E-2}]
["Real Equity",8.465930837384894E-2,{"$f":"NPV(Inputs!$J$17,D137:BB137)","v":5.3238842478492998}]
["Variation from target real RoE",{"$f":"B143-Inputs!$J$17","v":1.0971463533984843E-3}]
["Approach E"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A146,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A146,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A146,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A146,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A146,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A146,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D147*(1+E146),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ147*(1+AK146),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E100","v":1038.6956808504992},{"$f":"PTRM_ORAB!F100","v":1135.9971009920293},{"$f":"PTRM_ORAB!G100","v":1236.0269361215323},{"$f":"PTRM_ORAB!H100","v":1335.0514042504774},{"$f":"PTRM_ORAB!I100","v":1434.5953198359291},{"$f":"'PTRM-RFM_Rollover'!H100","v":1534.4872037890789},{"$f":"PTRM_ORAB!K100","v":1619.142031707268},{"$f":"PTRM_ORAB!L100","v":1721.7013526137039},{"$f":"PTRM_ORAB!M100","v":1825.9212643504277},{"$f":"PTRM_ORAB!N100","v":1927.5769669615136},{"$f":"'PTRM-RFM_Rollover'!M100","v":2027.6521437346489},{"$f":"PTRM_ORAB!P100","v":2005.7758024217871},{"$f":"PTRM_ORAB!Q100","v":1963.0003351199166},{"$f":"PTRM_ORAB!R100","v":1916.6742948654155},{"$f":"PTRM_ORAB!S100","v":1866.6427321749159},{"$f":"'PTRM-RFM_Rollover'!R100","v":1812.7450600662696},{"$f":"PTRM_ORAB!U100","v":1790.1638362959118},{"$f":"PTRM_ORAB!V100","v":1726.2179497775846},{"$f":"PTRM_ORAB!W100","v":1657.8442717358848},{"$f":"PTRM_ORAB!X100","v":1584.8585018926053},{"$f":"'PTRM-RFM_Rollover'!W100","v":1507.0698182007584},{"$f":"PTRM_ORAB!Z100","v":1393.309158120433},{"$f":"PTRM_ORAB!AA100","v":1306.1814696598219},{"$f":"PTRM_ORAB!AB100","v":1213.9020567021769},{"$f":"PTRM_ORAB!AC100","v":1116.2696397066802},{"$f":"'PTRM-RFM_Rollover'!AB100","v":1013.0761404178712},{"$f":"PTRM_ORAB!AE100","v":915.97113160081449},{"$f":"PTRM_ORAB!AF100","v":801.12251179353711},{"$f":"PTRM_ORAB!AG100","v":679.46654776631146},{"$f":"PTRM_ORAB!AH100","v":550.72102681396859},{"$f":"'PTRM-RFM_Rollover'!AG100","v":414.59350354284112},{"$f":"PTRM_ORAB!AJ100","v":354.79366647882358},{"$f":"PTRM_ORAB!AK100","v":290.65032424191645},{"$f":"PTRM_ORAB!AL100","v":231.53946679294683},{"$f":"PTRM_ORAB!AM100","v":177.82257774885744},{"$f":"'PTRM-RFM_Rollover'!AL100","v":130.00520378055279},{"$f":"PTRM_ORAB!AO100","v":89.053357605497041},{"$f":"PTRM_ORAB!AP100","v":54.544380372366362},{"$f":"PTRM_ORAB!AQ100","v":27.769292087357581},{"$f":"PTRM_ORAB!AR100","v":9.4405459411517398},{"$f":"'PTRM-RFM_Rollover'!AQ100","v":9.026566923206057E-16},{"$f":"PTRM_ORAB!AT100","v":3.6910369781877461E-14},{"$f":"PTRM_ORAB!AU100","v":3.7830009321244033E-14},{"$f":"PTRM_ORAB!AV100","v":3.877256212014618E-14},{"$f":"PTRM_ORAB!AW100","v":3.9738599073418315E-14},{"$f":"'PTRM-RFM_Rollover'!AV100","v":4.0728705300013067E-14},{"$f":"PTRM_ORAB!AY100","v":4.192236076284415E-14},{"$f":"PTRM_ORAB!AZ100","v":4.288125156373456E-14},{"$f":"PTRM_ORAB!BA100","v":4.3862075088624787E-14},{"$f":"PTRM_ORAB!BB100","v":4.4865333005047362E-14},{"$f":"'PTRM-RFM_Rollover'!BA100","v":4.5891538455183996E-14}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E100","v":88.812457063348077},{"$f":"PTRM_MAR!F100","v":98.347109787766726},{"$f":"PTRM_MAR!G100","v":108.30207147001073},{"$f":"PTRM_MAR!H100","v":118.37254842888548},{"$f":"PTRM_MAR!I100","v":128.69988065499652},{"$f":"PTRM_MAR!J100","v":137.84142093492241},{"$f":"PTRM_MAR!K100","v":148.91872743007218},{"$f":"PTRM_MAR!L100","v":160.23574120287591},{"$f":"PTRM_MAR!M100","v":171.97202221275734},{"$f":"PTRM_MAR!N100","v":183.78487352639451},{"$f":"PTRM_MAR!O100","v":197.12850618601416},{"$f":"PTRM_MAR!P100","v":197.49241350785758},{"$f":"PTRM_MAR!Q100","v":197.74347030046218},{"$f":"PTRM_MAR!R100","v":197.87560060093983},{"$f":"PTRM_MAR!S100","v":197.88248976922512},{"$f":"PTRM_MAR!T100","v":201.74120251119737},{"$f":"PTRM_MAR!U100","v":201.40712853191545},{"$f":"PTRM_MAR!V100","v":200.9247097135036},{"$f":"PTRM_MAR!W100","v":200.28659451498169},{"$f":"PTRM_MAR!X100","v":199.48515284671902},{"$f":"PTRM_MAR!Y100","v":194.1957401787412},{"$f":"PTRM_MAR!Z100","v":192.91401017314453},{"$f":"PTRM_MAR!AA100","v":191.45060720342369},{"$f":"PTRM_MAR!AB100","v":189.79734159201087},{"$f":"PTRM_MAR!AC100","v":187.94573000208626},{"$f":"PTRM_MAR!AD100","v":188.32639597078972},{"$f":"PTRM_MAR!AE100","v":186.40042416883873},{"$f":"PTRM_MAR!AF100","v":184.2362782488261},{"$f":"PTRM_MAR!AG100","v":181.82258399365736},{"$f":"PTRM_MAR!AH100","v":179.14752882471331},{"$f":"PTRM_MAR!AI100","v":100.57703658883423},{"$f":"PTRM_MAR!AJ100","v":90.963289773492207},{"$f":"PTRM_MAR!AK100","v":81.082011909036396},{"$f":"PTRM_MAR!AL100","v":71.219671474413218},{"$f":"PTRM_MAR!AM100","v":61.259531077186764},{"$f":"PTRM_MAR!AN100","v":51.467825244099799},{"$f":"PTRM_MAR!AO100","v":41.151307118308907},{"$f":"PTRM_MAR!AP100","v":30.843455582521351},{"$f":"PTRM_MAR!AQ100","v":20.400007732312645},{"$f":"PTRM_MAR!AR100","v":10.144699295089282},{"$f":"PTRM_MAR!AS100","v":1.8455184890938725E-15},{"$f":"PTRM_MAR!AT100","v":1.8915004660622004E-15},{"$f":"PTRM_MAR!AU100","v":1.938628106007308E-15},{"$f":"PTRM_MAR!AV100","v":1.9869299536709147E-15},{"$f":"PTRM_MAR!AW100","v":2.0364352650006517E-15},{"$f":"PTRM_MAR!AX100","v":2.0961180381422134E-15},{"$f":"PTRM_MAR!AY100","v":2.1440625781867341E-15},{"$f":"PTRM_MAR!AZ100","v":2.1931037544312461E-15},{"$f":"PTRM_MAR!BA100","v":2.2432666502523744E-15},{"$f":"PTRM_MAR!BB100","v":2.2945769227592067E-15}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E100","v":87.605328279926383},{"$f":"Pricing_MAR!F100","v":99.218970559011197},{"$f":"Pricing_MAR!G100","v":108.49023037986561},{"$f":"Pricing_MAR!H100","v":117.78285649956585},{"$f":"Pricing_MAR!I100","v":127.17714266632862},{"$f":"Pricing_MAR!J100","v":140.07589381115793},{"$f":"Pricing_MAR!K100","v":152.23592052285343},{"$f":"Pricing_MAR!L100","v":168.61513433075518},{"$f":"Pricing_MAR!M100","v":179.00883153748666},{"$f":"Pricing_MAR!N100","v":185.37088343048637},{"$f":"Pricing_MAR!O100","v":199.45453117901982},{"$f":"Pricing_MAR!P100","v":198.41681960285095},{"$f":"Pricing_MAR!Q100","v":200.01952168592788},{"$f":"Pricing_MAR!R100","v":200.45673561718002},{"$f":"Pricing_MAR!S100","v":201.93401378054833},{"$f":"Pricing_MAR!T100","v":204.00603356635972},{"$f":"Pricing_MAR!U100","v":201.64676502065475},{"$f":"Pricing_MAR!V100","v":198.43828610999091},{"$f":"Pricing_MAR!W100","v":196.84914857519314},{"$f":"Pricing_MAR!X100","v":195.30370246482534},{"$f":"Pricing_MAR!Y100","v":194.48619982684164},{"$f":"Pricing_MAR!Z100","v":191.91516749425745},{"$f":"Pricing_MAR!AA100","v":191.69155394372484},{"$f":"Pricing_MAR!AB100","v":192.07280775214002},{"$f":"Pricing_MAR!AC100","v":190.02514434031173},{"$f":"Pricing_MAR!AD100","v":190.83006690456699},{"$f":"Pricing_MAR!AE100","v":188.81693855625218},{"$f":"Pricing_MAR!AF100","v":187.4950082022217},{"$f":"Pricing_MAR!AG100","v":185.70183216007371},{"$f":"Pricing_MAR!AH100","v":182.93862655846829},{"$f":"Pricing_MAR!AI100","v":100.85530319472352},{"$f":"Pricing_MAR!AJ100","v":90.513698082233745},{"$f":"Pricing_MAR!AK100","v":81.772311835132356},{"$f":"Pricing_MAR!AL100","v":72.839159196427602},{"$f":"Pricing_MAR!AM100","v":61.61871825307793},{"$f":"Pricing_MAR!AN100","v":50.948242142810891},{"$f":"Pricing_MAR!AO100","v":40.6704593446172},{"$f":"Pricing_MAR!AP100","v":31.089198262719879},{"$f":"Pricing_MAR!AQ100","v":20.423811309071525},{"$f":"Pricing_MAR!AR100","v":10.134574973814987},{"$f":"Pricing_MAR!AS100","v":1.8435562166242735E-15},{"$f":"Pricing_MAR!AT100","v":1.8926960643738425E-15},{"$f":"Pricing_MAR!AU100","v":1.9433193856323173E-15},{"$f":"Pricing_MAR!AV100","v":2.0115547347502727E-15},{"$f":"Pricing_MAR!AW100","v":2.049245611823967E-15},{"$f":"Pricing_MAR!AX100","v":2.114467300869471E-15},{"$f":"Pricing_MAR!AY100","v":2.1121306591336415E-15},{"$f":"Pricing_MAR!AZ100","v":2.1806152065375467E-15},{"$f":"Pricing_MAR!BA100","v":2.2307170823622726E-15},{"$f":"Pricing_MAR!BB100","v":2.2814246817090698E-15}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E100","v":1038.6956808504992},{"$f":"RFM_ORAB!F100","v":1120.556758005989},{"$f":"RFM_ORAB!G100","v":1246.9844863752351},{"$f":"RFM_ORAB!H100","v":1337.3708595795797},{"$f":"RFM_ORAB!I100","v":1427.4486520216828},{"$f":"RFM_ORAB!J100","v":1516.3316161813621},{"$f":"RFM_ORAB!K100","v":1645.3890692674138},{"$f":"RFM_ORAB!L100","v":1760.0525790395684},{"$f":"RFM_ORAB!M100","v":1921.4062789900458},{"$f":"RFM_ORAB!N100","v":2006.4502127413846},{"$f":"RFM_ORAB!O100","v":2045.150190882443},{"$f":"RFM_ORAB!P100","v":2029.4430271021017},{"$f":"RFM_ORAB!Q100","v":1972.1885841368176},{"$f":"RFM_ORAB!R100","v":1938.7354490349378},{"$f":"RFM_ORAB!S100","v":1890.9916509107002},{"$f":"RFM_ORAB!T100","v":1849.8599161903824},{"$f":"RFM_ORAB!U100","v":1810.2609637037178},{"$f":"RFM_ORAB!V100","v":1728.2718234974413},{"$f":"RFM_ORAB!W100","v":1637.3286112475848},{"$f":"RFM_ORAB!X100","v":1557.6581521354851},{"$f":"RFM_ORAB!Y100","v":1475.4798097368293},{"$f":"RFM_ORAB!Z100","v":1395.393138373503},{"$f":"RFM_ORAB!AA100","v":1299.4185093279277},{"$f":"RFM_ORAB!AB100","v":1215.4297914421172},{"$f":"RFM_ORAB!AC100","v":1129.6525130885016},{"$f":"RFM_ORAB!AD100","v":1024.2847220231872},{"$f":"RFM_ORAB!AE100","v":928.14834280132891},{"$f":"RFM_ORAB!AF100","v":811.50834693560967},{"$f":"RFM_ORAB!AG100","v":691.48479961433168},{"$f":"RFM_ORAB!AH100","v":562.47085176172936},{"$f":"RFM_ORAB!AI100","v":423.3670797234463},{"$f":"RFM_ORAB!AJ100","v":355.77527453480246},{"$f":"RFM_ORAB!AK100","v":289.21376702013896},{"$f":"RFM_ORAB!AL100","v":233.51070151014622},{"$f":"RFM_ORAB!AM100","v":181.866144300055},{"$f":"RFM_ORAB!AN100","v":130.76747213579461},{"$f":"RFM_ORAB!AO100","v":88.154337304845072},{"$f":"RFM_ORAB!AP100","v":53.9070362463574},{"$f":"RFM_ORAB!AQ100","v":27.99054162428142},{"$f":"RFM_ORAB!AR100","v":9.4515615624645051},{"$f":"RFM_ORAB!AS100","v":3.601308648554495E-14},{"$f":"RFM_ORAB!AT100","v":3.6871124332485482E-14},{"$f":"RFM_ORAB!AU100","v":3.7853921287476866E-14},{"$f":"RFM_ORAB!AV100","v":3.8866387712646361E-14},{"$f":"RFM_ORAB!AW100","v":4.0231094695005486E-14},{"$f":"RFM_ORAB!AX100","v":4.0984912236479375E-14},{"$f":"RFM_ORAB!AY100","v":4.2289346017389303E-14},{"$f":"RFM_ORAB!AZ100","v":4.2242613182672703E-14},{"$f":"RFM_ORAB!BA100","v":4.361230413075079E-14},{"$f":"RFM_ORAB!BB100","v":4.461434164724534E-14}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D100","v":1024.69507659596},{"$f":"RFM_NomCapex!E100","v":104.33494995884223},{"$f":"RFM_NomCapex!F100","v":111.48925630905433},{"$f":"RFM_NomCapex!G100","v":111.91613764140077},{"$f":"RFM_NomCapex!H100","v":114.08143320314348},{"$f":"RFM_NomCapex!I100","v":116.23660497651913},{"$f":"RFM_NomCapex!J100","v":122.87463413430304},{"$f":"RFM_NomCapex!K100","v":126.3760413666899},{"$f":"RFM_NomCapex!L100","v":135.22119626596862},{"$f":"RFM_NomCapex!M100","v":134.74028290986578},{"$f":"RFM_NomCapex!N100","v":132.78482597928638},{"$f":"RFM_NomCapex!O100","v":0},{"$f":"RFM_NomCapex!P100","v":0},{"$f":"RFM_NomCapex!Q100","v":0},{"$f":"RFM_NomCapex!R100","v":0},{"$f":"RFM_NomCapex!S100","v":0},{"$f":"RFM_NomCapex!T100","v":0},{"$f":"RFM_NomCapex!U100","v":0},{"$f":"RFM_NomCapex!V100","v":0},{"$f":"RFM_NomCapex!W100","v":0},{"$f":"RFM_NomCapex!X100","v":0},{"$f":"RFM_NomCapex!Y100","v":0},{"$f":"RFM_NomCapex!Z100","v":0},{"$f":"RFM_NomCapex!AA100","v":0},{"$f":"RFM_NomCapex!AB100","v":0},{"$f":"RFM_NomCapex!AC100","v":0},{"$f":"RFM_NomCapex!AD100","v":0},{"$f":"RFM_NomCapex!AE100","v":0},{"$f":"RFM_NomCapex!AF100","v":0},{"$f":"RFM_NomCapex!AG100","v":0},{"$f":"RFM_NomCapex!AH100","v":0},{"$f":"RFM_NomCapex!AI100","v":0},{"$f":"RFM_NomCapex!AJ100","v":0},{"$f":"RFM_NomCapex!AK100","v":0},{"$f":"RFM_NomCapex!AL100","v":0},{"$f":"RFM_NomCapex!AM100","v":0},{"$f":"RFM_NomCapex!AN100","v":0},{"$f":"RFM_NomCapex!AO100","v":0},{"$f":"RFM_NomCapex!AP100","v":0},{"$f":"RFM_NomCapex!AQ100","v":0},{"$f":"RFM_NomCapex!AR100","v":0},{"$f":"RFM_NomCapex!AS100","v":0},{"$f":"RFM_NomCapex!AT100","v":0},{"$f":"RFM_NomCapex!AU100","v":0},{"$f":"RFM_NomCapex!AV100","v":0},{"$f":"RFM_NomCapex!AW100","v":0},{"$f":"RFM_NomCapex!AX100","v":0},{"$f":"RFM_NomCapex!AY100","v":0},{"$f":"RFM_NomCapex!AZ100","v":0},{"$f":"RFM_NomCapex!BA100","v":0},{"$f":"RFM_NomCapex!BB100","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E100-RFM_IndexRAB!E100","v":22.473872803352435},{"$f":"RFM_NomSLDepn!F100-RFM_IndexRAB!F100","v":-14.938472060191735},{"$f":"RFM_NomSLDepn!G100-RFM_IndexRAB!G100","v":21.529764437056141},{"$f":"RFM_NomSLDepn!H100-RFM_IndexRAB!H100","v":24.00364076104016},{"$f":"RFM_NomSLDepn!I100-RFM_IndexRAB!I100","v":27.353640816839903},{"$f":"RFM_NomSLDepn!J100-RFM_IndexRAB!J100","v":-6.1828189517489136},{"$f":"RFM_NomSLDepn!K100-RFM_IndexRAB!K100","v":11.712531594535506},{"$f":"RFM_NomSLDepn!L100-RFM_IndexRAB!L100","v":-26.132503684508535},{"$f":"RFM_NomSLDepn!M100-RFM_IndexRAB!M100","v":49.696349158526971},{"$f":"RFM_NomSLDepn!N100-RFM_IndexRAB!N100","v":94.084847838228001},{"$f":"RFM_NomSLDepn!O100-RFM_IndexRAB!O100","v":15.707163780341162},{"$f":"RFM_NomSLDepn!P100-RFM_IndexRAB!P100","v":57.254442965284085},{"$f":"RFM_NomSLDepn!Q100-RFM_IndexRAB!Q100","v":33.453135101879582},{"$f":"RFM_NomSLDepn!R100-RFM_IndexRAB!R100","v":47.743798124237834},{"$f":"RFM_NomSLDepn!S100-RFM_IndexRAB!S100","v":41.131734720317866},{"$f":"RFM_NomSLDepn!T100-RFM_IndexRAB!T100","v":39.598952486664786},{"$f":"RFM_NomSLDepn!U100-RFM_IndexRAB!U100","v":81.989140206276403},{"$f":"RFM_NomSLDepn!V100-RFM_IndexRAB!V100","v":90.94321224985606},{"$f":"RFM_NomSLDepn!W100-RFM_IndexRAB!W100","v":79.670459112100076},{"$f":"RFM_NomSLDepn!X100-RFM_IndexRAB!X100","v":82.178342398655872},{"$f":"RFM_NomSLDepn!Y100-RFM_IndexRAB!Y100","v":80.086671363325877},{"$f":"RFM_NomSLDepn!Z100-RFM_IndexRAB!Z100","v":95.97462904557554},{"$f":"RFM_NomSLDepn!AA100-RFM_IndexRAB!AA100","v":83.988717885810544},{"$f":"RFM_NomSLDepn!AB100-RFM_IndexRAB!AB100","v":85.777278353615586},{"$f":"RFM_NomSLDepn!AC100-RFM_IndexRAB!AC100","v":105.36779106531438},{"$f":"RFM_NomSLDepn!AD100-RFM_IndexRAB!AD100","v":96.136379221858306},{"$f":"RFM_NomSLDepn!AE100-RFM_IndexRAB!AE100","v":116.63999586571923},{"$f":"RFM_NomSLDepn!AF100-RFM_IndexRAB!AF100","v":120.02354732127806},{"$f":"RFM_NomSLDepn!AG100-RFM_IndexRAB!AG100","v":129.01394785260237},{"$f":"RFM_NomSLDepn!AH100-RFM_IndexRAB!AH100","v":139.10377203828301},{"$f":"RFM_NomSLDepn!AI100-RFM_IndexRAB!AI100","v":67.591805188643832},{"$f":"RFM_NomSLDepn!AJ100-RFM_IndexRAB!AJ100","v":66.561507514663461},{"$f":"RFM_NomSLDepn!AK100-RFM_IndexRAB!AK100","v":55.703065509992761},{"$f":"RFM_NomSLDepn!AL100-RFM_IndexRAB!AL100","v":51.644557210091222},{"$f":"RFM_NomSLDepn!AM100-RFM_IndexRAB!AM100","v":51.098672164260407},{"$f":"RFM_NomSLDepn!AN100-RFM_IndexRAB!AN100","v":42.613134830949534},{"$f":"RFM_NomSLDepn!AO100-RFM_IndexRAB!AO100","v":34.247301058487658},{"$f":"RFM_NomSLDepn!AP100-RFM_IndexRAB!AP100","v":25.916494622075984},{"$f":"RFM_NomSLDepn!AQ100-RFM_IndexRAB!AQ100","v":18.538980061816911},{"$f":"RFM_NomSLDepn!AR100-RFM_IndexRAB!AR100","v":9.4515615624644695},{"$f":"RFM_NomSLDepn!AS100-RFM_IndexRAB!AS100","v":-8.5803784694053455E-16},{"$f":"RFM_NomSLDepn!AT100-RFM_IndexRAB!AT100","v":-9.8279695499138354E-16},{"$f":"RFM_NomSLDepn!AU100-RFM_IndexRAB!AU100","v":-1.0124664251694936E-15},{"$f":"RFM_NomSLDepn!AV100-RFM_IndexRAB!AV100","v":-1.3647069823591248E-15},{"$f":"RFM_NomSLDepn!AW100-RFM_IndexRAB!AW100","v":-7.5381754147387817E-16},{"$f":"RFM_NomSLDepn!AX100-RFM_IndexRAB!AX100","v":-1.3044337809099292E-15},{"$f":"RFM_NomSLDepn!AY100-RFM_IndexRAB!AY100","v":4.6732834716591944E-17},{"$f":"RFM_NomSLDepn!AZ100-RFM_IndexRAB!AZ100","v":-1.3696909480780856E-15},{"$f":"RFM_NomSLDepn!BA100-RFM_IndexRAB!BA100","v":-1.0020375164945464E-15},{"$f":"RFM_NomSLDepn!BB100-RFM_IndexRAB!BB100","v":-1.0141519869359415E-15}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E100","v":1038.6956808504992},{"$f":"RFM_ORAB!F100","v":1120.556758005989},{"$f":"RFM_ORAB!G100","v":1246.9844863752351},{"$f":"RFM_ORAB!H100","v":1337.3708595795797},{"$f":"RFM_ORAB!I100","v":1427.4486520216828},{"$f":"'PTRM-RFM_Rollover'!I100","v":1516.3316161813621},{"$f":"RFM_ORAB!K100","v":1645.3890692674138},{"$f":"RFM_ORAB!L100","v":1760.0525790395684},{"$f":"RFM_ORAB!M100","v":1921.4062789900458},{"$f":"RFM_ORAB!N100","v":2006.4502127413846},{"$f":"'PTRM-RFM_Rollover'!N100","v":2045.150190882443},{"$f":"RFM_ORAB!P100","v":2029.4430271021017},{"$f":"RFM_ORAB!Q100","v":1972.1885841368176},{"$f":"RFM_ORAB!R100","v":1938.7354490349378},{"$f":"RFM_ORAB!S100","v":1890.9916509107002},{"$f":"'PTRM-RFM_Rollover'!S100","v":1849.8599161903824},{"$f":"RFM_ORAB!U100","v":1810.2609637037178},{"$f":"RFM_ORAB!V100","v":1728.2718234974413},{"$f":"RFM_ORAB!W100","v":1637.3286112475848},{"$f":"RFM_ORAB!X100","v":1557.6581521354851},{"$f":"'PTRM-RFM_Rollover'!X100","v":1475.4798097368293},{"$f":"RFM_ORAB!Z100","v":1395.393138373503},{"$f":"RFM_ORAB!AA100","v":1299.4185093279277},{"$f":"RFM_ORAB!AB100","v":1215.4297914421172},{"$f":"RFM_ORAB!AC100","v":1129.6525130885016},{"$f":"'PTRM-RFM_Rollover'!AC100","v":1024.2847220231872},{"$f":"RFM_ORAB!AE100","v":928.14834280132891},{"$f":"RFM_ORAB!AF100","v":811.50834693560967},{"$f":"RFM_ORAB!AG100","v":691.48479961433168},{"$f":"RFM_ORAB!AH100","v":562.47085176172936},{"$f":"'PTRM-RFM_Rollover'!AH100","v":423.3670797234463},{"$f":"RFM_ORAB!AJ100","v":355.77527453480246},{"$f":"RFM_ORAB!AK100","v":289.21376702013896},{"$f":"RFM_ORAB!AL100","v":233.51070151014622},{"$f":"RFM_ORAB!AM100","v":181.866144300055},{"$f":"'PTRM-RFM_Rollover'!AM100","v":130.76747213579461},{"$f":"RFM_ORAB!AO100","v":88.154337304845072},{"$f":"RFM_ORAB!AP100","v":53.9070362463574},{"$f":"RFM_ORAB!AQ100","v":27.99054162428142},{"$f":"RFM_ORAB!AR100","v":9.4515615624645051},{"$f":"'PTRM-RFM_Rollover'!AR100","v":3.601308648554495E-14},{"$f":"RFM_ORAB!AT100","v":3.6871124332485482E-14},{"$f":"RFM_ORAB!AU100","v":3.7853921287476866E-14},{"$f":"RFM_ORAB!AV100","v":3.8866387712646361E-14},{"$f":"RFM_ORAB!AW100","v":4.0231094695005486E-14},{"$f":"'PTRM-RFM_Rollover'!AW100","v":4.0984912236479375E-14},{"$f":"RFM_ORAB!AY100","v":4.2289346017389303E-14},{"$f":"RFM_ORAB!AZ100","v":4.2242613182672703E-14},{"$f":"RFM_ORAB!BA100","v":4.361230413075079E-14},{"$f":"RFM_ORAB!BB100","v":4.461434164724534E-14},{"$f":"'PTRM-RFM_Rollover'!BB100","v":4.562849363418129E-14}]
[]
["Cash Flow","Nominal",null,{"$f":"D151-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E151-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-16.729621678915862},{"$f":"F151-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-12.270285750043143},{"$f":"G151-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-3.4259072615351585},{"$f":"H151-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":3.7014232964223481},{"$f":"I151-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":10.94053768980946},{"$f":"J151-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":17.20125967685486},{"$f":"K151-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":25.859879156163544},{"$f":"L151-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":33.393938064786539},{"$f":"M151-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":44.268548627620845},{"$f":"N151-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":52.586057451199991},{"$f":"O151","v":199.45453117901982},{"$f":"P151","v":198.41681960285095},{"$f":"Q151","v":200.01952168592788},{"$f":"R151","v":200.45673561718002},{"$f":"S151","v":201.93401378054833},{"$f":"T151","v":204.00603356635972},201.64676502065475,198.43828610999091,196.84914857519314,195.30370246482534,194.48619982684164,191.91516749425745,191.69155394372484,192.07280775214002,190.02514434031173,190.83006690456699,188.81693855625218,187.4950082022217,185.70183216007371,182.93862655846829,100.85530319472352,90.513698082233745,81.772311835132356,72.839159196427602,61.61871825307793,50.948242142810891,40.6704593446172,31.089198262719879,20.423811309071525,10.134574973814987,1.8435562166242735E-15,1.8926960643738425E-15,1.9433193856323173E-15,2.0115547347502727E-15,2.049245611823967E-15,2.114467300869471E-15,2.1121306591336415E-15,2.1806152065375467E-15,2.2307170823622726E-15,2.2814246817090698E-15]
["Cash Flow","Real",null,{"$f":"D157/D147","v":-1038.6956808504992},-16.529612716237871,-11.552818492124038,-3.1660758680904157,3.356374758697787,9.7358465293459808,14.658635447222489,21.318543168996793,26.026228114678855,33.942300825518295,40.49332230896497,147.97253138320417,144.5110190351707,141.0495066871373,137.58799433910391,134.12648199107051,130.66496964303701,127.20345729500359,123.74194494697016,120.28043259893676,116.81892025090337,113.35740790286992,109.89589555483651,106.4343832068031,102.97287085876971,99.511358510736287,96.049846162702863,92.588333814669454,89.126821466636059,85.665309118602678,82.203796770569241,44.119095060852544,{"$f":"AJ157/AJ147","v":38.952489310221772},33.894940253641529,29.063748060910864,24.404314894249886,19.917600092656272,15.5608048398732,11.396163747657607,7.3650078621586887,3.5787329491055631,6.3584915764993743E-16,6.3584915764993743E-16,6.3584915764993743E-16,6.3584915764993724E-16,6.3584915764993743E-16,6.358491576499396E-16,6.358491576499397E-16,6.358491576499399E-16,6.358491576499395E-16,6.358491576499395E-16]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E158:I158)+$D158+I155/I147/POWER(1+Real_WACC,I$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:N158)+$D158+N155/N147/POWER(1+Real_WACC,N$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:S158)+$D158+S155/S147/POWER(1+Real_WACC,S$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:X158)+$D158+X155/X147/POWER(1+Real_WACC,X$3)","v":0},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:AC158)+$D158+AC155/AC147/POWER(1+Real_WACC,AC$3)","v":-3.1263880373444408E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:AH158)+$D158+AH155/AH147/POWER(1+Real_WACC,AH$3)","v":-3.979039320256561E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:AM158)+$D158+AM155/AM147/POWER(1+Real_WACC,AM$3)","v":-5.0093262871087063E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:AR158)+$D158+AR155/AR147/POWER(1+Real_WACC,AR$3)","v":-6.8031463378092731E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:AW158)+$D158+AW155/AW147/POWER(1+Real_WACC,AW$3)","v":-6.8070567050082214E-13},null,null,null,null,{"$f":"NPV(Real_WACC,$E158:BB158)+$D158+BB155/BB147/POWER(1+Real_WACC,BB$3)","v":-6.8101205800290974E-13}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E158:BB158)+D158","v":0}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I159-D159)/ROUND(SUM(E150/E147,F150/F147,G150/G147,H150/H147,I150/I147),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((N159-I159)/ROUND(SUM(J150/J147,K150/K147,L150/L147,M150/M147,N150/N147),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((S159-N159)/ROUND(SUM(O150/O147,P150/P147,Q150/Q147,R150/R147,S150/S147),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((X159-S159)/ROUND(SUM(T150/T147,U150/U147,V150/V147,W150/W147,X150/X147),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((AC159-X159)/ROUND(SUM(Y150/Y147,Z150/Z147,AA150/AA147,AB150/AB147,AC150/AC147),6),0)","v":-5.8973770512469605E-16},null,null,null,null,{"$f":"IFERROR((AH159-AC159)/ROUND(SUM(AD150/AD147,AE150/AE147,AF150/AF147,AG150/AG147,AH150/AH147),6),0)","v":-1.9460398857993899E-16},null,null,null,null,{"$f":"IFERROR((AM159-AH159)/ROUND(SUM(AI150/AI147,AJ150/AJ147,AK150/AK147,AL150/AL147,AM150/AM147),6),0)","v":-6.0808374485131651E-16},null,null,null,null,{"$f":"IFERROR((AR159-AM159)/ROUND(SUM(AN150/AN147,AO150/AO147,AP150/AP147,AQ150/AQ147,AR150/AR147),6),0)","v":-3.0869215998661699E-15},null,null,null,null,{"$f":"IFERROR((AW159-AR159)/ROUND(SUM(AS150/AS147,AT150/AT147,AU150/AU147,AV150/AV147,AW150/AW147),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((BB159-AW159)/ROUND(SUM(AX150/AX147,AY150/AY147,AZ150/AZ147,BA150/BA147,BB150/BB147),6),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(I159-D159)/(I155/I147)","v":0},null,null,null,null,{"$f":"(N159-I159)/(N155/N147)","v":0},null,null,null,null,{"$f":"(S159-N159)/(S155/S147)","v":0}]
[]
["Debt",null,null,null,{"$f":"$C$4*D155","v":623.21740851029949},672.3340548035934,748.19069182514102,802.42251574774775,856.46919121300971,909.79896970881725,987.23344156044823,1056.0315474237409,1152.8437673940275,1203.8701276448307,1227.0901145294658,1217.6658162612609,1183.3131504820906,1163.2412694209627,1134.5949905464201,1109.9159497142293,1086.1565782222306,1036.9630940984648,982.39716674855083,934.59489128129098,885.28788584209758,837.23588302410178,779.65110559675657,729.25787486527031,677.79150785310094,614.57083321391235,556.88900568079737,486.9050081613658,414.89087976859901,337.48251105703758,254.02024783406776,213.46516472088146,{"$f":"$C$4*AJ155","v":173.52826021208338},140.10642090608772,109.11968658003299,78.460483281476755,52.892602382907043,32.344221747814437,16.794324974568852,5.6709369374787029,2.160785189132697E-14,2.2122674599491288E-14,2.271235277248612E-14,2.3319832627587817E-14,2.4138656817003292E-14,2.4590947341887623E-14,2.5373607610433582E-14,2.5345567909603621E-14,2.6167382478450474E-14,2.6768604988347203E-14]
["Incremental debt raised",null,null,{"$f":"E164-D164","v":623.21740851029949},{"$f":"F164-E164","v":49.116646293293911},{"$f":"G164-F164","v":75.856637021547613},{"$f":"H164-G164","v":54.231823922606736},{"$f":"I164-H164","v":54.046675465261956},{"$f":"J164-I164","v":53.329778495807545},{"$f":"K164-J164","v":77.434471851630974},{"$f":"L164-K164","v":68.798105863292676},{"$f":"M164-L164","v":96.812219970286606},{"$f":"N164-M164","v":51.026360250803236},{"$f":"O164-N164","v":23.219986884635091},{"$f":"P164-O164","v":-9.4242982682048932},{"$f":"Q164-P164","v":-34.352665779170366},{"$f":"R164-Q164","v":-20.071881061127897},{"$f":"S164-R164","v":-28.646278874542531},{"$f":"T164-S164","v":-24.679040832190822},{"$f":"U164-T164","v":-23.759371491998763},{"$f":"V164-U164","v":-49.193484123765757},{"$f":"W164-V164","v":-54.565927349913977},{"$f":"X164-W164","v":-47.802275467259847},{"$f":"Y164-X164","v":-49.307005439193404},{"$f":"Z164-Y164","v":-48.052002817995799},{"$f":"AA164-Z164","v":-57.584777427345216},{"$f":"AB164-AA164","v":-50.393230731486256},{"$f":"AC164-AB164","v":-51.466367012169371},{"$f":"AD164-AC164","v":-63.220674639188587},{"$f":"AE164-AD164","v":-57.681827533114983},{"$f":"AF164-AE164","v":-69.983997519431568},{"$f":"AG164-AF164","v":-72.014128392766793},{"$f":"AH164-AG164","v":-77.408368711561423},{"$f":"AI164-AH164","v":-83.462263222969824},{"$f":"AJ164-AI164","v":-40.555083113186299},{"$f":"AK164-AJ164","v":-39.936904508798079},{"$f":"AL164-AK164","v":-33.421839305995661},{"$f":"AM164-AL164","v":-30.98673432605473},{"$f":"AN164-AM164","v":-30.659203298556235},{"$f":"AO164-AN164","v":-25.567880898569712},{"$f":"AP164-AO164","v":-20.548380635092606},{"$f":"AQ164-AP164","v":-15.549896773245585},{"$f":"AR164-AQ164","v":-11.123388037090148},{"$f":"AS164-AR164","v":-5.6709369374786815},{"$f":"AT164-AS164","v":5.1482270816431777E-16},{"$f":"AU164-AT164","v":5.8967817299483162E-16},{"$f":"AV164-AU164","v":6.0747985510169698E-16},{"$f":"AW164-AV164","v":8.1882418941547477E-16},{"$f":"AX164-AW164","v":4.522905248843317E-16},{"$f":"AY164-AX164","v":7.8266026854595889E-16},{"$f":"AZ164-AY164","v":-2.8039700829960965E-17},{"$f":"BA164-AZ164","v":8.218145688468524E-16},{"$f":"BB164-BA164","v":6.012225098967297E-16},{"$f":"BC164-BB164","v":-2.6768604988347203E-14}]
["Nominal interest cost",null,null,null,{"$f":"E164*$C$5","v":34.27695746806647},{"$f":"F164*$C$5","v":36.978373014197636},41.150488050382755,44.133238366126129,47.105805516715535,50.038943333984946,54.297839285824651,58.08173510830575,63.40640720667151,66.212857020465691,67.489956299120621,66.971619894369354,65.082223276514981,63.978269818152945,62.402724480053109,61.045377234282611,59.738611802222678,57.032970175415564,54.031844171170299,51.402719020471004,48.690833721315364,46.047973566325595,42.880810807821611,40.109183117589865,37.278532931920552,33.80139582676518,30.628895312443856,26.779775448875117,22.818998387272945,18.561538108137068,13.971113630873727,11.74058405964848,9.5440543116645866,7.7058531498348248,6.0015827619018145,4.315326580481222,2.9090931310598873,1.7789321961297941,0.9236878736012869,0.31190153156132866,1.1884318540229835E-15,1.2167471029720209E-15,1.2491794024867365E-15,1.28259079451733E-15,1.327626124935181E-15,1.3525021038038192E-15,1.395548418573847E-15,1.3940062350281992E-15,1.439206036314776E-15,1.4722732743590962E-15]
[]
["Total cash flow to equity",null,null,{"$f":"D157+D165-D166","v":-415.47827234019974},{"$f":"E157+E165-E166","v":-1.8899328536884212},26.607978257306833,9.6554286106888227,13.614860395558175,17.164510668901471,44.596788194500888,40.360145733631569,72.124422926767394,31.888501671752572,9.5931873153693914,122.54027661169431,97.09253392931123,114.86541734828501,107.83218692448455,114.8522484683044,119.20128484007834,92.71466909466632,86.839388584661378,95.015028936763002,94.59397800516092,97.743363287530485,88.282416500586635,98.417512404416982,100.49725762238079,89.525936769202588,99.346843544686834,88.204045724376755,88.701104360579791,85.474465061239343,80.914825227361391,46.329106450663488,38.836209513787182,38.806418217472107,34.146571720538049,24.957932192619879,21.065034663759956,17.212985578464707,13.7603692933445,8.3767353983800898,4.1517365047749761,1.1699470707656078E-15,1.2656271343966533E-15,1.3016198382472777E-15,1.5477881296484175E-15,1.1739100117731177E-15,1.5446254656116106E-15,6.8854253972983356E-16,1.6084235403561999E-15,1.3927335559442263E-15,-2.5959453580997229E-14]
["Total cash flow to debt holders",null,null,{"$f":"-D165+D166","v":-623.21740851029949},{"$f":"-E165+E166","v":-14.839688825227441},-38.878264007349976,-13.081335872223981,-9.9134370991358267,-6.2239729790920109,-27.395528517646028,-14.500266577468025,-38.730484861980855,12.380046955868274,42.9928701358306,76.914254567325514,101.32428567353972,85.154104337642877,92.62454869269547,87.081765312243931,84.804748726281375,108.93209592598843,111.59889752532953,101.83411963843014,100.70972445966441,96.742836539311156,103.63275099367081,93.274041539307859,91.575550129759236,100.49920757110914,91.483223359880157,100.61289283187543,98.793903841641907,100.22736709883436,102.0238013311069,54.52619674406003,51.677488568446563,42.96589361766025,38.692587475889553,36.660786060458051,29.883207479050935,23.457473766152493,17.32882896937538,12.047075910691435,5.9828384690400105,6.736091458586657E-16,6.2706892997718925E-16,6.4169954738503953E-16,4.6376660510185522E-16,8.7533560005084933E-16,5.6984183525786036E-16,1.423588119403808E-15,5.7219166618134685E-16,8.3798352641804632E-16,2.8240878262706299E-14]
["Real cash flow to equity",null,null,{"$f":"D168/D147","v":-415.47827234019974},{"$f":"E168/E147","v":-1.8673379907051373},25.052158483592596,8.9231310676732196,12.345676275127506,15.274481598779342,38.004662015527117,33.272371612160093,56.211599844554627,24.450070087509879,7.3871296834150222,90.910919994871406,70.714473938831603,81.000645916091074,74.013049641159725,76.285949788325723,76.347900073129054,58.486564114211063,54.151217751979452,58.056887045914088,56.580424402301325,56.970285356225148,50.552936225675587,54.645116146260555,53.877960404286469,46.882467163897914,50.003907633639848,43.251763807726164,42.164575836132428,39.429855839583688,36.359220432817033,20.266641285434314,16.713128156148752,16.08541078783497,13.624915067364137,9.8846787730383809,8.2351209526453903,6.5858097895688337,5.0440484302625528,3.0207252277585317,1.4660660426344008,4.0351894492455082E-16,4.2518604146368825E-16,4.2588669873258319E-16,4.8925329321436434E-16,3.6424608540622527E-16,4.6448994542972023E-16,2.0728319623604456E-16,4.6900285305435623E-16,3.9698824444386587E-16,-7.2350828957301068E-15]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D157:BB157)","v":7.8235403510252599E-2}]
["Nominal Equity",{"$f":"IRR(D168:BB168)","v":0.11341693457270141}]
["Nominal Debt",{"$f":"IRR(D169:BB169)","v":5.4999999993633253E-2}]
["Real Equity",8.3952093009314943E-2,{"$f":"NPV(Inputs!$J$17,D170:BB170)","v":1.8839225219562885}]
["Variation from target real RoE",{"$f":"B176-Inputs!$J$17","v":3.8993098886448696E-4}]
["Approach F"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A179,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A179,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A179,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A179,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A179,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A179,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D180*(1+E179),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ180*(1+AK179),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E118","v":1038.6956808504992},{"$f":"PTRM_ORAB!F118","v":1135.9971009920293},{"$f":"PTRM_ORAB!G118","v":1236.0269361215323},{"$f":"PTRM_ORAB!H118","v":1335.0514042504774},{"$f":"PTRM_ORAB!I118","v":1434.5953198359291},{"$f":"'PTRM-RFM_Rollover'!H118","v":1534.4872037890789},{"$f":"PTRM_ORAB!K118","v":1619.142031707268},{"$f":"PTRM_ORAB!L118","v":1721.7013526137039},{"$f":"PTRM_ORAB!M118","v":1825.9212643504277},{"$f":"PTRM_ORAB!N118","v":1927.5769669615136},{"$f":"'PTRM-RFM_Rollover'!M118","v":2027.6521437346489},{"$f":"PTRM_ORAB!P118","v":2005.7758024217871},{"$f":"PTRM_ORAB!Q118","v":1963.0003351199166},{"$f":"PTRM_ORAB!R118","v":1916.6742948654155},{"$f":"PTRM_ORAB!S118","v":1866.6427321749159},{"$f":"'PTRM-RFM_Rollover'!R118","v":1812.7450600662696},{"$f":"PTRM_ORAB!U118","v":1790.1638362959118},{"$f":"PTRM_ORAB!V118","v":1726.2179497775846},{"$f":"PTRM_ORAB!W118","v":1657.8442717358848},{"$f":"PTRM_ORAB!X118","v":1584.8585018926053},{"$f":"'PTRM-RFM_Rollover'!W118","v":1507.0698182007584},{"$f":"PTRM_ORAB!Z118","v":1393.309158120433},{"$f":"PTRM_ORAB!AA118","v":1306.1814696598219},{"$f":"PTRM_ORAB!AB118","v":1213.9020567021769},{"$f":"PTRM_ORAB!AC118","v":1116.2696397066802},{"$f":"'PTRM-RFM_Rollover'!AB118","v":1013.0761404178712},{"$f":"PTRM_ORAB!AE118","v":915.97113160081449},{"$f":"PTRM_ORAB!AF118","v":801.12251179353711},{"$f":"PTRM_ORAB!AG118","v":679.46654776631146},{"$f":"PTRM_ORAB!AH118","v":550.72102681396859},{"$f":"'PTRM-RFM_Rollover'!AG118","v":414.59350354284112},{"$f":"PTRM_ORAB!AJ118","v":354.79366647882358},{"$f":"PTRM_ORAB!AK118","v":290.65032424191645},{"$f":"PTRM_ORAB!AL118","v":231.53946679294683},{"$f":"PTRM_ORAB!AM118","v":177.82257774885744},{"$f":"'PTRM-RFM_Rollover'!AL118","v":130.00520378055279},{"$f":"PTRM_ORAB!AO118","v":89.053357605497041},{"$f":"PTRM_ORAB!AP118","v":54.544380372366362},{"$f":"PTRM_ORAB!AQ118","v":27.769292087357581},{"$f":"PTRM_ORAB!AR118","v":9.4405459411517398},{"$f":"'PTRM-RFM_Rollover'!AQ118","v":9.026566923206057E-16},{"$f":"PTRM_ORAB!AT118","v":3.6910369781877461E-14},{"$f":"PTRM_ORAB!AU118","v":3.7830009321244033E-14},{"$f":"PTRM_ORAB!AV118","v":3.877256212014618E-14},{"$f":"PTRM_ORAB!AW118","v":3.9738599073418315E-14},{"$f":"'PTRM-RFM_Rollover'!AV118","v":4.0728705300013067E-14},{"$f":"PTRM_ORAB!AY118","v":4.192236076284415E-14},{"$f":"PTRM_ORAB!AZ118","v":4.288125156373456E-14},{"$f":"PTRM_ORAB!BA118","v":4.3862075088624787E-14},{"$f":"PTRM_ORAB!BB118","v":4.4865333005047362E-14},{"$f":"'PTRM-RFM_Rollover'!BA118","v":4.5891538455183996E-14}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E118","v":88.812457063348077},{"$f":"PTRM_MAR!F118","v":98.347109787766726},{"$f":"PTRM_MAR!G118","v":108.30207147001073},{"$f":"PTRM_MAR!H118","v":118.37254842888548},{"$f":"PTRM_MAR!I118","v":128.69988065499652},{"$f":"PTRM_MAR!J118","v":137.84142093492241},{"$f":"PTRM_MAR!K118","v":148.91872743007218},{"$f":"PTRM_MAR!L118","v":160.23574120287591},{"$f":"PTRM_MAR!M118","v":171.97202221275734},{"$f":"PTRM_MAR!N118","v":183.78487352639451},{"$f":"PTRM_MAR!O118","v":197.12850618601416},{"$f":"PTRM_MAR!P118","v":197.49241350785758},{"$f":"PTRM_MAR!Q118","v":197.74347030046218},{"$f":"PTRM_MAR!R118","v":197.87560060093983},{"$f":"PTRM_MAR!S118","v":197.88248976922512},{"$f":"PTRM_MAR!T118","v":201.74120251119737},{"$f":"PTRM_MAR!U118","v":201.40712853191545},{"$f":"PTRM_MAR!V118","v":200.9247097135036},{"$f":"PTRM_MAR!W118","v":200.28659451498169},{"$f":"PTRM_MAR!X118","v":199.48515284671902},{"$f":"PTRM_MAR!Y118","v":194.1957401787412},{"$f":"PTRM_MAR!Z118","v":192.91401017314453},{"$f":"PTRM_MAR!AA118","v":191.45060720342369},{"$f":"PTRM_MAR!AB118","v":189.79734159201087},{"$f":"PTRM_MAR!AC118","v":187.94573000208626},{"$f":"PTRM_MAR!AD118","v":188.32639597078972},{"$f":"PTRM_MAR!AE118","v":186.40042416883873},{"$f":"PTRM_MAR!AF118","v":184.2362782488261},{"$f":"PTRM_MAR!AG118","v":181.82258399365736},{"$f":"PTRM_MAR!AH118","v":179.14752882471331},{"$f":"PTRM_MAR!AI118","v":100.57703658883423},{"$f":"PTRM_MAR!AJ118","v":90.963289773492207},{"$f":"PTRM_MAR!AK118","v":81.082011909036396},{"$f":"PTRM_MAR!AL118","v":71.219671474413218},{"$f":"PTRM_MAR!AM118","v":61.259531077186764},{"$f":"PTRM_MAR!AN118","v":51.467825244099799},{"$f":"PTRM_MAR!AO118","v":41.151307118308907},{"$f":"PTRM_MAR!AP118","v":30.843455582521351},{"$f":"PTRM_MAR!AQ118","v":20.400007732312645},{"$f":"PTRM_MAR!AR118","v":10.144699295089282},{"$f":"PTRM_MAR!AS118","v":1.8455184890938725E-15},{"$f":"PTRM_MAR!AT118","v":1.8915004660622004E-15},{"$f":"PTRM_MAR!AU118","v":1.938628106007308E-15},{"$f":"PTRM_MAR!AV118","v":1.9869299536709147E-15},{"$f":"PTRM_MAR!AW118","v":2.0364352650006517E-15},{"$f":"PTRM_MAR!AX118","v":2.0961180381422134E-15},{"$f":"PTRM_MAR!AY118","v":2.1440625781867341E-15},{"$f":"PTRM_MAR!AZ118","v":2.1931037544312461E-15},{"$f":"PTRM_MAR!BA118","v":2.2432666502523744E-15},{"$f":"PTRM_MAR!BB118","v":2.2945769227592067E-15}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E118","v":88.812457063348077},{"$f":"Pricing_MAR!F118","v":97.010387092363004},{"$f":"Pricing_MAR!G118","v":109.26218435754741},{"$f":"Pricing_MAR!H118","v":118.57820331033702},{"$f":"Pricing_MAR!I118","v":128.05874145563018},{"$f":"Pricing_MAR!J118","v":137.84142093492241},{"$f":"Pricing_MAR!K118","v":151.33276854303423},{"$f":"Pricing_MAR!L118","v":163.80502293867679},{"$f":"Pricing_MAR!M118","v":180.96515427118243},{"$f":"Pricing_MAR!N118","v":191.30504509345772},{"$f":"Pricing_MAR!O118","v":197.12850618601414},{"$f":"Pricing_MAR!P118","v":199.82273243856977},{"$f":"Pricing_MAR!Q118","v":198.66905152124983},{"$f":"Pricing_MAR!R118","v":200.15317282222884},{"$f":"Pricing_MAR!S118","v":200.46371464936681},{"$f":"Pricing_MAR!T118","v":201.74120251119737},{"$f":"Pricing_MAR!U118","v":203.66820913296337},{"$f":"Pricing_MAR!V118","v":201.1637722148543},{"$f":"Pricing_MAR!W118","v":197.80806752455166},{"$f":"Pricing_MAR!X118","v":196.06146175864797},{"$f":"Pricing_MAR!Y118","v":194.1957401787412},{"$f":"Pricing_MAR!Z118","v":193.20255273055056},{"$f":"Pricing_MAR!AA118","v":190.45934152395341},{"$f":"Pricing_MAR!AB118","v":190.03620764442221},{"$f":"Pricing_MAR!AC118","v":190.19899732908516},{"$f":"Pricing_MAR!AD118","v":188.32639597078972},{"$f":"Pricing_MAR!AE118","v":188.87849062165634},{"$f":"Pricing_MAR!AF118","v":186.62473642458946},{"$f":"Pricing_MAR!AG118","v":185.03862106461722},{"$f":"Pricing_MAR!AH118","v":182.9697037572592},{"$f":"Pricing_MAR!AI118","v":100.57703658883423},{"$f":"Pricing_MAR!AJ118","v":91.214958014715805},{"$f":"Pricing_MAR!AK118","v":80.681259045374617},{"$f":"Pricing_MAR!AL118","v":71.826007365665177},{"$f":"Pricing_MAR!AM118","v":62.652531864497391},{"$f":"Pricing_MAR!AN118","v":51.467825244099799},{"$f":"Pricing_MAR!AO118","v":40.735872355460153},{"$f":"Pricing_MAR!AP118","v":30.483053738974185},{"$f":"Pricing_MAR!AQ118","v":20.56254310591229},{"$f":"Pricing_MAR!AR118","v":10.156536551796984},{"$f":"Pricing_MAR!AS118","v":1.8455184890938725E-15},{"$f":"Pricing_MAR!AT118","v":1.8894893026342961E-15},{"$f":"Pricing_MAR!AU118","v":1.9398534932234524E-15},{"$f":"Pricing_MAR!AV118","v":1.9917381187744188E-15},{"$f":"Pricing_MAR!AW118","v":2.0616735842933262E-15},{"$f":"Pricing_MAR!AX118","v":2.0961180381422134E-15},{"$f":"Pricing_MAR!AY118","v":2.1628315438818617E-15},{"$f":"Pricing_MAR!AZ118","v":2.160441456103761E-15},{"$f":"Pricing_MAR!BA118","v":2.230492451611106E-15},{"$f":"Pricing_MAR!BB118","v":2.2817403084102219E-15}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E118","v":1038.6956808504992},{"$f":"RFM_ORAB!F118","v":1120.556758005989},{"$f":"RFM_ORAB!G118","v":1246.9844863752351},{"$f":"RFM_ORAB!H118","v":1337.3708595795797},{"$f":"RFM_ORAB!I118","v":1427.4486520216828},{"$f":"RFM_ORAB!J118","v":1516.3316161813621},{"$f":"RFM_ORAB!K118","v":1645.3890692674138},{"$f":"RFM_ORAB!L118","v":1760.0525790395684},{"$f":"RFM_ORAB!M118","v":1921.4062789900458},{"$f":"RFM_ORAB!N118","v":2006.4502127413846},{"$f":"RFM_ORAB!O118","v":2045.150190882443},{"$f":"RFM_ORAB!P118","v":2029.4430271021017},{"$f":"RFM_ORAB!Q118","v":1972.1885841368176},{"$f":"RFM_ORAB!R118","v":1938.7354490349378},{"$f":"RFM_ORAB!S118","v":1890.9916509107002},{"$f":"RFM_ORAB!T118","v":1849.8599161903824},{"$f":"RFM_ORAB!U118","v":1810.2609637037178},{"$f":"RFM_ORAB!V118","v":1728.2718234974413},{"$f":"RFM_ORAB!W118","v":1637.3286112475848},{"$f":"RFM_ORAB!X118","v":1557.6581521354851},{"$f":"RFM_ORAB!Y118","v":1475.4798097368293},{"$f":"RFM_ORAB!Z118","v":1395.393138373503},{"$f":"RFM_ORAB!AA118","v":1299.4185093279277},{"$f":"RFM_ORAB!AB118","v":1215.4297914421172},{"$f":"RFM_ORAB!AC118","v":1129.6525130885016},{"$f":"RFM_ORAB!AD118","v":1024.2847220231872},{"$f":"RFM_ORAB!AE118","v":928.14834280132891},{"$f":"RFM_ORAB!AF118","v":811.50834693560967},{"$f":"RFM_ORAB!AG118","v":691.48479961433168},{"$f":"RFM_ORAB!AH118","v":562.47085176172936},{"$f":"RFM_ORAB!AI118","v":423.3670797234463},{"$f":"RFM_ORAB!AJ118","v":355.77527453480246},{"$f":"RFM_ORAB!AK118","v":289.21376702013896},{"$f":"RFM_ORAB!AL118","v":233.51070151014622},{"$f":"RFM_ORAB!AM118","v":181.866144300055},{"$f":"RFM_ORAB!AN118","v":130.76747213579461},{"$f":"RFM_ORAB!AO118","v":88.154337304845072},{"$f":"RFM_ORAB!AP118","v":53.9070362463574},{"$f":"RFM_ORAB!AQ118","v":27.99054162428142},{"$f":"RFM_ORAB!AR118","v":9.4515615624645051},{"$f":"RFM_ORAB!AS118","v":3.601308648554495E-14},{"$f":"RFM_ORAB!AT118","v":3.6871124332485482E-14},{"$f":"RFM_ORAB!AU118","v":3.7853921287476866E-14},{"$f":"RFM_ORAB!AV118","v":3.8866387712646361E-14},{"$f":"RFM_ORAB!AW118","v":4.0231094695005486E-14},{"$f":"RFM_ORAB!AX118","v":4.0984912236479375E-14},{"$f":"RFM_ORAB!AY118","v":4.2289346017389303E-14},{"$f":"RFM_ORAB!AZ118","v":4.2242613182672703E-14},{"$f":"RFM_ORAB!BA118","v":4.361230413075079E-14},{"$f":"RFM_ORAB!BB118","v":4.461434164724534E-14}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D118","v":1024.69507659596},{"$f":"RFM_NomCapex!E118","v":104.33494995884223},{"$f":"RFM_NomCapex!F118","v":111.48925630905433},{"$f":"RFM_NomCapex!G118","v":111.91613764140077},{"$f":"RFM_NomCapex!H118","v":114.08143320314348},{"$f":"RFM_NomCapex!I118","v":116.23660497651913},{"$f":"RFM_NomCapex!J118","v":122.87463413430304},{"$f":"RFM_NomCapex!K118","v":126.3760413666899},{"$f":"RFM_NomCapex!L118","v":135.22119626596862},{"$f":"RFM_NomCapex!M118","v":134.74028290986578},{"$f":"RFM_NomCapex!N118","v":132.78482597928638},{"$f":"RFM_NomCapex!O118","v":0},{"$f":"RFM_NomCapex!P118","v":0},{"$f":"RFM_NomCapex!Q118","v":0},{"$f":"RFM_NomCapex!R118","v":0},{"$f":"RFM_NomCapex!S118","v":0},{"$f":"RFM_NomCapex!T118","v":0},{"$f":"RFM_NomCapex!U118","v":0},{"$f":"RFM_NomCapex!V118","v":0},{"$f":"RFM_NomCapex!W118","v":0},{"$f":"RFM_NomCapex!X118","v":0},{"$f":"RFM_NomCapex!Y118","v":0},{"$f":"RFM_NomCapex!Z118","v":0},{"$f":"RFM_NomCapex!AA118","v":0},{"$f":"RFM_NomCapex!AB118","v":0},{"$f":"RFM_NomCapex!AC118","v":0},{"$f":"RFM_NomCapex!AD118","v":0},{"$f":"RFM_NomCapex!AE118","v":0},{"$f":"RFM_NomCapex!AF118","v":0},{"$f":"RFM_NomCapex!AG118","v":0},{"$f":"RFM_NomCapex!AH118","v":0},{"$f":"RFM_NomCapex!AI118","v":0},{"$f":"RFM_NomCapex!AJ118","v":0},{"$f":"RFM_NomCapex!AK118","v":0},{"$f":"RFM_NomCapex!AL118","v":0},{"$f":"RFM_NomCapex!AM118","v":0},{"$f":"RFM_NomCapex!AN118","v":0},{"$f":"RFM_NomCapex!AO118","v":0},{"$f":"RFM_NomCapex!AP118","v":0},{"$f":"RFM_NomCapex!AQ118","v":0},{"$f":"RFM_NomCapex!AR118","v":0},{"$f":"RFM_NomCapex!AS118","v":0},{"$f":"RFM_NomCapex!AT118","v":0},{"$f":"RFM_NomCapex!AU118","v":0},{"$f":"RFM_NomCapex!AV118","v":0},{"$f":"RFM_NomCapex!AW118","v":0},{"$f":"RFM_NomCapex!AX118","v":0},{"$f":"RFM_NomCapex!AY118","v":0},{"$f":"RFM_NomCapex!AZ118","v":0},{"$f":"RFM_NomCapex!BA118","v":0},{"$f":"RFM_NomCapex!BB118","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E118-RFM_IndexRAB!E118","v":22.473872803352435},{"$f":"RFM_NomSLDepn!F118-RFM_IndexRAB!F118","v":-14.938472060191735},{"$f":"RFM_NomSLDepn!G118-RFM_IndexRAB!G118","v":21.529764437056141},{"$f":"RFM_NomSLDepn!H118-RFM_IndexRAB!H118","v":24.00364076104016},{"$f":"RFM_NomSLDepn!I118-RFM_IndexRAB!I118","v":27.353640816839903},{"$f":"RFM_NomSLDepn!J118-RFM_IndexRAB!J118","v":-6.1828189517489136},{"$f":"RFM_NomSLDepn!K118-RFM_IndexRAB!K118","v":11.712531594535506},{"$f":"RFM_NomSLDepn!L118-RFM_IndexRAB!L118","v":-26.132503684508535},{"$f":"RFM_NomSLDepn!M118-RFM_IndexRAB!M118","v":49.696349158526971},{"$f":"RFM_NomSLDepn!N118-RFM_IndexRAB!N118","v":94.084847838228001},{"$f":"RFM_NomSLDepn!O118-RFM_IndexRAB!O118","v":15.707163780341162},{"$f":"RFM_NomSLDepn!P118-RFM_IndexRAB!P118","v":57.254442965284085},{"$f":"RFM_NomSLDepn!Q118-RFM_IndexRAB!Q118","v":33.453135101879582},{"$f":"RFM_NomSLDepn!R118-RFM_IndexRAB!R118","v":47.743798124237834},{"$f":"RFM_NomSLDepn!S118-RFM_IndexRAB!S118","v":41.131734720317866},{"$f":"RFM_NomSLDepn!T118-RFM_IndexRAB!T118","v":39.598952486664786},{"$f":"RFM_NomSLDepn!U118-RFM_IndexRAB!U118","v":81.989140206276403},{"$f":"RFM_NomSLDepn!V118-RFM_IndexRAB!V118","v":90.94321224985606},{"$f":"RFM_NomSLDepn!W118-RFM_IndexRAB!W118","v":79.670459112100076},{"$f":"RFM_NomSLDepn!X118-RFM_IndexRAB!X118","v":82.178342398655872},{"$f":"RFM_NomSLDepn!Y118-RFM_IndexRAB!Y118","v":80.086671363325877},{"$f":"RFM_NomSLDepn!Z118-RFM_IndexRAB!Z118","v":95.97462904557554},{"$f":"RFM_NomSLDepn!AA118-RFM_IndexRAB!AA118","v":83.988717885810544},{"$f":"RFM_NomSLDepn!AB118-RFM_IndexRAB!AB118","v":85.777278353615586},{"$f":"RFM_NomSLDepn!AC118-RFM_IndexRAB!AC118","v":105.36779106531438},{"$f":"RFM_NomSLDepn!AD118-RFM_IndexRAB!AD118","v":96.136379221858306},{"$f":"RFM_NomSLDepn!AE118-RFM_IndexRAB!AE118","v":116.63999586571923},{"$f":"RFM_NomSLDepn!AF118-RFM_IndexRAB!AF118","v":120.02354732127806},{"$f":"RFM_NomSLDepn!AG118-RFM_IndexRAB!AG118","v":129.01394785260237},{"$f":"RFM_NomSLDepn!AH118-RFM_IndexRAB!AH118","v":139.10377203828301},{"$f":"RFM_NomSLDepn!AI118-RFM_IndexRAB!AI118","v":67.591805188643832},{"$f":"RFM_NomSLDepn!AJ118-RFM_IndexRAB!AJ118","v":66.561507514663461},{"$f":"RFM_NomSLDepn!AK118-RFM_IndexRAB!AK118","v":55.703065509992761},{"$f":"RFM_NomSLDepn!AL118-RFM_IndexRAB!AL118","v":51.644557210091222},{"$f":"RFM_NomSLDepn!AM118-RFM_IndexRAB!AM118","v":51.098672164260407},{"$f":"RFM_NomSLDepn!AN118-RFM_IndexRAB!AN118","v":42.613134830949534},{"$f":"RFM_NomSLDepn!AO118-RFM_IndexRAB!AO118","v":34.247301058487658},{"$f":"RFM_NomSLDepn!AP118-RFM_IndexRAB!AP118","v":25.916494622075984},{"$f":"RFM_NomSLDepn!AQ118-RFM_IndexRAB!AQ118","v":18.538980061816911},{"$f":"RFM_NomSLDepn!AR118-RFM_IndexRAB!AR118","v":9.4515615624644695},{"$f":"RFM_NomSLDepn!AS118-RFM_IndexRAB!AS118","v":-8.5803784694053455E-16},{"$f":"RFM_NomSLDepn!AT118-RFM_IndexRAB!AT118","v":-9.8279695499138354E-16},{"$f":"RFM_NomSLDepn!AU118-RFM_IndexRAB!AU118","v":-1.0124664251694936E-15},{"$f":"RFM_NomSLDepn!AV118-RFM_IndexRAB!AV118","v":-1.3647069823591248E-15},{"$f":"RFM_NomSLDepn!AW118-RFM_IndexRAB!AW118","v":-7.5381754147387817E-16},{"$f":"RFM_NomSLDepn!AX118-RFM_IndexRAB!AX118","v":-1.3044337809099292E-15},{"$f":"RFM_NomSLDepn!AY118-RFM_IndexRAB!AY118","v":4.6732834716591944E-17},{"$f":"RFM_NomSLDepn!AZ118-RFM_IndexRAB!AZ118","v":-1.3696909480780856E-15},{"$f":"RFM_NomSLDepn!BA118-RFM_IndexRAB!BA118","v":-1.0020375164945464E-15},{"$f":"RFM_NomSLDepn!BB118-RFM_IndexRAB!BB118","v":-1.0141519869359415E-15}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E118","v":1038.6956808504992},{"$f":"RFM_ORAB!F118","v":1120.556758005989},{"$f":"RFM_ORAB!G118","v":1246.9844863752351},{"$f":"RFM_ORAB!H118","v":1337.3708595795797},{"$f":"RFM_ORAB!I118","v":1427.4486520216828},{"$f":"'PTRM-RFM_Rollover'!I118","v":1516.3316161813621},{"$f":"RFM_ORAB!K118","v":1645.3890692674138},{"$f":"RFM_ORAB!L118","v":1760.0525790395684},{"$f":"RFM_ORAB!M118","v":1921.4062789900458},{"$f":"RFM_ORAB!N118","v":2006.4502127413846},{"$f":"'PTRM-RFM_Rollover'!N118","v":2045.150190882443},{"$f":"RFM_ORAB!P118","v":2029.4430271021017},{"$f":"RFM_ORAB!Q118","v":1972.1885841368176},{"$f":"RFM_ORAB!R118","v":1938.7354490349378},{"$f":"RFM_ORAB!S118","v":1890.9916509107002},{"$f":"'PTRM-RFM_Rollover'!S118","v":1849.8599161903824},{"$f":"RFM_ORAB!U118","v":1810.2609637037178},{"$f":"RFM_ORAB!V118","v":1728.2718234974413},{"$f":"RFM_ORAB!W118","v":1637.3286112475848},{"$f":"RFM_ORAB!X118","v":1557.6581521354851},{"$f":"'PTRM-RFM_Rollover'!X118","v":1475.4798097368293},{"$f":"RFM_ORAB!Z118","v":1395.393138373503},{"$f":"RFM_ORAB!AA118","v":1299.4185093279277},{"$f":"RFM_ORAB!AB118","v":1215.4297914421172},{"$f":"RFM_ORAB!AC118","v":1129.6525130885016},{"$f":"'PTRM-RFM_Rollover'!AC118","v":1024.2847220231872},{"$f":"RFM_ORAB!AE118","v":928.14834280132891},{"$f":"RFM_ORAB!AF118","v":811.50834693560967},{"$f":"RFM_ORAB!AG118","v":691.48479961433168},{"$f":"RFM_ORAB!AH118","v":562.47085176172936},{"$f":"'PTRM-RFM_Rollover'!AH118","v":423.3670797234463},{"$f":"RFM_ORAB!AJ118","v":355.77527453480246},{"$f":"RFM_ORAB!AK118","v":289.21376702013896},{"$f":"RFM_ORAB!AL118","v":233.51070151014622},{"$f":"RFM_ORAB!AM118","v":181.866144300055},{"$f":"'PTRM-RFM_Rollover'!AM118","v":130.76747213579461},{"$f":"RFM_ORAB!AO118","v":88.154337304845072},{"$f":"RFM_ORAB!AP118","v":53.9070362463574},{"$f":"RFM_ORAB!AQ118","v":27.99054162428142},{"$f":"RFM_ORAB!AR118","v":9.4515615624645051},{"$f":"'PTRM-RFM_Rollover'!AR118","v":3.601308648554495E-14},{"$f":"RFM_ORAB!AT118","v":3.6871124332485482E-14},{"$f":"RFM_ORAB!AU118","v":3.7853921287476866E-14},{"$f":"RFM_ORAB!AV118","v":3.8866387712646361E-14},{"$f":"RFM_ORAB!AW118","v":4.0231094695005486E-14},{"$f":"'PTRM-RFM_Rollover'!AW118","v":4.0984912236479375E-14},{"$f":"RFM_ORAB!AY118","v":4.2289346017389303E-14},{"$f":"RFM_ORAB!AZ118","v":4.2242613182672703E-14},{"$f":"RFM_ORAB!BA118","v":4.361230413075079E-14},{"$f":"RFM_ORAB!BB118","v":4.461434164724534E-14},{"$f":"'PTRM-RFM_Rollover'!BB118","v":4.562849363418129E-14}]
[]
["Cash Flow","Nominal",null,{"$f":"D184-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E184-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-15.522492895494167},{"$f":"F184-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-14.478869216691336},{"$f":"G184-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-2.6539532838533546},{"$f":"H184-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":4.4967701071935124},{"$f":"I184-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":11.822136479111023},{"$f":"J184-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":14.966786800619346},{"$f":"K184-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":24.956727176344344},{"$f":"L184-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":28.583826672708142},{"$f":"M184-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":46.224871361316616},{"$f":"N184-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":58.52021911417134},{"$f":"O184","v":197.12850618601414},{"$f":"P184","v":199.82273243856977},{"$f":"Q184","v":198.66905152124983},{"$f":"R184","v":200.15317282222884},{"$f":"S184","v":200.46371464936681},{"$f":"T184","v":201.74120251119737},203.66820913296337,201.1637722148543,197.80806752455166,196.06146175864797,194.1957401787412,193.20255273055056,190.45934152395341,190.03620764442221,190.19899732908516,188.32639597078972,188.87849062165634,186.62473642458946,185.03862106461722,182.9697037572592,100.57703658883423,91.214958014715805,80.681259045374617,71.826007365665177,62.652531864497391,51.467825244099799,40.735872355460153,30.483053738974185,20.56254310591229,10.156536551796984,1.8455184890938725E-15,1.8894893026342961E-15,1.9398534932234524E-15,1.9917381187744188E-15,2.0616735842933262E-15,2.0961180381422134E-15,2.1628315438818617E-15,2.160441456103761E-15,2.230492451611106E-15,2.2817403084102219E-15]
["Cash Flow","Real",null,{"$f":"D190/D180","v":-1038.6956808504992},-15.336915614561567,-13.632261826587779,-2.4526692655662208,4.0775789405224758,10.520370174933525,12.75445378118348,20.573996593443617,22.277372376120187,35.442284375859302,45.062859035980416,146.24688592285247,145.53497404549199,140.09718388925242,137.37963717921747,133.14989540098659,129.21435528670654,128.47863113569451,125.44150080462761,120.86635937022835,117.27216625390932,113.18811181482687,110.6330876971446,105.75021238038977,101.88102156298804,99.602400920697633,94.789682018068376,92.618516504963011,88.713132813822298,85.359366076241116,82.217761365043714,43.997367492260665,39.254275897251695,33.442694642719239,28.659487634492134,24.813760491794138,20.120724832414048,15.585832319575132,11.173973320327251,7.4150357809932999,3.5864880471675531,6.3652595246944066E-16,6.3477184957641475E-16,6.3471512647370594E-16,6.2958515779050348E-16,6.3970536491974587E-16,6.303312840730692E-16,6.5111247231271998E-16,6.2996666073736877E-16,6.3578512834069145E-16,6.3593712503876823E-16]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E191:I191)+$D191+I188/I180/POWER(1+Real_WACC,I$3)","v":1.0740843145035797},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:N191)+$D191+N188/N180/POWER(1+Real_WACC,N$3)","v":0.35884809021672481},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:S191)+$D191+S188/S180/POWER(1+Real_WACC,S$3)","v":-1.159951090736854},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:X191)+$D191+X188/X180/POWER(1+Real_WACC,X$3)","v":-0.15924478414626719},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:AC191)+$D191+AC188/AC180/POWER(1+Real_WACC,AC$3)","v":-0.5024120263253451},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:AH191)+$D191+AH188/AH180/POWER(1+Real_WACC,AH$3)","v":-1.0253631211170955},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:AM191)+$D191+AM188/AM180/POWER(1+Real_WACC,AM$3)","v":-1.0819680320969844},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:AR191)+$D191+AR188/AR180/POWER(1+Real_WACC,AR$3)","v":-1.0690147025777588},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:AW191)+$D191+AW188/AW180/POWER(1+Real_WACC,AW$3)","v":-1.0690147025777592},null,null,null,null,{"$f":"NPV(Real_WACC,$E191:BB191)+$D191+BB188/BB180/POWER(1+Real_WACC,BB$3)","v":-1.0690147025777594}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E191:BB191)+D191","v":-1.0690147025777605}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I192-D192)/ROUND(SUM(E183/E180,F183/F180,G183/G180,H183/H180,I183/I180),6),0)","v":2.1383257275107634E-3},null,null,null,null,{"$f":"IFERROR((N192-I192)/ROUND(SUM(J183/J180,K183/K180,L183/L180,M183/M180,N183/N180),6),0)","v":-1.1201916816001231E-3},null,null,null,null,{"$f":"IFERROR((S192-N192)/ROUND(SUM(O183/O180,P183/P180,Q183/Q180,R183/R180,S183/S180),6),0)","v":-2.1797370412404214E-3},null,null,null,null,{"$f":"IFERROR((X192-S192)/ROUND(SUM(T183/T180,U183/U180,V183/V180,W183/W180,X183/X180),6),0)","v":1.6056003568170987E-3},null,null,null,null,{"$f":"IFERROR((AC192-X192)/ROUND(SUM(Y183/Y180,Z183/Z180,AA183/AA180,AB183/AB180,AC183/AC180),6),0)","v":-6.4732419475530293E-4},null,null,null,null,{"$f":"IFERROR((AH192-AC192)/ROUND(SUM(AD183/AD180,AE183/AE180,AF183/AF180,AG183/AG180,AH183/AH180),6),0)","v":-1.1935520525008028E-3},null,null,null,null,{"$f":"IFERROR((AM192-AH192)/ROUND(SUM(AI183/AI180,AJ183/AJ180,AK183/AK180,AL183/AL180,AM183/AM180),6),0)","v":-3.340867870122821E-4},null,null,null,null,{"$f":"IFERROR((AR192-AM192)/ROUND(SUM(AN183/AN180,AO183/AO180,AP183/AP180,AQ183/AQ180,AR183/AR180),6),0)","v":2.2290927491565012E-4},null,null,null,null,{"$f":"IFERROR((AW192-AR192)/ROUND(SUM(AS183/AS180,AT183/AT180,AU183/AU180,AV183/AV180,AW183/AW180),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((BB192-AW192)/ROUND(SUM(AX183/AX180,AY183/AY180,AZ183/AZ180,BA183/BA180,BB183/BB180),6),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(I192-D192)/(I188/I180)","v":7.9599278524929466E-4},null,null,null,null,{"$f":"(N192-I192)/(N188/N180)","v":-4.5416273450288422E-4},null,null,null,null,{"$f":"(S192-N192)/(S188/S180)","v":-1.2361081116993959E-3}]
[]
["Debt",null,null,null,{"$f":"$C$4*D188","v":623.21740851029949},672.3340548035934,748.19069182514102,802.42251574774775,856.46919121300971,909.79896970881725,987.23344156044823,1056.0315474237409,1152.8437673940275,1203.8701276448307,1227.0901145294658,1217.6658162612609,1183.3131504820906,1163.2412694209627,1134.5949905464201,1109.9159497142293,1086.1565782222306,1036.9630940984648,982.39716674855083,934.59489128129098,885.28788584209758,837.23588302410178,779.65110559675657,729.25787486527031,677.79150785310094,614.57083321391235,556.88900568079737,486.9050081613658,414.89087976859901,337.48251105703758,254.02024783406776,213.46516472088146,{"$f":"$C$4*AJ188","v":173.52826021208338},140.10642090608772,109.11968658003299,78.460483281476755,52.892602382907043,32.344221747814437,16.794324974568852,5.6709369374787029,2.160785189132697E-14,2.2122674599491288E-14,2.271235277248612E-14,2.3319832627587817E-14,2.4138656817003292E-14,2.4590947341887623E-14,2.5373607610433582E-14,2.5345567909603621E-14,2.6167382478450474E-14,2.6768604988347203E-14]
["Incremental debt raised",null,null,{"$f":"E197-D197","v":623.21740851029949},{"$f":"F197-E197","v":49.116646293293911},{"$f":"G197-F197","v":75.856637021547613},{"$f":"H197-G197","v":54.231823922606736},{"$f":"I197-H197","v":54.046675465261956},{"$f":"J197-I197","v":53.329778495807545},{"$f":"K197-J197","v":77.434471851630974},{"$f":"L197-K197","v":68.798105863292676},{"$f":"M197-L197","v":96.812219970286606},{"$f":"N197-M197","v":51.026360250803236},{"$f":"O197-N197","v":23.219986884635091},{"$f":"P197-O197","v":-9.4242982682048932},{"$f":"Q197-P197","v":-34.352665779170366},{"$f":"R197-Q197","v":-20.071881061127897},{"$f":"S197-R197","v":-28.646278874542531},{"$f":"T197-S197","v":-24.679040832190822},{"$f":"U197-T197","v":-23.759371491998763},{"$f":"V197-U197","v":-49.193484123765757},{"$f":"W197-V197","v":-54.565927349913977},{"$f":"X197-W197","v":-47.802275467259847},{"$f":"Y197-X197","v":-49.307005439193404},{"$f":"Z197-Y197","v":-48.052002817995799},{"$f":"AA197-Z197","v":-57.584777427345216},{"$f":"AB197-AA197","v":-50.393230731486256},{"$f":"AC197-AB197","v":-51.466367012169371},{"$f":"AD197-AC197","v":-63.220674639188587},{"$f":"AE197-AD197","v":-57.681827533114983},{"$f":"AF197-AE197","v":-69.983997519431568},{"$f":"AG197-AF197","v":-72.014128392766793},{"$f":"AH197-AG197","v":-77.408368711561423},{"$f":"AI197-AH197","v":-83.462263222969824},{"$f":"AJ197-AI197","v":-40.555083113186299},{"$f":"AK197-AJ197","v":-39.936904508798079},{"$f":"AL197-AK197","v":-33.421839305995661},{"$f":"AM197-AL197","v":-30.98673432605473},{"$f":"AN197-AM197","v":-30.659203298556235},{"$f":"AO197-AN197","v":-25.567880898569712},{"$f":"AP197-AO197","v":-20.548380635092606},{"$f":"AQ197-AP197","v":-15.549896773245585},{"$f":"AR197-AQ197","v":-11.123388037090148},{"$f":"AS197-AR197","v":-5.6709369374786815},{"$f":"AT197-AS197","v":5.1482270816431777E-16},{"$f":"AU197-AT197","v":5.8967817299483162E-16},{"$f":"AV197-AU197","v":6.0747985510169698E-16},{"$f":"AW197-AV197","v":8.1882418941547477E-16},{"$f":"AX197-AW197","v":4.522905248843317E-16},{"$f":"AY197-AX197","v":7.8266026854595889E-16},{"$f":"AZ197-AY197","v":-2.8039700829960965E-17},{"$f":"BA197-AZ197","v":8.218145688468524E-16},{"$f":"BB197-BA197","v":6.012225098967297E-16},{"$f":"BC197-BB197","v":-2.6768604988347203E-14}]
["Nominal interest cost",null,null,null,{"$f":"E197*$C$5","v":34.27695746806647},{"$f":"F197*$C$5","v":36.978373014197636},41.150488050382755,44.133238366126129,47.105805516715535,50.038943333984946,54.297839285824651,58.08173510830575,63.40640720667151,66.212857020465691,67.489956299120621,66.971619894369354,65.082223276514981,63.978269818152945,62.402724480053109,61.045377234282611,59.738611802222678,57.032970175415564,54.031844171170299,51.402719020471004,48.690833721315364,46.047973566325595,42.880810807821611,40.109183117589865,37.278532931920552,33.80139582676518,30.628895312443856,26.779775448875117,22.818998387272945,18.561538108137068,13.971113630873727,11.74058405964848,9.5440543116645866,7.7058531498348248,6.0015827619018145,4.315326580481222,2.9090931310598873,1.7789321961297941,0.9236878736012869,0.31190153156132866,1.1884318540229835E-15,1.2167471029720209E-15,1.2491794024867365E-15,1.28259079451733E-15,1.327626124935181E-15,1.3525021038038192E-15,1.395548418573847E-15,1.3940062350281992E-15,1.439206036314776E-15,1.4722732743590962E-15]
[]
["Total cash flow to equity",null,null,{"$f":"D190+D198-D199","v":-415.47827234019974},{"$f":"E190+E198-E199","v":-0.68280407026672663},24.39939479065864,10.427382588370627,14.410207206329339,18.046109458203034,42.362315318265374,39.45699375381237,67.314311534688997,33.844824405448342,15.52734897834074,120.21425161868862,98.498446765030053,113.51494718360695,107.52862412953337,113.38194933712288,116.936453784916,94.736113206974935,89.564874689524771,95.973947886121522,95.351737298983551,97.452903639430048,89.569801736879754,97.185299984645553,98.460657514662969,89.699789757976021,96.843172610909562,88.265597789780912,87.830832582947551,84.811253965782853,80.945902426152301,46.050839844774202,39.537469446269242,37.715365427714367,33.133419889775624,25.99174580403934,21.584617765048865,17.27839858930766,13.154224769598805,8.5154671952208556,4.1736980827569736,1.1719093432352068E-15,1.2624203726571068E-15,1.2981539458384129E-15,1.5279715136725636E-15,1.1863379842424768E-15,1.5262762028843531E-15,7.3924342447805367E-16,1.5882497899224141E-15,1.3925089251930597E-15,-2.5959137954296076E-14]
["Total cash flow to debt holders",null,null,{"$f":"-D198+D199","v":-623.21740851029949},{"$f":"-E198+E199","v":-14.839688825227441},-38.878264007349976,-13.081335872223981,-9.9134370991358267,-6.2239729790920109,-27.395528517646028,-14.500266577468025,-38.730484861980855,12.380046955868274,42.9928701358306,76.914254567325514,101.32428567353972,85.154104337642877,92.62454869269547,87.081765312243931,84.804748726281375,108.93209592598843,111.59889752532953,101.83411963843014,100.70972445966441,96.742836539311156,103.63275099367081,93.274041539307859,91.575550129759236,100.49920757110914,91.483223359880157,100.61289283187543,98.793903841641907,100.22736709883436,102.0238013311069,54.52619674406003,51.677488568446563,42.96589361766025,38.692587475889553,36.660786060458051,29.883207479050935,23.457473766152493,17.32882896937538,12.047075910691435,5.9828384690400105,6.736091458586657E-16,6.2706892997718925E-16,6.4169954738503953E-16,4.6376660510185522E-16,8.7533560005084933E-16,5.6984183525786036E-16,1.423588119403808E-15,5.7219166618134685E-16,8.3798352641804632E-16,2.8240878262706299E-14]
["Real cash flow to equity",null,null,{"$f":"D201/D180","v":-415.47827234019974},{"$f":"E201/E180","v":-0.67464088902883446},22.972715149128856,9.6365376701974146,13.066880456952193,16.059005244366887,36.100480349488109,32.527825036606913,52.462744105995952,25.950053637850882,11.956666410430463,89.185274534519706,71.738428949152876,80.048323118206199,73.804692481273278,75.309363198241812,74.897285716798592,59.761737954901967,55.850773609636896,58.642813817205671,57.033670405307284,56.800989268182086,51.290128367983677,53.960945319847227,52.786111108504791,46.973509573859268,48.743743489005354,43.281946498019728,41.750887183318675,39.123912797222133,36.373185027291512,20.144913716842439,17.014914743178675,15.633165176912678,13.220654640945405,10.29412437058263,8.4382456924031661,6.6108372692707666,4.8218580029321974,3.0707531465931428,1.4738211406963908,4.04195739744054E-16,4.2410873339016552E-16,4.247526675563517E-16,4.8298929335493068E-16,3.6810229267603371E-16,4.5897207185284983E-16,2.2254651089882493E-16,4.631203561417851E-16,3.9692421513461781E-16,-7.2349949283412775E-15]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D190:BB190)","v":7.8164741018365014E-2}]
["Nominal Equity",{"$f":"IRR(D201:BB201)","v":0.11324719631836389}]
["Nominal Debt",{"$f":"IRR(D202:BB202)","v":5.4999999993633253E-2}]
["Real Equity",8.3811615114643967E-2,{"$f":"NPV(Inputs!$J$17,D203:BB203)","v":1.2050480659325711}]
["Variation from target real RoE",{"$f":"B209-Inputs!$J$17","v":2.494530941935108E-4}]
["Approach G"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A212,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A212,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A212,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A212,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A212,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A212,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D213*(1+E212),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ213*(1+AK212),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E136","v":1038.6956808504992},{"$f":"PTRM_ORAB!F136","v":1135.9971009920293},{"$f":"PTRM_ORAB!G136","v":1236.0269361215323},{"$f":"PTRM_ORAB!H136","v":1335.0514042504774},{"$f":"PTRM_ORAB!I136","v":1434.5953198359291},{"$f":"'PTRM-RFM_Rollover'!H136","v":1534.4872037890789},{"$f":"PTRM_ORAB!K136","v":1630.0415429809934},{"$f":"PTRM_ORAB!L136","v":1732.4465382338346},{"$f":"PTRM_ORAB!M136","v":1836.4953156416698},{"$f":"PTRM_ORAB!N136","v":1937.9622653249171},{"$f":"'PTRM-RFM_Rollover'!M136","v":2037.8302287538193},{"$f":"PTRM_ORAB!P136","v":2070.7773982600984},{"$f":"PTRM_ORAB!Q136","v":2026.6259924160433},{"$f":"PTRM_ORAB!R136","v":1978.809481576164},{"$f":"PTRM_ORAB!S136","v":1927.1679154044589},{"$f":"'PTRM-RFM_Rollover'!R136","v":1871.5355240813335},{"$f":"PTRM_ORAB!U136","v":1780.8848478365699},{"$f":"PTRM_ORAB!V136","v":1717.2853372331108},{"$f":"PTRM_ORAB!W136","v":1649.2817472243935},{"$f":"PTRM_ORAB!X136","v":1576.6907619582719},{"$f":"'PTRM-RFM_Rollover'!W136","v":1499.322578609391},{"$f":"PTRM_ORAB!Z136","v":1402.2064090170506},{"$f":"PTRM_ORAB!AA136","v":1314.5462104972478},{"$f":"PTRM_ORAB!AB136","v":1221.7025683831228},{"$f":"PTRM_ORAB!AC136","v":1123.472961460368},{"$f":"'PTRM-RFM_Rollover'!AB136","v":1019.6480278220199},{"$f":"PTRM_ORAB!AE136","v":919.96731251511574},{"$f":"PTRM_ORAB!AF136","v":804.66517249721755},{"$f":"PTRM_ORAB!AG136","v":682.528535214366},{"$f":"PTRM_ORAB!AH136","v":553.27405898656264},{"$f":"'PTRM-RFM_Rollover'!AG136","v":416.60812845318486},{"$f":"PTRM_ORAB!AJ136","v":355.56666166033347},{"$f":"PTRM_ORAB!AK136","v":291.26082811129402},{"$f":"PTRM_ORAB!AL136","v":232.0115601782984},{"$f":"PTRM_ORAB!AM136","v":178.20992629471547},{"$f":"'PTRM-RFM_Rollover'!AL136","v":130.23912963139838},{"$f":"PTRM_ORAB!AO136","v":90.752368180774752},{"$f":"PTRM_ORAB!AP136","v":55.390489179319147},{"$f":"PTRM_ORAB!AQ136","v":28.015457498490626},{"$f":"PTRM_ORAB!AR136","v":9.4271359833941126},{"$f":"'PTRM-RFM_Rollover'!AQ136","v":-4.919875864226337E-15},{"$f":"PTRM_ORAB!AT136","v":4.2712423712747747E-15},{"$f":"PTRM_ORAB!AU136","v":4.3776624204385946E-15},{"$f":"PTRM_ORAB!AV136","v":4.486733976091529E-15},{"$f":"PTRM_ORAB!AW136","v":4.5985231017875563E-15},{"$f":"'PTRM-RFM_Rollover'!AV136","v":4.7130975070857337E-15},{"$f":"PTRM_ORAB!AY136","v":4.8629753125910224E-15},{"$f":"PTRM_ORAB!AZ136","v":4.9742062215224084E-15},{"$f":"PTRM_ORAB!BA136","v":5.0879813167402627E-15},{"$f":"PTRM_ORAB!BB136","v":5.204358791456538E-15},{"$f":"'PTRM-RFM_Rollover'!BA136","v":5.3233981699374355E-15}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E136","v":88.812457063348077},{"$f":"PTRM_MAR!F136","v":98.347109787766726},{"$f":"PTRM_MAR!G136","v":108.30207147001073},{"$f":"PTRM_MAR!H136","v":118.37254842888548},{"$f":"PTRM_MAR!I136","v":128.69988065499652},{"$f":"PTRM_MAR!J136","v":138.85131865071645},{"$f":"PTRM_MAR!K136","v":149.93373411863263},{"$f":"PTRM_MAR!L136","v":161.25537022553365},{"$f":"PTRM_MAR!M136","v":172.99575619438576},{"$f":"PTRM_MAR!N136","v":184.81216302995},{"$f":"PTRM_MAR!O136","v":203.50635350967414},{"$f":"PTRM_MAR!P136","v":203.88229647716886},{"$f":"PTRM_MAR!Q136","v":204.14175131276815},{"$f":"PTRM_MAR!R136","v":204.27844599808566},{"$f":"PTRM_MAR!S136","v":204.28586213353614},{"$f":"PTRM_MAR!T136","v":200.68023327529528},{"$f":"PTRM_MAR!U136","v":200.34824728519516},{"$f":"PTRM_MAR!V136","v":199.86871350279208},{"$f":"PTRM_MAR!W136","v":199.23431969572599},{"$f":"PTRM_MAR!X136","v":198.4374765698783},{"$f":"PTRM_MAR!Y136","v":195.41136506471236},{"$f":"PTRM_MAR!Z136","v":194.12203968917856},{"$f":"PTRM_MAR!AA136","v":192.64992524890769},{"$f":"PTRM_MAR!AB136","v":190.98678158336543},{"$f":"PTRM_MAR!AC136","v":189.12407306028669},{"$f":"PTRM_MAR!AD136","v":189.09940837173357},{"$f":"PTRM_MAR!AE136","v":187.16610919023651},{"$f":"PTRM_MAR!AF136","v":184.99368922777538},{"$f":"PTRM_MAR!AG136","v":182.57072882355064},{"$f":"PTRM_MAR!AH136","v":179.885368200313},{"$f":"PTRM_MAR!AI136","v":100.74687192666759},{"$f":"PTRM_MAR!AJ136","v":91.184214175538216},{"$f":"PTRM_MAR!AK136","v":81.266572263521169},{"$f":"PTRM_MAR!AL136","v":71.340103308979593},{"$f":"PTRM_MAR!AM136","v":61.442234643476866},{"$f":"PTRM_MAR!AN136","v":52.694854625056649},{"$f":"PTRM_MAR!AO136","v":42.130935031754539},{"$f":"PTRM_MAR!AP136","v":31.506508713511685},{"$f":"PTRM_MAR!AQ136","v":20.677944136778301},{"$f":"PTRM_MAR!AR136","v":10.130289112684689},{"$f":"PTRM_MAR!AS136","v":2.1356211856373853E-16},{"$f":"PTRM_MAR!AT136","v":2.1888312102192932E-16},{"$f":"PTRM_MAR!AU136","v":2.2433669880457622E-16},{"$f":"PTRM_MAR!AV136","v":2.2992615508937762E-16},{"$f":"PTRM_MAR!AW136","v":2.3565487535428641E-16},{"$f":"PTRM_MAR!AX136","v":2.4314876562955172E-16},{"$f":"PTRM_MAR!AY136","v":2.4871031107612125E-16},{"$f":"PTRM_MAR!AZ136","v":2.5439906583701369E-16},{"$f":"PTRM_MAR!BA136","v":2.6021793957282742E-16},{"$f":"PTRM_MAR!BB136","v":2.6616990849687234E-16}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E136","v":88.812457063348077},{"$f":"Pricing_MAR!F136","v":97.010387092363004},{"$f":"Pricing_MAR!G136","v":109.26218435754741},{"$f":"Pricing_MAR!H136","v":118.57820331033702},{"$f":"Pricing_MAR!I136","v":128.05874145563018},{"$f":"Pricing_MAR!J136","v":138.85131865071645},{"$f":"Pricing_MAR!K136","v":152.36422895718314},{"$f":"Pricing_MAR!L136","v":164.84736439253462},{"$f":"Pricing_MAR!M136","v":182.04242355914164},{"$f":"Pricing_MAR!N136","v":192.37436957610348},{"$f":"Pricing_MAR!O136","v":203.50635350967414},{"$f":"Pricing_MAR!P136","v":206.288013064854},{"$f":"Pricing_MAR!Q136","v":205.09728107618676},{"$f":"Pricing_MAR!R136","v":206.62971574837499},{"$f":"Pricing_MAR!S136","v":206.95061408109467},{"$f":"Pricing_MAR!T136","v":200.68023327529528},{"$f":"Pricing_MAR!U136","v":202.59744044281831},{"$f":"Pricing_MAR!V136","v":200.10651956785924},{"$f":"Pricing_MAR!W136","v":196.76881450312118},{"$f":"Pricing_MAR!X136","v":195.03176636850998},{"$f":"Pricing_MAR!Y136","v":195.41136506471236},{"$f":"Pricing_MAR!Z136","v":194.4123891030471},{"$f":"Pricing_MAR!AA136","v":191.6524499113192},{"$f":"Pricing_MAR!AB136","v":191.22714458422152},{"$f":"Pricing_MAR!AC136","v":191.39146745424799},{"$f":"Pricing_MAR!AD136","v":189.09940837173357},{"$f":"Pricing_MAR!AE136","v":189.65435490296417},{"$f":"Pricing_MAR!AF136","v":187.39196655784576},{"$f":"Pricing_MAR!AG136","v":185.79999891240374},{"$f":"Pricing_MAR!AH136","v":183.72328519295971},{"$f":"Pricing_MAR!AI136","v":100.74687192666759},{"$f":"Pricing_MAR!AJ136","v":91.436493648565801},{"$f":"Pricing_MAR!AK136","v":80.864907198881212},{"$f":"Pricing_MAR!AL136","v":71.947464508860961},{"$f":"Pricing_MAR!AM136","v":62.839389987755375},{"$f":"Pricing_MAR!AN136","v":52.694854625056649},{"$f":"Pricing_MAR!AO136","v":41.705610631895418},{"$f":"Pricing_MAR!AP136","v":31.138359178719643},{"$f":"Pricing_MAR!AQ136","v":20.842693945682562},{"$f":"Pricing_MAR!AR136","v":10.142109554992736},{"$f":"Pricing_MAR!AS136","v":2.1356211856373853E-16},{"$f":"Pricing_MAR!AT136","v":2.1865039058602233E-16},{"$f":"Pricing_MAR!AU136","v":2.2447849976267408E-16},{"$f":"Pricing_MAR!AV136","v":2.3048255261775611E-16},{"$f":"Pricing_MAR!AW136","v":2.3857543614464635E-16},{"$f":"Pricing_MAR!AX136","v":2.4314876562955172E-16},{"$f":"Pricing_MAR!AY136","v":2.5088750279809054E-16},{"$f":"Pricing_MAR!AZ136","v":2.5061025367260387E-16},{"$f":"Pricing_MAR!BA136","v":2.5873613817853007E-16},{"$f":"Pricing_MAR!BB136","v":2.6468086690807687E-16}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E136","v":1038.6956808504992},{"$f":"RFM_ORAB!F136","v":1136.8239963516678},{"$f":"RFM_ORAB!G136","v":1220.5164067848202},{"$f":"RFM_ORAB!H136","v":1349.0644192786192},{"$f":"RFM_ORAB!I136","v":1438.4368818782168},{"$f":"RFM_ORAB!J136","v":1527.3694235689798},{"$f":"RFM_ORAB!K136","v":1617.8710608545916},{"$f":"RFM_ORAB!L136","v":1749.7245067884778},{"$f":"RFM_ORAB!M136","v":1869.0263494788981},{"$f":"RFM_ORAB!N136","v":2032.1089485181844},{"$f":"RFM_ORAB!O136","v":2111.4180179675172},{"$f":"RFM_ORAB!P136","v":2009.9510732749454},{"$f":"RFM_ORAB!Q136","v":1990.3073836116907},{"$f":"RFM_ORAB!R136","v":1929.6747725143364},{"$f":"RFM_ORAB!S136","v":1892.0902996896139},{"$f":"RFM_ORAB!T136","v":1840.2573132033492},{"$f":"RFM_ORAB!U136","v":1794.5277557264399},{"$f":"RFM_ORAB!V136","v":1749.8676795478289},{"$f":"RFM_ORAB!W136","v":1663.8938441804971},{"$f":"RFM_ORAB!X136","v":1569.1085250588587},{"$f":"RFM_ORAB!Y136","v":1484.8790525685033},{"$f":"RFM_ORAB!Z136","v":1397.9066579913297},{"$f":"RFM_ORAB!AA136","v":1312.4754072483165},{"$f":"RFM_ORAB!AB136","v":1211.6501568819913},{"$f":"RFM_ORAB!AC136","v":1121.4375148335239},{"$f":"RFM_ORAB!AD136","v":1028.7083594281564},{"$f":"RFM_ORAB!AE136","v":917.25828396105226},{"$f":"RFM_ORAB!AF136","v":812.96164781548259},{"$f":"RFM_ORAB!AG136","v":689.34100758977172},{"$f":"RFM_ORAB!AH136","v":561.40220240361612},{"$f":"RFM_ORAB!AI136","v":424.24364776122189},{"$f":"RFM_ORAB!AJ136","v":356.34007515163489},{"$f":"RFM_ORAB!AK136","v":292.70195077424415},{"$f":"RFM_ORAB!AL136","v":231.36699604211339},{"$f":"RFM_ORAB!AM136","v":180.11806938882677},{"$f":"RFM_ORAB!AN136","v":133.49041283900991},{"$f":"RFM_ORAB!AO136","v":89.338351348838586},{"$f":"RFM_ORAB!AP136","v":53.976976511234518},{"$f":"RFM_ORAB!AQ136","v":27.256690882319404},{"$f":"RFM_ORAB!AR136","v":9.3541909777621726},{"$f":"RFM_ORAB!AS136","v":4.1674093710371491E-15},{"$f":"RFM_ORAB!AT136","v":4.2557767470968456E-15},{"$f":"RFM_ORAB!AU136","v":4.3571737078545467E-15},{"$f":"RFM_ORAB!AV136","v":4.4733138345790017E-15},{"$f":"RFM_ORAB!AW136","v":4.592960093479415E-15},{"$f":"RFM_ORAB!AX136","v":4.7542316980239457E-15},{"$f":"RFM_ORAB!AY136","v":4.8433126260317667E-15},{"$f":"RFM_ORAB!AZ136","v":4.997461561729136E-15},{"$f":"RFM_ORAB!BA136","v":4.991938999496305E-15},{"$f":"RFM_ORAB!BB136","v":5.1537995745369729E-15}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D136","v":1024.69507659596},{"$f":"RFM_NomCapex!E136","v":105.12639393591172},{"$f":"RFM_NomCapex!F136","v":109.48965742363141},{"$f":"RFM_NomCapex!G136","v":113.5848939628448},{"$f":"RFM_NomCapex!H136","v":114.06088486263145},{"$f":"RFM_NomCapex!I136","v":116.24696102318799},{"$f":"RFM_NomCapex!J136","v":121.37931360194705},{"$f":"RFM_NomCapex!K136","v":127.01777406210815},{"$f":"RFM_NomCapex!L136","v":133.67561316667428},{"$f":"RFM_NomCapex!M136","v":137.44924976469923},{"$f":"RFM_NomCapex!N136","v":134.16234814237305},{"$f":"RFM_NomCapex!O136","v":0},{"$f":"RFM_NomCapex!P136","v":0},{"$f":"RFM_NomCapex!Q136","v":0},{"$f":"RFM_NomCapex!R136","v":0},{"$f":"RFM_NomCapex!S136","v":0},{"$f":"RFM_NomCapex!T136","v":0},{"$f":"RFM_NomCapex!U136","v":0},{"$f":"RFM_NomCapex!V136","v":0},{"$f":"RFM_NomCapex!W136","v":0},{"$f":"RFM_NomCapex!X136","v":0},{"$f":"RFM_NomCapex!Y136","v":0},{"$f":"RFM_NomCapex!Z136","v":0},{"$f":"RFM_NomCapex!AA136","v":0},{"$f":"RFM_NomCapex!AB136","v":0},{"$f":"RFM_NomCapex!AC136","v":0},{"$f":"RFM_NomCapex!AD136","v":0},{"$f":"RFM_NomCapex!AE136","v":0},{"$f":"RFM_NomCapex!AF136","v":0},{"$f":"RFM_NomCapex!AG136","v":0},{"$f":"RFM_NomCapex!AH136","v":0},{"$f":"RFM_NomCapex!AI136","v":0},{"$f":"RFM_NomCapex!AJ136","v":0},{"$f":"RFM_NomCapex!AK136","v":0},{"$f":"RFM_NomCapex!AL136","v":0},{"$f":"RFM_NomCapex!AM136","v":0},{"$f":"RFM_NomCapex!AN136","v":0},{"$f":"RFM_NomCapex!AO136","v":0},{"$f":"RFM_NomCapex!AP136","v":0},{"$f":"RFM_NomCapex!AQ136","v":0},{"$f":"RFM_NomCapex!AR136","v":0},{"$f":"RFM_NomCapex!AS136","v":0},{"$f":"RFM_NomCapex!AT136","v":0},{"$f":"RFM_NomCapex!AU136","v":0},{"$f":"RFM_NomCapex!AV136","v":0},{"$f":"RFM_NomCapex!AW136","v":0},{"$f":"RFM_NomCapex!AX136","v":0},{"$f":"RFM_NomCapex!AY136","v":0},{"$f":"RFM_NomCapex!AZ136","v":0},{"$f":"RFM_NomCapex!BA136","v":0},{"$f":"RFM_NomCapex!BB136","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E136-RFM_IndexRAB!E136","v":6.9980784347430536},{"$f":"RFM_NomSLDepn!F136-RFM_IndexRAB!F136","v":25.797246990478968},{"$f":"RFM_NomSLDepn!G136-RFM_IndexRAB!G136","v":-14.96311853095429},{"$f":"RFM_NomSLDepn!H136-RFM_IndexRAB!H136","v":24.688422263034028},{"$f":"RFM_NomSLDepn!I136-RFM_IndexRAB!I136","v":27.314419332425402},{"$f":"RFM_NomSLDepn!J136-RFM_IndexRAB!J136","v":30.87767631633491},{"$f":"RFM_NomSLDepn!K136-RFM_IndexRAB!K136","v":-4.8356718717782599},{"$f":"RFM_NomSLDepn!L136-RFM_IndexRAB!L136","v":14.373770476254101},{"$f":"RFM_NomSLDepn!M136-RFM_IndexRAB!M136","v":-25.633349274586934},{"$f":"RFM_NomSLDepn!N136-RFM_IndexRAB!N136","v":54.853278693040181},{"$f":"RFM_NomSLDepn!O136-RFM_IndexRAB!O136","v":101.46694469257159},{"$f":"RFM_NomSLDepn!P136-RFM_IndexRAB!P136","v":19.643689663254989},{"$f":"RFM_NomSLDepn!Q136-RFM_IndexRAB!Q136","v":60.632611097353816},{"$f":"RFM_NomSLDepn!R136-RFM_IndexRAB!R136","v":37.584472824722972},{"$f":"RFM_NomSLDepn!S136-RFM_IndexRAB!S136","v":51.832986486264453},{"$f":"RFM_NomSLDepn!T136-RFM_IndexRAB!T136","v":45.729557476909456},{"$f":"RFM_NomSLDepn!U136-RFM_IndexRAB!U136","v":44.660076178610822},{"$f":"RFM_NomSLDepn!V136-RFM_IndexRAB!V136","v":85.973835367332072},{"$f":"RFM_NomSLDepn!W136-RFM_IndexRAB!W136","v":94.785319121638253},{"$f":"RFM_NomSLDepn!X136-RFM_IndexRAB!X136","v":84.229472490355306},{"$f":"RFM_NomSLDepn!Y136-RFM_IndexRAB!Y136","v":86.97239457717356},{"$f":"RFM_NomSLDepn!Z136-RFM_IndexRAB!Z136","v":85.431250743013408},{"$f":"RFM_NomSLDepn!AA136-RFM_IndexRAB!AA136","v":100.82525036632499},{"$f":"RFM_NomSLDepn!AB136-RFM_IndexRAB!AB136","v":90.212642048467202},{"$f":"RFM_NomSLDepn!AC136-RFM_IndexRAB!AC136","v":92.729155405367763},{"$f":"RFM_NomSLDepn!AD136-RFM_IndexRAB!AD136","v":111.45007546710394},{"$f":"RFM_NomSLDepn!AE136-RFM_IndexRAB!AE136","v":104.29663614556978},{"$f":"RFM_NomSLDepn!AF136-RFM_IndexRAB!AF136","v":123.6206402257109},{"$f":"RFM_NomSLDepn!AG136-RFM_IndexRAB!AG136","v":127.93880518615549},{"$f":"RFM_NomSLDepn!AH136-RFM_IndexRAB!AH136","v":137.15855464239422},{"$f":"RFM_NomSLDepn!AI136-RFM_IndexRAB!AI136","v":67.903572609587002},{"$f":"RFM_NomSLDepn!AJ136-RFM_IndexRAB!AJ136","v":63.638124377390746},{"$f":"RFM_NomSLDepn!AK136-RFM_IndexRAB!AK136","v":61.334954732130782},{"$f":"RFM_NomSLDepn!AL136-RFM_IndexRAB!AL136","v":51.248926653286624},{"$f":"RFM_NomSLDepn!AM136-RFM_IndexRAB!AM136","v":46.627656549816869},{"$f":"RFM_NomSLDepn!AN136-RFM_IndexRAB!AN136","v":44.152061490171313},{"$f":"RFM_NomSLDepn!AO136-RFM_IndexRAB!AO136","v":35.36137483760406},{"$f":"RFM_NomSLDepn!AP136-RFM_IndexRAB!AP136","v":26.720285628915118},{"$f":"RFM_NomSLDepn!AQ136-RFM_IndexRAB!AQ136","v":17.902499904557232},{"$f":"RFM_NomSLDepn!AR136-RFM_IndexRAB!AR136","v":9.354190977762169},{"$f":"RFM_NomSLDepn!AS136-RFM_IndexRAB!AS136","v":-8.8367376059694713E-17},{"$f":"RFM_NomSLDepn!AT136-RFM_IndexRAB!AT136","v":-1.0139696075770306E-16},{"$f":"RFM_NomSLDepn!AU136-RFM_IndexRAB!AU136","v":-1.1614012672445408E-16},{"$f":"RFM_NomSLDepn!AV136-RFM_IndexRAB!AV136","v":-1.1964625890041636E-16},{"$f":"RFM_NomSLDepn!AW136-RFM_IndexRAB!AW136","v":-1.6127160454452735E-16},{"$f":"RFM_NomSLDepn!AX136-RFM_IndexRAB!AX136","v":-8.9080928007820435E-17},{"$f":"RFM_NomSLDepn!AY136-RFM_IndexRAB!AY136","v":-1.5414893569737E-16},{"$f":"RFM_NomSLDepn!AZ136-RFM_IndexRAB!AZ136","v":5.5225622328322548E-18},{"$f":"RFM_NomSLDepn!BA136-RFM_IndexRAB!BA136","v":-1.6186057504067157E-16},{"$f":"RFM_NomSLDepn!BB136-RFM_IndexRAB!BB136","v":-1.1841384281593961E-16}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E136","v":1038.6956808504992},{"$f":"RFM_ORAB!F136","v":1136.8239963516678},{"$f":"RFM_ORAB!G136","v":1220.5164067848202},{"$f":"RFM_ORAB!H136","v":1349.0644192786192},{"$f":"RFM_ORAB!I136","v":1438.4368818782168},{"$f":"'PTRM-RFM_Rollover'!I136","v":1527.3694235689798},{"$f":"RFM_ORAB!K136","v":1617.8710608545916},{"$f":"RFM_ORAB!L136","v":1749.7245067884778},{"$f":"RFM_ORAB!M136","v":1869.0263494788981},{"$f":"RFM_ORAB!N136","v":2032.1089485181844},{"$f":"'PTRM-RFM_Rollover'!N136","v":2111.4180179675172},{"$f":"RFM_ORAB!P136","v":2009.9510732749454},{"$f":"RFM_ORAB!Q136","v":1990.3073836116907},{"$f":"RFM_ORAB!R136","v":1929.6747725143364},{"$f":"RFM_ORAB!S136","v":1892.0902996896139},{"$f":"'PTRM-RFM_Rollover'!S136","v":1840.2573132033492},{"$f":"RFM_ORAB!U136","v":1794.5277557264399},{"$f":"RFM_ORAB!V136","v":1749.8676795478289},{"$f":"RFM_ORAB!W136","v":1663.8938441804971},{"$f":"RFM_ORAB!X136","v":1569.1085250588587},{"$f":"'PTRM-RFM_Rollover'!X136","v":1484.8790525685033},{"$f":"RFM_ORAB!Z136","v":1397.9066579913297},{"$f":"RFM_ORAB!AA136","v":1312.4754072483165},{"$f":"RFM_ORAB!AB136","v":1211.6501568819913},{"$f":"RFM_ORAB!AC136","v":1121.4375148335239},{"$f":"'PTRM-RFM_Rollover'!AC136","v":1028.7083594281564},{"$f":"RFM_ORAB!AE136","v":917.25828396105226},{"$f":"RFM_ORAB!AF136","v":812.96164781548259},{"$f":"RFM_ORAB!AG136","v":689.34100758977172},{"$f":"RFM_ORAB!AH136","v":561.40220240361612},{"$f":"'PTRM-RFM_Rollover'!AH136","v":424.24364776122189},{"$f":"RFM_ORAB!AJ136","v":356.34007515163489},{"$f":"RFM_ORAB!AK136","v":292.70195077424415},{"$f":"RFM_ORAB!AL136","v":231.36699604211339},{"$f":"RFM_ORAB!AM136","v":180.11806938882677},{"$f":"'PTRM-RFM_Rollover'!AM136","v":133.49041283900991},{"$f":"RFM_ORAB!AO136","v":89.338351348838586},{"$f":"RFM_ORAB!AP136","v":53.976976511234518},{"$f":"RFM_ORAB!AQ136","v":27.256690882319404},{"$f":"RFM_ORAB!AR136","v":9.3541909777621726},{"$f":"'PTRM-RFM_Rollover'!AR136","v":4.1674093710371491E-15},{"$f":"RFM_ORAB!AT136","v":4.2557767470968456E-15},{"$f":"RFM_ORAB!AU136","v":4.3571737078545467E-15},{"$f":"RFM_ORAB!AV136","v":4.4733138345790017E-15},{"$f":"RFM_ORAB!AW136","v":4.592960093479415E-15},{"$f":"'PTRM-RFM_Rollover'!AW136","v":4.7542316980239457E-15},{"$f":"RFM_ORAB!AY136","v":4.8433126260317667E-15},{"$f":"RFM_ORAB!AZ136","v":4.997461561729136E-15},{"$f":"RFM_ORAB!BA136","v":4.991938999496305E-15},{"$f":"RFM_ORAB!BB136","v":5.1537995745369729E-15},{"$f":"'PTRM-RFM_Rollover'!BB136","v":5.2722134173529148E-15}]
[]
["Cash Flow","Nominal",null,{"$f":"D217-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E217-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-15.522492895494167},{"$f":"F217-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-14.478869216691336},{"$f":"G217-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-2.6539532838533546},{"$f":"H217-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":4.4967701071935124},{"$f":"I217-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":11.822136479111023},{"$f":"J217-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":15.976684516413385},{"$f":"K217-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":25.988187590493254},{"$f":"L217-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":29.626168126565972},{"$f":"M217-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":47.302140649275827},{"$f":"N217-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":59.589543596817094},{"$f":"O217","v":203.50635350967414},{"$f":"P217","v":206.288013064854},{"$f":"Q217","v":205.09728107618676},{"$f":"R217","v":206.62971574837499},{"$f":"S217","v":206.95061408109467},{"$f":"T217","v":200.68023327529528},202.59744044281831,200.10651956785924,196.76881450312118,195.03176636850998,195.41136506471236,194.4123891030471,191.6524499113192,191.22714458422152,191.39146745424799,189.09940837173357,189.65435490296417,187.39196655784576,185.79999891240374,183.72328519295971,100.74687192666759,91.436493648565801,80.864907198881212,71.947464508860961,62.839389987755375,52.694854625056649,41.705610631895418,31.138359178719643,20.842693945682562,10.142109554992736,2.1356211856373853E-16,2.1865039058602233E-16,2.2447849976267408E-16,2.3048255261775611E-16,2.3857543614464635E-16,2.4314876562955172E-16,2.5088750279809054E-16,2.5061025367260387E-16,2.5873613817853007E-16,2.6468086690807687E-16]
["Cash Flow","Real",null,{"$f":"D223/D213","v":-1038.6956808504992},-15.336915614561567,-13.632261826587779,-2.4526692655662208,4.0775789405224758,10.520370174933525,13.615072290113188,21.424318949296694,23.089741866620507,36.268265786489721,45.886280737993815,150.97852178832451,150.24376986997288,144.63023446328208,141.82495825419156,137.45855536132925,128.53480914496831,127.80316540563064,124.78222027260877,120.23134619439202,116.65626444485419,113.89664581970023,111.32587323028544,106.41267117262963,102.51949921705111,100.22686734355116,95.178759711101151,92.998969559767772,89.077840033316946,85.710593998593907,82.556384521649747,44.071661864268997,39.349613559862,33.518817514276883,28.707950574605441,24.887766323298244,20.600417153168369,15.956861029565873,11.414184342591698,7.5160606634833744,3.5813935692093355,7.365834140026368E-17,7.3455357831024352E-17,7.344879387295107E-17,7.2855157457697259E-17,7.4026260802148725E-17,7.311815025259503E-17,7.5528758900028346E-17,7.3075854106871358E-17,7.3750793776231457E-17,7.3768425326003328E-17]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E224:I224)+$D224+I221/I213/POWER(1+Real_WACC,I$3)","v":8.7701961251364082},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:N224)+$D224+N221/N213/POWER(1+Real_WACC,N$3)","v":34.520420372847866},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:S224)+$D224+S221/S213/POWER(1+Real_WACC,S$3)","v":10.716582807763075},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:X224)+$D224+X221/X213/POWER(1+Real_WACC,X$3)","v":15.54079993023322},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:AC224)+$D224+AC221/AC213/POWER(1+Real_WACC,AC$3)","v":14.852026811671124},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:AH224)+$D224+AH221/AH213/POWER(1+Real_WACC,AH$3)","v":14.204171638074982},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:AM224)+$D224+AM221/AM213/POWER(1+Real_WACC,AM$3)","v":14.326175211064806},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:AR224)+$D224+AR221/AR213/POWER(1+Real_WACC,AR$3)","v":14.339414694303969},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:AW224)+$D224+AW221/AW213/POWER(1+Real_WACC,AW$3)","v":14.339414694303969},null,null,null,null,{"$f":"NPV(Real_WACC,$E224:BB224)+$D224+BB221/BB213/POWER(1+Real_WACC,BB$3)","v":14.339414694303969}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E224:BB224)+D224","v":14.339414694303969}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I225-D225)/ROUND(SUM(E216/E213,F216/F213,G216/G213,H216/H213,I216/I213),6),0)","v":1.7460022231459454E-2},null,null,null,null,{"$f":"IFERROR((N225-I225)/ROUND(SUM(J216/J213,K216/K213,L216/L213,M216/M213,N216/N213),6),0)","v":4.0074269951261746E-2},null,null,null,null,{"$f":"IFERROR((S225-N225)/ROUND(SUM(O216/O213,P216/P213,Q216/Q213,R216/R213,S216/S213),6),0)","v":-3.3091849918718379E-2},null,null,null,null,{"$f":"IFERROR((X225-S225)/ROUND(SUM(T216/T213,U216/U213,V216/V213,W216/W213,X216/X213),6),0)","v":7.781192950922524E-3},null,null,null,null,{"$f":"IFERROR((AC225-X225)/ROUND(SUM(Y216/Y213,Z216/Z213,AA216/AA213,AB216/AB213,AC216/AC213),6),0)","v":-1.2911601547041503E-3},null,null,null,null,{"$f":"IFERROR((AH225-AC225)/ROUND(SUM(AD216/AD213,AE216/AE213,AF216/AF213,AG216/AG213,AH216/AH213),6),0)","v":-1.4725717480587712E-3},null,null,null,null,{"$f":"IFERROR((AM225-AH225)/ROUND(SUM(AI216/AI213,AJ216/AJ213,AK216/AK213,AL216/AL213,AM216/AM213),6),0)","v":7.1852168016676694E-4},null,null,null,null,{"$f":"IFERROR((AR225-AM225)/ROUND(SUM(AN216/AN213,AO216/AO213,AP216/AP213,AQ216/AQ213,AR216/AR213),6),0)","v":2.2325143568438987E-4},null,null,null,null,{"$f":"IFERROR((AW225-AR225)/ROUND(SUM(AS216/AS213,AT216/AT213,AU216/AU213,AV216/AV213,AW216/AW213),6),0)","v":0},null,null,null,null,{"$f":"IFERROR((BB225-AW225)/ROUND(SUM(AX216/AX213,AY216/AY213,AZ216/AZ213,BA216/BA213,BB216/BB213),6),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(I225-D225)/(I221/I213)","v":6.4525319042555507E-3},null,null,null,null,{"$f":"(N225-I225)/(N221/N213)","v":1.5837768602460691E-2},null,null,null,null,{"$f":"(S225-N225)/(S221/S213)","v":-1.9474367881781959E-2}]
[]
["Debt",null,null,null,{"$f":"$C$4*D221","v":623.21740851029949},682.0943978110007,732.30984407089215,809.43865156717152,863.06212912693002,916.42165414138788,970.72263651275489,1049.8347040730866,1121.4158096873389,1219.2653691109106,1266.8508107805103,1205.9706439649672,1194.1844301670144,1157.8048635086018,1135.2541798137684,1104.1543879220094,1076.7166534358639,1049.9206077286972,998.33630650829821,941.46511503531519,890.92743154110201,838.7439947947978,787.48524434898991,726.99009412919474,672.86250890011434,617.22501565689379,550.35497037663129,487.77698868928951,413.604604553863,336.84132144216966,254.54618865673314,213.80404509098094,{"$f":"$C$4*AJ221","v":175.62117046454648},138.82019762526804,108.07084163329606,80.094247703405941,53.60301080930315,32.386185906740707,16.354014529391641,5.6125145866573032,2.5004456226222894E-15,2.5534660482581071E-15,2.6143042247127279E-15,2.6839883007474011E-15,2.755776056087649E-15,2.8525390188143675E-15,2.9059875756190599E-15,2.9984769370374817E-15,2.9951633996977828E-15,3.0922797447221836E-15]
["Incremental debt raised",null,null,{"$f":"E230-D230","v":623.21740851029949},{"$f":"F230-E230","v":58.876989300701212},{"$f":"G230-F230","v":50.215446259891451},{"$f":"H230-G230","v":77.128807496279364},{"$f":"I230-H230","v":53.623477559758499},{"$f":"J230-I230","v":53.359525014457859},{"$f":"K230-J230","v":54.300982371367013},{"$f":"L230-K230","v":79.112067560331752},{"$f":"M230-L230","v":71.581105614252238},{"$f":"N230-M230","v":97.849559423571691},{"$f":"O230-N230","v":47.585441669599732},{"$f":"P230-O230","v":-60.880166815543134},{"$f":"Q230-P230","v":-11.786213797952769},{"$f":"R230-Q230","v":-36.379566658412614},{"$f":"S230-R230","v":-22.550683694833424},{"$f":"T230-S230","v":-31.099791891758969},{"$f":"U230-T230","v":-27.437734486145473},{"$f":"V230-U230","v":-26.796045707166741},{"$f":"W230-V230","v":-51.58430122039897},{"$f":"X230-W230","v":-56.871191472983014},{"$f":"Y230-X230","v":-50.537683494213184},{"$f":"Z230-Y230","v":-52.18343674630421},{"$f":"AA230-Z230","v":-51.258750445807891},{"$f":"AB230-AA230","v":-60.495150219795164},{"$f":"AC230-AB230","v":-54.12758522908041},{"$f":"AD230-AC230","v":-55.637493243220547},{"$f":"AE230-AD230","v":-66.870045280262502},{"$f":"AF230-AE230","v":-62.577981687341776},{"$f":"AG230-AF230","v":-74.172384135426512},{"$f":"AH230-AG230","v":-76.76328311169334},{"$f":"AI230-AH230","v":-82.295132785436522},{"$f":"AJ230-AI230","v":-40.742143565752201},{"$f":"AK230-AJ230","v":-38.182874626434455},{"$f":"AL230-AK230","v":-36.800972839278444},{"$f":"AM230-AL230","v":-30.749355991971981},{"$f":"AN230-AM230","v":-27.976593929890115},{"$f":"AO230-AN230","v":-26.491236894102791},{"$f":"AP230-AO230","v":-21.216824902562443},{"$f":"AQ230-AP230","v":-16.032171377349066},{"$f":"AR230-AQ230","v":-10.741499942734338},{"$f":"AS230-AR230","v":-5.6125145866573005},{"$f":"AT230-AS230","v":5.3020425635817693E-17},{"$f":"AU230-AT230","v":6.0838176454620807E-17},{"$f":"AV230-AU230","v":6.9684076034673154E-17},{"$f":"AW230-AV230","v":7.1787755340247876E-17},{"$f":"AX230-AW230","v":9.6762962726718503E-17},{"$f":"AY230-AX230","v":5.3448556804692451E-17},{"$f":"AZ230-AY230","v":9.248936141842177E-17},{"$f":"BA230-AZ230","v":-3.3135373396989307E-18},{"$f":"BB230-BA230","v":9.7116345024400805E-17},{"$f":"BC230-BB230","v":-3.0922797447221836E-15}]
["Nominal interest cost",null,null,null,{"$f":"E230*$C$5","v":34.27695746806647},{"$f":"F230*$C$5","v":37.515191879605041},40.277041423899071,44.519125836194434,47.468417101981153,50.403190977776333,53.389745008201523,57.740908724019768,61.677869532803641,67.059595301100089,69.676794592928061,66.328385418073196,65.680143659185788,63.679267492973096,62.438979889757263,60.728491335710515,59.219415938972517,57.745633425078346,54.908496857956401,51.780581326942333,49.00100873476061,46.13091971371388,43.311688439194448,39.984455177105708,37.007437989506286,33.94737586112916,30.269523370714722,26.827734377910922,22.748253250462465,18.52627267931933,14.000040376120323,11.759222480003951,9.6591643755500574,7.6351108693897425,5.943896289831283,4.4051836236873267,2.9481655945116731,1.7812402248707389,0.89947079911654026,0.30868830226615168,1.3752450924422591E-16,1.4044063265419588E-16,1.4378673235920005E-16,1.4761935654110707E-16,1.5156768308482069E-16,1.568896460347902E-16,1.5982931665904829E-16,1.6491623153706149E-16,1.6473398698337806E-16,1.700753859597201E-16]
[]
["Total cash flow to equity",null,null,{"$f":"D223+D231-D232","v":-415.47827234019974},{"$f":"E223+E231-E232","v":9.0775389371405737},-1.7786148364049268,34.197812788526939,13.601121830757577,17.713244391587729,19.874475910004065,51.710510142623484,43.466365016798441,83.473830540043878,40.115389965316737,72.949392101202946,128.17341384882803,103.03757075858836,120.39976456056847,113.41184229957844,112.51400745343929,116.58197879667905,90.776584922381915,84.989126172181756,92.713501547354468,94.226919583647543,97.022718943525334,87.845611252329576,97.115104178035409,98.746536221521154,88.281987230341912,96.806849844907674,86.391848044508322,86.288462550247928,82.901879728203852,46.004687984795069,41.494396542127397,34.404769984052713,33.562997647499238,28.918899768033977,21.79843410726653,17.540620134821303,13.324947576499838,9.2017232038316834,4.2209066660692836,1.2905803495533031E-16,1.3904793438644725E-16,1.5037584343814719E-16,1.5465095141689692E-16,1.8377071578654416E-16,1.3970767639945397E-16,1.8354754755746402E-16,8.2380484795843445E-17,1.9111849621955282E-16,-2.9976742637738266E-15]
["Total cash flow to debt holders",null,null,{"$f":"-D231+D232","v":-623.21740851029949},{"$f":"-E231+E232","v":-24.600031832634741},-12.70025438028641,-36.851766072380293,-9.104351723564065,-5.8911079124767056,-3.8977913935906798,-25.72232255213023,-13.84019689023247,-36.17168989076805,19.474153631500357,130.55696140847118,78.114599216025965,102.0597103175984,86.22995118780652,93.538771781516232,88.166225821855988,86.015461646139258,109.32993464547732,111.77968833093942,102.31826482115551,101.18444548106481,97.389670159521771,103.80683865898962,94.112040406186111,92.644931232726833,100.81742114139166,92.847505058056498,101.00011851333744,99.511536362155809,100.82140546475586,54.742183941872526,49.942097106438403,46.460137214828499,38.384466861361723,33.920490219721401,30.896420517790119,24.164990497074115,17.813411602219805,11.640970741850879,5.9212028889234523,8.4504083608408216E-17,7.9602456199575077E-17,7.4102656324526896E-17,7.5831601200859191E-17,5.4804720358102186E-17,1.0344108923009775E-16,6.7339955240626522E-17,1.6822976887676042E-16,6.7617641958977259E-17,3.2623551306819037E-15]
["Real cash flow to equity",null,null,{"$f":"D234/D213","v":-415.47827234019974},{"$f":"E234/E213","v":8.969013521483701},-1.6746157987651396,31.604144988650855,12.333218426234072,15.762792819033741,16.936707109965759,42.629462268914608,33.876373881042724,64.002411533336442,30.890420277710351,54.120135292350625,93.35131308719285,72.659900409922685,82.639089546109517,75.329218386654063,72.064728240196331,73.542616762095705,56.606370646202613,51.930775094466824,55.455636563741237,54.92070577853049,55.557873443134518,48.775197752380542,52.064741480041114,51.711061721575739,44.4346712756359,47.470237561957866,41.066857676184291,39.805357501072841,37.252106902078317,20.124724611925238,17.857076575004882,14.260910531683496,13.392061612975121,11.453434221655501,8.5218346096739257,6.7111650836181047,4.8844387438848171,3.3182231619779525,1.490491490762069,4.4512579586298297E-17,4.6713000368517143E-17,4.9202593298853497E-17,4.8884912495509682E-17,5.7021205344729447E-17,4.2012003836282987E-17,5.5256313333852892E-17,2.4021460415019262E-17,5.4476892562205391E-17,-8.354729703816514E-16]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D223:BB223)","v":7.9051053057867859E-2}]
["Nominal Equity",{"$f":"IRR(D234:BB234)","v":0.11532956796688976}]
["Nominal Debt",{"$f":"IRR(D235:BB235)","v":5.4999999993464055E-2}]
["Real Equity",8.5881238853119379E-2,{"$f":"NPV(Inputs!$J$17,D236:BB236)","v":11.25765309453473}]
["Variation from target real RoE",{"$f":"B242-Inputs!$J$17","v":2.3190768326689232E-3}]
["Approach H"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A245,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A245,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A245,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A245,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A245,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A245,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D246*(1+E245),\"NA\")","v":1.012100039251465},{"$f":"IFERROR(E246*(1+F245),\"NA\")","v":1.0621032225519884},{"$f":"IFERROR(F246*(1+G245),\"NA\")","v":1.0820673301178525},{"$f":"IFERROR(G246*(1+H245),\"NA\")","v":1.1028039365480253},{"$f":"IFERROR(H246*(1+I245),\"NA\")","v":1.1237376900747433},{"$f":"IFERROR(I246*(1+J245),\"NA\")","v":1.1734557243603563},{"$f":"IFERROR(J246*(1+K245),\"NA\")","v":1.213022810759937},{"$f":"IFERROR(K246*(1+L245),\"NA\")","v":1.2830878880198655},{"$f":"IFERROR(L246*(1+M245),\"NA\")","v":1.3042294585504095},{"$f":"IFERROR(M246*(1+N245),\"NA\")","v":1.2986352922579969},{"$f":"IFERROR(N246*(1+O245),\"NA\")","v":1.347915922736314},{"$f":"IFERROR(O246*(1+P245),\"NA\")","v":1.3730220776767257},{"$f":"IFERROR(P246*(1+Q245),\"NA\")","v":1.4180802640422721},{"$f":"IFERROR(Q246*(1+R245),\"NA\")","v":1.4569347898416756},{"$f":"IFERROR(R246*(1+S245),\"NA\")","v":1.5055491710726605},{"$f":"IFERROR(S246*(1+T245),\"NA\")","v":1.5612909421988372},{"$f":"IFERROR(T246*(1+U245),\"NA\")","v":1.5852302233657545},{"$f":"IFERROR(U246*(1+V245),\"NA\")","v":1.6036460894083409},{"$f":"IFERROR(V246*(1+W245),\"NA\")","v":1.6365849733145474},{"$f":"IFERROR(W246*(1+X245),\"NA\")","v":1.6718499199046915},{"$f":"IFERROR(X246*(1+Y245),\"NA\")","v":1.7156902528459963},{"$f":"IFERROR(Y246*(1+Z245),\"NA\")","v":1.7463360803906862},{"$f":"IFERROR(Z246*(1+AA245),\"NA\")","v":1.8010303453468244},{"$f":"IFERROR(AA246*(1+AB245),\"NA\")","v":1.8652758357642905},{"$f":"IFERROR(AB246*(1+AC245),\"NA\")","v":1.9095824555526484},{"$f":"IFERROR(AC246*(1+AD245),\"NA\")","v":1.986781598601542},{"$f":"IFERROR(AD246*(1+AE245),\"NA\")","v":2.0393167343760594},{"$f":"IFERROR(AE246*(1+AF245),\"NA\")","v":2.1036878138014719},{"$f":"IFERROR(AF246*(1+AG245),\"NA\")","v":2.1677600194376416},{"$f":"IFERROR(AG246*(1+AH245),\"NA\")","v":2.2254279454883319},{"$f":"IFERROR(AH246*(1+AI245),\"NA\")","v":2.2859785101125922},{"$f":"IFERROR(AI246*(1+AJ245),\"NA\")","v":2.3236948314489743},{"$f":"IFERROR(AJ246*(1+AK245),\"NA\")","v":2.4125226722105548},{"$f":"IFERROR(AK246*(1+AL245),\"NA\")","v":2.5061860240383877},{"$f":"IFERROR(AL246*(1+AM245),\"NA\")","v":2.5249108004091707},{"$f":"IFERROR(AM246*(1+AN245),\"NA\")","v":2.5579508528035859},{"$f":"IFERROR(AN246*(1+AO245),\"NA\")","v":2.6136475434999809},{"$f":"IFERROR(AO246*(1+AP245),\"NA\")","v":2.7280406767680945},{"$f":"IFERROR(AP246*(1+AQ245),\"NA\")","v":2.773087509384585},{"$f":"IFERROR(AQ246*(1+AR245),\"NA\")","v":2.831889140079014},{"$f":"IFERROR(AR246*(1+AS245),\"NA\")","v":2.89936094818141},{"$f":"IFERROR(AS246*(1+AT245),\"NA\")","v":2.9766431890373815},{"$f":"IFERROR(AT246*(1+AU245),\"NA\")","v":3.0562584887502502},{"$f":"IFERROR(AU246*(1+AV245),\"NA\")","v":3.1635722255021395},{"$f":"IFERROR(AV246*(1+AW245),\"NA\")","v":3.2228486696402383},{"$f":"IFERROR(AW246*(1+AX245),\"NA\")","v":3.3254228230551024},{"$f":"IFERROR(AX246*(1+AY245),\"NA\")","v":3.3217479864877855},{"$f":"IFERROR(AY246*(1+AZ245),\"NA\")","v":3.4294536373956506},{"$f":"IFERROR(AZ246*(1+BA245),\"NA\")","v":3.5082488598504553},{"$f":"IFERROR(BA246*(1+BB245),\"NA\")","v":3.5879967037167733}]
[]
["Closing RAB (PTRM)","Nominal",null,{"$f":"PTRM_ORAB!E154","v":1038.6956808504992},{"$f":"PTRM_ORAB!F154","v":1126.3509761664131},{"$f":"PTRM_ORAB!G154","v":1242.5405998705223},{"$f":"PTRM_ORAB!H154","v":1336.4463980189159},{"$f":"PTRM_ORAB!I154","v":1430.1854761598509},{"$f":"PTRM_ORAB!J154","v":1515.4381506541295},{"$f":"PTRM_ORAB!K154","v":1634.3952068217036},{"$f":"PTRM_ORAB!L154","v":1744.7165869789828},{"$f":"PTRM_ORAB!M154","v":1884.165800245793},{"$f":"PTRM_ORAB!N154","v":1977.0090381952416},{"$f":"PTRM_ORAB!O154","v":2046.5970886358723},{"$f":"PTRM_ORAB!P154","v":2020.9523555652561},{"$f":"PTRM_ORAB!Q154","v":1969.2895294513846},{"$f":"PTRM_ORAB!R154","v":1930.1606936254177},{"$f":"PTRM_ORAB!S154","v":1880.890721825614},{"$f":"PTRM_ORAB!T154","v":1868.4315945742358},{"$f":"PTRM_ORAB!U154","v":1819.771054144607},{"$f":"PTRM_ORAB!V154","v":1744.1742892158379},{"$f":"PTRM_ORAB!W154","v":1661.9335259733527},{"$f":"PTRM_ORAB!X154","v":1584.8732707176375},{"$f":"PTRM_ORAB!Y154","v":1482.9697626393915},{"$f":"PTRM_ORAB!Z154","v":1401.5124485641886},{"$f":"PTRM_ORAB!AA154","v":1308.8052264620724},{"$f":"PTRM_ORAB!AB154","v":1220.949211425117},{"$f":"PTRM_ORAB!AC154","v":1129.2904048195458},{"$f":"PTRM_ORAB!AD154","v":1032.6613425928044},{"$f":"PTRM_ORAB!AE154","v":929.91304720856249},{"$f":"PTRM_ORAB!AF154","v":812.09737619054863},{"$f":"PTRM_ORAB!AG154","v":689.14775292271133},{"$f":"PTRM_ORAB!AH154","v":557.61653186363856},{"$f":"PTRM_ORAB!AI154","v":431.30205221407545},{"$f":"PTRM_ORAB!AJ154","v":361.47943728427799},{"$f":"PTRM_ORAB!AK154","v":294.55848121303796},{"$f":"PTRM_ORAB!AL154","v":235.98796400069421},{"$f":"PTRM_ORAB!AM154","v":181.77036548517407},{"$f":"PTRM_ORAB!AN154","v":131.6706148529824},{"$f":"PTRM_ORAB!AO154","v":89.330371394081951},{"$f":"PTRM_ORAB!AP154","v":54.916547578583746},{"$f":"PTRM_ORAB!AQ154","v":28.405295909683844},{"$f":"PTRM_ORAB!AR154","v":9.8038039539944357},{"$f":"PTRM_ORAB!AS154","v":2.1584015501651295},{"$f":"PTRM_ORAB!AT154","v":1.7688024749987559},{"$f":"PTRM_ORAB!AU154","v":1.3609731154656046},{"$f":"PTRM_ORAB!AV154","v":0.93049558151581424},{"$f":"PTRM_ORAB!AW154","v":0.47713187946311619},{"$f":"PTRM_ORAB!AX154","v":1.1929186634331904E-2},{"$f":"PTRM_ORAB!AY154","v":9.8042945479192983E-3},{"$f":"PTRM_ORAB!AZ154","v":7.4283778655413763E-3},{"$f":"PTRM_ORAB!BA154","v":5.1020050976633702E-3},{"$f":"PTRM_ORAB!BB154","v":2.6218330267597234E-3},{"$f":"PTRM_ORAB!BC154","v":0}]
["MAR (PTRM)","Nominal",null,null,{"$f":"PTRM_MAR!E154","v":97.020932790615618},{"$f":"PTRM_MAR!F154","v":82.420893178598789},{"$f":"PTRM_MAR!G154","v":114.11866244497344},{"$f":"PTRM_MAR!H154","v":123.71412580529537},{"$f":"PTRM_MAR!I154","v":133.88308646616025},{"$f":"PTRM_MAR!J154","v":123.58430826096608},{"$f":"PTRM_MAR!K154","v":145.11484774655466},{"$f":"PTRM_MAR!L154","v":133.54370872994807},{"$f":"PTRM_MAR!M154","v":190.68039223877062},{"$f":"PTRM_MAR!N154","v":224.82589138743964},{"$f":"PTRM_MAR!O154","v":183.5104582855123},{"$f":"PTRM_MAR!P154","v":207.5504265641944},{"$f":"PTRM_MAR!Q154","v":191.03138735952638},{"$f":"PTRM_MAR!R154","v":198.15429269149385},{"$f":"PTRM_MAR!S154","v":192.30640252858586},{"$f":"PTRM_MAR!T154","v":192.13172580394286},{"$f":"PTRM_MAR!U154","v":215.33145524665872},{"$f":"PTRM_MAR!V154","v":216.17060766380078},{"$f":"PTRM_MAR!W154","v":204.6750813361125},{"$f":"PTRM_MAR!X154","v":202.00274669447759},{"$f":"PTRM_MAR!Y154","v":194.05107367709707},{"$f":"PTRM_MAR!Z154","v":199.11637466085955},{"$f":"PTRM_MAR!AA154","v":187.22641674473982},{"$f":"PTRM_MAR!AB154","v":184.35878300471992},{"$f":"PTRM_MAR!AC154","v":191.42638892027975},{"$f":"PTRM_MAR!AD154","v":183.41544722756967},{"$f":"PTRM_MAR!AE154","v":190.45655906745029},{"$f":"PTRM_MAR!AF154","v":186.38724764162276},{"$f":"PTRM_MAR!AG154","v":185.36453904493371},{"$f":"PTRM_MAR!AH154","v":184.22237566409302},{"$f":"PTRM_MAR!AI154","v":102.42606731835198},{"$f":"PTRM_MAR!AJ154","v":94.246301643882305},{"$f":"PTRM_MAR!AK154","v":80.837101311756896},{"$f":"PTRM_MAR!AL154","v":72.056656570244257},{"$f":"PTRM_MAR!AM154","v":64.765905320064249},{"$f":"PTRM_MAR!AN154","v":52.161317964728738},{"$f":"PTRM_MAR!AO154","v":41.076815661280705},{"$f":"PTRM_MAR!AP154","v":30.607378249415511},{"$f":"PTRM_MAR!AQ154","v":20.720191923792321},{"$f":"PTRM_MAR!AR154","v":10.244248349102651},{"$f":"PTRM_MAR!AS154","v":0.55398564136186534},{"$f":"PTRM_MAR!AT154","v":0.54254357205810355},{"$f":"PTRM_MAR!AU154","v":0.53413095150717405},{"$f":"PTRM_MAR!AV154","v":0.52423141130437068},{"$f":"PTRM_MAR!AW154","v":0.517496112344346},{"$f":"PTRM_MAR!AX154","v":3.0078507104758095E-3},{"$f":"PTRM_MAR!AY154","v":3.1015978783638393E-3},{"$f":"PTRM_MAR!AZ154","v":2.8761965320819685E-3},{"$f":"PTRM_MAR!BA154","v":2.8578054787029199E-3},{"$f":"PTRM_MAR!BB154","v":2.7905363350655128E-3}]
["MAR (Pricing)","Nominal",null,null,{"$f":"Pricing_MAR!E154","v":97.020932790615618},{"$f":"Pricing_MAR!F154","v":82.420893178598789},{"$f":"Pricing_MAR!G154","v":114.11866244497344},{"$f":"Pricing_MAR!H154","v":123.71412580529535},{"$f":"Pricing_MAR!I154","v":133.88308646616025},{"$f":"Pricing_MAR!J154","v":123.58430826096608},{"$f":"Pricing_MAR!K154","v":145.11484774655469},{"$f":"Pricing_MAR!L154","v":133.54370872994807},{"$f":"Pricing_MAR!M154","v":190.68039223877057},{"$f":"Pricing_MAR!N154","v":224.82589138743964},{"$f":"Pricing_MAR!O154","v":183.5104582855123},{"$f":"Pricing_MAR!P154","v":207.55042656419445},{"$f":"Pricing_MAR!Q154","v":191.03138735952638},{"$f":"Pricing_MAR!R154","v":198.15429269149385},{"$f":"Pricing_MAR!S154","v":192.30640252858583},{"$f":"Pricing_MAR!T154","v":192.13172580394286},{"$f":"Pricing_MAR!U154","v":215.33145524665872},{"$f":"Pricing_MAR!V154","v":216.17060766380078},{"$f":"Pricing_MAR!W154","v":204.6750813361125},{"$f":"Pricing_MAR!X154","v":202.00274669447759},{"$f":"Pricing_MAR!Y154","v":194.05107367709707},{"$f":"Pricing_MAR!Z154","v":199.11637466085955},{"$f":"Pricing_MAR!AA154","v":187.22641674473982},{"$f":"Pricing_MAR!AB154","v":184.35878300471992},{"$f":"Pricing_MAR!AC154","v":191.42638892027975},{"$f":"Pricing_MAR!AD154","v":183.41544722756967},{"$f":"Pricing_MAR!AE154","v":190.45655906745031},{"$f":"Pricing_MAR!AF154","v":186.38724764162276},{"$f":"Pricing_MAR!AG154","v":185.36453904493371},{"$f":"Pricing_MAR!AH154","v":184.22237566409299},{"$f":"Pricing_MAR!AI154","v":102.42606731835198},{"$f":"Pricing_MAR!AJ154","v":94.246301643882305},{"$f":"Pricing_MAR!AK154","v":80.837101311756896},{"$f":"Pricing_MAR!AL154","v":72.056656570244257},{"$f":"Pricing_MAR!AM154","v":64.765905320064249},{"$f":"Pricing_MAR!AN154","v":52.161317964728738},{"$f":"Pricing_MAR!AO154","v":41.076815661280705},{"$f":"Pricing_MAR!AP154","v":30.607378249415511},{"$f":"Pricing_MAR!AQ154","v":20.720191923792321},{"$f":"Pricing_MAR!AR154","v":10.244248349102651},{"$f":"Pricing_MAR!AS154","v":0.55398564136186534},{"$f":"Pricing_MAR!AT154","v":0.54254357205810355},{"$f":"Pricing_MAR!AU154","v":0.53413095150717405},{"$f":"Pricing_MAR!AV154","v":0.52423141130437068},{"$f":"Pricing_MAR!AW154","v":0.517496112344346},{"$f":"Pricing_MAR!AX154","v":3.0078507104758095E-3},{"$f":"Pricing_MAR!AY154","v":3.1015978783638393E-3},{"$f":"Pricing_MAR!AZ154","v":2.8761965320819685E-3},{"$f":"Pricing_MAR!BA154","v":2.8578054787029199E-3},{"$f":"Pricing_MAR!BB154","v":2.7905363350655132E-3}]
["Opening RAB (RFM)","Nominal",null,null,{"$f":"RFM_ORAB!E154","v":1038.6956808504992},{"$f":"RFM_ORAB!F154","v":1120.0231099243128},{"$f":"RFM_ORAB!G154","v":1247.3213681671273},{"$f":"RFM_ORAB!H154","v":1337.3042355108032},{"$f":"RFM_ORAB!I154","v":1426.9810875178048},{"$f":"RFM_ORAB!J154","v":1515.4381506541295},{"$f":"RFM_ORAB!K154","v":1645.965113411567},{"$f":"RFM_ORAB!L154","v":1761.5397171012542},{"$f":"RFM_ORAB!M154","v":1925.6177916750103},{"$f":"RFM_ORAB!N154","v":2010.2177873586068},{"$f":"RFM_ORAB!O154","v":2046.5970886358723},{"$f":"RFM_ORAB!P154","v":2034.6622749890621},{"$f":"RFM_ORAB!Q154","v":1979.5604855293925},{"$f":"RFM_ORAB!R154","v":1949.7919076174051},{"$f":"RFM_ORAB!S154","v":1905.3748115821618},{"$f":"RFM_ORAB!T154","v":1868.4315945742358},{"$f":"RFM_ORAB!U154","v":1828.7605866930833},{"$f":"RFM_ORAB!V154","v":1743.9227471582374},{"$f":"RFM_ORAB!W154","v":1649.5731724654961},{"$f":"RFM_ORAB!X154","v":1567.514971463326},{"$f":"RFM_ORAB!Y154","v":1482.9697626393915},{"$f":"RFM_ORAB!Z154","v":1402.9656549060808},{"$f":"RFM_ORAB!AA154","v":1306.0164122347478},{"$f":"RFM_ORAB!AB154","v":1222.7316203211683},{"$f":"RFM_ORAB!AC154","v":1138.2703100234464},{"$f":"RFM_ORAB!AD154","v":1032.6613425928044},{"$f":"RFM_ORAB!AE154","v":937.77682667618956},{"$f":"RFM_ORAB!AF154","v":820.4180096696922},{"$f":"RFM_ORAB!AG154","v":700.39976985641852},{"$f":"RFM_ORAB!AH154","v":571.21135193683347},{"$f":"RFM_ORAB!AI154","v":431.30205221407545},{"$f":"RFM_ORAB!AJ154","v":362.0162084525308},{"$f":"RFM_ORAB!AK154","v":293.22962943908726},{"$f":"RFM_ORAB!AL154","v":237.00405579921141},{"$f":"RFM_ORAB!AM154","v":184.91944969907985},{"$f":"RFM_ORAB!AN154","v":131.6706148529824},{"$f":"RFM_ORAB!AO154","v":89.033419053390816},{"$f":"RFM_ORAB!AP154","v":55.064172022828302},{"$f":"RFM_ORAB!AQ154","v":29.996353496770144},{"$f":"RFM_ORAB!AR154","v":11.512996169155166},{"$f":"RFM_ORAB!AS154","v":2.1584015501651295},{"$f":"RFM_ORAB!AT154","v":1.7689932011204164},{"$f":"RFM_ORAB!AU154","v":1.364808564579103},{"$f":"RFM_ORAB!AV154","v":0.93794528598363658},{"$f":"RFM_ORAB!AW154","v":0.4951182529582861},{"$f":"RFM_ORAB!AX154","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY154","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ154","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA154","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB154","v":2.623387184165488E-3}]
["Capex (RFM)","Nominal",null,{"$f":"RFM_NomCapex!D154","v":1024.69507659596},{"$f":"RFM_NomCapex!E154","v":104.33494995884223},{"$f":"RFM_NomCapex!F154","v":111.48925630905434},{"$f":"RFM_NomCapex!G154","v":111.91613764140075},{"$f":"RFM_NomCapex!H154","v":114.08143320314349},{"$f":"RFM_NomCapex!I154","v":116.23660497651912},{"$f":"RFM_NomCapex!J154","v":122.87463413430304},{"$f":"RFM_NomCapex!K154","v":126.3760413666899},{"$f":"RFM_NomCapex!L154","v":135.22119626596862},{"$f":"RFM_NomCapex!M154","v":134.74028290986578},{"$f":"RFM_NomCapex!N154","v":132.78482597928635},{"$f":"RFM_NomCapex!O154","v":0},{"$f":"RFM_NomCapex!P154","v":0},{"$f":"RFM_NomCapex!Q154","v":0},{"$f":"RFM_NomCapex!R154","v":0},{"$f":"RFM_NomCapex!S154","v":0},{"$f":"RFM_NomCapex!T154","v":0},{"$f":"RFM_NomCapex!U154","v":0},{"$f":"RFM_NomCapex!V154","v":0},{"$f":"RFM_NomCapex!W154","v":0},{"$f":"RFM_NomCapex!X154","v":0},{"$f":"RFM_NomCapex!Y154","v":0},{"$f":"RFM_NomCapex!Z154","v":0},{"$f":"RFM_NomCapex!AA154","v":0},{"$f":"RFM_NomCapex!AB154","v":0},{"$f":"RFM_NomCapex!AC154","v":0},{"$f":"RFM_NomCapex!AD154","v":0},{"$f":"RFM_NomCapex!AE154","v":0},{"$f":"RFM_NomCapex!AF154","v":0},{"$f":"RFM_NomCapex!AG154","v":0},{"$f":"RFM_NomCapex!AH154","v":0},{"$f":"RFM_NomCapex!AI154","v":0},{"$f":"RFM_NomCapex!AJ154","v":0},{"$f":"RFM_NomCapex!AK154","v":0},{"$f":"RFM_NomCapex!AL154","v":0},{"$f":"RFM_NomCapex!AM154","v":0},{"$f":"RFM_NomCapex!AN154","v":0},{"$f":"RFM_NomCapex!AO154","v":0},{"$f":"RFM_NomCapex!AP154","v":0},{"$f":"RFM_NomCapex!AQ154","v":0},{"$f":"RFM_NomCapex!AR154","v":0},{"$f":"RFM_NomCapex!AS154","v":0},{"$f":"RFM_NomCapex!AT154","v":0},{"$f":"RFM_NomCapex!AU154","v":0},{"$f":"RFM_NomCapex!AV154","v":0},{"$f":"RFM_NomCapex!AW154","v":0},{"$f":"RFM_NomCapex!AX154","v":0},{"$f":"RFM_NomCapex!AY154","v":0},{"$f":"RFM_NomCapex!AZ154","v":0},{"$f":"RFM_NomCapex!BA154","v":0},{"$f":"RFM_NomCapex!BB154","v":0}]
["Reg Depreciation (RFM)","Nominal",null,null,{"$f":"RFM_NomSLDepn!E154-RFM_IndexRAB!E154","v":23.007520885028626},{"$f":"RFM_NomSLDepn!F154-RFM_IndexRAB!F154","v":-15.8090019337603},{"$f":"RFM_NomSLDepn!G154-RFM_IndexRAB!G154","v":21.933270297725024},{"$f":"RFM_NomSLDepn!H154-RFM_IndexRAB!H154","v":24.404581196141599},{"$f":"RFM_NomSLDepn!I154-RFM_IndexRAB!I154","v":27.779541840194554},{"$f":"RFM_NomSLDepn!J154-RFM_IndexRAB!J154","v":-7.6523286231344301},{"$f":"RFM_NomSLDepn!K154-RFM_IndexRAB!K154","v":10.801437677002752},{"$f":"RFM_NomSLDepn!L154-RFM_IndexRAB!L154","v":-28.856878307787539},{"$f":"RFM_NomSLDepn!M154-RFM_IndexRAB!M154","v":50.140287226269422},{"$f":"RFM_NomSLDepn!N154-RFM_IndexRAB!N154","v":96.405524702020571},{"$f":"RFM_NomSLDepn!O154-RFM_IndexRAB!O154","v":11.934813646810042},{"$f":"RFM_NomSLDepn!P154-RFM_IndexRAB!P154","v":55.10178945967035},{"$f":"RFM_NomSLDepn!Q154-RFM_IndexRAB!Q154","v":29.768577911987052},{"$f":"RFM_NomSLDepn!R154-RFM_IndexRAB!R154","v":44.417096035243389},{"$f":"RFM_NomSLDepn!S154-RFM_IndexRAB!S154","v":36.943217007926258},{"$f":"RFM_NomSLDepn!T154-RFM_IndexRAB!T154","v":39.671007881152207},{"$f":"RFM_NomSLDepn!U154-RFM_IndexRAB!U154","v":84.837839534845941},{"$f":"RFM_NomSLDepn!V154-RFM_IndexRAB!V154","v":94.349574692741413},{"$f":"RFM_NomSLDepn!W154-RFM_IndexRAB!W154","v":82.058201002169938},{"$f":"RFM_NomSLDepn!X154-RFM_IndexRAB!X154","v":84.545208823934644},{"$f":"RFM_NomSLDepn!Y154-RFM_IndexRAB!Y154","v":80.004107733310263},{"$f":"RFM_NomSLDepn!Z154-RFM_IndexRAB!Z154","v":96.94924267133311},{"$f":"RFM_NomSLDepn!AA154-RFM_IndexRAB!AA154","v":83.28479191357944},{"$f":"RFM_NomSLDepn!AB154-RFM_IndexRAB!AB154","v":84.46131029772215},{"$f":"RFM_NomSLDepn!AC154-RFM_IndexRAB!AC154","v":105.60896743064177},{"$f":"RFM_NomSLDepn!AD154-RFM_IndexRAB!AD154","v":94.884515916615086},{"$f":"RFM_NomSLDepn!AE154-RFM_IndexRAB!AE154","v":117.35881700649709},{"$f":"RFM_NomSLDepn!AF154-RFM_IndexRAB!AF154","v":120.01823981327375},{"$f":"RFM_NomSLDepn!AG154-RFM_IndexRAB!AG154","v":129.18841791958508},{"$f":"RFM_NomSLDepn!AH154-RFM_IndexRAB!AH154","v":139.90929972275794},{"$f":"RFM_NomSLDepn!AI154-RFM_IndexRAB!AI154","v":69.285843761544697},{"$f":"RFM_NomSLDepn!AJ154-RFM_IndexRAB!AJ154","v":68.786579013443571},{"$f":"RFM_NomSLDepn!AK154-RFM_IndexRAB!AK154","v":56.22557363987579},{"$f":"RFM_NomSLDepn!AL154-RFM_IndexRAB!AL154","v":52.08460610013158},{"$f":"RFM_NomSLDepn!AM154-RFM_IndexRAB!AM154","v":53.248834846097438},{"$f":"RFM_NomSLDepn!AN154-RFM_IndexRAB!AN154","v":42.637195799591595},{"$f":"RFM_NomSLDepn!AO154-RFM_IndexRAB!AO154","v":33.969247030562514},{"$f":"RFM_NomSLDepn!AP154-RFM_IndexRAB!AP154","v":25.067818526058158},{"$f":"RFM_NomSLDepn!AQ154-RFM_IndexRAB!AQ154","v":18.483357327614979},{"$f":"RFM_NomSLDepn!AR154-RFM_IndexRAB!AR154","v":9.3545946189900366},{"$f":"RFM_NomSLDepn!AS154-RFM_IndexRAB!AS154","v":0.38940834904471316},{"$f":"RFM_NomSLDepn!AT154-RFM_IndexRAB!AT154","v":0.40418463654131342},{"$f":"RFM_NomSLDepn!AU154-RFM_IndexRAB!AU154","v":0.42686327859546641},{"$f":"RFM_NomSLDepn!AV154-RFM_IndexRAB!AV154","v":0.44282703302535054},{"$f":"RFM_NomSLDepn!AW154-RFM_IndexRAB!AW154","v":0.4831890663239542},{"$f":"RFM_NomSLDepn!AX154-RFM_IndexRAB!AX154","v":2.0509343608594282E-3},{"$f":"RFM_NomSLDepn!AY154-RFM_IndexRAB!AY154","v":2.5188821404900155E-3},{"$f":"RFM_NomSLDepn!AZ154-RFM_IndexRAB!AZ154","v":2.2665713747408614E-3},{"$f":"RFM_NomSLDepn!BA154-RFM_IndexRAB!BA154","v":2.4694115740761116E-3},{"$f":"RFM_NomSLDepn!BB154-RFM_IndexRAB!BB154","v":2.5862160179441242E-3}]
["Closing RAB (RFM)","Nominal",null,{"$f":"RFM_ORAB!E154","v":1038.6956808504992},{"$f":"RFM_ORAB!F154","v":1120.0231099243128},{"$f":"RFM_ORAB!G154","v":1247.3213681671273},{"$f":"RFM_ORAB!H154","v":1337.3042355108032},{"$f":"RFM_ORAB!I154","v":1426.9810875178048},{"$f":"RFM_ORAB!J154","v":1515.4381506541295},{"$f":"RFM_ORAB!K154","v":1645.965113411567},{"$f":"RFM_ORAB!L154","v":1761.5397171012542},{"$f":"RFM_ORAB!M154","v":1925.6177916750103},{"$f":"RFM_ORAB!N154","v":2010.2177873586068},{"$f":"RFM_ORAB!O154","v":2046.5970886358723},{"$f":"RFM_ORAB!P154","v":2034.6622749890621},{"$f":"RFM_ORAB!Q154","v":1979.5604855293925},{"$f":"RFM_ORAB!R154","v":1949.7919076174051},{"$f":"RFM_ORAB!S154","v":1905.3748115821618},{"$f":"RFM_ORAB!T154","v":1868.4315945742358},{"$f":"RFM_ORAB!U154","v":1828.7605866930833},{"$f":"RFM_ORAB!V154","v":1743.9227471582374},{"$f":"RFM_ORAB!W154","v":1649.5731724654961},{"$f":"RFM_ORAB!X154","v":1567.514971463326},{"$f":"RFM_ORAB!Y154","v":1482.9697626393915},{"$f":"RFM_ORAB!Z154","v":1402.9656549060808},{"$f":"RFM_ORAB!AA154","v":1306.0164122347478},{"$f":"RFM_ORAB!AB154","v":1222.7316203211683},{"$f":"RFM_ORAB!AC154","v":1138.2703100234464},{"$f":"RFM_ORAB!AD154","v":1032.6613425928044},{"$f":"RFM_ORAB!AE154","v":937.77682667618956},{"$f":"RFM_ORAB!AF154","v":820.4180096696922},{"$f":"RFM_ORAB!AG154","v":700.39976985641852},{"$f":"RFM_ORAB!AH154","v":571.21135193683347},{"$f":"RFM_ORAB!AI154","v":431.30205221407545},{"$f":"RFM_ORAB!AJ154","v":362.0162084525308},{"$f":"RFM_ORAB!AK154","v":293.22962943908726},{"$f":"RFM_ORAB!AL154","v":237.00405579921141},{"$f":"RFM_ORAB!AM154","v":184.91944969907985},{"$f":"RFM_ORAB!AN154","v":131.6706148529824},{"$f":"RFM_ORAB!AO154","v":89.033419053390816},{"$f":"RFM_ORAB!AP154","v":55.064172022828302},{"$f":"RFM_ORAB!AQ154","v":29.996353496770144},{"$f":"RFM_ORAB!AR154","v":11.512996169155166},{"$f":"RFM_ORAB!AS154","v":2.1584015501651295},{"$f":"RFM_ORAB!AT154","v":1.7689932011204164},{"$f":"RFM_ORAB!AU154","v":1.364808564579103},{"$f":"RFM_ORAB!AV154","v":0.93794528598363658},{"$f":"RFM_ORAB!AW154","v":0.4951182529582861},{"$f":"RFM_ORAB!AX154","v":1.1929186634331904E-2},{"$f":"RFM_ORAB!AY154","v":9.8782522734724761E-3},{"$f":"RFM_ORAB!AZ154","v":7.3593701329824606E-3},{"$f":"RFM_ORAB!BA154","v":5.0927987582415997E-3},{"$f":"RFM_ORAB!BB154","v":2.623387184165488E-3},{"$f":"RFM_ORAB!BC154","v":0}]
[]
["Cash Flow","Nominal",null,{"$f":"D250-(Capex_00_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1038.6956808504992},{"$f":"E250-(Capex_01_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-7.3140171682266271},{"$f":"F250-(Capex_02_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-29.068363130455552},{"$f":"G250-(Capex_03_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":2.2025248035726719},{"$f":"H250-(Capex_04_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":9.6326926021518489},{"$f":"I250-(Capex_05_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":17.64648148964109},{"$f":"J250-(Capex_06_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":0.70967412666301755},{"$f":"K250-(Capex_07_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":18.738806379864798},{"$f":"L250-(Capex_08_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":-1.6774875360205783},{"$f":"M250-(Capex_09_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":55.940109328904754},{"$f":"N250-(Capex_10_Amt_Nom_EY*(1+Real_WACC)^0.5)","v":92.041065408153258},{"$f":"O250","v":183.5104582855123},{"$f":"P250","v":207.55042656419445},{"$f":"Q250","v":191.03138735952638},{"$f":"R250","v":198.15429269149385},{"$f":"S250","v":192.30640252858583},{"$f":"T250","v":192.13172580394286},215.33145524665872,216.17060766380078,204.6750813361125,202.00274669447759,194.05107367709707,199.11637466085955,187.22641674473982,184.35878300471992,191.42638892027975,183.41544722756967,190.45655906745031,186.38724764162276,185.36453904493371,184.22237566409299,102.42606731835198,94.246301643882305,80.837101311756896,72.056656570244257,64.765905320064249,52.161317964728738,41.076815661280705,30.607378249415511,20.720191923792321,10.244248349102651,0.55398564136186534,0.54254357205810355,0.53413095150717405,0.52423141130437068,0.517496112344346,3.0078507104758095E-3,3.1015978783638393E-3,2.8761965320819685E-3,2.8578054787029199E-3,2.7905363350655132E-3]
["Cash Flow","Real",null,{"$f":"D256/D246","v":-1038.6956808504992},-7.2265753231626908,-27.36867991098925,2.0354785162331681,8.7347281623820727,15.703381354475498,0.60477281923001969,15.448024730981993,-1.3073831899460706,42.891309471785426,70.875222594726523,136.14384635577269,151.16321138505512,134.71126578899475,136.0076607910689,127.73173153260285,123.05952760691417,135.83607735504049,134.79944801508924,125.06230026149365,120.82588531989363,113.1037921065321,114.0195045482389,103.9551705658161,98.837276219353129,100.24515483144164,92.317870951025682,93.392338648033302,88.600241166397893,85.509713890295302,82.78065171131324,44.806224933981184,40.558811926742386,33.507291866271743,28.751519591564264,25.650769646820279,20.39183743798614,15.716279635116381,11.219546141693174,7.4718853457281016,3.6174609394550035,0.19107163656506662,0.18226691531461553,0.17476628808500691,0.16570869066255056,0.16057102439194371,9.0450173422231591E-4,9.3372462058546489E-4,8.3867485500290092E-4,8.1459599728188564E-4,7.7774216798327095E-4]
["NPV end period",null,null,null,null,null,null,null,{"$f":"NPV(Real_WACC,$E257:I257)+$D257+I254/I246/POWER(1+Real_WACC,I$3)","v":7.4854167784269521},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:N257)+$D257+N254/N246/POWER(1+Real_WACC,N$3)","v":5.3109558900587217E-2},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:S257)+$D257+S254/S246/POWER(1+Real_WACC,S$3)","v":-5.1445760998055903},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:X257)+$D257+X254/X246/POWER(1+Real_WACC,X$3)","v":-1.1102812048463875},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:AC257)+$D257+AC254/AC246/POWER(1+Real_WACC,AC$3)","v":-2.0575403699406252},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:AH257)+$D257+AH254/AH246/POWER(1+Real_WACC,AH$3)","v":-3.4008140657107617},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:AM257)+$D257+AM254/AM246/POWER(1+Real_WACC,AM$3)","v":-3.5833818224825471},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:AR257)+$D257+AR254/AR246/POWER(1+Real_WACC,AR$3)","v":-3.4387354539894441},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:AW257)+$D257+AW254/AW246/POWER(1+Real_WACC,AW$3)","v":-3.4385752843148691},null,null,null,null,{"$f":"NPV(Real_WACC,$E257:BB257)+$D257+BB254/BB246/POWER(1+Real_WACC,BB$3)","v":-3.4385740673344571}]
["NPV overall",null,null,{"$f":"NPV(Real_WACC,E257:BB257)+D257","v":-3.4385740673344571}]
["NPV change this period (% of MAR)",null,null,null,null,null,null,null,{"$f":"IFERROR((I258-D258)/ROUND(SUM(E249/E246,F249/F246,G249/G246,H249/H246,I249/I246),6),0)","v":1.4670141169653908E-2},null,null,null,null,{"$f":"IFERROR((N258-I258)/ROUND(SUM(J249/J246,K249/K246,L249/L246,M249/M246,N249/N246),6),0)","v":-1.1463355337253142E-2},null,null,null,null,{"$f":"IFERROR((S258-N258)/ROUND(SUM(O249/O246,P249/P246,Q249/Q246,R249/R246,S249/S246),6),0)","v":-7.5794781997118319E-3},null,null,null,null,{"$f":"IFERROR((X258-S258)/ROUND(SUM(T249/T246,U249/U246,V249/V246,W249/W246,X249/X246),6),0)","v":6.3076932742435459E-3},null,null,null,null,{"$f":"IFERROR((AC258-X258)/ROUND(SUM(Y249/Y246,Z249/Z246,AA249/AA246,AB249/AB246,AC249/AC246),6),0)","v":-1.786739023318611E-3},null,null,null,null,{"$f":"IFERROR((AH258-AC258)/ROUND(SUM(AD249/AD246,AE249/AE246,AF249/AF246,AG249/AG246,AH249/AH246),6),0)","v":-3.0349553078323661E-3},null,null,null,null,{"$f":"IFERROR((AM258-AH258)/ROUND(SUM(AI249/AI246,AJ249/AJ246,AK249/AK246,AL249/AL246,AM249/AM246),6),0)","v":-1.0536324297179254E-3},null,null,null,null,{"$f":"IFERROR((AR258-AM258)/ROUND(SUM(AN249/AN246,AO249/AO246,AP249/AP246,AQ249/AQ246,AR249/AR246),6),0)","v":2.4761002141191956E-3},null,null,null,null,{"$f":"IFERROR((AW258-AR258)/ROUND(SUM(AS249/AS246,AT249/AT246,AU249/AU246,AV249/AV246,AW249/AW246),6),0)","v":1.8317980589213534E-4},null,null,null,null,{"$f":"IFERROR((BB258-AW258)/ROUND(SUM(AX249/AX246,AY249/AY246,AZ249/AZ246,BA249/BA246,BB249/BB246),6),0)","v":2.8507388428201285E-4}]
[null,null,null,null,null,null,null,null,{"$f":"(I258-D258)/(I254/I246)","v":5.550635607401988E-3},null,null,null,null,{"$f":"(N258-I258)/(N254/N246)","v":-4.7160511034510149E-3},null,null,null,null,{"$f":"(S258-N258)/(S254/S246)","v":-4.1882032811292342E-3}]
[]
["Debt",null,null,null,{"$f":"$C$4*D254","v":623.21740851029949},{"$f":"$C$4*E254","v":672.01386595458769},{"$f":"$C$4*F254","v":748.39282090027632},{"$f":"$C$4*G254","v":802.38254130648193},{"$f":"$C$4*H254","v":856.1886525106828},{"$f":"$C$4*I254","v":909.26289039247763},{"$f":"$C$4*J254","v":987.57906804694017},{"$f":"$C$4*K254","v":1056.9238302607525},{"$f":"$C$4*L254","v":1155.3706750050062},{"$f":"$C$4*M254","v":1206.1306724151641},{"$f":"$C$4*N254","v":1227.9582531815233},{"$f":"$C$4*O254","v":1220.7973649934372},{"$f":"$C$4*P254","v":1187.7362913176355},{"$f":"$C$4*Q254","v":1169.8751445704429},{"$f":"$C$4*R254","v":1143.2248869492971},{"$f":"$C$4*S254","v":1121.0589567445413},{"$f":"$C$4*T254","v":1097.2563520158499},{"$f":"$C$4*U254","v":1046.3536482949423},{"$f":"$C$4*V254","v":989.74390347929761},{"$f":"$C$4*W254","v":940.50898287799555},{"$f":"$C$4*X254","v":889.78185758363486},{"$f":"$C$4*Y254","v":841.77939294364842},{"$f":"$C$4*Z254","v":783.60984734084866},{"$f":"$C$4*AA254","v":733.63897219270098},{"$f":"$C$4*AB254","v":682.96218601406781},{"$f":"$C$4*AC254","v":619.59680555568264},{"$f":"$C$4*AD254","v":562.66609600571371},{"$f":"$C$4*AE254","v":492.25080580181532},{"$f":"$C$4*AF254","v":420.23986191385109},{"$f":"$C$4*AG254","v":342.72681116210009},{"$f":"$C$4*AH254","v":258.78123132844524},{"$f":"$C$4*AI254","v":217.20972507151848},{"$f":"$C$4*AJ254","v":175.93777766345235},{"$f":"$C$4*AK254","v":142.20243347952683},{"$f":"$C$4*AL254","v":110.9516698194479},{"$f":"$C$4*AM254","v":79.002368911789432},{"$f":"$C$4*AN254","v":53.420051432034491},{"$f":"$C$4*AO254","v":33.038503213696977},{"$f":"$C$4*AP254","v":17.997812098062084},{"$f":"$C$4*AQ254","v":6.9077977014930996},{"$f":"$C$4*AR254","v":1.2950409300990777},{"$f":"$C$4*AS254","v":1.0613959206722499},{"$f":"$C$4*AT254","v":0.81888513874746183},{"$f":"$C$4*AU254","v":0.56276717159018197},{"$f":"$C$4*AV254","v":0.29707095177497167},{"$f":"$C$4*AW254","v":7.1575119805991419E-3},{"$f":"$C$4*AX254","v":5.9269513640834853E-3},{"$f":"$C$4*AY254","v":4.4156220797894764E-3},{"$f":"$C$4*AZ254","v":3.0556792549449596E-3},{"$f":"$C$4*BA254","v":1.5740323104992927E-3}]
["Incremental debt raised",null,null,{"$f":"E263-D263","v":623.21740851029949},{"$f":"F263-E263","v":48.796457444288194},{"$f":"G263-F263","v":76.378954945688633},{"$f":"H263-G263","v":53.989720406205606},{"$f":"I263-H263","v":53.806111204200874},{"$f":"J263-I263","v":53.074237881794829},{"$f":"K263-J263","v":78.316177654462535},{"$f":"L263-K263","v":69.344762213812373},{"$f":"M263-L263","v":98.446844744253667},{"$f":"N263-M263","v":50.759997410157894},{"$f":"O263-N263","v":21.827580766359233},{"$f":"P263-O263","v":-7.160888188086119},{"$f":"Q263-P263","v":-33.061073675801708},{"$f":"R263-Q263","v":-17.861146747192606},{"$f":"S263-R263","v":-26.650257621145784},{"$f":"T263-S263","v":-22.165930204755796},{"$f":"U263-T263","v":-23.802604728691449},{"$f":"V263-U263","v":-50.902703720907539},{"$f":"W263-V263","v":-56.609744815644717},{"$f":"X263-W263","v":-49.234920601302065},{"$f":"Y263-X263","v":-50.72712529436069},{"$f":"Z263-Y263","v":-48.002464639986442},{"$f":"AA263-Z263","v":-58.169545602799758},{"$f":"AB263-AA263","v":-49.970875148147684},{"$f":"AC263-AB263","v":-50.676786178633165},{"$f":"AD263-AC263","v":-63.365380458385175},{"$f":"AE263-AD263","v":-56.930709549968924},{"$f":"AF263-AE263","v":-70.415290203898394},{"$f":"AG263-AF263","v":-72.010943887964231},{"$f":"AH263-AG263","v":-77.513050751750995},{"$f":"AI263-AH263","v":-83.945579833654847},{"$f":"AJ263-AI263","v":-41.571506256926767},{"$f":"AK263-AJ263","v":-41.271947408066126},{"$f":"AL263-AK263","v":-33.73534418392552},{"$f":"AM263-AL263","v":-31.250763660078931},{"$f":"AN263-AM263","v":-31.949300907658468},{"$f":"AO263-AN263","v":-25.582317479754941},{"$f":"AP263-AO263","v":-20.381548218337514},{"$f":"AQ263-AP263","v":-15.040691115634893},{"$f":"AR263-AQ263","v":-11.090014396568986},{"$f":"AS263-AR263","v":-5.6127567713940216},{"$f":"AT263-AS263","v":-0.23364500942682787},{"$f":"AU263-AT263","v":-0.24251078192478803},{"$f":"AV263-AU263","v":-0.25611796715727986},{"$f":"AW263-AV263","v":-0.2656962198152103},{"$f":"AX263-AW263","v":-0.28991343979437251},{"$f":"AY263-AX263","v":-1.2305606165156566E-3},{"$f":"AZ263-AY263","v":-1.511329284294009E-3},{"$f":"BA263-AZ263","v":-1.3599428248445167E-3},{"$f":"BB263-BA263","v":-1.4816469444456669E-3},{"$f":"BC263-BB263","v":-1.5740323104992927E-3}]
["Nominal interest cost",null,null,null,{"$f":"E263*$C$5","v":34.27695746806647},{"$f":"F263*$C$5","v":36.960762627502326},41.161605149515196,44.131039771856507,47.090375888087557,50.00945897158627,54.316848742581712,58.130810664341389,63.54538712527534,66.337186982834027,67.537703924983788,67.143855074639049,65.325496022469949,64.343132951374358,62.877368782211342,61.658242620949771,60.34909936087174,57.549450656221829,54.435914691361369,51.727994058289752,48.938002167099917,46.297866611900666,43.098541603746675,40.350143470598553,37.562920230773727,34.077824305562544,30.946635280314254,27.073794319099843,23.11319240526181,18.849974613915506,14.232967723064489,11.946534878933516,9.67657777148988,7.8211338413739755,6.1023418400696343,4.3451302901484192,2.9381028287618971,1.8171176767533337,0.98987966539341465,0.37992887358212046,7.122725115544927E-2,5.8376775636973743E-2,4.5038682631110404E-2,3.0952194437460008E-2,1.6338902347623443E-2,3.9366315893295283E-4,3.2598232502459171E-4,2.4285921438842121E-4,1.6806235902197279E-4,8.6571777077461103E-5]
[]
["Total cash flow to equity",null,null,{"$f":"D256+D264-D265","v":-415.47827234019974},{"$f":"E256+E264-E265","v":7.2054828079950966},10.349829187730755,15.030640060263082,19.307764034496216,23.630343483348362,29.016392809539283,33.766719851095459,38.6385465438917,43.154719613787307,47.531459191678465,108.81186617244239,107.3454978137537,107.84474458986382,107.16090211897371,107.2631035416187,106.67087845430163,104.07965216487943,102.01141219193423,101.00424604344906,99.547627341827152,97.110606870010713,94.648962446159118,94.156999992845471,93.331853355488207,90.498088231120846,92.406913372038204,89.094633583237666,87.302509434558687,84.738295887920899,81.42682121652264,46.621593338360725,41.027819356882659,37.425179356341495,32.984759068791348,26.714262572336146,22.233870194825379,17.757164614181292,13.749569457027285,8.6402978618299198,4.2515627041265098,0.24911338077958822,0.24165601449634178,0.23297430171878378,0.22758299705170038,0.21124377020235005,1.3836269350272002E-3,1.2642862690452387E-3,1.2733944928490304E-3,1.2080961752352801E-3,1.1299322474887595E-3]
["Total cash flow to debt holders",null,null,{"$f":"-D264+D265","v":-623.21740851029949},{"$f":"-E264+E265","v":-14.519499976221724},-39.418192318186307,-12.82811525669041,-9.6750714323443674,-5.9838619937072721,-28.306718682876266,-15.027913471230661,-40.316034079912278,12.785389715117446,44.509606216474793,74.698592113069907,100.20492875044076,83.186642769662555,90.993390572520141,85.04329898696713,85.460847349641227,111.25180308177929,114.15919547186655,103.67083529266344,102.45511935265044,96.940466807086352,104.46741221470043,93.069416751894352,91.026929649231718,100.9283006891589,91.008533855531468,101.36192548421265,99.084738207064078,100.62624315701281,102.79555444757035,55.804473979991258,53.218482286999645,43.411921955415401,39.071897501452909,38.051642747728103,29.92744776990336,23.319651047099413,16.857808792388226,12.079894061962401,5.9926856449761416,0.30487226058227712,0.30088755756176178,0.30115664978839024,0.2966484142526703,0.30625234214199593,1.6242237754486093E-3,1.8373116093186007E-3,1.602802039232938E-3,1.6497093034676398E-3,1.6606040875767538E-3]
["Real cash flow to equity",null,null,{"$f":"D267/D246","v":-415.47827234019974},{"$f":"E267/E246","v":7.1193385323096825},9.7446547265552113,13.890669870447001,17.507884579132888,21.028344685828447,24.727300917429964,27.836838311343225,30.11371777775949,33.088287747887378,36.601083826262979,80.726004001459302,78.181916779802791,76.049817012790072,73.552298199028414,71.245167944396542,68.322229746668597,65.65585908644735,63.612172826468807,61.716469166209492,59.543399294777693,56.601479613772426,54.198595281261369,52.279518907669299,50.03648874121923,47.391558279126514,46.510856269799199,43.68847275236854,41.499745761610214,39.090256821833826,36.589286739928539,20.394589508220903,17.656285499115715,15.512881925395304,13.161337088473889,10.580279734241307,8.6920630904446163,6.7940165300185669,5.0400896050114543,3.1157681943284259,1.5013167867185242,8.5920099370808467E-2,8.118407183848296E-2,7.622859865300545E-2,7.1938612691409998E-2,6.5545668399605891E-2,4.1607549134339763E-4,3.806087259443237E-4,3.7131118466323824E-4,3.4435874520223663E-4,3.1492009073427323E-4]
[]
[null,"IRR","NPV"]
["All capital ",{"$f":"IRR(D256:BB256)","v":7.7969419075567981E-2}]
["Nominal Equity",{"$f":"IRR(D267:BB267)","v":0.11261057221566007}]
["Nominal Debt",{"$f":"IRR(D268:BB268)","v":5.4999999992983772E-2}]
["Real Equity",8.334331736096412E-2,{"$f":"NPV(Inputs!$J$17,D269:BB269)","v":-1.0633203694170605}]
["Variation from target real RoE",{"$f":"B275-Inputs!$J$17","v":-2.1884465948633636E-4}]

{"sheet":"Summary","index":4,"n_rows":95,"n_cols":203,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Summary of results"]
[]
["Current inflation scenario",{"$f":"Inputs!B42","v":10}]
[]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["Capex Amount",null,null,{"$f":"Inputs!D21","v":1000},{"$f":"Inputs!E21","v":100},{"$f":"Inputs!F21","v":100},{"$f":"Inputs!G21","v":100},{"$f":"Inputs!H21","v":100},{"$f":"Inputs!I21","v":100},{"$f":"Inputs!J21","v":100},{"$f":"Inputs!K21","v":100},{"$f":"Inputs!L21","v":100},{"$f":"Inputs!M21","v":100},{"$f":"Inputs!N21","v":100}]
["Capex Life",null,null,{"$f":"Inputs!D22","v":30},{"$f":"Inputs!E22","v":30},{"$f":"Inputs!F22","v":30},{"$f":"Inputs!G22","v":30},{"$f":"Inputs!H22","v":30},{"$f":"Inputs!I22","v":30},{"$f":"Inputs!J22","v":30},{"$f":"Inputs!K22","v":30},{"$f":"Inputs!L22","v":30},{"$f":"Inputs!M22","v":30},{"$f":"Inputs!N22","v":30}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Inflation forecast",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Inflation actual",null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Key outcome table",null,null,"NPV and RAB outcomes",null,null,null,null,null,"Indexation Applied Under Each Approach",null,null,null,null,null,null,"IRR outcomes"]
[null,null,null,"Total NPV","NPV as % of investment","Residual asset base year 50","Greatest (ABS) end period NPV","Year of max NPV",null,"PTRM","Pricing","RFM (New capex)","RFM(Half WACC)","RFM (Indexing RAB)","RFM (SL Depn)",null,"WACC","Nominal equity","Debt","Real cash flow to equity"]
[]
["Approach A",null,null,{"$f":"Outcomes!D28","v":0},{"$f":"D37/Inputs!$B$34","v":0},{"$f":"Outcomes!BB23","v":4.562849363418129E-14},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E27:BB27,6)))>ABS(MIN(ROUND(Outcomes!E27:BB27,6))),MAX(ROUND(Outcomes!E27:BB27,6)),MIN(ROUND(Outcomes!E27:BB27,6)))","v":0},{"$f":"MATCH(G37,ROUND(Outcomes!E27:BB27,6),0)","v":1},null,{"$f":"Inputs!A74","v":"Actual Inflation"},{"$f":"Inputs!A75","v":"Actual Inflation"},{"$f":"Inputs!A76","v":"Actual Inflation"},{"$f":"Inputs!A77","v":"Actual Inflation"},{"$f":"Inputs!A78","v":"Actual Inflation"},{"$f":"Inputs!A79","v":"Actual Inflation"},null,{"$f":"Outcomes!B41","v":7.8235403510252599E-2},{"$f":"Outcomes!B42","v":0.11341693457270141},{"$f":"Outcomes!B43","v":5.4999999993633253E-2},{"$f":"Outcomes!B44","v":8.3952093009314943E-2}]
["Approach B",null,null,{"$f":"Outcomes!D61","v":4.5585795016279462},{"$f":"D38/Inputs!$B$34","v":2.5380389448837028E-3},{"$f":"Outcomes!BB56","v":3.7171166221363836E-5},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E60:BB60,6)))>ABS(MIN(ROUND(Outcomes!E60:BB60,6))),MAX(ROUND(Outcomes!E60:BB60,6)),MIN(ROUND(Outcomes!E60:BB60,6)))","v":4.8392540000000004},{"$f":"MATCH(G38,ROUND(Outcomes!E60:BB60,6),0)","v":15},null,{"$f":"Inputs!A83","v":"Forecast Inflation"},{"$f":"Inputs!A84","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A85","v":"Lagged Inflation"},{"$f":"Inputs!A86","v":"Actual Inflation"},{"$f":"Inputs!A87","v":"Actual Inflation"},{"$f":"Inputs!A88","v":"Lagged Inflation"},null,{"$f":"Outcomes!B74","v":7.8485526755747159E-2},{"$f":"Outcomes!B75","v":0.11398324858065312},{"$f":"Outcomes!B76","v":5.4999999992983772E-2},{"$f":"Outcomes!B77","v":8.4519936103706561E-2}]
["Approach C",null,null,{"$f":"Outcomes!D94","v":-8.468682466067321},{"$f":"D39/Inputs!$B$34","v":-4.7150314923885385E-3},{"$f":"Outcomes!BB89","v":3.7171166221363836E-5},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E93:BB93,6)))>ABS(MIN(ROUND(Outcomes!E93:BB93,6))),MAX(ROUND(Outcomes!E93:BB93,6)),MIN(ROUND(Outcomes!E93:BB93,6)))","v":-9.2502639999999996},{"$f":"MATCH(G39,ROUND(Outcomes!E93:BB93,6),0)","v":15},null,{"$f":"Inputs!A92","v":"Forecast Inflation"},{"$f":"Inputs!A93","v":"Lagged Inflation"},{"$f":"Inputs!A94","v":"Lagged Inflation"},{"$f":"Inputs!A95","v":"Actual Inflation"},{"$f":"Inputs!A96","v":"Actual Inflation"},{"$f":"Inputs!A97","v":"Lagged Inflation"},null,{"$f":"Outcomes!B107","v":7.7735264348392175E-2},{"$f":"Outcomes!B108","v":0.11221731821670966},{"$f":"Outcomes!B109","v":5.4999999992983772E-2},{"$f":"Outcomes!B110","v":8.2815466203149501E-2}]
["Approach D",null,null,{"$f":"Outcomes!D127","v":5.6256328152876449},{"$f":"D40/Inputs!$B$34","v":3.1321325359614425E-3},{"$f":"Outcomes!BB122","v":3.7171166221363836E-5},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E126:BB126,6)))>ABS(MIN(ROUND(Outcomes!E126:BB126,6))),MAX(ROUND(Outcomes!E126:BB126,6)),MIN(ROUND(Outcomes!E126:BB126,6)))","v":5.9996960000000001},{"$f":"MATCH(G40,ROUND(Outcomes!E126:BB126,6),0)","v":15},null,{"$f":"Inputs!A101","v":"Forecast Inflation"},{"$f":"Inputs!A102","v":"Actual Inflation"},{"$f":"Inputs!A103","v":"Lagged Inflation"},{"$f":"Inputs!A104","v":"Actual Inflation"},{"$f":"Inputs!A105","v":"Actual Inflation"},{"$f":"Inputs!A106","v":"Lagged Inflation"},null,{"$f":"Outcomes!B140","v":7.8555770632442234E-2},{"$f":"Outcomes!B141","v":0.11415178873476672},{"$f":"Outcomes!B142","v":5.4999999992983772E-2},{"$f":"Outcomes!B143","v":8.465930837384894E-2}]
["Approach E",null,null,{"$f":"Outcomes!D160","v":0},{"$f":"D41/Inputs!$B$34","v":0},{"$f":"Outcomes!BB155","v":4.562849363418129E-14},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E159:BB159,6)))>ABS(MIN(ROUND(Outcomes!E159:BB159,6))),MAX(ROUND(Outcomes!E159:BB159,6)),MIN(ROUND(Outcomes!E159:BB159,6)))","v":0},{"$f":"MATCH(G41,ROUND(Outcomes!E159:BB159,6),0)","v":1},null,{"$f":"Inputs!A110","v":"Forecast Inflation"},{"$f":"Inputs!A111","v":"Actual Inflation"},{"$f":"Inputs!A112","v":"Actual Inflation"},{"$f":"Inputs!A113","v":"Actual Inflation"},{"$f":"Inputs!A114","v":"Actual Inflation"},{"$f":"Inputs!A115","v":"Actual Inflation"},null,{"$f":"Outcomes!B173","v":7.8235403510252599E-2},{"$f":"Outcomes!B174","v":0.11341693457270141},{"$f":"Outcomes!B175","v":5.4999999993633253E-2},{"$f":"Outcomes!B176","v":8.3952093009314943E-2}]
["Approach F",null,null,{"$f":"Outcomes!D193","v":-1.0690147025777605},{"$f":"D42/Inputs!$B$34","v":-5.9518561578814067E-4},{"$f":"Outcomes!BB188","v":4.562849363418129E-14},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E192:BB192,6)))>ABS(MIN(ROUND(Outcomes!E192:BB192,6))),MAX(ROUND(Outcomes!E192:BB192,6)),MIN(ROUND(Outcomes!E192:BB192,6)))","v":-1.159951},{"$f":"MATCH(G42,ROUND(Outcomes!E192:BB192,6),0)","v":15},null,{"$f":"Inputs!A119","v":"Forecast Inflation"},{"$f":"Inputs!A120","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A121","v":"Actual Inflation"},{"$f":"Inputs!A122","v":"Actual Inflation"},{"$f":"Inputs!A123","v":"Actual Inflation"},{"$f":"Inputs!A124","v":"Actual Inflation"},null,{"$f":"Outcomes!B206","v":7.8164741018365014E-2},{"$f":"Outcomes!B207","v":0.11324719631836389},{"$f":"Outcomes!B208","v":5.4999999993633253E-2},{"$f":"Outcomes!B209","v":8.3811615114643967E-2}]
["Approach G",null,null,{"$f":"Outcomes!D226","v":14.339414694303969},{"$f":"D43/Inputs!$B$34","v":7.9836258044823378E-3},{"$f":"Outcomes!BB221","v":5.2722134173529148E-15},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E225:BB225,6)))>ABS(MIN(ROUND(Outcomes!E225:BB225,6))),MAX(ROUND(Outcomes!E225:BB225,6)),MIN(ROUND(Outcomes!E225:BB225,6)))","v":34.520420000000001},{"$f":"MATCH(G43,ROUND(Outcomes!E225:BB225,6),0)","v":10},null,{"$f":"Inputs!A128","v":"Forecast Inflation"},{"$f":"Inputs!A129","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A130","v":"Lagged Inflation"},{"$f":"Inputs!A131","v":"Lagged Inflation"},{"$f":"Inputs!A132","v":"Lagged Inflation"},{"$f":"Inputs!A133","v":"Lagged Inflation"},null,{"$f":"Outcomes!B239","v":7.9051053057867859E-2},{"$f":"Outcomes!B240","v":0.11532956796688976},{"$f":"Outcomes!B241","v":5.4999999993464055E-2},{"$f":"Outcomes!B242","v":8.5881238853119379E-2}]
["Approach H",null,null,{"$f":"Outcomes!D259","v":-3.4385740673344571},{"$f":"D44/Inputs!$B$34","v":-1.9144636820845977E-3},{"$f":"Outcomes!BB254","v":0},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E258:BB258,6)))>ABS(MIN(ROUND(Outcomes!E258:BB258,6))),MAX(ROUND(Outcomes!E258:BB258,6)),MIN(ROUND(Outcomes!E258:BB258,6)))","v":7.485417},{"$f":"MATCH(G44,ROUND(Outcomes!E258:BB258,6),0)","v":5},null,"various",{"$f":"Inputs!A138","v":"Gearing*Actual +(1-Gearing)*Forecast"},{"$f":"Inputs!A140","v":"Lagged Inflation"},{"$f":"Inputs!A141","v":"Actual Inflation"},{"$f":"Inputs!A142","v":"Actual Inflation"},{"$f":"Inputs!A143","v":"Lagged Inflation"},null,{"$f":"Outcomes!B272","v":7.7969419075567981E-2},{"$f":"Outcomes!B273","v":0.11261057221566007},{"$f":"Outcomes!B274","v":5.4999999992983772E-2},{"$f":"Outcomes!B275","v":8.334331736096412E-2}]
[]
["Capex input valuation difference lagged vs unlagged",null,null,{"$f":"Inputs!B38","v":-0.3955710355392057}]
[]
["Single-line Log of results"]
[null,null,null,"Inf forecast","Inf Outcome","Inf Diff","Inf Diff","Inf Diff","Capex Input","NPV",null,null,null,null,null,null,"NPV %",null,null,null,null,null,null,"Residual Asset Base year 50",null,null,null,null,null,null,"Greatest (ABS) NPV",null,null,null,null,null,null,"PTRM Approach",null,null,null,null,null,null,"Pricing Approach",null,null,null,null,null,null,"RFM (New capex)",null,null,null,null,null,null,"RFM(Half WACC)",null,null,null,null,null,null,"RFM(Indexing)",null,null,null,null,null,null,"RFM(SL Depn)",null,null,null,null,null,null,"WACC","Capex Amounts",null,null,null,null,null,null,null,null,null,null,"Capex Life",null,null,null,null,null,null,null,null,null,null,"Inflation Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Actuals"]
["Inflation scenario description",null,null,"Ave (all)","Ave (all)","Ave (all)","Year 0","All year 5","NPV Diff (lagged)","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","Constant",0,1,2,3,4,5,6,7,8,9,10,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[{"$f":"INDEX(Inputs!A$59:A$68,Inputs!$B$42)","v":"Monte Carlo auto generation (approach 1)"},null,null,{"$f":"AVERAGE(OFFSET(Inputs!$E$58,Inflation_Scenario,0,1,50))","v":2.5203382811827591E-2},{"$f":"AVERAGE(OFFSET(Inputs!$D$45,Inflation_Scenario,0,1,51))","v":2.5978829044862952E-2},{"$f":"E51-D51","v":7.7544623303536092E-4},{"$f":"(INDEX(Inputs!$E$59:$E$68,Inflation_Scenario)-INDEX(Inputs!$D$46:$D$55,Inflation_Scenario))","v":-1.4671256242997158E-3},{"$f":"AVERAGE((INDEX(Inputs!$E$59:$E$68,Inflation_Scenario)-INDEX(Inputs!$D$46:$D$55,Inflation_Scenario)),(INDEX(Inputs!$J$59:$J$68,Inflation_Scenario)-INDEX(Inputs!$I$46:$I$55,Inflation_Scenario)),(INDEX(Inputs!$O$59:$O$68,Inflation_Scenario)-INDEX(Inputs!$N$46:$N$55,Inflation_Scenario)),(INDEX(Inputs!$T$59:$T$68,Inflation_Scenario)-INDEX(Inputs!$S$46:$S$55,Inflation_Scenario)),(INDEX(Inputs!$Y$59:$Y$68,Inflation_Scenario)-INDEX(Inputs!$X$46:$X$55,Inflation_Scenario)),(INDEX(Inputs!$AD$59:$AD$68,Inflation_Scenario)-INDEX(Inputs!$AC$46:$AC$55,Inflation_Scenario)),(INDEX(Inputs!$AI$59:$AI$68,Inflation_Scenario)-INDEX(Inputs!$AH$46:$AH$55,Inflation_Scenario)),(INDEX(Inputs!$AN$59:$AN$68,Inflation_Scenario)-INDEX(Inputs!$AM$46:$AM$55,Inflation_Scenario)),(INDEX(Inputs!$AS$59:$AS$68,Inflation_Scenario)-INDEX(Inputs!$AR$46:$AR$55,Inflation_Scenario)),(INDEX(Inputs!$AX$59:$AX$68,Inflation_Scenario)-INDEX(Inputs!$AW$46:$AW$55,Inflation_Scenario)))","v":5.7143324302219595E-3},{"$f":"D46","v":-0.3955710355392057},{"$f":"D37","v":0},{"$f":"D38","v":4.5585795016279462},{"$f":"D39","v":-8.468682466067321},{"$f":"D40","v":5.6256328152876449},{"$f":"D41","v":0},{"$f":"D42","v":-1.0690147025777605},{"$f":"D43","v":14.339414694303969},{"$f":"E37","v":0},{"$f":"E38","v":2.5380389448837028E-3},{"$f":"E39","v":-4.7150314923885385E-3},{"$f":"E40","v":3.1321325359614425E-3},{"$f":"E41","v":0},{"$f":"E42","v":-5.9518561578814067E-4},{"$f":"E43","v":7.9836258044823378E-3},{"$f":"F37","v":4.562849363418129E-14},{"$f":"F38","v":3.7171166221363836E-5},{"$f":"F39","v":3.7171166221363836E-5},{"$f":"F40","v":3.7171166221363836E-5},{"$f":"F41","v":4.562849363418129E-14},{"$f":"F42","v":4.562849363418129E-14},{"$f":"F43","v":5.2722134173529148E-15},{"$f":"G37","v":0},{"$f":"G38","v":4.8392540000000004},{"$f":"G39","v":-9.2502639999999996},{"$f":"G40","v":5.9996960000000001},{"$f":"G41","v":0},{"$f":"G42","v":-1.159951},{"$f":"G43","v":34.520420000000001},{"$f":"Inputs!A74","v":"Actual Inflation"},{"$f":"Inputs!A83","v":"Forecast Inflation"},{"$f":"Inputs!A92","v":"Forecast Inflation"},{"$f":"Inputs!A101","v":"Forecast Inflation"},{"$f":"Inputs!A110","v":"Forecast Inflation"},{"$f":"Inputs!A119","v":"Forecast Inflation"},{"$f":"Inputs!A128","v":"Forecast Inflation"},{"$f":"Inputs!A75","v":"Actual Inflation"},{"$f":"Inputs!A84","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A93","v":"Lagged Inflation"},{"$f":"Inputs!A102","v":"Actual Inflation"},{"$f":"Inputs!A111","v":"Actual Inflation"},{"$f":"Inputs!A120","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A129","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A76","v":"Actual Inflation"},{"$f":"Inputs!A85","v":"Lagged Inflation"},{"$f":"Inputs!A94","v":"Lagged Inflation"},{"$f":"Inputs!A103","v":"Lagged Inflation"},{"$f":"Inputs!A112","v":"Actual Inflation"},{"$f":"Inputs!A121","v":"Actual Inflation"},{"$f":"Inputs!A130","v":"Lagged Inflation"},{"$f":"Inputs!A77","v":"Actual Inflation"},{"$f":"Inputs!A86","v":"Actual Inflation"},{"$f":"Inputs!A95","v":"Actual Inflation"},{"$f":"Inputs!A104","v":"Actual Inflation"},{"$f":"Inputs!A113","v":"Actual Inflation"},{"$f":"Inputs!A122","v":"Actual Inflation"},{"$f":"Inputs!A131","v":"Lagged Inflation"},{"$f":"Inputs!A78","v":"Actual Inflation"},{"$f":"Inputs!A87","v":"Actual Inflation"},{"$f":"Inputs!A96","v":"Actual Inflation"},{"$f":"Inputs!A105","v":"Actual Inflation"},{"$f":"Inputs!A114","v":"Actual Inflation"},{"$f":"Inputs!A123","v":"Actual Inflation"},{"$f":"Inputs!A132","v":"Lagged Inflation"},{"$f":"Inputs!A79","v":"Actual Inflation"},{"$f":"Inputs!A88","v":"Lagged Inflation"},{"$f":"Inputs!A97","v":"Lagged Inflation"},{"$f":"Inputs!A106","v":"Lagged Inflation"},{"$f":"Inputs!A115","v":"Actual Inflation"},{"$f":"Inputs!A124","v":"Actual Inflation"},{"$f":"Inputs!A133","v":"Lagged Inflation"},{"$f":"Real_WACC","v":0.05},{"$f":"Inputs!D21","v":1000},{"$f":"Inputs!E21","v":100},{"$f":"Inputs!F21","v":100},{"$f":"Inputs!G21","v":100},{"$f":"Inputs!H21","v":100},{"$f":"Inputs!I21","v":100},{"$f":"Inputs!J21","v":100},{"$f":"Inputs!K21","v":100},{"$f":"Inputs!L21","v":100},{"$f":"Inputs!M21","v":100},{"$f":"Inputs!N21","v":100},{"$f":"Inputs!D22","v":30},{"$f":"Inputs!E22","v":30},{"$f":"Inputs!F22","v":30},{"$f":"Inputs!G22","v":30},{"$f":"Inputs!H22","v":30},{"$f":"Inputs!I22","v":30},{"$f":"Inputs!J22","v":30},{"$f":"Inputs!K22","v":30},{"$f":"Inputs!L22","v":30},{"$f":"Inputs!M22","v":30},{"$f":"Inputs!N22","v":30},{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
[]
[]
["Current Set of 10 Scenarios"]
[null,null,null,"Inf forecast","Inf Outcome","Inf Diff","Inf Diff","Inf Diff","Capex Input","NPV",null,null,null,null,null,null,"NPV %",null,null,null,null,null,null,"Residual Asset Base year 50",null,null,null,null,null,null,"Greatest (ABS) NPV",null,null,null,null,null,null,"PTRM Approach",null,null,null,null,null,null,"Pricing Approach",null,null,null,null,null,null,"RFM (New capex)",null,null,null,null,null,null,"RFM(Half WACC)",null,null,null,null,null,null,"RFM(Indexing)",null,null,null,null,null,null,"RFM(SL Depn)",null,null,null,null,null,null,"WACC","Capex Amounts",null,null,null,null,null,null,null,null,null,null,"Capex Life",null,null,null,null,null,null,null,null,null,null,"Inflation Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Actuals"]
["Inflation scenario description",null,null,"Ave (all)","Ave (all)","Ave (all)","Year 0","All year 5","NPV Diff (lagged)","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","Constant",0,1,2,3,4,5,6,7,8,9,10,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["Fcast 2.5%; Inflation outcome 2.50% all years",1,null,2.4999999999999991E-2,2.4999999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,0,0,0,0,0,0,0,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Fcast 2.5%; Inflation outcome 1.50% all years",2,null,2.4999999999999991E-2,1.5000000000000012E-2,-9.9999999999999794E-3,1.0000000000000002E-2,1.0000000000000004E-2,0,0,18.024692514483604,0,0,0,18.024692514483604,18.024692514483604,0,1.0095517996019356E-2,0,0,0,1.0095517996019356E-2,1.0095517996019356E-2,2.0149524584539814E-13,2.0149524584539814E-13,2.0149524584539814E-13,2.0149524584539814E-13,2.0149524584539814E-13,2.0149524584539814E-13,2.0149524584539814E-13,0,18.024692999999999,0,0,0,18.024692999999999,18.024692999999999,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Fcast 2.5%; Inflation outcome 3.50% all years",3,null,2.4999999999999991E-2,3.4999999999999976E-2,9.9999999999999846E-3,-1.0000000000000002E-2,-1.0000000000000004E-2,0,0,-17.849691355680534,0,0,0,-17.849691355680534,-17.849691355680534,0,-9.9004355226664231E-3,0,0,0,-9.9004355226664231E-3,-9.9004355226664231E-3,3.7833823026693231E-13,3.7833823026693231E-13,3.7833823026693231E-13,3.7833823026693231E-13,3.7833823026693231E-13,3.7833823026693231E-13,3.7833823026693231E-13,0,-17.849691,0,0,0,-17.849691,-17.849691,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["As in (1) but inflation varies around 2.50%",4,null,2.4999999999999991E-2,2.5000000000000012E-2,0,0,1.5000000000000009E-3,0.1004509024746767,0,1.1289981879970128,-2.3408422935872295,1.0288357742074368,0,0.10765288123229766,2.8501055926740264,0,6.2924487388258798E-4,-1.3046637536421107E-3,5.7341955360938656E-4,0,6.0000117267055876E-5,1.5885006311621925E-3,-7.3202943480801899E-14,-3.7268929410047948E-4,-3.7268929410047948E-4,-3.7268929410047948E-4,-7.3202943480801899E-14,-7.3202943480801899E-14,-1.0783504541158373E-13,0,2.4300670000000002,-4.0439889999999998,2.2126610000000002,0,0.217557,16.284020999999999,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04]
["As in (2) but year 5 inflation is 2.50%",5,null,2.4999999999999991E-2,1.7156862745098051E-2,-7.8431372549019399E-3,0,0,-6.2161474891099715,0,8.5634717213015392,8.5634717213015392,-6.1455388384176786,0,14.760023805161836,9.4556218717912088,0,4.7812366435717466E-3,4.7812366435717466E-3,-3.4312340187502913E-3,0,8.240952848794501E-3,5.2793501575661558E-3,1.1030537257837262E-13,-6.6370938364837103E-5,-6.6370938364837103E-5,-6.6370938364837103E-5,1.1030537257837262E-13,1.1030537257837262E-13,1.451908582117735E-13,0,8.5636030000000005,8.5636030000000005,-6.1459419999999998,0,14.760024,9.455622,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2]
["As in (3) but year 5 inflation is 2.50%",6,null,2.4999999999999991E-2,3.2843137254901941E-2,7.8431372549019503E-3,0,0,6.2770915688815876,0,-8.4718605727825889,-8.4718605727825889,6.1017163645635719,0,-14.523895782609088,-9.2671686974304066,0,-4.7136474213631038E-3,-4.7136474213631038E-3,3.3949259859298478E-3,0,-8.0809313746007371E-3,-5.1561478684288911E-3,7.897464031735223E-14,1.4675102663004521E-4,1.4675102663004521E-4,1.4675102663004521E-4,7.897464031735223E-14,7.897464031735223E-14,3.2438120505326652E-13,0,-8.4718579999999992,-8.4718579999999992,6.1017190000000001,0,-14.523896000000001,-9.2671690000000009,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2]
["As in (4) but inverse inflation pattern",7,null,2.4999999999999991E-2,2.5000000000000012E-2,0,0,-1.4999999999999992E-3,-2.588912421333589E-2,0,-1.0329379769141269,2.5340141110852983,-1.2702960072981568,-1.8189894035458565E-12,0.24505680810443664,-1.8275008417126628,0,-5.757261789845875E-4,1.4123774072346358E-3,-7.0802185882061475E-4,-1.0138457897012454E-15,1.3658672922997362E-4,-1.0185897897118544E-3,-9.5690541122224232E-14,3.9426120518164655E-4,3.9426120518164655E-4,3.9426120518164655E-4,-9.5690541122224232E-14,-9.5690541122224232E-14,-3.725587575127431E-14,0,-2.3372519999999999,4.1460910000000002,-2.2876099999999999,0,0.36155700000000002,-15.723376,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01]
["Fcast 3.50%; Inflation outcome 2.50% all years",8,null,3.4999999999999976E-2,2.4999999999999991E-2,-9.9999999999999846E-3,1.0000000000000002E-2,1.0000000000000004E-2,0,0,17.936551680590583,0,0,0,17.936551680590583,17.936551680590583,0,9.9970251375208919E-3,0,0,0,9.9970251375208919E-3,9.9970251375208919E-3,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,0,17.936551999999999,0,0,0,17.936551999999999,17.936551999999999,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Fcast 1.50%; Inflation outcome 2.50% all years",9,null,1.5000000000000012E-2,2.4999999999999991E-2,9.9999999999999794E-3,-1.0000000000000002E-2,-1.0000000000000004E-2,0,0,-17.936551680591037,0,0,0,-17.936551680591037,-17.936551680591037,0,-9.9970251375211452E-3,0,0,0,-9.9970251375211452E-3,-9.9970251375211452E-3,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,0,-17.936551999999999,0,0,0,-17.936551999999999,-17.936551999999999,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Monte Carlo auto generation (approach 1)",10,null,2.5203382811827591E-2,2.5978829044862952E-2,7.7544623303536092E-4,-1.4671256242997158E-3,5.7143324302219595E-3,-0.3955710355392057,0,4.5585795016279462,-8.468682466067321,5.6256328152876449,0,-1.0690147025777605,14.339414694303969,0,2.5380389448837028E-3,-4.7150314923885385E-3,3.1321325359614425E-3,0,-5.9518561578814067E-4,7.9836258044823378E-3,4.562849363418129E-14,3.7171166221363836E-5,3.7171166221363836E-5,3.7171166221363836E-5,4.562849363418129E-14,4.562849363418129E-14,5.2722134173529148E-15,0,4.8392540000000004,-9.2502639999999996,5.9996960000000001,0,-1.159951,34.520420000000001,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Lagged Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.7513064207125494E-2,1.2100039251464944E-2,4.9405376307963683E-2,1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Average",null,null,null,null,null,null,null,{"$f":"AVERAGE(J57:J66)","v":0},0.49212520200323978,-0.81838995000503023,0.53403501083428184,-1.8189894035458566E-13,{"$f":"AVERAGE(O57:O66)","v":-3.0517583188566278E-2},{"$f":"AVERAGE(P57:P66)","v":1.5725473778428749},0,2.8542293353430251E-4,-4.5397286165873706E-4,2.9612221979297712E-4,-1.0138457897012454E-16,{"$f":"AVERAGE(V57:V66)","v":-4.3494821744666816E-6},{"$f":"AVERAGE(W57:W66)","v":8.8718214084226204E-4},1.0843817362466685E-13,1.3912316658610569E-5,1.3912316658610569E-5,1.3912316658610569E-5,1.0843817362466685E-13,{"$f":"AVERAGE(AC57:AC66)","v":1.0843817362466685E-13},1.3481200698393236E-13,0,0.51988160000000005,-0.90564169999999977,0.58805240000000014,{"$f":"AVERAGE(AI57:AI66)","v":0},-1.6970700000000293E-2,3.5444519999999997]
[null,"Average(ABS)",null,null,null,null,null,null,null,{"$f":"AVERAGE(ABS(J57:J66))","v":0},{"$f":"AVERAGE(ABS(K57:K66))","v":9.5503335191968972},{"$f":"AVERAGE(ABS(L57:L66))","v":3.0378871164823975},{"$f":"AVERAGE(ABS(M57:M66))","v":2.017201979977449},{"$f":"AVERAGE(ABS(N57:N66))","v":1.8189894035458566E-13},{"$f":"AVERAGE(ABS(O57:O66))","v":10.245313121103118},{"$f":"AVERAGE(ABS(P57:P66))","v":10.948729892925803},{"$f":"AVERAGE(ABS(Q57:Q66))","v":0},{"$f":"AVERAGE(ABS(R57:R66))","v":5.3227897856413546E-3},{"$f":"AVERAGE(ABS(S57:S66))","v":1.6926956718200134E-3},{"$f":"AVERAGE(ABS(T57:T66))","v":1.1239733953071584E-3},{"$f":"AVERAGE(ABS(U57:U66))","v":1.0138457897012454E-16},{"$f":"AVERAGE(ABS(V57:V66))","v":5.7103660479408229E-3},{"$f":"AVERAGE(ABS(W57:W66))","v":6.1016218045079245E-3},{"$f":"AVERAGE(ABS(X57:X66))","v":1.4221687054527206E-13},{"$f":"AVERAGE(ABS(Y57:Y66))","v":1.017243631516739E-4},{"$f":"AVERAGE(ABS(Z57:Z66))","v":1.017243631516739E-4},{"$f":"AVERAGE(ABS(AA57:AA66))","v":1.017243631516739E-4},{"$f":"AVERAGE(ABS(AB57:AB66))","v":1.4221687054527206E-13},{"$f":"AVERAGE(ABS(AC57:AC66))","v":1.4221687054527206E-13},{"$f":"AVERAGE(ABS(AD57:AD66))","v":1.6383019121650397E-13},{"$f":"AVERAGE(ABS(AE57:AE66))","v":0},{"$f":"AVERAGE(ABS(AF57:AF66))","v":9.8389521999999978},{"$f":"AVERAGE(ABS(AG57:AG66))","v":3.4475804999999999},{"$f":"AVERAGE(ABS(AH57:AH66))","v":2.2747628000000004},{"$f":"AVERAGE(ABS(AI57:AI66))","v":0},{"$f":"AVERAGE(ABS(AJ57:AJ66))","v":10.277047300000001},{"$f":"AVERAGE(ABS(AK57:AK66))","v":15.6998096}]
[]
[]
[null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(OFFSET(J75,1,0,Current_History_Count,1))","v":0},1.6551910157709551,1.6586973772975575,2.1747271564728288,-0.13657974620384436,1.3766044862895968,-0.84669889506151252,0,9.2971503760274255E-4,9.3155065743899296E-4,1.2180911020690764E-3,-9.1316548905203033E-5,7.6619168245470478E-4,-4.9413215791880736E-4]
[null,null,null,null,null,null,null,null,"Average(ABS)",{"$f":"AVERAGE(ABS(OFFSET(J75,1,0,Current_History_Count,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(K75,1,0,Current_History_Count,1)))","v":7.7226087760262372},{"$f":"AVERAGE(ABS(OFFSET(L75,1,0,Current_History_Count,1)))","v":7.7608436863625574},{"$f":"AVERAGE(ABS(OFFSET(M75,1,0,Current_History_Count,1)))","v":9.5660785529470562},{"$f":"AVERAGE(ABS(OFFSET(N75,1,0,Current_History_Count,1)))","v":7.5146859145480196},{"$f":"AVERAGE(ABS(OFFSET(O75,1,0,Current_History_Count,1)))","v":5.1640578254314793},{"$f":"AVERAGE(ABS(OFFSET(P75,1,0,Current_History_Count,1)))","v":11.055054233897318},{"$f":"AVERAGE(ABS(OFFSET(Q75,1,0,Current_History_Count,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(R75,1,0,Current_History_Count,1)))","v":4.3193526744822403E-3},{"$f":"AVERAGE(ABS(OFFSET(S75,1,0,Current_History_Count,1)))","v":4.3475069764266497E-3},{"$f":"AVERAGE(ABS(OFFSET(T75,1,0,Current_History_Count,1)))","v":5.4206813756903427E-3},{"$f":"AVERAGE(ABS(OFFSET(U75,1,0,Current_History_Count,1)))","v":4.3641852544951606E-3},{"$f":"AVERAGE(ABS(OFFSET(V75,1,0,Current_History_Count,1)))","v":2.8800819101564164E-3},{"$f":"AVERAGE(ABS(OFFSET(W75,1,0,Current_History_Count,1)))","v":6.2528475282754483E-3}]
["Record of all scenarios"]
[null,null,null,"Inf forecast","Inf Outcome","Inf Diff","Inf Diff","Inf Diff","Capex Input","NPV",null,null,null,null,null,null,"NPV %",null,null,null,null,null,null,"Residual Asset Base year 50",null,null,null,null,null,null,"Greatest (ABS) NPV",null,null,null,null,null,null,"PTRM Approach",null,null,null,null,null,null,"Pricing Approach",null,null,null,null,null,null,"RFM (New capex)",null,null,null,null,null,null,"RFM(Half WACC)",null,null,null,null,null,null,"RFM(Indexing)",null,null,null,null,null,null,"RFM(SL Depn)",null,null,null,null,null,null,"WACC","Capex Amounts",null,null,null,null,null,null,null,null,null,null,"Capex Life",null,null,null,null,null,null,null,null,null,null,"Inflation Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Actuals"]
["Inflation scenario description",{"$f":"COUNTA(A76:A912)","v":20},null,"Ave (all)","Ave (all)","Ave (all)","Year 0","All year 5","NPV Diff (lagged)","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","Constant",0,1,2,3,4,5,6,7,8,9,10,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["Flat 2.5% Inflation",1,null,2.4999999999999991E-2,2.4999999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,0,0,0,0,0,0,0,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Ave correct; but descending each 5 yr",2,null,2.4999999999999991E-2,2.4705882352941185E-2,-2.9411764705880583E-4,1.5000000000000001E-2,1.5000000000000003E-2,12.18013519361125,0,9.4245281601661191,9.5801748736132595,9.1806145810437556,-17.750830142288351,-0.82037618225717779,-27.605464943199081,0,5.2739250751059185E-3,5.3610243007601215E-3,5.1374320943189007E-3,-9.9332875450509964E-3,-4.5907895282362135E-4,-1.5447898430527775E-2,-2.3347589666975415E-14,4.4959843035659863E-2,4.5034606255818274E-2,-8.9450287667639937E-14,-8.9450287667639937E-14,-2.3347589666975415E-14,-2.3347589666975415E-14,0,9.4256720000000005,9.5813199999999998,10.185605000000001,-17.750830000000001,-0.82037599999999999,-27.605464999999999,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01]
["Ave correct; but ascending each 5 yr",3,null,2.4999999999999991E-2,2.5294117647058832E-2,2.9411764705884053E-4,-1.4999999999999999E-2,-1.5000000000000003E-2,-11.747791826337789,0,-9.1559325664284188,-9.3034814223262856,-8.5568666924414174,18.329379227542631,1.1881218092485142,28.216977317061492,0,-5.0829569947593309E-3,-5.1648694033221386E-3,-4.7503828902198458E-3,1.0175637017669444E-2,6.5959114673794835E-4,1.5664781406387218E-2,-1.1484865487675565E-13,4.0736437830592706E-2,4.0662564387656669E-2,-3.6233827387591041E-14,-3.6233827387591041E-14,-1.1484865487675565E-13,-1.1484865487675565E-13,0,-9.1558109999999999,-9.3033599999999996,-9.7437900000000006,18.329378999999999,1.1881219999999999,28.216977,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04]
["Ave correct; but 10 year down/up",4,null,2.4999999999999991E-2,2.5000000000000012E-2,0,0,1.5000000000000009E-3,0.1004509024746767,0,0.56139864257920635,0.28544488253965028,2.2355174898789301,-0.95354627181131946,9.1236157647017535E-2,-2.7986354759614187,0,3.1289440656617198E-4,1.5909213232020495E-4,1.2459611857099889E-3,-5.3145710057482683E-4,5.0850289329500113E-5,-1.5598138649265388E-3,-1.280223345934242E-13,-2.307953994161395E-2,-2.2995283224541342E-2,-1.5629693243975103E-13,-1.5629693243975103E-13,-1.280223345934242E-13,-1.280223345934242E-13,0,2.1031339999999998,1.826471,16.653929999999999,16.653929999999999,0.20657300000000001,-5.9658920000000002,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.01,0.02,2.5000000000000001E-2,0.03,0.04]
["Forecast too high",5,null,3.4999999999999976E-2,2.4999999999999991E-2,-9.9999999999999846E-3,1.0000000000000002E-2,1.0000000000000004E-2,0,0,17.93655168059172,17.93655168059172,17.93655168059172,0,17.93655168059172,0,0,9.9970251375215251E-3,9.9970251375215251E-3,9.9970251375215251E-3,0,9.9970251375215251E-3,0,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,0,17.936551999999999,17.936551999999999,17.936551999999999,0,17.936551999999999,0,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Forecast too low",6,null,1.5000000000000012E-2,2.4999999999999991E-2,9.9999999999999794E-3,-1.0000000000000002E-2,-1.0000000000000004E-2,0,0,-17.936551680592629,-17.936551680592629,-17.936551680592629,0,-17.936551680592629,0,0,-9.9970251375220334E-3,-9.9970251375220334E-3,-9.9970251375220334E-3,0,-9.9970251375220334E-3,0,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,2.399033810778654E-13,0,-17.936551999999999,-17.936551999999999,-17.936551999999999,0,-17.936551999999999,0,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Forecast too high + descending each 5 yr",7,null,3.4999999999999976E-2,2.4705882352941185E-2,-1.029411764705879E-2,2.5000000000000001E-2,2.4999999999999998E-2,12.18013519361125,0,27.381204287062019,27.538369505030687,27.134911063265008,-17.750830142288351,17.036349658371591,-27.605464943199081,0,1.5322403140189535E-2,1.5410352114386757E-2,1.5184578520565413E-2,-9.9332875450509964E-3,9.5334673656462809E-3,-1.5447898430527775E-2,-2.3347589666975415E-14,4.4959843035659863E-2,4.5034606255818274E-2,-8.9450287667639937E-14,-8.9450287667639937E-14,-2.3347589666975415E-14,-2.3347589666975415E-14,0,27.382348,27.539515000000002,27.134910999999999,-17.750830000000001,17.036349999999999,-27.605464999999999,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01,0.04,0.03,2.5000000000000001E-2,0.02,0.01]
["Forecast too high + ascending each 5 yr",8,null,3.4999999999999976E-2,2.5294117647058832E-2,-9.7058823529411441E-3,-4.9999999999999975E-3,-4.9999999999999975E-3,-11.747791826337789,0,8.7623868351149667,8.6133984781843083,9.3672972542137813,18.329379227542631,19.207358814457166,28.216977317061492,0,4.8644783184230659E-3,4.7817667644110638E-3,5.2002970483725503E-3,1.0175637017669444E-2,1.0663051319837462E-2,1.5664781406387218E-2,-1.1484865487675565E-13,4.0736437830592706E-2,4.0662564387656669E-2,-3.6233827387591041E-14,-3.6233827387591041E-14,-1.1484865487675565E-13,-1.1484865487675565E-13,0,8.7634229999999995,8.614433,9.3672970000000007,18.329378999999999,19.207359,28.216977,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04,0.01,0.02,2.5000000000000001E-2,0.03,0.04]
["Effect of a single year inflation spike",9,null,0,1.9607843137254902E-3,1.9607843137254902E-3,0,0,9.0600051672186055,0,-5.3244725062668294,-5.1901156248378584,0.33616963148779178,0.33616963148779178,-7.3457625422050796,-7.3457625422050796,0,-2.9973559587056367E-3,-2.9217211613298886E-3,1.8924316857488814E-4,1.8924316857488814E-4,-4.1352199868062694E-3,-4.1352199868062694E-3,-2.2204460492503131E-15,1.2434497875801753E-14,1.3766765505351941E-14,-8.8817841970012523E-16,-8.8817841970012523E-16,-2.2204460492503131E-15,-2.2204460492503131E-15,0,-5.3244730000000002,-5.1901159999999997,0.33617000000000002,0.33617000000000002,-7.3457629999999998,-7.3457629999999998,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Monte Carlo auto generation",10,null,2.4532213009306324E-2,2.5352924043019257E-2,8.207110337129335E-4,5.2908616522973594E-3,1.5842127830859667E-3,9.1553795394506778,0,1.0523563190390632,1.2363299632627331,2.5619288865082126,-3.8566722741211379,-2.0656729806614749,-8.3709759627654421,0,5.8688368209269836E-4,6.894830847632606E-4,1.4287501590207821E-3,-2.1508095536764828E-3,-1.1519955199176268E-3,-4.6683705004244786E-3,6.7504061947359189E-14,-3.6125650701244617E-3,-3.6407806717398705E-3,-3.707191667310537E-14,-3.707191667310537E-14,6.7504061947359189E-14,6.7504061947359189E-14,0,-2.7904640000000001,-2.607596,-12.849811000000001,-14.925853,-3.9069690000000001,-8.5371319999999997,"Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,35,35,35,35,35,35,35,35,35,35,35,2.3947744318243869E-2,2.3947744318243869E-2,2.3947744318243869E-2,2.3947744318243869E-2,2.3947744318243869E-2,2.6818738256986219E-2,2.6818738256986219E-2,2.6818738256986219E-2,2.6818738256986219E-2,2.6818738256986219E-2,2.3820034406308199E-2,2.3820034406308199E-2,2.3820034406308199E-2,2.3820034406308199E-2,2.3820034406308199E-2,2.3065715511853657E-2,2.3065715511853657E-2,2.3065715511853657E-2,2.3065715511853657E-2,2.3065715511853657E-2,2.2661006667076933E-2,2.2661006667076933E-2,2.2661006667076933E-2,2.2661006667076933E-2,2.2661006667076933E-2,2.7642788222477677E-2,2.7642788222477677E-2,2.7642788222477677E-2,2.7642788222477677E-2,2.7642788222477677E-2,2.5223680845823271E-2,2.5223680845823271E-2,2.5223680845823271E-2,2.5223680845823271E-2,2.5223680845823271E-2,2.4567246037717094E-2,2.4567246037717094E-2,2.4567246037717094E-2,2.4567246037717094E-2,2.4567246037717094E-2,2.145727393525676E-2,2.145727393525676E-2,2.145727393525676E-2,2.145727393525676E-2,2.145727393525676E-2,2.6117901891319573E-2,2.6117901891319573E-2,2.6117901891319573E-2,2.6117901891319573E-2,2.6117901891319573E-2,1.8656882665946509E-2,2.1726999719994047E-2,1.8510244624083561E-2,4.2701577647711521E-2,5.3847073781385271E-2,3.2298405094535361E-2,3.1087086616561892E-2,3.5015156348210376E-2,3.6379157314224655E-2,1.8453576909400599E-2,1.1085186669812848E-2,1.7965250121696974E-2,1.8595619440583678E-2,3.0334726368504584E-2,1.7610128423790693E-2,1.8162641788689066E-2,1.424527589352651E-2,1.3853876613926123E-2,1.3465697820867893E-2,1.8827638742750397E-2,1.3194697647244012E-2,1.9285771906695285E-2,1.037520387441836E-2,2.8784048057010743E-2,4.8480096455580372E-2,3.3715482528647499E-2,4.1467375332276644E-2,3.4667589650831734E-2,3.1948795473272659E-2,2.9827009939260372E-2,2.8760568547210215E-2,1.7306362212845018E-2,3.6495467602326366E-2,5.0172047993512346E-2,3.2084211447132339E-2,2.2764385179606224E-2,1.6363898811677127E-2,2.9834516485492693E-2,1.5371051097857157E-4,1.262610307492432E-2,1.0609127591581825E-2,8.9487757266183358E-3,3.07332955559988E-3,1.1864517144076915E-2,3.7042015494685415E-2,4.0232624548930028E-2,3.7171966726444836E-2,2.3310041090257166E-2,3.7694916604262989E-2,2.7730999551937946E-2,3.4191266822441786E-2]
["Demonstrate impact of year 0 discrepancy base",11,null,2.4999999999999991E-2,2.4999999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,0,0,0,0,0,0,0,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Demonstrate impact of year 0 discrepancy A",12,null,2.4999999999999991E-2,2.4705882352941171E-2,-2.9411764705881971E-4,1.5000000000000001E-2,1.5E-3,11.610387297349462,0,1.9679995027213408,1.4506342569598019,-10.357362759369607,-16.609463164801355,0,-6.252100405431861,0,1.1014386418567647E-3,8.1188263696575736E-4,-5.7967492141755951E-3,-9.2958888073454721E-3,0,-3.4991395931699403E-3,2.1967462597095709E-13,2.3083717096699312E-13,2.3141399989643254E-13,1.7792864670056496E-13,1.7792864670056496E-13,2.1967462597095709E-13,2.1967462597095709E-13,0,1.968,1.450634,-10.357362999999999,-16.609463000000002,0,-6.2521000000000004,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Demonstrate impact of year 0 discrepancy B",13,null,2.4999999999999991E-2,2.5294117647058814E-2,2.9411764705882318E-4,-1.4999999999999999E-2,-1.5E-3,-11.275472279155565,0,-1.9970133453257404,-1.483420050572704,10.498660021378328,16.827870208025388,0,6.3292101866468329,0,-1.1084850251031762E-3,-8.2340406780277307E-4,5.8275060828143904E-3,9.3406697424615256E-3,0,3.5131636596470082E-3,2.9644611933373288E-13,2.2769919700474454E-13,2.2632368186531211E-13,1.6956371520847307E-13,1.6956371520847307E-13,2.9644611933373288E-13,2.9644611933373288E-13,0,-1.9970129999999999,-1.48342,10.498659999999999,16.827870000000001,0,6.3292099999999998,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Demonstrate impact of year 0 discrepancy C",15,null,2.4999999999999991E-2,2.4705882352941171E-2,-2.9411764705881971E-4,1.5000000000000001E-2,1.5E-3,11.610387297348552,0,0.19679995027209429,-0.32056529548918888,-1.5013649971223231,-3.0461671710043561,0,-1.5448021738820898,0,2.2306221741599162E-4,-3.6334361639607797E-4,-1.7017169208926721E-3,-3.4526675583229499E-3,0,-1.7509506374303425E-3,9.8422966429985305E-14,8.3797930420870874E-14,8.4374759350310301E-14,7.6415629410449052E-14,7.6415629410449052E-14,9.8422966429985305E-14,9.8422966429985305E-14,0,0.1968,-0.32056499999999999,-1.5013650000000001,-3.0461670000000001,0,-1.544802,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,100,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Demonstrate impact of year 0 discrepancy D",16,null,2.4999999999999991E-2,2.5294117647058814E-2,2.9411764705882318E-4,-1.4999999999999999E-2,-1.5E-3,-11.27547227915602,0,-0.1997013345326053,0.31389196022003318,1.5120999674153239,3.0646131194187092,0,1.5525131520034989,0,-2.2597129572496513E-4,3.5518326972917277E-4,1.7110110440785777E-3,3.4677514755301043E-3,0,1.7567404314516553E-3,9.4147776633716973E-14,7.2473422806193639E-14,7.1097907666761178E-14,8.1694920672404993E-14,8.1694920672404993E-14,9.4147776633716973E-14,9.4147776633716973E-14,0,-0.19970099999999999,0.313892,1.5121,3.064613,0,1.552513,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,100,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Demonstrate impact of final year discrepancy base",16,null,2.4999999999999991E-2,2.4999999999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,1.4617774606915269E-13,0,0,0,0,0,0,0,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Demonstrate impact of final year discrepancy A",17,null,2.4999999999999991E-2,2.205882352941177E-2,-2.9411764705882214E-3,0,1.3500000000000002E-2,-2.0552330281675495,0,12.275219617734138,12.90885694618737,23.637752462821936,2.7126401965902005,4.9831910885100115,-15.638337234154278,0,6.8456182912948116E-3,7.1989838049708347E-3,1.318225137013573E-2,1.512779398313297E-3,2.779015376249399E-3,-8.7211545495203269E-3,2.0007950955721504E-13,3.0169619305688028E-4,3.0216080631124693E-4,1.1191384060661819E-13,1.1191384060661819E-13,2.0007950955721504E-13,2.0007950955721504E-13,0,12.275228,12.908866,23.637751999999999,16.399235000000001,4.9831909999999997,-15.638337,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01]
["Demonstrate impact of final year discrepancy B",18,null,2.4999999999999991E-2,2.7941176470588226E-2,2.9411764705882353E-3,0,-1.3500000000000002E-2,2.0855329380558487,0,-12.020432102407767,-12.638663726150298,-22.89673611872513,-2.5836109808431047,-4.8437444902881452,15.702025641663568,0,-6.6957975061918105E-3,-7.0401739586551937E-3,-1.2754275994203432E-2,-1.4391609066228056E-3,-2.6981336446470347E-3,8.7465727719181641E-3,1.7352251025449788E-13,-3.6852719664766333E-4,-3.6793898587920482E-4,1.2145363614438644E-13,1.2145363614438644E-13,1.7352251025449788E-13,1.7352251025449788E-13,0,-12.02154,-12.639768999999999,-22.896736000000001,-15.939048,-4.843744,15.702026,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04]
["Combined impact of year 0 and year 5 A",20,null,2.4999999999999991E-2,2.1764705882352946E-2,-3.2352941176470446E-3,1.5000000000000001E-2,1.5000000000000003E-2,9.5091998000204967,0,14.219552922691264,14.33175809001159,13.006554055594052,-13.961536460360662,4.9638139083847364,-21.855987608789974,0,7.9629482103833384E-3,8.0257830928277315E-3,7.2836689664814384E-3,-7.818459017359114E-3,2.779735290789097E-3,-1.223935086860911E-2,2.1671552464133125E-13,3.016956816172804E-4,3.0215838302809705E-4,1.0760628202887546E-13,1.0760628202887546E-13,2.1671552464133125E-13,2.1671552464133125E-13,0,14.219562,14.331766999999999,13.006554,-13.961536000000001,4.9638140000000002,-21.855988,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01]
["Combined impact of year 0 and year 5 B",21,null,2.4999999999999991E-2,2.8235294117647049E-2,3.2352941176470584E-3,-1.4999999999999999E-2,-1.5000000000000003E-2,-9.2348959596347413,0,-14.040074066998841,-14.148665290681038,-12.664631716491158,14.181010072834397,-4.8624255154143157,22.065849773921173,0,-7.7887844507880189E-3,-7.8490258448484663E-3,-7.0257525791990721E-3,7.8669692356808808E-3,-2.6974490353005249E-3,1.2241114027775146E-2,3.3856630401834837E-13,-3.6852783894667206E-4,-3.6793745905023357E-4,2.9061608113714911E-13,2.9061608113714911E-13,3.3856630401834837E-13,3.3856630401834837E-13,0,-14.041181,-14.149770999999999,-12.664631999999999,14.181010000000001,-4.8624260000000001,22.065850000000001,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.04]

{"sheet":"PTRM_ORAB","index":5,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Opening RAB under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D17","v":1038.6956808504992},{"$f":"E17+PTRM_Capex!E17-PTRM_NomSLDepn!E17+PTRM_IndexRAB!E17","v":1016.2218080471467},{"$f":"F17+PTRM_Capex!F17-PTRM_NomSLDepn!F17+PTRM_IndexRAB!F17","v":1029.6552278900037},{"$f":"G17+PTRM_Capex!G17-PTRM_NomSLDepn!G17+PTRM_IndexRAB!G17","v":1011.5447959645601},{"$f":"H17+PTRM_Capex!H17-PTRM_NomSLDepn!H17+PTRM_IndexRAB!H17","v":992.74732762171357},{"$f":"'PTRM-RFM_Rollover'!I17","v":972.68457090796051},{"$f":"J17+PTRM_Capex!J17-PTRM_NomSLDepn!J17+PTRM_IndexRAB!J17","v":975.09071404991664},{"$f":"K17+PTRM_Capex!K17-PTRM_NomSLDepn!K17+PTRM_IndexRAB!K17","v":965.97052497060054},{"$f":"L17+PTRM_Capex!L17-PTRM_NomSLDepn!L17+PTRM_IndexRAB!L17","v":977.34108812107047},{"$f":"M17+PTRM_Capex!M17-PTRM_NomSLDepn!M17+PTRM_IndexRAB!M17","v":948.2882538040069},{"$f":"'PTRM-RFM_Rollover'!N17","v":899.25791271227149},{"$f":"O17+PTRM_Capex!O17-PTRM_NomSLDepn!O17+PTRM_IndexRAB!O17","v":886.71381649402235},{"$f":"P17+PTRM_Capex!P17-PTRM_NomSLDepn!P17+PTRM_IndexRAB!P17","v":855.69126107711622},{"$f":"Q17+PTRM_Capex!Q17-PTRM_NomSLDepn!Q17+PTRM_IndexRAB!Q17","v":834.67384570402464},{"$f":"R17+PTRM_Capex!R17-PTRM_NomSLDepn!R17+PTRM_IndexRAB!R17","v":807.09966586100165},{"$f":"'PTRM-RFM_Rollover'!S17","v":781.90371065061095},{"$f":"T17+PTRM_Capex!T17-PTRM_NomSLDepn!T17+PTRM_IndexRAB!T17","v":756.79620716603813},{"$f":"U17+PTRM_Capex!U17-PTRM_NomSLDepn!U17+PTRM_IndexRAB!U17","v":713.51444067092871},{"$f":"V17+PTRM_Capex!V17-PTRM_NomSLDepn!V17+PTRM_IndexRAB!V17","v":666.28010667249487},{"$f":"W17+PTRM_Capex!W17-PTRM_NomSLDepn!W17+PTRM_IndexRAB!W17","v":623.30170581310495},{"$f":"'PTRM-RFM_Rollover'!X17","v":578.84776361175193},{"$f":"Y17+PTRM_Capex!Y17-PTRM_NomSLDepn!Y17+PTRM_IndexRAB!Y17","v":534.62401659253112},{"$f":"Z17+PTRM_Capex!Z17-PTRM_NomSLDepn!Z17+PTRM_IndexRAB!Z17","v":483.70979840405221},{"$f":"AA17+PTRM_Capex!AA17-PTRM_NomSLDepn!AA17+PTRM_IndexRAB!AA17","v":436.50190285156691},{"$f":"AB17+PTRM_Capex!AB17-PTRM_NomSLDepn!AB17+PTRM_IndexRAB!AB17","v":387.49079084063476},{"$f":"'PTRM-RFM_Rollover'!AC17","v":330.57917480173779},{"$f":"AD17+PTRM_Capex!AD17-PTRM_NomSLDepn!AD17+PTRM_IndexRAB!AD17","v":275.15486203475632},{"$f":"AE17+PTRM_Capex!AE17-PTRM_NomSLDepn!AE17+PTRM_IndexRAB!AE17","v":211.82294838825581},{"$f":"AF17+PTRM_Capex!AF17-PTRM_NomSLDepn!AF17+PTRM_IndexRAB!AF17","v":145.67276307022789},{"$f":"AG17+PTRM_Capex!AG17-PTRM_NomSLDepn!AG17+PTRM_IndexRAB!AG17","v":75.054765643675765},{"$f":"'PTRM-RFM_Rollover'!AH17","v":1.8429702208777599E-14},{"$f":"AI17+PTRM_Capex!AI17-PTRM_NomSLDepn!AI17+PTRM_IndexRAB!AI17","v":1.8931146830635978E-14},{"$f":"AJ17+PTRM_Capex!AJ17-PTRM_NomSLDepn!AJ17+PTRM_IndexRAB!AJ17","v":1.9243491506656283E-14},{"$f":"AK17+PTRM_Capex!AK17-PTRM_NomSLDepn!AK17+PTRM_IndexRAB!AK17","v":1.9979112112303623E-14},{"$f":"AL17+PTRM_Capex!AL17-PTRM_NomSLDepn!AL17+PTRM_IndexRAB!AL17","v":2.0754777613207606E-14},{"$f":"'PTRM-RFM_Rollover'!AM17","v":2.0909845339906689E-14},{"$f":"AN17+PTRM_Capex!AN17-PTRM_NomSLDepn!AN17+PTRM_IndexRAB!AN17","v":2.1183463871491128E-14},{"$f":"AO17+PTRM_Capex!AO17-PTRM_NomSLDepn!AO17+PTRM_IndexRAB!AO17","v":2.164471152753407E-14},{"$f":"AP17+PTRM_Capex!AP17-PTRM_NomSLDepn!AP17+PTRM_IndexRAB!AP17","v":2.2592049043059757E-14},{"$f":"AQ17+PTRM_Capex!AQ17-PTRM_NomSLDepn!AQ17+PTRM_IndexRAB!AQ17","v":2.2965100757564222E-14},{"$f":"'PTRM-RFM_Rollover'!AR17","v":2.3452061724009283E-14},{"$f":"AS17+PTRM_Capex!AS17-PTRM_NomSLDepn!AS17+PTRM_IndexRAB!AS17","v":2.4010824066027992E-14},{"$f":"AT17+PTRM_Capex!AT17-PTRM_NomSLDepn!AT17+PTRM_IndexRAB!AT17","v":2.4650830716384874E-14},{"$f":"AU17+PTRM_Capex!AU17-PTRM_NomSLDepn!AU17+PTRM_IndexRAB!AU17","v":2.5310158405670618E-14},{"$f":"AV17+PTRM_Capex!AV17-PTRM_NomSLDepn!AV17+PTRM_IndexRAB!AV17","v":2.6198868469394787E-14},{"$f":"'PTRM-RFM_Rollover'!AW17","v":2.6689761565113816E-14},{"$f":"AX17+PTRM_Capex!AX17-PTRM_NomSLDepn!AX17+PTRM_IndexRAB!AX17","v":2.7539221151341213E-14},{"$f":"AY17+PTRM_Capex!AY17-PTRM_NomSLDepn!AY17+PTRM_IndexRAB!AY17","v":2.7508788288422026E-14},{"$f":"AZ17+PTRM_Capex!AZ17-PTRM_NomSLDepn!AZ17+PTRM_IndexRAB!AZ17","v":2.8400743957649027E-14},{"$f":"BA17+PTRM_Capex!BA17-PTRM_NomSLDepn!BA17+PTRM_IndexRAB!BA17","v":2.9053280243202765E-14}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E18+PTRM_Capex!E18-PTRM_NomSLDepn!E18+PTRM_IndexRAB!E18","v":104.33494995884224},{"$f":"F18+PTRM_Capex!F18-PTRM_NomSLDepn!F18+PTRM_IndexRAB!F18","v":105.84000217617702},{"$f":"G18+PTRM_Capex!G18-PTRM_NomSLDepn!G18+PTRM_IndexRAB!G18","v":104.11119514286889},{"$f":"H18+PTRM_Capex!H18-PTRM_NomSLDepn!H18+PTRM_IndexRAB!H18","v":102.31685620457534},{"$f":"'PTRM-RFM_Rollover'!I18","v":100.39761844872172},{"$f":"J18+PTRM_Capex!J18-PTRM_NomSLDepn!J18+PTRM_IndexRAB!J18","v":100.80726503627385},{"$f":"K18+PTRM_Capex!K18-PTRM_NomSLDepn!K18+PTRM_IndexRAB!K18","v":100.03807477622442},{"$f":"L18+PTRM_Capex!L18-PTRM_NomSLDepn!L18+PTRM_IndexRAB!L18","v":101.40733208653432},{"$f":"M18+PTRM_Capex!M18-PTRM_NomSLDepn!M18+PTRM_IndexRAB!M18","v":98.596568861367913},{"$f":"'PTRM-RFM_Rollover'!N18","v":93.71122427078781},{"$f":"O18+PTRM_Capex!O18-PTRM_NomSLDepn!O18+PTRM_IndexRAB!O18","v":92.635599178800177},{"$f":"P18+PTRM_Capex!P18-PTRM_NomSLDepn!P18+PTRM_IndexRAB!P18","v":89.642970062589697},{"$f":"Q18+PTRM_Capex!Q18-PTRM_NomSLDepn!Q18+PTRM_IndexRAB!Q18","v":87.711882807097538},{"$f":"R18+PTRM_Capex!R18-PTRM_NomSLDepn!R18+PTRM_IndexRAB!R18","v":85.108738017817331},{"$f":"'PTRM-RFM_Rollover'!S18","v":82.775162576810146},{"$f":"T18+PTRM_Capex!T18-PTRM_NomSLDepn!T18+PTRM_IndexRAB!T18","v":80.474857231497495},{"$f":"U18+PTRM_Capex!U18-PTRM_NomSLDepn!U18+PTRM_IndexRAB!U18","v":76.261526680243875},{"$f":"V18+PTRM_Capex!V18-PTRM_NomSLDepn!V18+PTRM_IndexRAB!V18","v":71.636935217726176},{"$f":"W18+PTRM_Capex!W18-PTRM_NomSLDepn!W18+PTRM_IndexRAB!W18","v":67.48463775199653},{"$f":"'PTRM-RFM_Rollover'!X18","v":63.193889952833104},{"$f":"Y18+PTRM_Capex!Y18-PTRM_NomSLDepn!Y18+PTRM_IndexRAB!Y18","v":58.955455565423847},{"$f":"Z18+PTRM_Capex!Z18-PTRM_NomSLDepn!Z18+PTRM_IndexRAB!Z18","v":54.007671324755123},{"$f":"AA18+PTRM_Capex!AA18-PTRM_NomSLDepn!AA18+PTRM_IndexRAB!AA18","v":49.510365555060659},{"$f":"AB18+PTRM_Capex!AB18-PTRM_NomSLDepn!AB18+PTRM_IndexRAB!AB18","v":44.866916116805605},{"$f":"'PTRM-RFM_Rollover'!AC18","v":39.370849168175305},{"$f":"AD18+PTRM_Capex!AD18-PTRM_NomSLDepn!AD18+PTRM_IndexRAB!AD18","v":34.135419858058995},{"$f":"AE18+PTRM_Capex!AE18-PTRM_NomSLDepn!AE18+PTRM_IndexRAB!AE18","v":28.030431930914514},{"$f":"AF18+PTRM_Capex!AF18-PTRM_NomSLDepn!AF18+PTRM_IndexRAB!AF18","v":21.686409867579211},{"$f":"AG18+PTRM_Capex!AG18-PTRM_NomSLDepn!AG18+PTRM_IndexRAB!AG18","v":14.897943179482514},{"$f":"'PTRM-RFM_Rollover'!AH18","v":7.6471331661791888},{"$f":"AI18+PTRM_Capex!AI18-PTRM_NomSLDepn!AI18+PTRM_IndexRAB!AI18","v":0},{"$f":"AJ18+PTRM_Capex!AJ18-PTRM_NomSLDepn!AJ18+PTRM_IndexRAB!AJ18","v":0},{"$f":"AK18+PTRM_Capex!AK18-PTRM_NomSLDepn!AK18+PTRM_IndexRAB!AK18","v":0},{"$f":"AL18+PTRM_Capex!AL18-PTRM_NomSLDepn!AL18+PTRM_IndexRAB!AL18","v":0},{"$f":"'PTRM-RFM_Rollover'!AM18","v":0},{"$f":"AN18+PTRM_Capex!AN18-PTRM_NomSLDepn!AN18+PTRM_IndexRAB!AN18","v":0},{"$f":"AO18+PTRM_Capex!AO18-PTRM_NomSLDepn!AO18+PTRM_IndexRAB!AO18","v":0},{"$f":"AP18+PTRM_Capex!AP18-PTRM_NomSLDepn!AP18+PTRM_IndexRAB!AP18","v":0},{"$f":"AQ18+PTRM_Capex!AQ18-PTRM_NomSLDepn!AQ18+PTRM_IndexRAB!AQ18","v":0},{"$f":"'PTRM-RFM_Rollover'!AR18","v":0},{"$f":"AS18+PTRM_Capex!AS18-PTRM_NomSLDepn!AS18+PTRM_IndexRAB!AS18","v":0},{"$f":"AT18+PTRM_Capex!AT18-PTRM_NomSLDepn!AT18+PTRM_IndexRAB!AT18","v":0},{"$f":"AU18+PTRM_Capex!AU18-PTRM_NomSLDepn!AU18+PTRM_IndexRAB!AU18","v":0},{"$f":"AV18+PTRM_Capex!AV18-PTRM_NomSLDepn!AV18+PTRM_IndexRAB!AV18","v":0},{"$f":"'PTRM-RFM_Rollover'!AW18","v":0},{"$f":"AX18+PTRM_Capex!AX18-PTRM_NomSLDepn!AX18+PTRM_IndexRAB!AX18","v":0},{"$f":"AY18+PTRM_Capex!AY18-PTRM_NomSLDepn!AY18+PTRM_IndexRAB!AY18","v":0},{"$f":"AZ18+PTRM_Capex!AZ18-PTRM_NomSLDepn!AZ18+PTRM_IndexRAB!AZ18","v":0},{"$f":"BA18+PTRM_Capex!BA18-PTRM_NomSLDepn!BA18+PTRM_IndexRAB!BA18","v":0}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F19+PTRM_Capex!F19-PTRM_NomSLDepn!F19+PTRM_IndexRAB!F19","v":111.48925630905435},{"$f":"G19+PTRM_Capex!G19-PTRM_NomSLDepn!G19+PTRM_IndexRAB!G19","v":109.79873083074999},{"$f":"H19+PTRM_Capex!H19-PTRM_NomSLDepn!H19+PTRM_IndexRAB!H19","v":108.04417962504023},{"$f":"'PTRM-RFM_Rollover'!I19","v":106.16313840633289},{"$f":"J19+PTRM_Capex!J19-PTRM_NomSLDepn!J19+PTRM_IndexRAB!J19","v":106.7542301698618},{"$f":"K19+PTRM_Capex!K19-PTRM_NomSLDepn!K19+PTRM_IndexRAB!K19","v":106.10943784776089},{"$f":"L19+PTRM_Capex!L19-PTRM_NomSLDepn!L19+PTRM_IndexRAB!L19","v":107.74886009348334},{"$f":"M19+PTRM_Capex!M19-PTRM_NomSLDepn!M19+PTRM_IndexRAB!M19","v":104.96073871670072},{"$f":"'PTRM-RFM_Rollover'!N19","v":99.966599519344058},{"$f":"O19+PTRM_Capex!O19-PTRM_NomSLDepn!O19+PTRM_IndexRAB!O19","v":99.043763752401148},{"$f":"P19+PTRM_Capex!P19-PTRM_NomSLDepn!P19+PTRM_IndexRAB!P19","v":96.084327201444466},{"$f":"Q19+PTRM_Capex!Q19-PTRM_NomSLDepn!Q19+PTRM_IndexRAB!Q19","v":94.275631680132307},{"$f":"R19+PTRM_Capex!R19-PTRM_NomSLDepn!R19+PTRM_IndexRAB!R19","v":91.760898241104371},{"$f":"'PTRM-RFM_Rollover'!S19","v":89.554807089182447},{"$f":"T19+PTRM_Capex!T19-PTRM_NomSLDepn!T19+PTRM_IndexRAB!T19","v":87.407532441560861},{"$f":"U19+PTRM_Capex!U19-PTRM_NomSLDepn!U19+PTRM_IndexRAB!U19","v":83.201018003235134},{"$f":"V19+PTRM_Capex!V19-PTRM_NomSLDepn!V19+PTRM_IndexRAB!V19","v":78.556405357681953},{"$f":"W19+PTRM_Capex!W19-PTRM_NomSLDepn!W19+PTRM_IndexRAB!W19","v":74.443528335503686},{"$f":"'PTRM-RFM_Rollover'!X19","v":70.197811388865247},{"$f":"Y19+PTRM_Capex!Y19-PTRM_NomSLDepn!Y19+PTRM_IndexRAB!Y19","v":66.035368601173076},{"$f":"Z19+PTRM_Capex!Z19-PTRM_NomSLDepn!Z19+PTRM_IndexRAB!Z19","v":61.104453482594977},{"$f":"AA19+PTRM_Capex!AA19-PTRM_NomSLDepn!AA19+PTRM_IndexRAB!AA19","v":56.716389573781235},{"$f":"AB19+PTRM_Capex!AB19-PTRM_NomSLDepn!AB19+PTRM_IndexRAB!AB19","v":52.212932811040119},{"$f":"'PTRM-RFM_Rollover'!AC19","v":46.771520983678258},{"$f":"AD19+PTRM_Capex!AD19-PTRM_NomSLDepn!AD19+PTRM_IndexRAB!AD19","v":41.710598023490661},{"$f":"AE19+PTRM_Capex!AE19-PTRM_NomSLDepn!AE19+PTRM_IndexRAB!AE19","v":35.677936203460249},{"$f":"AF19+PTRM_Capex!AF19-PTRM_NomSLDepn!AF19+PTRM_IndexRAB!AF19","v":29.443288861460452},{"$f":"AG19+PTRM_Capex!AG19-PTRM_NomSLDepn!AG19+PTRM_IndexRAB!AG19","v":22.755034284040505},{"$f":"'PTRM-RFM_Rollover'!AH19","v":15.573584019810987},{"$f":"AI19+PTRM_Capex!AI19-PTRM_NomSLDepn!AI19+PTRM_IndexRAB!AI19","v":7.9986589695917552},{"$f":"AJ19+PTRM_Capex!AJ19-PTRM_NomSLDepn!AJ19+PTRM_IndexRAB!AJ19","v":0},{"$f":"AK19+PTRM_Capex!AK19-PTRM_NomSLDepn!AK19+PTRM_IndexRAB!AK19","v":0},{"$f":"AL19+PTRM_Capex!AL19-PTRM_NomSLDepn!AL19+PTRM_IndexRAB!AL19","v":0},{"$f":"'PTRM-RFM_Rollover'!AM19","v":0},{"$f":"AN19+PTRM_Capex!AN19-PTRM_NomSLDepn!AN19+PTRM_IndexRAB!AN19","v":0},{"$f":"AO19+PTRM_Capex!AO19-PTRM_NomSLDepn!AO19+PTRM_IndexRAB!AO19","v":0},{"$f":"AP19+PTRM_Capex!AP19-PTRM_NomSLDepn!AP19+PTRM_IndexRAB!AP19","v":0},{"$f":"AQ19+PTRM_Capex!AQ19-PTRM_NomSLDepn!AQ19+PTRM_IndexRAB!AQ19","v":0},{"$f":"'PTRM-RFM_Rollover'!AR19","v":0},{"$f":"AS19+PTRM_Capex!AS19-PTRM_NomSLDepn!AS19+PTRM_IndexRAB!AS19","v":0},{"$f":"AT19+PTRM_Capex!AT19-PTRM_NomSLDepn!AT19+PTRM_IndexRAB!AT19","v":0},{"$f":"AU19+PTRM_Capex!AU19-PTRM_NomSLDepn!AU19+PTRM_IndexRAB!AU19","v":0},{"$f":"AV19+PTRM_Capex!AV19-PTRM_NomSLDepn!AV19+PTRM_IndexRAB!AV19","v":0},{"$f":"'PTRM-RFM_Rollover'!AW19","v":0},{"$f":"AX19+PTRM_Capex!AX19-PTRM_NomSLDepn!AX19+PTRM_IndexRAB!AX19","v":0},{"$f":"AY19+PTRM_Capex!AY19-PTRM_NomSLDepn!AY19+PTRM_IndexRAB!AY19","v":0},{"$f":"AZ19+PTRM_Capex!AZ19-PTRM_NomSLDepn!AZ19+PTRM_IndexRAB!AZ19","v":0},{"$f":"BA19+PTRM_Capex!BA19-PTRM_NomSLDepn!BA19+PTRM_IndexRAB!BA19","v":0}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G20+PTRM_Capex!G20-PTRM_NomSLDepn!G20+PTRM_IndexRAB!G20","v":111.91613764140077},{"$f":"H20+PTRM_Capex!H20-PTRM_NomSLDepn!H20+PTRM_IndexRAB!H20","v":110.25885536721042},{"$f":"'PTRM-RFM_Rollover'!I20","v":108.47762111941289},{"$f":"J20+PTRM_Capex!J20-PTRM_NomSLDepn!J20+PTRM_IndexRAB!J20","v":109.23143674836734},{"$f":"K20+PTRM_Capex!K20-PTRM_NomSLDepn!K20+PTRM_IndexRAB!K20","v":108.73252910999338},{"$f":"L20+PTRM_Capex!L20-PTRM_NomSLDepn!L20+PTRM_IndexRAB!L20","v":110.58942196785914},{"$f":"M20+PTRM_Capex!M20-PTRM_NomSLDepn!M20+PTRM_IndexRAB!M20","v":107.9151505910078},{"$f":"'PTRM-RFM_Rollover'!N20","v":102.97509737727191},{"$f":"O20+PTRM_Capex!O20-PTRM_NomSLDepn!O20+PTRM_IndexRAB!O20","v":102.23571966556479},{"$f":"P20+PTRM_Capex!P20-PTRM_NomSLDepn!P20+PTRM_IndexRAB!P20","v":99.406318338111248},{"$f":"Q20+PTRM_Capex!Q20-PTRM_NomSLDepn!Q20+PTRM_IndexRAB!Q20","v":97.77953835819288},{"$f":"R20+PTRM_Capex!R20-PTRM_NomSLDepn!R20+PTRM_IndexRAB!R20","v":95.435705609848355},{"$f":"'PTRM-RFM_Rollover'!S20","v":93.429628766620198},{"$f":"T20+PTRM_Capex!T20-PTRM_NomSLDepn!T20+PTRM_IndexRAB!T20","v":91.506076719157861},{"$f":"U20+PTRM_Capex!U20-PTRM_NomSLDepn!U20+PTRM_IndexRAB!U20","v":87.443896294173626},{"$f":"V20+PTRM_Capex!V20-PTRM_NomSLDepn!V20+PTRM_IndexRAB!V20","v":82.931011534545974},{"$f":"W20+PTRM_Capex!W20-PTRM_NomSLDepn!W20+PTRM_IndexRAB!W20","v":78.992119883925795},{"$f":"'PTRM-RFM_Rollover'!X20","v":74.930359293776306},{"$f":"Y20+PTRM_Capex!Y20-PTRM_NomSLDepn!Y20+PTRM_IndexRAB!Y20","v":70.980213945322333},{"$f":"Z20+PTRM_Capex!Z20-PTRM_NomSLDepn!Z20+PTRM_IndexRAB!Z20","v":66.227397030166955},{"$f":"AA20+PTRM_Capex!AA20-PTRM_NomSLDepn!AA20+PTRM_IndexRAB!AA20","v":62.092365362705486},{"$f":"AB20+PTRM_Capex!AB20-PTRM_NomSLDepn!AB20+PTRM_IndexRAB!AB20","v":57.87656498745941},{"$f":"'PTRM-RFM_Rollover'!AC20","v":52.667848413205611},{"$f":"AD20+PTRM_Capex!AD20-PTRM_NomSLDepn!AD20+PTRM_IndexRAB!AD20","v":47.947431016081843},{"$f":"AE20+PTRM_Capex!AE20-PTRM_NomSLDepn!AE20+PTRM_IndexRAB!AE20","v":42.184519574024165},{"$f":"AF20+PTRM_Capex!AF20-PTRM_NomSLDepn!AF20+PTRM_IndexRAB!AF20","v":36.263395750413643},{"$f":"AG20+PTRM_Capex!AG20-PTRM_NomSLDepn!AG20+PTRM_IndexRAB!AG20","v":29.894298559343234},{"$f":"'PTRM-RFM_Rollover'!AH20","v":23.017172159810563},{"$f":"AI20+PTRM_Capex!AI20-PTRM_NomSLDepn!AI20+PTRM_IndexRAB!AI20","v":15.762289983389524},{"$f":"AJ20+PTRM_Capex!AJ20-PTRM_NomSLDepn!AJ20+PTRM_IndexRAB!AJ20","v":8.0111758715523056},{"$f":"AK20+PTRM_Capex!AK20-PTRM_NomSLDepn!AK20+PTRM_IndexRAB!AK20","v":0},{"$f":"AL20+PTRM_Capex!AL20-PTRM_NomSLDepn!AL20+PTRM_IndexRAB!AL20","v":0},{"$f":"'PTRM-RFM_Rollover'!AM20","v":0},{"$f":"AN20+PTRM_Capex!AN20-PTRM_NomSLDepn!AN20+PTRM_IndexRAB!AN20","v":0},{"$f":"AO20+PTRM_Capex!AO20-PTRM_NomSLDepn!AO20+PTRM_IndexRAB!AO20","v":0},{"$f":"AP20+PTRM_Capex!AP20-PTRM_NomSLDepn!AP20+PTRM_IndexRAB!AP20","v":0},{"$f":"AQ20+PTRM_Capex!AQ20-PTRM_NomSLDepn!AQ20+PTRM_IndexRAB!AQ20","v":0},{"$f":"'PTRM-RFM_Rollover'!AR20","v":0},{"$f":"AS20+PTRM_Capex!AS20-PTRM_NomSLDepn!AS20+PTRM_IndexRAB!AS20","v":0},{"$f":"AT20+PTRM_Capex!AT20-PTRM_NomSLDepn!AT20+PTRM_IndexRAB!AT20","v":0},{"$f":"AU20+PTRM_Capex!AU20-PTRM_NomSLDepn!AU20+PTRM_IndexRAB!AU20","v":0},{"$f":"AV20+PTRM_Capex!AV20-PTRM_NomSLDepn!AV20+PTRM_IndexRAB!AV20","v":0},{"$f":"'PTRM-RFM_Rollover'!AW20","v":0},{"$f":"AX20+PTRM_Capex!AX20-PTRM_NomSLDepn!AX20+PTRM_IndexRAB!AX20","v":0},{"$f":"AY20+PTRM_Capex!AY20-PTRM_NomSLDepn!AY20+PTRM_IndexRAB!AY20","v":0},{"$f":"AZ20+PTRM_Capex!AZ20-PTRM_NomSLDepn!AZ20+PTRM_IndexRAB!AZ20","v":0},{"$f":"BA20+PTRM_Capex!BA20-PTRM_NomSLDepn!BA20+PTRM_IndexRAB!BA20","v":0}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H21+PTRM_Capex!H21-PTRM_NomSLDepn!H21+PTRM_IndexRAB!H21","v":114.08143320314349},{"$f":"'PTRM-RFM_Rollover'!I21","v":112.37206232241505},{"$f":"J21+PTRM_Capex!J21-PTRM_NomSLDepn!J21+PTRM_IndexRAB!J21","v":113.29745264680933},{"$f":"K21+PTRM_Capex!K21-PTRM_NomSLDepn!K21+PTRM_IndexRAB!K21","v":112.93489128583234},{"$f":"L21+PTRM_Capex!L21-PTRM_NomSLDepn!L21+PTRM_IndexRAB!L21","v":115.03371871269108},{"$f":"M21+PTRM_Capex!M21-PTRM_NomSLDepn!M21+PTRM_IndexRAB!M21","v":112.43186641961407},{"$f":"'PTRM-RFM_Rollover'!N21","v":107.47163330788398},{"$f":"O21+PTRM_Capex!O21-PTRM_NomSLDepn!O21+PTRM_IndexRAB!O21","v":106.90205302319077},{"$f":"P21+PTRM_Capex!P21-PTRM_NomSLDepn!P21+PTRM_IndexRAB!P21","v":104.15871360557549},{"$f":"Q21+PTRM_Capex!Q21-PTRM_NomSLDepn!Q21+PTRM_IndexRAB!Q21","v":102.68701125405583},{"$f":"R21+PTRM_Capex!R21-PTRM_NomSLDepn!R21+PTRM_IndexRAB!R21","v":100.47673534724807},{"$f":"'PTRM-RFM_Rollover'!S21","v":98.637930355857861},{"$f":"T21+PTRM_Capex!T21-PTRM_NomSLDepn!T21+PTRM_IndexRAB!T21","v":96.906241860539268},{"$f":"U21+PTRM_Capex!U21-PTRM_NomSLDepn!U21+PTRM_IndexRAB!U21","v":92.925877615741015},{"$f":"V21+PTRM_Capex!V21-PTRM_NomSLDepn!V21+PTRM_IndexRAB!V21","v":88.475681871055343},{"$f":"W21+PTRM_Capex!W21-PTRM_NomSLDepn!W21+PTRM_IndexRAB!W21","v":84.64966125296435},{"$f":"'PTRM-RFM_Rollover'!X21","v":80.708770344200019},{"$f":"Y21+PTRM_Capex!Y21-PTRM_NomSLDepn!Y21+PTRM_IndexRAB!Y21","v":76.909084633544794},{"$f":"Z21+PTRM_Capex!Z21-PTRM_NomSLDepn!Z21+PTRM_IndexRAB!Z21","v":72.261085149528228},{"$f":"AA21+PTRM_Capex!AA21-PTRM_NomSLDepn!AA21+PTRM_IndexRAB!AA21","v":68.313906595498636},{"$f":"AB21+PTRM_Capex!AB21-PTRM_NomSLDepn!AB21+PTRM_IndexRAB!AB21","v":64.318879543013779},{"$f":"'PTRM-RFM_Rollover'!AC21","v":59.262003733209546},{"$f":"AD21+PTRM_Capex!AD21-PTRM_NomSLDepn!AD21+PTRM_IndexRAB!AD21","v":54.806935840186199},{"$f":"AE21+PTRM_Capex!AE21-PTRM_NomSLDepn!AE21+PTRM_IndexRAB!AE21","v":49.224139085171103},{"$f":"AF21+PTRM_Capex!AF21-PTRM_NomSLDepn!AF21+PTRM_IndexRAB!AF21","v":43.523914425201788},{"$f":"AG21+PTRM_Capex!AG21-PTRM_NomSLDepn!AG21+PTRM_IndexRAB!AG21","v":37.374605110680804},{"$f":"'PTRM-RFM_Rollover'!AH21","v":30.695091677713346},{"$f":"AI21+PTRM_Capex!AI21-PTRM_NomSLDepn!AI21+PTRM_IndexRAB!AI21","v":23.647694396298917},{"$f":"AJ21+PTRM_Capex!AJ21-PTRM_NomSLDepn!AJ21+PTRM_IndexRAB!AJ21","v":16.025238207994114},{"$f":"AK21+PTRM_Capex!AK21-PTRM_NomSLDepn!AK21+PTRM_IndexRAB!AK21","v":8.3189173511766246},{"$f":"AL21+PTRM_Capex!AL21-PTRM_NomSLDepn!AL21+PTRM_IndexRAB!AL21","v":-7.4384942649885488E-15},{"$f":"'PTRM-RFM_Rollover'!AM21","v":-7.4940704035158969E-15},{"$f":"AN21+PTRM_Capex!AN21-PTRM_NomSLDepn!AN21+PTRM_IndexRAB!AN21","v":-7.5921350475181644E-15},{"$f":"AO21+PTRM_Capex!AO21-PTRM_NomSLDepn!AO21+PTRM_IndexRAB!AO21","v":-7.7574458067156745E-15},{"$f":"AP21+PTRM_Capex!AP21-PTRM_NomSLDepn!AP21+PTRM_IndexRAB!AP21","v":-8.0969707492408107E-15},{"$f":"AQ21+PTRM_Capex!AQ21-PTRM_NomSLDepn!AQ21+PTRM_IndexRAB!AQ21","v":-8.2306721596148612E-15},{"$f":"'PTRM-RFM_Rollover'!AR21","v":-8.4051985469209722E-15},{"$f":"AS21+PTRM_Capex!AS21-PTRM_NomSLDepn!AS21+PTRM_IndexRAB!AS21","v":-8.6054584848522167E-15},{"$f":"AT21+PTRM_Capex!AT21-PTRM_NomSLDepn!AT21+PTRM_IndexRAB!AT21","v":-8.8348363123074565E-15},{"$f":"AU21+PTRM_Capex!AU21-PTRM_NomSLDepn!AU21+PTRM_IndexRAB!AU21","v":-9.0711387833288348E-15},{"$f":"AV21+PTRM_Capex!AV21-PTRM_NomSLDepn!AV21+PTRM_IndexRAB!AV21","v":-9.3896516980633697E-15},{"$f":"'PTRM-RFM_Rollover'!AW21","v":-9.5655873570850688E-15},{"$f":"AX21+PTRM_Capex!AX21-PTRM_NomSLDepn!AX21+PTRM_IndexRAB!AX21","v":-9.870032934785262E-15},{"$f":"AY21+PTRM_Capex!AY21-PTRM_NomSLDepn!AY21+PTRM_IndexRAB!AY21","v":-9.8591258231548532E-15},{"$f":"AZ21+PTRM_Capex!AZ21-PTRM_NomSLDepn!AZ21+PTRM_IndexRAB!AZ21","v":-1.0178801960081848E-14},{"$f":"BA21+PTRM_Capex!BA21-PTRM_NomSLDepn!BA21+PTRM_IndexRAB!BA21","v":-1.0412670397905993E-14}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I22","v":116.23660497651913},{"$f":"J22+PTRM_Capex!J22-PTRM_NomSLDepn!J22+PTRM_IndexRAB!J22","v":117.33333648188214},{"$f":"K22+PTRM_Capex!K22-PTRM_NomSLDepn!K22+PTRM_IndexRAB!K22","v":117.10723142242927},{"$f":"L22+PTRM_Capex!L22-PTRM_NomSLDepn!L22+PTRM_IndexRAB!L22","v":119.44745039387377},{"$f":"M22+PTRM_Capex!M22-PTRM_NomSLDepn!M22+PTRM_IndexRAB!M22","v":116.91872425662734},{"$f":"'PTRM-RFM_Rollover'!N22","v":111.93964481805891},{"$f":"O22+PTRM_Capex!O22-PTRM_NomSLDepn!O22+PTRM_IndexRAB!O22","v":111.54003076446793},{"$f":"P22+PTRM_Capex!P22-PTRM_NomSLDepn!P22+PTRM_IndexRAB!P22","v":108.88349966250223},{"$f":"Q22+PTRM_Capex!Q22-PTRM_NomSLDepn!Q22+PTRM_IndexRAB!Q22","v":107.56728527518885},{"$f":"R22+PTRM_Capex!R22-PTRM_NomSLDepn!R22+PTRM_IndexRAB!R22","v":105.49117342720577},{"$f":"'PTRM-RFM_Rollover'!S22","v":103.82015056619302},{"$f":"T22+PTRM_Capex!T22-PTRM_NomSLDepn!T22+PTRM_IndexRAB!T22","v":102.28080930240773},{"$f":"U22+PTRM_Capex!U22-PTRM_NomSLDepn!U22+PTRM_IndexRAB!U22","v":98.38334029249225},{"$f":"V22+PTRM_Capex!V22-PTRM_NomSLDepn!V22+PTRM_IndexRAB!V22","v":93.997037365338628},{"$f":"W22+PTRM_Capex!W22-PTRM_NomSLDepn!W22+PTRM_IndexRAB!W22","v":90.284928109165065},{"$f":"'PTRM-RFM_Rollover'!X22","v":86.46597886516615},{"$f":"Y22+PTRM_Capex!Y22-PTRM_NomSLDepn!Y22+PTRM_IndexRAB!Y22","v":82.817789454169329},{"$f":"Z22+PTRM_Capex!Z22-PTRM_NomSLDepn!Z22+PTRM_IndexRAB!Z22","v":78.275868292966621},{"$f":"AA22+PTRM_Capex!AA22-PTRM_NomSLDepn!AA22+PTRM_IndexRAB!AA22","v":74.517622627351201},{"$f":"AB22+PTRM_Capex!AB22-PTRM_NomSLDepn!AB22+PTRM_IndexRAB!AB22","v":70.74446455189954},{"$f":"'PTRM-RFM_Rollover'!AC22","v":65.840804758567558},{"$f":"AD22+PTRM_Capex!AD22-PTRM_NomSLDepn!AD22+PTRM_IndexRAB!AD22","v":61.652309936112673},{"$f":"AE22+PTRM_Capex!AE22-PTRM_NomSLDepn!AE22+PTRM_IndexRAB!AE22","v":56.251147284477881},{"$f":"AF22+PTRM_Capex!AF22-PTRM_NomSLDepn!AF22+PTRM_IndexRAB!AF22","v":50.773376532188834},{"$f":"AG22+PTRM_Capex!AG22-PTRM_NomSLDepn!AG22+PTRM_IndexRAB!AG22","v":44.845530640963929},{"$f":"'PTRM-RFM_Rollover'!AH22","v":38.365446445399023},{"$f":"AI22+PTRM_Capex!AI22-PTRM_NomSLDepn!AI22+PTRM_IndexRAB!AI22","v":31.527450271435463},{"$f":"AJ22+PTRM_Capex!AJ22-PTRM_NomSLDepn!AJ22+PTRM_IndexRAB!AJ22","v":24.035715860980741},{"$f":"AK22+PTRM_Capex!AK22-PTRM_NomSLDepn!AK22+PTRM_IndexRAB!AK22","v":16.636352494206651},{"$f":"AL22+PTRM_Capex!AL22-PTRM_NomSLDepn!AL22+PTRM_IndexRAB!AL22","v":8.6411196446401792},{"$f":"'PTRM-RFM_Rollover'!AM22","v":4.4270143106928117E-15},{"$f":"AN22+PTRM_Capex!AN22-PTRM_NomSLDepn!AN22+PTRM_IndexRAB!AN22","v":4.4849445887653733E-15},{"$f":"AO22+PTRM_Capex!AO22-PTRM_NomSLDepn!AO22+PTRM_IndexRAB!AO22","v":4.5825995422517357E-15},{"$f":"AP22+PTRM_Capex!AP22-PTRM_NomSLDepn!AP22+PTRM_IndexRAB!AP22","v":4.7831690189797301E-15},{"$f":"AQ22+PTRM_Capex!AQ22-PTRM_NomSLDepn!AQ22+PTRM_IndexRAB!AQ22","v":4.8621512042562439E-15},{"$f":"'PTRM-RFM_Rollover'!AR22","v":4.9652501575080286E-15},{"$f":"AS22+PTRM_Capex!AS22-PTRM_NomSLDepn!AS22+PTRM_IndexRAB!AS22","v":5.0835508356900941E-15},{"$f":"AT22+PTRM_Capex!AT22-PTRM_NomSLDepn!AT22+PTRM_IndexRAB!AT22","v":5.2190524883331706E-15},{"$f":"AU22+PTRM_Capex!AU22-PTRM_NomSLDepn!AU22+PTRM_IndexRAB!AU22","v":5.358644774572292E-15},{"$f":"AV22+PTRM_Capex!AV22-PTRM_NomSLDepn!AV22+PTRM_IndexRAB!AV22","v":5.5468016980792726E-15},{"$f":"'PTRM-RFM_Rollover'!AW22","v":5.6507331583288081E-15},{"$f":"AX22+PTRM_Capex!AX22-PTRM_NomSLDepn!AX22+PTRM_IndexRAB!AX22","v":5.8305800048000626E-15},{"$f":"AY22+PTRM_Capex!AY22-PTRM_NomSLDepn!AY22+PTRM_IndexRAB!AY22","v":5.8241367854711533E-15},{"$f":"AZ22+PTRM_Capex!AZ22-PTRM_NomSLDepn!AZ22+PTRM_IndexRAB!AZ22","v":6.012980865758795E-15},{"$f":"BA22+PTRM_Capex!BA22-PTRM_NomSLDepn!BA22+PTRM_IndexRAB!BA22","v":6.1511352818930667E-15}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J23+PTRM_Capex!J23-PTRM_NomSLDepn!J23+PTRM_IndexRAB!J23","v":122.87463413430304},{"$f":"K23+PTRM_Capex!K23-PTRM_NomSLDepn!K23+PTRM_IndexRAB!K23","v":122.78384826003786},{"$f":"L23+PTRM_Capex!L23-PTRM_NomSLDepn!L23+PTRM_IndexRAB!L23","v":125.39745195411314},{"$f":"M23+PTRM_Capex!M23-PTRM_NomSLDepn!M23+PTRM_IndexRAB!M23","v":122.91136580421477},{"$f":"'PTRM-RFM_Rollover'!N23","v":117.85142124909059},{"$f":"O23+PTRM_Capex!O23-PTRM_NomSLDepn!O23+PTRM_IndexRAB!O23","v":117.61889293572561},{"$f":"P23+PTRM_Capex!P23-PTRM_NomSLDepn!P23+PTRM_IndexRAB!P23","v":115.01726529635255},{"$f":"Q23+PTRM_Capex!Q23-PTRM_NomSLDepn!Q23+PTRM_IndexRAB!Q23","v":113.84210669393494},{"$f":"R23+PTRM_Capex!R23-PTRM_NomSLDepn!R23+PTRM_IndexRAB!R23","v":111.87603593798886},{"$f":"'PTRM-RFM_Rollover'!S23","v":110.35411034985304},{"$f":"T23+PTRM_Capex!T23-PTRM_NomSLDepn!T23+PTRM_IndexRAB!T23","v":108.99036598615936},{"$f":"U23+PTRM_Capex!U23-PTRM_NomSLDepn!U23+PTRM_IndexRAB!U23","v":105.12843997861583},{"$f":"V23+PTRM_Capex!V23-PTRM_NomSLDepn!V23+PTRM_IndexRAB!V23","v":100.75237902530928},{"$f":"W23+PTRM_Capex!W23-PTRM_NomSLDepn!W23+PTRM_IndexRAB!W23","v":97.109508439293961},{"$f":"'PTRM-RFM_Rollover'!X23","v":93.366600532618804},{"$f":"Y23+PTRM_Capex!Y23-PTRM_NomSLDepn!Y23+PTRM_IndexRAB!Y23","v":89.826487582714591},{"$f":"Z23+PTRM_Capex!Z23-PTRM_NomSLDepn!Z23+PTRM_IndexRAB!Z23","v":85.335578638528517},{"$f":"AA23+PTRM_Capex!AA23-PTRM_NomSLDepn!AA23+PTRM_IndexRAB!AA23","v":81.721938090411825},{"$f":"AB23+PTRM_Capex!AB23-PTRM_NomSLDepn!AB23+PTRM_IndexRAB!AB23","v":78.126538946844875},{"$f":"'PTRM-RFM_Rollover'!AC23","v":73.317116494684342},{"$f":"AD23+PTRM_Capex!AD23-PTRM_NomSLDepn!AD23+PTRM_IndexRAB!AD23","v":69.346477236710797},{"$f":"AE23+PTRM_Capex!AE23-PTRM_NomSLDepn!AE23+PTRM_IndexRAB!AE23","v":64.06214373968217},{"$f":"AF23+PTRM_Capex!AF23-PTRM_NomSLDepn!AF23+PTRM_IndexRAB!AF23","v":58.741570465768021},{"$f":"AG23+PTRM_Capex!AG23-PTRM_NomSLDepn!AG23+PTRM_IndexRAB!AG23","v":52.964334209596721},{"$f":"'PTRM-RFM_Rollover'!AH23","v":46.605702953673472},{"$f":"AI23+PTRM_Capex!AI23-PTRM_NomSLDepn!AI23+PTRM_IndexRAB!AI23","v":39.894811998136923},{"$f":"AJ23+PTRM_Capex!AJ23-PTRM_NomSLDepn!AJ23+PTRM_IndexRAB!AJ23","v":32.442428669072072},{"$f":"AK23+PTRM_Capex!AK23-PTRM_NomSLDepn!AK23+PTRM_IndexRAB!AK23","v":25.261953607169072},{"$f":"AL23+PTRM_Capex!AL23-PTRM_NomSLDepn!AL23+PTRM_IndexRAB!AL23","v":17.495146138787657},{"$f":"'PTRM-RFM_Rollover'!AM23","v":8.8129298896539385},{"$f":"AN23+PTRM_Capex!AN23-PTRM_NomSLDepn!AN23+PTRM_IndexRAB!AN23","v":1.5404344466674047E-15},{"$f":"AO23+PTRM_Capex!AO23-PTRM_NomSLDepn!AO23+PTRM_IndexRAB!AO23","v":1.5739757873151622E-15},{"$f":"AP23+PTRM_Capex!AP23-PTRM_NomSLDepn!AP23+PTRM_IndexRAB!AP23","v":1.6428649619274423E-15},{"$f":"AQ23+PTRM_Capex!AQ23-PTRM_NomSLDepn!AQ23+PTRM_IndexRAB!AQ23","v":1.669992806311023E-15},{"$f":"'PTRM-RFM_Rollover'!AR23","v":1.7054039860616564E-15},{"$f":"AS23+PTRM_Capex!AS23-PTRM_NomSLDepn!AS23+PTRM_IndexRAB!AS23","v":1.7460364701713285E-15},{"$f":"AT23+PTRM_Capex!AT23-PTRM_NomSLDepn!AT23+PTRM_IndexRAB!AT23","v":1.7925769366543752E-15},{"$f":"AU23+PTRM_Capex!AU23-PTRM_NomSLDepn!AU23+PTRM_IndexRAB!AU23","v":1.8405224044201191E-15},{"$f":"AV23+PTRM_Capex!AV23-PTRM_NomSLDepn!AV23+PTRM_IndexRAB!AV23","v":1.9051482655902132E-15},{"$f":"'PTRM-RFM_Rollover'!AW23","v":1.9408453847612887E-15},{"$f":"AX23+PTRM_Capex!AX23-PTRM_NomSLDepn!AX23+PTRM_IndexRAB!AX23","v":2.002617001321013E-15},{"$f":"AY23+PTRM_Capex!AY23-PTRM_NomSLDepn!AY23+PTRM_IndexRAB!AY23","v":2.0004039623848022E-15},{"$f":"AZ23+PTRM_Capex!AZ23-PTRM_NomSLDepn!AZ23+PTRM_IndexRAB!AZ23","v":2.0652658398432235E-15},{"$f":"BA23+PTRM_Capex!BA23-PTRM_NomSLDepn!BA23+PTRM_IndexRAB!BA23","v":2.1127174454005266E-15}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K24+PTRM_Capex!K24-PTRM_NomSLDepn!K24+PTRM_IndexRAB!K24","v":126.3760413666899},{"$f":"L24+PTRM_Capex!L24-PTRM_NomSLDepn!L24+PTRM_IndexRAB!L24","v":129.21975939445184},{"$f":"M24+PTRM_Capex!M24-PTRM_NomSLDepn!M24+PTRM_IndexRAB!M24","v":126.81965327210327},{"$f":"'PTRM-RFM_Rollover'!N24","v":121.76584592060698},{"$f":"O24+PTRM_Capex!O24-PTRM_NomSLDepn!O24+PTRM_IndexRAB!O24","v":121.70563211693982},{"$f":"P24+PTRM_Capex!P24-PTRM_NomSLDepn!P24+PTRM_IndexRAB!P24","v":119.20433629847069},{"$f":"Q24+PTRM_Capex!Q24-PTRM_NomSLDepn!Q24+PTRM_IndexRAB!Q24","v":118.19159113594579},{"$f":"R24+PTRM_Capex!R24-PTRM_NomSLDepn!R24+PTRM_IndexRAB!R24","v":116.37038593824423},{"$f":"'PTRM-RFM_Rollover'!S24","v":115.02497556730646},{"$f":"T24+PTRM_Capex!T24-PTRM_NomSLDepn!T24+PTRM_IndexRAB!T24","v":113.86169894134414},{"$f":"U24+PTRM_Capex!U24-PTRM_NomSLDepn!U24+PTRM_IndexRAB!U24","v":110.10241989777116},{"$f":"V24+PTRM_Capex!V24-PTRM_NomSLDepn!V24+PTRM_IndexRAB!V24","v":105.81242199139024},{"$f":"W24+PTRM_Capex!W24-PTRM_NomSLDepn!W24+PTRM_IndexRAB!W24","v":102.3023450769884},{"$f":"'PTRM-RFM_Rollover'!X24","v":98.700814113983071},{"$f":"Y24+PTRM_Capex!Y24-PTRM_NomSLDepn!Y24+PTRM_IndexRAB!Y24","v":95.330833767369299},{"$f":"Z24+PTRM_Capex!Z24-PTRM_NomSLDepn!Z24+PTRM_IndexRAB!Z24","v":90.969039814401796},{"$f":"AA24+PTRM_Capex!AA24-PTRM_NomSLDepn!AA24+PTRM_IndexRAB!AA24","v":87.563596433132048},{"$f":"AB24+PTRM_Capex!AB24-PTRM_NomSLDepn!AB24+PTRM_IndexRAB!AB24","v":84.209471390210723},{"$f":"'PTRM-RFM_Rollover'!AC24","v":79.578213783083228},{"$f":"AD24+PTRM_Capex!AD24-PTRM_NomSLDepn!AD24+PTRM_IndexRAB!AD24","v":75.895729354988717},{"$f":"AE24+PTRM_Capex!AE24-PTRM_NomSLDepn!AE24+PTRM_IndexRAB!AE24","v":70.820535744043312},{"$f":"AF24+PTRM_Capex!AF24-PTRM_NomSLDepn!AF24+PTRM_IndexRAB!AF24","v":65.750388819074857},{"$f":"AG24+PTRM_Capex!AG24-PTRM_NomSLDepn!AG24+PTRM_IndexRAB!AG24","v":60.224848196741711},{"$f":"'PTRM-RFM_Rollover'!AH24","v":54.098609446868885},{"$f":"AI24+PTRM_Capex!AI24-PTRM_NomSLDepn!AI24+PTRM_IndexRAB!AI24","v":47.631901427536569},{"$f":"AJ24+PTRM_Capex!AJ24-PTRM_NomSLDepn!AJ24+PTRM_IndexRAB!AJ24","v":40.34814947939671},{"$f":"AK24+PTRM_Capex!AK24-PTRM_NomSLDepn!AK24+PTRM_IndexRAB!AK24","v":33.512429974322146},{"$f":"AL24+PTRM_Capex!AL24-PTRM_NomSLDepn!AL24+PTRM_IndexRAB!AL24","v":26.110132953565408},{"$f":"'PTRM-RFM_Rollover'!AM24","v":17.536808537552496},{"$f":"AN24+PTRM_Capex!AN24-PTRM_NomSLDepn!AN24+PTRM_IndexRAB!AN24","v":8.8831443761926518},{"$f":"AO24+PTRM_Capex!AO24-PTRM_NomSLDepn!AO24+PTRM_IndexRAB!AO24","v":2.4702462297909733E-15},{"$f":"AP24+PTRM_Capex!AP24-PTRM_NomSLDepn!AP24+PTRM_IndexRAB!AP24","v":2.5783630288109083E-15},{"$f":"AQ24+PTRM_Capex!AQ24-PTRM_NomSLDepn!AQ24+PTRM_IndexRAB!AQ24","v":2.6209383059218757E-15},{"$f":"'PTRM-RFM_Rollover'!AR24","v":2.6765137054778398E-15},{"$f":"AS24+PTRM_Capex!AS24-PTRM_NomSLDepn!AS24+PTRM_IndexRAB!AS24","v":2.7402835814110463E-15},{"$f":"AT24+PTRM_Capex!AT24-PTRM_NomSLDepn!AT24+PTRM_IndexRAB!AT24","v":2.813325627412634E-15},{"$f":"AU24+PTRM_Capex!AU24-PTRM_NomSLDepn!AU24+PTRM_IndexRAB!AU24","v":2.8885727258358697E-15},{"$f":"AV24+PTRM_Capex!AV24-PTRM_NomSLDepn!AV24+PTRM_IndexRAB!AV24","v":2.9899985490213281E-15},{"$f":"'PTRM-RFM_Rollover'!AW24","v":3.0460227107380496E-15},{"$f":"AX24+PTRM_Capex!AX24-PTRM_NomSLDepn!AX24+PTRM_IndexRAB!AX24","v":3.1429689942479364E-15},{"$f":"AY24+PTRM_Capex!AY24-PTRM_NomSLDepn!AY24+PTRM_IndexRAB!AY24","v":3.1394957825679266E-15},{"$f":"AZ24+PTRM_Capex!AZ24-PTRM_NomSLDepn!AZ24+PTRM_IndexRAB!AZ24","v":3.2412920170081877E-15},{"$f":"BA24+PTRM_Capex!BA24-PTRM_NomSLDepn!BA24+PTRM_IndexRAB!BA24","v":3.3157640328232477E-15}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L25+PTRM_Capex!L25-PTRM_NomSLDepn!L25+PTRM_IndexRAB!L25","v":135.22119626596864},{"$f":"M25+PTRM_Capex!M25-PTRM_NomSLDepn!M25+PTRM_IndexRAB!M25","v":132.86760810587592},{"$f":"'PTRM-RFM_Rollover'!N25","v":127.73571585688011},{"$f":"O25+PTRM_Capex!O25-PTRM_NomSLDepn!O25+PTRM_IndexRAB!O25","v":127.84792430522606},{"$f":"P25+PTRM_Capex!P25-PTRM_NomSLDepn!P25+PTRM_IndexRAB!P25","v":125.40590370543416},{"$f":"Q25+PTRM_Capex!Q25-PTRM_NomSLDepn!Q25+PTRM_IndexRAB!Q25","v":124.539734375278},{"$f":"R25+PTRM_Capex!R25-PTRM_NomSLDepn!R25+PTRM_IndexRAB!R25","v":122.83396453406388},{"$f":"'PTRM-RFM_Rollover'!S25","v":121.64377625159746},{"$f":"T25+PTRM_Capex!T25-PTRM_NomSLDepn!T25+PTRM_IndexRAB!T25","v":120.66286546386458},{"$f":"U25+PTRM_Capex!U25-PTRM_NomSLDepn!U25+PTRM_IndexRAB!U25","v":116.94421747204348},{"$f":"V25+PTRM_Capex!V25-PTRM_NomSLDepn!V25+PTRM_IndexRAB!V25","v":112.6693110797935},{"$f":"W25+PTRM_Capex!W25-PTRM_NomSLDepn!W25+PTRM_IndexRAB!W25","v":109.23436134102207},{"$f":"'PTRM-RFM_Rollover'!X25","v":105.71507139494219},{"$f":"Y25+PTRM_Capex!Y25-PTRM_NomSLDepn!Y25+PTRM_IndexRAB!Y25","v":102.46013386465175},{"$f":"Z25+PTRM_Capex!Z25-PTRM_NomSLDepn!Z25+PTRM_IndexRAB!Z25","v":98.155564069126413},{"$f":"AA25+PTRM_Capex!AA25-PTRM_NomSLDepn!AA25+PTRM_IndexRAB!AA25","v":94.902882367999382},{"$f":"AB25+PTRM_Capex!AB25-PTRM_NomSLDepn!AB25+PTRM_IndexRAB!AB25","v":91.735664960103705},{"$f":"'PTRM-RFM_Rollover'!AC25","v":87.206505063571583},{"$f":"AD25+PTRM_Capex!AD25-PTRM_NomSLDepn!AD25+PTRM_IndexRAB!AD25","v":83.752636741577405},{"$f":"AE25+PTRM_Capex!AE25-PTRM_NomSLDepn!AE25+PTRM_IndexRAB!AE25","v":78.803314010031585},{"$f":"AF25+PTRM_Capex!AF25-PTRM_NomSLDepn!AF25+PTRM_IndexRAB!AF25","v":73.900674928661076},{"$f":"AG25+PTRM_Capex!AG25-PTRM_NomSLDepn!AG25+PTRM_IndexRAB!AG25","v":68.536326883640271},{"$f":"'PTRM-RFM_Rollover'!AH25","v":62.541837661550161},{"$f":"AI25+PTRM_Capex!AI25-PTRM_NomSLDepn!AI25+PTRM_IndexRAB!AI25","v":56.213069050926592},{"$f":"AJ25+PTRM_Capex!AJ25-PTRM_NomSLDepn!AJ25+PTRM_IndexRAB!AJ25","v":48.977595034505313},{"$f":"AK25+PTRM_Capex!AK25-PTRM_NomSLDepn!AK25+PTRM_IndexRAB!AK25","v":42.374883903254414},{"$f":"AL25+PTRM_Capex!AL25-PTRM_NomSLDepn!AL25+PTRM_IndexRAB!AL25","v":35.216031097034787},{"$f":"'PTRM-RFM_Rollover'!AM25","v":26.609358726243851},{"$f":"AN25+PTRM_Capex!AN25-PTRM_NomSLDepn!AN25+PTRM_IndexRAB!AN25","v":17.971705993289419},{"$f":"AO25+PTRM_Capex!AO25-PTRM_NomSLDepn!AO25+PTRM_IndexRAB!AO25","v":9.1815104989961931},{"$f":"AP25+PTRM_Capex!AP25-PTRM_NomSLDepn!AP25+PTRM_IndexRAB!AP25","v":3.1086244689504383E-15},{"$f":"AQ25+PTRM_Capex!AQ25-PTRM_NomSLDepn!AQ25+PTRM_IndexRAB!AQ25","v":3.1599556999371536E-15},{"$f":"'PTRM-RFM_Rollover'!AR25","v":3.2269606348516296E-15},{"$f":"AS25+PTRM_Capex!AS25-PTRM_NomSLDepn!AS25+PTRM_IndexRAB!AS25","v":3.3038453072165302E-15},{"$f":"AT25+PTRM_Capex!AT25-PTRM_NomSLDepn!AT25+PTRM_IndexRAB!AT25","v":3.3919090472428733E-15},{"$f":"AU25+PTRM_Capex!AU25-PTRM_NomSLDepn!AU25+PTRM_IndexRAB!AU25","v":3.4826313267520819E-15},{"$f":"AV25+PTRM_Capex!AV25-PTRM_NomSLDepn!AV25+PTRM_IndexRAB!AV25","v":3.6049161998341957E-15},{"$f":"'PTRM-RFM_Rollover'!AW25","v":3.6724621885173155E-15},{"$f":"AX25+PTRM_Capex!AX25-PTRM_NomSLDepn!AX25+PTRM_IndexRAB!AX25","v":3.7893462679603976E-15},{"$f":"AY25+PTRM_Capex!AY25-PTRM_NomSLDepn!AY25+PTRM_IndexRAB!AY25","v":3.7851587618979555E-15},{"$f":"AZ25+PTRM_Capex!AZ25-PTRM_NomSLDepn!AZ25+PTRM_IndexRAB!AZ25","v":3.9078902243382739E-15},{"$f":"BA25+PTRM_Capex!BA25-PTRM_NomSLDepn!BA25+PTRM_IndexRAB!BA25","v":3.9976780191630883E-15}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26+PTRM_Capex!M26-PTRM_NomSLDepn!M26+PTRM_IndexRAB!M26","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N26","v":129.69026987096061},{"$f":"O26+PTRM_Capex!O26-PTRM_NomSLDepn!O26+PTRM_IndexRAB!O26","v":129.96997330929281},{"$f":"P26+PTRM_Capex!P26-PTRM_NomSLDepn!P26+PTRM_IndexRAB!P26","v":127.66253957639228},{"$f":"Q26+PTRM_Capex!Q26-PTRM_NomSLDepn!Q26+PTRM_IndexRAB!Q26","v":126.96860721211712},{"$f":"R26+PTRM_Capex!R26-PTRM_NomSLDepn!R26+PTRM_IndexRAB!R26","v":125.43025850596881},{"$f":"'PTRM-RFM_Rollover'!S26","v":124.43093961120093},{"$f":"T26+PTRM_Capex!T26-PTRM_NomSLDepn!T26+PTRM_IndexRAB!T26","v":123.66131800858717},{"$f":"U26+PTRM_Capex!U26-PTRM_NomSLDepn!U26+PTRM_IndexRAB!U26","v":120.09839940898581},{"$f":"V26+PTRM_Capex!V26-PTRM_NomSLDepn!V26+PTRM_IndexRAB!V26","v":115.97116477497485},{"$f":"W26+PTRM_Capex!W26-PTRM_NomSLDepn!W26+PTRM_IndexRAB!W26","v":112.7173447712839},{"$f":"'PTRM-RFM_Rollover'!X26","v":109.3888570135035},{"$f":"Y26+PTRM_Capex!Y26-PTRM_NomSLDepn!Y26+PTRM_IndexRAB!Y26","v":106.34904243511241},{"$f":"Z26+PTRM_Capex!Z26-PTRM_NomSLDepn!Z26+PTRM_IndexRAB!Z26","v":102.23484504570386},{"$f":"AA26+PTRM_Capex!AA26-PTRM_NomSLDepn!AA26+PTRM_IndexRAB!AA26","v":99.234619254192609},{"$f":"AB26+PTRM_Capex!AB26-PTRM_NomSLDepn!AB26+PTRM_IndexRAB!AB26","v":96.351064671992617},{"$f":"'PTRM-RFM_Rollover'!AC26","v":92.063746927271609},{"$f":"AD26+PTRM_Capex!AD26-PTRM_NomSLDepn!AD26+PTRM_IndexRAB!AD26","v":88.943799164805867},{"$f":"AE26+PTRM_Capex!AE26-PTRM_NomSLDepn!AE26+PTRM_IndexRAB!AE26","v":84.272935849204643},{"$f":"AF26+PTRM_Capex!AF26-PTRM_NomSLDepn!AF26+PTRM_IndexRAB!AF26","v":79.68859524937676},{"$f":"AG26+PTRM_Capex!AG26-PTRM_NomSLDepn!AG26+PTRM_IndexRAB!AG26","v":74.650616215023632},{"$f":"'PTRM-RFM_Rollover'!AH26","v":68.97286110311309},{"$f":"AI26+PTRM_Capex!AI26-PTRM_NomSLDepn!AI26+PTRM_IndexRAB!AI26","v":62.977341736739447},{"$f":"AJ26+PTRM_Capex!AJ26-PTRM_NomSLDepn!AJ26+PTRM_IndexRAB!AJ26","v":56.01435336732159},{"$f":"AK26+PTRM_Capex!AK26-PTRM_NomSLDepn!AK26+PTRM_IndexRAB!AK26","v":49.847668329989901},{"$f":"AL26+PTRM_Capex!AL26-PTRM_NomSLDepn!AL26+PTRM_IndexRAB!AL26","v":43.152454461375285},{"$f":"'PTRM-RFM_Rollover'!AM26","v":34.779891768169072},{"$f":"AN26+PTRM_Capex!AN26-PTRM_NomSLDepn!AN26+PTRM_IndexRAB!AN26","v":26.426256462521579},{"$f":"AO26+PTRM_Capex!AO26-PTRM_NomSLDepn!AO26+PTRM_IndexRAB!AO26","v":18.001106943726338},{"$f":"AP26+PTRM_Capex!AP26-PTRM_NomSLDepn!AP26+PTRM_IndexRAB!AP26","v":9.3944862786619279},{"$f":"AQ26+PTRM_Capex!AQ26-PTRM_NomSLDepn!AQ26+PTRM_IndexRAB!AQ26","v":1.7763568394002505E-15},{"$f":"'PTRM-RFM_Rollover'!AR26","v":1.8140234036534346E-15},{"$f":"AS26+PTRM_Capex!AS26-PTRM_NomSLDepn!AS26+PTRM_IndexRAB!AS26","v":1.8572438239913383E-15},{"$f":"AT26+PTRM_Capex!AT26-PTRM_NomSLDepn!AT26+PTRM_IndexRAB!AT26","v":1.9067485138520448E-15},{"$f":"AU26+PTRM_Capex!AU26-PTRM_NomSLDepn!AU26+PTRM_IndexRAB!AU26","v":1.9577476913706947E-15},{"$f":"AV26+PTRM_Capex!AV26-PTRM_NomSLDepn!AV26+PTRM_IndexRAB!AV26","v":2.0264896584365384E-15},{"$f":"'PTRM-RFM_Rollover'!AW26","v":2.0644603739670438E-15},{"$f":"AX26+PTRM_Capex!AX26-PTRM_NomSLDepn!AX26+PTRM_IndexRAB!AX26","v":2.1301663058381299E-15},{"$f":"AY26+PTRM_Capex!AY26-PTRM_NomSLDepn!AY26+PTRM_IndexRAB!AY26","v":2.1278123155482671E-15},{"$f":"AZ26+PTRM_Capex!AZ26-PTRM_NomSLDepn!AZ26+PTRM_IndexRAB!AZ26","v":2.1968053310895261E-15},{"$f":"BA26+PTRM_Capex!BA26-PTRM_NomSLDepn!BA26+PTRM_IndexRAB!BA26","v":2.2472791916676656E-15}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N27","v":132.78482597928638},{"$f":"O27+PTRM_Capex!O27-PTRM_NomSLDepn!O27+PTRM_IndexRAB!O27","v":133.22962155647019},{"$f":"P27+PTRM_Capex!P27-PTRM_NomSLDepn!P27+PTRM_IndexRAB!P27","v":131.03144931282861},{"$f":"Q27+PTRM_Capex!Q27-PTRM_NomSLDepn!Q27+PTRM_IndexRAB!Q27","v":130.4982145389701},{"$f":"R27+PTRM_Capex!R27-PTRM_NomSLDepn!R27+PTRM_IndexRAB!R27","v":129.1080894902089},{"$f":"'PTRM-RFM_Rollover'!S27","v":128.28472440514989},{"$f":"T27+PTRM_Capex!T27-PTRM_NomSLDepn!T27+PTRM_IndexRAB!T27","v":127.71299058256103},{"$f":"U27+PTRM_Capex!U27-PTRM_NomSLDepn!U27+PTRM_IndexRAB!U27","v":124.26824718321036},{"$f":"V27+PTRM_Capex!V27-PTRM_NomSLDepn!V27+PTRM_IndexRAB!V27","v":120.24615635727434},{"$f":"W27+PTRM_Capex!W27-PTRM_NomSLDepn!W27+PTRM_IndexRAB!W27","v":117.13801136023633},{"$f":"'PTRM-RFM_Rollover'!X27","v":113.96389322518883},{"$f":"Y27+PTRM_Capex!Y27-PTRM_NomSLDepn!Y27+PTRM_IndexRAB!Y27","v":111.10471193149064},{"$f":"Z27+PTRM_Capex!Z27-PTRM_NomSLDepn!Z27+PTRM_IndexRAB!Z27","v":107.13720807610299},{"$f":"AA27+PTRM_Capex!AA27-PTRM_NomSLDepn!AA27+PTRM_IndexRAB!AA27","v":104.35420273041719},{"$f":"AB27+PTRM_Capex!AB27-PTRM_NomSLDepn!AB27+PTRM_IndexRAB!AB27","v":101.71922426849648},{"$f":"'PTRM-RFM_Rollover'!AC27","v":97.626937896002431},{"$f":"AD27+PTRM_Capex!AD27-PTRM_NomSLDepn!AD27+PTRM_IndexRAB!AD27","v":94.802143594559467},{"$f":"AE27+PTRM_Capex!AE27-PTRM_NomSLDepn!AE27+PTRM_IndexRAB!AE27","v":90.358295126344274},{"$f":"AF27+PTRM_Capex!AF27-PTRM_NomSLDepn!AF27+PTRM_IndexRAB!AF27","v":86.040421644379137},{"$f":"AG27+PTRM_Capex!AG27-PTRM_NomSLDepn!AG27+PTRM_IndexRAB!AG27","v":81.272548838540231},{"$f":"'PTRM-RFM_Rollover'!AH27","v":75.849641089327548},{"$f":"AI27+PTRM_Capex!AI27-PTRM_NomSLDepn!AI27+PTRM_IndexRAB!AI27","v":70.122056700747251},{"$f":"AJ27+PTRM_Capex!AJ27-PTRM_NomSLDepn!AJ27+PTRM_IndexRAB!AJ27","v":63.359110529316133},{"$f":"AK27+PTRM_Capex!AK27-PTRM_NomSLDepn!AK27+PTRM_IndexRAB!AK27","v":57.558495850027413},{"$f":"AL27+PTRM_Capex!AL27-PTRM_NomSLDepn!AL27+PTRM_IndexRAB!AL27","v":51.251260004651684},{"$f":"'PTRM-RFM_Rollover'!AM27","v":43.028483214175232},{"$f":"AN27+PTRM_Capex!AN27-PTRM_NomSLDepn!AN27+PTRM_IndexRAB!AN27","v":34.873230472841399},{"$f":"AO27+PTRM_Capex!AO27-PTRM_NomSLDepn!AO27+PTRM_IndexRAB!AO27","v":26.724418803634848},{"$f":"AP27+PTRM_Capex!AP27-PTRM_NomSLDepn!AP27+PTRM_IndexRAB!AP27","v":18.596055345619465},{"$f":"AQ27+PTRM_Capex!AQ27-PTRM_NomSLDepn!AQ27+PTRM_IndexRAB!AQ27","v":9.4515615624644767},{"$f":"'PTRM-RFM_Rollover'!AR27","v":6.5780714209040525E-15},{"$f":"AS27+PTRM_Capex!AS27-PTRM_NomSLDepn!AS27+PTRM_IndexRAB!AS27","v":6.7347987328293734E-15},{"$f":"AT27+PTRM_Capex!AT27-PTRM_NomSLDepn!AT27+PTRM_IndexRAB!AT27","v":6.9143142699043547E-15},{"$f":"AU27+PTRM_Capex!AU27-PTRM_NomSLDepn!AU27+PTRM_IndexRAB!AU27","v":7.0992491673535244E-15},{"$f":"AV27+PTRM_Capex!AV27-PTRM_NomSLDepn!AV27+PTRM_IndexRAB!AV27","v":7.3485235527125257E-15},{"$f":"'PTRM-RFM_Rollover'!AW27","v":7.4862142121381158E-15},{"$f":"AX27+PTRM_Capex!AX27-PTRM_NomSLDepn!AX27+PTRM_IndexRAB!AX27","v":7.724479226665809E-15},{"$f":"AY27+PTRM_Capex!AY27-PTRM_NomSLDepn!AY27+PTRM_IndexRAB!AY27","v":7.7159431095354311E-15},{"$f":"AZ27+PTRM_Capex!AZ27-PTRM_NomSLDepn!AZ27+PTRM_IndexRAB!AZ27","v":7.9661278551456098E-15},{"$f":"BA27+PTRM_Capex!BA27-PTRM_NomSLDepn!BA27+PTRM_IndexRAB!BA27","v":8.149157831000975E-15}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":1038.6956808504992},1120.556758005989,1246.9844863752351,1337.3708595795797,1427.4486520216828,1516.3316161813621,1645.3890692674138,1760.0525790395684,1921.4062789900458,2006.4502127413846,{"$f":"SUM(O17:O27)","v":2045.150190882443},2029.4430271021017,1972.1885841368176,1938.7354490349378,1890.9916509107002,1849.8599161903824,1810.2609637037178,1728.2718234974413,1637.3286112475848,1557.6581521354851,1475.4798097368293,1395.393138373503,1299.4185093279277,1215.4297914421172,1129.6525130885016,1024.2847220231872,928.14834280132891,811.50834693560967,691.48479961433168,562.47085176172936,423.3670797234463,355.77527453480246,289.21376702013896,233.51070151014622,181.866144300055,130.76747213579461,88.154337304845072,53.9070362463574,27.99054162428142,9.4515615624645051,3.601308648554495E-14,3.6871124332485482E-14,3.7853921287476866E-14,3.8866387712646361E-14,4.0231094695005486E-14,4.0984912236479375E-14,4.2289346017389303E-14,4.2242613182672703E-14,4.361230413075079E-14,4.461434164724534E-14]
[]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D35","v":1038.6956808504992},{"$f":"E35+PTRM_Capex!E35-PTRM_NomSLDepn!E35+PTRM_IndexRAB!E35","v":1030.2245019348384},{"$f":"F35+PTRM_Capex!F35-PTRM_NomSLDepn!F35+PTRM_IndexRAB!F35","v":1020.6074016925915},{"$f":"G35+PTRM_Capex!G35-PTRM_NomSLDepn!G35+PTRM_IndexRAB!G35","v":1009.7904337016022},{"$f":"H35+PTRM_Capex!H35-PTRM_NomSLDepn!H35+PTRM_IndexRAB!H35","v":997.71761875193693},{"$f":"'PTRM-RFM_Rollover'!I35","v":971.92639662775127},{"$f":"J35+PTRM_Capex!J35-PTRM_NomSLDepn!J35+PTRM_IndexRAB!J35","v":958.78826519302606},{"$f":"K35+PTRM_Capex!K35-PTRM_NomSLDepn!K35+PTRM_IndexRAB!K35","v":944.18566799170242},{"$f":"L35+PTRM_Capex!L35-PTRM_NomSLDepn!L35+PTRM_IndexRAB!L35","v":928.04780588357778},{"$f":"M35+PTRM_Capex!M35-PTRM_NomSLDepn!M35+PTRM_IndexRAB!M35","v":910.30108804965982},{"$f":"'PTRM-RFM_Rollover'!N35","v":900.7706035965889},{"$f":"O35+PTRM_Capex!O35-PTRM_NomSLDepn!O35+PTRM_IndexRAB!O35","v":877.84721604994149},{"$f":"P35+PTRM_Capex!P35-PTRM_NomSLDepn!P35+PTRM_IndexRAB!P35","v":853.13737152718647},{"$f":"Q35+PTRM_Capex!Q35-PTRM_NomSLDepn!Q35+PTRM_IndexRAB!Q35","v":826.56404356156327},{"$f":"R35+PTRM_Capex!R35-PTRM_NomSLDepn!R35+PTRM_IndexRAB!R35","v":798.04741756758597},{"$f":"'PTRM-RFM_Rollover'!S35","v":791.9075367630586},{"$f":"T35+PTRM_Capex!T35-PTRM_NomSLDepn!T35+PTRM_IndexRAB!T35","v":757.96952043863496},{"$f":"U35+PTRM_Capex!U35-PTRM_NomSLDepn!U35+PTRM_IndexRAB!U35","v":721.78449395253062},{"$f":"V35+PTRM_Capex!V35-PTRM_NomSLDepn!V35+PTRM_IndexRAB!V35","v":683.25989650747624},{"$f":"W35+PTRM_Capex!W35-PTRM_NomSLDepn!W35+PTRM_IndexRAB!W35","v":642.29990702077089},{"$f":"'PTRM-RFM_Rollover'!X35","v":582.74336800172216},{"$f":"Y35+PTRM_Capex!Y35-PTRM_NomSLDepn!Y35+PTRM_IndexRAB!Y35","v":537.41817894426231},{"$f":"Z35+PTRM_Capex!Z35-PTRM_NomSLDepn!Z35+PTRM_IndexRAB!Z35","v":489.49959229023875},{"$f":"AA35+PTRM_Capex!AA35-PTRM_NomSLDepn!AA35+PTRM_IndexRAB!AA35","v":438.88717608342233},{"$f":"AB35+PTRM_Capex!AB35-PTRM_NomSLDepn!AB35+PTRM_IndexRAB!AB35","v":385.47711996162388},{"$f":"'PTRM-RFM_Rollover'!AC35","v":334.54787606777336},{"$f":"AD35+PTRM_Capex!AD35-PTRM_NomSLDepn!AD35+PTRM_IndexRAB!AD35","v":274.80483517363649},{"$f":"AE35+PTRM_Capex!AE35-PTRM_NomSLDepn!AE35+PTRM_IndexRAB!AE35","v":211.62245050628138},{"$f":"AF35+PTRM_Capex!AF35-PTRM_NomSLDepn!AF35+PTRM_IndexRAB!AF35","v":144.85936789766222},{"$f":"AG35+PTRM_Capex!AG35-PTRM_NomSLDepn!AG35+PTRM_IndexRAB!AG35","v":74.369129140745599},{"$f":"'PTRM-RFM_Rollover'!AH35","v":2.7680954649717049},{"$f":"AI35+PTRM_Capex!AI35-PTRM_NomSLDepn!AI35+PTRM_IndexRAB!AI35","v":2.2684528295505118},{"$f":"AJ35+PTRM_Capex!AJ35-PTRM_NomSLDepn!AJ35+PTRM_IndexRAB!AJ35","v":1.7428086967916596},{"$f":"AK35+PTRM_Capex!AK35-PTRM_NomSLDepn!AK35+PTRM_IndexRAB!AK35","v":1.1901923692152154},{"$f":"AL35+PTRM_Capex!AL35-PTRM_NomSLDepn!AL35+PTRM_IndexRAB!AL35","v":0.60960127681219634},{"$f":"'PTRM-RFM_Rollover'!AM35","v":-3.3779892391049655E-3},{"$f":"AN35+PTRM_Capex!AN35-PTRM_NomSLDepn!AN35+PTRM_IndexRAB!AN35","v":-2.7656741981526363E-3},{"$f":"AO35+PTRM_Capex!AO35-PTRM_NomSLDepn!AO35+PTRM_IndexRAB!AO35","v":-2.1228291898235238E-3},{"$f":"AP35+PTRM_Capex!AP35-PTRM_NomSLDepn!AP35+PTRM_IndexRAB!AP35","v":-1.4483601293077198E-3},{"$f":"AQ35+PTRM_Capex!AQ35-PTRM_NomSLDepn!AQ35+PTRM_IndexRAB!AQ35","v":-7.4113843246003167E-4},{"$f":"'PTRM-RFM_Rollover'!AR35","v":-5.8084849843512018E-5},{"$f":"AS35+PTRM_Capex!AS35-PTRM_NomSLDepn!AS35+PTRM_IndexRAB!AS35","v":-4.7625649355200808E-5},{"$f":"AT35+PTRM_Capex!AT35-PTRM_NomSLDepn!AT35+PTRM_IndexRAB!AT35","v":-3.6609198912485876E-5},{"$f":"AU35+PTRM_Capex!AU35-PTRM_NomSLDepn!AU35+PTRM_IndexRAB!AU35","v":-2.5014223090274564E-5},{"$f":"AV35+PTRM_Capex!AV35-PTRM_NomSLDepn!AV35+PTRM_IndexRAB!AV35","v":-1.2818732218897743E-5},{"$f":"'PTRM-RFM_Rollover'!AW35","v":-3.2102692585510054E-7},{"$f":"AX35+PTRM_Capex!AX35-PTRM_NomSLDepn!AX35+PTRM_IndexRAB!AX35","v":-3.2836977965529525E-7},{"$f":"AY35+PTRM_Capex!AY35-PTRM_NomSLDepn!AY35+PTRM_IndexRAB!AY35","v":-3.3588058666311395E-7},{"$f":"AZ35+PTRM_Capex!AZ35-PTRM_NomSLDepn!AZ35+PTRM_IndexRAB!AZ35","v":-3.4356318847485134E-7},{"$f":"BA35+PTRM_Capex!BA35-PTRM_NomSLDepn!BA35+PTRM_IndexRAB!BA35","v":-3.5142151455569305E-7}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E36+PTRM_Capex!E36-PTRM_NomSLDepn!E36+PTRM_IndexRAB!E36","v":105.77259905719097},{"$f":"F36+PTRM_Capex!F36-PTRM_NomSLDepn!F36+PTRM_IndexRAB!F36","v":104.90996082011441},{"$f":"G36+PTRM_Capex!G36-PTRM_NomSLDepn!G36+PTRM_IndexRAB!G36","v":103.93063096752171},{"$f":"H36+PTRM_Capex!H36-PTRM_NomSLDepn!H36+PTRM_IndexRAB!H36","v":102.82911602005554},{"$f":"'PTRM-RFM_Rollover'!I36","v":100.613115232402},{"$f":"J36+PTRM_Capex!J36-PTRM_NomSLDepn!J36+PTRM_IndexRAB!J36","v":99.412124800565948},{"$f":"K36+PTRM_Capex!K36-PTRM_NomSLDepn!K36+PTRM_IndexRAB!K36","v":98.068309501005388},{"$f":"L36+PTRM_Capex!L36-PTRM_NomSLDepn!L36+PTRM_IndexRAB!L36","v":96.574703379773169},{"$f":"M36+PTRM_Capex!M36-PTRM_NomSLDepn!M36+PTRM_IndexRAB!M36","v":94.924064846368196},{"$f":"'PTRM-RFM_Rollover'!N36","v":94.132709095200724},{"$f":"O36+PTRM_Capex!O36-PTRM_NomSLDepn!O36+PTRM_IndexRAB!O36","v":91.967077285812366},{"$f":"P36+PTRM_Capex!P36-PTRM_NomSLDepn!P36+PTRM_IndexRAB!P36","v":89.626640169261762},{"$f":"Q36+PTRM_Capex!Q36-PTRM_NomSLDepn!Q36+PTRM_IndexRAB!Q36","v":87.103808971317434},{"$f":"R36+PTRM_Capex!R36-PTRM_NomSLDepn!R36+PTRM_IndexRAB!R36","v":84.390719426656617},{"$f":"'PTRM-RFM_Rollover'!S36","v":84.012197242606589},{"$f":"T36+PTRM_Capex!T36-PTRM_NomSLDepn!T36+PTRM_IndexRAB!T36","v":80.770748766361379},{"$f":"U36+PTRM_Capex!U36-PTRM_NomSLDepn!U36+PTRM_IndexRAB!U36","v":77.309234810611684},{"$f":"V36+PTRM_Capex!V36-PTRM_NomSLDepn!V36+PTRM_IndexRAB!V36","v":73.618536657441126},{"$f":"W36+PTRM_Capex!W36-PTRM_NomSLDepn!W36+PTRM_IndexRAB!W36","v":69.689213552020661},{"$f":"'PTRM-RFM_Rollover'!X36","v":63.789166536661455},{"$f":"Y36+PTRM_Capex!Y36-PTRM_NomSLDepn!Y36+PTRM_IndexRAB!Y36","v":59.421929049005158},{"$f":"Z36+PTRM_Capex!Z36-PTRM_NomSLDepn!Z36+PTRM_IndexRAB!Z36","v":54.800151580235806},{"$f":"AA36+PTRM_Capex!AA36-PTRM_NomSLDepn!AA36+PTRM_IndexRAB!AA36","v":49.913927192907252},{"$f":"AB36+PTRM_Capex!AB36-PTRM_NomSLDepn!AB36+PTRM_IndexRAB!AB36","v":44.753014911480349},{"$f":"'PTRM-RFM_Rollover'!AC36","v":39.915258653874503},{"$f":"AD36+PTRM_Capex!AD36-PTRM_NomSLDepn!AD36+PTRM_IndexRAB!AD36","v":34.153389233036073},{"$f":"AE36+PTRM_Capex!AE36-PTRM_NomSLDepn!AE36+PTRM_IndexRAB!AE36","v":28.054329948590656},{"$f":"AF36+PTRM_Capex!AF36-PTRM_NomSLDepn!AF36+PTRM_IndexRAB!AF36","v":21.604154261991948},{"$f":"AG36+PTRM_Capex!AG36-PTRM_NomSLDepn!AG36+PTRM_IndexRAB!AG36","v":14.78843158118919},{"$f":"'PTRM-RFM_Rollover'!AH36","v":8.0280959771564859},{"$f":"AI36+PTRM_Capex!AI36-PTRM_NomSLDepn!AI36+PTRM_IndexRAB!AI36","v":0},{"$f":"AJ36+PTRM_Capex!AJ36-PTRM_NomSLDepn!AJ36+PTRM_IndexRAB!AJ36","v":0},{"$f":"AK36+PTRM_Capex!AK36-PTRM_NomSLDepn!AK36+PTRM_IndexRAB!AK36","v":0},{"$f":"AL36+PTRM_Capex!AL36-PTRM_NomSLDepn!AL36+PTRM_IndexRAB!AL36","v":0},{"$f":"'PTRM-RFM_Rollover'!AM36","v":5.3731872197850389E-3},{"$f":"AN36+PTRM_Capex!AN36-PTRM_NomSLDepn!AN36+PTRM_IndexRAB!AN36","v":4.3992103596932784E-3},{"$f":"AO36+PTRM_Capex!AO36-PTRM_NomSLDepn!AO36+PTRM_IndexRAB!AO36","v":3.3766711096950156E-3},{"$f":"AP36+PTRM_Capex!AP36-PTRM_NomSLDepn!AP36+PTRM_IndexRAB!AP36","v":2.303829167467819E-3},{"$f":"AQ36+PTRM_Capex!AQ36-PTRM_NomSLDepn!AQ36+PTRM_IndexRAB!AQ36","v":1.1788893544376429E-3},{"$f":"'PTRM-RFM_Rollover'!AR36","v":9.239247100887259E-5},{"$f":"AS36+PTRM_Capex!AS36-PTRM_NomSLDepn!AS36+PTRM_IndexRAB!AS36","v":7.5755578936400104E-5},{"$f":"AT36+PTRM_Capex!AT36-PTRM_NomSLDepn!AT36+PTRM_IndexRAB!AT36","v":5.8232299098518042E-5},{"$f":"AU36+PTRM_Capex!AU36-PTRM_NomSLDepn!AU36+PTRM_IndexRAB!AU36","v":3.9788789811872295E-5},{"$f":"AV36+PTRM_Capex!AV36-PTRM_NomSLDepn!AV36+PTRM_IndexRAB!AV36","v":2.0390073282375885E-5},{"$f":"'PTRM-RFM_Rollover'!AW36","v":5.1064039969190918E-7},{"$f":"AX36+PTRM_Capex!AX36-PTRM_NomSLDepn!AX36+PTRM_IndexRAB!AX36","v":4.1785622831053878E-7},{"$f":"AY36+PTRM_Capex!AY36-PTRM_NomSLDepn!AY36+PTRM_IndexRAB!AY36","v":3.2056039517349486E-7},{"$f":"AZ36+PTRM_Capex!AZ36-PTRM_NomSLDepn!AZ36+PTRM_IndexRAB!AZ36","v":2.1859505200683453E-7},{"$f":"BA36+PTRM_Capex!BA36-PTRM_NomSLDepn!BA36+PTRM_IndexRAB!BA36","v":1.1179748999250742E-7}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F37+PTRM_Capex!F37-PTRM_NomSLDepn!F37+PTRM_IndexRAB!F37","v":110.50957360882643},{"$f":"G37+PTRM_Capex!G37-PTRM_NomSLDepn!G37+PTRM_IndexRAB!G37","v":109.60830253666099},{"$f":"H37+PTRM_Capex!H37-PTRM_NomSLDepn!H37+PTRM_IndexRAB!H37","v":108.58511387157111},{"$f":"'PTRM-RFM_Rollover'!I37","v":105.81093996154829},{"$f":"J37+PTRM_Capex!J37-PTRM_NomSLDepn!J37+PTRM_IndexRAB!J37","v":104.70279034374879},{"$f":"K37+PTRM_Capex!K37-PTRM_NomSLDepn!K37+PTRM_IndexRAB!K37","v":103.45298261143753},{"$f":"L37+PTRM_Capex!L37-PTRM_NomSLDepn!L37+PTRM_IndexRAB!L37","v":102.05454453260842},{"$f":"M37+PTRM_Capex!M37-PTRM_NomSLDepn!M37+PTRM_IndexRAB!M37","v":100.50022700445822},{"$f":"'PTRM-RFM_Rollover'!N37","v":99.858098919867317},{"$f":"O37+PTRM_Capex!O37-PTRM_NomSLDepn!O37+PTRM_IndexRAB!O37","v":97.782476870336652},{"$f":"P37+PTRM_Capex!P37-PTRM_NomSLDepn!P37+PTRM_IndexRAB!P37","v":95.532877933403711},{"$f":"Q37+PTRM_Capex!Q37-PTRM_NomSLDepn!Q37+PTRM_IndexRAB!Q37","v":93.101696036958586},{"$f":"R37+PTRM_Capex!R37-PTRM_NomSLDepn!R37+PTRM_IndexRAB!R37","v":90.481048170431478},{"$f":"'PTRM-RFM_Rollover'!S37","v":90.333242632714985},{"$f":"T37+PTRM_Capex!T37-PTRM_NomSLDepn!T37+PTRM_IndexRAB!T37","v":87.188488855114429},{"$f":"U37+PTRM_Capex!U37-PTRM_NomSLDepn!U37+PTRM_IndexRAB!U37","v":83.824489297652491},{"$f":"V37+PTRM_Capex!V37-PTRM_NomSLDepn!V37+PTRM_IndexRAB!V37","v":80.232104133850981},{"$f":"W37+PTRM_Capex!W37-PTRM_NomSLDepn!W37+PTRM_IndexRAB!W37","v":76.401869889815416},{"$f":"'PTRM-RFM_Rollover'!X37","v":70.454678936435002},{"$f":"Y37+PTRM_Capex!Y37-PTRM_NomSLDepn!Y37+PTRM_IndexRAB!Y37","v":66.178022119364996},{"$f":"Z37+PTRM_Capex!Z37-PTRM_NomSLDepn!Z37+PTRM_IndexRAB!Z37","v":61.647234922254761},{"$f":"AA37+PTRM_Capex!AA37-PTRM_NomSLDepn!AA37+PTRM_IndexRAB!AA37","v":56.852375416084314},{"$f":"AB37+PTRM_Capex!AB37-PTRM_NomSLDepn!AB37+PTRM_IndexRAB!AB37","v":51.783165656164265},{"$f":"'PTRM-RFM_Rollover'!AC37","v":47.118370284296653},{"$f":"AD37+PTRM_Capex!AD37-PTRM_NomSLDepn!AD37+PTRM_IndexRAB!AD37","v":41.46861941753702},{"$f":"AE37+PTRM_Capex!AE37-PTRM_NomSLDepn!AE37+PTRM_IndexRAB!AE37","v":35.482518407438711},{"$f":"AF37+PTRM_Capex!AF37-PTRM_NomSLDepn!AF37+PTRM_IndexRAB!AF37","v":29.146105296230871},{"$f":"AG37+PTRM_Capex!AG37-PTRM_NomSLDepn!AG37+PTRM_IndexRAB!AG37","v":22.444911573718226},{"$f":"'PTRM-RFM_Rollover'!AH37","v":15.967549185658436},{"$f":"AI37+PTRM_Capex!AI37-PTRM_NomSLDepn!AI37+PTRM_IndexRAB!AI37","v":8.1783740367594451},{"$f":"AJ37+PTRM_Capex!AJ37-PTRM_NomSLDepn!AJ37+PTRM_IndexRAB!AJ37","v":0},{"$f":"AK37+PTRM_Capex!AK37-PTRM_NomSLDepn!AK37+PTRM_IndexRAB!AK37","v":0},{"$f":"AL37+PTRM_Capex!AL37-PTRM_NomSLDepn!AL37+PTRM_IndexRAB!AL37","v":0},{"$f":"'PTRM-RFM_Rollover'!AM37","v":-8.4690813929350642E-2},{"$f":"AN37+PTRM_Capex!AN37-PTRM_NomSLDepn!AN37+PTRM_IndexRAB!AN37","v":-6.9339237731560088E-2},{"$f":"AO37+PTRM_Capex!AO37-PTRM_NomSLDepn!AO37+PTRM_IndexRAB!AO37","v":-5.3222233462997648E-2},{"$f":"AP37+PTRM_Capex!AP37-PTRM_NomSLDepn!AP37+PTRM_IndexRAB!AP37","v":-3.631237091992371E-2},{"$f":"AQ37+PTRM_Capex!AQ37-PTRM_NomSLDepn!AQ37+PTRM_IndexRAB!AQ37","v":-1.8581354953041279E-2},{"$f":"'PTRM-RFM_Rollover'!AR37","v":-1.4562666906287945E-3},{"$f":"AS37+PTRM_Capex!AS37-PTRM_NomSLDepn!AS37+PTRM_IndexRAB!AS37","v":-1.1940402181015979E-3},{"$f":"AT37+PTRM_Capex!AT37-PTRM_NomSLDepn!AT37+PTRM_IndexRAB!AT37","v":-9.1784272646806202E-4},{"$f":"AU37+PTRM_Capex!AU37-PTRM_NomSLDepn!AU37+PTRM_IndexRAB!AU37","v":-6.2714081169985814E-4},{"$f":"AV37+PTRM_Capex!AV37-PTRM_NomSLDepn!AV37+PTRM_IndexRAB!AV37","v":-3.2138316267948545E-4},{"$f":"'PTRM-RFM_Rollover'!AW37","v":-8.0485844446055974E-6},{"$f":"AX37+PTRM_Capex!AX37-PTRM_NomSLDepn!AX37+PTRM_IndexRAB!AX37","v":-6.5861438720690682E-6},{"$f":"AY37+PTRM_Capex!AY37-PTRM_NomSLDepn!AY37+PTRM_IndexRAB!AY37","v":-5.0525916314233474E-6},{"$f":"AZ37+PTRM_Capex!AZ37-PTRM_NomSLDepn!AZ37+PTRM_IndexRAB!AZ37","v":-3.445439758216287E-6},{"$f":"BA37+PTRM_Capex!BA37-PTRM_NomSLDepn!BA37+PTRM_IndexRAB!BA37","v":-1.7621236773325001E-6}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G38+PTRM_Capex!G38-PTRM_NomSLDepn!G38+PTRM_IndexRAB!G38","v":111.72203704469227},{"$f":"H38+PTRM_Capex!H38-PTRM_NomSLDepn!H38+PTRM_IndexRAB!H38","v":110.8108776145763},{"$f":"'PTRM-RFM_Rollover'!I38","v":108.47972202887448},{"$f":"J38+PTRM_Capex!J38-PTRM_NomSLDepn!J38+PTRM_IndexRAB!J38","v":107.49107249811253},{"$f":"K38+PTRM_Capex!K38-PTRM_NomSLDepn!K38+PTRM_IndexRAB!K38","v":106.36532698494605},{"$f":"L38+PTRM_Capex!L38-PTRM_NomSLDepn!L38+PTRM_IndexRAB!L38","v":105.09567402078761},{"$f":"M38+PTRM_Capex!M38-PTRM_NomSLDepn!M38+PTRM_IndexRAB!M38","v":103.67503066415389},{"$f":"'PTRM-RFM_Rollover'!N38","v":103.19769019517705},{"$f":"O38+PTRM_Capex!O38-PTRM_NomSLDepn!O38+PTRM_IndexRAB!O38","v":101.26187109293703},{"$f":"P38+PTRM_Capex!P38-PTRM_NomSLDepn!P38+PTRM_IndexRAB!P38","v":99.157070634179078},{"$f":"Q38+PTRM_Capex!Q38-PTRM_NomSLDepn!Q38+PTRM_IndexRAB!Q38","v":96.875847578397568},{"$f":"R38+PTRM_Capex!R38-PTRM_NomSLDepn!R38+PTRM_IndexRAB!R38","v":94.410488929833022},{"$f":"'PTRM-RFM_Rollover'!S38","v":94.49716330605554},{"$f":"T38+PTRM_Capex!T38-PTRM_NomSLDepn!T38+PTRM_IndexRAB!T38","v":91.524144300858055},{"$f":"U38+PTRM_Capex!U38-PTRM_NomSLDepn!U38+PTRM_IndexRAB!U38","v":88.337931892851969},{"$f":"V38+PTRM_Capex!V38-PTRM_NomSLDepn!V38+PTRM_IndexRAB!V38","v":84.929583294352042},{"$f":"W38+PTRM_Capex!W38-PTRM_NomSLDepn!W38+PTRM_IndexRAB!W38","v":81.289838184649142},{"$f":"'PTRM-RFM_Rollover'!X38","v":75.437455383312852},{"$f":"Y38+PTRM_Capex!Y38-PTRM_NomSLDepn!Y38+PTRM_IndexRAB!Y38","v":71.353852814488832},{"$f":"Z38+PTRM_Capex!Z38-PTRM_NomSLDepn!Z38+PTRM_IndexRAB!Z38","v":67.022615405279879},{"$f":"AA38+PTRM_Capex!AA38-PTRM_NomSLDepn!AA38+PTRM_IndexRAB!AA38","v":62.434004291345921},{"$f":"AB38+PTRM_Capex!AB38-PTRM_NomSLDepn!AB38+PTRM_IndexRAB!AB38","v":57.577950660356926},{"$f":"'PTRM-RFM_Rollover'!AC38","v":53.197939434576611},{"$f":"AD38+PTRM_Capex!AD38-PTRM_NomSLDepn!AD38+PTRM_IndexRAB!AD38","v":47.794615213263121},{"$f":"AE38+PTRM_Capex!AE38-PTRM_NomSLDepn!AE38+PTRM_IndexRAB!AE38","v":42.063778872822681},{"$f":"AF38+PTRM_Capex!AF38-PTRM_NomSLDepn!AF38+PTRM_IndexRAB!AF38","v":35.991765076948141},{"$f":"AG38+PTRM_Capex!AG38-PTRM_NomSLDepn!AG38+PTRM_IndexRAB!AG38","v":29.564411485234778},{"$f":"'PTRM-RFM_Rollover'!AH38","v":23.523939695461447},{"$f":"AI38+PTRM_Capex!AI38-PTRM_NomSLDepn!AI38+PTRM_IndexRAB!AI38","v":16.064880540795279},{"$f":"AJ38+PTRM_Capex!AJ38-PTRM_NomSLDepn!AJ38+PTRM_IndexRAB!AJ38","v":8.2282259093642107},{"$f":"AK38+PTRM_Capex!AK38-PTRM_NomSLDepn!AK38+PTRM_IndexRAB!AK38","v":9.7144514654701197E-16},{"$f":"AL38+PTRM_Capex!AL38-PTRM_NomSLDepn!AL38+PTRM_IndexRAB!AL38","v":9.9512350609094991E-16},{"$f":"'PTRM-RFM_Rollover'!AM38","v":1.642996459735694E-2},{"$f":"AN38+PTRM_Capex!AN38-PTRM_NomSLDepn!AN38+PTRM_IndexRAB!AN38","v":1.3451768477365296E-2},{"$f":"AO38+PTRM_Capex!AO38-PTRM_NomSLDepn!AO38+PTRM_IndexRAB!AO38","v":1.0325079793409204E-2},{"$f":"AP38+PTRM_Capex!AP38-PTRM_NomSLDepn!AP38+PTRM_IndexRAB!AP38","v":7.0445771032279234E-3},{"$f":"AQ38+PTRM_Capex!AQ38-PTRM_NomSLDepn!AQ38+PTRM_IndexRAB!AQ38","v":3.604771165666985E-3},{"$f":"'PTRM-RFM_Rollover'!AR38","v":2.8251482139846833E-4},{"$f":"AS38+PTRM_Capex!AS38-PTRM_NomSLDepn!AS38+PTRM_IndexRAB!AS38","v":2.3164305077520193E-4},{"$f":"AT38+PTRM_Capex!AT38-PTRM_NomSLDepn!AT38+PTRM_IndexRAB!AT38","v":1.7806091123875398E-4},{"$f":"AU38+PTRM_Capex!AU38-PTRM_NomSLDepn!AU38+PTRM_IndexRAB!AU38","v":1.2166492274335662E-4},{"$f":"AV38+PTRM_Capex!AV38-PTRM_NomSLDepn!AV38+PTRM_IndexRAB!AV38","v":6.2348131279213405E-5},{"$f":"'PTRM-RFM_Rollover'!AW38","v":1.5614203164232761E-6},{"$f":"AX38+PTRM_Capex!AX38-PTRM_NomSLDepn!AX38+PTRM_IndexRAB!AX38","v":1.2777077658205818E-6},{"$f":"AY38+PTRM_Capex!AY38-PTRM_NomSLDepn!AY38+PTRM_IndexRAB!AY38","v":9.8019959636284029E-7},{"$f":"AZ38+PTRM_Capex!AZ38-PTRM_NomSLDepn!AZ38+PTRM_IndexRAB!AZ38","v":6.6841314451227521E-7},{"$f":"BA38+PTRM_Capex!BA38-PTRM_NomSLDepn!BA38+PTRM_IndexRAB!BA38","v":3.4185088431066171E-7}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H39+PTRM_Capex!H39-PTRM_NomSLDepn!H39+PTRM_IndexRAB!H39","v":114.65259357778899},{"$f":"'PTRM-RFM_Rollover'!I39","v":112.37137182703434},{"$f":"J39+PTRM_Capex!J39-PTRM_NomSLDepn!J39+PTRM_IndexRAB!J39","v":111.48946098840814},{"$f":"K39+PTRM_Capex!K39-PTRM_NomSLDepn!K39+PTRM_IndexRAB!K39","v":110.47338165828454},{"$f":"L39+PTRM_Capex!L39-PTRM_NomSLDepn!L39+PTRM_IndexRAB!L39","v":109.31640265681141},{"$f":"M39+PTRM_Capex!M39-PTRM_NomSLDepn!M39+PTRM_IndexRAB!M39","v":108.01152353314735},{"$f":"'PTRM-RFM_Rollover'!N39","v":107.6916055138386},{"$f":"O39+PTRM_Capex!O39-PTRM_NomSLDepn!O39+PTRM_IndexRAB!O39","v":105.87162333808043},{"$f":"P39+PTRM_Capex!P39-PTRM_NomSLDepn!P39+PTRM_IndexRAB!P39","v":103.88564564366304},{"$f":"Q39+PTRM_Capex!Q39-PTRM_NomSLDepn!Q39+PTRM_IndexRAB!Q39","v":101.72630815316313},{"$f":"R39+PTRM_Capex!R39-PTRM_NomSLDepn!R39+PTRM_IndexRAB!R39","v":99.385976817693646},{"$f":"'PTRM-RFM_Rollover'!S39","v":99.705453919091241},{"$f":"T39+PTRM_Capex!T39-PTRM_NomSLDepn!T39+PTRM_IndexRAB!T39","v":96.867548386348204},{"$f":"U39+PTRM_Capex!U39-PTRM_NomSLDepn!U39+PTRM_IndexRAB!U39","v":93.819953598695506},{"$f":"V39+PTRM_Capex!V39-PTRM_NomSLDepn!V39+PTRM_IndexRAB!V39","v":90.553817623776396},{"$f":"W39+PTRM_Capex!W39-PTRM_NomSLDepn!W39+PTRM_IndexRAB!W39","v":87.059973351293593},{"$f":"'PTRM-RFM_Rollover'!X39","v":81.233334044811272},{"$f":"Y39+PTRM_Capex!Y39-PTRM_NomSLDepn!Y39+PTRM_IndexRAB!Y39","v":77.293344331085933},{"$f":"Z39+PTRM_Capex!Z39-PTRM_NomSLDepn!Z39+PTRM_IndexRAB!Z39","v":73.109278234746725},{"$f":"AA39+PTRM_Capex!AA39-PTRM_NomSLDepn!AA39+PTRM_IndexRAB!AA39","v":68.671485062262249},{"$f":"AB39+PTRM_Capex!AB39-PTRM_NomSLDepn!AB39+PTRM_IndexRAB!AB39","v":63.969986356763762},{"$f":"'PTRM-RFM_Rollover'!AC39","v":59.820817915272578},{"$f":"AD39+PTRM_Capex!AD39-PTRM_NomSLDepn!AD39+PTRM_IndexRAB!AD39","v":54.597898912874378},{"$f":"AE39+PTRM_Capex!AE39-PTRM_NomSLDepn!AE39+PTRM_IndexRAB!AE39","v":49.052380557007119},{"$f":"AF39+PTRM_Capex!AF39-PTRM_NomSLDepn!AF39+PTRM_IndexRAB!AF39","v":43.170731257669281},{"$f":"AG39+PTRM_Capex!AG39-PTRM_NomSLDepn!AG39+PTRM_IndexRAB!AG39","v":36.938926060920217},{"$f":"'PTRM-RFM_Rollover'!AH39","v":31.259513622513783},{"$f":"AI39+PTRM_Capex!AI39-PTRM_NomSLDepn!AI39+PTRM_IndexRAB!AI39","v":24.016083336231123},{"$f":"AJ39+PTRM_Capex!AJ39-PTRM_NomSLDepn!AJ39+PTRM_IndexRAB!AJ39","v":16.400973427455853},{"$f":"AK39+PTRM_Capex!AK39-PTRM_NomSLDepn!AK39+PTRM_IndexRAB!AK39","v":8.4003683782080323},{"$f":"AL39+PTRM_Capex!AL39-PTRM_NomSLDepn!AL39+PTRM_IndexRAB!AL39","v":2.5257573810222311E-15},{"$f":"'PTRM-RFM_Rollover'!AM39","v":0.12068544170637628},{"$f":"AN39+PTRM_Capex!AN39-PTRM_NomSLDepn!AN39+PTRM_IndexRAB!AN39","v":9.8809258583788931E-2},{"$f":"AO39+PTRM_Capex!AO39-PTRM_NomSLDepn!AO39+PTRM_IndexRAB!AO39","v":7.5842331134519061E-2},{"$f":"AP39+PTRM_Capex!AP39-PTRM_NomSLDepn!AP39+PTRM_IndexRAB!AP39","v":5.1745570984033241E-2},{"$f":"AQ39+PTRM_Capex!AQ39-PTRM_NomSLDepn!AQ39+PTRM_IndexRAB!AQ39","v":2.6478657199840445E-2},{"$f":"'PTRM-RFM_Rollover'!AR39","v":2.0751977770272763E-3},{"$f":"AS39+PTRM_Capex!AS39-PTRM_NomSLDepn!AS39+PTRM_IndexRAB!AS39","v":1.701521858757679E-3},{"$f":"AT39+PTRM_Capex!AT39-PTRM_NomSLDepn!AT39+PTRM_IndexRAB!AT39","v":1.3079370680412618E-3},{"$f":"AU39+PTRM_Capex!AU39-PTRM_NomSLDepn!AU39+PTRM_IndexRAB!AU39","v":8.9368329763876155E-4},{"$f":"AV39+PTRM_Capex!AV39-PTRM_NomSLDepn!AV39+PTRM_IndexRAB!AV39","v":4.5797492249066799E-4},{"$f":"'PTRM-RFM_Rollover'!AW39","v":1.1469330896011778E-5},{"$f":"AX39+PTRM_Capex!AX39-PTRM_NomSLDepn!AX39+PTRM_IndexRAB!AX39","v":9.385335262044581E-6},{"$f":"AY39+PTRM_Capex!AY39-PTRM_NomSLDepn!AY39+PTRM_IndexRAB!AY39","v":7.200004634610511E-6},{"$f":"AZ39+PTRM_Capex!AZ39-PTRM_NomSLDepn!AZ39+PTRM_IndexRAB!AZ39","v":4.9097936340523623E-6},{"$f":"BA39+PTRM_Capex!BA39-PTRM_NomSLDepn!BA39+PTRM_IndexRAB!BA39","v":2.5110477095844044E-6}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I40","v":116.23660497651912},{"$f":"J40+PTRM_Capex!J40-PTRM_NomSLDepn!J40+PTRM_IndexRAB!J40","v":115.46164999312457},{"$f":"K40+PTRM_Capex!K40-PTRM_NomSLDepn!K40+PTRM_IndexRAB!K40","v":114.55548609284456},{"$f":"L40+PTRM_Capex!L40-PTRM_NomSLDepn!L40+PTRM_IndexRAB!L40","v":113.5114639894163},{"$f":"M40+PTRM_Capex!M40-PTRM_NomSLDepn!M40+PTRM_IndexRAB!M40","v":112.32266739162175},{"$f":"'PTRM-RFM_Rollover'!N40","v":112.1602591078138},{"$f":"O40+PTRM_Capex!O40-PTRM_NomSLDepn!O40+PTRM_IndexRAB!O40","v":110.45652172818728},{"$f":"P40+PTRM_Capex!P40-PTRM_NomSLDepn!P40+PTRM_IndexRAB!P40","v":108.5898126213599},{"$f":"Q40+PTRM_Capex!Q40-PTRM_NomSLDepn!Q40+PTRM_IndexRAB!Q40","v":106.5528461622897},{"$f":"R40+PTRM_Capex!R40-PTRM_NomSLDepn!R40+PTRM_IndexRAB!R40","v":104.33806900022722},{"$f":"'PTRM-RFM_Rollover'!S40","v":104.8902520829638},{"$f":"T40+PTRM_Capex!T40-PTRM_NomSLDepn!T40+PTRM_IndexRAB!T40","v":102.18784101347867},{"$f":"U40+PTRM_Capex!U40-PTRM_NomSLDepn!U40+PTRM_IndexRAB!U40","v":99.279279565811592},{"$f":"V40+PTRM_Capex!V40-PTRM_NomSLDepn!V40+PTRM_IndexRAB!V40","v":96.155808186935204},{"$f":"W40+PTRM_Capex!W40-PTRM_NomSLDepn!W40+PTRM_IndexRAB!W40","v":92.808354556121046},{"$f":"'PTRM-RFM_Rollover'!X40","v":87.00849647237338},{"$f":"Y40+PTRM_Capex!Y40-PTRM_NomSLDepn!Y40+PTRM_IndexRAB!Y40","v":83.212954973564848},{"$f":"Z40+PTRM_Capex!Z40-PTRM_NomSLDepn!Z40+PTRM_IndexRAB!Z40","v":79.176949428554522},{"$f":"AA40+PTRM_Capex!AA40-PTRM_NomSLDepn!AA40+PTRM_IndexRAB!AA40","v":74.890919465915871},{"$f":"AB40+PTRM_Capex!AB40-PTRM_NomSLDepn!AB40+PTRM_IndexRAB!AB40","v":70.344979208924386},{"$f":"'PTRM-RFM_Rollover'!AC40","v":66.427501507448724},{"$f":"AD40+PTRM_Capex!AD40-PTRM_NomSLDepn!AD40+PTRM_IndexRAB!AD40","v":61.385603966394619},{"$f":"AE40+PTRM_Capex!AE40-PTRM_NomSLDepn!AE40+PTRM_IndexRAB!AE40","v":56.026064451507459},{"$f":"AF40+PTRM_Capex!AF40-PTRM_NomSLDepn!AF40+PTRM_IndexRAB!AF40","v":50.335487066494309},{"$f":"AG40+PTRM_Capex!AG40-PTRM_NomSLDepn!AG40+PTRM_IndexRAB!AG40","v":44.299986263584067},{"$f":"'PTRM-RFM_Rollover'!AH40","v":38.982129899926022},{"$f":"AI40+PTRM_Capex!AI40-PTRM_NomSLDepn!AI40+PTRM_IndexRAB!AI40","v":31.945835681030857},{"$f":"AJ40+PTRM_Capex!AJ40-PTRM_NomSLDepn!AJ40+PTRM_IndexRAB!AJ40","v":24.543371378901387},{"$f":"AK40+PTRM_Capex!AK40-PTRM_NomSLDepn!AK40+PTRM_IndexRAB!AK40","v":16.761066997059839},{"$f":"AL40+PTRM_Capex!AL40-PTRM_NomSLDepn!AL40+PTRM_IndexRAB!AL40","v":8.5848036892386315},{"$f":"'PTRM-RFM_Rollover'!AM40","v":-4.7571052727638424E-2},{"$f":"AN40+PTRM_Capex!AN40-PTRM_NomSLDepn!AN40+PTRM_IndexRAB!AN40","v":-3.8948032037736155E-2},{"$f":"AO40+PTRM_Capex!AO40-PTRM_NomSLDepn!AO40+PTRM_IndexRAB!AO40","v":-2.989506838915269E-2},{"$f":"AP40+PTRM_Capex!AP40-PTRM_NomSLDepn!AP40+PTRM_IndexRAB!AP40","v":-2.0396754164368664E-2},{"$f":"AQ40+PTRM_Capex!AQ40-PTRM_NomSLDepn!AQ40+PTRM_IndexRAB!AQ40","v":-1.0437195903672303E-2},{"$f":"'PTRM-RFM_Rollover'!AR40","v":-8.1798882678347379E-4},{"$f":"AS40+PTRM_Capex!AS40-PTRM_NomSLDepn!AS40+PTRM_IndexRAB!AS40","v":-6.7069552810789055E-4},{"$f":"AT40+PTRM_Capex!AT40-PTRM_NomSLDepn!AT40+PTRM_IndexRAB!AT40","v":-5.1555467128838685E-4},{"$f":"AU40+PTRM_Capex!AU40-PTRM_NomSLDepn!AU40+PTRM_IndexRAB!AU40","v":-3.522666418806155E-4},{"$f":"AV40+PTRM_Capex!AV40-PTRM_NomSLDepn!AV40+PTRM_IndexRAB!AV40","v":-1.8052176698118646E-4},{"$f":"'PTRM-RFM_Rollover'!AW40","v":-4.5209110319402211E-6},{"$f":"AX40+PTRM_Capex!AX40-PTRM_NomSLDepn!AX40+PTRM_IndexRAB!AX40","v":-3.6994543194659379E-6},{"$f":"AY40+PTRM_Capex!AY40-PTRM_NomSLDepn!AY40+PTRM_IndexRAB!AY40","v":-2.8380539961533557E-6},{"$f":"AZ40+PTRM_Capex!AZ40-PTRM_NomSLDepn!AZ40+PTRM_IndexRAB!AZ40","v":-1.9353125658320346E-6},{"$f":"BA40+PTRM_Capex!BA40-PTRM_NomSLDepn!BA40+PTRM_IndexRAB!BA40","v":-9.8978949992068432E-7}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J41+PTRM_Capex!J41-PTRM_NomSLDepn!J41+PTRM_IndexRAB!J41","v":120.91455356883037},{"$f":"K41+PTRM_Capex!K41-PTRM_NomSLDepn!K41+PTRM_IndexRAB!K41","v":120.10841047929311},{"$f":"L41+PTRM_Capex!L41-PTRM_NomSLDepn!L41+PTRM_IndexRAB!L41","v":119.16577796275772},{"$f":"M41+PTRM_Capex!M41-PTRM_NomSLDepn!M41+PTRM_IndexRAB!M41","v":118.07973913206818},{"$f":"'PTRM-RFM_Rollover'!N41","v":117.51844297272025},{"$f":"O41+PTRM_Capex!O41-PTRM_NomSLDepn!O41+PTRM_IndexRAB!O41","v":115.91878373329855},{"$f":"P41+PTRM_Capex!P41-PTRM_NomSLDepn!P41+PTRM_IndexRAB!P41","v":114.15795359240684},{"$f":"Q41+PTRM_Capex!Q41-PTRM_NomSLDepn!Q41+PTRM_IndexRAB!Q41","v":112.2286904918348},{"$f":"R41+PTRM_Capex!R41-PTRM_NomSLDepn!R41+PTRM_IndexRAB!R41","v":110.12346466301454},{"$f":"'PTRM-RFM_Rollover'!S41","v":110.9142727646495},{"$f":"T41+PTRM_Capex!T41-PTRM_NomSLDepn!T41+PTRM_IndexRAB!T41","v":108.32747644836245},{"$f":"U41+PTRM_Capex!U41-PTRM_NomSLDepn!U41+PTRM_IndexRAB!U41","v":105.53650812032474},{"$f":"V41+PTRM_Capex!V41-PTRM_NomSLDepn!V41+PTRM_IndexRAB!V41","v":102.53263392359234},{"$f":"W41+PTRM_Capex!W41-PTRM_NomSLDepn!W41+PTRM_IndexRAB!W41","v":99.306807257023365},{"$f":"'PTRM-RFM_Rollover'!X41","v":93.489355587357352},{"$f":"Y41+PTRM_Capex!Y41-PTRM_NomSLDepn!Y41+PTRM_IndexRAB!Y41","v":89.810258521111876},{"$f":"Z41+PTRM_Capex!Z41-PTRM_NomSLDepn!Z41+PTRM_IndexRAB!Z41","v":85.892496727080228},{"$f":"AA41+PTRM_Capex!AA41-PTRM_NomSLDepn!AA41+PTRM_IndexRAB!AA41","v":81.726527700077085},{"$f":"AB41+PTRM_Capex!AB41-PTRM_NomSLDepn!AB41+PTRM_IndexRAB!AB41","v":77.302483214995917},{"$f":"'PTRM-RFM_Rollover'!AC41","v":73.588372269966214},{"$f":"AD41+PTRM_Capex!AD41-PTRM_NomSLDepn!AD41+PTRM_IndexRAB!AD41","v":68.689857807076649},{"$f":"AE41+PTRM_Capex!AE41-PTRM_NomSLDepn!AE41+PTRM_IndexRAB!AE41","v":63.476245713988654},{"$f":"AF41+PTRM_Capex!AF41-PTRM_NomSLDepn!AF41+PTRM_IndexRAB!AF41","v":57.934173547572371},{"$f":"AG41+PTRM_Capex!AG41-PTRM_NomSLDepn!AG41+PTRM_IndexRAB!AG41","v":52.049789180460685},{"$f":"'PTRM-RFM_Rollover'!AH41","v":47.054896706217185},{"$f":"AI41+PTRM_Capex!AI41-PTRM_NomSLDepn!AI41+PTRM_IndexRAB!AI41","v":40.168191650242832},{"$f":"AJ41+PTRM_Capex!AJ41-PTRM_NomSLDepn!AJ41+PTRM_IndexRAB!AJ41","v":32.9178126838382},{"$f":"AK41+PTRM_Capex!AK41-PTRM_NomSLDepn!AK41+PTRM_IndexRAB!AK41","v":25.290122623409207},{"$f":"AL41+PTRM_Capex!AL41-PTRM_NomSLDepn!AL41+PTRM_IndexRAB!AL41","v":17.271035552157898},{"$f":"'PTRM-RFM_Rollover'!AM41","v":8.8500183431565382},{"$f":"AN41+PTRM_Capex!AN41-PTRM_NomSLDepn!AN41+PTRM_IndexRAB!AN41","v":-2.7755575615628914E-16},{"$f":"AO41+PTRM_Capex!AO41-PTRM_NomSLDepn!AO41+PTRM_IndexRAB!AO41","v":-2.8405537252154815E-16},{"$f":"AP41+PTRM_Capex!AP41-PTRM_NomSLDepn!AP41+PTRM_IndexRAB!AP41","v":-2.9070719258627486E-16},{"$f":"AQ41+PTRM_Capex!AQ41-PTRM_NomSLDepn!AQ41+PTRM_IndexRAB!AQ41","v":-2.9751478055562077E-16},{"$f":"'PTRM-RFM_Rollover'!AR41","v":5.5006846596292937E-2},{"$f":"AS41+PTRM_Capex!AS41-PTRM_NomSLDepn!AS41+PTRM_IndexRAB!AS41","v":4.5101894817465703E-2},{"$f":"AT41+PTRM_Capex!AT41-PTRM_NomSLDepn!AT41+PTRM_IndexRAB!AT41","v":3.4669222594490665E-2},{"$f":"AU41+PTRM_Capex!AU41-PTRM_NomSLDepn!AU41+PTRM_IndexRAB!AU41","v":2.3688681918937131E-2},{"$f":"AV41+PTRM_Capex!AV41-PTRM_NomSLDepn!AV41+PTRM_IndexRAB!AV41","v":1.21394483866885E-2},{"$f":"'PTRM-RFM_Rollover'!AW41","v":3.0401522791856692E-4},{"$f":"AX41+PTRM_Capex!AX41-PTRM_NomSLDepn!AX41+PTRM_IndexRAB!AX41","v":2.4877517831269622E-4},{"$f":"AY41+PTRM_Capex!AY41-PTRM_NomSLDepn!AY41+PTRM_IndexRAB!AY41","v":1.9084906258716461E-4},{"$f":"AZ41+PTRM_Capex!AZ41-PTRM_NomSLDepn!AZ41+PTRM_IndexRAB!AZ41","v":1.301429040824514E-4},{"$f":"BA41+PTRM_Capex!BA41-PTRM_NomSLDepn!BA41+PTRM_IndexRAB!BA41","v":6.6559832362073795E-5}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K42+PTRM_Capex!K42-PTRM_NomSLDepn!K42+PTRM_IndexRAB!K42","v":123.62233034977065},{"$f":"L42+PTRM_Capex!L42-PTRM_NomSLDepn!L42+PTRM_IndexRAB!L42","v":122.79813438342462},{"$f":"M42+PTRM_Capex!M42-PTRM_NomSLDepn!M42+PTRM_IndexRAB!M42","v":121.83439242748844},{"$f":"'PTRM-RFM_Rollover'!N42","v":121.6197096349661},{"$f":"O42+PTRM_Capex!O42-PTRM_NomSLDepn!O42+PTRM_IndexRAB!O42","v":120.14194879309778},{"$f":"P42+PTRM_Capex!P42-PTRM_NomSLDepn!P42+PTRM_IndexRAB!P42","v":118.50657843277384},{"$f":"Q42+PTRM_Capex!Q42-PTRM_NomSLDepn!Q42+PTRM_IndexRAB!Q42","v":116.70643915872422},{"$f":"R42+PTRM_Capex!R42-PTRM_NomSLDepn!R42+PTRM_IndexRAB!R42","v":114.7341067930619},{"$f":"'PTRM-RFM_Rollover'!S42","v":115.75589561626141},{"$f":"T42+PTRM_Capex!T42-PTRM_NomSLDepn!T42+PTRM_IndexRAB!T42","v":113.31312649510755},{"$f":"U42+PTRM_Capex!U42-PTRM_NomSLDepn!U42+PTRM_IndexRAB!U42","v":110.67038295184435},{"$f":"V42+PTRM_Capex!V42-PTRM_NomSLDepn!V42+PTRM_IndexRAB!V42","v":107.81905156485651},{"$f":"W42+PTRM_Capex!W42-PTRM_NomSLDepn!W42+PTRM_IndexRAB!W42","v":104.7502095813547},{"$f":"'PTRM-RFM_Rollover'!X42","v":98.978154991226461},{"$f":"Y42+PTRM_Capex!Y42-PTRM_NomSLDepn!Y42+PTRM_IndexRAB!Y42","v":95.45593131989348},{"$f":"Z42+PTRM_Capex!Z42-PTRM_NomSLDepn!Z42+PTRM_IndexRAB!Z42","v":91.699443378904377},{"$f":"AA42+PTRM_Capex!AA42-PTRM_NomSLDepn!AA42+PTRM_IndexRAB!AA42","v":87.699270328301367},{"$f":"AB42+PTRM_Capex!AB42-PTRM_NomSLDepn!AB42+PTRM_IndexRAB!AB42","v":83.445668933532616},{"$f":"'PTRM-RFM_Rollover'!AC42","v":79.976059174836237},{"$f":"AD42+PTRM_Capex!AD42-PTRM_NomSLDepn!AD42+PTRM_IndexRAB!AD42","v":75.274442092663421},{"$f":"AE42+PTRM_Capex!AE42-PTRM_NomSLDepn!AE42+PTRM_IndexRAB!AE42","v":70.263691998557221},{"$f":"AF42+PTRM_Capex!AF42-PTRM_NomSLDepn!AF42+PTRM_IndexRAB!AF42","v":64.930624701525375},{"$f":"AG42+PTRM_Capex!AG42-PTRM_NomSLDepn!AG42+PTRM_IndexRAB!AG42","v":59.261571595773674},{"$f":"'PTRM-RFM_Rollover'!AH42","v":54.64479352163881},{"$f":"AI42+PTRM_Capex!AI42-PTRM_NomSLDepn!AI42+PTRM_IndexRAB!AI42","v":47.980050615891649},{"$f":"AJ42+PTRM_Capex!AJ42-PTRM_NomSLDepn!AJ42+PTRM_IndexRAB!AJ42","v":40.957944941633343},{"$f":"AK42+PTRM_Capex!AK42-PTRM_NomSLDepn!AK42+PTRM_IndexRAB!AK42","v":33.565015105565358},{"$f":"AL42+PTRM_Capex!AL42-PTRM_NomSLDepn!AL42+PTRM_IndexRAB!AL42","v":25.787355801228564},{"$f":"'PTRM-RFM_Rollover'!AM42","v":17.666229714708848},{"$f":"AN42+PTRM_Capex!AN42-PTRM_NomSLDepn!AN42+PTRM_IndexRAB!AN42","v":9.0399628747695093},{"$f":"AO42+PTRM_Capex!AO42-PTRM_NomSLDepn!AO42+PTRM_IndexRAB!AO42","v":-3.3861802251067274E-15},{"$f":"AP42+PTRM_Capex!AP42-PTRM_NomSLDepn!AP42+PTRM_IndexRAB!AP42","v":-3.4654755447628874E-15},{"$f":"AQ42+PTRM_Capex!AQ42-PTRM_NomSLDepn!AQ42+PTRM_IndexRAB!AQ42","v":-3.5466277495525536E-15},{"$f":"'PTRM-RFM_Rollover'!AR42","v":0.19357800268263128},{"$f":"AS42+PTRM_Capex!AS42-PTRM_NomSLDepn!AS42+PTRM_IndexRAB!AS42","v":0.15872087305865518},{"$f":"AT42+PTRM_Capex!AT42-PTRM_NomSLDepn!AT42+PTRM_IndexRAB!AT42","v":0.12200660971635012},{"$f":"AU42+PTRM_Capex!AU42-PTRM_NomSLDepn!AU42+PTRM_IndexRAB!AU42","v":8.3364308550656782E-2},{"$f":"AV42+PTRM_Capex!AV42-PTRM_NomSLDepn!AV42+PTRM_IndexRAB!AV42","v":4.272068511054071E-2},{"$f":"'PTRM-RFM_Rollover'!AW42","v":1.0698788286756292E-3},{"$f":"AX42+PTRM_Capex!AX42-PTRM_NomSLDepn!AX42+PTRM_IndexRAB!AX42","v":8.7548014683018201E-4},{"$f":"AY42+PTRM_Capex!AY42-PTRM_NomSLDepn!AY42+PTRM_IndexRAB!AY42","v":6.7162876324501186E-4},{"$f":"AZ42+PTRM_Capex!AZ42-PTRM_NomSLDepn!AZ42+PTRM_IndexRAB!AZ42","v":4.579939588337784E-4},{"$f":"BA42+PTRM_Capex!BA42-PTRM_NomSLDepn!BA42+PTRM_IndexRAB!BA42","v":2.3423483084030332E-4}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L43+PTRM_Capex!L43-PTRM_NomSLDepn!L43+PTRM_IndexRAB!L43","v":128.5013275707183},{"$f":"M43+PTRM_Capex!M43-PTRM_NomSLDepn!M43+PTRM_IndexRAB!M43","v":127.64460309744364},{"$f":"'PTRM-RFM_Rollover'!N43","v":127.26614255637297},{"$f":"O43+PTRM_Capex!O43-PTRM_NomSLDepn!O43+PTRM_IndexRAB!O43","v":125.89246577370335},{"$f":"P43+PTRM_Capex!P43-PTRM_NomSLDepn!P43+PTRM_IndexRAB!P43","v":124.36278808605707},{"$f":"Q43+PTRM_Capex!Q43-PTRM_NomSLDepn!Q43+PTRM_IndexRAB!Q43","v":122.66996372615397},{"$f":"R43+PTRM_Capex!R43-PTRM_NomSLDepn!R43+PTRM_IndexRAB!R43","v":120.80658177411355},{"$f":"'PTRM-RFM_Rollover'!S43","v":122.07343216881729},{"$f":"T43+PTRM_Capex!T43-PTRM_NomSLDepn!T43+PTRM_IndexRAB!T43","v":119.74475208963023},{"$f":"U43+PTRM_Capex!U43-PTRM_NomSLDepn!U43+PTRM_IndexRAB!U43","v":117.21780707946454},{"$f":"V43+PTRM_Capex!V43-PTRM_NomSLDepn!V43+PTRM_IndexRAB!V43","v":114.48399668700218},{"$f":"W43+PTRM_Capex!W43-PTRM_NomSLDepn!W43+PTRM_IndexRAB!W43","v":111.53441067894164},{"$f":"'PTRM-RFM_Rollover'!X43","v":105.73556513910387},{"$f":"Y43+PTRM_Capex!Y43-PTRM_NomSLDepn!Y43+PTRM_IndexRAB!Y43","v":102.32694563074759},{"$f":"Z43+PTRM_Capex!Z43-PTRM_NomSLDepn!Z43+PTRM_IndexRAB!Z43","v":98.685552333936087},{"$f":"AA43+PTRM_Capex!AA43-PTRM_NomSLDepn!AA43+PTRM_IndexRAB!AA43","v":94.801968755981704},{"$f":"AB43+PTRM_Capex!AB43-PTRM_NomSLDepn!AB43+PTRM_IndexRAB!AB43","v":90.666455315678462},{"$f":"'PTRM-RFM_Rollover'!AC43","v":87.399202933557106},{"$f":"AD43+PTRM_Capex!AD43-PTRM_NomSLDepn!AD43+PTRM_IndexRAB!AD43","v":82.836448628809464},{"$f":"AE43+PTRM_Capex!AE43-PTRM_NomSLDepn!AE43+PTRM_IndexRAB!AE43","v":77.966675525231949},{"$f":"AF43+PTRM_Capex!AF43-PTRM_NomSLDepn!AF43+PTRM_IndexRAB!AF43","v":72.776713090913489},{"$f":"AG43+PTRM_Capex!AG43-PTRM_NomSLDepn!AG43+PTRM_IndexRAB!AG43","v":67.252905594737655},{"$f":"'PTRM-RFM_Rollover'!AH43","v":62.958170490841631},{"$f":"AI43+PTRM_Capex!AI43-PTRM_NomSLDepn!AI43+PTRM_IndexRAB!AI43","v":56.431143983048763},{"$f":"AJ43+PTRM_Capex!AJ43-PTRM_NomSLDepn!AJ43+PTRM_IndexRAB!AJ43","v":49.548529148475559},{"$f":"AK43+PTRM_Capex!AK43-PTRM_NomSLDepn!AK43+PTRM_IndexRAB!AK43","v":42.296869276957572},{"$f":"AL43+PTRM_Capex!AL43-PTRM_NomSLDepn!AL43+PTRM_IndexRAB!AL43","v":34.662262919253507},{"$f":"'PTRM-RFM_Rollover'!AM43","v":26.738475165094219},{"$f":"AN43+PTRM_Capex!AN43-PTRM_NomSLDepn!AN43+PTRM_IndexRAB!AN43","v":18.243079345835916},{"$f":"AO43+PTRM_Capex!AO43-PTRM_NomSLDepn!AO43+PTRM_IndexRAB!AO43","v":9.3351418311130612},{"$f":"AP43+PTRM_Capex!AP43-PTRM_NomSLDepn!AP43+PTRM_IndexRAB!AP43","v":4.4408920985006262E-16},{"$f":"AQ43+PTRM_Capex!AQ43-PTRM_NomSLDepn!AQ43+PTRM_IndexRAB!AQ43","v":4.5448859603447706E-16},{"$f":"'PTRM-RFM_Rollover'!AR43","v":0.54294336508072849},{"$f":"AS43+PTRM_Capex!AS43-PTRM_NomSLDepn!AS43+PTRM_IndexRAB!AS43","v":0.44517684722836293},{"$f":"AT43+PTRM_Capex!AT43-PTRM_NomSLDepn!AT43+PTRM_IndexRAB!AT43","v":0.3422014811780566},{"$f":"AU43+PTRM_Capex!AU43-PTRM_NomSLDepn!AU43+PTRM_IndexRAB!AU43","v":0.23381839664049223},{"$f":"AV43+PTRM_Capex!AV43-PTRM_NomSLDepn!AV43+PTRM_IndexRAB!AV43","v":0.11982204698381416},{"$f":"'PTRM-RFM_Rollover'!AW43","v":3.000772832758904E-3},{"$f":"AX43+PTRM_Capex!AX43-PTRM_NomSLDepn!AX43+PTRM_IndexRAB!AX43","v":2.4555276446397356E-3},{"$f":"AY43+PTRM_Capex!AY43-PTRM_NomSLDepn!AY43+PTRM_IndexRAB!AY43","v":1.8837697245957315E-3},{"$f":"AZ43+PTRM_Capex!AZ43-PTRM_NomSLDepn!AZ43+PTRM_IndexRAB!AZ43","v":1.2845714789378076E-3},{"$f":"BA43+PTRM_Capex!BA43-PTRM_NomSLDepn!BA43+PTRM_IndexRAB!BA43","v":6.5697675104155553E-4}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M44+PTRM_Capex!M44-PTRM_NomSLDepn!M44+PTRM_IndexRAB!M44","v":129.44366334616421},{"$f":"'PTRM-RFM_Rollover'!N44","v":129.59700106404046},{"$f":"O44+PTRM_Capex!O44-PTRM_NomSLDepn!O44+PTRM_IndexRAB!O44","v":128.36189252033736},{"$f":"P44+PTRM_Capex!P44-PTRM_NomSLDepn!P44+PTRM_IndexRAB!P44","v":126.97638850494997},{"$f":"Q44+PTRM_Capex!Q44-PTRM_NomSLDepn!Q44+PTRM_IndexRAB!Q44","v":125.43354043091932},{"$f":"R44+PTRM_Capex!R44-PTRM_NomSLDepn!R44+PTRM_IndexRAB!R44","v":123.72614100655601},{"$f":"'PTRM-RFM_Rollover'!S44","v":125.2035572278639},{"$f":"T44+PTRM_Capex!T44-PTRM_NomSLDepn!T44+PTRM_IndexRAB!T44","v":123.0477711785778},{"$f":"U44+PTRM_Capex!U44-PTRM_NomSLDepn!U44+PTRM_IndexRAB!U44","v":120.7005045502777},{"$f":"V44+PTRM_Capex!V44-PTRM_NomSLDepn!V44+PTRM_IndexRAB!V44","v":118.15339052335561},{"$f":"W44+PTRM_Capex!W44-PTRM_NomSLDepn!W44+PTRM_IndexRAB!W44","v":115.39776000129304},{"$f":"'PTRM-RFM_Rollover'!X44","v":109.72120692914113},{"$f":"Y44+PTRM_Capex!Y44-PTRM_NomSLDepn!Y44+PTRM_IndexRAB!Y44","v":106.51284480169562},{"$f":"Z44+PTRM_Capex!Z44-PTRM_NomSLDepn!Z44+PTRM_IndexRAB!Z44","v":103.07916796643261},{"$f":"AA44+PTRM_Capex!AA44-PTRM_NomSLDepn!AA44+PTRM_IndexRAB!AA44","v":99.411006184018504},{"$f":"AB44+PTRM_Capex!AB44-PTRM_NomSLDepn!AB44+PTRM_IndexRAB!AB44","v":95.49887373956733},{"$f":"'PTRM-RFM_Rollover'!AC44","v":92.516276524659048},{"$f":"AD44+PTRM_Capex!AD44-PTRM_NomSLDepn!AD44+PTRM_IndexRAB!AD44","v":88.208323515409418},{"$f":"AE44+PTRM_Capex!AE44-PTRM_NomSLDepn!AE44+PTRM_IndexRAB!AE44","v":83.603328340104724},{"$f":"AF44+PTRM_Capex!AF44-PTRM_NomSLDepn!AF44+PTRM_IndexRAB!AF44","v":78.688472060539311},{"$f":"AG44+PTRM_Capex!AG44-PTRM_NomSLDepn!AG44+PTRM_IndexRAB!AG44","v":73.450462215218252},{"$f":"'PTRM-RFM_Rollover'!AH44","v":69.58528007055645},{"$f":"AI44+PTRM_Capex!AI44-PTRM_NomSLDepn!AI44+PTRM_IndexRAB!AI44","v":63.361224137522512},{"$f":"AJ44+PTRM_Capex!AJ44-PTRM_NomSLDepn!AJ44+PTRM_IndexRAB!AJ44","v":56.792412078856124},{"$f":"AK44+PTRM_Capex!AK44-PTRM_NomSLDepn!AK44+PTRM_IndexRAB!AK44","v":49.865735242700815},{"$f":"AL44+PTRM_Capex!AL44-PTRM_NomSLDepn!AL44+PTRM_IndexRAB!AL44","v":42.567650770008463},{"$f":"'PTRM-RFM_Rollover'!AM44","v":35.041530828021315},{"$f":"AN44+PTRM_Capex!AN44-PTRM_NomSLDepn!AN44+PTRM_IndexRAB!AN44","v":26.896582593680883},{"$f":"AO44+PTRM_Capex!AO44-PTRM_NomSLDepn!AO44+PTRM_IndexRAB!AO44","v":18.35095260139979},{"$f":"AP44+PTRM_Capex!AP44-PTRM_NomSLDepn!AP44+PTRM_IndexRAB!AP44","v":9.3903415110235979},{"$f":"AQ44+PTRM_Capex!AQ44-PTRM_NomSLDepn!AQ44+PTRM_IndexRAB!AQ44","v":-2.3037127760971998E-15},{"$f":"'PTRM-RFM_Rollover'!AR44","v":0.62104703029892505},{"$f":"AS44+PTRM_Capex!AS44-PTRM_NomSLDepn!AS44+PTRM_IndexRAB!AS44","v":0.50921657158091393},{"$f":"AT44+PTRM_Capex!AT44-PTRM_NomSLDepn!AT44+PTRM_IndexRAB!AT44","v":0.39142795974295802},{"$f":"AU44+PTRM_Capex!AU44-PTRM_NomSLDepn!AU44+PTRM_IndexRAB!AU44","v":0.26745371654231875},{"$f":"AV44+PTRM_Capex!AV44-PTRM_NomSLDepn!AV44+PTRM_IndexRAB!AV44","v":0.13705872698632482},{"$f":"'PTRM-RFM_Rollover'!AW44","v":3.4324409804869453E-3},{"$f":"AX44+PTRM_Capex!AX44-PTRM_NomSLDepn!AX44+PTRM_IndexRAB!AX44","v":2.8087610045545871E-3},{"$f":"AY44+PTRM_Capex!AY44-PTRM_NomSLDepn!AY44+PTRM_IndexRAB!AY44","v":2.1547543785772798E-3},{"$f":"AZ44+PTRM_Capex!AZ44-PTRM_NomSLDepn!AZ44+PTRM_IndexRAB!AZ44","v":1.4693600723574369E-3},{"$f":"BA44+PTRM_Capex!BA44-PTRM_NomSLDepn!BA44+PTRM_IndexRAB!BA44","v":7.5148438391750311E-4}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N45","v":132.78482597928635},{"$f":"O45+PTRM_Capex!O45-PTRM_NomSLDepn!O45+PTRM_IndexRAB!O45","v":131.67590689420012},{"$f":"P45+PTRM_Capex!P45-PTRM_NomSLDepn!P45+PTRM_IndexRAB!P45","v":130.42098558992924},{"$f":"Q45+PTRM_Capex!Q45-PTRM_NomSLDepn!Q45+PTRM_IndexRAB!Q45","v":129.01325627340333},{"$f":"R45+PTRM_Capex!R45-PTRM_NomSLDepn!R45+PTRM_IndexRAB!R45","v":127.4456588932173},{"$f":"'PTRM-RFM_Rollover'!S45","v":129.13859085015264},{"$f":"T45+PTRM_Capex!T45-PTRM_NomSLDepn!T45+PTRM_IndexRAB!T45","v":127.13577223814333},{"$f":"U45+PTRM_Capex!U45-PTRM_NomSLDepn!U45+PTRM_IndexRAB!U45","v":124.94671682929902},{"$f":"V45+PTRM_Capex!V45-PTRM_NomSLDepn!V45+PTRM_IndexRAB!V45","v":122.56322580040879},{"$f":"W45+PTRM_Capex!W45-PTRM_NomSLDepn!W45+PTRM_IndexRAB!W45","v":119.97680321017843},{"$f":"'PTRM-RFM_Rollover'!X45","v":114.3789806172462},{"$f":"Y45+PTRM_Capex!Y45-PTRM_NomSLDepn!Y45+PTRM_IndexRAB!Y45","v":111.3428492915901},{"$f":"Z45+PTRM_Capex!Z45-PTRM_NomSLDepn!Z45+PTRM_IndexRAB!Z45","v":108.08706865604067},{"$f":"AA45+PTRM_Capex!AA45-PTRM_NomSLDepn!AA45+PTRM_IndexRAB!AA45","v":104.60264323742842},{"$f":"AB45+PTRM_Capex!AB45-PTRM_NomSLDepn!AB45+PTRM_IndexRAB!AB45","v":100.88026726338116},{"$f":"'PTRM-RFM_Rollover'!AC45","v":98.153667826543426},{"$f":"AD45+PTRM_Capex!AD45-PTRM_NomSLDepn!AD45+PTRM_IndexRAB!AD45","v":94.06312771562682},{"$f":"AE45+PTRM_Capex!AE45-PTRM_NomSLDepn!AE45+PTRM_IndexRAB!AE45","v":89.683146707701582},{"$f":"AF45+PTRM_Capex!AF45-PTRM_NomSLDepn!AF45+PTRM_IndexRAB!AF45","v":85.001157055977131},{"$f":"AG45+PTRM_Capex!AG45-PTRM_NomSLDepn!AG45+PTRM_IndexRAB!AG45","v":80.004125492504187},{"$f":"'PTRM-RFM_Rollover'!AH45","v":76.529587579133533},{"$f":"AI45+PTRM_Capex!AI45-PTRM_NomSLDepn!AI45+PTRM_IndexRAB!AI45","v":70.555452980463926},{"$f":"AJ45+PTRM_Capex!AJ45-PTRM_NomSLDepn!AJ45+PTRM_IndexRAB!AJ45","v":64.244619923735783},{"$f":"AK45+PTRM_Capex!AK45-PTRM_NomSLDepn!AK45+PTRM_IndexRAB!AK45","v":57.584224077476243},{"$f":"AL45+PTRM_Capex!AL45-PTRM_NomSLDepn!AL45+PTRM_IndexRAB!AL45","v":50.560974026191118},{"$f":"'PTRM-RFM_Rollover'!AM45","v":43.367512064374054},{"$f":"AN45+PTRM_Capex!AN45-PTRM_NomSLDepn!AN45+PTRM_IndexRAB!AN45","v":35.506450928272351},{"$f":"AO45+PTRM_Capex!AO45-PTRM_NomSLDepn!AO45+PTRM_IndexRAB!AO45","v":27.253438061475251},{"$f":"AP45+PTRM_Capex!AP45-PTRM_NomSLDepn!AP45+PTRM_IndexRAB!AP45","v":18.594427316160893},{"$f":"AQ45+PTRM_Capex!AQ45-PTRM_NomSLDepn!AQ45+PTRM_IndexRAB!AQ45","v":9.5149296329901585},{"$f":"'PTRM-RFM_Rollover'!AR45","v":0.74570854080437299},{"$f":"AS45+PTRM_Capex!AS45-PTRM_NomSLDepn!AS45+PTRM_IndexRAB!AS45","v":0.61143058097264713},{"$f":"AT45+PTRM_Capex!AT45-PTRM_NomSLDepn!AT45+PTRM_IndexRAB!AT45","v":0.46999850003221144},{"$f":"AU45+PTRM_Capex!AU45-PTRM_NomSLDepn!AU45+PTRM_IndexRAB!AU45","v":0.32113915849413605},{"$f":"AV45+PTRM_Capex!AV45-PTRM_NomSLDepn!AV45+PTRM_IndexRAB!AV45","v":0.1645702472102365},{"$f":"'PTRM-RFM_Rollover'!AW45","v":4.1214278952821336E-3},{"$f":"AX45+PTRM_Capex!AX45-PTRM_NomSLDepn!AX45+PTRM_IndexRAB!AX45","v":3.372557903008631E-3},{"$f":"AY45+PTRM_Capex!AY45-PTRM_NomSLDepn!AY45+PTRM_IndexRAB!AY45","v":2.5872738537487854E-3},{"$f":"AZ45+PTRM_Capex!AZ45-PTRM_NomSLDepn!AZ45+PTRM_IndexRAB!AZ45","v":1.764301738865906E-3},{"$f":"BA45+PTRM_Capex!BA45-PTRM_NomSLDepn!BA45+PTRM_IndexRAB!BA45","v":9.0232831980322013E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":1038.6956808504992},1135.9971009920293,{"$f":"SUM(G35:G45)","v":1236.0269361215323},1335.0514042504774,1434.5953198359291,1515.4381506541295,1618.2599173858166,1720.8318956692842,1825.0658343798752,1926.7369994925734,2046.5970886358723,2007.1777840799323,1964.3541127351707,1917.9764405447252,1867.8896730423915,1868.4315945742358,1808.0771902106171,1743.427302649364,1674.3020449030475,1600.5151472834621,1482.9697626393915,1400.3271117968106,1312.6995509237042,1219.8913037177449,1121.6999652224692,1032.6613425928044,923.27716167632752,807.2946110292321,684.43875131352445,554.42465018408654,431.30205221407545,360.96968979153689,{"$f":"SUM(AK35:AK45)","v":295.37669818905209},234.95359407059232,180.04368403489036,131.6706148529824,89.691683036012051,54.943836444983745,27.987705319225618,9.516432261420924,2.1584015501651295,1.7697433267509495,1.3603779969457763,0.92951497748006418,0.47633714414277739,1.1929186634331904E-2,9.7615688086308168E-3,7.4885500211658807E-3,5.1064426393954291E-3,2.6114454793567344E-3]
[null,null,"Check vs PTRM slave",null,{"$f":"[2]Assets!$G$874","v":1037.4246960623213},{"$f":"[2]Assets!$H$874","v":1134.251001028138},{"$f":"[2]Assets!$I$874","v":1231.6370830695382},{"$f":"[2]Assets!$J$874","v":1329.4595859062561},{"$f":"[2]Assets!$K$874","v":1427.5863648660031},{"$f":"[3]Assets!$G$874","v":1525.8760677946123},{"$f":"[3]Assets!$H$874","v":1624.1776990852263},{"$f":"[3]Assets!$I$874","v":1722.3301662089571},{"$f":"[3]Assets!$J$874","v":1820.1618081081767},{"$f":"[3]Assets!$K$874","v":1917.4899047917386},{"$f":"[4]Assets!$G$874","v":2014.1201674487552},{"$f":"[4]Assets!$H$874","v":1973.7270981565134},{"$f":"[4]Assets!$I$874","v":1930.0555502950044},{"$f":"[4]Assets!$J$874","v":1882.9668456040722},{"$f":"[4]Assets!$K$874","v":1832.3174209596586}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D53","v":1038.6956808504992},{"$f":"E53+PTRM_Capex!E53-PTRM_NomSLDepn!E53+PTRM_IndexRAB!E53","v":1030.2245019348384},{"$f":"F53+PTRM_Capex!F53-PTRM_NomSLDepn!F53+PTRM_IndexRAB!F53","v":1020.6074016925915},{"$f":"G53+PTRM_Capex!G53-PTRM_NomSLDepn!G53+PTRM_IndexRAB!G53","v":1009.7904337016022},{"$f":"H53+PTRM_Capex!H53-PTRM_NomSLDepn!H53+PTRM_IndexRAB!H53","v":997.71761875193693},{"$f":"'PTRM-RFM_Rollover'!I53","v":971.92639662775127},{"$f":"J53+PTRM_Capex!J53-PTRM_NomSLDepn!J53+PTRM_IndexRAB!J53","v":958.78826519302606},{"$f":"K53+PTRM_Capex!K53-PTRM_NomSLDepn!K53+PTRM_IndexRAB!K53","v":944.18566799170242},{"$f":"L53+PTRM_Capex!L53-PTRM_NomSLDepn!L53+PTRM_IndexRAB!L53","v":928.04780588357778},{"$f":"M53+PTRM_Capex!M53-PTRM_NomSLDepn!M53+PTRM_IndexRAB!M53","v":910.30108804965982},{"$f":"'PTRM-RFM_Rollover'!N53","v":900.7706035965889},{"$f":"O53+PTRM_Capex!O53-PTRM_NomSLDepn!O53+PTRM_IndexRAB!O53","v":877.84721604994149},{"$f":"P53+PTRM_Capex!P53-PTRM_NomSLDepn!P53+PTRM_IndexRAB!P53","v":853.13737152718647},{"$f":"Q53+PTRM_Capex!Q53-PTRM_NomSLDepn!Q53+PTRM_IndexRAB!Q53","v":826.56404356156327},{"$f":"R53+PTRM_Capex!R53-PTRM_NomSLDepn!R53+PTRM_IndexRAB!R53","v":798.04741756758597},{"$f":"'PTRM-RFM_Rollover'!S53","v":791.9075367630586},{"$f":"T53+PTRM_Capex!T53-PTRM_NomSLDepn!T53+PTRM_IndexRAB!T53","v":757.96952043863496},{"$f":"U53+PTRM_Capex!U53-PTRM_NomSLDepn!U53+PTRM_IndexRAB!U53","v":721.78449395253062},{"$f":"V53+PTRM_Capex!V53-PTRM_NomSLDepn!V53+PTRM_IndexRAB!V53","v":683.25989650747624},{"$f":"W53+PTRM_Capex!W53-PTRM_NomSLDepn!W53+PTRM_IndexRAB!W53","v":642.29990702077089},{"$f":"'PTRM-RFM_Rollover'!X53","v":582.74336800172216},{"$f":"Y53+PTRM_Capex!Y53-PTRM_NomSLDepn!Y53+PTRM_IndexRAB!Y53","v":537.41817894426231},{"$f":"Z53+PTRM_Capex!Z53-PTRM_NomSLDepn!Z53+PTRM_IndexRAB!Z53","v":489.49959229023875},{"$f":"AA53+PTRM_Capex!AA53-PTRM_NomSLDepn!AA53+PTRM_IndexRAB!AA53","v":438.88717608342233},{"$f":"AB53+PTRM_Capex!AB53-PTRM_NomSLDepn!AB53+PTRM_IndexRAB!AB53","v":385.47711996162388},{"$f":"'PTRM-RFM_Rollover'!AC53","v":334.54787606777336},{"$f":"AD53+PTRM_Capex!AD53-PTRM_NomSLDepn!AD53+PTRM_IndexRAB!AD53","v":274.80483517363649},{"$f":"AE53+PTRM_Capex!AE53-PTRM_NomSLDepn!AE53+PTRM_IndexRAB!AE53","v":211.62245050628138},{"$f":"AF53+PTRM_Capex!AF53-PTRM_NomSLDepn!AF53+PTRM_IndexRAB!AF53","v":144.85936789766222},{"$f":"AG53+PTRM_Capex!AG53-PTRM_NomSLDepn!AG53+PTRM_IndexRAB!AG53","v":74.369129140745599},{"$f":"'PTRM-RFM_Rollover'!AH53","v":2.7680954649717049},{"$f":"AI53+PTRM_Capex!AI53-PTRM_NomSLDepn!AI53+PTRM_IndexRAB!AI53","v":2.2684528295505118},{"$f":"AJ53+PTRM_Capex!AJ53-PTRM_NomSLDepn!AJ53+PTRM_IndexRAB!AJ53","v":1.7428086967916596},{"$f":"AK53+PTRM_Capex!AK53-PTRM_NomSLDepn!AK53+PTRM_IndexRAB!AK53","v":1.1901923692152154},{"$f":"AL53+PTRM_Capex!AL53-PTRM_NomSLDepn!AL53+PTRM_IndexRAB!AL53","v":0.60960127681219634},{"$f":"'PTRM-RFM_Rollover'!AM53","v":-3.3779892391049655E-3},{"$f":"AN53+PTRM_Capex!AN53-PTRM_NomSLDepn!AN53+PTRM_IndexRAB!AN53","v":-2.7656741981526363E-3},{"$f":"AO53+PTRM_Capex!AO53-PTRM_NomSLDepn!AO53+PTRM_IndexRAB!AO53","v":-2.1228291898235238E-3},{"$f":"AP53+PTRM_Capex!AP53-PTRM_NomSLDepn!AP53+PTRM_IndexRAB!AP53","v":-1.4483601293077198E-3},{"$f":"AQ53+PTRM_Capex!AQ53-PTRM_NomSLDepn!AQ53+PTRM_IndexRAB!AQ53","v":-7.4113843246003167E-4},{"$f":"'PTRM-RFM_Rollover'!AR53","v":-5.8084849843512018E-5},{"$f":"AS53+PTRM_Capex!AS53-PTRM_NomSLDepn!AS53+PTRM_IndexRAB!AS53","v":-4.7625649355200808E-5},{"$f":"AT53+PTRM_Capex!AT53-PTRM_NomSLDepn!AT53+PTRM_IndexRAB!AT53","v":-3.6609198912485876E-5},{"$f":"AU53+PTRM_Capex!AU53-PTRM_NomSLDepn!AU53+PTRM_IndexRAB!AU53","v":-2.5014223090274564E-5},{"$f":"AV53+PTRM_Capex!AV53-PTRM_NomSLDepn!AV53+PTRM_IndexRAB!AV53","v":-1.2818732218897743E-5},{"$f":"'PTRM-RFM_Rollover'!AW53","v":-3.2102692585510054E-7},{"$f":"AX53+PTRM_Capex!AX53-PTRM_NomSLDepn!AX53+PTRM_IndexRAB!AX53","v":-3.2836977965529525E-7},{"$f":"AY53+PTRM_Capex!AY53-PTRM_NomSLDepn!AY53+PTRM_IndexRAB!AY53","v":-3.3588058666311395E-7},{"$f":"AZ53+PTRM_Capex!AZ53-PTRM_NomSLDepn!AZ53+PTRM_IndexRAB!AZ53","v":-3.4356318847485134E-7},{"$f":"BA53+PTRM_Capex!BA53-PTRM_NomSLDepn!BA53+PTRM_IndexRAB!BA53","v":-3.5142151455569305E-7}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E54+PTRM_Capex!E54-PTRM_NomSLDepn!E54+PTRM_IndexRAB!E54","v":105.77259905719097},{"$f":"F54+PTRM_Capex!F54-PTRM_NomSLDepn!F54+PTRM_IndexRAB!F54","v":104.90996082011441},{"$f":"G54+PTRM_Capex!G54-PTRM_NomSLDepn!G54+PTRM_IndexRAB!G54","v":103.93063096752171},{"$f":"H54+PTRM_Capex!H54-PTRM_NomSLDepn!H54+PTRM_IndexRAB!H54","v":102.82911602005554},{"$f":"'PTRM-RFM_Rollover'!I54","v":100.613115232402},{"$f":"J54+PTRM_Capex!J54-PTRM_NomSLDepn!J54+PTRM_IndexRAB!J54","v":99.412124800565948},{"$f":"K54+PTRM_Capex!K54-PTRM_NomSLDepn!K54+PTRM_IndexRAB!K54","v":98.068309501005388},{"$f":"L54+PTRM_Capex!L54-PTRM_NomSLDepn!L54+PTRM_IndexRAB!L54","v":96.574703379773169},{"$f":"M54+PTRM_Capex!M54-PTRM_NomSLDepn!M54+PTRM_IndexRAB!M54","v":94.924064846368196},{"$f":"'PTRM-RFM_Rollover'!N54","v":94.132709095200724},{"$f":"O54+PTRM_Capex!O54-PTRM_NomSLDepn!O54+PTRM_IndexRAB!O54","v":91.967077285812366},{"$f":"P54+PTRM_Capex!P54-PTRM_NomSLDepn!P54+PTRM_IndexRAB!P54","v":89.626640169261762},{"$f":"Q54+PTRM_Capex!Q54-PTRM_NomSLDepn!Q54+PTRM_IndexRAB!Q54","v":87.103808971317434},{"$f":"R54+PTRM_Capex!R54-PTRM_NomSLDepn!R54+PTRM_IndexRAB!R54","v":84.390719426656617},{"$f":"'PTRM-RFM_Rollover'!S54","v":84.012197242606589},{"$f":"T54+PTRM_Capex!T54-PTRM_NomSLDepn!T54+PTRM_IndexRAB!T54","v":80.770748766361379},{"$f":"U54+PTRM_Capex!U54-PTRM_NomSLDepn!U54+PTRM_IndexRAB!U54","v":77.309234810611684},{"$f":"V54+PTRM_Capex!V54-PTRM_NomSLDepn!V54+PTRM_IndexRAB!V54","v":73.618536657441126},{"$f":"W54+PTRM_Capex!W54-PTRM_NomSLDepn!W54+PTRM_IndexRAB!W54","v":69.689213552020661},{"$f":"'PTRM-RFM_Rollover'!X54","v":63.789166536661455},{"$f":"Y54+PTRM_Capex!Y54-PTRM_NomSLDepn!Y54+PTRM_IndexRAB!Y54","v":59.421929049005158},{"$f":"Z54+PTRM_Capex!Z54-PTRM_NomSLDepn!Z54+PTRM_IndexRAB!Z54","v":54.800151580235806},{"$f":"AA54+PTRM_Capex!AA54-PTRM_NomSLDepn!AA54+PTRM_IndexRAB!AA54","v":49.913927192907252},{"$f":"AB54+PTRM_Capex!AB54-PTRM_NomSLDepn!AB54+PTRM_IndexRAB!AB54","v":44.753014911480349},{"$f":"'PTRM-RFM_Rollover'!AC54","v":39.915258653874503},{"$f":"AD54+PTRM_Capex!AD54-PTRM_NomSLDepn!AD54+PTRM_IndexRAB!AD54","v":34.153389233036073},{"$f":"AE54+PTRM_Capex!AE54-PTRM_NomSLDepn!AE54+PTRM_IndexRAB!AE54","v":28.054329948590656},{"$f":"AF54+PTRM_Capex!AF54-PTRM_NomSLDepn!AF54+PTRM_IndexRAB!AF54","v":21.604154261991948},{"$f":"AG54+PTRM_Capex!AG54-PTRM_NomSLDepn!AG54+PTRM_IndexRAB!AG54","v":14.78843158118919},{"$f":"'PTRM-RFM_Rollover'!AH54","v":8.0280959771564859},{"$f":"AI54+PTRM_Capex!AI54-PTRM_NomSLDepn!AI54+PTRM_IndexRAB!AI54","v":0},{"$f":"AJ54+PTRM_Capex!AJ54-PTRM_NomSLDepn!AJ54+PTRM_IndexRAB!AJ54","v":0},{"$f":"AK54+PTRM_Capex!AK54-PTRM_NomSLDepn!AK54+PTRM_IndexRAB!AK54","v":0},{"$f":"AL54+PTRM_Capex!AL54-PTRM_NomSLDepn!AL54+PTRM_IndexRAB!AL54","v":0},{"$f":"'PTRM-RFM_Rollover'!AM54","v":5.3731872197850389E-3},{"$f":"AN54+PTRM_Capex!AN54-PTRM_NomSLDepn!AN54+PTRM_IndexRAB!AN54","v":4.3992103596932784E-3},{"$f":"AO54+PTRM_Capex!AO54-PTRM_NomSLDepn!AO54+PTRM_IndexRAB!AO54","v":3.3766711096950156E-3},{"$f":"AP54+PTRM_Capex!AP54-PTRM_NomSLDepn!AP54+PTRM_IndexRAB!AP54","v":2.303829167467819E-3},{"$f":"AQ54+PTRM_Capex!AQ54-PTRM_NomSLDepn!AQ54+PTRM_IndexRAB!AQ54","v":1.1788893544376429E-3},{"$f":"'PTRM-RFM_Rollover'!AR54","v":9.239247100887259E-5},{"$f":"AS54+PTRM_Capex!AS54-PTRM_NomSLDepn!AS54+PTRM_IndexRAB!AS54","v":7.5755578936400104E-5},{"$f":"AT54+PTRM_Capex!AT54-PTRM_NomSLDepn!AT54+PTRM_IndexRAB!AT54","v":5.8232299098518042E-5},{"$f":"AU54+PTRM_Capex!AU54-PTRM_NomSLDepn!AU54+PTRM_IndexRAB!AU54","v":3.9788789811872295E-5},{"$f":"AV54+PTRM_Capex!AV54-PTRM_NomSLDepn!AV54+PTRM_IndexRAB!AV54","v":2.0390073282375885E-5},{"$f":"'PTRM-RFM_Rollover'!AW54","v":5.1064039969190918E-7},{"$f":"AX54+PTRM_Capex!AX54-PTRM_NomSLDepn!AX54+PTRM_IndexRAB!AX54","v":4.1785622831053878E-7},{"$f":"AY54+PTRM_Capex!AY54-PTRM_NomSLDepn!AY54+PTRM_IndexRAB!AY54","v":3.2056039517349486E-7},{"$f":"AZ54+PTRM_Capex!AZ54-PTRM_NomSLDepn!AZ54+PTRM_IndexRAB!AZ54","v":2.1859505200683453E-7},{"$f":"BA54+PTRM_Capex!BA54-PTRM_NomSLDepn!BA54+PTRM_IndexRAB!BA54","v":1.1179748999250742E-7}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F55+PTRM_Capex!F55-PTRM_NomSLDepn!F55+PTRM_IndexRAB!F55","v":110.50957360882643},{"$f":"G55+PTRM_Capex!G55-PTRM_NomSLDepn!G55+PTRM_IndexRAB!G55","v":109.60830253666099},{"$f":"H55+PTRM_Capex!H55-PTRM_NomSLDepn!H55+PTRM_IndexRAB!H55","v":108.58511387157111},{"$f":"'PTRM-RFM_Rollover'!I55","v":105.81093996154829},{"$f":"J55+PTRM_Capex!J55-PTRM_NomSLDepn!J55+PTRM_IndexRAB!J55","v":104.70279034374879},{"$f":"K55+PTRM_Capex!K55-PTRM_NomSLDepn!K55+PTRM_IndexRAB!K55","v":103.45298261143753},{"$f":"L55+PTRM_Capex!L55-PTRM_NomSLDepn!L55+PTRM_IndexRAB!L55","v":102.05454453260842},{"$f":"M55+PTRM_Capex!M55-PTRM_NomSLDepn!M55+PTRM_IndexRAB!M55","v":100.50022700445822},{"$f":"'PTRM-RFM_Rollover'!N55","v":99.858098919867317},{"$f":"O55+PTRM_Capex!O55-PTRM_NomSLDepn!O55+PTRM_IndexRAB!O55","v":97.782476870336652},{"$f":"P55+PTRM_Capex!P55-PTRM_NomSLDepn!P55+PTRM_IndexRAB!P55","v":95.532877933403711},{"$f":"Q55+PTRM_Capex!Q55-PTRM_NomSLDepn!Q55+PTRM_IndexRAB!Q55","v":93.101696036958586},{"$f":"R55+PTRM_Capex!R55-PTRM_NomSLDepn!R55+PTRM_IndexRAB!R55","v":90.481048170431478},{"$f":"'PTRM-RFM_Rollover'!S55","v":90.333242632714985},{"$f":"T55+PTRM_Capex!T55-PTRM_NomSLDepn!T55+PTRM_IndexRAB!T55","v":87.188488855114429},{"$f":"U55+PTRM_Capex!U55-PTRM_NomSLDepn!U55+PTRM_IndexRAB!U55","v":83.824489297652491},{"$f":"V55+PTRM_Capex!V55-PTRM_NomSLDepn!V55+PTRM_IndexRAB!V55","v":80.232104133850981},{"$f":"W55+PTRM_Capex!W55-PTRM_NomSLDepn!W55+PTRM_IndexRAB!W55","v":76.401869889815416},{"$f":"'PTRM-RFM_Rollover'!X55","v":70.454678936435002},{"$f":"Y55+PTRM_Capex!Y55-PTRM_NomSLDepn!Y55+PTRM_IndexRAB!Y55","v":66.178022119364996},{"$f":"Z55+PTRM_Capex!Z55-PTRM_NomSLDepn!Z55+PTRM_IndexRAB!Z55","v":61.647234922254761},{"$f":"AA55+PTRM_Capex!AA55-PTRM_NomSLDepn!AA55+PTRM_IndexRAB!AA55","v":56.852375416084314},{"$f":"AB55+PTRM_Capex!AB55-PTRM_NomSLDepn!AB55+PTRM_IndexRAB!AB55","v":51.783165656164265},{"$f":"'PTRM-RFM_Rollover'!AC55","v":47.118370284296653},{"$f":"AD55+PTRM_Capex!AD55-PTRM_NomSLDepn!AD55+PTRM_IndexRAB!AD55","v":41.46861941753702},{"$f":"AE55+PTRM_Capex!AE55-PTRM_NomSLDepn!AE55+PTRM_IndexRAB!AE55","v":35.482518407438711},{"$f":"AF55+PTRM_Capex!AF55-PTRM_NomSLDepn!AF55+PTRM_IndexRAB!AF55","v":29.146105296230871},{"$f":"AG55+PTRM_Capex!AG55-PTRM_NomSLDepn!AG55+PTRM_IndexRAB!AG55","v":22.444911573718226},{"$f":"'PTRM-RFM_Rollover'!AH55","v":15.967549185658436},{"$f":"AI55+PTRM_Capex!AI55-PTRM_NomSLDepn!AI55+PTRM_IndexRAB!AI55","v":8.1783740367594451},{"$f":"AJ55+PTRM_Capex!AJ55-PTRM_NomSLDepn!AJ55+PTRM_IndexRAB!AJ55","v":0},{"$f":"AK55+PTRM_Capex!AK55-PTRM_NomSLDepn!AK55+PTRM_IndexRAB!AK55","v":0},{"$f":"AL55+PTRM_Capex!AL55-PTRM_NomSLDepn!AL55+PTRM_IndexRAB!AL55","v":0},{"$f":"'PTRM-RFM_Rollover'!AM55","v":-8.4690813929350642E-2},{"$f":"AN55+PTRM_Capex!AN55-PTRM_NomSLDepn!AN55+PTRM_IndexRAB!AN55","v":-6.9339237731560088E-2},{"$f":"AO55+PTRM_Capex!AO55-PTRM_NomSLDepn!AO55+PTRM_IndexRAB!AO55","v":-5.3222233462997648E-2},{"$f":"AP55+PTRM_Capex!AP55-PTRM_NomSLDepn!AP55+PTRM_IndexRAB!AP55","v":-3.631237091992371E-2},{"$f":"AQ55+PTRM_Capex!AQ55-PTRM_NomSLDepn!AQ55+PTRM_IndexRAB!AQ55","v":-1.8581354953041279E-2},{"$f":"'PTRM-RFM_Rollover'!AR55","v":-1.4562666906287945E-3},{"$f":"AS55+PTRM_Capex!AS55-PTRM_NomSLDepn!AS55+PTRM_IndexRAB!AS55","v":-1.1940402181015979E-3},{"$f":"AT55+PTRM_Capex!AT55-PTRM_NomSLDepn!AT55+PTRM_IndexRAB!AT55","v":-9.1784272646806202E-4},{"$f":"AU55+PTRM_Capex!AU55-PTRM_NomSLDepn!AU55+PTRM_IndexRAB!AU55","v":-6.2714081169985814E-4},{"$f":"AV55+PTRM_Capex!AV55-PTRM_NomSLDepn!AV55+PTRM_IndexRAB!AV55","v":-3.2138316267948545E-4},{"$f":"'PTRM-RFM_Rollover'!AW55","v":-8.0485844446055974E-6},{"$f":"AX55+PTRM_Capex!AX55-PTRM_NomSLDepn!AX55+PTRM_IndexRAB!AX55","v":-6.5861438720690682E-6},{"$f":"AY55+PTRM_Capex!AY55-PTRM_NomSLDepn!AY55+PTRM_IndexRAB!AY55","v":-5.0525916314233474E-6},{"$f":"AZ55+PTRM_Capex!AZ55-PTRM_NomSLDepn!AZ55+PTRM_IndexRAB!AZ55","v":-3.445439758216287E-6},{"$f":"BA55+PTRM_Capex!BA55-PTRM_NomSLDepn!BA55+PTRM_IndexRAB!BA55","v":-1.7621236773325001E-6}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G56+PTRM_Capex!G56-PTRM_NomSLDepn!G56+PTRM_IndexRAB!G56","v":111.72203704469227},{"$f":"H56+PTRM_Capex!H56-PTRM_NomSLDepn!H56+PTRM_IndexRAB!H56","v":110.8108776145763},{"$f":"'PTRM-RFM_Rollover'!I56","v":108.47972202887448},{"$f":"J56+PTRM_Capex!J56-PTRM_NomSLDepn!J56+PTRM_IndexRAB!J56","v":107.49107249811253},{"$f":"K56+PTRM_Capex!K56-PTRM_NomSLDepn!K56+PTRM_IndexRAB!K56","v":106.36532698494605},{"$f":"L56+PTRM_Capex!L56-PTRM_NomSLDepn!L56+PTRM_IndexRAB!L56","v":105.09567402078761},{"$f":"M56+PTRM_Capex!M56-PTRM_NomSLDepn!M56+PTRM_IndexRAB!M56","v":103.67503066415389},{"$f":"'PTRM-RFM_Rollover'!N56","v":103.19769019517705},{"$f":"O56+PTRM_Capex!O56-PTRM_NomSLDepn!O56+PTRM_IndexRAB!O56","v":101.26187109293703},{"$f":"P56+PTRM_Capex!P56-PTRM_NomSLDepn!P56+PTRM_IndexRAB!P56","v":99.157070634179078},{"$f":"Q56+PTRM_Capex!Q56-PTRM_NomSLDepn!Q56+PTRM_IndexRAB!Q56","v":96.875847578397568},{"$f":"R56+PTRM_Capex!R56-PTRM_NomSLDepn!R56+PTRM_IndexRAB!R56","v":94.410488929833022},{"$f":"'PTRM-RFM_Rollover'!S56","v":94.49716330605554},{"$f":"T56+PTRM_Capex!T56-PTRM_NomSLDepn!T56+PTRM_IndexRAB!T56","v":91.524144300858055},{"$f":"U56+PTRM_Capex!U56-PTRM_NomSLDepn!U56+PTRM_IndexRAB!U56","v":88.337931892851969},{"$f":"V56+PTRM_Capex!V56-PTRM_NomSLDepn!V56+PTRM_IndexRAB!V56","v":84.929583294352042},{"$f":"W56+PTRM_Capex!W56-PTRM_NomSLDepn!W56+PTRM_IndexRAB!W56","v":81.289838184649142},{"$f":"'PTRM-RFM_Rollover'!X56","v":75.437455383312852},{"$f":"Y56+PTRM_Capex!Y56-PTRM_NomSLDepn!Y56+PTRM_IndexRAB!Y56","v":71.353852814488832},{"$f":"Z56+PTRM_Capex!Z56-PTRM_NomSLDepn!Z56+PTRM_IndexRAB!Z56","v":67.022615405279879},{"$f":"AA56+PTRM_Capex!AA56-PTRM_NomSLDepn!AA56+PTRM_IndexRAB!AA56","v":62.434004291345921},{"$f":"AB56+PTRM_Capex!AB56-PTRM_NomSLDepn!AB56+PTRM_IndexRAB!AB56","v":57.577950660356926},{"$f":"'PTRM-RFM_Rollover'!AC56","v":53.197939434576611},{"$f":"AD56+PTRM_Capex!AD56-PTRM_NomSLDepn!AD56+PTRM_IndexRAB!AD56","v":47.794615213263121},{"$f":"AE56+PTRM_Capex!AE56-PTRM_NomSLDepn!AE56+PTRM_IndexRAB!AE56","v":42.063778872822681},{"$f":"AF56+PTRM_Capex!AF56-PTRM_NomSLDepn!AF56+PTRM_IndexRAB!AF56","v":35.991765076948141},{"$f":"AG56+PTRM_Capex!AG56-PTRM_NomSLDepn!AG56+PTRM_IndexRAB!AG56","v":29.564411485234778},{"$f":"'PTRM-RFM_Rollover'!AH56","v":23.523939695461447},{"$f":"AI56+PTRM_Capex!AI56-PTRM_NomSLDepn!AI56+PTRM_IndexRAB!AI56","v":16.064880540795279},{"$f":"AJ56+PTRM_Capex!AJ56-PTRM_NomSLDepn!AJ56+PTRM_IndexRAB!AJ56","v":8.2282259093642107},{"$f":"AK56+PTRM_Capex!AK56-PTRM_NomSLDepn!AK56+PTRM_IndexRAB!AK56","v":9.7144514654701197E-16},{"$f":"AL56+PTRM_Capex!AL56-PTRM_NomSLDepn!AL56+PTRM_IndexRAB!AL56","v":9.9512350609094991E-16},{"$f":"'PTRM-RFM_Rollover'!AM56","v":1.642996459735694E-2},{"$f":"AN56+PTRM_Capex!AN56-PTRM_NomSLDepn!AN56+PTRM_IndexRAB!AN56","v":1.3451768477365296E-2},{"$f":"AO56+PTRM_Capex!AO56-PTRM_NomSLDepn!AO56+PTRM_IndexRAB!AO56","v":1.0325079793409204E-2},{"$f":"AP56+PTRM_Capex!AP56-PTRM_NomSLDepn!AP56+PTRM_IndexRAB!AP56","v":7.0445771032279234E-3},{"$f":"AQ56+PTRM_Capex!AQ56-PTRM_NomSLDepn!AQ56+PTRM_IndexRAB!AQ56","v":3.604771165666985E-3},{"$f":"'PTRM-RFM_Rollover'!AR56","v":2.8251482139846833E-4},{"$f":"AS56+PTRM_Capex!AS56-PTRM_NomSLDepn!AS56+PTRM_IndexRAB!AS56","v":2.3164305077520193E-4},{"$f":"AT56+PTRM_Capex!AT56-PTRM_NomSLDepn!AT56+PTRM_IndexRAB!AT56","v":1.7806091123875398E-4},{"$f":"AU56+PTRM_Capex!AU56-PTRM_NomSLDepn!AU56+PTRM_IndexRAB!AU56","v":1.2166492274335662E-4},{"$f":"AV56+PTRM_Capex!AV56-PTRM_NomSLDepn!AV56+PTRM_IndexRAB!AV56","v":6.2348131279213405E-5},{"$f":"'PTRM-RFM_Rollover'!AW56","v":1.5614203164232761E-6},{"$f":"AX56+PTRM_Capex!AX56-PTRM_NomSLDepn!AX56+PTRM_IndexRAB!AX56","v":1.2777077658205818E-6},{"$f":"AY56+PTRM_Capex!AY56-PTRM_NomSLDepn!AY56+PTRM_IndexRAB!AY56","v":9.8019959636284029E-7},{"$f":"AZ56+PTRM_Capex!AZ56-PTRM_NomSLDepn!AZ56+PTRM_IndexRAB!AZ56","v":6.6841314451227521E-7},{"$f":"BA56+PTRM_Capex!BA56-PTRM_NomSLDepn!BA56+PTRM_IndexRAB!BA56","v":3.4185088431066171E-7}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H57+PTRM_Capex!H57-PTRM_NomSLDepn!H57+PTRM_IndexRAB!H57","v":114.65259357778899},{"$f":"'PTRM-RFM_Rollover'!I57","v":112.37137182703434},{"$f":"J57+PTRM_Capex!J57-PTRM_NomSLDepn!J57+PTRM_IndexRAB!J57","v":111.48946098840814},{"$f":"K57+PTRM_Capex!K57-PTRM_NomSLDepn!K57+PTRM_IndexRAB!K57","v":110.47338165828454},{"$f":"L57+PTRM_Capex!L57-PTRM_NomSLDepn!L57+PTRM_IndexRAB!L57","v":109.31640265681141},{"$f":"M57+PTRM_Capex!M57-PTRM_NomSLDepn!M57+PTRM_IndexRAB!M57","v":108.01152353314735},{"$f":"'PTRM-RFM_Rollover'!N57","v":107.6916055138386},{"$f":"O57+PTRM_Capex!O57-PTRM_NomSLDepn!O57+PTRM_IndexRAB!O57","v":105.87162333808043},{"$f":"P57+PTRM_Capex!P57-PTRM_NomSLDepn!P57+PTRM_IndexRAB!P57","v":103.88564564366304},{"$f":"Q57+PTRM_Capex!Q57-PTRM_NomSLDepn!Q57+PTRM_IndexRAB!Q57","v":101.72630815316313},{"$f":"R57+PTRM_Capex!R57-PTRM_NomSLDepn!R57+PTRM_IndexRAB!R57","v":99.385976817693646},{"$f":"'PTRM-RFM_Rollover'!S57","v":99.705453919091241},{"$f":"T57+PTRM_Capex!T57-PTRM_NomSLDepn!T57+PTRM_IndexRAB!T57","v":96.867548386348204},{"$f":"U57+PTRM_Capex!U57-PTRM_NomSLDepn!U57+PTRM_IndexRAB!U57","v":93.819953598695506},{"$f":"V57+PTRM_Capex!V57-PTRM_NomSLDepn!V57+PTRM_IndexRAB!V57","v":90.553817623776396},{"$f":"W57+PTRM_Capex!W57-PTRM_NomSLDepn!W57+PTRM_IndexRAB!W57","v":87.059973351293593},{"$f":"'PTRM-RFM_Rollover'!X57","v":81.233334044811272},{"$f":"Y57+PTRM_Capex!Y57-PTRM_NomSLDepn!Y57+PTRM_IndexRAB!Y57","v":77.293344331085933},{"$f":"Z57+PTRM_Capex!Z57-PTRM_NomSLDepn!Z57+PTRM_IndexRAB!Z57","v":73.109278234746725},{"$f":"AA57+PTRM_Capex!AA57-PTRM_NomSLDepn!AA57+PTRM_IndexRAB!AA57","v":68.671485062262249},{"$f":"AB57+PTRM_Capex!AB57-PTRM_NomSLDepn!AB57+PTRM_IndexRAB!AB57","v":63.969986356763762},{"$f":"'PTRM-RFM_Rollover'!AC57","v":59.820817915272578},{"$f":"AD57+PTRM_Capex!AD57-PTRM_NomSLDepn!AD57+PTRM_IndexRAB!AD57","v":54.597898912874378},{"$f":"AE57+PTRM_Capex!AE57-PTRM_NomSLDepn!AE57+PTRM_IndexRAB!AE57","v":49.052380557007119},{"$f":"AF57+PTRM_Capex!AF57-PTRM_NomSLDepn!AF57+PTRM_IndexRAB!AF57","v":43.170731257669281},{"$f":"AG57+PTRM_Capex!AG57-PTRM_NomSLDepn!AG57+PTRM_IndexRAB!AG57","v":36.938926060920217},{"$f":"'PTRM-RFM_Rollover'!AH57","v":31.259513622513783},{"$f":"AI57+PTRM_Capex!AI57-PTRM_NomSLDepn!AI57+PTRM_IndexRAB!AI57","v":24.016083336231123},{"$f":"AJ57+PTRM_Capex!AJ57-PTRM_NomSLDepn!AJ57+PTRM_IndexRAB!AJ57","v":16.400973427455853},{"$f":"AK57+PTRM_Capex!AK57-PTRM_NomSLDepn!AK57+PTRM_IndexRAB!AK57","v":8.4003683782080323},{"$f":"AL57+PTRM_Capex!AL57-PTRM_NomSLDepn!AL57+PTRM_IndexRAB!AL57","v":2.5257573810222311E-15},{"$f":"'PTRM-RFM_Rollover'!AM57","v":0.12068544170637628},{"$f":"AN57+PTRM_Capex!AN57-PTRM_NomSLDepn!AN57+PTRM_IndexRAB!AN57","v":9.8809258583788931E-2},{"$f":"AO57+PTRM_Capex!AO57-PTRM_NomSLDepn!AO57+PTRM_IndexRAB!AO57","v":7.5842331134519061E-2},{"$f":"AP57+PTRM_Capex!AP57-PTRM_NomSLDepn!AP57+PTRM_IndexRAB!AP57","v":5.1745570984033241E-2},{"$f":"AQ57+PTRM_Capex!AQ57-PTRM_NomSLDepn!AQ57+PTRM_IndexRAB!AQ57","v":2.6478657199840445E-2},{"$f":"'PTRM-RFM_Rollover'!AR57","v":2.0751977770272763E-3},{"$f":"AS57+PTRM_Capex!AS57-PTRM_NomSLDepn!AS57+PTRM_IndexRAB!AS57","v":1.701521858757679E-3},{"$f":"AT57+PTRM_Capex!AT57-PTRM_NomSLDepn!AT57+PTRM_IndexRAB!AT57","v":1.3079370680412618E-3},{"$f":"AU57+PTRM_Capex!AU57-PTRM_NomSLDepn!AU57+PTRM_IndexRAB!AU57","v":8.9368329763876155E-4},{"$f":"AV57+PTRM_Capex!AV57-PTRM_NomSLDepn!AV57+PTRM_IndexRAB!AV57","v":4.5797492249066799E-4},{"$f":"'PTRM-RFM_Rollover'!AW57","v":1.1469330896011778E-5},{"$f":"AX57+PTRM_Capex!AX57-PTRM_NomSLDepn!AX57+PTRM_IndexRAB!AX57","v":9.385335262044581E-6},{"$f":"AY57+PTRM_Capex!AY57-PTRM_NomSLDepn!AY57+PTRM_IndexRAB!AY57","v":7.200004634610511E-6},{"$f":"AZ57+PTRM_Capex!AZ57-PTRM_NomSLDepn!AZ57+PTRM_IndexRAB!AZ57","v":4.9097936340523623E-6},{"$f":"BA57+PTRM_Capex!BA57-PTRM_NomSLDepn!BA57+PTRM_IndexRAB!BA57","v":2.5110477095844044E-6}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I58","v":116.23660497651912},{"$f":"J58+PTRM_Capex!J58-PTRM_NomSLDepn!J58+PTRM_IndexRAB!J58","v":115.46164999312457},{"$f":"K58+PTRM_Capex!K58-PTRM_NomSLDepn!K58+PTRM_IndexRAB!K58","v":114.55548609284456},{"$f":"L58+PTRM_Capex!L58-PTRM_NomSLDepn!L58+PTRM_IndexRAB!L58","v":113.5114639894163},{"$f":"M58+PTRM_Capex!M58-PTRM_NomSLDepn!M58+PTRM_IndexRAB!M58","v":112.32266739162175},{"$f":"'PTRM-RFM_Rollover'!N58","v":112.1602591078138},{"$f":"O58+PTRM_Capex!O58-PTRM_NomSLDepn!O58+PTRM_IndexRAB!O58","v":110.45652172818728},{"$f":"P58+PTRM_Capex!P58-PTRM_NomSLDepn!P58+PTRM_IndexRAB!P58","v":108.5898126213599},{"$f":"Q58+PTRM_Capex!Q58-PTRM_NomSLDepn!Q58+PTRM_IndexRAB!Q58","v":106.5528461622897},{"$f":"R58+PTRM_Capex!R58-PTRM_NomSLDepn!R58+PTRM_IndexRAB!R58","v":104.33806900022722},{"$f":"'PTRM-RFM_Rollover'!S58","v":104.8902520829638},{"$f":"T58+PTRM_Capex!T58-PTRM_NomSLDepn!T58+PTRM_IndexRAB!T58","v":102.18784101347867},{"$f":"U58+PTRM_Capex!U58-PTRM_NomSLDepn!U58+PTRM_IndexRAB!U58","v":99.279279565811592},{"$f":"V58+PTRM_Capex!V58-PTRM_NomSLDepn!V58+PTRM_IndexRAB!V58","v":96.155808186935204},{"$f":"W58+PTRM_Capex!W58-PTRM_NomSLDepn!W58+PTRM_IndexRAB!W58","v":92.808354556121046},{"$f":"'PTRM-RFM_Rollover'!X58","v":87.00849647237338},{"$f":"Y58+PTRM_Capex!Y58-PTRM_NomSLDepn!Y58+PTRM_IndexRAB!Y58","v":83.212954973564848},{"$f":"Z58+PTRM_Capex!Z58-PTRM_NomSLDepn!Z58+PTRM_IndexRAB!Z58","v":79.176949428554522},{"$f":"AA58+PTRM_Capex!AA58-PTRM_NomSLDepn!AA58+PTRM_IndexRAB!AA58","v":74.890919465915871},{"$f":"AB58+PTRM_Capex!AB58-PTRM_NomSLDepn!AB58+PTRM_IndexRAB!AB58","v":70.344979208924386},{"$f":"'PTRM-RFM_Rollover'!AC58","v":66.427501507448724},{"$f":"AD58+PTRM_Capex!AD58-PTRM_NomSLDepn!AD58+PTRM_IndexRAB!AD58","v":61.385603966394619},{"$f":"AE58+PTRM_Capex!AE58-PTRM_NomSLDepn!AE58+PTRM_IndexRAB!AE58","v":56.026064451507459},{"$f":"AF58+PTRM_Capex!AF58-PTRM_NomSLDepn!AF58+PTRM_IndexRAB!AF58","v":50.335487066494309},{"$f":"AG58+PTRM_Capex!AG58-PTRM_NomSLDepn!AG58+PTRM_IndexRAB!AG58","v":44.299986263584067},{"$f":"'PTRM-RFM_Rollover'!AH58","v":38.982129899926022},{"$f":"AI58+PTRM_Capex!AI58-PTRM_NomSLDepn!AI58+PTRM_IndexRAB!AI58","v":31.945835681030857},{"$f":"AJ58+PTRM_Capex!AJ58-PTRM_NomSLDepn!AJ58+PTRM_IndexRAB!AJ58","v":24.543371378901387},{"$f":"AK58+PTRM_Capex!AK58-PTRM_NomSLDepn!AK58+PTRM_IndexRAB!AK58","v":16.761066997059839},{"$f":"AL58+PTRM_Capex!AL58-PTRM_NomSLDepn!AL58+PTRM_IndexRAB!AL58","v":8.5848036892386315},{"$f":"'PTRM-RFM_Rollover'!AM58","v":-4.7571052727638424E-2},{"$f":"AN58+PTRM_Capex!AN58-PTRM_NomSLDepn!AN58+PTRM_IndexRAB!AN58","v":-3.8948032037736155E-2},{"$f":"AO58+PTRM_Capex!AO58-PTRM_NomSLDepn!AO58+PTRM_IndexRAB!AO58","v":-2.989506838915269E-2},{"$f":"AP58+PTRM_Capex!AP58-PTRM_NomSLDepn!AP58+PTRM_IndexRAB!AP58","v":-2.0396754164368664E-2},{"$f":"AQ58+PTRM_Capex!AQ58-PTRM_NomSLDepn!AQ58+PTRM_IndexRAB!AQ58","v":-1.0437195903672303E-2},{"$f":"'PTRM-RFM_Rollover'!AR58","v":-8.1798882678347379E-4},{"$f":"AS58+PTRM_Capex!AS58-PTRM_NomSLDepn!AS58+PTRM_IndexRAB!AS58","v":-6.7069552810789055E-4},{"$f":"AT58+PTRM_Capex!AT58-PTRM_NomSLDepn!AT58+PTRM_IndexRAB!AT58","v":-5.1555467128838685E-4},{"$f":"AU58+PTRM_Capex!AU58-PTRM_NomSLDepn!AU58+PTRM_IndexRAB!AU58","v":-3.522666418806155E-4},{"$f":"AV58+PTRM_Capex!AV58-PTRM_NomSLDepn!AV58+PTRM_IndexRAB!AV58","v":-1.8052176698118646E-4},{"$f":"'PTRM-RFM_Rollover'!AW58","v":-4.5209110319402211E-6},{"$f":"AX58+PTRM_Capex!AX58-PTRM_NomSLDepn!AX58+PTRM_IndexRAB!AX58","v":-3.6994543194659379E-6},{"$f":"AY58+PTRM_Capex!AY58-PTRM_NomSLDepn!AY58+PTRM_IndexRAB!AY58","v":-2.8380539961533557E-6},{"$f":"AZ58+PTRM_Capex!AZ58-PTRM_NomSLDepn!AZ58+PTRM_IndexRAB!AZ58","v":-1.9353125658320346E-6},{"$f":"BA58+PTRM_Capex!BA58-PTRM_NomSLDepn!BA58+PTRM_IndexRAB!BA58","v":-9.8978949992068432E-7}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J59+PTRM_Capex!J59-PTRM_NomSLDepn!J59+PTRM_IndexRAB!J59","v":120.91455356883037},{"$f":"K59+PTRM_Capex!K59-PTRM_NomSLDepn!K59+PTRM_IndexRAB!K59","v":120.10841047929311},{"$f":"L59+PTRM_Capex!L59-PTRM_NomSLDepn!L59+PTRM_IndexRAB!L59","v":119.16577796275772},{"$f":"M59+PTRM_Capex!M59-PTRM_NomSLDepn!M59+PTRM_IndexRAB!M59","v":118.07973913206818},{"$f":"'PTRM-RFM_Rollover'!N59","v":117.51844297272025},{"$f":"O59+PTRM_Capex!O59-PTRM_NomSLDepn!O59+PTRM_IndexRAB!O59","v":115.91878373329855},{"$f":"P59+PTRM_Capex!P59-PTRM_NomSLDepn!P59+PTRM_IndexRAB!P59","v":114.15795359240684},{"$f":"Q59+PTRM_Capex!Q59-PTRM_NomSLDepn!Q59+PTRM_IndexRAB!Q59","v":112.2286904918348},{"$f":"R59+PTRM_Capex!R59-PTRM_NomSLDepn!R59+PTRM_IndexRAB!R59","v":110.12346466301454},{"$f":"'PTRM-RFM_Rollover'!S59","v":110.9142727646495},{"$f":"T59+PTRM_Capex!T59-PTRM_NomSLDepn!T59+PTRM_IndexRAB!T59","v":108.32747644836245},{"$f":"U59+PTRM_Capex!U59-PTRM_NomSLDepn!U59+PTRM_IndexRAB!U59","v":105.53650812032474},{"$f":"V59+PTRM_Capex!V59-PTRM_NomSLDepn!V59+PTRM_IndexRAB!V59","v":102.53263392359234},{"$f":"W59+PTRM_Capex!W59-PTRM_NomSLDepn!W59+PTRM_IndexRAB!W59","v":99.306807257023365},{"$f":"'PTRM-RFM_Rollover'!X59","v":93.489355587357352},{"$f":"Y59+PTRM_Capex!Y59-PTRM_NomSLDepn!Y59+PTRM_IndexRAB!Y59","v":89.810258521111876},{"$f":"Z59+PTRM_Capex!Z59-PTRM_NomSLDepn!Z59+PTRM_IndexRAB!Z59","v":85.892496727080228},{"$f":"AA59+PTRM_Capex!AA59-PTRM_NomSLDepn!AA59+PTRM_IndexRAB!AA59","v":81.726527700077085},{"$f":"AB59+PTRM_Capex!AB59-PTRM_NomSLDepn!AB59+PTRM_IndexRAB!AB59","v":77.302483214995917},{"$f":"'PTRM-RFM_Rollover'!AC59","v":73.588372269966214},{"$f":"AD59+PTRM_Capex!AD59-PTRM_NomSLDepn!AD59+PTRM_IndexRAB!AD59","v":68.689857807076649},{"$f":"AE59+PTRM_Capex!AE59-PTRM_NomSLDepn!AE59+PTRM_IndexRAB!AE59","v":63.476245713988654},{"$f":"AF59+PTRM_Capex!AF59-PTRM_NomSLDepn!AF59+PTRM_IndexRAB!AF59","v":57.934173547572371},{"$f":"AG59+PTRM_Capex!AG59-PTRM_NomSLDepn!AG59+PTRM_IndexRAB!AG59","v":52.049789180460685},{"$f":"'PTRM-RFM_Rollover'!AH59","v":47.054896706217185},{"$f":"AI59+PTRM_Capex!AI59-PTRM_NomSLDepn!AI59+PTRM_IndexRAB!AI59","v":40.168191650242832},{"$f":"AJ59+PTRM_Capex!AJ59-PTRM_NomSLDepn!AJ59+PTRM_IndexRAB!AJ59","v":32.9178126838382},{"$f":"AK59+PTRM_Capex!AK59-PTRM_NomSLDepn!AK59+PTRM_IndexRAB!AK59","v":25.290122623409207},{"$f":"AL59+PTRM_Capex!AL59-PTRM_NomSLDepn!AL59+PTRM_IndexRAB!AL59","v":17.271035552157898},{"$f":"'PTRM-RFM_Rollover'!AM59","v":8.8500183431565382},{"$f":"AN59+PTRM_Capex!AN59-PTRM_NomSLDepn!AN59+PTRM_IndexRAB!AN59","v":-2.7755575615628914E-16},{"$f":"AO59+PTRM_Capex!AO59-PTRM_NomSLDepn!AO59+PTRM_IndexRAB!AO59","v":-2.8405537252154815E-16},{"$f":"AP59+PTRM_Capex!AP59-PTRM_NomSLDepn!AP59+PTRM_IndexRAB!AP59","v":-2.9070719258627486E-16},{"$f":"AQ59+PTRM_Capex!AQ59-PTRM_NomSLDepn!AQ59+PTRM_IndexRAB!AQ59","v":-2.9751478055562077E-16},{"$f":"'PTRM-RFM_Rollover'!AR59","v":5.5006846596292937E-2},{"$f":"AS59+PTRM_Capex!AS59-PTRM_NomSLDepn!AS59+PTRM_IndexRAB!AS59","v":4.5101894817465703E-2},{"$f":"AT59+PTRM_Capex!AT59-PTRM_NomSLDepn!AT59+PTRM_IndexRAB!AT59","v":3.4669222594490665E-2},{"$f":"AU59+PTRM_Capex!AU59-PTRM_NomSLDepn!AU59+PTRM_IndexRAB!AU59","v":2.3688681918937131E-2},{"$f":"AV59+PTRM_Capex!AV59-PTRM_NomSLDepn!AV59+PTRM_IndexRAB!AV59","v":1.21394483866885E-2},{"$f":"'PTRM-RFM_Rollover'!AW59","v":3.0401522791856692E-4},{"$f":"AX59+PTRM_Capex!AX59-PTRM_NomSLDepn!AX59+PTRM_IndexRAB!AX59","v":2.4877517831269622E-4},{"$f":"AY59+PTRM_Capex!AY59-PTRM_NomSLDepn!AY59+PTRM_IndexRAB!AY59","v":1.9084906258716461E-4},{"$f":"AZ59+PTRM_Capex!AZ59-PTRM_NomSLDepn!AZ59+PTRM_IndexRAB!AZ59","v":1.301429040824514E-4},{"$f":"BA59+PTRM_Capex!BA59-PTRM_NomSLDepn!BA59+PTRM_IndexRAB!BA59","v":6.6559832362073795E-5}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K60+PTRM_Capex!K60-PTRM_NomSLDepn!K60+PTRM_IndexRAB!K60","v":123.62233034977065},{"$f":"L60+PTRM_Capex!L60-PTRM_NomSLDepn!L60+PTRM_IndexRAB!L60","v":122.79813438342462},{"$f":"M60+PTRM_Capex!M60-PTRM_NomSLDepn!M60+PTRM_IndexRAB!M60","v":121.83439242748844},{"$f":"'PTRM-RFM_Rollover'!N60","v":121.6197096349661},{"$f":"O60+PTRM_Capex!O60-PTRM_NomSLDepn!O60+PTRM_IndexRAB!O60","v":120.14194879309778},{"$f":"P60+PTRM_Capex!P60-PTRM_NomSLDepn!P60+PTRM_IndexRAB!P60","v":118.50657843277384},{"$f":"Q60+PTRM_Capex!Q60-PTRM_NomSLDepn!Q60+PTRM_IndexRAB!Q60","v":116.70643915872422},{"$f":"R60+PTRM_Capex!R60-PTRM_NomSLDepn!R60+PTRM_IndexRAB!R60","v":114.7341067930619},{"$f":"'PTRM-RFM_Rollover'!S60","v":115.75589561626141},{"$f":"T60+PTRM_Capex!T60-PTRM_NomSLDepn!T60+PTRM_IndexRAB!T60","v":113.31312649510755},{"$f":"U60+PTRM_Capex!U60-PTRM_NomSLDepn!U60+PTRM_IndexRAB!U60","v":110.67038295184435},{"$f":"V60+PTRM_Capex!V60-PTRM_NomSLDepn!V60+PTRM_IndexRAB!V60","v":107.81905156485651},{"$f":"W60+PTRM_Capex!W60-PTRM_NomSLDepn!W60+PTRM_IndexRAB!W60","v":104.7502095813547},{"$f":"'PTRM-RFM_Rollover'!X60","v":98.978154991226461},{"$f":"Y60+PTRM_Capex!Y60-PTRM_NomSLDepn!Y60+PTRM_IndexRAB!Y60","v":95.45593131989348},{"$f":"Z60+PTRM_Capex!Z60-PTRM_NomSLDepn!Z60+PTRM_IndexRAB!Z60","v":91.699443378904377},{"$f":"AA60+PTRM_Capex!AA60-PTRM_NomSLDepn!AA60+PTRM_IndexRAB!AA60","v":87.699270328301367},{"$f":"AB60+PTRM_Capex!AB60-PTRM_NomSLDepn!AB60+PTRM_IndexRAB!AB60","v":83.445668933532616},{"$f":"'PTRM-RFM_Rollover'!AC60","v":79.976059174836237},{"$f":"AD60+PTRM_Capex!AD60-PTRM_NomSLDepn!AD60+PTRM_IndexRAB!AD60","v":75.274442092663421},{"$f":"AE60+PTRM_Capex!AE60-PTRM_NomSLDepn!AE60+PTRM_IndexRAB!AE60","v":70.263691998557221},{"$f":"AF60+PTRM_Capex!AF60-PTRM_NomSLDepn!AF60+PTRM_IndexRAB!AF60","v":64.930624701525375},{"$f":"AG60+PTRM_Capex!AG60-PTRM_NomSLDepn!AG60+PTRM_IndexRAB!AG60","v":59.261571595773674},{"$f":"'PTRM-RFM_Rollover'!AH60","v":54.64479352163881},{"$f":"AI60+PTRM_Capex!AI60-PTRM_NomSLDepn!AI60+PTRM_IndexRAB!AI60","v":47.980050615891649},{"$f":"AJ60+PTRM_Capex!AJ60-PTRM_NomSLDepn!AJ60+PTRM_IndexRAB!AJ60","v":40.957944941633343},{"$f":"AK60+PTRM_Capex!AK60-PTRM_NomSLDepn!AK60+PTRM_IndexRAB!AK60","v":33.565015105565358},{"$f":"AL60+PTRM_Capex!AL60-PTRM_NomSLDepn!AL60+PTRM_IndexRAB!AL60","v":25.787355801228564},{"$f":"'PTRM-RFM_Rollover'!AM60","v":17.666229714708848},{"$f":"AN60+PTRM_Capex!AN60-PTRM_NomSLDepn!AN60+PTRM_IndexRAB!AN60","v":9.0399628747695093},{"$f":"AO60+PTRM_Capex!AO60-PTRM_NomSLDepn!AO60+PTRM_IndexRAB!AO60","v":-3.3861802251067274E-15},{"$f":"AP60+PTRM_Capex!AP60-PTRM_NomSLDepn!AP60+PTRM_IndexRAB!AP60","v":-3.4654755447628874E-15},{"$f":"AQ60+PTRM_Capex!AQ60-PTRM_NomSLDepn!AQ60+PTRM_IndexRAB!AQ60","v":-3.5466277495525536E-15},{"$f":"'PTRM-RFM_Rollover'!AR60","v":0.19357800268263128},{"$f":"AS60+PTRM_Capex!AS60-PTRM_NomSLDepn!AS60+PTRM_IndexRAB!AS60","v":0.15872087305865518},{"$f":"AT60+PTRM_Capex!AT60-PTRM_NomSLDepn!AT60+PTRM_IndexRAB!AT60","v":0.12200660971635012},{"$f":"AU60+PTRM_Capex!AU60-PTRM_NomSLDepn!AU60+PTRM_IndexRAB!AU60","v":8.3364308550656782E-2},{"$f":"AV60+PTRM_Capex!AV60-PTRM_NomSLDepn!AV60+PTRM_IndexRAB!AV60","v":4.272068511054071E-2},{"$f":"'PTRM-RFM_Rollover'!AW60","v":1.0698788286756292E-3},{"$f":"AX60+PTRM_Capex!AX60-PTRM_NomSLDepn!AX60+PTRM_IndexRAB!AX60","v":8.7548014683018201E-4},{"$f":"AY60+PTRM_Capex!AY60-PTRM_NomSLDepn!AY60+PTRM_IndexRAB!AY60","v":6.7162876324501186E-4},{"$f":"AZ60+PTRM_Capex!AZ60-PTRM_NomSLDepn!AZ60+PTRM_IndexRAB!AZ60","v":4.579939588337784E-4},{"$f":"BA60+PTRM_Capex!BA60-PTRM_NomSLDepn!BA60+PTRM_IndexRAB!BA60","v":2.3423483084030332E-4}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L61+PTRM_Capex!L61-PTRM_NomSLDepn!L61+PTRM_IndexRAB!L61","v":128.5013275707183},{"$f":"M61+PTRM_Capex!M61-PTRM_NomSLDepn!M61+PTRM_IndexRAB!M61","v":127.64460309744364},{"$f":"'PTRM-RFM_Rollover'!N61","v":127.26614255637297},{"$f":"O61+PTRM_Capex!O61-PTRM_NomSLDepn!O61+PTRM_IndexRAB!O61","v":125.89246577370335},{"$f":"P61+PTRM_Capex!P61-PTRM_NomSLDepn!P61+PTRM_IndexRAB!P61","v":124.36278808605707},{"$f":"Q61+PTRM_Capex!Q61-PTRM_NomSLDepn!Q61+PTRM_IndexRAB!Q61","v":122.66996372615397},{"$f":"R61+PTRM_Capex!R61-PTRM_NomSLDepn!R61+PTRM_IndexRAB!R61","v":120.80658177411355},{"$f":"'PTRM-RFM_Rollover'!S61","v":122.07343216881729},{"$f":"T61+PTRM_Capex!T61-PTRM_NomSLDepn!T61+PTRM_IndexRAB!T61","v":119.74475208963023},{"$f":"U61+PTRM_Capex!U61-PTRM_NomSLDepn!U61+PTRM_IndexRAB!U61","v":117.21780707946454},{"$f":"V61+PTRM_Capex!V61-PTRM_NomSLDepn!V61+PTRM_IndexRAB!V61","v":114.48399668700218},{"$f":"W61+PTRM_Capex!W61-PTRM_NomSLDepn!W61+PTRM_IndexRAB!W61","v":111.53441067894164},{"$f":"'PTRM-RFM_Rollover'!X61","v":105.73556513910387},{"$f":"Y61+PTRM_Capex!Y61-PTRM_NomSLDepn!Y61+PTRM_IndexRAB!Y61","v":102.32694563074759},{"$f":"Z61+PTRM_Capex!Z61-PTRM_NomSLDepn!Z61+PTRM_IndexRAB!Z61","v":98.685552333936087},{"$f":"AA61+PTRM_Capex!AA61-PTRM_NomSLDepn!AA61+PTRM_IndexRAB!AA61","v":94.801968755981704},{"$f":"AB61+PTRM_Capex!AB61-PTRM_NomSLDepn!AB61+PTRM_IndexRAB!AB61","v":90.666455315678462},{"$f":"'PTRM-RFM_Rollover'!AC61","v":87.399202933557106},{"$f":"AD61+PTRM_Capex!AD61-PTRM_NomSLDepn!AD61+PTRM_IndexRAB!AD61","v":82.836448628809464},{"$f":"AE61+PTRM_Capex!AE61-PTRM_NomSLDepn!AE61+PTRM_IndexRAB!AE61","v":77.966675525231949},{"$f":"AF61+PTRM_Capex!AF61-PTRM_NomSLDepn!AF61+PTRM_IndexRAB!AF61","v":72.776713090913489},{"$f":"AG61+PTRM_Capex!AG61-PTRM_NomSLDepn!AG61+PTRM_IndexRAB!AG61","v":67.252905594737655},{"$f":"'PTRM-RFM_Rollover'!AH61","v":62.958170490841631},{"$f":"AI61+PTRM_Capex!AI61-PTRM_NomSLDepn!AI61+PTRM_IndexRAB!AI61","v":56.431143983048763},{"$f":"AJ61+PTRM_Capex!AJ61-PTRM_NomSLDepn!AJ61+PTRM_IndexRAB!AJ61","v":49.548529148475559},{"$f":"AK61+PTRM_Capex!AK61-PTRM_NomSLDepn!AK61+PTRM_IndexRAB!AK61","v":42.296869276957572},{"$f":"AL61+PTRM_Capex!AL61-PTRM_NomSLDepn!AL61+PTRM_IndexRAB!AL61","v":34.662262919253507},{"$f":"'PTRM-RFM_Rollover'!AM61","v":26.738475165094219},{"$f":"AN61+PTRM_Capex!AN61-PTRM_NomSLDepn!AN61+PTRM_IndexRAB!AN61","v":18.243079345835916},{"$f":"AO61+PTRM_Capex!AO61-PTRM_NomSLDepn!AO61+PTRM_IndexRAB!AO61","v":9.3351418311130612},{"$f":"AP61+PTRM_Capex!AP61-PTRM_NomSLDepn!AP61+PTRM_IndexRAB!AP61","v":4.4408920985006262E-16},{"$f":"AQ61+PTRM_Capex!AQ61-PTRM_NomSLDepn!AQ61+PTRM_IndexRAB!AQ61","v":4.5448859603447706E-16},{"$f":"'PTRM-RFM_Rollover'!AR61","v":0.54294336508072849},{"$f":"AS61+PTRM_Capex!AS61-PTRM_NomSLDepn!AS61+PTRM_IndexRAB!AS61","v":0.44517684722836293},{"$f":"AT61+PTRM_Capex!AT61-PTRM_NomSLDepn!AT61+PTRM_IndexRAB!AT61","v":0.3422014811780566},{"$f":"AU61+PTRM_Capex!AU61-PTRM_NomSLDepn!AU61+PTRM_IndexRAB!AU61","v":0.23381839664049223},{"$f":"AV61+PTRM_Capex!AV61-PTRM_NomSLDepn!AV61+PTRM_IndexRAB!AV61","v":0.11982204698381416},{"$f":"'PTRM-RFM_Rollover'!AW61","v":3.000772832758904E-3},{"$f":"AX61+PTRM_Capex!AX61-PTRM_NomSLDepn!AX61+PTRM_IndexRAB!AX61","v":2.4555276446397356E-3},{"$f":"AY61+PTRM_Capex!AY61-PTRM_NomSLDepn!AY61+PTRM_IndexRAB!AY61","v":1.8837697245957315E-3},{"$f":"AZ61+PTRM_Capex!AZ61-PTRM_NomSLDepn!AZ61+PTRM_IndexRAB!AZ61","v":1.2845714789378076E-3},{"$f":"BA61+PTRM_Capex!BA61-PTRM_NomSLDepn!BA61+PTRM_IndexRAB!BA61","v":6.5697675104155553E-4}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M62+PTRM_Capex!M62-PTRM_NomSLDepn!M62+PTRM_IndexRAB!M62","v":129.44366334616421},{"$f":"'PTRM-RFM_Rollover'!N62","v":129.59700106404046},{"$f":"O62+PTRM_Capex!O62-PTRM_NomSLDepn!O62+PTRM_IndexRAB!O62","v":128.36189252033736},{"$f":"P62+PTRM_Capex!P62-PTRM_NomSLDepn!P62+PTRM_IndexRAB!P62","v":126.97638850494997},{"$f":"Q62+PTRM_Capex!Q62-PTRM_NomSLDepn!Q62+PTRM_IndexRAB!Q62","v":125.43354043091932},{"$f":"R62+PTRM_Capex!R62-PTRM_NomSLDepn!R62+PTRM_IndexRAB!R62","v":123.72614100655601},{"$f":"'PTRM-RFM_Rollover'!S62","v":125.2035572278639},{"$f":"T62+PTRM_Capex!T62-PTRM_NomSLDepn!T62+PTRM_IndexRAB!T62","v":123.0477711785778},{"$f":"U62+PTRM_Capex!U62-PTRM_NomSLDepn!U62+PTRM_IndexRAB!U62","v":120.7005045502777},{"$f":"V62+PTRM_Capex!V62-PTRM_NomSLDepn!V62+PTRM_IndexRAB!V62","v":118.15339052335561},{"$f":"W62+PTRM_Capex!W62-PTRM_NomSLDepn!W62+PTRM_IndexRAB!W62","v":115.39776000129304},{"$f":"'PTRM-RFM_Rollover'!X62","v":109.72120692914113},{"$f":"Y62+PTRM_Capex!Y62-PTRM_NomSLDepn!Y62+PTRM_IndexRAB!Y62","v":106.51284480169562},{"$f":"Z62+PTRM_Capex!Z62-PTRM_NomSLDepn!Z62+PTRM_IndexRAB!Z62","v":103.07916796643261},{"$f":"AA62+PTRM_Capex!AA62-PTRM_NomSLDepn!AA62+PTRM_IndexRAB!AA62","v":99.411006184018504},{"$f":"AB62+PTRM_Capex!AB62-PTRM_NomSLDepn!AB62+PTRM_IndexRAB!AB62","v":95.49887373956733},{"$f":"'PTRM-RFM_Rollover'!AC62","v":92.516276524659048},{"$f":"AD62+PTRM_Capex!AD62-PTRM_NomSLDepn!AD62+PTRM_IndexRAB!AD62","v":88.208323515409418},{"$f":"AE62+PTRM_Capex!AE62-PTRM_NomSLDepn!AE62+PTRM_IndexRAB!AE62","v":83.603328340104724},{"$f":"AF62+PTRM_Capex!AF62-PTRM_NomSLDepn!AF62+PTRM_IndexRAB!AF62","v":78.688472060539311},{"$f":"AG62+PTRM_Capex!AG62-PTRM_NomSLDepn!AG62+PTRM_IndexRAB!AG62","v":73.450462215218252},{"$f":"'PTRM-RFM_Rollover'!AH62","v":69.58528007055645},{"$f":"AI62+PTRM_Capex!AI62-PTRM_NomSLDepn!AI62+PTRM_IndexRAB!AI62","v":63.361224137522512},{"$f":"AJ62+PTRM_Capex!AJ62-PTRM_NomSLDepn!AJ62+PTRM_IndexRAB!AJ62","v":56.792412078856124},{"$f":"AK62+PTRM_Capex!AK62-PTRM_NomSLDepn!AK62+PTRM_IndexRAB!AK62","v":49.865735242700815},{"$f":"AL62+PTRM_Capex!AL62-PTRM_NomSLDepn!AL62+PTRM_IndexRAB!AL62","v":42.567650770008463},{"$f":"'PTRM-RFM_Rollover'!AM62","v":35.041530828021315},{"$f":"AN62+PTRM_Capex!AN62-PTRM_NomSLDepn!AN62+PTRM_IndexRAB!AN62","v":26.896582593680883},{"$f":"AO62+PTRM_Capex!AO62-PTRM_NomSLDepn!AO62+PTRM_IndexRAB!AO62","v":18.35095260139979},{"$f":"AP62+PTRM_Capex!AP62-PTRM_NomSLDepn!AP62+PTRM_IndexRAB!AP62","v":9.3903415110235979},{"$f":"AQ62+PTRM_Capex!AQ62-PTRM_NomSLDepn!AQ62+PTRM_IndexRAB!AQ62","v":-2.3037127760971998E-15},{"$f":"'PTRM-RFM_Rollover'!AR62","v":0.62104703029892505},{"$f":"AS62+PTRM_Capex!AS62-PTRM_NomSLDepn!AS62+PTRM_IndexRAB!AS62","v":0.50921657158091393},{"$f":"AT62+PTRM_Capex!AT62-PTRM_NomSLDepn!AT62+PTRM_IndexRAB!AT62","v":0.39142795974295802},{"$f":"AU62+PTRM_Capex!AU62-PTRM_NomSLDepn!AU62+PTRM_IndexRAB!AU62","v":0.26745371654231875},{"$f":"AV62+PTRM_Capex!AV62-PTRM_NomSLDepn!AV62+PTRM_IndexRAB!AV62","v":0.13705872698632482},{"$f":"'PTRM-RFM_Rollover'!AW62","v":3.4324409804869453E-3},{"$f":"AX62+PTRM_Capex!AX62-PTRM_NomSLDepn!AX62+PTRM_IndexRAB!AX62","v":2.8087610045545871E-3},{"$f":"AY62+PTRM_Capex!AY62-PTRM_NomSLDepn!AY62+PTRM_IndexRAB!AY62","v":2.1547543785772798E-3},{"$f":"AZ62+PTRM_Capex!AZ62-PTRM_NomSLDepn!AZ62+PTRM_IndexRAB!AZ62","v":1.4693600723574369E-3},{"$f":"BA62+PTRM_Capex!BA62-PTRM_NomSLDepn!BA62+PTRM_IndexRAB!BA62","v":7.5148438391750311E-4}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N63","v":132.78482597928635},{"$f":"O63+PTRM_Capex!O63-PTRM_NomSLDepn!O63+PTRM_IndexRAB!O63","v":131.67590689420012},{"$f":"P63+PTRM_Capex!P63-PTRM_NomSLDepn!P63+PTRM_IndexRAB!P63","v":130.42098558992924},{"$f":"Q63+PTRM_Capex!Q63-PTRM_NomSLDepn!Q63+PTRM_IndexRAB!Q63","v":129.01325627340333},{"$f":"R63+PTRM_Capex!R63-PTRM_NomSLDepn!R63+PTRM_IndexRAB!R63","v":127.4456588932173},{"$f":"'PTRM-RFM_Rollover'!S63","v":129.13859085015264},{"$f":"T63+PTRM_Capex!T63-PTRM_NomSLDepn!T63+PTRM_IndexRAB!T63","v":127.13577223814333},{"$f":"U63+PTRM_Capex!U63-PTRM_NomSLDepn!U63+PTRM_IndexRAB!U63","v":124.94671682929902},{"$f":"V63+PTRM_Capex!V63-PTRM_NomSLDepn!V63+PTRM_IndexRAB!V63","v":122.56322580040879},{"$f":"W63+PTRM_Capex!W63-PTRM_NomSLDepn!W63+PTRM_IndexRAB!W63","v":119.97680321017843},{"$f":"'PTRM-RFM_Rollover'!X63","v":114.3789806172462},{"$f":"Y63+PTRM_Capex!Y63-PTRM_NomSLDepn!Y63+PTRM_IndexRAB!Y63","v":111.3428492915901},{"$f":"Z63+PTRM_Capex!Z63-PTRM_NomSLDepn!Z63+PTRM_IndexRAB!Z63","v":108.08706865604067},{"$f":"AA63+PTRM_Capex!AA63-PTRM_NomSLDepn!AA63+PTRM_IndexRAB!AA63","v":104.60264323742842},{"$f":"AB63+PTRM_Capex!AB63-PTRM_NomSLDepn!AB63+PTRM_IndexRAB!AB63","v":100.88026726338116},{"$f":"'PTRM-RFM_Rollover'!AC63","v":98.153667826543426},{"$f":"AD63+PTRM_Capex!AD63-PTRM_NomSLDepn!AD63+PTRM_IndexRAB!AD63","v":94.06312771562682},{"$f":"AE63+PTRM_Capex!AE63-PTRM_NomSLDepn!AE63+PTRM_IndexRAB!AE63","v":89.683146707701582},{"$f":"AF63+PTRM_Capex!AF63-PTRM_NomSLDepn!AF63+PTRM_IndexRAB!AF63","v":85.001157055977131},{"$f":"AG63+PTRM_Capex!AG63-PTRM_NomSLDepn!AG63+PTRM_IndexRAB!AG63","v":80.004125492504187},{"$f":"'PTRM-RFM_Rollover'!AH63","v":76.529587579133533},{"$f":"AI63+PTRM_Capex!AI63-PTRM_NomSLDepn!AI63+PTRM_IndexRAB!AI63","v":70.555452980463926},{"$f":"AJ63+PTRM_Capex!AJ63-PTRM_NomSLDepn!AJ63+PTRM_IndexRAB!AJ63","v":64.244619923735783},{"$f":"AK63+PTRM_Capex!AK63-PTRM_NomSLDepn!AK63+PTRM_IndexRAB!AK63","v":57.584224077476243},{"$f":"AL63+PTRM_Capex!AL63-PTRM_NomSLDepn!AL63+PTRM_IndexRAB!AL63","v":50.560974026191118},{"$f":"'PTRM-RFM_Rollover'!AM63","v":43.367512064374054},{"$f":"AN63+PTRM_Capex!AN63-PTRM_NomSLDepn!AN63+PTRM_IndexRAB!AN63","v":35.506450928272351},{"$f":"AO63+PTRM_Capex!AO63-PTRM_NomSLDepn!AO63+PTRM_IndexRAB!AO63","v":27.253438061475251},{"$f":"AP63+PTRM_Capex!AP63-PTRM_NomSLDepn!AP63+PTRM_IndexRAB!AP63","v":18.594427316160893},{"$f":"AQ63+PTRM_Capex!AQ63-PTRM_NomSLDepn!AQ63+PTRM_IndexRAB!AQ63","v":9.5149296329901585},{"$f":"'PTRM-RFM_Rollover'!AR63","v":0.74570854080437299},{"$f":"AS63+PTRM_Capex!AS63-PTRM_NomSLDepn!AS63+PTRM_IndexRAB!AS63","v":0.61143058097264713},{"$f":"AT63+PTRM_Capex!AT63-PTRM_NomSLDepn!AT63+PTRM_IndexRAB!AT63","v":0.46999850003221144},{"$f":"AU63+PTRM_Capex!AU63-PTRM_NomSLDepn!AU63+PTRM_IndexRAB!AU63","v":0.32113915849413605},{"$f":"AV63+PTRM_Capex!AV63-PTRM_NomSLDepn!AV63+PTRM_IndexRAB!AV63","v":0.1645702472102365},{"$f":"'PTRM-RFM_Rollover'!AW63","v":4.1214278952821336E-3},{"$f":"AX63+PTRM_Capex!AX63-PTRM_NomSLDepn!AX63+PTRM_IndexRAB!AX63","v":3.372557903008631E-3},{"$f":"AY63+PTRM_Capex!AY63-PTRM_NomSLDepn!AY63+PTRM_IndexRAB!AY63","v":2.5872738537487854E-3},{"$f":"AZ63+PTRM_Capex!AZ63-PTRM_NomSLDepn!AZ63+PTRM_IndexRAB!AZ63","v":1.764301738865906E-3},{"$f":"BA63+PTRM_Capex!BA63-PTRM_NomSLDepn!BA63+PTRM_IndexRAB!BA63","v":9.0232831980322013E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":1038.6956808504992},1135.9971009920293,1236.0269361215323,1335.0514042504774,1434.5953198359291,1515.4381506541295,1618.2599173858166,1720.8318956692842,1825.0658343798752,1926.7369994925734,2046.5970886358723,2007.1777840799323,1964.3541127351707,1917.9764405447252,1867.8896730423915,1868.4315945742358,1808.0771902106171,1743.427302649364,1674.3020449030475,1600.5151472834621,1482.9697626393915,1400.3271117968106,1312.6995509237042,1219.8913037177449,1121.6999652224692,1032.6613425928044,923.27716167632752,807.2946110292321,684.43875131352445,554.42465018408654,431.30205221407545,360.96968979153689,{"$f":"SUM(AK53:AK63)","v":295.37669818905209},234.95359407059232,180.04368403489036,131.6706148529824,89.691683036012051,54.943836444983745,27.987705319225618,9.516432261420924,2.1584015501651295,1.7697433267509495,1.3603779969457763,0.92951497748006418,0.47633714414277739,1.1929186634331904E-2,9.7615688086308168E-3,7.4885500211658807E-3,5.1064426393954291E-3,2.6114454793567344E-3]
[]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D71","v":1038.6956808504992},{"$f":"E71+PTRM_Capex!E71-PTRM_NomSLDepn!E71+PTRM_IndexRAB!E71","v":1030.2245019348384},{"$f":"F71+PTRM_Capex!F71-PTRM_NomSLDepn!F71+PTRM_IndexRAB!F71","v":1020.6074016925915},{"$f":"G71+PTRM_Capex!G71-PTRM_NomSLDepn!G71+PTRM_IndexRAB!G71","v":1009.7904337016022},{"$f":"H71+PTRM_Capex!H71-PTRM_NomSLDepn!H71+PTRM_IndexRAB!H71","v":997.71761875193693},{"$f":"'PTRM-RFM_Rollover'!I71","v":971.92639662775127},{"$f":"J71+PTRM_Capex!J71-PTRM_NomSLDepn!J71+PTRM_IndexRAB!J71","v":958.78826519302606},{"$f":"K71+PTRM_Capex!K71-PTRM_NomSLDepn!K71+PTRM_IndexRAB!K71","v":944.18566799170242},{"$f":"L71+PTRM_Capex!L71-PTRM_NomSLDepn!L71+PTRM_IndexRAB!L71","v":928.04780588357778},{"$f":"M71+PTRM_Capex!M71-PTRM_NomSLDepn!M71+PTRM_IndexRAB!M71","v":910.30108804965982},{"$f":"'PTRM-RFM_Rollover'!N71","v":900.7706035965889},{"$f":"O71+PTRM_Capex!O71-PTRM_NomSLDepn!O71+PTRM_IndexRAB!O71","v":877.84721604994149},{"$f":"P71+PTRM_Capex!P71-PTRM_NomSLDepn!P71+PTRM_IndexRAB!P71","v":853.13737152718647},{"$f":"Q71+PTRM_Capex!Q71-PTRM_NomSLDepn!Q71+PTRM_IndexRAB!Q71","v":826.56404356156327},{"$f":"R71+PTRM_Capex!R71-PTRM_NomSLDepn!R71+PTRM_IndexRAB!R71","v":798.04741756758597},{"$f":"'PTRM-RFM_Rollover'!S71","v":791.9075367630586},{"$f":"T71+PTRM_Capex!T71-PTRM_NomSLDepn!T71+PTRM_IndexRAB!T71","v":757.96952043863496},{"$f":"U71+PTRM_Capex!U71-PTRM_NomSLDepn!U71+PTRM_IndexRAB!U71","v":721.78449395253062},{"$f":"V71+PTRM_Capex!V71-PTRM_NomSLDepn!V71+PTRM_IndexRAB!V71","v":683.25989650747624},{"$f":"W71+PTRM_Capex!W71-PTRM_NomSLDepn!W71+PTRM_IndexRAB!W71","v":642.29990702077089},{"$f":"'PTRM-RFM_Rollover'!X71","v":582.74336800172216},{"$f":"Y71+PTRM_Capex!Y71-PTRM_NomSLDepn!Y71+PTRM_IndexRAB!Y71","v":537.41817894426231},{"$f":"Z71+PTRM_Capex!Z71-PTRM_NomSLDepn!Z71+PTRM_IndexRAB!Z71","v":489.49959229023875},{"$f":"AA71+PTRM_Capex!AA71-PTRM_NomSLDepn!AA71+PTRM_IndexRAB!AA71","v":438.88717608342233},{"$f":"AB71+PTRM_Capex!AB71-PTRM_NomSLDepn!AB71+PTRM_IndexRAB!AB71","v":385.47711996162388},{"$f":"'PTRM-RFM_Rollover'!AC71","v":334.54787606777336},{"$f":"AD71+PTRM_Capex!AD71-PTRM_NomSLDepn!AD71+PTRM_IndexRAB!AD71","v":274.80483517363649},{"$f":"AE71+PTRM_Capex!AE71-PTRM_NomSLDepn!AE71+PTRM_IndexRAB!AE71","v":211.62245050628138},{"$f":"AF71+PTRM_Capex!AF71-PTRM_NomSLDepn!AF71+PTRM_IndexRAB!AF71","v":144.85936789766222},{"$f":"AG71+PTRM_Capex!AG71-PTRM_NomSLDepn!AG71+PTRM_IndexRAB!AG71","v":74.369129140745599},{"$f":"'PTRM-RFM_Rollover'!AH71","v":2.7680954649717049},{"$f":"AI71+PTRM_Capex!AI71-PTRM_NomSLDepn!AI71+PTRM_IndexRAB!AI71","v":2.2684528295505118},{"$f":"AJ71+PTRM_Capex!AJ71-PTRM_NomSLDepn!AJ71+PTRM_IndexRAB!AJ71","v":1.7428086967916596},{"$f":"AK71+PTRM_Capex!AK71-PTRM_NomSLDepn!AK71+PTRM_IndexRAB!AK71","v":1.1901923692152154},{"$f":"AL71+PTRM_Capex!AL71-PTRM_NomSLDepn!AL71+PTRM_IndexRAB!AL71","v":0.60960127681219634},{"$f":"'PTRM-RFM_Rollover'!AM71","v":-3.3779892391049655E-3},{"$f":"AN71+PTRM_Capex!AN71-PTRM_NomSLDepn!AN71+PTRM_IndexRAB!AN71","v":-2.7656741981526363E-3},{"$f":"AO71+PTRM_Capex!AO71-PTRM_NomSLDepn!AO71+PTRM_IndexRAB!AO71","v":-2.1228291898235238E-3},{"$f":"AP71+PTRM_Capex!AP71-PTRM_NomSLDepn!AP71+PTRM_IndexRAB!AP71","v":-1.4483601293077198E-3},{"$f":"AQ71+PTRM_Capex!AQ71-PTRM_NomSLDepn!AQ71+PTRM_IndexRAB!AQ71","v":-7.4113843246003167E-4},{"$f":"'PTRM-RFM_Rollover'!AR71","v":-5.8084849843512018E-5},{"$f":"AS71+PTRM_Capex!AS71-PTRM_NomSLDepn!AS71+PTRM_IndexRAB!AS71","v":-4.7625649355200808E-5},{"$f":"AT71+PTRM_Capex!AT71-PTRM_NomSLDepn!AT71+PTRM_IndexRAB!AT71","v":-3.6609198912485876E-5},{"$f":"AU71+PTRM_Capex!AU71-PTRM_NomSLDepn!AU71+PTRM_IndexRAB!AU71","v":-2.5014223090274564E-5},{"$f":"AV71+PTRM_Capex!AV71-PTRM_NomSLDepn!AV71+PTRM_IndexRAB!AV71","v":-1.2818732218897743E-5},{"$f":"'PTRM-RFM_Rollover'!AW71","v":-3.2102692585510054E-7},{"$f":"AX71+PTRM_Capex!AX71-PTRM_NomSLDepn!AX71+PTRM_IndexRAB!AX71","v":-3.2836977965529525E-7},{"$f":"AY71+PTRM_Capex!AY71-PTRM_NomSLDepn!AY71+PTRM_IndexRAB!AY71","v":-3.3588058666311395E-7},{"$f":"AZ71+PTRM_Capex!AZ71-PTRM_NomSLDepn!AZ71+PTRM_IndexRAB!AZ71","v":-3.4356318847485134E-7},{"$f":"BA71+PTRM_Capex!BA71-PTRM_NomSLDepn!BA71+PTRM_IndexRAB!BA71","v":-3.5142151455569305E-7}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E72+PTRM_Capex!E72-PTRM_NomSLDepn!E72+PTRM_IndexRAB!E72","v":105.77259905719097},{"$f":"F72+PTRM_Capex!F72-PTRM_NomSLDepn!F72+PTRM_IndexRAB!F72","v":104.90996082011441},{"$f":"G72+PTRM_Capex!G72-PTRM_NomSLDepn!G72+PTRM_IndexRAB!G72","v":103.93063096752171},{"$f":"H72+PTRM_Capex!H72-PTRM_NomSLDepn!H72+PTRM_IndexRAB!H72","v":102.82911602005554},{"$f":"'PTRM-RFM_Rollover'!I72","v":100.613115232402},{"$f":"J72+PTRM_Capex!J72-PTRM_NomSLDepn!J72+PTRM_IndexRAB!J72","v":99.412124800565948},{"$f":"K72+PTRM_Capex!K72-PTRM_NomSLDepn!K72+PTRM_IndexRAB!K72","v":98.068309501005388},{"$f":"L72+PTRM_Capex!L72-PTRM_NomSLDepn!L72+PTRM_IndexRAB!L72","v":96.574703379773169},{"$f":"M72+PTRM_Capex!M72-PTRM_NomSLDepn!M72+PTRM_IndexRAB!M72","v":94.924064846368196},{"$f":"'PTRM-RFM_Rollover'!N72","v":94.132709095200724},{"$f":"O72+PTRM_Capex!O72-PTRM_NomSLDepn!O72+PTRM_IndexRAB!O72","v":91.967077285812366},{"$f":"P72+PTRM_Capex!P72-PTRM_NomSLDepn!P72+PTRM_IndexRAB!P72","v":89.626640169261762},{"$f":"Q72+PTRM_Capex!Q72-PTRM_NomSLDepn!Q72+PTRM_IndexRAB!Q72","v":87.103808971317434},{"$f":"R72+PTRM_Capex!R72-PTRM_NomSLDepn!R72+PTRM_IndexRAB!R72","v":84.390719426656617},{"$f":"'PTRM-RFM_Rollover'!S72","v":84.012197242606589},{"$f":"T72+PTRM_Capex!T72-PTRM_NomSLDepn!T72+PTRM_IndexRAB!T72","v":80.770748766361379},{"$f":"U72+PTRM_Capex!U72-PTRM_NomSLDepn!U72+PTRM_IndexRAB!U72","v":77.309234810611684},{"$f":"V72+PTRM_Capex!V72-PTRM_NomSLDepn!V72+PTRM_IndexRAB!V72","v":73.618536657441126},{"$f":"W72+PTRM_Capex!W72-PTRM_NomSLDepn!W72+PTRM_IndexRAB!W72","v":69.689213552020661},{"$f":"'PTRM-RFM_Rollover'!X72","v":63.789166536661455},{"$f":"Y72+PTRM_Capex!Y72-PTRM_NomSLDepn!Y72+PTRM_IndexRAB!Y72","v":59.421929049005158},{"$f":"Z72+PTRM_Capex!Z72-PTRM_NomSLDepn!Z72+PTRM_IndexRAB!Z72","v":54.800151580235806},{"$f":"AA72+PTRM_Capex!AA72-PTRM_NomSLDepn!AA72+PTRM_IndexRAB!AA72","v":49.913927192907252},{"$f":"AB72+PTRM_Capex!AB72-PTRM_NomSLDepn!AB72+PTRM_IndexRAB!AB72","v":44.753014911480349},{"$f":"'PTRM-RFM_Rollover'!AC72","v":39.915258653874503},{"$f":"AD72+PTRM_Capex!AD72-PTRM_NomSLDepn!AD72+PTRM_IndexRAB!AD72","v":34.153389233036073},{"$f":"AE72+PTRM_Capex!AE72-PTRM_NomSLDepn!AE72+PTRM_IndexRAB!AE72","v":28.054329948590656},{"$f":"AF72+PTRM_Capex!AF72-PTRM_NomSLDepn!AF72+PTRM_IndexRAB!AF72","v":21.604154261991948},{"$f":"AG72+PTRM_Capex!AG72-PTRM_NomSLDepn!AG72+PTRM_IndexRAB!AG72","v":14.78843158118919},{"$f":"'PTRM-RFM_Rollover'!AH72","v":8.0280959771564859},{"$f":"AI72+PTRM_Capex!AI72-PTRM_NomSLDepn!AI72+PTRM_IndexRAB!AI72","v":0},{"$f":"AJ72+PTRM_Capex!AJ72-PTRM_NomSLDepn!AJ72+PTRM_IndexRAB!AJ72","v":0},{"$f":"AK72+PTRM_Capex!AK72-PTRM_NomSLDepn!AK72+PTRM_IndexRAB!AK72","v":0},{"$f":"AL72+PTRM_Capex!AL72-PTRM_NomSLDepn!AL72+PTRM_IndexRAB!AL72","v":0},{"$f":"'PTRM-RFM_Rollover'!AM72","v":5.3731872197850389E-3},{"$f":"AN72+PTRM_Capex!AN72-PTRM_NomSLDepn!AN72+PTRM_IndexRAB!AN72","v":4.3992103596932784E-3},{"$f":"AO72+PTRM_Capex!AO72-PTRM_NomSLDepn!AO72+PTRM_IndexRAB!AO72","v":3.3766711096950156E-3},{"$f":"AP72+PTRM_Capex!AP72-PTRM_NomSLDepn!AP72+PTRM_IndexRAB!AP72","v":2.303829167467819E-3},{"$f":"AQ72+PTRM_Capex!AQ72-PTRM_NomSLDepn!AQ72+PTRM_IndexRAB!AQ72","v":1.1788893544376429E-3},{"$f":"'PTRM-RFM_Rollover'!AR72","v":9.239247100887259E-5},{"$f":"AS72+PTRM_Capex!AS72-PTRM_NomSLDepn!AS72+PTRM_IndexRAB!AS72","v":7.5755578936400104E-5},{"$f":"AT72+PTRM_Capex!AT72-PTRM_NomSLDepn!AT72+PTRM_IndexRAB!AT72","v":5.8232299098518042E-5},{"$f":"AU72+PTRM_Capex!AU72-PTRM_NomSLDepn!AU72+PTRM_IndexRAB!AU72","v":3.9788789811872295E-5},{"$f":"AV72+PTRM_Capex!AV72-PTRM_NomSLDepn!AV72+PTRM_IndexRAB!AV72","v":2.0390073282375885E-5},{"$f":"'PTRM-RFM_Rollover'!AW72","v":5.1064039969190918E-7},{"$f":"AX72+PTRM_Capex!AX72-PTRM_NomSLDepn!AX72+PTRM_IndexRAB!AX72","v":4.1785622831053878E-7},{"$f":"AY72+PTRM_Capex!AY72-PTRM_NomSLDepn!AY72+PTRM_IndexRAB!AY72","v":3.2056039517349486E-7},{"$f":"AZ72+PTRM_Capex!AZ72-PTRM_NomSLDepn!AZ72+PTRM_IndexRAB!AZ72","v":2.1859505200683453E-7},{"$f":"BA72+PTRM_Capex!BA72-PTRM_NomSLDepn!BA72+PTRM_IndexRAB!BA72","v":1.1179748999250742E-7}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F73+PTRM_Capex!F73-PTRM_NomSLDepn!F73+PTRM_IndexRAB!F73","v":110.50957360882643},{"$f":"G73+PTRM_Capex!G73-PTRM_NomSLDepn!G73+PTRM_IndexRAB!G73","v":109.60830253666099},{"$f":"H73+PTRM_Capex!H73-PTRM_NomSLDepn!H73+PTRM_IndexRAB!H73","v":108.58511387157111},{"$f":"'PTRM-RFM_Rollover'!I73","v":105.81093996154829},{"$f":"J73+PTRM_Capex!J73-PTRM_NomSLDepn!J73+PTRM_IndexRAB!J73","v":104.70279034374879},{"$f":"K73+PTRM_Capex!K73-PTRM_NomSLDepn!K73+PTRM_IndexRAB!K73","v":103.45298261143753},{"$f":"L73+PTRM_Capex!L73-PTRM_NomSLDepn!L73+PTRM_IndexRAB!L73","v":102.05454453260842},{"$f":"M73+PTRM_Capex!M73-PTRM_NomSLDepn!M73+PTRM_IndexRAB!M73","v":100.50022700445822},{"$f":"'PTRM-RFM_Rollover'!N73","v":99.858098919867317},{"$f":"O73+PTRM_Capex!O73-PTRM_NomSLDepn!O73+PTRM_IndexRAB!O73","v":97.782476870336652},{"$f":"P73+PTRM_Capex!P73-PTRM_NomSLDepn!P73+PTRM_IndexRAB!P73","v":95.532877933403711},{"$f":"Q73+PTRM_Capex!Q73-PTRM_NomSLDepn!Q73+PTRM_IndexRAB!Q73","v":93.101696036958586},{"$f":"R73+PTRM_Capex!R73-PTRM_NomSLDepn!R73+PTRM_IndexRAB!R73","v":90.481048170431478},{"$f":"'PTRM-RFM_Rollover'!S73","v":90.333242632714985},{"$f":"T73+PTRM_Capex!T73-PTRM_NomSLDepn!T73+PTRM_IndexRAB!T73","v":87.188488855114429},{"$f":"U73+PTRM_Capex!U73-PTRM_NomSLDepn!U73+PTRM_IndexRAB!U73","v":83.824489297652491},{"$f":"V73+PTRM_Capex!V73-PTRM_NomSLDepn!V73+PTRM_IndexRAB!V73","v":80.232104133850981},{"$f":"W73+PTRM_Capex!W73-PTRM_NomSLDepn!W73+PTRM_IndexRAB!W73","v":76.401869889815416},{"$f":"'PTRM-RFM_Rollover'!X73","v":70.454678936435002},{"$f":"Y73+PTRM_Capex!Y73-PTRM_NomSLDepn!Y73+PTRM_IndexRAB!Y73","v":66.178022119364996},{"$f":"Z73+PTRM_Capex!Z73-PTRM_NomSLDepn!Z73+PTRM_IndexRAB!Z73","v":61.647234922254761},{"$f":"AA73+PTRM_Capex!AA73-PTRM_NomSLDepn!AA73+PTRM_IndexRAB!AA73","v":56.852375416084314},{"$f":"AB73+PTRM_Capex!AB73-PTRM_NomSLDepn!AB73+PTRM_IndexRAB!AB73","v":51.783165656164265},{"$f":"'PTRM-RFM_Rollover'!AC73","v":47.118370284296653},{"$f":"AD73+PTRM_Capex!AD73-PTRM_NomSLDepn!AD73+PTRM_IndexRAB!AD73","v":41.46861941753702},{"$f":"AE73+PTRM_Capex!AE73-PTRM_NomSLDepn!AE73+PTRM_IndexRAB!AE73","v":35.482518407438711},{"$f":"AF73+PTRM_Capex!AF73-PTRM_NomSLDepn!AF73+PTRM_IndexRAB!AF73","v":29.146105296230871},{"$f":"AG73+PTRM_Capex!AG73-PTRM_NomSLDepn!AG73+PTRM_IndexRAB!AG73","v":22.444911573718226},{"$f":"'PTRM-RFM_Rollover'!AH73","v":15.967549185658436},{"$f":"AI73+PTRM_Capex!AI73-PTRM_NomSLDepn!AI73+PTRM_IndexRAB!AI73","v":8.1783740367594451},{"$f":"AJ73+PTRM_Capex!AJ73-PTRM_NomSLDepn!AJ73+PTRM_IndexRAB!AJ73","v":0},{"$f":"AK73+PTRM_Capex!AK73-PTRM_NomSLDepn!AK73+PTRM_IndexRAB!AK73","v":0},{"$f":"AL73+PTRM_Capex!AL73-PTRM_NomSLDepn!AL73+PTRM_IndexRAB!AL73","v":0},{"$f":"'PTRM-RFM_Rollover'!AM73","v":-8.4690813929350642E-2},{"$f":"AN73+PTRM_Capex!AN73-PTRM_NomSLDepn!AN73+PTRM_IndexRAB!AN73","v":-6.9339237731560088E-2},{"$f":"AO73+PTRM_Capex!AO73-PTRM_NomSLDepn!AO73+PTRM_IndexRAB!AO73","v":-5.3222233462997648E-2},{"$f":"AP73+PTRM_Capex!AP73-PTRM_NomSLDepn!AP73+PTRM_IndexRAB!AP73","v":-3.631237091992371E-2},{"$f":"AQ73+PTRM_Capex!AQ73-PTRM_NomSLDepn!AQ73+PTRM_IndexRAB!AQ73","v":-1.8581354953041279E-2},{"$f":"'PTRM-RFM_Rollover'!AR73","v":-1.4562666906287945E-3},{"$f":"AS73+PTRM_Capex!AS73-PTRM_NomSLDepn!AS73+PTRM_IndexRAB!AS73","v":-1.1940402181015979E-3},{"$f":"AT73+PTRM_Capex!AT73-PTRM_NomSLDepn!AT73+PTRM_IndexRAB!AT73","v":-9.1784272646806202E-4},{"$f":"AU73+PTRM_Capex!AU73-PTRM_NomSLDepn!AU73+PTRM_IndexRAB!AU73","v":-6.2714081169985814E-4},{"$f":"AV73+PTRM_Capex!AV73-PTRM_NomSLDepn!AV73+PTRM_IndexRAB!AV73","v":-3.2138316267948545E-4},{"$f":"'PTRM-RFM_Rollover'!AW73","v":-8.0485844446055974E-6},{"$f":"AX73+PTRM_Capex!AX73-PTRM_NomSLDepn!AX73+PTRM_IndexRAB!AX73","v":-6.5861438720690682E-6},{"$f":"AY73+PTRM_Capex!AY73-PTRM_NomSLDepn!AY73+PTRM_IndexRAB!AY73","v":-5.0525916314233474E-6},{"$f":"AZ73+PTRM_Capex!AZ73-PTRM_NomSLDepn!AZ73+PTRM_IndexRAB!AZ73","v":-3.445439758216287E-6},{"$f":"BA73+PTRM_Capex!BA73-PTRM_NomSLDepn!BA73+PTRM_IndexRAB!BA73","v":-1.7621236773325001E-6}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G74+PTRM_Capex!G74-PTRM_NomSLDepn!G74+PTRM_IndexRAB!G74","v":111.72203704469227},{"$f":"H74+PTRM_Capex!H74-PTRM_NomSLDepn!H74+PTRM_IndexRAB!H74","v":110.8108776145763},{"$f":"'PTRM-RFM_Rollover'!I74","v":108.47972202887448},{"$f":"J74+PTRM_Capex!J74-PTRM_NomSLDepn!J74+PTRM_IndexRAB!J74","v":107.49107249811253},{"$f":"K74+PTRM_Capex!K74-PTRM_NomSLDepn!K74+PTRM_IndexRAB!K74","v":106.36532698494605},{"$f":"L74+PTRM_Capex!L74-PTRM_NomSLDepn!L74+PTRM_IndexRAB!L74","v":105.09567402078761},{"$f":"M74+PTRM_Capex!M74-PTRM_NomSLDepn!M74+PTRM_IndexRAB!M74","v":103.67503066415389},{"$f":"'PTRM-RFM_Rollover'!N74","v":103.19769019517705},{"$f":"O74+PTRM_Capex!O74-PTRM_NomSLDepn!O74+PTRM_IndexRAB!O74","v":101.26187109293703},{"$f":"P74+PTRM_Capex!P74-PTRM_NomSLDepn!P74+PTRM_IndexRAB!P74","v":99.157070634179078},{"$f":"Q74+PTRM_Capex!Q74-PTRM_NomSLDepn!Q74+PTRM_IndexRAB!Q74","v":96.875847578397568},{"$f":"R74+PTRM_Capex!R74-PTRM_NomSLDepn!R74+PTRM_IndexRAB!R74","v":94.410488929833022},{"$f":"'PTRM-RFM_Rollover'!S74","v":94.49716330605554},{"$f":"T74+PTRM_Capex!T74-PTRM_NomSLDepn!T74+PTRM_IndexRAB!T74","v":91.524144300858055},{"$f":"U74+PTRM_Capex!U74-PTRM_NomSLDepn!U74+PTRM_IndexRAB!U74","v":88.337931892851969},{"$f":"V74+PTRM_Capex!V74-PTRM_NomSLDepn!V74+PTRM_IndexRAB!V74","v":84.929583294352042},{"$f":"W74+PTRM_Capex!W74-PTRM_NomSLDepn!W74+PTRM_IndexRAB!W74","v":81.289838184649142},{"$f":"'PTRM-RFM_Rollover'!X74","v":75.437455383312852},{"$f":"Y74+PTRM_Capex!Y74-PTRM_NomSLDepn!Y74+PTRM_IndexRAB!Y74","v":71.353852814488832},{"$f":"Z74+PTRM_Capex!Z74-PTRM_NomSLDepn!Z74+PTRM_IndexRAB!Z74","v":67.022615405279879},{"$f":"AA74+PTRM_Capex!AA74-PTRM_NomSLDepn!AA74+PTRM_IndexRAB!AA74","v":62.434004291345921},{"$f":"AB74+PTRM_Capex!AB74-PTRM_NomSLDepn!AB74+PTRM_IndexRAB!AB74","v":57.577950660356926},{"$f":"'PTRM-RFM_Rollover'!AC74","v":53.197939434576611},{"$f":"AD74+PTRM_Capex!AD74-PTRM_NomSLDepn!AD74+PTRM_IndexRAB!AD74","v":47.794615213263121},{"$f":"AE74+PTRM_Capex!AE74-PTRM_NomSLDepn!AE74+PTRM_IndexRAB!AE74","v":42.063778872822681},{"$f":"AF74+PTRM_Capex!AF74-PTRM_NomSLDepn!AF74+PTRM_IndexRAB!AF74","v":35.991765076948141},{"$f":"AG74+PTRM_Capex!AG74-PTRM_NomSLDepn!AG74+PTRM_IndexRAB!AG74","v":29.564411485234778},{"$f":"'PTRM-RFM_Rollover'!AH74","v":23.523939695461447},{"$f":"AI74+PTRM_Capex!AI74-PTRM_NomSLDepn!AI74+PTRM_IndexRAB!AI74","v":16.064880540795279},{"$f":"AJ74+PTRM_Capex!AJ74-PTRM_NomSLDepn!AJ74+PTRM_IndexRAB!AJ74","v":8.2282259093642107},{"$f":"AK74+PTRM_Capex!AK74-PTRM_NomSLDepn!AK74+PTRM_IndexRAB!AK74","v":9.7144514654701197E-16},{"$f":"AL74+PTRM_Capex!AL74-PTRM_NomSLDepn!AL74+PTRM_IndexRAB!AL74","v":9.9512350609094991E-16},{"$f":"'PTRM-RFM_Rollover'!AM74","v":1.642996459735694E-2},{"$f":"AN74+PTRM_Capex!AN74-PTRM_NomSLDepn!AN74+PTRM_IndexRAB!AN74","v":1.3451768477365296E-2},{"$f":"AO74+PTRM_Capex!AO74-PTRM_NomSLDepn!AO74+PTRM_IndexRAB!AO74","v":1.0325079793409204E-2},{"$f":"AP74+PTRM_Capex!AP74-PTRM_NomSLDepn!AP74+PTRM_IndexRAB!AP74","v":7.0445771032279234E-3},{"$f":"AQ74+PTRM_Capex!AQ74-PTRM_NomSLDepn!AQ74+PTRM_IndexRAB!AQ74","v":3.604771165666985E-3},{"$f":"'PTRM-RFM_Rollover'!AR74","v":2.8251482139846833E-4},{"$f":"AS74+PTRM_Capex!AS74-PTRM_NomSLDepn!AS74+PTRM_IndexRAB!AS74","v":2.3164305077520193E-4},{"$f":"AT74+PTRM_Capex!AT74-PTRM_NomSLDepn!AT74+PTRM_IndexRAB!AT74","v":1.7806091123875398E-4},{"$f":"AU74+PTRM_Capex!AU74-PTRM_NomSLDepn!AU74+PTRM_IndexRAB!AU74","v":1.2166492274335662E-4},{"$f":"AV74+PTRM_Capex!AV74-PTRM_NomSLDepn!AV74+PTRM_IndexRAB!AV74","v":6.2348131279213405E-5},{"$f":"'PTRM-RFM_Rollover'!AW74","v":1.5614203164232761E-6},{"$f":"AX74+PTRM_Capex!AX74-PTRM_NomSLDepn!AX74+PTRM_IndexRAB!AX74","v":1.2777077658205818E-6},{"$f":"AY74+PTRM_Capex!AY74-PTRM_NomSLDepn!AY74+PTRM_IndexRAB!AY74","v":9.8019959636284029E-7},{"$f":"AZ74+PTRM_Capex!AZ74-PTRM_NomSLDepn!AZ74+PTRM_IndexRAB!AZ74","v":6.6841314451227521E-7},{"$f":"BA74+PTRM_Capex!BA74-PTRM_NomSLDepn!BA74+PTRM_IndexRAB!BA74","v":3.4185088431066171E-7}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H75+PTRM_Capex!H75-PTRM_NomSLDepn!H75+PTRM_IndexRAB!H75","v":114.65259357778899},{"$f":"'PTRM-RFM_Rollover'!I75","v":112.37137182703434},{"$f":"J75+PTRM_Capex!J75-PTRM_NomSLDepn!J75+PTRM_IndexRAB!J75","v":111.48946098840814},{"$f":"K75+PTRM_Capex!K75-PTRM_NomSLDepn!K75+PTRM_IndexRAB!K75","v":110.47338165828454},{"$f":"L75+PTRM_Capex!L75-PTRM_NomSLDepn!L75+PTRM_IndexRAB!L75","v":109.31640265681141},{"$f":"M75+PTRM_Capex!M75-PTRM_NomSLDepn!M75+PTRM_IndexRAB!M75","v":108.01152353314735},{"$f":"'PTRM-RFM_Rollover'!N75","v":107.6916055138386},{"$f":"O75+PTRM_Capex!O75-PTRM_NomSLDepn!O75+PTRM_IndexRAB!O75","v":105.87162333808043},{"$f":"P75+PTRM_Capex!P75-PTRM_NomSLDepn!P75+PTRM_IndexRAB!P75","v":103.88564564366304},{"$f":"Q75+PTRM_Capex!Q75-PTRM_NomSLDepn!Q75+PTRM_IndexRAB!Q75","v":101.72630815316313},{"$f":"R75+PTRM_Capex!R75-PTRM_NomSLDepn!R75+PTRM_IndexRAB!R75","v":99.385976817693646},{"$f":"'PTRM-RFM_Rollover'!S75","v":99.705453919091241},{"$f":"T75+PTRM_Capex!T75-PTRM_NomSLDepn!T75+PTRM_IndexRAB!T75","v":96.867548386348204},{"$f":"U75+PTRM_Capex!U75-PTRM_NomSLDepn!U75+PTRM_IndexRAB!U75","v":93.819953598695506},{"$f":"V75+PTRM_Capex!V75-PTRM_NomSLDepn!V75+PTRM_IndexRAB!V75","v":90.553817623776396},{"$f":"W75+PTRM_Capex!W75-PTRM_NomSLDepn!W75+PTRM_IndexRAB!W75","v":87.059973351293593},{"$f":"'PTRM-RFM_Rollover'!X75","v":81.233334044811272},{"$f":"Y75+PTRM_Capex!Y75-PTRM_NomSLDepn!Y75+PTRM_IndexRAB!Y75","v":77.293344331085933},{"$f":"Z75+PTRM_Capex!Z75-PTRM_NomSLDepn!Z75+PTRM_IndexRAB!Z75","v":73.109278234746725},{"$f":"AA75+PTRM_Capex!AA75-PTRM_NomSLDepn!AA75+PTRM_IndexRAB!AA75","v":68.671485062262249},{"$f":"AB75+PTRM_Capex!AB75-PTRM_NomSLDepn!AB75+PTRM_IndexRAB!AB75","v":63.969986356763762},{"$f":"'PTRM-RFM_Rollover'!AC75","v":59.820817915272578},{"$f":"AD75+PTRM_Capex!AD75-PTRM_NomSLDepn!AD75+PTRM_IndexRAB!AD75","v":54.597898912874378},{"$f":"AE75+PTRM_Capex!AE75-PTRM_NomSLDepn!AE75+PTRM_IndexRAB!AE75","v":49.052380557007119},{"$f":"AF75+PTRM_Capex!AF75-PTRM_NomSLDepn!AF75+PTRM_IndexRAB!AF75","v":43.170731257669281},{"$f":"AG75+PTRM_Capex!AG75-PTRM_NomSLDepn!AG75+PTRM_IndexRAB!AG75","v":36.938926060920217},{"$f":"'PTRM-RFM_Rollover'!AH75","v":31.259513622513783},{"$f":"AI75+PTRM_Capex!AI75-PTRM_NomSLDepn!AI75+PTRM_IndexRAB!AI75","v":24.016083336231123},{"$f":"AJ75+PTRM_Capex!AJ75-PTRM_NomSLDepn!AJ75+PTRM_IndexRAB!AJ75","v":16.400973427455853},{"$f":"AK75+PTRM_Capex!AK75-PTRM_NomSLDepn!AK75+PTRM_IndexRAB!AK75","v":8.4003683782080323},{"$f":"AL75+PTRM_Capex!AL75-PTRM_NomSLDepn!AL75+PTRM_IndexRAB!AL75","v":2.5257573810222311E-15},{"$f":"'PTRM-RFM_Rollover'!AM75","v":0.12068544170637628},{"$f":"AN75+PTRM_Capex!AN75-PTRM_NomSLDepn!AN75+PTRM_IndexRAB!AN75","v":9.8809258583788931E-2},{"$f":"AO75+PTRM_Capex!AO75-PTRM_NomSLDepn!AO75+PTRM_IndexRAB!AO75","v":7.5842331134519061E-2},{"$f":"AP75+PTRM_Capex!AP75-PTRM_NomSLDepn!AP75+PTRM_IndexRAB!AP75","v":5.1745570984033241E-2},{"$f":"AQ75+PTRM_Capex!AQ75-PTRM_NomSLDepn!AQ75+PTRM_IndexRAB!AQ75","v":2.6478657199840445E-2},{"$f":"'PTRM-RFM_Rollover'!AR75","v":2.0751977770272763E-3},{"$f":"AS75+PTRM_Capex!AS75-PTRM_NomSLDepn!AS75+PTRM_IndexRAB!AS75","v":1.701521858757679E-3},{"$f":"AT75+PTRM_Capex!AT75-PTRM_NomSLDepn!AT75+PTRM_IndexRAB!AT75","v":1.3079370680412618E-3},{"$f":"AU75+PTRM_Capex!AU75-PTRM_NomSLDepn!AU75+PTRM_IndexRAB!AU75","v":8.9368329763876155E-4},{"$f":"AV75+PTRM_Capex!AV75-PTRM_NomSLDepn!AV75+PTRM_IndexRAB!AV75","v":4.5797492249066799E-4},{"$f":"'PTRM-RFM_Rollover'!AW75","v":1.1469330896011778E-5},{"$f":"AX75+PTRM_Capex!AX75-PTRM_NomSLDepn!AX75+PTRM_IndexRAB!AX75","v":9.385335262044581E-6},{"$f":"AY75+PTRM_Capex!AY75-PTRM_NomSLDepn!AY75+PTRM_IndexRAB!AY75","v":7.200004634610511E-6},{"$f":"AZ75+PTRM_Capex!AZ75-PTRM_NomSLDepn!AZ75+PTRM_IndexRAB!AZ75","v":4.9097936340523623E-6},{"$f":"BA75+PTRM_Capex!BA75-PTRM_NomSLDepn!BA75+PTRM_IndexRAB!BA75","v":2.5110477095844044E-6}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I76","v":116.23660497651912},{"$f":"J76+PTRM_Capex!J76-PTRM_NomSLDepn!J76+PTRM_IndexRAB!J76","v":115.46164999312457},{"$f":"K76+PTRM_Capex!K76-PTRM_NomSLDepn!K76+PTRM_IndexRAB!K76","v":114.55548609284456},{"$f":"L76+PTRM_Capex!L76-PTRM_NomSLDepn!L76+PTRM_IndexRAB!L76","v":113.5114639894163},{"$f":"M76+PTRM_Capex!M76-PTRM_NomSLDepn!M76+PTRM_IndexRAB!M76","v":112.32266739162175},{"$f":"'PTRM-RFM_Rollover'!N76","v":112.1602591078138},{"$f":"O76+PTRM_Capex!O76-PTRM_NomSLDepn!O76+PTRM_IndexRAB!O76","v":110.45652172818728},{"$f":"P76+PTRM_Capex!P76-PTRM_NomSLDepn!P76+PTRM_IndexRAB!P76","v":108.5898126213599},{"$f":"Q76+PTRM_Capex!Q76-PTRM_NomSLDepn!Q76+PTRM_IndexRAB!Q76","v":106.5528461622897},{"$f":"R76+PTRM_Capex!R76-PTRM_NomSLDepn!R76+PTRM_IndexRAB!R76","v":104.33806900022722},{"$f":"'PTRM-RFM_Rollover'!S76","v":104.8902520829638},{"$f":"T76+PTRM_Capex!T76-PTRM_NomSLDepn!T76+PTRM_IndexRAB!T76","v":102.18784101347867},{"$f":"U76+PTRM_Capex!U76-PTRM_NomSLDepn!U76+PTRM_IndexRAB!U76","v":99.279279565811592},{"$f":"V76+PTRM_Capex!V76-PTRM_NomSLDepn!V76+PTRM_IndexRAB!V76","v":96.155808186935204},{"$f":"W76+PTRM_Capex!W76-PTRM_NomSLDepn!W76+PTRM_IndexRAB!W76","v":92.808354556121046},{"$f":"'PTRM-RFM_Rollover'!X76","v":87.00849647237338},{"$f":"Y76+PTRM_Capex!Y76-PTRM_NomSLDepn!Y76+PTRM_IndexRAB!Y76","v":83.212954973564848},{"$f":"Z76+PTRM_Capex!Z76-PTRM_NomSLDepn!Z76+PTRM_IndexRAB!Z76","v":79.176949428554522},{"$f":"AA76+PTRM_Capex!AA76-PTRM_NomSLDepn!AA76+PTRM_IndexRAB!AA76","v":74.890919465915871},{"$f":"AB76+PTRM_Capex!AB76-PTRM_NomSLDepn!AB76+PTRM_IndexRAB!AB76","v":70.344979208924386},{"$f":"'PTRM-RFM_Rollover'!AC76","v":66.427501507448724},{"$f":"AD76+PTRM_Capex!AD76-PTRM_NomSLDepn!AD76+PTRM_IndexRAB!AD76","v":61.385603966394619},{"$f":"AE76+PTRM_Capex!AE76-PTRM_NomSLDepn!AE76+PTRM_IndexRAB!AE76","v":56.026064451507459},{"$f":"AF76+PTRM_Capex!AF76-PTRM_NomSLDepn!AF76+PTRM_IndexRAB!AF76","v":50.335487066494309},{"$f":"AG76+PTRM_Capex!AG76-PTRM_NomSLDepn!AG76+PTRM_IndexRAB!AG76","v":44.299986263584067},{"$f":"'PTRM-RFM_Rollover'!AH76","v":38.982129899926022},{"$f":"AI76+PTRM_Capex!AI76-PTRM_NomSLDepn!AI76+PTRM_IndexRAB!AI76","v":31.945835681030857},{"$f":"AJ76+PTRM_Capex!AJ76-PTRM_NomSLDepn!AJ76+PTRM_IndexRAB!AJ76","v":24.543371378901387},{"$f":"AK76+PTRM_Capex!AK76-PTRM_NomSLDepn!AK76+PTRM_IndexRAB!AK76","v":16.761066997059839},{"$f":"AL76+PTRM_Capex!AL76-PTRM_NomSLDepn!AL76+PTRM_IndexRAB!AL76","v":8.5848036892386315},{"$f":"'PTRM-RFM_Rollover'!AM76","v":-4.7571052727638424E-2},{"$f":"AN76+PTRM_Capex!AN76-PTRM_NomSLDepn!AN76+PTRM_IndexRAB!AN76","v":-3.8948032037736155E-2},{"$f":"AO76+PTRM_Capex!AO76-PTRM_NomSLDepn!AO76+PTRM_IndexRAB!AO76","v":-2.989506838915269E-2},{"$f":"AP76+PTRM_Capex!AP76-PTRM_NomSLDepn!AP76+PTRM_IndexRAB!AP76","v":-2.0396754164368664E-2},{"$f":"AQ76+PTRM_Capex!AQ76-PTRM_NomSLDepn!AQ76+PTRM_IndexRAB!AQ76","v":-1.0437195903672303E-2},{"$f":"'PTRM-RFM_Rollover'!AR76","v":-8.1798882678347379E-4},{"$f":"AS76+PTRM_Capex!AS76-PTRM_NomSLDepn!AS76+PTRM_IndexRAB!AS76","v":-6.7069552810789055E-4},{"$f":"AT76+PTRM_Capex!AT76-PTRM_NomSLDepn!AT76+PTRM_IndexRAB!AT76","v":-5.1555467128838685E-4},{"$f":"AU76+PTRM_Capex!AU76-PTRM_NomSLDepn!AU76+PTRM_IndexRAB!AU76","v":-3.522666418806155E-4},{"$f":"AV76+PTRM_Capex!AV76-PTRM_NomSLDepn!AV76+PTRM_IndexRAB!AV76","v":-1.8052176698118646E-4},{"$f":"'PTRM-RFM_Rollover'!AW76","v":-4.5209110319402211E-6},{"$f":"AX76+PTRM_Capex!AX76-PTRM_NomSLDepn!AX76+PTRM_IndexRAB!AX76","v":-3.6994543194659379E-6},{"$f":"AY76+PTRM_Capex!AY76-PTRM_NomSLDepn!AY76+PTRM_IndexRAB!AY76","v":-2.8380539961533557E-6},{"$f":"AZ76+PTRM_Capex!AZ76-PTRM_NomSLDepn!AZ76+PTRM_IndexRAB!AZ76","v":-1.9353125658320346E-6},{"$f":"BA76+PTRM_Capex!BA76-PTRM_NomSLDepn!BA76+PTRM_IndexRAB!BA76","v":-9.8978949992068432E-7}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J77+PTRM_Capex!J77-PTRM_NomSLDepn!J77+PTRM_IndexRAB!J77","v":120.91455356883037},{"$f":"K77+PTRM_Capex!K77-PTRM_NomSLDepn!K77+PTRM_IndexRAB!K77","v":120.10841047929311},{"$f":"L77+PTRM_Capex!L77-PTRM_NomSLDepn!L77+PTRM_IndexRAB!L77","v":119.16577796275772},{"$f":"M77+PTRM_Capex!M77-PTRM_NomSLDepn!M77+PTRM_IndexRAB!M77","v":118.07973913206818},{"$f":"'PTRM-RFM_Rollover'!N77","v":117.51844297272025},{"$f":"O77+PTRM_Capex!O77-PTRM_NomSLDepn!O77+PTRM_IndexRAB!O77","v":115.91878373329855},{"$f":"P77+PTRM_Capex!P77-PTRM_NomSLDepn!P77+PTRM_IndexRAB!P77","v":114.15795359240684},{"$f":"Q77+PTRM_Capex!Q77-PTRM_NomSLDepn!Q77+PTRM_IndexRAB!Q77","v":112.2286904918348},{"$f":"R77+PTRM_Capex!R77-PTRM_NomSLDepn!R77+PTRM_IndexRAB!R77","v":110.12346466301454},{"$f":"'PTRM-RFM_Rollover'!S77","v":110.9142727646495},{"$f":"T77+PTRM_Capex!T77-PTRM_NomSLDepn!T77+PTRM_IndexRAB!T77","v":108.32747644836245},{"$f":"U77+PTRM_Capex!U77-PTRM_NomSLDepn!U77+PTRM_IndexRAB!U77","v":105.53650812032474},{"$f":"V77+PTRM_Capex!V77-PTRM_NomSLDepn!V77+PTRM_IndexRAB!V77","v":102.53263392359234},{"$f":"W77+PTRM_Capex!W77-PTRM_NomSLDepn!W77+PTRM_IndexRAB!W77","v":99.306807257023365},{"$f":"'PTRM-RFM_Rollover'!X77","v":93.489355587357352},{"$f":"Y77+PTRM_Capex!Y77-PTRM_NomSLDepn!Y77+PTRM_IndexRAB!Y77","v":89.810258521111876},{"$f":"Z77+PTRM_Capex!Z77-PTRM_NomSLDepn!Z77+PTRM_IndexRAB!Z77","v":85.892496727080228},{"$f":"AA77+PTRM_Capex!AA77-PTRM_NomSLDepn!AA77+PTRM_IndexRAB!AA77","v":81.726527700077085},{"$f":"AB77+PTRM_Capex!AB77-PTRM_NomSLDepn!AB77+PTRM_IndexRAB!AB77","v":77.302483214995917},{"$f":"'PTRM-RFM_Rollover'!AC77","v":73.588372269966214},{"$f":"AD77+PTRM_Capex!AD77-PTRM_NomSLDepn!AD77+PTRM_IndexRAB!AD77","v":68.689857807076649},{"$f":"AE77+PTRM_Capex!AE77-PTRM_NomSLDepn!AE77+PTRM_IndexRAB!AE77","v":63.476245713988654},{"$f":"AF77+PTRM_Capex!AF77-PTRM_NomSLDepn!AF77+PTRM_IndexRAB!AF77","v":57.934173547572371},{"$f":"AG77+PTRM_Capex!AG77-PTRM_NomSLDepn!AG77+PTRM_IndexRAB!AG77","v":52.049789180460685},{"$f":"'PTRM-RFM_Rollover'!AH77","v":47.054896706217185},{"$f":"AI77+PTRM_Capex!AI77-PTRM_NomSLDepn!AI77+PTRM_IndexRAB!AI77","v":40.168191650242832},{"$f":"AJ77+PTRM_Capex!AJ77-PTRM_NomSLDepn!AJ77+PTRM_IndexRAB!AJ77","v":32.9178126838382},{"$f":"AK77+PTRM_Capex!AK77-PTRM_NomSLDepn!AK77+PTRM_IndexRAB!AK77","v":25.290122623409207},{"$f":"AL77+PTRM_Capex!AL77-PTRM_NomSLDepn!AL77+PTRM_IndexRAB!AL77","v":17.271035552157898},{"$f":"'PTRM-RFM_Rollover'!AM77","v":8.8500183431565382},{"$f":"AN77+PTRM_Capex!AN77-PTRM_NomSLDepn!AN77+PTRM_IndexRAB!AN77","v":-2.7755575615628914E-16},{"$f":"AO77+PTRM_Capex!AO77-PTRM_NomSLDepn!AO77+PTRM_IndexRAB!AO77","v":-2.8405537252154815E-16},{"$f":"AP77+PTRM_Capex!AP77-PTRM_NomSLDepn!AP77+PTRM_IndexRAB!AP77","v":-2.9070719258627486E-16},{"$f":"AQ77+PTRM_Capex!AQ77-PTRM_NomSLDepn!AQ77+PTRM_IndexRAB!AQ77","v":-2.9751478055562077E-16},{"$f":"'PTRM-RFM_Rollover'!AR77","v":5.5006846596292937E-2},{"$f":"AS77+PTRM_Capex!AS77-PTRM_NomSLDepn!AS77+PTRM_IndexRAB!AS77","v":4.5101894817465703E-2},{"$f":"AT77+PTRM_Capex!AT77-PTRM_NomSLDepn!AT77+PTRM_IndexRAB!AT77","v":3.4669222594490665E-2},{"$f":"AU77+PTRM_Capex!AU77-PTRM_NomSLDepn!AU77+PTRM_IndexRAB!AU77","v":2.3688681918937131E-2},{"$f":"AV77+PTRM_Capex!AV77-PTRM_NomSLDepn!AV77+PTRM_IndexRAB!AV77","v":1.21394483866885E-2},{"$f":"'PTRM-RFM_Rollover'!AW77","v":3.0401522791856692E-4},{"$f":"AX77+PTRM_Capex!AX77-PTRM_NomSLDepn!AX77+PTRM_IndexRAB!AX77","v":2.4877517831269622E-4},{"$f":"AY77+PTRM_Capex!AY77-PTRM_NomSLDepn!AY77+PTRM_IndexRAB!AY77","v":1.9084906258716461E-4},{"$f":"AZ77+PTRM_Capex!AZ77-PTRM_NomSLDepn!AZ77+PTRM_IndexRAB!AZ77","v":1.301429040824514E-4},{"$f":"BA77+PTRM_Capex!BA77-PTRM_NomSLDepn!BA77+PTRM_IndexRAB!BA77","v":6.6559832362073795E-5}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K78+PTRM_Capex!K78-PTRM_NomSLDepn!K78+PTRM_IndexRAB!K78","v":123.62233034977065},{"$f":"L78+PTRM_Capex!L78-PTRM_NomSLDepn!L78+PTRM_IndexRAB!L78","v":122.79813438342462},{"$f":"M78+PTRM_Capex!M78-PTRM_NomSLDepn!M78+PTRM_IndexRAB!M78","v":121.83439242748844},{"$f":"'PTRM-RFM_Rollover'!N78","v":121.6197096349661},{"$f":"O78+PTRM_Capex!O78-PTRM_NomSLDepn!O78+PTRM_IndexRAB!O78","v":120.14194879309778},{"$f":"P78+PTRM_Capex!P78-PTRM_NomSLDepn!P78+PTRM_IndexRAB!P78","v":118.50657843277384},{"$f":"Q78+PTRM_Capex!Q78-PTRM_NomSLDepn!Q78+PTRM_IndexRAB!Q78","v":116.70643915872422},{"$f":"R78+PTRM_Capex!R78-PTRM_NomSLDepn!R78+PTRM_IndexRAB!R78","v":114.7341067930619},{"$f":"'PTRM-RFM_Rollover'!S78","v":115.75589561626141},{"$f":"T78+PTRM_Capex!T78-PTRM_NomSLDepn!T78+PTRM_IndexRAB!T78","v":113.31312649510755},{"$f":"U78+PTRM_Capex!U78-PTRM_NomSLDepn!U78+PTRM_IndexRAB!U78","v":110.67038295184435},{"$f":"V78+PTRM_Capex!V78-PTRM_NomSLDepn!V78+PTRM_IndexRAB!V78","v":107.81905156485651},{"$f":"W78+PTRM_Capex!W78-PTRM_NomSLDepn!W78+PTRM_IndexRAB!W78","v":104.7502095813547},{"$f":"'PTRM-RFM_Rollover'!X78","v":98.978154991226461},{"$f":"Y78+PTRM_Capex!Y78-PTRM_NomSLDepn!Y78+PTRM_IndexRAB!Y78","v":95.45593131989348},{"$f":"Z78+PTRM_Capex!Z78-PTRM_NomSLDepn!Z78+PTRM_IndexRAB!Z78","v":91.699443378904377},{"$f":"AA78+PTRM_Capex!AA78-PTRM_NomSLDepn!AA78+PTRM_IndexRAB!AA78","v":87.699270328301367},{"$f":"AB78+PTRM_Capex!AB78-PTRM_NomSLDepn!AB78+PTRM_IndexRAB!AB78","v":83.445668933532616},{"$f":"'PTRM-RFM_Rollover'!AC78","v":79.976059174836237},{"$f":"AD78+PTRM_Capex!AD78-PTRM_NomSLDepn!AD78+PTRM_IndexRAB!AD78","v":75.274442092663421},{"$f":"AE78+PTRM_Capex!AE78-PTRM_NomSLDepn!AE78+PTRM_IndexRAB!AE78","v":70.263691998557221},{"$f":"AF78+PTRM_Capex!AF78-PTRM_NomSLDepn!AF78+PTRM_IndexRAB!AF78","v":64.930624701525375},{"$f":"AG78+PTRM_Capex!AG78-PTRM_NomSLDepn!AG78+PTRM_IndexRAB!AG78","v":59.261571595773674},{"$f":"'PTRM-RFM_Rollover'!AH78","v":54.64479352163881},{"$f":"AI78+PTRM_Capex!AI78-PTRM_NomSLDepn!AI78+PTRM_IndexRAB!AI78","v":47.980050615891649},{"$f":"AJ78+PTRM_Capex!AJ78-PTRM_NomSLDepn!AJ78+PTRM_IndexRAB!AJ78","v":40.957944941633343},{"$f":"AK78+PTRM_Capex!AK78-PTRM_NomSLDepn!AK78+PTRM_IndexRAB!AK78","v":33.565015105565358},{"$f":"AL78+PTRM_Capex!AL78-PTRM_NomSLDepn!AL78+PTRM_IndexRAB!AL78","v":25.787355801228564},{"$f":"'PTRM-RFM_Rollover'!AM78","v":17.666229714708848},{"$f":"AN78+PTRM_Capex!AN78-PTRM_NomSLDepn!AN78+PTRM_IndexRAB!AN78","v":9.0399628747695093},{"$f":"AO78+PTRM_Capex!AO78-PTRM_NomSLDepn!AO78+PTRM_IndexRAB!AO78","v":-3.3861802251067274E-15},{"$f":"AP78+PTRM_Capex!AP78-PTRM_NomSLDepn!AP78+PTRM_IndexRAB!AP78","v":-3.4654755447628874E-15},{"$f":"AQ78+PTRM_Capex!AQ78-PTRM_NomSLDepn!AQ78+PTRM_IndexRAB!AQ78","v":-3.5466277495525536E-15},{"$f":"'PTRM-RFM_Rollover'!AR78","v":0.19357800268263128},{"$f":"AS78+PTRM_Capex!AS78-PTRM_NomSLDepn!AS78+PTRM_IndexRAB!AS78","v":0.15872087305865518},{"$f":"AT78+PTRM_Capex!AT78-PTRM_NomSLDepn!AT78+PTRM_IndexRAB!AT78","v":0.12200660971635012},{"$f":"AU78+PTRM_Capex!AU78-PTRM_NomSLDepn!AU78+PTRM_IndexRAB!AU78","v":8.3364308550656782E-2},{"$f":"AV78+PTRM_Capex!AV78-PTRM_NomSLDepn!AV78+PTRM_IndexRAB!AV78","v":4.272068511054071E-2},{"$f":"'PTRM-RFM_Rollover'!AW78","v":1.0698788286756292E-3},{"$f":"AX78+PTRM_Capex!AX78-PTRM_NomSLDepn!AX78+PTRM_IndexRAB!AX78","v":8.7548014683018201E-4},{"$f":"AY78+PTRM_Capex!AY78-PTRM_NomSLDepn!AY78+PTRM_IndexRAB!AY78","v":6.7162876324501186E-4},{"$f":"AZ78+PTRM_Capex!AZ78-PTRM_NomSLDepn!AZ78+PTRM_IndexRAB!AZ78","v":4.579939588337784E-4},{"$f":"BA78+PTRM_Capex!BA78-PTRM_NomSLDepn!BA78+PTRM_IndexRAB!BA78","v":2.3423483084030332E-4}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L79+PTRM_Capex!L79-PTRM_NomSLDepn!L79+PTRM_IndexRAB!L79","v":128.5013275707183},{"$f":"M79+PTRM_Capex!M79-PTRM_NomSLDepn!M79+PTRM_IndexRAB!M79","v":127.64460309744364},{"$f":"'PTRM-RFM_Rollover'!N79","v":127.26614255637297},{"$f":"O79+PTRM_Capex!O79-PTRM_NomSLDepn!O79+PTRM_IndexRAB!O79","v":125.89246577370335},{"$f":"P79+PTRM_Capex!P79-PTRM_NomSLDepn!P79+PTRM_IndexRAB!P79","v":124.36278808605707},{"$f":"Q79+PTRM_Capex!Q79-PTRM_NomSLDepn!Q79+PTRM_IndexRAB!Q79","v":122.66996372615397},{"$f":"R79+PTRM_Capex!R79-PTRM_NomSLDepn!R79+PTRM_IndexRAB!R79","v":120.80658177411355},{"$f":"'PTRM-RFM_Rollover'!S79","v":122.07343216881729},{"$f":"T79+PTRM_Capex!T79-PTRM_NomSLDepn!T79+PTRM_IndexRAB!T79","v":119.74475208963023},{"$f":"U79+PTRM_Capex!U79-PTRM_NomSLDepn!U79+PTRM_IndexRAB!U79","v":117.21780707946454},{"$f":"V79+PTRM_Capex!V79-PTRM_NomSLDepn!V79+PTRM_IndexRAB!V79","v":114.48399668700218},{"$f":"W79+PTRM_Capex!W79-PTRM_NomSLDepn!W79+PTRM_IndexRAB!W79","v":111.53441067894164},{"$f":"'PTRM-RFM_Rollover'!X79","v":105.73556513910387},{"$f":"Y79+PTRM_Capex!Y79-PTRM_NomSLDepn!Y79+PTRM_IndexRAB!Y79","v":102.32694563074759},{"$f":"Z79+PTRM_Capex!Z79-PTRM_NomSLDepn!Z79+PTRM_IndexRAB!Z79","v":98.685552333936087},{"$f":"AA79+PTRM_Capex!AA79-PTRM_NomSLDepn!AA79+PTRM_IndexRAB!AA79","v":94.801968755981704},{"$f":"AB79+PTRM_Capex!AB79-PTRM_NomSLDepn!AB79+PTRM_IndexRAB!AB79","v":90.666455315678462},{"$f":"'PTRM-RFM_Rollover'!AC79","v":87.399202933557106},{"$f":"AD79+PTRM_Capex!AD79-PTRM_NomSLDepn!AD79+PTRM_IndexRAB!AD79","v":82.836448628809464},{"$f":"AE79+PTRM_Capex!AE79-PTRM_NomSLDepn!AE79+PTRM_IndexRAB!AE79","v":77.966675525231949},{"$f":"AF79+PTRM_Capex!AF79-PTRM_NomSLDepn!AF79+PTRM_IndexRAB!AF79","v":72.776713090913489},{"$f":"AG79+PTRM_Capex!AG79-PTRM_NomSLDepn!AG79+PTRM_IndexRAB!AG79","v":67.252905594737655},{"$f":"'PTRM-RFM_Rollover'!AH79","v":62.958170490841631},{"$f":"AI79+PTRM_Capex!AI79-PTRM_NomSLDepn!AI79+PTRM_IndexRAB!AI79","v":56.431143983048763},{"$f":"AJ79+PTRM_Capex!AJ79-PTRM_NomSLDepn!AJ79+PTRM_IndexRAB!AJ79","v":49.548529148475559},{"$f":"AK79+PTRM_Capex!AK79-PTRM_NomSLDepn!AK79+PTRM_IndexRAB!AK79","v":42.296869276957572},{"$f":"AL79+PTRM_Capex!AL79-PTRM_NomSLDepn!AL79+PTRM_IndexRAB!AL79","v":34.662262919253507},{"$f":"'PTRM-RFM_Rollover'!AM79","v":26.738475165094219},{"$f":"AN79+PTRM_Capex!AN79-PTRM_NomSLDepn!AN79+PTRM_IndexRAB!AN79","v":18.243079345835916},{"$f":"AO79+PTRM_Capex!AO79-PTRM_NomSLDepn!AO79+PTRM_IndexRAB!AO79","v":9.3351418311130612},{"$f":"AP79+PTRM_Capex!AP79-PTRM_NomSLDepn!AP79+PTRM_IndexRAB!AP79","v":4.4408920985006262E-16},{"$f":"AQ79+PTRM_Capex!AQ79-PTRM_NomSLDepn!AQ79+PTRM_IndexRAB!AQ79","v":4.5448859603447706E-16},{"$f":"'PTRM-RFM_Rollover'!AR79","v":0.54294336508072849},{"$f":"AS79+PTRM_Capex!AS79-PTRM_NomSLDepn!AS79+PTRM_IndexRAB!AS79","v":0.44517684722836293},{"$f":"AT79+PTRM_Capex!AT79-PTRM_NomSLDepn!AT79+PTRM_IndexRAB!AT79","v":0.3422014811780566},{"$f":"AU79+PTRM_Capex!AU79-PTRM_NomSLDepn!AU79+PTRM_IndexRAB!AU79","v":0.23381839664049223},{"$f":"AV79+PTRM_Capex!AV79-PTRM_NomSLDepn!AV79+PTRM_IndexRAB!AV79","v":0.11982204698381416},{"$f":"'PTRM-RFM_Rollover'!AW79","v":3.000772832758904E-3},{"$f":"AX79+PTRM_Capex!AX79-PTRM_NomSLDepn!AX79+PTRM_IndexRAB!AX79","v":2.4555276446397356E-3},{"$f":"AY79+PTRM_Capex!AY79-PTRM_NomSLDepn!AY79+PTRM_IndexRAB!AY79","v":1.8837697245957315E-3},{"$f":"AZ79+PTRM_Capex!AZ79-PTRM_NomSLDepn!AZ79+PTRM_IndexRAB!AZ79","v":1.2845714789378076E-3},{"$f":"BA79+PTRM_Capex!BA79-PTRM_NomSLDepn!BA79+PTRM_IndexRAB!BA79","v":6.5697675104155553E-4}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M80+PTRM_Capex!M80-PTRM_NomSLDepn!M80+PTRM_IndexRAB!M80","v":129.44366334616421},{"$f":"'PTRM-RFM_Rollover'!N80","v":129.59700106404046},{"$f":"O80+PTRM_Capex!O80-PTRM_NomSLDepn!O80+PTRM_IndexRAB!O80","v":128.36189252033736},{"$f":"P80+PTRM_Capex!P80-PTRM_NomSLDepn!P80+PTRM_IndexRAB!P80","v":126.97638850494997},{"$f":"Q80+PTRM_Capex!Q80-PTRM_NomSLDepn!Q80+PTRM_IndexRAB!Q80","v":125.43354043091932},{"$f":"R80+PTRM_Capex!R80-PTRM_NomSLDepn!R80+PTRM_IndexRAB!R80","v":123.72614100655601},{"$f":"'PTRM-RFM_Rollover'!S80","v":125.2035572278639},{"$f":"T80+PTRM_Capex!T80-PTRM_NomSLDepn!T80+PTRM_IndexRAB!T80","v":123.0477711785778},{"$f":"U80+PTRM_Capex!U80-PTRM_NomSLDepn!U80+PTRM_IndexRAB!U80","v":120.7005045502777},{"$f":"V80+PTRM_Capex!V80-PTRM_NomSLDepn!V80+PTRM_IndexRAB!V80","v":118.15339052335561},{"$f":"W80+PTRM_Capex!W80-PTRM_NomSLDepn!W80+PTRM_IndexRAB!W80","v":115.39776000129304},{"$f":"'PTRM-RFM_Rollover'!X80","v":109.72120692914113},{"$f":"Y80+PTRM_Capex!Y80-PTRM_NomSLDepn!Y80+PTRM_IndexRAB!Y80","v":106.51284480169562},{"$f":"Z80+PTRM_Capex!Z80-PTRM_NomSLDepn!Z80+PTRM_IndexRAB!Z80","v":103.07916796643261},{"$f":"AA80+PTRM_Capex!AA80-PTRM_NomSLDepn!AA80+PTRM_IndexRAB!AA80","v":99.411006184018504},{"$f":"AB80+PTRM_Capex!AB80-PTRM_NomSLDepn!AB80+PTRM_IndexRAB!AB80","v":95.49887373956733},{"$f":"'PTRM-RFM_Rollover'!AC80","v":92.516276524659048},{"$f":"AD80+PTRM_Capex!AD80-PTRM_NomSLDepn!AD80+PTRM_IndexRAB!AD80","v":88.208323515409418},{"$f":"AE80+PTRM_Capex!AE80-PTRM_NomSLDepn!AE80+PTRM_IndexRAB!AE80","v":83.603328340104724},{"$f":"AF80+PTRM_Capex!AF80-PTRM_NomSLDepn!AF80+PTRM_IndexRAB!AF80","v":78.688472060539311},{"$f":"AG80+PTRM_Capex!AG80-PTRM_NomSLDepn!AG80+PTRM_IndexRAB!AG80","v":73.450462215218252},{"$f":"'PTRM-RFM_Rollover'!AH80","v":69.58528007055645},{"$f":"AI80+PTRM_Capex!AI80-PTRM_NomSLDepn!AI80+PTRM_IndexRAB!AI80","v":63.361224137522512},{"$f":"AJ80+PTRM_Capex!AJ80-PTRM_NomSLDepn!AJ80+PTRM_IndexRAB!AJ80","v":56.792412078856124},{"$f":"AK80+PTRM_Capex!AK80-PTRM_NomSLDepn!AK80+PTRM_IndexRAB!AK80","v":49.865735242700815},{"$f":"AL80+PTRM_Capex!AL80-PTRM_NomSLDepn!AL80+PTRM_IndexRAB!AL80","v":42.567650770008463},{"$f":"'PTRM-RFM_Rollover'!AM80","v":35.041530828021315},{"$f":"AN80+PTRM_Capex!AN80-PTRM_NomSLDepn!AN80+PTRM_IndexRAB!AN80","v":26.896582593680883},{"$f":"AO80+PTRM_Capex!AO80-PTRM_NomSLDepn!AO80+PTRM_IndexRAB!AO80","v":18.35095260139979},{"$f":"AP80+PTRM_Capex!AP80-PTRM_NomSLDepn!AP80+PTRM_IndexRAB!AP80","v":9.3903415110235979},{"$f":"AQ80+PTRM_Capex!AQ80-PTRM_NomSLDepn!AQ80+PTRM_IndexRAB!AQ80","v":-2.3037127760971998E-15},{"$f":"'PTRM-RFM_Rollover'!AR80","v":0.62104703029892505},{"$f":"AS80+PTRM_Capex!AS80-PTRM_NomSLDepn!AS80+PTRM_IndexRAB!AS80","v":0.50921657158091393},{"$f":"AT80+PTRM_Capex!AT80-PTRM_NomSLDepn!AT80+PTRM_IndexRAB!AT80","v":0.39142795974295802},{"$f":"AU80+PTRM_Capex!AU80-PTRM_NomSLDepn!AU80+PTRM_IndexRAB!AU80","v":0.26745371654231875},{"$f":"AV80+PTRM_Capex!AV80-PTRM_NomSLDepn!AV80+PTRM_IndexRAB!AV80","v":0.13705872698632482},{"$f":"'PTRM-RFM_Rollover'!AW80","v":3.4324409804869453E-3},{"$f":"AX80+PTRM_Capex!AX80-PTRM_NomSLDepn!AX80+PTRM_IndexRAB!AX80","v":2.8087610045545871E-3},{"$f":"AY80+PTRM_Capex!AY80-PTRM_NomSLDepn!AY80+PTRM_IndexRAB!AY80","v":2.1547543785772798E-3},{"$f":"AZ80+PTRM_Capex!AZ80-PTRM_NomSLDepn!AZ80+PTRM_IndexRAB!AZ80","v":1.4693600723574369E-3},{"$f":"BA80+PTRM_Capex!BA80-PTRM_NomSLDepn!BA80+PTRM_IndexRAB!BA80","v":7.5148438391750311E-4}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N81","v":132.78482597928635},{"$f":"O81+PTRM_Capex!O81-PTRM_NomSLDepn!O81+PTRM_IndexRAB!O81","v":131.67590689420012},{"$f":"P81+PTRM_Capex!P81-PTRM_NomSLDepn!P81+PTRM_IndexRAB!P81","v":130.42098558992924},{"$f":"Q81+PTRM_Capex!Q81-PTRM_NomSLDepn!Q81+PTRM_IndexRAB!Q81","v":129.01325627340333},{"$f":"R81+PTRM_Capex!R81-PTRM_NomSLDepn!R81+PTRM_IndexRAB!R81","v":127.4456588932173},{"$f":"'PTRM-RFM_Rollover'!S81","v":129.13859085015264},{"$f":"T81+PTRM_Capex!T81-PTRM_NomSLDepn!T81+PTRM_IndexRAB!T81","v":127.13577223814333},{"$f":"U81+PTRM_Capex!U81-PTRM_NomSLDepn!U81+PTRM_IndexRAB!U81","v":124.94671682929902},{"$f":"V81+PTRM_Capex!V81-PTRM_NomSLDepn!V81+PTRM_IndexRAB!V81","v":122.56322580040879},{"$f":"W81+PTRM_Capex!W81-PTRM_NomSLDepn!W81+PTRM_IndexRAB!W81","v":119.97680321017843},{"$f":"'PTRM-RFM_Rollover'!X81","v":114.3789806172462},{"$f":"Y81+PTRM_Capex!Y81-PTRM_NomSLDepn!Y81+PTRM_IndexRAB!Y81","v":111.3428492915901},{"$f":"Z81+PTRM_Capex!Z81-PTRM_NomSLDepn!Z81+PTRM_IndexRAB!Z81","v":108.08706865604067},{"$f":"AA81+PTRM_Capex!AA81-PTRM_NomSLDepn!AA81+PTRM_IndexRAB!AA81","v":104.60264323742842},{"$f":"AB81+PTRM_Capex!AB81-PTRM_NomSLDepn!AB81+PTRM_IndexRAB!AB81","v":100.88026726338116},{"$f":"'PTRM-RFM_Rollover'!AC81","v":98.153667826543426},{"$f":"AD81+PTRM_Capex!AD81-PTRM_NomSLDepn!AD81+PTRM_IndexRAB!AD81","v":94.06312771562682},{"$f":"AE81+PTRM_Capex!AE81-PTRM_NomSLDepn!AE81+PTRM_IndexRAB!AE81","v":89.683146707701582},{"$f":"AF81+PTRM_Capex!AF81-PTRM_NomSLDepn!AF81+PTRM_IndexRAB!AF81","v":85.001157055977131},{"$f":"AG81+PTRM_Capex!AG81-PTRM_NomSLDepn!AG81+PTRM_IndexRAB!AG81","v":80.004125492504187},{"$f":"'PTRM-RFM_Rollover'!AH81","v":76.529587579133533},{"$f":"AI81+PTRM_Capex!AI81-PTRM_NomSLDepn!AI81+PTRM_IndexRAB!AI81","v":70.555452980463926},{"$f":"AJ81+PTRM_Capex!AJ81-PTRM_NomSLDepn!AJ81+PTRM_IndexRAB!AJ81","v":64.244619923735783},{"$f":"AK81+PTRM_Capex!AK81-PTRM_NomSLDepn!AK81+PTRM_IndexRAB!AK81","v":57.584224077476243},{"$f":"AL81+PTRM_Capex!AL81-PTRM_NomSLDepn!AL81+PTRM_IndexRAB!AL81","v":50.560974026191118},{"$f":"'PTRM-RFM_Rollover'!AM81","v":43.367512064374054},{"$f":"AN81+PTRM_Capex!AN81-PTRM_NomSLDepn!AN81+PTRM_IndexRAB!AN81","v":35.506450928272351},{"$f":"AO81+PTRM_Capex!AO81-PTRM_NomSLDepn!AO81+PTRM_IndexRAB!AO81","v":27.253438061475251},{"$f":"AP81+PTRM_Capex!AP81-PTRM_NomSLDepn!AP81+PTRM_IndexRAB!AP81","v":18.594427316160893},{"$f":"AQ81+PTRM_Capex!AQ81-PTRM_NomSLDepn!AQ81+PTRM_IndexRAB!AQ81","v":9.5149296329901585},{"$f":"'PTRM-RFM_Rollover'!AR81","v":0.74570854080437299},{"$f":"AS81+PTRM_Capex!AS81-PTRM_NomSLDepn!AS81+PTRM_IndexRAB!AS81","v":0.61143058097264713},{"$f":"AT81+PTRM_Capex!AT81-PTRM_NomSLDepn!AT81+PTRM_IndexRAB!AT81","v":0.46999850003221144},{"$f":"AU81+PTRM_Capex!AU81-PTRM_NomSLDepn!AU81+PTRM_IndexRAB!AU81","v":0.32113915849413605},{"$f":"AV81+PTRM_Capex!AV81-PTRM_NomSLDepn!AV81+PTRM_IndexRAB!AV81","v":0.1645702472102365},{"$f":"'PTRM-RFM_Rollover'!AW81","v":4.1214278952821336E-3},{"$f":"AX81+PTRM_Capex!AX81-PTRM_NomSLDepn!AX81+PTRM_IndexRAB!AX81","v":3.372557903008631E-3},{"$f":"AY81+PTRM_Capex!AY81-PTRM_NomSLDepn!AY81+PTRM_IndexRAB!AY81","v":2.5872738537487854E-3},{"$f":"AZ81+PTRM_Capex!AZ81-PTRM_NomSLDepn!AZ81+PTRM_IndexRAB!AZ81","v":1.764301738865906E-3},{"$f":"BA81+PTRM_Capex!BA81-PTRM_NomSLDepn!BA81+PTRM_IndexRAB!BA81","v":9.0232831980322013E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":1038.6956808504992},1135.9971009920293,1236.0269361215323,1335.0514042504774,1434.5953198359291,1515.4381506541295,1618.2599173858166,1720.8318956692842,1825.0658343798752,1926.7369994925734,2046.5970886358723,2007.1777840799323,1964.3541127351707,1917.9764405447252,1867.8896730423915,1868.4315945742358,1808.0771902106171,1743.427302649364,1674.3020449030475,1600.5151472834621,1482.9697626393915,1400.3271117968106,1312.6995509237042,1219.8913037177449,1121.6999652224692,1032.6613425928044,923.27716167632752,807.2946110292321,684.43875131352445,554.42465018408654,431.30205221407545,360.96968979153689,{"$f":"SUM(AK71:AK81)","v":295.37669818905209},234.95359407059232,180.04368403489036,131.6706148529824,89.691683036012051,54.943836444983745,27.987705319225618,9.516432261420924,2.1584015501651295,1.7697433267509495,1.3603779969457763,0.92951497748006418,0.47633714414277739,1.1929186634331904E-2,9.7615688086308168E-3,7.4885500211658807E-3,5.1064426393954291E-3,2.6114454793567344E-3]
[]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D89","v":1038.6956808504992},{"$f":"E89+PTRM_Capex!E89-PTRM_NomSLDepn!E89+PTRM_IndexRAB!E89","v":1030.2245019348384},{"$f":"F89+PTRM_Capex!F89-PTRM_NomSLDepn!F89+PTRM_IndexRAB!F89","v":1020.6074016925915},{"$f":"G89+PTRM_Capex!G89-PTRM_NomSLDepn!G89+PTRM_IndexRAB!G89","v":1009.7904337016022},{"$f":"H89+PTRM_Capex!H89-PTRM_NomSLDepn!H89+PTRM_IndexRAB!H89","v":997.71761875193693},{"$f":"'PTRM-RFM_Rollover'!I89","v":972.68457090796051},{"$f":"J89+PTRM_Capex!J89-PTRM_NomSLDepn!J89+PTRM_IndexRAB!J89","v":959.5361907616267},{"$f":"K89+PTRM_Capex!K89-PTRM_NomSLDepn!K89+PTRM_IndexRAB!K89","v":944.92220245737508},{"$f":"L89+PTRM_Capex!L89-PTRM_NomSLDepn!L89+PTRM_IndexRAB!L89","v":928.77175162645176},{"$f":"M89+PTRM_Capex!M89-PTRM_NomSLDepn!M89+PTRM_IndexRAB!M89","v":911.01119004359725},{"$f":"'PTRM-RFM_Rollover'!N89","v":899.25791271227149},{"$f":"O89+PTRM_Capex!O89-PTRM_NomSLDepn!O89+PTRM_IndexRAB!O89","v":876.37302109260145},{"$f":"P89+PTRM_Capex!P89-PTRM_NomSLDepn!P89+PTRM_IndexRAB!P89","v":851.70467254719438},{"$f":"Q89+PTRM_Capex!Q89-PTRM_NomSLDepn!Q89+PTRM_IndexRAB!Q89","v":825.17596996212762},{"$f":"R89+PTRM_Capex!R89-PTRM_NomSLDepn!R89+PTRM_IndexRAB!R89","v":796.70723278692435},{"$f":"'PTRM-RFM_Rollover'!S89","v":781.90371065061095},{"$f":"T89+PTRM_Capex!T89-PTRM_NomSLDepn!T89+PTRM_IndexRAB!T89","v":748.39441863824356},{"$f":"U89+PTRM_Capex!U89-PTRM_NomSLDepn!U89+PTRM_IndexRAB!U89","v":712.66650197372383},{"$f":"V89+PTRM_Capex!V89-PTRM_NomSLDepn!V89+PTRM_IndexRAB!V89","v":674.62856914038355},{"$f":"W89+PTRM_Capex!W89-PTRM_NomSLDepn!W89+PTRM_IndexRAB!W89","v":634.18600952190195},{"$f":"'PTRM-RFM_Rollover'!X89","v":578.84776361175193},{"$f":"Y89+PTRM_Capex!Y89-PTRM_NomSLDepn!Y89+PTRM_IndexRAB!Y89","v":533.82557071892268},{"$f":"Z89+PTRM_Capex!Z89-PTRM_NomSLDepn!Z89+PTRM_IndexRAB!Z89","v":486.22731693658966},{"$f":"AA89+PTRM_Capex!AA89-PTRM_NomSLDepn!AA89+PTRM_IndexRAB!AA89","v":435.95324169011462},{"$f":"AB89+PTRM_Capex!AB89-PTRM_NomSLDepn!AB89+PTRM_IndexRAB!AB89","v":382.90022858334027},{"$f":"'PTRM-RFM_Rollover'!AC89","v":330.57917480173779},{"$f":"AD89+PTRM_Capex!AD89-PTRM_NomSLDepn!AD89+PTRM_IndexRAB!AD89","v":271.54485842506085},{"$f":"AE89+PTRM_Capex!AE89-PTRM_NomSLDepn!AE89+PTRM_IndexRAB!AE89","v":209.11199879719422},{"$f":"AF89+PTRM_Capex!AF89-PTRM_NomSLDepn!AF89+PTRM_IndexRAB!AF89","v":143.14091861760735},{"$f":"AG89+PTRM_Capex!AG89-PTRM_NomSLDepn!AG89+PTRM_IndexRAB!AG89","v":73.486897095383483},{"$f":"'PTRM-RFM_Rollover'!AH89","v":1.8429702208777599E-14},{"$f":"AI89+PTRM_Capex!AI89-PTRM_NomSLDepn!AI89+PTRM_IndexRAB!AI89","v":1.8878914515554021E-14},{"$f":"AJ89+PTRM_Capex!AJ89-PTRM_NomSLDepn!AJ89+PTRM_IndexRAB!AJ89","v":1.9339076087504316E-14},{"$f":"AK89+PTRM_Capex!AK89-PTRM_NomSLDepn!AK89+PTRM_IndexRAB!AK89","v":1.9810453806025181E-14},{"$f":"AL89+PTRM_Capex!AL89-PTRM_NomSLDepn!AL89+PTRM_IndexRAB!AL89","v":2.0293321057578159E-14},{"$f":"'PTRM-RFM_Rollover'!AM89","v":2.0909845339906689E-14},{"$f":"AN89+PTRM_Capex!AN89-PTRM_NomSLDepn!AN89+PTRM_IndexRAB!AN89","v":2.1399498211273426E-14},{"$f":"AO89+PTRM_Capex!AO89-PTRM_NomSLDepn!AO89+PTRM_IndexRAB!AO89","v":2.1900617448389895E-14},{"$f":"AP89+PTRM_Capex!AP89-PTRM_NomSLDepn!AP89+PTRM_IndexRAB!AP89","v":2.2413471562994092E-14},{"$f":"AQ89+PTRM_Capex!AQ89-PTRM_NomSLDepn!AQ89+PTRM_IndexRAB!AQ89","v":2.2938335354653572E-14},{"$f":"'PTRM-RFM_Rollover'!AR89","v":2.3452061724009283E-14},{"$f":"AS89+PTRM_Capex!AS89-PTRM_NomSLDepn!AS89+PTRM_IndexRAB!AS89","v":2.4036381072975912E-14},{"$f":"AT89+PTRM_Capex!AT89-PTRM_NomSLDepn!AT89+PTRM_IndexRAB!AT89","v":2.4635259018350604E-14},{"$f":"AU89+PTRM_Capex!AU89-PTRM_NomSLDepn!AU89+PTRM_IndexRAB!AU89","v":2.5249058294534925E-14},{"$f":"AV89+PTRM_Capex!AV89-PTRM_NomSLDepn!AV89+PTRM_IndexRAB!AV89","v":2.5878150673631773E-14},{"$f":"'PTRM-RFM_Rollover'!AW89","v":2.6689761565113816E-14},{"$f":"AX89+PTRM_Capex!AX89-PTRM_NomSLDepn!AX89+PTRM_IndexRAB!AX89","v":2.7300236890859995E-14},{"$f":"AY89+PTRM_Capex!AY89-PTRM_NomSLDepn!AY89+PTRM_IndexRAB!AY89","v":2.7924675628097717E-14},{"$f":"AZ89+PTRM_Capex!AZ89-PTRM_NomSLDepn!AZ89+PTRM_IndexRAB!AZ89","v":2.8563397162152253E-14},{"$f":"BA89+PTRM_Capex!BA89-PTRM_NomSLDepn!BA89+PTRM_IndexRAB!BA89","v":2.9216728183654319E-14}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E90+PTRM_Capex!E90-PTRM_NomSLDepn!E90+PTRM_IndexRAB!E90","v":105.77259905719097},{"$f":"F90+PTRM_Capex!F90-PTRM_NomSLDepn!F90+PTRM_IndexRAB!F90","v":104.90996082011441},{"$f":"G90+PTRM_Capex!G90-PTRM_NomSLDepn!G90+PTRM_IndexRAB!G90","v":103.93063096752171},{"$f":"H90+PTRM_Capex!H90-PTRM_NomSLDepn!H90+PTRM_IndexRAB!H90","v":102.82911602005554},{"$f":"'PTRM-RFM_Rollover'!I90","v":100.39761844872172},{"$f":"J90+PTRM_Capex!J90-PTRM_NomSLDepn!J90+PTRM_IndexRAB!J90","v":99.199200341325607},{"$f":"K90+PTRM_Capex!K90-PTRM_NomSLDepn!K90+PTRM_IndexRAB!K90","v":97.858263273636169},{"$f":"L90+PTRM_Capex!L90-PTRM_NomSLDepn!L90+PTRM_IndexRAB!L90","v":96.367856211636607},{"$f":"M90+PTRM_Capex!M90-PTRM_NomSLDepn!M90+PTRM_IndexRAB!M90","v":94.720753075124435},{"$f":"'PTRM-RFM_Rollover'!N90","v":93.71122427078781},{"$f":"O90+PTRM_Capex!O90-PTRM_NomSLDepn!O90+PTRM_IndexRAB!O90","v":91.555289207107691},{"$f":"P90+PTRM_Capex!P90-PTRM_NomSLDepn!P90+PTRM_IndexRAB!P90","v":89.225331537463489},{"$f":"Q90+PTRM_Capex!Q90-PTRM_NomSLDepn!Q90+PTRM_IndexRAB!Q90","v":86.713796466813378},{"$f":"R90+PTRM_Capex!R90-PTRM_NomSLDepn!R90+PTRM_IndexRAB!R90","v":84.012854942552053},{"$f":"'PTRM-RFM_Rollover'!S90","v":82.775162576810146},{"$f":"T90+PTRM_Capex!T90-PTRM_NomSLDepn!T90+PTRM_IndexRAB!T90","v":79.581442695508457},{"$f":"U90+PTRM_Capex!U90-PTRM_NomSLDepn!U90+PTRM_IndexRAB!U90","v":76.170897681173713},{"$f":"V90+PTRM_Capex!V90-PTRM_NomSLDepn!V90+PTRM_IndexRAB!V90","v":72.534543084133205},{"$f":"W90+PTRM_Capex!W90-PTRM_NomSLDepn!W90+PTRM_IndexRAB!W90","v":68.66307715962283},{"$f":"'PTRM-RFM_Rollover'!X90","v":63.193889952833104},{"$f":"Y90+PTRM_Capex!Y90-PTRM_NomSLDepn!Y90+PTRM_IndexRAB!Y90","v":58.867407257151164},{"$f":"Z90+PTRM_Capex!Z90-PTRM_NomSLDepn!Z90+PTRM_IndexRAB!Z90","v":54.288759931824622},{"$f":"AA90+PTRM_Capex!AA90-PTRM_NomSLDepn!AA90+PTRM_IndexRAB!AA90","v":49.448133490339053},{"$f":"AB90+PTRM_Capex!AB90-PTRM_NomSLDepn!AB90+PTRM_IndexRAB!AB90","v":44.335382525309981},{"$f":"'PTRM-RFM_Rollover'!AC90","v":39.370849168175305},{"$f":"AD90+PTRM_Capex!AD90-PTRM_NomSLDepn!AD90+PTRM_IndexRAB!AD90","v":33.687566645526999},{"$f":"AE90+PTRM_Capex!AE90-PTRM_NomSLDepn!AE90+PTRM_IndexRAB!AE90","v":27.671693236365179},{"$f":"AF90+PTRM_Capex!AF90-PTRM_NomSLDepn!AF90+PTRM_IndexRAB!AF90","v":21.309492348042514},{"$f":"AG90+PTRM_Capex!AG90-PTRM_NomSLDepn!AG90+PTRM_IndexRAB!AG90","v":14.586730209259546},{"$f":"'PTRM-RFM_Rollover'!AH90","v":7.6471331661791888},{"$f":"AI90+PTRM_Capex!AI90-PTRM_NomSLDepn!AI90+PTRM_IndexRAB!AI90","v":0},{"$f":"AJ90+PTRM_Capex!AJ90-PTRM_NomSLDepn!AJ90+PTRM_IndexRAB!AJ90","v":0},{"$f":"AK90+PTRM_Capex!AK90-PTRM_NomSLDepn!AK90+PTRM_IndexRAB!AK90","v":0},{"$f":"AL90+PTRM_Capex!AL90-PTRM_NomSLDepn!AL90+PTRM_IndexRAB!AL90","v":0},{"$f":"'PTRM-RFM_Rollover'!AM90","v":0},{"$f":"AN90+PTRM_Capex!AN90-PTRM_NomSLDepn!AN90+PTRM_IndexRAB!AN90","v":0},{"$f":"AO90+PTRM_Capex!AO90-PTRM_NomSLDepn!AO90+PTRM_IndexRAB!AO90","v":0},{"$f":"AP90+PTRM_Capex!AP90-PTRM_NomSLDepn!AP90+PTRM_IndexRAB!AP90","v":0},{"$f":"AQ90+PTRM_Capex!AQ90-PTRM_NomSLDepn!AQ90+PTRM_IndexRAB!AQ90","v":0},{"$f":"'PTRM-RFM_Rollover'!AR90","v":0},{"$f":"AS90+PTRM_Capex!AS90-PTRM_NomSLDepn!AS90+PTRM_IndexRAB!AS90","v":0},{"$f":"AT90+PTRM_Capex!AT90-PTRM_NomSLDepn!AT90+PTRM_IndexRAB!AT90","v":0},{"$f":"AU90+PTRM_Capex!AU90-PTRM_NomSLDepn!AU90+PTRM_IndexRAB!AU90","v":0},{"$f":"AV90+PTRM_Capex!AV90-PTRM_NomSLDepn!AV90+PTRM_IndexRAB!AV90","v":0},{"$f":"'PTRM-RFM_Rollover'!AW90","v":0},{"$f":"AX90+PTRM_Capex!AX90-PTRM_NomSLDepn!AX90+PTRM_IndexRAB!AX90","v":0},{"$f":"AY90+PTRM_Capex!AY90-PTRM_NomSLDepn!AY90+PTRM_IndexRAB!AY90","v":0},{"$f":"AZ90+PTRM_Capex!AZ90-PTRM_NomSLDepn!AZ90+PTRM_IndexRAB!AZ90","v":0},{"$f":"BA90+PTRM_Capex!BA90-PTRM_NomSLDepn!BA90+PTRM_IndexRAB!BA90","v":0}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F91+PTRM_Capex!F91-PTRM_NomSLDepn!F91+PTRM_IndexRAB!F91","v":110.50957360882643},{"$f":"G91+PTRM_Capex!G91-PTRM_NomSLDepn!G91+PTRM_IndexRAB!G91","v":109.60830253666099},{"$f":"H91+PTRM_Capex!H91-PTRM_NomSLDepn!H91+PTRM_IndexRAB!H91","v":108.58511387157111},{"$f":"'PTRM-RFM_Rollover'!I91","v":106.16313840633289},{"$f":"J91+PTRM_Capex!J91-PTRM_NomSLDepn!J91+PTRM_IndexRAB!J91","v":105.05130024203605},{"$f":"K91+PTRM_Capex!K91-PTRM_NomSLDepn!K91+PTRM_IndexRAB!K91","v":103.79733244518177},{"$f":"L91+PTRM_Capex!L91-PTRM_NomSLDepn!L91+PTRM_IndexRAB!L91","v":102.39423957624616},{"$f":"M91+PTRM_Capex!M91-PTRM_NomSLDepn!M91+PTRM_IndexRAB!M91","v":100.8347484033262},{"$f":"'PTRM-RFM_Rollover'!N91","v":99.966599519344058},{"$f":"O91+PTRM_Capex!O91-PTRM_NomSLDepn!O91+PTRM_IndexRAB!O91","v":97.888722207204765},{"$f":"P91+PTRM_Capex!P91-PTRM_NomSLDepn!P91+PTRM_IndexRAB!P91","v":95.63667897345583},{"$f":"Q91+PTRM_Capex!Q91-PTRM_NomSLDepn!Q91+PTRM_IndexRAB!Q91","v":93.202855481626315},{"$f":"R91+PTRM_Capex!R91-PTRM_NomSLDepn!R91+PTRM_IndexRAB!R91","v":90.579360155878462},{"$f":"'PTRM-RFM_Rollover'!S91","v":89.554807089182447},{"$f":"T91+PTRM_Capex!T91-PTRM_NomSLDepn!T91+PTRM_IndexRAB!T91","v":86.437152838232294},{"$f":"U91+PTRM_Capex!U91-PTRM_NomSLDepn!U91+PTRM_IndexRAB!U91","v":83.102142130806484},{"$f":"V91+PTRM_Capex!V91-PTRM_NomSLDepn!V91+PTRM_IndexRAB!V91","v":79.540713901750848},{"$f":"W91+PTRM_Capex!W91-PTRM_NomSLDepn!W91+PTRM_IndexRAB!W91","v":75.743486227486443},{"$f":"'PTRM-RFM_Rollover'!X91","v":70.197811388865247},{"$f":"Y91+PTRM_Capex!Y91-PTRM_NomSLDepn!Y91+PTRM_IndexRAB!Y91","v":65.936746642683687},{"$f":"Z91+PTRM_Capex!Z91-PTRM_NomSLDepn!Z91+PTRM_IndexRAB!Z91","v":61.422478038993368},{"$f":"AA91+PTRM_Capex!AA91-PTRM_NomSLDepn!AA91+PTRM_IndexRAB!AA91","v":56.645099895606542},{"$f":"AB91+PTRM_Capex!AB91-PTRM_NomSLDepn!AB91+PTRM_IndexRAB!AB91","v":51.594371739730448},{"$f":"'PTRM-RFM_Rollover'!AC91","v":46.771520983678258},{"$f":"AD91+PTRM_Capex!AD91-PTRM_NomSLDepn!AD91+PTRM_IndexRAB!AD91","v":41.163359249246},{"$f":"AE91+PTRM_Capex!AE91-PTRM_NomSLDepn!AE91+PTRM_IndexRAB!AE91","v":35.221323323238174},{"$f":"AF91+PTRM_Capex!AF91-PTRM_NomSLDepn!AF91+PTRM_IndexRAB!AF91","v":28.931554025107715},{"$f":"AG91+PTRM_Capex!AG91-PTRM_NomSLDepn!AG91+PTRM_IndexRAB!AG91","v":22.279689350733573},{"$f":"'PTRM-RFM_Rollover'!AH91","v":15.573584019810987},{"$f":"AI91+PTRM_Capex!AI91-PTRM_NomSLDepn!AI91+PTRM_IndexRAB!AI91","v":7.9765901282653155},{"$f":"AJ91+PTRM_Capex!AJ91-PTRM_NomSLDepn!AJ91+PTRM_IndexRAB!AJ91","v":-4.9960036108132044E-16},{"$f":"AK91+PTRM_Capex!AK91-PTRM_NomSLDepn!AK91+PTRM_IndexRAB!AK91","v":-5.1177780313248847E-16},{"$f":"AL91+PTRM_Capex!AL91-PTRM_NomSLDepn!AL91+PTRM_IndexRAB!AL91","v":-5.2425206261306873E-16},{"$f":"'PTRM-RFM_Rollover'!AM91","v":0},{"$f":"AN91+PTRM_Capex!AN91-PTRM_NomSLDepn!AN91+PTRM_IndexRAB!AN91","v":0},{"$f":"AO91+PTRM_Capex!AO91-PTRM_NomSLDepn!AO91+PTRM_IndexRAB!AO91","v":0},{"$f":"AP91+PTRM_Capex!AP91-PTRM_NomSLDepn!AP91+PTRM_IndexRAB!AP91","v":0},{"$f":"AQ91+PTRM_Capex!AQ91-PTRM_NomSLDepn!AQ91+PTRM_IndexRAB!AQ91","v":0},{"$f":"'PTRM-RFM_Rollover'!AR91","v":0},{"$f":"AS91+PTRM_Capex!AS91-PTRM_NomSLDepn!AS91+PTRM_IndexRAB!AS91","v":0},{"$f":"AT91+PTRM_Capex!AT91-PTRM_NomSLDepn!AT91+PTRM_IndexRAB!AT91","v":0},{"$f":"AU91+PTRM_Capex!AU91-PTRM_NomSLDepn!AU91+PTRM_IndexRAB!AU91","v":0},{"$f":"AV91+PTRM_Capex!AV91-PTRM_NomSLDepn!AV91+PTRM_IndexRAB!AV91","v":0},{"$f":"'PTRM-RFM_Rollover'!AW91","v":0},{"$f":"AX91+PTRM_Capex!AX91-PTRM_NomSLDepn!AX91+PTRM_IndexRAB!AX91","v":0},{"$f":"AY91+PTRM_Capex!AY91-PTRM_NomSLDepn!AY91+PTRM_IndexRAB!AY91","v":0},{"$f":"AZ91+PTRM_Capex!AZ91-PTRM_NomSLDepn!AZ91+PTRM_IndexRAB!AZ91","v":0},{"$f":"BA91+PTRM_Capex!BA91-PTRM_NomSLDepn!BA91+PTRM_IndexRAB!BA91","v":0}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G92+PTRM_Capex!G92-PTRM_NomSLDepn!G92+PTRM_IndexRAB!G92","v":111.72203704469227},{"$f":"H92+PTRM_Capex!H92-PTRM_NomSLDepn!H92+PTRM_IndexRAB!H92","v":110.8108776145763},{"$f":"'PTRM-RFM_Rollover'!I92","v":108.47762111941289},{"$f":"J92+PTRM_Capex!J92-PTRM_NomSLDepn!J92+PTRM_IndexRAB!J92","v":107.48899073566859},{"$f":"K92+PTRM_Capex!K92-PTRM_NomSLDepn!K92+PTRM_IndexRAB!K92","v":106.36326702463579},{"$f":"L92+PTRM_Capex!L92-PTRM_NomSLDepn!L92+PTRM_IndexRAB!L92","v":105.09363864964367},{"$f":"M92+PTRM_Capex!M92-PTRM_NomSLDepn!M92+PTRM_IndexRAB!M92","v":103.67302280638309},{"$f":"'PTRM-RFM_Rollover'!N92","v":102.97509737727191},{"$f":"O92+PTRM_Capex!O92-PTRM_NomSLDepn!O92+PTRM_IndexRAB!O92","v":101.04345375054986},{"$f":"P92+PTRM_Capex!P92-PTRM_NomSLDepn!P92+PTRM_IndexRAB!P92","v":98.943193252563873},{"$f":"Q92+PTRM_Capex!Q92-PTRM_NomSLDepn!Q92+PTRM_IndexRAB!Q92","v":96.666890693232389},{"$f":"R92+PTRM_Capex!R92-PTRM_NomSLDepn!R92+PTRM_IndexRAB!R92","v":94.206849713384003},{"$f":"'PTRM-RFM_Rollover'!S92","v":93.429628766620198},{"$f":"T92+PTRM_Capex!T92-PTRM_NomSLDepn!T92+PTRM_IndexRAB!T92","v":90.490195959816489},{"$f":"U92+PTRM_Capex!U92-PTRM_NomSLDepn!U92+PTRM_IndexRAB!U92","v":87.339978196268746},{"$f":"V92+PTRM_Capex!V92-PTRM_NomSLDepn!V92+PTRM_IndexRAB!V92","v":83.970133714972306},{"$f":"W92+PTRM_Capex!W92-PTRM_NomSLDepn!W92+PTRM_IndexRAB!W92","v":80.371506809069487},{"$f":"'PTRM-RFM_Rollover'!X92","v":74.930359293776306},{"$f":"Y92+PTRM_Capex!Y92-PTRM_NomSLDepn!Y92+PTRM_IndexRAB!Y92","v":70.874206999929754},{"$f":"Z92+PTRM_Capex!Z92-PTRM_NomSLDepn!Z92+PTRM_IndexRAB!Z92","v":66.572084485197351},{"$f":"AA92+PTRM_Capex!AA92-PTRM_NomSLDepn!AA92+PTRM_IndexRAB!AA92","v":62.014318350597023},{"$f":"AB92+PTRM_Capex!AB92-PTRM_NomSLDepn!AB92+PTRM_IndexRAB!AB92","v":57.19090746709125},{"$f":"'PTRM-RFM_Rollover'!AC92","v":52.667848413205611},{"$f":"AD92+PTRM_Capex!AD92-PTRM_NomSLDepn!AD92+PTRM_IndexRAB!AD92","v":47.318365631724525},{"$f":"AE92+PTRM_Capex!AE92-PTRM_NomSLDepn!AE92+PTRM_IndexRAB!AE92","v":41.644634226574858},{"$f":"AF92+PTRM_Capex!AF92-PTRM_NomSLDepn!AF92+PTRM_IndexRAB!AF92","v":35.633125029732632},{"$f":"AG92+PTRM_Capex!AG92-PTRM_NomSLDepn!AG92+PTRM_IndexRAB!AG92","v":29.269816821475032},{"$f":"'PTRM-RFM_Rollover'!AH92","v":23.017172159810563},{"$f":"AI92+PTRM_Capex!AI92-PTRM_NomSLDepn!AI92+PTRM_IndexRAB!AI92","v":15.71880075876985},{"$f":"AJ92+PTRM_Capex!AJ92-PTRM_NomSLDepn!AJ92+PTRM_IndexRAB!AJ92","v":8.0509682807165852},{"$f":"AK92+PTRM_Capex!AK92-PTRM_NomSLDepn!AK92+PTRM_IndexRAB!AK92","v":2.1649348980190553E-15},{"$f":"AL92+PTRM_Capex!AL92-PTRM_NomSLDepn!AL92+PTRM_IndexRAB!AL92","v":2.2177038135741168E-15},{"$f":"'PTRM-RFM_Rollover'!AM92","v":0},{"$f":"AN92+PTRM_Capex!AN92-PTRM_NomSLDepn!AN92+PTRM_IndexRAB!AN92","v":0},{"$f":"AO92+PTRM_Capex!AO92-PTRM_NomSLDepn!AO92+PTRM_IndexRAB!AO92","v":0},{"$f":"AP92+PTRM_Capex!AP92-PTRM_NomSLDepn!AP92+PTRM_IndexRAB!AP92","v":0},{"$f":"AQ92+PTRM_Capex!AQ92-PTRM_NomSLDepn!AQ92+PTRM_IndexRAB!AQ92","v":0},{"$f":"'PTRM-RFM_Rollover'!AR92","v":0},{"$f":"AS92+PTRM_Capex!AS92-PTRM_NomSLDepn!AS92+PTRM_IndexRAB!AS92","v":0},{"$f":"AT92+PTRM_Capex!AT92-PTRM_NomSLDepn!AT92+PTRM_IndexRAB!AT92","v":0},{"$f":"AU92+PTRM_Capex!AU92-PTRM_NomSLDepn!AU92+PTRM_IndexRAB!AU92","v":0},{"$f":"AV92+PTRM_Capex!AV92-PTRM_NomSLDepn!AV92+PTRM_IndexRAB!AV92","v":0},{"$f":"'PTRM-RFM_Rollover'!AW92","v":0},{"$f":"AX92+PTRM_Capex!AX92-PTRM_NomSLDepn!AX92+PTRM_IndexRAB!AX92","v":0},{"$f":"AY92+PTRM_Capex!AY92-PTRM_NomSLDepn!AY92+PTRM_IndexRAB!AY92","v":0},{"$f":"AZ92+PTRM_Capex!AZ92-PTRM_NomSLDepn!AZ92+PTRM_IndexRAB!AZ92","v":0},{"$f":"BA92+PTRM_Capex!BA92-PTRM_NomSLDepn!BA92+PTRM_IndexRAB!BA92","v":0}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H93+PTRM_Capex!H93-PTRM_NomSLDepn!H93+PTRM_IndexRAB!H93","v":114.65259357778899},{"$f":"'PTRM-RFM_Rollover'!I93","v":112.37206232241505},{"$f":"J93+PTRM_Capex!J93-PTRM_NomSLDepn!J93+PTRM_IndexRAB!J93","v":111.4901460646563},{"$f":"K93+PTRM_Capex!K93-PTRM_NomSLDepn!K93+PTRM_IndexRAB!K93","v":110.47406049096665},{"$f":"L93+PTRM_Capex!L93-PTRM_NomSLDepn!L93+PTRM_IndexRAB!L93","v":109.31707438013245},{"$f":"M93+PTRM_Capex!M93-PTRM_NomSLDepn!M93+PTRM_IndexRAB!M93","v":108.01218723829622},{"$f":"'PTRM-RFM_Rollover'!N93","v":107.47163330788398},{"$f":"O93+PTRM_Capex!O93-PTRM_NomSLDepn!O93+PTRM_IndexRAB!O93","v":105.65536865023773},{"$f":"P93+PTRM_Capex!P93-PTRM_NomSLDepn!P93+PTRM_IndexRAB!P93","v":103.67344753843265},{"$f":"Q93+PTRM_Capex!Q93-PTRM_NomSLDepn!Q93+PTRM_IndexRAB!Q93","v":101.51852073740962},{"$f":"R93+PTRM_Capex!R93-PTRM_NomSLDepn!R93+PTRM_IndexRAB!R93","v":99.182969791684272},{"$f":"'PTRM-RFM_Rollover'!S93","v":98.637930355857861},{"$f":"T93+PTRM_Capex!T93-PTRM_NomSLDepn!T93+PTRM_IndexRAB!T93","v":95.830409630638911},{"$f":"U93+PTRM_Capex!U93-PTRM_NomSLDepn!U93+PTRM_IndexRAB!U93","v":92.815444745555496},{"$f":"V93+PTRM_Capex!V93-PTRM_NomSLDepn!V93+PTRM_IndexRAB!V93","v":89.584278543872472},{"$f":"W93+PTRM_Capex!W93-PTRM_NomSLDepn!W93+PTRM_IndexRAB!W93","v":86.127842065452469},{"$f":"'PTRM-RFM_Rollover'!X93","v":80.708770344200019},{"$f":"Y93+PTRM_Capex!Y93-PTRM_NomSLDepn!Y93+PTRM_IndexRAB!Y93","v":76.794223087181706},{"$f":"Z93+PTRM_Capex!Z93-PTRM_NomSLDepn!Z93+PTRM_IndexRAB!Z93","v":72.637175569125716},{"$f":"AA93+PTRM_Capex!AA93-PTRM_NomSLDepn!AA93+PTRM_IndexRAB!AA93","v":68.228039415788345},{"$f":"AB93+PTRM_Capex!AB93-PTRM_NomSLDepn!AB93+PTRM_IndexRAB!AB93","v":63.556900606118027},{"$f":"'PTRM-RFM_Rollover'!AC93","v":59.262003733209546},{"$f":"AD93+PTRM_Capex!AD93-PTRM_NomSLDepn!AD93+PTRM_IndexRAB!AD93","v":54.087874455058184},{"$f":"AE93+PTRM_Capex!AE93-PTRM_NomSLDepn!AE93+PTRM_IndexRAB!AE93","v":48.59415937457473},{"$f":"AF93+PTRM_Capex!AF93-PTRM_NomSLDepn!AF93+PTRM_IndexRAB!AF93","v":42.767453306655874},{"$f":"AG93+PTRM_Capex!AG93-PTRM_NomSLDepn!AG93+PTRM_IndexRAB!AG93","v":36.593862311001985},{"$f":"'PTRM-RFM_Rollover'!AH93","v":30.695091677713346},{"$f":"AI93+PTRM_Capex!AI93-PTRM_NomSLDepn!AI93+PTRM_IndexRAB!AI93","v":23.582448807338064},{"$f":"AJ93+PTRM_Capex!AJ93-PTRM_NomSLDepn!AJ93+PTRM_IndexRAB!AJ93","v":16.104837363717557},{"$f":"AK93+PTRM_Capex!AK93-PTRM_NomSLDepn!AK93+PTRM_IndexRAB!AK93","v":8.2486912819382621},{"$f":"AL93+PTRM_Capex!AL93-PTRM_NomSLDepn!AL93+PTRM_IndexRAB!AL93","v":1.3600232051658168E-15},{"$f":"'PTRM-RFM_Rollover'!AM93","v":-7.4940704035158969E-15},{"$f":"AN93+PTRM_Capex!AN93-PTRM_NomSLDepn!AN93+PTRM_IndexRAB!AN93","v":-7.6695615672072309E-15},{"$f":"AO93+PTRM_Capex!AO93-PTRM_NomSLDepn!AO93+PTRM_IndexRAB!AO93","v":-7.8491622664213817E-15},{"$f":"AP93+PTRM_Capex!AP93-PTRM_NomSLDepn!AP93+PTRM_IndexRAB!AP93","v":-8.0329687355319663E-15},{"$f":"AQ93+PTRM_Capex!AQ93-PTRM_NomSLDepn!AQ93+PTRM_IndexRAB!AQ93","v":-8.2210794624652534E-15},{"$f":"'PTRM-RFM_Rollover'!AR93","v":-8.4051985469209722E-15},{"$f":"AS93+PTRM_Capex!AS93-PTRM_NomSLDepn!AS93+PTRM_IndexRAB!AS93","v":-8.6146180939386286E-15},{"$f":"AT93+PTRM_Capex!AT93-PTRM_NomSLDepn!AT93+PTRM_IndexRAB!AT93","v":-8.829255429260541E-15},{"$f":"AU93+PTRM_Capex!AU93-PTRM_NomSLDepn!AU93+PTRM_IndexRAB!AU93","v":-9.049240556581092E-15},{"$f":"AV93+PTRM_Capex!AV93-PTRM_NomSLDepn!AV93+PTRM_IndexRAB!AV93","v":-9.2747067186989674E-15},{"$f":"'PTRM-RFM_Rollover'!AW93","v":-9.5655873570850688E-15},{"$f":"AX93+PTRM_Capex!AX93-PTRM_NomSLDepn!AX93+PTRM_IndexRAB!AX93","v":-9.7843811834564103E-15},{"$f":"AY93+PTRM_Capex!AY93-PTRM_NomSLDepn!AY93+PTRM_IndexRAB!AY93","v":-1.0008179484375022E-14},{"$f":"AZ93+PTRM_Capex!AZ93-PTRM_NomSLDepn!AZ93+PTRM_IndexRAB!AZ93","v":-1.0237096727264E-14},{"$f":"BA93+PTRM_Capex!BA93-PTRM_NomSLDepn!BA93+PTRM_IndexRAB!BA93","v":-1.0471249997761565E-14}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I94","v":116.23660497651913},{"$f":"J94+PTRM_Capex!J94-PTRM_NomSLDepn!J94+PTRM_IndexRAB!J94","v":115.46164999312458},{"$f":"K94+PTRM_Capex!K94-PTRM_NomSLDepn!K94+PTRM_IndexRAB!K94","v":114.55548609284457},{"$f":"L94+PTRM_Capex!L94-PTRM_NomSLDepn!L94+PTRM_IndexRAB!L94","v":113.51146398941631},{"$f":"M94+PTRM_Capex!M94-PTRM_NomSLDepn!M94+PTRM_IndexRAB!M94","v":112.32266739162176},{"$f":"'PTRM-RFM_Rollover'!N94","v":111.93964481805891},{"$f":"O94+PTRM_Capex!O94-PTRM_NomSLDepn!O94+PTRM_IndexRAB!O94","v":110.23925861481989},{"$f":"P94+PTRM_Capex!P94-PTRM_NomSLDepn!P94+PTRM_IndexRAB!P94","v":108.37622124258957},{"$f":"Q94+PTRM_Capex!Q94-PTRM_NomSLDepn!Q94+PTRM_IndexRAB!Q94","v":106.34326140682958},{"$f":"R94+PTRM_Capex!R94-PTRM_NomSLDepn!R94+PTRM_IndexRAB!R94","v":104.13284061389875},{"$f":"'PTRM-RFM_Rollover'!S94","v":103.82015056619302},{"$f":"T94+PTRM_Capex!T94-PTRM_NomSLDepn!T94+PTRM_IndexRAB!T94","v":101.14530978209635},{"$f":"U94+PTRM_Capex!U94-PTRM_NomSLDepn!U94+PTRM_IndexRAB!U94","v":98.266421787919555},{"$f":"V94+PTRM_Capex!V94-PTRM_NomSLDepn!V94+PTRM_IndexRAB!V94","v":95.174816396527703},{"$f":"W94+PTRM_Capex!W94-PTRM_NomSLDepn!W94+PTRM_IndexRAB!W94","v":91.861513843974095},{"$f":"'PTRM-RFM_Rollover'!X94","v":86.46597886516615},{"$f":"Y94+PTRM_Capex!Y94-PTRM_NomSLDepn!Y94+PTRM_IndexRAB!Y94","v":82.694103423989631},{"$f":"Z94+PTRM_Capex!Z94-PTRM_NomSLDepn!Z94+PTRM_IndexRAB!Z94","v":78.683263284195206},{"$f":"AA94+PTRM_Capex!AA94-PTRM_NomSLDepn!AA94+PTRM_IndexRAB!AA94","v":74.423957685429329},{"$f":"AB94+PTRM_Capex!AB94-PTRM_NomSLDepn!AB94+PTRM_IndexRAB!AB94","v":69.906362391639377},{"$f":"'PTRM-RFM_Rollover'!AC94","v":65.840804758567558},{"$f":"AD94+PTRM_Capex!AD94-PTRM_NomSLDepn!AD94+PTRM_IndexRAB!AD94","v":60.843437943920449},{"$f":"AE94+PTRM_Capex!AE94-PTRM_NomSLDepn!AE94+PTRM_IndexRAB!AE94","v":55.531234612654949},{"$f":"AF94+PTRM_Capex!AF94-PTRM_NomSLDepn!AF94+PTRM_IndexRAB!AF94","v":49.890917182860342},{"$f":"AG94+PTRM_Capex!AG94-PTRM_NomSLDepn!AG94+PTRM_IndexRAB!AG94","v":43.908722745816362},{"$f":"'PTRM-RFM_Rollover'!AH94","v":38.365446445399023},{"$f":"AI94+PTRM_Capex!AI94-PTRM_NomSLDepn!AI94+PTRM_IndexRAB!AI94","v":31.440463902831347},{"$f":"AJ94+PTRM_Capex!AJ94-PTRM_NomSLDepn!AJ94+PTRM_IndexRAB!AJ94","v":24.155103957738525},{"$f":"AK94+PTRM_Capex!AK94-PTRM_NomSLDepn!AK94+PTRM_IndexRAB!AK94","v":16.495912868133576},{"$f":"AL94+PTRM_Capex!AL94-PTRM_NomSLDepn!AL94+PTRM_IndexRAB!AL94","v":8.4489951428840158},{"$f":"'PTRM-RFM_Rollover'!AM94","v":4.4270143106928117E-15},{"$f":"AN94+PTRM_Capex!AN94-PTRM_NomSLDepn!AN94+PTRM_IndexRAB!AN94","v":4.5306831917186935E-15},{"$f":"AO94+PTRM_Capex!AO94-PTRM_NomSLDepn!AO94+PTRM_IndexRAB!AO94","v":4.6367797217510847E-15},{"$f":"AP94+PTRM_Capex!AP94-PTRM_NomSLDepn!AP94+PTRM_IndexRAB!AP94","v":4.7453607498621522E-15},{"$f":"AQ94+PTRM_Capex!AQ94-PTRM_NomSLDepn!AQ94+PTRM_IndexRAB!AQ94","v":4.8564844563778785E-15},{"$f":"'PTRM-RFM_Rollover'!AR94","v":4.9652501575080286E-15},{"$f":"AS94+PTRM_Capex!AS94-PTRM_NomSLDepn!AS94+PTRM_IndexRAB!AS94","v":5.0889617430238264E-15},{"$f":"AT94+PTRM_Capex!AT94-PTRM_NomSLDepn!AT94+PTRM_IndexRAB!AT94","v":5.2157556619378102E-15},{"$f":"AU94+PTRM_Capex!AU94-PTRM_NomSLDepn!AU94+PTRM_IndexRAB!AU94","v":5.3457087120627144E-15},{"$f":"AV94+PTRM_Capex!AV94-PTRM_NomSLDepn!AV94+PTRM_IndexRAB!AV94","v":5.4788996046655561E-15},{"$f":"'PTRM-RFM_Rollover'!AW94","v":5.6507331583288081E-15},{"$f":"AX94+PTRM_Capex!AX94-PTRM_NomSLDepn!AX94+PTRM_IndexRAB!AX94","v":5.7799824645513307E-15},{"$f":"AY94+PTRM_Capex!AY94-PTRM_NomSLDepn!AY94+PTRM_IndexRAB!AY94","v":5.9121880921379896E-15},{"$f":"AZ94+PTRM_Capex!AZ94-PTRM_NomSLDepn!AZ94+PTRM_IndexRAB!AZ94","v":6.0474176610727029E-15},{"$f":"BA94+PTRM_Capex!BA94-PTRM_NomSLDepn!BA94+PTRM_IndexRAB!BA94","v":6.185740338012316E-15}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J95+PTRM_Capex!J95-PTRM_NomSLDepn!J95+PTRM_IndexRAB!J95","v":120.91455356883037},{"$f":"K95+PTRM_Capex!K95-PTRM_NomSLDepn!K95+PTRM_IndexRAB!K95","v":120.10841047929311},{"$f":"L95+PTRM_Capex!L95-PTRM_NomSLDepn!L95+PTRM_IndexRAB!L95","v":119.16577796275772},{"$f":"M95+PTRM_Capex!M95-PTRM_NomSLDepn!M95+PTRM_IndexRAB!M95","v":118.07973913206818},{"$f":"'PTRM-RFM_Rollover'!N95","v":117.85142124909059},{"$f":"O95+PTRM_Capex!O95-PTRM_NomSLDepn!O95+PTRM_IndexRAB!O95","v":116.24722951448899},{"$f":"P95+PTRM_Capex!P95-PTRM_NomSLDepn!P95+PTRM_IndexRAB!P95","v":114.4814102147005},{"$f":"Q95+PTRM_Capex!Q95-PTRM_NomSLDepn!Q95+PTRM_IndexRAB!Q95","v":112.54668071510511},{"$f":"R95+PTRM_Capex!R95-PTRM_NomSLDepn!R95+PTRM_IndexRAB!R95","v":110.43548991219127},{"$f":"'PTRM-RFM_Rollover'!S95","v":110.35411034985304},{"$f":"T95+PTRM_Capex!T95-PTRM_NomSLDepn!T95+PTRM_IndexRAB!T95","v":107.7803784123425},{"$f":"U95+PTRM_Capex!U95-PTRM_NomSLDepn!U95+PTRM_IndexRAB!U95","v":105.00350561519802},{"$f":"V95+PTRM_Capex!V95-PTRM_NomSLDepn!V95+PTRM_IndexRAB!V95","v":102.01480221102321},{"$f":"W95+PTRM_Capex!W95-PTRM_NomSLDepn!W95+PTRM_IndexRAB!W95","v":98.80526728770981},{"$f":"'PTRM-RFM_Rollover'!X95","v":93.366600532618804},{"$f":"Y95+PTRM_Capex!Y95-PTRM_NomSLDepn!Y95+PTRM_IndexRAB!Y95","v":89.692334259771343},{"$f":"Z95+PTRM_Capex!Z95-PTRM_NomSLDepn!Z95+PTRM_IndexRAB!Z95","v":85.779716634939035},{"$f":"AA95+PTRM_Capex!AA95-PTRM_NomSLDepn!AA95+PTRM_IndexRAB!AA95","v":81.619217682606291},{"$f":"AB95+PTRM_Capex!AB95-PTRM_NomSLDepn!AB95+PTRM_IndexRAB!AB95","v":77.200982135018805},{"$f":"'PTRM-RFM_Rollover'!AC95","v":73.317116494684342},{"$f":"AD95+PTRM_Capex!AD95-PTRM_NomSLDepn!AD95+PTRM_IndexRAB!AD95","v":68.436658557538891},{"$f":"AE95+PTRM_Capex!AE95-PTRM_NomSLDepn!AE95+PTRM_IndexRAB!AE95","v":63.242264478747245},{"$f":"AF95+PTRM_Capex!AF95-PTRM_NomSLDepn!AF95+PTRM_IndexRAB!AF95","v":57.720621070785548},{"$f":"AG95+PTRM_Capex!AG95-PTRM_NomSLDepn!AG95+PTRM_IndexRAB!AG95","v":51.857927266928904},{"$f":"'PTRM-RFM_Rollover'!AH95","v":46.605702953673472},{"$f":"AI95+PTRM_Capex!AI95-PTRM_NomSLDepn!AI95+PTRM_IndexRAB!AI95","v":39.784739512351223},{"$f":"AJ95+PTRM_Capex!AJ95-PTRM_NomSLDepn!AJ95+PTRM_IndexRAB!AJ95","v":32.603573851325137},{"$f":"AK95+PTRM_Capex!AK95-PTRM_NomSLDepn!AK95+PTRM_IndexRAB!AK95","v":25.048698969789768},{"$f":"AL95+PTRM_Capex!AL95-PTRM_NomSLDepn!AL95+PTRM_IndexRAB!AL95","v":17.106163417416496},{"$f":"'PTRM-RFM_Rollover'!AM95","v":8.8129298896539385},{"$f":"AN95+PTRM_Capex!AN95-PTRM_NomSLDepn!AN95+PTRM_IndexRAB!AN95","v":-2.4980018054066022E-16},{"$f":"AO95+PTRM_Capex!AO95-PTRM_NomSLDepn!AO95+PTRM_IndexRAB!AO95","v":-2.5564983526939334E-16},{"$f":"AP95+PTRM_Capex!AP95-PTRM_NomSLDepn!AP95+PTRM_IndexRAB!AP95","v":-2.6163647332764741E-16},{"$f":"AQ95+PTRM_Capex!AQ95-PTRM_NomSLDepn!AQ95+PTRM_IndexRAB!AQ95","v":-2.677633025000587E-16},{"$f":"'PTRM-RFM_Rollover'!AR95","v":1.7054039860616564E-15},{"$f":"AS95+PTRM_Capex!AS95-PTRM_NomSLDepn!AS95+PTRM_IndexRAB!AS95","v":1.7478949430865762E-15},{"$f":"AT95+PTRM_Capex!AT95-PTRM_NomSLDepn!AT95+PTRM_IndexRAB!AT95","v":1.7914445826545475E-15},{"$f":"AU95+PTRM_Capex!AU95-PTRM_NomSLDepn!AU95+PTRM_IndexRAB!AU95","v":1.8360792823481295E-15},{"$f":"AV95+PTRM_Capex!AV95-PTRM_NomSLDepn!AV95+PTRM_IndexRAB!AV95","v":1.8818260769599837E-15},{"$f":"'PTRM-RFM_Rollover'!AW95","v":1.9408453847612887E-15},{"$f":"AX95+PTRM_Capex!AX95-PTRM_NomSLDepn!AX95+PTRM_IndexRAB!AX95","v":1.9852383710228751E-15},{"$f":"AY95+PTRM_Capex!AY95-PTRM_NomSLDepn!AY95+PTRM_IndexRAB!AY95","v":2.0306467587402883E-15},{"$f":"AZ95+PTRM_Capex!AZ95-PTRM_NomSLDepn!AZ95+PTRM_IndexRAB!AZ95","v":2.0770937732066057E-15},{"$f":"BA95+PTRM_Capex!BA95-PTRM_NomSLDepn!BA95+PTRM_IndexRAB!BA95","v":2.1246031709473889E-15}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K96+PTRM_Capex!K96-PTRM_NomSLDepn!K96+PTRM_IndexRAB!K96","v":123.62233034977065},{"$f":"L96+PTRM_Capex!L96-PTRM_NomSLDepn!L96+PTRM_IndexRAB!L96","v":122.79813438342462},{"$f":"M96+PTRM_Capex!M96-PTRM_NomSLDepn!M96+PTRM_IndexRAB!M96","v":121.83439242748844},{"$f":"'PTRM-RFM_Rollover'!N96","v":121.76584592060698},{"$f":"O96+PTRM_Capex!O96-PTRM_NomSLDepn!O96+PTRM_IndexRAB!O96","v":120.28630942509547},{"$f":"P96+PTRM_Capex!P96-PTRM_NomSLDepn!P96+PTRM_IndexRAB!P96","v":118.64897403006766},{"$f":"Q96+PTRM_Capex!Q96-PTRM_NomSLDepn!Q96+PTRM_IndexRAB!Q96","v":116.8466717376394},{"$f":"R96+PTRM_Capex!R96-PTRM_NomSLDepn!R96+PTRM_IndexRAB!R96","v":114.87196944915098},{"$f":"'PTRM-RFM_Rollover'!S96","v":115.02497556730646},{"$f":"T96+PTRM_Capex!T96-PTRM_NomSLDepn!T96+PTRM_IndexRAB!T96","v":112.59763087802376},{"$f":"U96+PTRM_Capex!U96-PTRM_NomSLDepn!U96+PTRM_IndexRAB!U96","v":109.97157446961216},{"$f":"V96+PTRM_Capex!V96-PTRM_NomSLDepn!V96+PTRM_IndexRAB!V96","v":107.13824730837774},{"$f":"W96+PTRM_Capex!W96-PTRM_NomSLDepn!W96+PTRM_IndexRAB!W96","v":104.0887829826693},{"$f":"'PTRM-RFM_Rollover'!X96","v":98.700814113983071},{"$f":"Y96+PTRM_Capex!Y96-PTRM_NomSLDepn!Y96+PTRM_IndexRAB!Y96","v":95.188459858815122},{"$f":"Z96+PTRM_Capex!Z96-PTRM_NomSLDepn!Z96+PTRM_IndexRAB!Z96","v":91.442497752147759},{"$f":"AA96+PTRM_Capex!AA96-PTRM_NomSLDepn!AA96+PTRM_IndexRAB!AA96","v":87.453533351605756},{"$f":"AB96+PTRM_Capex!AB96-PTRM_NomSLDepn!AB96+PTRM_IndexRAB!AB96","v":83.211850723582799},{"$f":"'PTRM-RFM_Rollover'!AC96","v":79.578213783083228},{"$f":"AD96+PTRM_Capex!AD96-PTRM_NomSLDepn!AD96+PTRM_IndexRAB!AD96","v":74.899985158771784},{"$f":"AE96+PTRM_Capex!AE96-PTRM_NomSLDepn!AE96+PTRM_IndexRAB!AE96","v":69.914161322032285},{"$f":"AF96+PTRM_Capex!AF96-PTRM_NomSLDepn!AF96+PTRM_IndexRAB!AF96","v":64.607623667369964},{"$f":"AG96+PTRM_Capex!AG96-PTRM_NomSLDepn!AG96+PTRM_IndexRAB!AG96","v":58.966771584236739},{"$f":"'PTRM-RFM_Rollover'!AH96","v":54.098609446868885},{"$f":"AI96+PTRM_Capex!AI96-PTRM_NomSLDepn!AI96+PTRM_IndexRAB!AI96","v":47.500481788484926},{"$f":"AJ96+PTRM_Capex!AJ96-PTRM_NomSLDepn!AJ96+PTRM_IndexRAB!AJ96","v":40.548563263696082},{"$f":"AK96+PTRM_Capex!AK96-PTRM_NomSLDepn!AK96+PTRM_IndexRAB!AK96","v":33.229527028136488},{"$f":"AL96+PTRM_Capex!AL96-PTRM_NomSLDepn!AL96+PTRM_IndexRAB!AL96","v":25.529606761267789},{"$f":"'PTRM-RFM_Rollover'!AM96","v":17.536808537552496},{"$f":"AN96+PTRM_Capex!AN96-PTRM_NomSLDepn!AN96+PTRM_IndexRAB!AN96","v":8.9737369366040909},{"$f":"AO96+PTRM_Capex!AO96-PTRM_NomSLDepn!AO96+PTRM_IndexRAB!AO96","v":-3.219646771412954E-15},{"$f":"AP96+PTRM_Capex!AP96-PTRM_NomSLDepn!AP96+PTRM_IndexRAB!AP96","v":-3.2950423212499588E-15},{"$f":"AQ96+PTRM_Capex!AQ96-PTRM_NomSLDepn!AQ96+PTRM_IndexRAB!AQ96","v":-3.372203434000789E-15},{"$f":"'PTRM-RFM_Rollover'!AR96","v":2.6765137054778398E-15},{"$f":"AS96+PTRM_Capex!AS96-PTRM_NomSLDepn!AS96+PTRM_IndexRAB!AS96","v":2.7432003262231699E-15},{"$f":"AT96+PTRM_Capex!AT96-PTRM_NomSLDepn!AT96+PTRM_IndexRAB!AT96","v":2.8115484760603667E-15},{"$f":"AU96+PTRM_Capex!AU96-PTRM_NomSLDepn!AU96+PTRM_IndexRAB!AU96","v":2.8815995527824546E-15},{"$f":"AV96+PTRM_Capex!AV96-PTRM_NomSLDepn!AV96+PTRM_IndexRAB!AV96","v":2.9533959856282967E-15},{"$f":"'PTRM-RFM_Rollover'!AW96","v":3.0460227107380496E-15},{"$f":"AX96+PTRM_Capex!AX96-PTRM_NomSLDepn!AX96+PTRM_IndexRAB!AX96","v":3.1156944349320435E-15},{"$f":"AY96+PTRM_Capex!AY96-PTRM_NomSLDepn!AY96+PTRM_IndexRAB!AY96","v":3.1869597615424121E-15},{"$f":"AZ96+PTRM_Capex!AZ96-PTRM_NomSLDepn!AZ96+PTRM_IndexRAB!AZ96","v":3.2598551410616732E-15},{"$f":"BA96+PTRM_Capex!BA96-PTRM_NomSLDepn!BA96+PTRM_IndexRAB!BA96","v":3.3344178577150205E-15}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L97+PTRM_Capex!L97-PTRM_NomSLDepn!L97+PTRM_IndexRAB!L97","v":128.5013275707183},{"$f":"M97+PTRM_Capex!M97-PTRM_NomSLDepn!M97+PTRM_IndexRAB!M97","v":127.64460309744364},{"$f":"'PTRM-RFM_Rollover'!N97","v":127.73571585688011},{"$f":"O97+PTRM_Capex!O97-PTRM_NomSLDepn!O97+PTRM_IndexRAB!O97","v":126.35697062530718},{"$f":"P97+PTRM_Capex!P97-PTRM_NomSLDepn!P97+PTRM_IndexRAB!P97","v":124.82164889293644},{"$f":"Q97+PTRM_Capex!Q97-PTRM_NomSLDepn!Q97+PTRM_IndexRAB!Q97","v":123.12257852678303},{"$f":"R97+PTRM_Capex!R97-PTRM_NomSLDepn!R97+PTRM_IndexRAB!R97","v":121.25232126292953},{"$f":"'PTRM-RFM_Rollover'!S97","v":121.64377625159746},{"$f":"T97+PTRM_Capex!T97-PTRM_NomSLDepn!T97+PTRM_IndexRAB!T97","v":119.32329231433546},{"$f":"U97+PTRM_Capex!U97-PTRM_NomSLDepn!U97+PTRM_IndexRAB!U97","v":116.80524126952174},{"$f":"V97+PTRM_Capex!V97-PTRM_NomSLDepn!V97+PTRM_IndexRAB!V97","v":114.08105293642815},{"$f":"W97+PTRM_Capex!W97-PTRM_NomSLDepn!W97+PTRM_IndexRAB!W97","v":111.14184844266762},{"$f":"'PTRM-RFM_Rollover'!X97","v":105.71507139494219},{"$f":"Y97+PTRM_Capex!Y97-PTRM_NomSLDepn!Y97+PTRM_IndexRAB!Y97","v":102.30711254769891},{"$f":"Z97+PTRM_Capex!Z97-PTRM_NomSLDepn!Z97+PTRM_IndexRAB!Z97","v":98.666425028385447},{"$f":"AA97+PTRM_Capex!AA97-PTRM_NomSLDepn!AA97+PTRM_IndexRAB!AA97","v":94.783594169425598},{"$f":"AB97+PTRM_Capex!AB97-PTRM_NomSLDepn!AB97+PTRM_IndexRAB!AB97","v":90.64888227734609},{"$f":"'PTRM-RFM_Rollover'!AC97","v":87.206505063571583},{"$f":"AD97+PTRM_Capex!AD97-PTRM_NomSLDepn!AD97+PTRM_IndexRAB!AD97","v":82.653810725119769},{"$f":"AE97+PTRM_Capex!AE97-PTRM_NomSLDepn!AE97+PTRM_IndexRAB!AE97","v":77.794774503262843},{"$f":"AF97+PTRM_Capex!AF97-PTRM_NomSLDepn!AF97+PTRM_IndexRAB!AF97","v":72.616254904494696},{"$f":"AG97+PTRM_Capex!AG97-PTRM_NomSLDepn!AG97+PTRM_IndexRAB!AG97","v":67.104626305871648},{"$f":"'PTRM-RFM_Rollover'!AH97","v":62.541837661550161},{"$f":"AI97+PTRM_Capex!AI97-PTRM_NomSLDepn!AI97+PTRM_IndexRAB!AI97","v":56.05797338975723},{"$f":"AJ97+PTRM_Capex!AJ97-PTRM_NomSLDepn!AJ97+PTRM_IndexRAB!AJ97","v":49.220872242838247},{"$f":"AK97+PTRM_Capex!AK97-PTRM_NomSLDepn!AK97+PTRM_IndexRAB!AK97","v":42.017166497811402},{"$f":"AL97+PTRM_Capex!AL97-PTRM_NomSLDepn!AL97+PTRM_IndexRAB!AL97","v":34.433046633610068},{"$f":"'PTRM-RFM_Rollover'!AM97","v":26.609358726243851},{"$f":"AN97+PTRM_Capex!AN97-PTRM_NomSLDepn!AN97+PTRM_IndexRAB!AN97","v":18.154986011258853},{"$f":"AO97+PTRM_Capex!AO97-PTRM_NomSLDepn!AO97+PTRM_IndexRAB!AO97","v":9.290063708222565},{"$f":"AP97+PTRM_Capex!AP97-PTRM_NomSLDepn!AP97+PTRM_IndexRAB!AP97","v":-6.1339822110539899E-15},{"$f":"AQ97+PTRM_Capex!AQ97-PTRM_NomSLDepn!AQ97+PTRM_IndexRAB!AQ97","v":-6.2776237327262147E-15},{"$f":"'PTRM-RFM_Rollover'!AR97","v":3.2269606348516296E-15},{"$f":"AS97+PTRM_Capex!AS97-PTRM_NomSLDepn!AS97+PTRM_IndexRAB!AS97","v":3.3073619044494779E-15},{"$f":"AT97+PTRM_Capex!AT97-PTRM_NomSLDepn!AT97+PTRM_IndexRAB!AT97","v":3.3897664101832521E-15},{"$f":"AU97+PTRM_Capex!AU97-PTRM_NomSLDepn!AU97+PTRM_IndexRAB!AU97","v":3.4742240636406222E-15},{"$f":"AV97+PTRM_Capex!AV97-PTRM_NomSLDepn!AV97+PTRM_IndexRAB!AV97","v":3.5607860199803668E-15},{"$f":"'PTRM-RFM_Rollover'!AW97","v":3.6724621885173155E-15},{"$f":"AX97+PTRM_Capex!AX97-PTRM_NomSLDepn!AX97+PTRM_IndexRAB!AX97","v":3.756462472497225E-15},{"$f":"AY97+PTRM_Capex!AY97-PTRM_NomSLDepn!AY97+PTRM_IndexRAB!AY97","v":3.8423840962613176E-15},{"$f":"AZ97+PTRM_Capex!AZ97-PTRM_NomSLDepn!AZ97+PTRM_IndexRAB!AZ97","v":3.9302710066439527E-15},{"$f":"BA97+PTRM_Capex!BA97-PTRM_NomSLDepn!BA97+PTRM_IndexRAB!BA97","v":4.0201681556761078E-15}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M98+PTRM_Capex!M98-PTRM_NomSLDepn!M98+PTRM_IndexRAB!M98","v":129.44366334616421},{"$f":"'PTRM-RFM_Rollover'!N98","v":129.69026987096061},{"$f":"O98+PTRM_Capex!O98-PTRM_NomSLDepn!O98+PTRM_IndexRAB!O98","v":128.45427244017415},{"$f":"P98+PTRM_Capex!P98-PTRM_NomSLDepn!P98+PTRM_IndexRAB!P98","v":127.06777130058298},{"$f":"Q98+PTRM_Capex!Q98-PTRM_NomSLDepn!Q98+PTRM_IndexRAB!Q98","v":125.52381286444563},{"$f":"R98+PTRM_Capex!R98-PTRM_NomSLDepn!R98+PTRM_IndexRAB!R98","v":123.81518465310469},{"$f":"'PTRM-RFM_Rollover'!S98","v":124.43093961120093},{"$f":"T98+PTRM_Capex!T98-PTRM_NomSLDepn!T98+PTRM_IndexRAB!T98","v":122.28845668457615},{"$f":"U98+PTRM_Capex!U98-PTRM_NomSLDepn!U98+PTRM_IndexRAB!U98","v":119.95567478489065},{"$f":"V98+PTRM_Capex!V98-PTRM_NomSLDepn!V98+PTRM_IndexRAB!V98","v":117.42427872327578},{"$f":"W98+PTRM_Capex!W98-PTRM_NomSLDepn!W98+PTRM_IndexRAB!W98","v":114.68565289927051},{"$f":"'PTRM-RFM_Rollover'!X98","v":109.3888570135035},{"$f":"Y98+PTRM_Capex!Y98-PTRM_NomSLDepn!Y98+PTRM_IndexRAB!Y98","v":106.19021314301338},{"$f":"Z98+PTRM_Capex!Z98-PTRM_NomSLDepn!Z98+PTRM_IndexRAB!Z98","v":102.76693705194984},{"$f":"AA98+PTRM_Capex!AA98-PTRM_NomSLDepn!AA98+PTRM_IndexRAB!AA98","v":99.109886278000289},{"$f":"AB98+PTRM_Capex!AB98-PTRM_NomSLDepn!AB98+PTRM_IndexRAB!AB98","v":95.209603838887787},{"$f":"'PTRM-RFM_Rollover'!AC98","v":92.063746927271609},{"$f":"AD98+PTRM_Capex!AD98-PTRM_NomSLDepn!AD98+PTRM_IndexRAB!AD98","v":87.77686562901242},{"$f":"AE98+PTRM_Capex!AE98-PTRM_NomSLDepn!AE98+PTRM_IndexRAB!AE98","v":83.194395102244528},{"$f":"AF98+PTRM_Capex!AF98-PTRM_NomSLDepn!AF98+PTRM_IndexRAB!AF98","v":78.303579110690663},{"$f":"AG98+PTRM_Capex!AG98-PTRM_NomSLDepn!AG98+PTRM_IndexRAB!AG98","v":73.091190210952988},{"$f":"'PTRM-RFM_Rollover'!AH98","v":68.97286110311309},{"$f":"AI98+PTRM_Capex!AI98-PTRM_NomSLDepn!AI98+PTRM_IndexRAB!AI98","v":62.803582989525353},{"$f":"AJ98+PTRM_Capex!AJ98-PTRM_NomSLDepn!AJ98+PTRM_IndexRAB!AJ98","v":56.29258294360389},{"$f":"AK98+PTRM_Capex!AK98-PTRM_NomSLDepn!AK98+PTRM_IndexRAB!AK98","v":49.426867682533285},{"$f":"AL98+PTRM_Capex!AL98-PTRM_NomSLDepn!AL98+PTRM_IndexRAB!AL98","v":42.193013537757246},{"$f":"'PTRM-RFM_Rollover'!AM98","v":34.779891768169072},{"$f":"AN98+PTRM_Capex!AN98-PTRM_NomSLDepn!AN98+PTRM_IndexRAB!AN98","v":26.695758131485256},{"$f":"AO98+PTRM_Capex!AO98-PTRM_NomSLDepn!AO98+PTRM_IndexRAB!AO98","v":18.213934444014278},{"$f":"AP98+PTRM_Capex!AP98-PTRM_NomSLDepn!AP98+PTRM_IndexRAB!AP98","v":9.3202281322247789},{"$f":"AQ98+PTRM_Capex!AQ98-PTRM_NomSLDepn!AQ98+PTRM_IndexRAB!AQ98","v":1.7486012637846216E-15},{"$f":"'PTRM-RFM_Rollover'!AR98","v":1.8140234036534346E-15},{"$f":"AS98+PTRM_Capex!AS98-PTRM_NomSLDepn!AS98+PTRM_IndexRAB!AS98","v":1.8592206654851247E-15},{"$f":"AT98+PTRM_Capex!AT98-PTRM_NomSLDepn!AT98+PTRM_IndexRAB!AT98","v":1.9055440387401669E-15},{"$f":"AU98+PTRM_Capex!AU98-PTRM_NomSLDepn!AU98+PTRM_IndexRAB!AU98","v":1.9530215810239652E-15},{"$f":"AV98+PTRM_Capex!AV98-PTRM_NomSLDepn!AV98+PTRM_IndexRAB!AV98","v":2.0016820490105987E-15},{"$f":"'PTRM-RFM_Rollover'!AW98","v":2.0644603739670438E-15},{"$f":"AX98+PTRM_Capex!AX98-PTRM_NomSLDepn!AX98+PTRM_IndexRAB!AX98","v":2.1116808077732021E-15},{"$f":"AY98+PTRM_Capex!AY98-PTRM_NomSLDepn!AY98+PTRM_IndexRAB!AY98","v":2.1599813152862522E-15},{"$f":"AZ98+PTRM_Capex!AZ98-PTRM_NomSLDepn!AZ98+PTRM_IndexRAB!AZ98","v":2.209386601048662E-15},{"$f":"BA98+PTRM_Capex!BA98-PTRM_NomSLDepn!BA98+PTRM_IndexRAB!BA98","v":2.2599219346702785E-15}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N99","v":132.78482597928638},{"$f":"O99+PTRM_Capex!O99-PTRM_NomSLDepn!O99+PTRM_IndexRAB!O99","v":131.67590689420015},{"$f":"P99+PTRM_Capex!P99-PTRM_NomSLDepn!P99+PTRM_IndexRAB!P99","v":130.42098558992927},{"$f":"Q99+PTRM_Capex!Q99-PTRM_NomSLDepn!Q99+PTRM_IndexRAB!Q99","v":129.01325627340336},{"$f":"R99+PTRM_Capex!R99-PTRM_NomSLDepn!R99+PTRM_IndexRAB!R99","v":127.44565889321733},{"$f":"'PTRM-RFM_Rollover'!S99","v":128.28472440514989},{"$f":"T99+PTRM_Capex!T99-PTRM_NomSLDepn!T99+PTRM_IndexRAB!T99","v":126.29514846209771},{"$f":"U99+PTRM_Capex!U99-PTRM_NomSLDepn!U99+PTRM_IndexRAB!U99","v":124.12056712291421},{"$f":"V99+PTRM_Capex!V99-PTRM_NomSLDepn!V99+PTRM_IndexRAB!V99","v":121.75283577513972},{"$f":"W99+PTRM_Capex!W99-PTRM_NomSLDepn!W99+PTRM_IndexRAB!W99","v":119.18351465278086},{"$f":"'PTRM-RFM_Rollover'!X99","v":113.96389322518883},{"$f":"Y99+PTRM_Capex!Y99-PTRM_NomSLDepn!Y99+PTRM_IndexRAB!Y99","v":110.93878018127566},{"$f":"Z99+PTRM_Capex!Z99-PTRM_NomSLDepn!Z99+PTRM_IndexRAB!Z99","v":107.69481494647405},{"$f":"AA99+PTRM_Capex!AA99-PTRM_NomSLDepn!AA99+PTRM_IndexRAB!AA99","v":104.22303469266416},{"$f":"AB99+PTRM_Capex!AB99-PTRM_NomSLDepn!AB99+PTRM_IndexRAB!AB99","v":100.51416741861566},{"$f":"'PTRM-RFM_Rollover'!AC99","v":97.626937896002431},{"$f":"AD99+PTRM_Capex!AD99-PTRM_NomSLDepn!AD99+PTRM_IndexRAB!AD99","v":93.558349179834579},{"$f":"AE99+PTRM_Capex!AE99-PTRM_NomSLDepn!AE99+PTRM_IndexRAB!AE99","v":89.201872816648162},{"$f":"AF99+PTRM_Capex!AF99-PTRM_NomSLDepn!AF99+PTRM_IndexRAB!AF99","v":84.545008502964109},{"$f":"AG99+PTRM_Capex!AG99-PTRM_NomSLDepn!AG99+PTRM_IndexRAB!AG99","v":79.574792912308311},{"$f":"'PTRM-RFM_Rollover'!AH99","v":75.849641089327548},{"$f":"AI99+PTRM_Capex!AI99-PTRM_NomSLDepn!AI99+PTRM_IndexRAB!AI99","v":69.92858520150024},{"$f":"AJ99+PTRM_Capex!AJ99-PTRM_NomSLDepn!AJ99+PTRM_IndexRAB!AJ99","v":63.673822338280416},{"$f":"AK99+PTRM_Capex!AK99-PTRM_NomSLDepn!AK99+PTRM_IndexRAB!AK99","v":57.072602464604032},{"$f":"AL99+PTRM_Capex!AL99-PTRM_NomSLDepn!AL99+PTRM_IndexRAB!AL99","v":50.111752255921786},{"$f":"'PTRM-RFM_Rollover'!AM99","v":43.028483214175232},{"$f":"AN99+PTRM_Capex!AN99-PTRM_NomSLDepn!AN99+PTRM_IndexRAB!AN99","v":35.228876526148824},{"$f":"AO99+PTRM_Capex!AO99-PTRM_NomSLDepn!AO99+PTRM_IndexRAB!AO99","v":27.040382220129498},{"$f":"AP99+PTRM_Capex!AP99-PTRM_NomSLDepn!AP99+PTRM_IndexRAB!AP99","v":18.449063955132793},{"$f":"AQ99+PTRM_Capex!AQ99-PTRM_NomSLDepn!AQ99+PTRM_IndexRAB!AQ99","v":9.4405459411517292},{"$f":"'PTRM-RFM_Rollover'!AR99","v":6.5780714209040525E-15},{"$f":"AS99+PTRM_Capex!AS99-PTRM_NomSLDepn!AS99+PTRM_IndexRAB!AS99","v":6.7419672205720037E-15},{"$f":"AT99+PTRM_Capex!AT99-PTRM_NomSLDepn!AT99+PTRM_IndexRAB!AT99","v":6.9099465625778255E-15},{"$f":"AU99+PTRM_Capex!AU99-PTRM_NomSLDepn!AU99+PTRM_IndexRAB!AU99","v":7.0821111903344605E-15},{"$f":"AV99+PTRM_Capex!AV99-PTRM_NomSLDepn!AV99+PTRM_IndexRAB!AV99","v":7.2585653822407089E-15},{"$f":"'PTRM-RFM_Rollover'!AW99","v":7.4862142121381158E-15},{"$f":"AX99+PTRM_Capex!AX99-PTRM_NomSLDepn!AX99+PTRM_IndexRAB!AX99","v":7.6574465046638889E-15},{"$f":"AY99+PTRM_Capex!AY99-PTRM_NomSLDepn!AY99+PTRM_IndexRAB!AY99","v":7.8325953960436049E-15},{"$f":"AZ99+PTRM_Capex!AZ99-PTRM_NomSLDepn!AZ99+PTRM_IndexRAB!AZ99","v":8.0117504707029374E-15},{"$f":"BA99+PTRM_Capex!BA99-PTRM_NomSLDepn!BA99+PTRM_IndexRAB!BA99","v":8.1950033621335022E-15}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":1038.6956808504992},1135.9971009920293,1236.0269361215323,1335.0514042504774,1434.5953198359291,1516.3316161813621,1619.142031707268,1721.7013526137039,1825.9212643504277,1927.5769669615136,2045.150190882443,2005.7758024217871,1963.0003351199166,1916.6742948654155,1866.6427321749159,1849.8599161903824,1790.1638362959118,1726.2179497775846,1657.8442717358848,1584.8585018926053,1475.4798097368293,1393.309158120433,1306.1814696598219,1213.9020567021769,1116.2696397066802,1024.2847220231872,915.97113160081449,801.12251179353711,679.46654776631146,550.72102681396859,423.3670797234463,354.79366647882358,{"$f":"SUM(AK89:AK99)","v":290.65032424191645},231.53946679294683,177.82257774885744,130.76747213579461,89.053357605497041,54.544380372366362,27.769292087357581,9.4405459411517398,3.601308648554495E-14,3.6910369781877461E-14,3.7830009321244033E-14,3.877256212014618E-14,3.9738599073418315E-14,4.0984912236479375E-14,4.192236076284415E-14,4.288125156373456E-14,4.3862075088624787E-14,4.4865333005047362E-14]
[]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D107","v":1038.6956808504992},{"$f":"E107+PTRM_Capex!E107-PTRM_NomSLDepn!E107+PTRM_IndexRAB!E107","v":1030.2245019348384},{"$f":"F107+PTRM_Capex!F107-PTRM_NomSLDepn!F107+PTRM_IndexRAB!F107","v":1020.6074016925915},{"$f":"G107+PTRM_Capex!G107-PTRM_NomSLDepn!G107+PTRM_IndexRAB!G107","v":1009.7904337016022},{"$f":"H107+PTRM_Capex!H107-PTRM_NomSLDepn!H107+PTRM_IndexRAB!H107","v":997.71761875193693},{"$f":"'PTRM-RFM_Rollover'!I107","v":972.68457090796051},{"$f":"J107+PTRM_Capex!J107-PTRM_NomSLDepn!J107+PTRM_IndexRAB!J107","v":959.5361907616267},{"$f":"K107+PTRM_Capex!K107-PTRM_NomSLDepn!K107+PTRM_IndexRAB!K107","v":944.92220245737508},{"$f":"L107+PTRM_Capex!L107-PTRM_NomSLDepn!L107+PTRM_IndexRAB!L107","v":928.77175162645176},{"$f":"M107+PTRM_Capex!M107-PTRM_NomSLDepn!M107+PTRM_IndexRAB!M107","v":911.01119004359725},{"$f":"'PTRM-RFM_Rollover'!N107","v":899.25791271227149},{"$f":"O107+PTRM_Capex!O107-PTRM_NomSLDepn!O107+PTRM_IndexRAB!O107","v":876.37302109260145},{"$f":"P107+PTRM_Capex!P107-PTRM_NomSLDepn!P107+PTRM_IndexRAB!P107","v":851.70467254719438},{"$f":"Q107+PTRM_Capex!Q107-PTRM_NomSLDepn!Q107+PTRM_IndexRAB!Q107","v":825.17596996212762},{"$f":"R107+PTRM_Capex!R107-PTRM_NomSLDepn!R107+PTRM_IndexRAB!R107","v":796.70723278692435},{"$f":"'PTRM-RFM_Rollover'!S107","v":781.90371065061095},{"$f":"T107+PTRM_Capex!T107-PTRM_NomSLDepn!T107+PTRM_IndexRAB!T107","v":748.39441863824356},{"$f":"U107+PTRM_Capex!U107-PTRM_NomSLDepn!U107+PTRM_IndexRAB!U107","v":712.66650197372383},{"$f":"V107+PTRM_Capex!V107-PTRM_NomSLDepn!V107+PTRM_IndexRAB!V107","v":674.62856914038355},{"$f":"W107+PTRM_Capex!W107-PTRM_NomSLDepn!W107+PTRM_IndexRAB!W107","v":634.18600952190195},{"$f":"'PTRM-RFM_Rollover'!X107","v":578.84776361175193},{"$f":"Y107+PTRM_Capex!Y107-PTRM_NomSLDepn!Y107+PTRM_IndexRAB!Y107","v":533.82557071892268},{"$f":"Z107+PTRM_Capex!Z107-PTRM_NomSLDepn!Z107+PTRM_IndexRAB!Z107","v":486.22731693658966},{"$f":"AA107+PTRM_Capex!AA107-PTRM_NomSLDepn!AA107+PTRM_IndexRAB!AA107","v":435.95324169011462},{"$f":"AB107+PTRM_Capex!AB107-PTRM_NomSLDepn!AB107+PTRM_IndexRAB!AB107","v":382.90022858334027},{"$f":"'PTRM-RFM_Rollover'!AC107","v":330.57917480173779},{"$f":"AD107+PTRM_Capex!AD107-PTRM_NomSLDepn!AD107+PTRM_IndexRAB!AD107","v":271.54485842506085},{"$f":"AE107+PTRM_Capex!AE107-PTRM_NomSLDepn!AE107+PTRM_IndexRAB!AE107","v":209.11199879719422},{"$f":"AF107+PTRM_Capex!AF107-PTRM_NomSLDepn!AF107+PTRM_IndexRAB!AF107","v":143.14091861760735},{"$f":"AG107+PTRM_Capex!AG107-PTRM_NomSLDepn!AG107+PTRM_IndexRAB!AG107","v":73.486897095383483},{"$f":"'PTRM-RFM_Rollover'!AH107","v":1.8429702208777599E-14},{"$f":"AI107+PTRM_Capex!AI107-PTRM_NomSLDepn!AI107+PTRM_IndexRAB!AI107","v":1.8878914515554021E-14},{"$f":"AJ107+PTRM_Capex!AJ107-PTRM_NomSLDepn!AJ107+PTRM_IndexRAB!AJ107","v":1.9339076087504316E-14},{"$f":"AK107+PTRM_Capex!AK107-PTRM_NomSLDepn!AK107+PTRM_IndexRAB!AK107","v":1.9810453806025181E-14},{"$f":"AL107+PTRM_Capex!AL107-PTRM_NomSLDepn!AL107+PTRM_IndexRAB!AL107","v":2.0293321057578159E-14},{"$f":"'PTRM-RFM_Rollover'!AM107","v":2.0909845339906689E-14},{"$f":"AN107+PTRM_Capex!AN107-PTRM_NomSLDepn!AN107+PTRM_IndexRAB!AN107","v":2.1399498211273426E-14},{"$f":"AO107+PTRM_Capex!AO107-PTRM_NomSLDepn!AO107+PTRM_IndexRAB!AO107","v":2.1900617448389895E-14},{"$f":"AP107+PTRM_Capex!AP107-PTRM_NomSLDepn!AP107+PTRM_IndexRAB!AP107","v":2.2413471562994092E-14},{"$f":"AQ107+PTRM_Capex!AQ107-PTRM_NomSLDepn!AQ107+PTRM_IndexRAB!AQ107","v":2.2938335354653572E-14},{"$f":"'PTRM-RFM_Rollover'!AR107","v":2.3452061724009283E-14},{"$f":"AS107+PTRM_Capex!AS107-PTRM_NomSLDepn!AS107+PTRM_IndexRAB!AS107","v":2.4036381072975912E-14},{"$f":"AT107+PTRM_Capex!AT107-PTRM_NomSLDepn!AT107+PTRM_IndexRAB!AT107","v":2.4635259018350604E-14},{"$f":"AU107+PTRM_Capex!AU107-PTRM_NomSLDepn!AU107+PTRM_IndexRAB!AU107","v":2.5249058294534925E-14},{"$f":"AV107+PTRM_Capex!AV107-PTRM_NomSLDepn!AV107+PTRM_IndexRAB!AV107","v":2.5878150673631773E-14},{"$f":"'PTRM-RFM_Rollover'!AW107","v":2.6689761565113816E-14},{"$f":"AX107+PTRM_Capex!AX107-PTRM_NomSLDepn!AX107+PTRM_IndexRAB!AX107","v":2.7300236890859995E-14},{"$f":"AY107+PTRM_Capex!AY107-PTRM_NomSLDepn!AY107+PTRM_IndexRAB!AY107","v":2.7924675628097717E-14},{"$f":"AZ107+PTRM_Capex!AZ107-PTRM_NomSLDepn!AZ107+PTRM_IndexRAB!AZ107","v":2.8563397162152253E-14},{"$f":"BA107+PTRM_Capex!BA107-PTRM_NomSLDepn!BA107+PTRM_IndexRAB!BA107","v":2.9216728183654319E-14}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E108+PTRM_Capex!E108-PTRM_NomSLDepn!E108+PTRM_IndexRAB!E108","v":105.77259905719097},{"$f":"F108+PTRM_Capex!F108-PTRM_NomSLDepn!F108+PTRM_IndexRAB!F108","v":104.90996082011441},{"$f":"G108+PTRM_Capex!G108-PTRM_NomSLDepn!G108+PTRM_IndexRAB!G108","v":103.93063096752171},{"$f":"H108+PTRM_Capex!H108-PTRM_NomSLDepn!H108+PTRM_IndexRAB!H108","v":102.82911602005554},{"$f":"'PTRM-RFM_Rollover'!I108","v":100.39761844872172},{"$f":"J108+PTRM_Capex!J108-PTRM_NomSLDepn!J108+PTRM_IndexRAB!J108","v":99.199200341325607},{"$f":"K108+PTRM_Capex!K108-PTRM_NomSLDepn!K108+PTRM_IndexRAB!K108","v":97.858263273636169},{"$f":"L108+PTRM_Capex!L108-PTRM_NomSLDepn!L108+PTRM_IndexRAB!L108","v":96.367856211636607},{"$f":"M108+PTRM_Capex!M108-PTRM_NomSLDepn!M108+PTRM_IndexRAB!M108","v":94.720753075124435},{"$f":"'PTRM-RFM_Rollover'!N108","v":93.71122427078781},{"$f":"O108+PTRM_Capex!O108-PTRM_NomSLDepn!O108+PTRM_IndexRAB!O108","v":91.555289207107691},{"$f":"P108+PTRM_Capex!P108-PTRM_NomSLDepn!P108+PTRM_IndexRAB!P108","v":89.225331537463489},{"$f":"Q108+PTRM_Capex!Q108-PTRM_NomSLDepn!Q108+PTRM_IndexRAB!Q108","v":86.713796466813378},{"$f":"R108+PTRM_Capex!R108-PTRM_NomSLDepn!R108+PTRM_IndexRAB!R108","v":84.012854942552053},{"$f":"'PTRM-RFM_Rollover'!S108","v":82.775162576810146},{"$f":"T108+PTRM_Capex!T108-PTRM_NomSLDepn!T108+PTRM_IndexRAB!T108","v":79.581442695508457},{"$f":"U108+PTRM_Capex!U108-PTRM_NomSLDepn!U108+PTRM_IndexRAB!U108","v":76.170897681173713},{"$f":"V108+PTRM_Capex!V108-PTRM_NomSLDepn!V108+PTRM_IndexRAB!V108","v":72.534543084133205},{"$f":"W108+PTRM_Capex!W108-PTRM_NomSLDepn!W108+PTRM_IndexRAB!W108","v":68.66307715962283},{"$f":"'PTRM-RFM_Rollover'!X108","v":63.193889952833104},{"$f":"Y108+PTRM_Capex!Y108-PTRM_NomSLDepn!Y108+PTRM_IndexRAB!Y108","v":58.867407257151164},{"$f":"Z108+PTRM_Capex!Z108-PTRM_NomSLDepn!Z108+PTRM_IndexRAB!Z108","v":54.288759931824622},{"$f":"AA108+PTRM_Capex!AA108-PTRM_NomSLDepn!AA108+PTRM_IndexRAB!AA108","v":49.448133490339053},{"$f":"AB108+PTRM_Capex!AB108-PTRM_NomSLDepn!AB108+PTRM_IndexRAB!AB108","v":44.335382525309981},{"$f":"'PTRM-RFM_Rollover'!AC108","v":39.370849168175305},{"$f":"AD108+PTRM_Capex!AD108-PTRM_NomSLDepn!AD108+PTRM_IndexRAB!AD108","v":33.687566645526999},{"$f":"AE108+PTRM_Capex!AE108-PTRM_NomSLDepn!AE108+PTRM_IndexRAB!AE108","v":27.671693236365179},{"$f":"AF108+PTRM_Capex!AF108-PTRM_NomSLDepn!AF108+PTRM_IndexRAB!AF108","v":21.309492348042514},{"$f":"AG108+PTRM_Capex!AG108-PTRM_NomSLDepn!AG108+PTRM_IndexRAB!AG108","v":14.586730209259546},{"$f":"'PTRM-RFM_Rollover'!AH108","v":7.6471331661791888},{"$f":"AI108+PTRM_Capex!AI108-PTRM_NomSLDepn!AI108+PTRM_IndexRAB!AI108","v":0},{"$f":"AJ108+PTRM_Capex!AJ108-PTRM_NomSLDepn!AJ108+PTRM_IndexRAB!AJ108","v":0},{"$f":"AK108+PTRM_Capex!AK108-PTRM_NomSLDepn!AK108+PTRM_IndexRAB!AK108","v":0},{"$f":"AL108+PTRM_Capex!AL108-PTRM_NomSLDepn!AL108+PTRM_IndexRAB!AL108","v":0},{"$f":"'PTRM-RFM_Rollover'!AM108","v":0},{"$f":"AN108+PTRM_Capex!AN108-PTRM_NomSLDepn!AN108+PTRM_IndexRAB!AN108","v":0},{"$f":"AO108+PTRM_Capex!AO108-PTRM_NomSLDepn!AO108+PTRM_IndexRAB!AO108","v":0},{"$f":"AP108+PTRM_Capex!AP108-PTRM_NomSLDepn!AP108+PTRM_IndexRAB!AP108","v":0},{"$f":"AQ108+PTRM_Capex!AQ108-PTRM_NomSLDepn!AQ108+PTRM_IndexRAB!AQ108","v":0},{"$f":"'PTRM-RFM_Rollover'!AR108","v":0},{"$f":"AS108+PTRM_Capex!AS108-PTRM_NomSLDepn!AS108+PTRM_IndexRAB!AS108","v":0},{"$f":"AT108+PTRM_Capex!AT108-PTRM_NomSLDepn!AT108+PTRM_IndexRAB!AT108","v":0},{"$f":"AU108+PTRM_Capex!AU108-PTRM_NomSLDepn!AU108+PTRM_IndexRAB!AU108","v":0},{"$f":"AV108+PTRM_Capex!AV108-PTRM_NomSLDepn!AV108+PTRM_IndexRAB!AV108","v":0},{"$f":"'PTRM-RFM_Rollover'!AW108","v":0},{"$f":"AX108+PTRM_Capex!AX108-PTRM_NomSLDepn!AX108+PTRM_IndexRAB!AX108","v":0},{"$f":"AY108+PTRM_Capex!AY108-PTRM_NomSLDepn!AY108+PTRM_IndexRAB!AY108","v":0},{"$f":"AZ108+PTRM_Capex!AZ108-PTRM_NomSLDepn!AZ108+PTRM_IndexRAB!AZ108","v":0},{"$f":"BA108+PTRM_Capex!BA108-PTRM_NomSLDepn!BA108+PTRM_IndexRAB!BA108","v":0}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F109+PTRM_Capex!F109-PTRM_NomSLDepn!F109+PTRM_IndexRAB!F109","v":110.50957360882643},{"$f":"G109+PTRM_Capex!G109-PTRM_NomSLDepn!G109+PTRM_IndexRAB!G109","v":109.60830253666099},{"$f":"H109+PTRM_Capex!H109-PTRM_NomSLDepn!H109+PTRM_IndexRAB!H109","v":108.58511387157111},{"$f":"'PTRM-RFM_Rollover'!I109","v":106.16313840633289},{"$f":"J109+PTRM_Capex!J109-PTRM_NomSLDepn!J109+PTRM_IndexRAB!J109","v":105.05130024203605},{"$f":"K109+PTRM_Capex!K109-PTRM_NomSLDepn!K109+PTRM_IndexRAB!K109","v":103.79733244518177},{"$f":"L109+PTRM_Capex!L109-PTRM_NomSLDepn!L109+PTRM_IndexRAB!L109","v":102.39423957624616},{"$f":"M109+PTRM_Capex!M109-PTRM_NomSLDepn!M109+PTRM_IndexRAB!M109","v":100.8347484033262},{"$f":"'PTRM-RFM_Rollover'!N109","v":99.966599519344058},{"$f":"O109+PTRM_Capex!O109-PTRM_NomSLDepn!O109+PTRM_IndexRAB!O109","v":97.888722207204765},{"$f":"P109+PTRM_Capex!P109-PTRM_NomSLDepn!P109+PTRM_IndexRAB!P109","v":95.63667897345583},{"$f":"Q109+PTRM_Capex!Q109-PTRM_NomSLDepn!Q109+PTRM_IndexRAB!Q109","v":93.202855481626315},{"$f":"R109+PTRM_Capex!R109-PTRM_NomSLDepn!R109+PTRM_IndexRAB!R109","v":90.579360155878462},{"$f":"'PTRM-RFM_Rollover'!S109","v":89.554807089182447},{"$f":"T109+PTRM_Capex!T109-PTRM_NomSLDepn!T109+PTRM_IndexRAB!T109","v":86.437152838232294},{"$f":"U109+PTRM_Capex!U109-PTRM_NomSLDepn!U109+PTRM_IndexRAB!U109","v":83.102142130806484},{"$f":"V109+PTRM_Capex!V109-PTRM_NomSLDepn!V109+PTRM_IndexRAB!V109","v":79.540713901750848},{"$f":"W109+PTRM_Capex!W109-PTRM_NomSLDepn!W109+PTRM_IndexRAB!W109","v":75.743486227486443},{"$f":"'PTRM-RFM_Rollover'!X109","v":70.197811388865247},{"$f":"Y109+PTRM_Capex!Y109-PTRM_NomSLDepn!Y109+PTRM_IndexRAB!Y109","v":65.936746642683687},{"$f":"Z109+PTRM_Capex!Z109-PTRM_NomSLDepn!Z109+PTRM_IndexRAB!Z109","v":61.422478038993368},{"$f":"AA109+PTRM_Capex!AA109-PTRM_NomSLDepn!AA109+PTRM_IndexRAB!AA109","v":56.645099895606542},{"$f":"AB109+PTRM_Capex!AB109-PTRM_NomSLDepn!AB109+PTRM_IndexRAB!AB109","v":51.594371739730448},{"$f":"'PTRM-RFM_Rollover'!AC109","v":46.771520983678258},{"$f":"AD109+PTRM_Capex!AD109-PTRM_NomSLDepn!AD109+PTRM_IndexRAB!AD109","v":41.163359249246},{"$f":"AE109+PTRM_Capex!AE109-PTRM_NomSLDepn!AE109+PTRM_IndexRAB!AE109","v":35.221323323238174},{"$f":"AF109+PTRM_Capex!AF109-PTRM_NomSLDepn!AF109+PTRM_IndexRAB!AF109","v":28.931554025107715},{"$f":"AG109+PTRM_Capex!AG109-PTRM_NomSLDepn!AG109+PTRM_IndexRAB!AG109","v":22.279689350733573},{"$f":"'PTRM-RFM_Rollover'!AH109","v":15.573584019810987},{"$f":"AI109+PTRM_Capex!AI109-PTRM_NomSLDepn!AI109+PTRM_IndexRAB!AI109","v":7.9765901282653155},{"$f":"AJ109+PTRM_Capex!AJ109-PTRM_NomSLDepn!AJ109+PTRM_IndexRAB!AJ109","v":-4.9960036108132044E-16},{"$f":"AK109+PTRM_Capex!AK109-PTRM_NomSLDepn!AK109+PTRM_IndexRAB!AK109","v":-5.1177780313248847E-16},{"$f":"AL109+PTRM_Capex!AL109-PTRM_NomSLDepn!AL109+PTRM_IndexRAB!AL109","v":-5.2425206261306873E-16},{"$f":"'PTRM-RFM_Rollover'!AM109","v":0},{"$f":"AN109+PTRM_Capex!AN109-PTRM_NomSLDepn!AN109+PTRM_IndexRAB!AN109","v":0},{"$f":"AO109+PTRM_Capex!AO109-PTRM_NomSLDepn!AO109+PTRM_IndexRAB!AO109","v":0},{"$f":"AP109+PTRM_Capex!AP109-PTRM_NomSLDepn!AP109+PTRM_IndexRAB!AP109","v":0},{"$f":"AQ109+PTRM_Capex!AQ109-PTRM_NomSLDepn!AQ109+PTRM_IndexRAB!AQ109","v":0},{"$f":"'PTRM-RFM_Rollover'!AR109","v":0},{"$f":"AS109+PTRM_Capex!AS109-PTRM_NomSLDepn!AS109+PTRM_IndexRAB!AS109","v":0},{"$f":"AT109+PTRM_Capex!AT109-PTRM_NomSLDepn!AT109+PTRM_IndexRAB!AT109","v":0},{"$f":"AU109+PTRM_Capex!AU109-PTRM_NomSLDepn!AU109+PTRM_IndexRAB!AU109","v":0},{"$f":"AV109+PTRM_Capex!AV109-PTRM_NomSLDepn!AV109+PTRM_IndexRAB!AV109","v":0},{"$f":"'PTRM-RFM_Rollover'!AW109","v":0},{"$f":"AX109+PTRM_Capex!AX109-PTRM_NomSLDepn!AX109+PTRM_IndexRAB!AX109","v":0},{"$f":"AY109+PTRM_Capex!AY109-PTRM_NomSLDepn!AY109+PTRM_IndexRAB!AY109","v":0},{"$f":"AZ109+PTRM_Capex!AZ109-PTRM_NomSLDepn!AZ109+PTRM_IndexRAB!AZ109","v":0},{"$f":"BA109+PTRM_Capex!BA109-PTRM_NomSLDepn!BA109+PTRM_IndexRAB!BA109","v":0}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G110+PTRM_Capex!G110-PTRM_NomSLDepn!G110+PTRM_IndexRAB!G110","v":111.72203704469227},{"$f":"H110+PTRM_Capex!H110-PTRM_NomSLDepn!H110+PTRM_IndexRAB!H110","v":110.8108776145763},{"$f":"'PTRM-RFM_Rollover'!I110","v":108.47762111941289},{"$f":"J110+PTRM_Capex!J110-PTRM_NomSLDepn!J110+PTRM_IndexRAB!J110","v":107.48899073566859},{"$f":"K110+PTRM_Capex!K110-PTRM_NomSLDepn!K110+PTRM_IndexRAB!K110","v":106.36326702463579},{"$f":"L110+PTRM_Capex!L110-PTRM_NomSLDepn!L110+PTRM_IndexRAB!L110","v":105.09363864964367},{"$f":"M110+PTRM_Capex!M110-PTRM_NomSLDepn!M110+PTRM_IndexRAB!M110","v":103.67302280638309},{"$f":"'PTRM-RFM_Rollover'!N110","v":102.97509737727191},{"$f":"O110+PTRM_Capex!O110-PTRM_NomSLDepn!O110+PTRM_IndexRAB!O110","v":101.04345375054986},{"$f":"P110+PTRM_Capex!P110-PTRM_NomSLDepn!P110+PTRM_IndexRAB!P110","v":98.943193252563873},{"$f":"Q110+PTRM_Capex!Q110-PTRM_NomSLDepn!Q110+PTRM_IndexRAB!Q110","v":96.666890693232389},{"$f":"R110+PTRM_Capex!R110-PTRM_NomSLDepn!R110+PTRM_IndexRAB!R110","v":94.206849713384003},{"$f":"'PTRM-RFM_Rollover'!S110","v":93.429628766620198},{"$f":"T110+PTRM_Capex!T110-PTRM_NomSLDepn!T110+PTRM_IndexRAB!T110","v":90.490195959816489},{"$f":"U110+PTRM_Capex!U110-PTRM_NomSLDepn!U110+PTRM_IndexRAB!U110","v":87.339978196268746},{"$f":"V110+PTRM_Capex!V110-PTRM_NomSLDepn!V110+PTRM_IndexRAB!V110","v":83.970133714972306},{"$f":"W110+PTRM_Capex!W110-PTRM_NomSLDepn!W110+PTRM_IndexRAB!W110","v":80.371506809069487},{"$f":"'PTRM-RFM_Rollover'!X110","v":74.930359293776306},{"$f":"Y110+PTRM_Capex!Y110-PTRM_NomSLDepn!Y110+PTRM_IndexRAB!Y110","v":70.874206999929754},{"$f":"Z110+PTRM_Capex!Z110-PTRM_NomSLDepn!Z110+PTRM_IndexRAB!Z110","v":66.572084485197351},{"$f":"AA110+PTRM_Capex!AA110-PTRM_NomSLDepn!AA110+PTRM_IndexRAB!AA110","v":62.014318350597023},{"$f":"AB110+PTRM_Capex!AB110-PTRM_NomSLDepn!AB110+PTRM_IndexRAB!AB110","v":57.19090746709125},{"$f":"'PTRM-RFM_Rollover'!AC110","v":52.667848413205611},{"$f":"AD110+PTRM_Capex!AD110-PTRM_NomSLDepn!AD110+PTRM_IndexRAB!AD110","v":47.318365631724525},{"$f":"AE110+PTRM_Capex!AE110-PTRM_NomSLDepn!AE110+PTRM_IndexRAB!AE110","v":41.644634226574858},{"$f":"AF110+PTRM_Capex!AF110-PTRM_NomSLDepn!AF110+PTRM_IndexRAB!AF110","v":35.633125029732632},{"$f":"AG110+PTRM_Capex!AG110-PTRM_NomSLDepn!AG110+PTRM_IndexRAB!AG110","v":29.269816821475032},{"$f":"'PTRM-RFM_Rollover'!AH110","v":23.017172159810563},{"$f":"AI110+PTRM_Capex!AI110-PTRM_NomSLDepn!AI110+PTRM_IndexRAB!AI110","v":15.71880075876985},{"$f":"AJ110+PTRM_Capex!AJ110-PTRM_NomSLDepn!AJ110+PTRM_IndexRAB!AJ110","v":8.0509682807165852},{"$f":"AK110+PTRM_Capex!AK110-PTRM_NomSLDepn!AK110+PTRM_IndexRAB!AK110","v":2.1649348980190553E-15},{"$f":"AL110+PTRM_Capex!AL110-PTRM_NomSLDepn!AL110+PTRM_IndexRAB!AL110","v":2.2177038135741168E-15},{"$f":"'PTRM-RFM_Rollover'!AM110","v":0},{"$f":"AN110+PTRM_Capex!AN110-PTRM_NomSLDepn!AN110+PTRM_IndexRAB!AN110","v":0},{"$f":"AO110+PTRM_Capex!AO110-PTRM_NomSLDepn!AO110+PTRM_IndexRAB!AO110","v":0},{"$f":"AP110+PTRM_Capex!AP110-PTRM_NomSLDepn!AP110+PTRM_IndexRAB!AP110","v":0},{"$f":"AQ110+PTRM_Capex!AQ110-PTRM_NomSLDepn!AQ110+PTRM_IndexRAB!AQ110","v":0},{"$f":"'PTRM-RFM_Rollover'!AR110","v":0},{"$f":"AS110+PTRM_Capex!AS110-PTRM_NomSLDepn!AS110+PTRM_IndexRAB!AS110","v":0},{"$f":"AT110+PTRM_Capex!AT110-PTRM_NomSLDepn!AT110+PTRM_IndexRAB!AT110","v":0},{"$f":"AU110+PTRM_Capex!AU110-PTRM_NomSLDepn!AU110+PTRM_IndexRAB!AU110","v":0},{"$f":"AV110+PTRM_Capex!AV110-PTRM_NomSLDepn!AV110+PTRM_IndexRAB!AV110","v":0},{"$f":"'PTRM-RFM_Rollover'!AW110","v":0},{"$f":"AX110+PTRM_Capex!AX110-PTRM_NomSLDepn!AX110+PTRM_IndexRAB!AX110","v":0},{"$f":"AY110+PTRM_Capex!AY110-PTRM_NomSLDepn!AY110+PTRM_IndexRAB!AY110","v":0},{"$f":"AZ110+PTRM_Capex!AZ110-PTRM_NomSLDepn!AZ110+PTRM_IndexRAB!AZ110","v":0},{"$f":"BA110+PTRM_Capex!BA110-PTRM_NomSLDepn!BA110+PTRM_IndexRAB!BA110","v":0}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H111+PTRM_Capex!H111-PTRM_NomSLDepn!H111+PTRM_IndexRAB!H111","v":114.65259357778899},{"$f":"'PTRM-RFM_Rollover'!I111","v":112.37206232241505},{"$f":"J111+PTRM_Capex!J111-PTRM_NomSLDepn!J111+PTRM_IndexRAB!J111","v":111.4901460646563},{"$f":"K111+PTRM_Capex!K111-PTRM_NomSLDepn!K111+PTRM_IndexRAB!K111","v":110.47406049096665},{"$f":"L111+PTRM_Capex!L111-PTRM_NomSLDepn!L111+PTRM_IndexRAB!L111","v":109.31707438013245},{"$f":"M111+PTRM_Capex!M111-PTRM_NomSLDepn!M111+PTRM_IndexRAB!M111","v":108.01218723829622},{"$f":"'PTRM-RFM_Rollover'!N111","v":107.47163330788398},{"$f":"O111+PTRM_Capex!O111-PTRM_NomSLDepn!O111+PTRM_IndexRAB!O111","v":105.65536865023773},{"$f":"P111+PTRM_Capex!P111-PTRM_NomSLDepn!P111+PTRM_IndexRAB!P111","v":103.67344753843265},{"$f":"Q111+PTRM_Capex!Q111-PTRM_NomSLDepn!Q111+PTRM_IndexRAB!Q111","v":101.51852073740962},{"$f":"R111+PTRM_Capex!R111-PTRM_NomSLDepn!R111+PTRM_IndexRAB!R111","v":99.182969791684272},{"$f":"'PTRM-RFM_Rollover'!S111","v":98.637930355857861},{"$f":"T111+PTRM_Capex!T111-PTRM_NomSLDepn!T111+PTRM_IndexRAB!T111","v":95.830409630638911},{"$f":"U111+PTRM_Capex!U111-PTRM_NomSLDepn!U111+PTRM_IndexRAB!U111","v":92.815444745555496},{"$f":"V111+PTRM_Capex!V111-PTRM_NomSLDepn!V111+PTRM_IndexRAB!V111","v":89.584278543872472},{"$f":"W111+PTRM_Capex!W111-PTRM_NomSLDepn!W111+PTRM_IndexRAB!W111","v":86.127842065452469},{"$f":"'PTRM-RFM_Rollover'!X111","v":80.708770344200019},{"$f":"Y111+PTRM_Capex!Y111-PTRM_NomSLDepn!Y111+PTRM_IndexRAB!Y111","v":76.794223087181706},{"$f":"Z111+PTRM_Capex!Z111-PTRM_NomSLDepn!Z111+PTRM_IndexRAB!Z111","v":72.637175569125716},{"$f":"AA111+PTRM_Capex!AA111-PTRM_NomSLDepn!AA111+PTRM_IndexRAB!AA111","v":68.228039415788345},{"$f":"AB111+PTRM_Capex!AB111-PTRM_NomSLDepn!AB111+PTRM_IndexRAB!AB111","v":63.556900606118027},{"$f":"'PTRM-RFM_Rollover'!AC111","v":59.262003733209546},{"$f":"AD111+PTRM_Capex!AD111-PTRM_NomSLDepn!AD111+PTRM_IndexRAB!AD111","v":54.087874455058184},{"$f":"AE111+PTRM_Capex!AE111-PTRM_NomSLDepn!AE111+PTRM_IndexRAB!AE111","v":48.59415937457473},{"$f":"AF111+PTRM_Capex!AF111-PTRM_NomSLDepn!AF111+PTRM_IndexRAB!AF111","v":42.767453306655874},{"$f":"AG111+PTRM_Capex!AG111-PTRM_NomSLDepn!AG111+PTRM_IndexRAB!AG111","v":36.593862311001985},{"$f":"'PTRM-RFM_Rollover'!AH111","v":30.695091677713346},{"$f":"AI111+PTRM_Capex!AI111-PTRM_NomSLDepn!AI111+PTRM_IndexRAB!AI111","v":23.582448807338064},{"$f":"AJ111+PTRM_Capex!AJ111-PTRM_NomSLDepn!AJ111+PTRM_IndexRAB!AJ111","v":16.104837363717557},{"$f":"AK111+PTRM_Capex!AK111-PTRM_NomSLDepn!AK111+PTRM_IndexRAB!AK111","v":8.2486912819382621},{"$f":"AL111+PTRM_Capex!AL111-PTRM_NomSLDepn!AL111+PTRM_IndexRAB!AL111","v":1.3600232051658168E-15},{"$f":"'PTRM-RFM_Rollover'!AM111","v":-7.4940704035158969E-15},{"$f":"AN111+PTRM_Capex!AN111-PTRM_NomSLDepn!AN111+PTRM_IndexRAB!AN111","v":-7.6695615672072309E-15},{"$f":"AO111+PTRM_Capex!AO111-PTRM_NomSLDepn!AO111+PTRM_IndexRAB!AO111","v":-7.8491622664213817E-15},{"$f":"AP111+PTRM_Capex!AP111-PTRM_NomSLDepn!AP111+PTRM_IndexRAB!AP111","v":-8.0329687355319663E-15},{"$f":"AQ111+PTRM_Capex!AQ111-PTRM_NomSLDepn!AQ111+PTRM_IndexRAB!AQ111","v":-8.2210794624652534E-15},{"$f":"'PTRM-RFM_Rollover'!AR111","v":-8.4051985469209722E-15},{"$f":"AS111+PTRM_Capex!AS111-PTRM_NomSLDepn!AS111+PTRM_IndexRAB!AS111","v":-8.6146180939386286E-15},{"$f":"AT111+PTRM_Capex!AT111-PTRM_NomSLDepn!AT111+PTRM_IndexRAB!AT111","v":-8.829255429260541E-15},{"$f":"AU111+PTRM_Capex!AU111-PTRM_NomSLDepn!AU111+PTRM_IndexRAB!AU111","v":-9.049240556581092E-15},{"$f":"AV111+PTRM_Capex!AV111-PTRM_NomSLDepn!AV111+PTRM_IndexRAB!AV111","v":-9.2747067186989674E-15},{"$f":"'PTRM-RFM_Rollover'!AW111","v":-9.5655873570850688E-15},{"$f":"AX111+PTRM_Capex!AX111-PTRM_NomSLDepn!AX111+PTRM_IndexRAB!AX111","v":-9.7843811834564103E-15},{"$f":"AY111+PTRM_Capex!AY111-PTRM_NomSLDepn!AY111+PTRM_IndexRAB!AY111","v":-1.0008179484375022E-14},{"$f":"AZ111+PTRM_Capex!AZ111-PTRM_NomSLDepn!AZ111+PTRM_IndexRAB!AZ111","v":-1.0237096727264E-14},{"$f":"BA111+PTRM_Capex!BA111-PTRM_NomSLDepn!BA111+PTRM_IndexRAB!BA111","v":-1.0471249997761565E-14}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I112","v":116.23660497651913},{"$f":"J112+PTRM_Capex!J112-PTRM_NomSLDepn!J112+PTRM_IndexRAB!J112","v":115.46164999312458},{"$f":"K112+PTRM_Capex!K112-PTRM_NomSLDepn!K112+PTRM_IndexRAB!K112","v":114.55548609284457},{"$f":"L112+PTRM_Capex!L112-PTRM_NomSLDepn!L112+PTRM_IndexRAB!L112","v":113.51146398941631},{"$f":"M112+PTRM_Capex!M112-PTRM_NomSLDepn!M112+PTRM_IndexRAB!M112","v":112.32266739162176},{"$f":"'PTRM-RFM_Rollover'!N112","v":111.93964481805891},{"$f":"O112+PTRM_Capex!O112-PTRM_NomSLDepn!O112+PTRM_IndexRAB!O112","v":110.23925861481989},{"$f":"P112+PTRM_Capex!P112-PTRM_NomSLDepn!P112+PTRM_IndexRAB!P112","v":108.37622124258957},{"$f":"Q112+PTRM_Capex!Q112-PTRM_NomSLDepn!Q112+PTRM_IndexRAB!Q112","v":106.34326140682958},{"$f":"R112+PTRM_Capex!R112-PTRM_NomSLDepn!R112+PTRM_IndexRAB!R112","v":104.13284061389875},{"$f":"'PTRM-RFM_Rollover'!S112","v":103.82015056619302},{"$f":"T112+PTRM_Capex!T112-PTRM_NomSLDepn!T112+PTRM_IndexRAB!T112","v":101.14530978209635},{"$f":"U112+PTRM_Capex!U112-PTRM_NomSLDepn!U112+PTRM_IndexRAB!U112","v":98.266421787919555},{"$f":"V112+PTRM_Capex!V112-PTRM_NomSLDepn!V112+PTRM_IndexRAB!V112","v":95.174816396527703},{"$f":"W112+PTRM_Capex!W112-PTRM_NomSLDepn!W112+PTRM_IndexRAB!W112","v":91.861513843974095},{"$f":"'PTRM-RFM_Rollover'!X112","v":86.46597886516615},{"$f":"Y112+PTRM_Capex!Y112-PTRM_NomSLDepn!Y112+PTRM_IndexRAB!Y112","v":82.694103423989631},{"$f":"Z112+PTRM_Capex!Z112-PTRM_NomSLDepn!Z112+PTRM_IndexRAB!Z112","v":78.683263284195206},{"$f":"AA112+PTRM_Capex!AA112-PTRM_NomSLDepn!AA112+PTRM_IndexRAB!AA112","v":74.423957685429329},{"$f":"AB112+PTRM_Capex!AB112-PTRM_NomSLDepn!AB112+PTRM_IndexRAB!AB112","v":69.906362391639377},{"$f":"'PTRM-RFM_Rollover'!AC112","v":65.840804758567558},{"$f":"AD112+PTRM_Capex!AD112-PTRM_NomSLDepn!AD112+PTRM_IndexRAB!AD112","v":60.843437943920449},{"$f":"AE112+PTRM_Capex!AE112-PTRM_NomSLDepn!AE112+PTRM_IndexRAB!AE112","v":55.531234612654949},{"$f":"AF112+PTRM_Capex!AF112-PTRM_NomSLDepn!AF112+PTRM_IndexRAB!AF112","v":49.890917182860342},{"$f":"AG112+PTRM_Capex!AG112-PTRM_NomSLDepn!AG112+PTRM_IndexRAB!AG112","v":43.908722745816362},{"$f":"'PTRM-RFM_Rollover'!AH112","v":38.365446445399023},{"$f":"AI112+PTRM_Capex!AI112-PTRM_NomSLDepn!AI112+PTRM_IndexRAB!AI112","v":31.440463902831347},{"$f":"AJ112+PTRM_Capex!AJ112-PTRM_NomSLDepn!AJ112+PTRM_IndexRAB!AJ112","v":24.155103957738525},{"$f":"AK112+PTRM_Capex!AK112-PTRM_NomSLDepn!AK112+PTRM_IndexRAB!AK112","v":16.495912868133576},{"$f":"AL112+PTRM_Capex!AL112-PTRM_NomSLDepn!AL112+PTRM_IndexRAB!AL112","v":8.4489951428840158},{"$f":"'PTRM-RFM_Rollover'!AM112","v":4.4270143106928117E-15},{"$f":"AN112+PTRM_Capex!AN112-PTRM_NomSLDepn!AN112+PTRM_IndexRAB!AN112","v":4.5306831917186935E-15},{"$f":"AO112+PTRM_Capex!AO112-PTRM_NomSLDepn!AO112+PTRM_IndexRAB!AO112","v":4.6367797217510847E-15},{"$f":"AP112+PTRM_Capex!AP112-PTRM_NomSLDepn!AP112+PTRM_IndexRAB!AP112","v":4.7453607498621522E-15},{"$f":"AQ112+PTRM_Capex!AQ112-PTRM_NomSLDepn!AQ112+PTRM_IndexRAB!AQ112","v":4.8564844563778785E-15},{"$f":"'PTRM-RFM_Rollover'!AR112","v":4.9652501575080286E-15},{"$f":"AS112+PTRM_Capex!AS112-PTRM_NomSLDepn!AS112+PTRM_IndexRAB!AS112","v":5.0889617430238264E-15},{"$f":"AT112+PTRM_Capex!AT112-PTRM_NomSLDepn!AT112+PTRM_IndexRAB!AT112","v":5.2157556619378102E-15},{"$f":"AU112+PTRM_Capex!AU112-PTRM_NomSLDepn!AU112+PTRM_IndexRAB!AU112","v":5.3457087120627144E-15},{"$f":"AV112+PTRM_Capex!AV112-PTRM_NomSLDepn!AV112+PTRM_IndexRAB!AV112","v":5.4788996046655561E-15},{"$f":"'PTRM-RFM_Rollover'!AW112","v":5.6507331583288081E-15},{"$f":"AX112+PTRM_Capex!AX112-PTRM_NomSLDepn!AX112+PTRM_IndexRAB!AX112","v":5.7799824645513307E-15},{"$f":"AY112+PTRM_Capex!AY112-PTRM_NomSLDepn!AY112+PTRM_IndexRAB!AY112","v":5.9121880921379896E-15},{"$f":"AZ112+PTRM_Capex!AZ112-PTRM_NomSLDepn!AZ112+PTRM_IndexRAB!AZ112","v":6.0474176610727029E-15},{"$f":"BA112+PTRM_Capex!BA112-PTRM_NomSLDepn!BA112+PTRM_IndexRAB!BA112","v":6.185740338012316E-15}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J113+PTRM_Capex!J113-PTRM_NomSLDepn!J113+PTRM_IndexRAB!J113","v":120.91455356883037},{"$f":"K113+PTRM_Capex!K113-PTRM_NomSLDepn!K113+PTRM_IndexRAB!K113","v":120.10841047929311},{"$f":"L113+PTRM_Capex!L113-PTRM_NomSLDepn!L113+PTRM_IndexRAB!L113","v":119.16577796275772},{"$f":"M113+PTRM_Capex!M113-PTRM_NomSLDepn!M113+PTRM_IndexRAB!M113","v":118.07973913206818},{"$f":"'PTRM-RFM_Rollover'!N113","v":117.85142124909059},{"$f":"O113+PTRM_Capex!O113-PTRM_NomSLDepn!O113+PTRM_IndexRAB!O113","v":116.24722951448899},{"$f":"P113+PTRM_Capex!P113-PTRM_NomSLDepn!P113+PTRM_IndexRAB!P113","v":114.4814102147005},{"$f":"Q113+PTRM_Capex!Q113-PTRM_NomSLDepn!Q113+PTRM_IndexRAB!Q113","v":112.54668071510511},{"$f":"R113+PTRM_Capex!R113-PTRM_NomSLDepn!R113+PTRM_IndexRAB!R113","v":110.43548991219127},{"$f":"'PTRM-RFM_Rollover'!S113","v":110.35411034985304},{"$f":"T113+PTRM_Capex!T113-PTRM_NomSLDepn!T113+PTRM_IndexRAB!T113","v":107.7803784123425},{"$f":"U113+PTRM_Capex!U113-PTRM_NomSLDepn!U113+PTRM_IndexRAB!U113","v":105.00350561519802},{"$f":"V113+PTRM_Capex!V113-PTRM_NomSLDepn!V113+PTRM_IndexRAB!V113","v":102.01480221102321},{"$f":"W113+PTRM_Capex!W113-PTRM_NomSLDepn!W113+PTRM_IndexRAB!W113","v":98.80526728770981},{"$f":"'PTRM-RFM_Rollover'!X113","v":93.366600532618804},{"$f":"Y113+PTRM_Capex!Y113-PTRM_NomSLDepn!Y113+PTRM_IndexRAB!Y113","v":89.692334259771343},{"$f":"Z113+PTRM_Capex!Z113-PTRM_NomSLDepn!Z113+PTRM_IndexRAB!Z113","v":85.779716634939035},{"$f":"AA113+PTRM_Capex!AA113-PTRM_NomSLDepn!AA113+PTRM_IndexRAB!AA113","v":81.619217682606291},{"$f":"AB113+PTRM_Capex!AB113-PTRM_NomSLDepn!AB113+PTRM_IndexRAB!AB113","v":77.200982135018805},{"$f":"'PTRM-RFM_Rollover'!AC113","v":73.317116494684342},{"$f":"AD113+PTRM_Capex!AD113-PTRM_NomSLDepn!AD113+PTRM_IndexRAB!AD113","v":68.436658557538891},{"$f":"AE113+PTRM_Capex!AE113-PTRM_NomSLDepn!AE113+PTRM_IndexRAB!AE113","v":63.242264478747245},{"$f":"AF113+PTRM_Capex!AF113-PTRM_NomSLDepn!AF113+PTRM_IndexRAB!AF113","v":57.720621070785548},{"$f":"AG113+PTRM_Capex!AG113-PTRM_NomSLDepn!AG113+PTRM_IndexRAB!AG113","v":51.857927266928904},{"$f":"'PTRM-RFM_Rollover'!AH113","v":46.605702953673472},{"$f":"AI113+PTRM_Capex!AI113-PTRM_NomSLDepn!AI113+PTRM_IndexRAB!AI113","v":39.784739512351223},{"$f":"AJ113+PTRM_Capex!AJ113-PTRM_NomSLDepn!AJ113+PTRM_IndexRAB!AJ113","v":32.603573851325137},{"$f":"AK113+PTRM_Capex!AK113-PTRM_NomSLDepn!AK113+PTRM_IndexRAB!AK113","v":25.048698969789768},{"$f":"AL113+PTRM_Capex!AL113-PTRM_NomSLDepn!AL113+PTRM_IndexRAB!AL113","v":17.106163417416496},{"$f":"'PTRM-RFM_Rollover'!AM113","v":8.8129298896539385},{"$f":"AN113+PTRM_Capex!AN113-PTRM_NomSLDepn!AN113+PTRM_IndexRAB!AN113","v":-2.4980018054066022E-16},{"$f":"AO113+PTRM_Capex!AO113-PTRM_NomSLDepn!AO113+PTRM_IndexRAB!AO113","v":-2.5564983526939334E-16},{"$f":"AP113+PTRM_Capex!AP113-PTRM_NomSLDepn!AP113+PTRM_IndexRAB!AP113","v":-2.6163647332764741E-16},{"$f":"AQ113+PTRM_Capex!AQ113-PTRM_NomSLDepn!AQ113+PTRM_IndexRAB!AQ113","v":-2.677633025000587E-16},{"$f":"'PTRM-RFM_Rollover'!AR113","v":1.7054039860616564E-15},{"$f":"AS113+PTRM_Capex!AS113-PTRM_NomSLDepn!AS113+PTRM_IndexRAB!AS113","v":1.7478949430865762E-15},{"$f":"AT113+PTRM_Capex!AT113-PTRM_NomSLDepn!AT113+PTRM_IndexRAB!AT113","v":1.7914445826545475E-15},{"$f":"AU113+PTRM_Capex!AU113-PTRM_NomSLDepn!AU113+PTRM_IndexRAB!AU113","v":1.8360792823481295E-15},{"$f":"AV113+PTRM_Capex!AV113-PTRM_NomSLDepn!AV113+PTRM_IndexRAB!AV113","v":1.8818260769599837E-15},{"$f":"'PTRM-RFM_Rollover'!AW113","v":1.9408453847612887E-15},{"$f":"AX113+PTRM_Capex!AX113-PTRM_NomSLDepn!AX113+PTRM_IndexRAB!AX113","v":1.9852383710228751E-15},{"$f":"AY113+PTRM_Capex!AY113-PTRM_NomSLDepn!AY113+PTRM_IndexRAB!AY113","v":2.0306467587402883E-15},{"$f":"AZ113+PTRM_Capex!AZ113-PTRM_NomSLDepn!AZ113+PTRM_IndexRAB!AZ113","v":2.0770937732066057E-15},{"$f":"BA113+PTRM_Capex!BA113-PTRM_NomSLDepn!BA113+PTRM_IndexRAB!BA113","v":2.1246031709473889E-15}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K114+PTRM_Capex!K114-PTRM_NomSLDepn!K114+PTRM_IndexRAB!K114","v":123.62233034977065},{"$f":"L114+PTRM_Capex!L114-PTRM_NomSLDepn!L114+PTRM_IndexRAB!L114","v":122.79813438342462},{"$f":"M114+PTRM_Capex!M114-PTRM_NomSLDepn!M114+PTRM_IndexRAB!M114","v":121.83439242748844},{"$f":"'PTRM-RFM_Rollover'!N114","v":121.76584592060698},{"$f":"O114+PTRM_Capex!O114-PTRM_NomSLDepn!O114+PTRM_IndexRAB!O114","v":120.28630942509547},{"$f":"P114+PTRM_Capex!P114-PTRM_NomSLDepn!P114+PTRM_IndexRAB!P114","v":118.64897403006766},{"$f":"Q114+PTRM_Capex!Q114-PTRM_NomSLDepn!Q114+PTRM_IndexRAB!Q114","v":116.8466717376394},{"$f":"R114+PTRM_Capex!R114-PTRM_NomSLDepn!R114+PTRM_IndexRAB!R114","v":114.87196944915098},{"$f":"'PTRM-RFM_Rollover'!S114","v":115.02497556730646},{"$f":"T114+PTRM_Capex!T114-PTRM_NomSLDepn!T114+PTRM_IndexRAB!T114","v":112.59763087802376},{"$f":"U114+PTRM_Capex!U114-PTRM_NomSLDepn!U114+PTRM_IndexRAB!U114","v":109.97157446961216},{"$f":"V114+PTRM_Capex!V114-PTRM_NomSLDepn!V114+PTRM_IndexRAB!V114","v":107.13824730837774},{"$f":"W114+PTRM_Capex!W114-PTRM_NomSLDepn!W114+PTRM_IndexRAB!W114","v":104.0887829826693},{"$f":"'PTRM-RFM_Rollover'!X114","v":98.700814113983071},{"$f":"Y114+PTRM_Capex!Y114-PTRM_NomSLDepn!Y114+PTRM_IndexRAB!Y114","v":95.188459858815122},{"$f":"Z114+PTRM_Capex!Z114-PTRM_NomSLDepn!Z114+PTRM_IndexRAB!Z114","v":91.442497752147759},{"$f":"AA114+PTRM_Capex!AA114-PTRM_NomSLDepn!AA114+PTRM_IndexRAB!AA114","v":87.453533351605756},{"$f":"AB114+PTRM_Capex!AB114-PTRM_NomSLDepn!AB114+PTRM_IndexRAB!AB114","v":83.211850723582799},{"$f":"'PTRM-RFM_Rollover'!AC114","v":79.578213783083228},{"$f":"AD114+PTRM_Capex!AD114-PTRM_NomSLDepn!AD114+PTRM_IndexRAB!AD114","v":74.899985158771784},{"$f":"AE114+PTRM_Capex!AE114-PTRM_NomSLDepn!AE114+PTRM_IndexRAB!AE114","v":69.914161322032285},{"$f":"AF114+PTRM_Capex!AF114-PTRM_NomSLDepn!AF114+PTRM_IndexRAB!AF114","v":64.607623667369964},{"$f":"AG114+PTRM_Capex!AG114-PTRM_NomSLDepn!AG114+PTRM_IndexRAB!AG114","v":58.966771584236739},{"$f":"'PTRM-RFM_Rollover'!AH114","v":54.098609446868885},{"$f":"AI114+PTRM_Capex!AI114-PTRM_NomSLDepn!AI114+PTRM_IndexRAB!AI114","v":47.500481788484926},{"$f":"AJ114+PTRM_Capex!AJ114-PTRM_NomSLDepn!AJ114+PTRM_IndexRAB!AJ114","v":40.548563263696082},{"$f":"AK114+PTRM_Capex!AK114-PTRM_NomSLDepn!AK114+PTRM_IndexRAB!AK114","v":33.229527028136488},{"$f":"AL114+PTRM_Capex!AL114-PTRM_NomSLDepn!AL114+PTRM_IndexRAB!AL114","v":25.529606761267789},{"$f":"'PTRM-RFM_Rollover'!AM114","v":17.536808537552496},{"$f":"AN114+PTRM_Capex!AN114-PTRM_NomSLDepn!AN114+PTRM_IndexRAB!AN114","v":8.9737369366040909},{"$f":"AO114+PTRM_Capex!AO114-PTRM_NomSLDepn!AO114+PTRM_IndexRAB!AO114","v":-3.219646771412954E-15},{"$f":"AP114+PTRM_Capex!AP114-PTRM_NomSLDepn!AP114+PTRM_IndexRAB!AP114","v":-3.2950423212499588E-15},{"$f":"AQ114+PTRM_Capex!AQ114-PTRM_NomSLDepn!AQ114+PTRM_IndexRAB!AQ114","v":-3.372203434000789E-15},{"$f":"'PTRM-RFM_Rollover'!AR114","v":2.6765137054778398E-15},{"$f":"AS114+PTRM_Capex!AS114-PTRM_NomSLDepn!AS114+PTRM_IndexRAB!AS114","v":2.7432003262231699E-15},{"$f":"AT114+PTRM_Capex!AT114-PTRM_NomSLDepn!AT114+PTRM_IndexRAB!AT114","v":2.8115484760603667E-15},{"$f":"AU114+PTRM_Capex!AU114-PTRM_NomSLDepn!AU114+PTRM_IndexRAB!AU114","v":2.8815995527824546E-15},{"$f":"AV114+PTRM_Capex!AV114-PTRM_NomSLDepn!AV114+PTRM_IndexRAB!AV114","v":2.9533959856282967E-15},{"$f":"'PTRM-RFM_Rollover'!AW114","v":3.0460227107380496E-15},{"$f":"AX114+PTRM_Capex!AX114-PTRM_NomSLDepn!AX114+PTRM_IndexRAB!AX114","v":3.1156944349320435E-15},{"$f":"AY114+PTRM_Capex!AY114-PTRM_NomSLDepn!AY114+PTRM_IndexRAB!AY114","v":3.1869597615424121E-15},{"$f":"AZ114+PTRM_Capex!AZ114-PTRM_NomSLDepn!AZ114+PTRM_IndexRAB!AZ114","v":3.2598551410616732E-15},{"$f":"BA114+PTRM_Capex!BA114-PTRM_NomSLDepn!BA114+PTRM_IndexRAB!BA114","v":3.3344178577150205E-15}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L115+PTRM_Capex!L115-PTRM_NomSLDepn!L115+PTRM_IndexRAB!L115","v":128.5013275707183},{"$f":"M115+PTRM_Capex!M115-PTRM_NomSLDepn!M115+PTRM_IndexRAB!M115","v":127.64460309744364},{"$f":"'PTRM-RFM_Rollover'!N115","v":127.73571585688011},{"$f":"O115+PTRM_Capex!O115-PTRM_NomSLDepn!O115+PTRM_IndexRAB!O115","v":126.35697062530718},{"$f":"P115+PTRM_Capex!P115-PTRM_NomSLDepn!P115+PTRM_IndexRAB!P115","v":124.82164889293644},{"$f":"Q115+PTRM_Capex!Q115-PTRM_NomSLDepn!Q115+PTRM_IndexRAB!Q115","v":123.12257852678303},{"$f":"R115+PTRM_Capex!R115-PTRM_NomSLDepn!R115+PTRM_IndexRAB!R115","v":121.25232126292953},{"$f":"'PTRM-RFM_Rollover'!S115","v":121.64377625159746},{"$f":"T115+PTRM_Capex!T115-PTRM_NomSLDepn!T115+PTRM_IndexRAB!T115","v":119.32329231433546},{"$f":"U115+PTRM_Capex!U115-PTRM_NomSLDepn!U115+PTRM_IndexRAB!U115","v":116.80524126952174},{"$f":"V115+PTRM_Capex!V115-PTRM_NomSLDepn!V115+PTRM_IndexRAB!V115","v":114.08105293642815},{"$f":"W115+PTRM_Capex!W115-PTRM_NomSLDepn!W115+PTRM_IndexRAB!W115","v":111.14184844266762},{"$f":"'PTRM-RFM_Rollover'!X115","v":105.71507139494219},{"$f":"Y115+PTRM_Capex!Y115-PTRM_NomSLDepn!Y115+PTRM_IndexRAB!Y115","v":102.30711254769891},{"$f":"Z115+PTRM_Capex!Z115-PTRM_NomSLDepn!Z115+PTRM_IndexRAB!Z115","v":98.666425028385447},{"$f":"AA115+PTRM_Capex!AA115-PTRM_NomSLDepn!AA115+PTRM_IndexRAB!AA115","v":94.783594169425598},{"$f":"AB115+PTRM_Capex!AB115-PTRM_NomSLDepn!AB115+PTRM_IndexRAB!AB115","v":90.64888227734609},{"$f":"'PTRM-RFM_Rollover'!AC115","v":87.206505063571583},{"$f":"AD115+PTRM_Capex!AD115-PTRM_NomSLDepn!AD115+PTRM_IndexRAB!AD115","v":82.653810725119769},{"$f":"AE115+PTRM_Capex!AE115-PTRM_NomSLDepn!AE115+PTRM_IndexRAB!AE115","v":77.794774503262843},{"$f":"AF115+PTRM_Capex!AF115-PTRM_NomSLDepn!AF115+PTRM_IndexRAB!AF115","v":72.616254904494696},{"$f":"AG115+PTRM_Capex!AG115-PTRM_NomSLDepn!AG115+PTRM_IndexRAB!AG115","v":67.104626305871648},{"$f":"'PTRM-RFM_Rollover'!AH115","v":62.541837661550161},{"$f":"AI115+PTRM_Capex!AI115-PTRM_NomSLDepn!AI115+PTRM_IndexRAB!AI115","v":56.05797338975723},{"$f":"AJ115+PTRM_Capex!AJ115-PTRM_NomSLDepn!AJ115+PTRM_IndexRAB!AJ115","v":49.220872242838247},{"$f":"AK115+PTRM_Capex!AK115-PTRM_NomSLDepn!AK115+PTRM_IndexRAB!AK115","v":42.017166497811402},{"$f":"AL115+PTRM_Capex!AL115-PTRM_NomSLDepn!AL115+PTRM_IndexRAB!AL115","v":34.433046633610068},{"$f":"'PTRM-RFM_Rollover'!AM115","v":26.609358726243851},{"$f":"AN115+PTRM_Capex!AN115-PTRM_NomSLDepn!AN115+PTRM_IndexRAB!AN115","v":18.154986011258853},{"$f":"AO115+PTRM_Capex!AO115-PTRM_NomSLDepn!AO115+PTRM_IndexRAB!AO115","v":9.290063708222565},{"$f":"AP115+PTRM_Capex!AP115-PTRM_NomSLDepn!AP115+PTRM_IndexRAB!AP115","v":-6.1339822110539899E-15},{"$f":"AQ115+PTRM_Capex!AQ115-PTRM_NomSLDepn!AQ115+PTRM_IndexRAB!AQ115","v":-6.2776237327262147E-15},{"$f":"'PTRM-RFM_Rollover'!AR115","v":3.2269606348516296E-15},{"$f":"AS115+PTRM_Capex!AS115-PTRM_NomSLDepn!AS115+PTRM_IndexRAB!AS115","v":3.3073619044494779E-15},{"$f":"AT115+PTRM_Capex!AT115-PTRM_NomSLDepn!AT115+PTRM_IndexRAB!AT115","v":3.3897664101832521E-15},{"$f":"AU115+PTRM_Capex!AU115-PTRM_NomSLDepn!AU115+PTRM_IndexRAB!AU115","v":3.4742240636406222E-15},{"$f":"AV115+PTRM_Capex!AV115-PTRM_NomSLDepn!AV115+PTRM_IndexRAB!AV115","v":3.5607860199803668E-15},{"$f":"'PTRM-RFM_Rollover'!AW115","v":3.6724621885173155E-15},{"$f":"AX115+PTRM_Capex!AX115-PTRM_NomSLDepn!AX115+PTRM_IndexRAB!AX115","v":3.756462472497225E-15},{"$f":"AY115+PTRM_Capex!AY115-PTRM_NomSLDepn!AY115+PTRM_IndexRAB!AY115","v":3.8423840962613176E-15},{"$f":"AZ115+PTRM_Capex!AZ115-PTRM_NomSLDepn!AZ115+PTRM_IndexRAB!AZ115","v":3.9302710066439527E-15},{"$f":"BA115+PTRM_Capex!BA115-PTRM_NomSLDepn!BA115+PTRM_IndexRAB!BA115","v":4.0201681556761078E-15}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M116+PTRM_Capex!M116-PTRM_NomSLDepn!M116+PTRM_IndexRAB!M116","v":129.44366334616421},{"$f":"'PTRM-RFM_Rollover'!N116","v":129.69026987096061},{"$f":"O116+PTRM_Capex!O116-PTRM_NomSLDepn!O116+PTRM_IndexRAB!O116","v":128.45427244017415},{"$f":"P116+PTRM_Capex!P116-PTRM_NomSLDepn!P116+PTRM_IndexRAB!P116","v":127.06777130058298},{"$f":"Q116+PTRM_Capex!Q116-PTRM_NomSLDepn!Q116+PTRM_IndexRAB!Q116","v":125.52381286444563},{"$f":"R116+PTRM_Capex!R116-PTRM_NomSLDepn!R116+PTRM_IndexRAB!R116","v":123.81518465310469},{"$f":"'PTRM-RFM_Rollover'!S116","v":124.43093961120093},{"$f":"T116+PTRM_Capex!T116-PTRM_NomSLDepn!T116+PTRM_IndexRAB!T116","v":122.28845668457615},{"$f":"U116+PTRM_Capex!U116-PTRM_NomSLDepn!U116+PTRM_IndexRAB!U116","v":119.95567478489065},{"$f":"V116+PTRM_Capex!V116-PTRM_NomSLDepn!V116+PTRM_IndexRAB!V116","v":117.42427872327578},{"$f":"W116+PTRM_Capex!W116-PTRM_NomSLDepn!W116+PTRM_IndexRAB!W116","v":114.68565289927051},{"$f":"'PTRM-RFM_Rollover'!X116","v":109.3888570135035},{"$f":"Y116+PTRM_Capex!Y116-PTRM_NomSLDepn!Y116+PTRM_IndexRAB!Y116","v":106.19021314301338},{"$f":"Z116+PTRM_Capex!Z116-PTRM_NomSLDepn!Z116+PTRM_IndexRAB!Z116","v":102.76693705194984},{"$f":"AA116+PTRM_Capex!AA116-PTRM_NomSLDepn!AA116+PTRM_IndexRAB!AA116","v":99.109886278000289},{"$f":"AB116+PTRM_Capex!AB116-PTRM_NomSLDepn!AB116+PTRM_IndexRAB!AB116","v":95.209603838887787},{"$f":"'PTRM-RFM_Rollover'!AC116","v":92.063746927271609},{"$f":"AD116+PTRM_Capex!AD116-PTRM_NomSLDepn!AD116+PTRM_IndexRAB!AD116","v":87.77686562901242},{"$f":"AE116+PTRM_Capex!AE116-PTRM_NomSLDepn!AE116+PTRM_IndexRAB!AE116","v":83.194395102244528},{"$f":"AF116+PTRM_Capex!AF116-PTRM_NomSLDepn!AF116+PTRM_IndexRAB!AF116","v":78.303579110690663},{"$f":"AG116+PTRM_Capex!AG116-PTRM_NomSLDepn!AG116+PTRM_IndexRAB!AG116","v":73.091190210952988},{"$f":"'PTRM-RFM_Rollover'!AH116","v":68.97286110311309},{"$f":"AI116+PTRM_Capex!AI116-PTRM_NomSLDepn!AI116+PTRM_IndexRAB!AI116","v":62.803582989525353},{"$f":"AJ116+PTRM_Capex!AJ116-PTRM_NomSLDepn!AJ116+PTRM_IndexRAB!AJ116","v":56.29258294360389},{"$f":"AK116+PTRM_Capex!AK116-PTRM_NomSLDepn!AK116+PTRM_IndexRAB!AK116","v":49.426867682533285},{"$f":"AL116+PTRM_Capex!AL116-PTRM_NomSLDepn!AL116+PTRM_IndexRAB!AL116","v":42.193013537757246},{"$f":"'PTRM-RFM_Rollover'!AM116","v":34.779891768169072},{"$f":"AN116+PTRM_Capex!AN116-PTRM_NomSLDepn!AN116+PTRM_IndexRAB!AN116","v":26.695758131485256},{"$f":"AO116+PTRM_Capex!AO116-PTRM_NomSLDepn!AO116+PTRM_IndexRAB!AO116","v":18.213934444014278},{"$f":"AP116+PTRM_Capex!AP116-PTRM_NomSLDepn!AP116+PTRM_IndexRAB!AP116","v":9.3202281322247789},{"$f":"AQ116+PTRM_Capex!AQ116-PTRM_NomSLDepn!AQ116+PTRM_IndexRAB!AQ116","v":1.7486012637846216E-15},{"$f":"'PTRM-RFM_Rollover'!AR116","v":1.8140234036534346E-15},{"$f":"AS116+PTRM_Capex!AS116-PTRM_NomSLDepn!AS116+PTRM_IndexRAB!AS116","v":1.8592206654851247E-15},{"$f":"AT116+PTRM_Capex!AT116-PTRM_NomSLDepn!AT116+PTRM_IndexRAB!AT116","v":1.9055440387401669E-15},{"$f":"AU116+PTRM_Capex!AU116-PTRM_NomSLDepn!AU116+PTRM_IndexRAB!AU116","v":1.9530215810239652E-15},{"$f":"AV116+PTRM_Capex!AV116-PTRM_NomSLDepn!AV116+PTRM_IndexRAB!AV116","v":2.0016820490105987E-15},{"$f":"'PTRM-RFM_Rollover'!AW116","v":2.0644603739670438E-15},{"$f":"AX116+PTRM_Capex!AX116-PTRM_NomSLDepn!AX116+PTRM_IndexRAB!AX116","v":2.1116808077732021E-15},{"$f":"AY116+PTRM_Capex!AY116-PTRM_NomSLDepn!AY116+PTRM_IndexRAB!AY116","v":2.1599813152862522E-15},{"$f":"AZ116+PTRM_Capex!AZ116-PTRM_NomSLDepn!AZ116+PTRM_IndexRAB!AZ116","v":2.209386601048662E-15},{"$f":"BA116+PTRM_Capex!BA116-PTRM_NomSLDepn!BA116+PTRM_IndexRAB!BA116","v":2.2599219346702785E-15}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N117","v":132.78482597928638},{"$f":"O117+PTRM_Capex!O117-PTRM_NomSLDepn!O117+PTRM_IndexRAB!O117","v":131.67590689420015},{"$f":"P117+PTRM_Capex!P117-PTRM_NomSLDepn!P117+PTRM_IndexRAB!P117","v":130.42098558992927},{"$f":"Q117+PTRM_Capex!Q117-PTRM_NomSLDepn!Q117+PTRM_IndexRAB!Q117","v":129.01325627340336},{"$f":"R117+PTRM_Capex!R117-PTRM_NomSLDepn!R117+PTRM_IndexRAB!R117","v":127.44565889321733},{"$f":"'PTRM-RFM_Rollover'!S117","v":128.28472440514989},{"$f":"T117+PTRM_Capex!T117-PTRM_NomSLDepn!T117+PTRM_IndexRAB!T117","v":126.29514846209771},{"$f":"U117+PTRM_Capex!U117-PTRM_NomSLDepn!U117+PTRM_IndexRAB!U117","v":124.12056712291421},{"$f":"V117+PTRM_Capex!V117-PTRM_NomSLDepn!V117+PTRM_IndexRAB!V117","v":121.75283577513972},{"$f":"W117+PTRM_Capex!W117-PTRM_NomSLDepn!W117+PTRM_IndexRAB!W117","v":119.18351465278086},{"$f":"'PTRM-RFM_Rollover'!X117","v":113.96389322518883},{"$f":"Y117+PTRM_Capex!Y117-PTRM_NomSLDepn!Y117+PTRM_IndexRAB!Y117","v":110.93878018127566},{"$f":"Z117+PTRM_Capex!Z117-PTRM_NomSLDepn!Z117+PTRM_IndexRAB!Z117","v":107.69481494647405},{"$f":"AA117+PTRM_Capex!AA117-PTRM_NomSLDepn!AA117+PTRM_IndexRAB!AA117","v":104.22303469266416},{"$f":"AB117+PTRM_Capex!AB117-PTRM_NomSLDepn!AB117+PTRM_IndexRAB!AB117","v":100.51416741861566},{"$f":"'PTRM-RFM_Rollover'!AC117","v":97.626937896002431},{"$f":"AD117+PTRM_Capex!AD117-PTRM_NomSLDepn!AD117+PTRM_IndexRAB!AD117","v":93.558349179834579},{"$f":"AE117+PTRM_Capex!AE117-PTRM_NomSLDepn!AE117+PTRM_IndexRAB!AE117","v":89.201872816648162},{"$f":"AF117+PTRM_Capex!AF117-PTRM_NomSLDepn!AF117+PTRM_IndexRAB!AF117","v":84.545008502964109},{"$f":"AG117+PTRM_Capex!AG117-PTRM_NomSLDepn!AG117+PTRM_IndexRAB!AG117","v":79.574792912308311},{"$f":"'PTRM-RFM_Rollover'!AH117","v":75.849641089327548},{"$f":"AI117+PTRM_Capex!AI117-PTRM_NomSLDepn!AI117+PTRM_IndexRAB!AI117","v":69.92858520150024},{"$f":"AJ117+PTRM_Capex!AJ117-PTRM_NomSLDepn!AJ117+PTRM_IndexRAB!AJ117","v":63.673822338280416},{"$f":"AK117+PTRM_Capex!AK117-PTRM_NomSLDepn!AK117+PTRM_IndexRAB!AK117","v":57.072602464604032},{"$f":"AL117+PTRM_Capex!AL117-PTRM_NomSLDepn!AL117+PTRM_IndexRAB!AL117","v":50.111752255921786},{"$f":"'PTRM-RFM_Rollover'!AM117","v":43.028483214175232},{"$f":"AN117+PTRM_Capex!AN117-PTRM_NomSLDepn!AN117+PTRM_IndexRAB!AN117","v":35.228876526148824},{"$f":"AO117+PTRM_Capex!AO117-PTRM_NomSLDepn!AO117+PTRM_IndexRAB!AO117","v":27.040382220129498},{"$f":"AP117+PTRM_Capex!AP117-PTRM_NomSLDepn!AP117+PTRM_IndexRAB!AP117","v":18.449063955132793},{"$f":"AQ117+PTRM_Capex!AQ117-PTRM_NomSLDepn!AQ117+PTRM_IndexRAB!AQ117","v":9.4405459411517292},{"$f":"'PTRM-RFM_Rollover'!AR117","v":6.5780714209040525E-15},{"$f":"AS117+PTRM_Capex!AS117-PTRM_NomSLDepn!AS117+PTRM_IndexRAB!AS117","v":6.7419672205720037E-15},{"$f":"AT117+PTRM_Capex!AT117-PTRM_NomSLDepn!AT117+PTRM_IndexRAB!AT117","v":6.9099465625778255E-15},{"$f":"AU117+PTRM_Capex!AU117-PTRM_NomSLDepn!AU117+PTRM_IndexRAB!AU117","v":7.0821111903344605E-15},{"$f":"AV117+PTRM_Capex!AV117-PTRM_NomSLDepn!AV117+PTRM_IndexRAB!AV117","v":7.2585653822407089E-15},{"$f":"'PTRM-RFM_Rollover'!AW117","v":7.4862142121381158E-15},{"$f":"AX117+PTRM_Capex!AX117-PTRM_NomSLDepn!AX117+PTRM_IndexRAB!AX117","v":7.6574465046638889E-15},{"$f":"AY117+PTRM_Capex!AY117-PTRM_NomSLDepn!AY117+PTRM_IndexRAB!AY117","v":7.8325953960436049E-15},{"$f":"AZ117+PTRM_Capex!AZ117-PTRM_NomSLDepn!AZ117+PTRM_IndexRAB!AZ117","v":8.0117504707029374E-15},{"$f":"BA117+PTRM_Capex!BA117-PTRM_NomSLDepn!BA117+PTRM_IndexRAB!BA117","v":8.1950033621335022E-15}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":1038.6956808504992},1135.9971009920293,1236.0269361215323,1335.0514042504774,1434.5953198359291,1516.3316161813621,1619.142031707268,1721.7013526137039,1825.9212643504277,1927.5769669615136,2045.150190882443,2005.7758024217871,1963.0003351199166,1916.6742948654155,1866.6427321749159,1849.8599161903824,1790.1638362959118,1726.2179497775846,1657.8442717358848,1584.8585018926053,1475.4798097368293,1393.309158120433,1306.1814696598219,1213.9020567021769,1116.2696397066802,1024.2847220231872,915.97113160081449,801.12251179353711,679.46654776631146,550.72102681396859,423.3670797234463,354.79366647882358,{"$f":"SUM(AK107:AK117)","v":290.65032424191645},231.53946679294683,177.82257774885744,130.76747213579461,89.053357605497041,54.544380372366362,27.769292087357581,9.4405459411517398,3.601308648554495E-14,3.6910369781877461E-14,3.7830009321244033E-14,3.877256212014618E-14,3.9738599073418315E-14,4.0984912236479375E-14,4.192236076284415E-14,4.288125156373456E-14,4.3862075088624787E-14,4.4865333005047362E-14]
[]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D125","v":1038.6956808504992},{"$f":"E125+PTRM_Capex!E125-PTRM_NomSLDepn!E125+PTRM_IndexRAB!E125","v":1030.2245019348384},{"$f":"F125+PTRM_Capex!F125-PTRM_NomSLDepn!F125+PTRM_IndexRAB!F125","v":1020.6074016925915},{"$f":"G125+PTRM_Capex!G125-PTRM_NomSLDepn!G125+PTRM_IndexRAB!G125","v":1009.7904337016022},{"$f":"H125+PTRM_Capex!H125-PTRM_NomSLDepn!H125+PTRM_IndexRAB!H125","v":997.71761875193693},{"$f":"'PTRM-RFM_Rollover'!I125","v":980.8277390269443},{"$f":"J125+PTRM_Capex!J125-PTRM_NomSLDepn!J125+PTRM_IndexRAB!J125","v":967.56928263058421},{"$f":"K125+PTRM_Capex!K125-PTRM_NomSLDepn!K125+PTRM_IndexRAB!K125","v":952.83294822646667},{"$f":"L125+PTRM_Capex!L125-PTRM_NomSLDepn!L125+PTRM_IndexRAB!L125","v":936.54728826377834},{"$f":"M125+PTRM_Capex!M125-PTRM_NomSLDepn!M125+PTRM_IndexRAB!M125","v":918.63803794545663},{"$f":"'PTRM-RFM_Rollover'!N125","v":927.97958992169481},{"$f":"O125+PTRM_Capex!O125-PTRM_NomSLDepn!O125+PTRM_IndexRAB!O125","v":904.36377065514955},{"$f":"P125+PTRM_Capex!P125-PTRM_NomSLDepn!P125+PTRM_IndexRAB!P125","v":878.907532079313},{"$f":"Q125+PTRM_Capex!Q125-PTRM_NomSLDepn!Q125+PTRM_IndexRAB!Q125","v":851.53152103950606},{"$f":"R125+PTRM_Capex!R125-PTRM_NomSLDepn!R125+PTRM_IndexRAB!R125","v":822.15351204345234},{"$f":"'PTRM-RFM_Rollover'!S125","v":777.4738601150483},{"$f":"T125+PTRM_Capex!T125-PTRM_NomSLDepn!T125+PTRM_IndexRAB!T125","v":744.15441392787056},{"$f":"U125+PTRM_Capex!U125-PTRM_NomSLDepn!U125+PTRM_IndexRAB!U125","v":708.62891263574909},{"$f":"V125+PTRM_Capex!V125-PTRM_NomSLDepn!V125+PTRM_IndexRAB!V125","v":670.80648249773856},{"$f":"W125+PTRM_Capex!W125-PTRM_NomSLDepn!W125+PTRM_IndexRAB!W125","v":630.59304891094735},{"$f":"'PTRM-RFM_Rollover'!X125","v":582.22785969595611},{"$f":"Y125+PTRM_Capex!Y125-PTRM_NomSLDepn!Y125+PTRM_IndexRAB!Y125","v":536.94276635249753},{"$f":"Z125+PTRM_Capex!Z125-PTRM_NomSLDepn!Z125+PTRM_IndexRAB!Z125","v":489.06656959216838},{"$f":"AA125+PTRM_Capex!AA125-PTRM_NomSLDepn!AA125+PTRM_IndexRAB!AA125","v":438.49892630317851},{"$f":"AB125+PTRM_Capex!AB125-PTRM_NomSLDepn!AB125+PTRM_IndexRAB!AB125","v":385.13611795639395},{"$f":"'PTRM-RFM_Rollover'!AC125","v":331.79320820725241},{"$f":"AD125+PTRM_Capex!AD125-PTRM_NomSLDepn!AD125+PTRM_IndexRAB!AD125","v":272.54209162773157},{"$f":"AE125+PTRM_Capex!AE125-PTRM_NomSLDepn!AE125+PTRM_IndexRAB!AE125","v":209.87995083829298},{"$f":"AF125+PTRM_Capex!AF125-PTRM_NomSLDepn!AF125+PTRM_IndexRAB!AF125","v":143.6665955813848},{"$f":"AG125+PTRM_Capex!AG125-PTRM_NomSLDepn!AG125+PTRM_IndexRAB!AG125","v":73.756773587134418},{"$f":"'PTRM-RFM_Rollover'!AH125","v":-4.8849813083506888E-15},{"$f":"AI125+PTRM_Capex!AI125-PTRM_NomSLDepn!AI125+PTRM_IndexRAB!AI125","v":-5.0040496306287764E-15},{"$f":"AJ125+PTRM_Capex!AJ125-PTRM_NomSLDepn!AJ125+PTRM_IndexRAB!AJ125","v":-5.126020167772228E-15},{"$f":"AK125+PTRM_Capex!AK125-PTRM_NomSLDepn!AK125+PTRM_IndexRAB!AK125","v":-5.2509636594283612E-15},{"$f":"AL125+PTRM_Capex!AL125-PTRM_NomSLDepn!AL125+PTRM_IndexRAB!AL125","v":-5.3789525694785486E-15},{"$f":"'PTRM-RFM_Rollover'!AM125","v":-5.647614022263053E-15},{"$f":"AN125+PTRM_Capex!AN125-PTRM_NomSLDepn!AN125+PTRM_IndexRAB!AN125","v":-5.7798660967006576E-15},{"$f":"AO125+PTRM_Capex!AO125-PTRM_NomSLDepn!AO125+PTRM_IndexRAB!AO125","v":-5.9152151623852038E-15},{"$f":"AP125+PTRM_Capex!AP125-PTRM_NomSLDepn!AP125+PTRM_IndexRAB!AP125","v":-6.0537337426009146E-15},{"$f":"AQ125+PTRM_Capex!AQ125-PTRM_NomSLDepn!AQ125+PTRM_IndexRAB!AQ125","v":-6.1954960589341193E-15},{"$f":"'PTRM-RFM_Rollover'!AR125","v":-6.2490684062337673E-15},{"$f":"AS125+PTRM_Capex!AS125-PTRM_NomSLDepn!AS125+PTRM_IndexRAB!AS125","v":-6.4047669382327787E-15},{"$f":"AT125+PTRM_Capex!AT125-PTRM_NomSLDepn!AT125+PTRM_IndexRAB!AT125","v":-6.5643447737200452E-15},{"$f":"AU125+PTRM_Capex!AU125-PTRM_NomSLDepn!AU125+PTRM_IndexRAB!AU125","v":-6.727898567399762E-15},{"$f":"AV125+PTRM_Capex!AV125-PTRM_NomSLDepn!AV125+PTRM_IndexRAB!AV125","v":-6.8955273821743672E-15},{"$f":"'PTRM-RFM_Rollover'!AW125","v":-7.129013844071358E-15},{"$f":"AX125+PTRM_Capex!AX125-PTRM_NomSLDepn!AX125+PTRM_IndexRAB!AX125","v":-7.292075887098265E-15},{"$f":"AY125+PTRM_Capex!AY125-PTRM_NomSLDepn!AY125+PTRM_IndexRAB!AY125","v":-7.4588676507369815E-15},{"$f":"AZ125+PTRM_Capex!AZ125-PTRM_NomSLDepn!AZ125+PTRM_IndexRAB!AZ125","v":-7.6294744449442817E-15},{"$f":"BA125+PTRM_Capex!BA125-PTRM_NomSLDepn!BA125+PTRM_IndexRAB!BA125","v":-7.8039835309728907E-15}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E126+PTRM_Capex!E126-PTRM_NomSLDepn!E126+PTRM_IndexRAB!E126","v":105.77259905719097},{"$f":"F126+PTRM_Capex!F126-PTRM_NomSLDepn!F126+PTRM_IndexRAB!F126","v":104.90996082011441},{"$f":"G126+PTRM_Capex!G126-PTRM_NomSLDepn!G126+PTRM_IndexRAB!G126","v":103.93063096752171},{"$f":"H126+PTRM_Capex!H126-PTRM_NomSLDepn!H126+PTRM_IndexRAB!H126","v":102.82911602005554},{"$f":"'PTRM-RFM_Rollover'!I126","v":100.4759609252723},{"$f":"J126+PTRM_Capex!J126-PTRM_NomSLDepn!J126+PTRM_IndexRAB!J126","v":99.27660766578866},{"$f":"K126+PTRM_Capex!K126-PTRM_NomSLDepn!K126+PTRM_IndexRAB!K126","v":97.934624235322843},{"$f":"L126+PTRM_Capex!L126-PTRM_NomSLDepn!L126+PTRM_IndexRAB!L126","v":96.443054175812875},{"$f":"M126+PTRM_Capex!M126-PTRM_NomSLDepn!M126+PTRM_IndexRAB!M126","v":94.79466576838648},{"$f":"'PTRM-RFM_Rollover'!N126","v":95.97625788967386},{"$f":"O126+PTRM_Capex!O126-PTRM_NomSLDepn!O126+PTRM_IndexRAB!O126","v":93.768213108749407},{"$f":"P126+PTRM_Capex!P126-PTRM_NomSLDepn!P126+PTRM_IndexRAB!P126","v":91.381939533583818},{"$f":"Q126+PTRM_Capex!Q126-PTRM_NomSLDepn!Q126+PTRM_IndexRAB!Q126","v":88.809699767052294},{"$f":"R126+PTRM_Capex!R126-PTRM_NomSLDepn!R126+PTRM_IndexRAB!R126","v":86.043475525563636},{"$f":"'PTRM-RFM_Rollover'!S126","v":81.6865603497764},{"$f":"T126+PTRM_Capex!T126-PTRM_NomSLDepn!T126+PTRM_IndexRAB!T126","v":78.534842084262323},{"$f":"U126+PTRM_Capex!U126-PTRM_NomSLDepn!U126+PTRM_IndexRAB!U126","v":75.169150221312918},{"$f":"V126+PTRM_Capex!V126-PTRM_NomSLDepn!V126+PTRM_IndexRAB!V126","v":71.580618468582145},{"$f":"W126+PTRM_Capex!W126-PTRM_NomSLDepn!W126+PTRM_IndexRAB!W126","v":67.760067411480165},{"$f":"'PTRM-RFM_Rollover'!X126","v":63.084368091894888},{"$f":"Y126+PTRM_Capex!Y126-PTRM_NomSLDepn!Y126+PTRM_IndexRAB!Y126","v":58.765383659676417},{"$f":"Z126+PTRM_Capex!Z126-PTRM_NomSLDepn!Z126+PTRM_IndexRAB!Z126","v":54.194671626448908},{"$f":"AA126+PTRM_Capex!AA126-PTRM_NomSLDepn!AA126+PTRM_IndexRAB!AA126","v":49.362434515266855},{"$f":"AB126+PTRM_Capex!AB126-PTRM_NomSLDepn!AB126+PTRM_IndexRAB!AB126","v":44.258544501836447},{"$f":"'PTRM-RFM_Rollover'!AC126","v":39.217944461938771},{"$f":"AD126+PTRM_Capex!AD126-PTRM_NomSLDepn!AD126+PTRM_IndexRAB!AD126","v":33.556734123735183},{"$f":"AE126+PTRM_Capex!AE126-PTRM_NomSLDepn!AE126+PTRM_IndexRAB!AE126","v":27.56422458342097},{"$f":"AF126+PTRM_Capex!AF126-PTRM_NomSLDepn!AF126+PTRM_IndexRAB!AF126","v":21.226732597202279},{"$f":"AG126+PTRM_Capex!AG126-PTRM_NomSLDepn!AG126+PTRM_IndexRAB!AG126","v":14.530079673527622},{"$f":"'PTRM-RFM_Rollover'!AH126","v":7.5962931253973807},{"$f":"AI126+PTRM_Capex!AI126-PTRM_NomSLDepn!AI126+PTRM_IndexRAB!AI126","v":9.1593399531575415E-16},{"$f":"AJ126+PTRM_Capex!AJ126-PTRM_NomSLDepn!AJ126+PTRM_IndexRAB!AJ126","v":9.3825930574289567E-16},{"$f":"AK126+PTRM_Capex!AK126-PTRM_NomSLDepn!AK126+PTRM_IndexRAB!AK126","v":9.6112878145729285E-16},{"$f":"AL126+PTRM_Capex!AL126-PTRM_NomSLDepn!AL126+PTRM_IndexRAB!AL126","v":9.8455568614281782E-16},{"$f":"'PTRM-RFM_Rollover'!AM126","v":9.0645866081780183E-16},{"$f":"AN126+PTRM_Capex!AN126-PTRM_NomSLDepn!AN126+PTRM_IndexRAB!AN126","v":9.2768550773271368E-16},{"$f":"AO126+PTRM_Capex!AO126-PTRM_NomSLDepn!AO126+PTRM_IndexRAB!AO126","v":9.4940943085134627E-16},{"$f":"AP126+PTRM_Capex!AP126-PTRM_NomSLDepn!AP126+PTRM_IndexRAB!AP126","v":9.7164207037411647E-16},{"$f":"AQ126+PTRM_Capex!AQ126-PTRM_NomSLDepn!AQ126+PTRM_IndexRAB!AQ126","v":9.9439533908392364E-16},{"$f":"'PTRM-RFM_Rollover'!AR126","v":1.0029938583875936E-15},{"$f":"AS126+PTRM_Capex!AS126-PTRM_NomSLDepn!AS126+PTRM_IndexRAB!AS126","v":1.0279839306996826E-15},{"$f":"AT126+PTRM_Capex!AT126-PTRM_NomSLDepn!AT126+PTRM_IndexRAB!AT126","v":1.0535966426310884E-15},{"$f":"AU126+PTRM_Capex!AU126-PTRM_NomSLDepn!AU126+PTRM_IndexRAB!AU126","v":1.0798475075461062E-15},{"$f":"AV126+PTRM_Capex!AV126-PTRM_NomSLDepn!AV126+PTRM_IndexRAB!AV126","v":1.1067524253319318E-15},{"$f":"'PTRM-RFM_Rollover'!AW126","v":1.1442276891753742E-15},{"$f":"AX126+PTRM_Capex!AX126-PTRM_NomSLDepn!AX126+PTRM_IndexRAB!AX126","v":1.1703996266643241E-15},{"$f":"AY126+PTRM_Capex!AY126-PTRM_NomSLDepn!AY126+PTRM_IndexRAB!AY126","v":1.1971701952809817E-15},{"$f":"AZ126+PTRM_Capex!AZ126-PTRM_NomSLDepn!AZ126+PTRM_IndexRAB!AZ126","v":1.224553087524315E-15},{"$f":"BA126+PTRM_Capex!BA126-PTRM_NomSLDepn!BA126+PTRM_IndexRAB!BA126","v":1.2525623090820313E-15}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F127+PTRM_Capex!F127-PTRM_NomSLDepn!F127+PTRM_IndexRAB!F127","v":110.50957360882643},{"$f":"G127+PTRM_Capex!G127-PTRM_NomSLDepn!G127+PTRM_IndexRAB!G127","v":109.60830253666099},{"$f":"H127+PTRM_Capex!H127-PTRM_NomSLDepn!H127+PTRM_IndexRAB!H127","v":108.58511387157111},{"$f":"'PTRM-RFM_Rollover'!I127","v":107.37185898801022},{"$f":"J127+PTRM_Capex!J127-PTRM_NomSLDepn!J127+PTRM_IndexRAB!J127","v":106.24736198852015},{"$f":"K127+PTRM_Capex!K127-PTRM_NomSLDepn!K127+PTRM_IndexRAB!K127","v":104.97911713931444},{"$f":"L127+PTRM_Capex!L127-PTRM_NomSLDepn!L127+PTRM_IndexRAB!L127","v":103.56004935428136},{"$f":"M127+PTRM_Capex!M127-PTRM_NomSLDepn!M127+PTRM_IndexRAB!M127","v":101.98280259212441},{"$f":"'PTRM-RFM_Rollover'!N127","v":103.46776944863791},{"$f":"O127+PTRM_Capex!O127-PTRM_NomSLDepn!O127+PTRM_IndexRAB!O127","v":101.31711781390484},{"$f":"P127+PTRM_Capex!P127-PTRM_NomSLDepn!P127+PTRM_IndexRAB!P127","v":98.986200375297656},{"$f":"Q127+PTRM_Capex!Q127-PTRM_NomSLDepn!Q127+PTRM_IndexRAB!Q127","v":96.467136116414196},{"$f":"R127+PTRM_Capex!R127-PTRM_NomSLDepn!R127+PTRM_IndexRAB!R127","v":93.751757071621029},{"$f":"'PTRM-RFM_Rollover'!S127","v":89.313567246683547},{"$f":"T127+PTRM_Capex!T127-PTRM_NomSLDepn!T127+PTRM_IndexRAB!T127","v":86.204311231907553},{"$f":"U127+PTRM_Capex!U127-PTRM_NomSLDepn!U127+PTRM_IndexRAB!U127","v":82.878284268447487},{"$f":"V127+PTRM_Capex!V127-PTRM_NomSLDepn!V127+PTRM_IndexRAB!V127","v":79.326449699553407},{"$f":"W127+PTRM_Capex!W127-PTRM_NomSLDepn!W127+PTRM_IndexRAB!W127","v":75.539450874368654},{"$f":"'PTRM-RFM_Rollover'!X127","v":70.818741675140544},{"$f":"Y127+PTRM_Capex!Y127-PTRM_NomSLDepn!Y127+PTRM_IndexRAB!Y127","v":66.519985951130238},{"$f":"Z127+PTRM_Capex!Z127-PTRM_NomSLDepn!Z127+PTRM_IndexRAB!Z127","v":61.965786670956497},{"$f":"AA127+PTRM_Capex!AA127-PTRM_NomSLDepn!AA127+PTRM_IndexRAB!AA127","v":57.146150532348344},{"$f":"AB127+PTRM_Capex!AB127-PTRM_NomSLDepn!AB127+PTRM_IndexRAB!AB127","v":52.050746481060727},{"$f":"'PTRM-RFM_Rollover'!AC127","v":47.083582991334247},{"$f":"AD127+PTRM_Capex!AD127-PTRM_NomSLDepn!AD127+PTRM_IndexRAB!AD127","v":41.43800331168022},{"$f":"AE127+PTRM_Capex!AE127-PTRM_NomSLDepn!AE127+PTRM_IndexRAB!AE127","v":35.456321814571957},{"$f":"AF127+PTRM_Capex!AF127-PTRM_NomSLDepn!AF127+PTRM_IndexRAB!AF127","v":29.124586850292811},{"$f":"AG127+PTRM_Capex!AG127-PTRM_NomSLDepn!AG127+PTRM_IndexRAB!AG127","v":22.428340590687228},{"$f":"'PTRM-RFM_Rollover'!AH127","v":15.633981668479532},{"$f":"AI127+PTRM_Capex!AI127-PTRM_NomSLDepn!AI127+PTRM_IndexRAB!AI127","v":8.0075250297964669},{"$f":"AJ127+PTRM_Capex!AJ127-PTRM_NomSLDepn!AJ127+PTRM_IndexRAB!AJ127","v":6.9388939039072284E-16},{"$f":"AK127+PTRM_Capex!AK127-PTRM_NomSLDepn!AK127+PTRM_IndexRAB!AK127","v":7.1080250435067851E-16},{"$f":"AL127+PTRM_Capex!AL127-PTRM_NomSLDepn!AL127+PTRM_IndexRAB!AL127","v":7.281278647403733E-16},{"$f":"'PTRM-RFM_Rollover'!AM127","v":2.7082041889933312E-15},{"$f":"AN127+PTRM_Capex!AN127-PTRM_NomSLDepn!AN127+PTRM_IndexRAB!AN127","v":2.7716231160983142E-15},{"$f":"AO127+PTRM_Capex!AO127-PTRM_NomSLDepn!AO127+PTRM_IndexRAB!AO127","v":2.8365271455199884E-15},{"$f":"AP127+PTRM_Capex!AP127-PTRM_NomSLDepn!AP127+PTRM_IndexRAB!AP127","v":2.9029510543981088E-15},{"$f":"AQ127+PTRM_Capex!AQ127-PTRM_NomSLDepn!AQ127+PTRM_IndexRAB!AQ127","v":2.9709304342603931E-15},{"$f":"'PTRM-RFM_Rollover'!AR127","v":2.9966200183571788E-15},{"$f":"AS127+PTRM_Capex!AS127-PTRM_NomSLDepn!AS127+PTRM_IndexRAB!AS127","v":3.0712822411857266E-15},{"$f":"AT127+PTRM_Capex!AT127-PTRM_NomSLDepn!AT127+PTRM_IndexRAB!AT127","v":3.1478047090515335E-15},{"$f":"AU127+PTRM_Capex!AU127-PTRM_NomSLDepn!AU127+PTRM_IndexRAB!AU127","v":3.2262337708505677E-15},{"$f":"AV127+PTRM_Capex!AV127-PTRM_NomSLDepn!AV127+PTRM_IndexRAB!AV127","v":3.3066169302837369E-15},{"$f":"'PTRM-RFM_Rollover'!AW127","v":3.4185808519841227E-15},{"$f":"AX127+PTRM_Capex!AX127-PTRM_NomSLDepn!AX127+PTRM_IndexRAB!AX127","v":3.4967741042585274E-15},{"$f":"AY127+PTRM_Capex!AY127-PTRM_NomSLDepn!AY127+PTRM_IndexRAB!AY127","v":3.576755871991825E-15},{"$f":"AZ127+PTRM_Capex!AZ127-PTRM_NomSLDepn!AZ127+PTRM_IndexRAB!AZ127","v":3.6585670639255458E-15},{"$f":"BA127+PTRM_Capex!BA127-PTRM_NomSLDepn!BA127+PTRM_IndexRAB!BA127","v":3.7422495245074925E-15}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G128+PTRM_Capex!G128-PTRM_NomSLDepn!G128+PTRM_IndexRAB!G128","v":111.72203704469227},{"$f":"H128+PTRM_Capex!H128-PTRM_NomSLDepn!H128+PTRM_IndexRAB!H128","v":110.8108776145763},{"$f":"'PTRM-RFM_Rollover'!I128","v":110.07506097263376},{"$f":"J128+PTRM_Capex!J128-PTRM_NomSLDepn!J128+PTRM_IndexRAB!J128","v":109.07187203239828},{"$f":"K128+PTRM_Capex!K128-PTRM_NomSLDepn!K128+PTRM_IndexRAB!K128","v":107.92957093055286},{"$f":"L128+PTRM_Capex!L128-PTRM_NomSLDepn!L128+PTRM_IndexRAB!L128","v":106.64124602678305},{"$f":"M128+PTRM_Capex!M128-PTRM_NomSLDepn!M128+PTRM_IndexRAB!M128","v":105.19971021550766},{"$f":"'PTRM-RFM_Rollover'!N128","v":106.9336613417709},{"$f":"O128+PTRM_Capex!O128-PTRM_NomSLDepn!O128+PTRM_IndexRAB!O128","v":104.9277615594564},{"$f":"P128+PTRM_Capex!P128-PTRM_NomSLDepn!P128+PTRM_IndexRAB!P128","v":102.74676294385614},{"$f":"Q128+PTRM_Capex!Q128-PTRM_NomSLDepn!Q128+PTRM_IndexRAB!Q128","v":100.38295486607242},{"$f":"R128+PTRM_Capex!R128-PTRM_NomSLDepn!R128+PTRM_IndexRAB!R128","v":97.828345103848037},{"$f":"'PTRM-RFM_Rollover'!S128","v":93.485706530852354},{"$f":"T128+PTRM_Capex!T128-PTRM_NomSLDepn!T128+PTRM_IndexRAB!T128","v":90.544509435545166},{"$f":"U128+PTRM_Capex!U128-PTRM_NomSLDepn!U128+PTRM_IndexRAB!U128","v":87.392400867427654},{"$f":"V128+PTRM_Capex!V128-PTRM_NomSLDepn!V128+PTRM_IndexRAB!V128","v":84.02053375854706},{"$f":"W128+PTRM_Capex!W128-PTRM_NomSLDepn!W128+PTRM_IndexRAB!W128","v":80.419746906662937},{"$f":"'PTRM-RFM_Rollover'!X128","v":75.842826045665447},{"$f":"Y128+PTRM_Capex!Y128-PTRM_NomSLDepn!Y128+PTRM_IndexRAB!Y128","v":71.737279832670282},{"$f":"Z128+PTRM_Capex!Z128-PTRM_NomSLDepn!Z128+PTRM_IndexRAB!Z128","v":67.382768088869113},{"$f":"AA128+PTRM_Capex!AA128-PTRM_NomSLDepn!AA128+PTRM_IndexRAB!AA128","v":62.76949961716663},{"$f":"AB128+PTRM_Capex!AB128-PTRM_NomSLDepn!AB128+PTRM_IndexRAB!AB128","v":57.887351499469261},{"$f":"'PTRM-RFM_Rollover'!AC128","v":53.194367180916345},{"$f":"AD128+PTRM_Capex!AD128-PTRM_NomSLDepn!AD128+PTRM_IndexRAB!AD128","v":47.791405794045922},{"$f":"AE128+PTRM_Capex!AE128-PTRM_NomSLDepn!AE128+PTRM_IndexRAB!AE128","v":42.060954280561397},{"$f":"AF128+PTRM_Capex!AF128-PTRM_NomSLDepn!AF128+PTRM_IndexRAB!AF128","v":35.989348221786045},{"$f":"AG128+PTRM_Capex!AG128-PTRM_NomSLDepn!AG128+PTRM_IndexRAB!AG128","v":29.562426228319495},{"$f":"'PTRM-RFM_Rollover'!AH128","v":23.182755377871633},{"$f":"AI128+PTRM_Capex!AI128-PTRM_NomSLDepn!AI128+PTRM_IndexRAB!AI128","v":15.831880228116761},{"$f":"AJ128+PTRM_Capex!AJ128-PTRM_NomSLDepn!AJ128+PTRM_IndexRAB!AJ128","v":8.1088861355761104},{"$f":"AK128+PTRM_Capex!AK128-PTRM_NomSLDepn!AK128+PTRM_IndexRAB!AK128","v":-2.1371793224034263E-15},{"$f":"AL128+PTRM_Capex!AL128-PTRM_NomSLDepn!AL128+PTRM_IndexRAB!AL128","v":-2.1892717134000898E-15},{"$f":"'PTRM-RFM_Rollover'!AM128","v":1.7961214550790464E-15},{"$f":"AN128+PTRM_Capex!AN128-PTRM_NomSLDepn!AN128+PTRM_IndexRAB!AN128","v":1.8381818344604455E-15},{"$f":"AO128+PTRM_Capex!AO128-PTRM_NomSLDepn!AO128+PTRM_IndexRAB!AO128","v":1.8812271558727438E-15},{"$f":"AP128+PTRM_Capex!AP128-PTRM_NomSLDepn!AP128+PTRM_IndexRAB!AP128","v":1.9252804840342937E-15},{"$f":"AQ128+PTRM_Capex!AQ128-PTRM_NomSLDepn!AQ128+PTRM_IndexRAB!AQ128","v":1.9703654237777047E-15},{"$f":"'PTRM-RFM_Rollover'!AR128","v":1.9874031395289109E-15},{"$f":"AS128+PTRM_Capex!AS128-PTRM_NomSLDepn!AS128+PTRM_IndexRAB!AS128","v":2.0369202405109069E-15},{"$f":"AT128+PTRM_Capex!AT128-PTRM_NomSLDepn!AT128+PTRM_IndexRAB!AT128","v":2.0876710837774412E-15},{"$f":"AU128+PTRM_Capex!AU128-PTRM_NomSLDepn!AU128+PTRM_IndexRAB!AU128","v":2.1396864086083682E-15},{"$f":"AV128+PTRM_Capex!AV128-PTRM_NomSLDepn!AV128+PTRM_IndexRAB!AV128","v":2.1929977201674207E-15},{"$f":"'PTRM-RFM_Rollover'!AW128","v":2.2672538648031051E-15},{"$f":"AX128+PTRM_Capex!AX128-PTRM_NomSLDepn!AX128+PTRM_IndexRAB!AX128","v":2.3191127972363613E-15},{"$f":"AY128+PTRM_Capex!AY128-PTRM_NomSLDepn!AY128+PTRM_IndexRAB!AY128","v":2.3721578998267696E-15},{"$f":"AZ128+PTRM_Capex!AZ128-PTRM_NomSLDepn!AZ128+PTRM_IndexRAB!AZ128","v":2.4264163038625324E-15},{"$f":"BA128+PTRM_Capex!BA128-PTRM_NomSLDepn!BA128+PTRM_IndexRAB!BA128","v":2.4819157612062234E-15}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H129+PTRM_Capex!H129-PTRM_NomSLDepn!H129+PTRM_IndexRAB!H129","v":114.65259357778899},{"$f":"'PTRM-RFM_Rollover'!I129","v":112.37184263293091},{"$f":"J129+PTRM_Capex!J129-PTRM_NomSLDepn!J129+PTRM_IndexRAB!J129","v":111.48992809933493},{"$f":"K129+PTRM_Capex!K129-PTRM_NomSLDepn!K129+PTRM_IndexRAB!K129","v":110.47384451211157},{"$f":"L129+PTRM_Capex!L129-PTRM_NomSLDepn!L129+PTRM_IndexRAB!L129","v":109.31686066320687},{"$f":"M129+PTRM_Capex!M129-PTRM_NomSLDepn!M129+PTRM_IndexRAB!M129","v":108.01197607244941},{"$f":"'PTRM-RFM_Rollover'!N129","v":109.98322338405184},{"$f":"O129+PTRM_Capex!O129-PTRM_NomSLDepn!O129+PTRM_IndexRAB!O129","v":108.12451299305781},{"$f":"P129+PTRM_Capex!P129-PTRM_NomSLDepn!P129+PTRM_IndexRAB!P129","v":106.09627479047309},{"$f":"Q129+PTRM_Capex!Q129-PTRM_NomSLDepn!Q129+PTRM_IndexRAB!Q129","v":103.89098779111927},{"$f":"R129+PTRM_Capex!R129-PTRM_NomSLDepn!R129+PTRM_IndexRAB!R129","v":101.50085549776647},{"$f":"'PTRM-RFM_Rollover'!S129","v":97.264623840289431},{"$f":"T129+PTRM_Capex!T129-PTRM_NomSLDepn!T129+PTRM_IndexRAB!T129","v":94.496191389638156},{"$f":"U129+PTRM_Capex!U129-PTRM_NomSLDepn!U129+PTRM_IndexRAB!U129","v":91.523202962353039},{"$f":"V129+PTRM_Capex!V129-PTRM_NomSLDepn!V129+PTRM_IndexRAB!V129","v":88.337023324983022},{"$f":"W129+PTRM_Capex!W129-PTRM_NomSLDepn!W129+PTRM_IndexRAB!W129","v":84.928709781820658},{"$f":"'PTRM-RFM_Rollover'!X129","v":80.505915241687489},{"$f":"Y129+PTRM_Capex!Y129-PTRM_NomSLDepn!Y129+PTRM_IndexRAB!Y129","v":76.601206889186329},{"$f":"Z129+PTRM_Capex!Z129-PTRM_NomSLDepn!Z129+PTRM_IndexRAB!Z129","v":72.454607780848747},{"$f":"AA129+PTRM_Capex!AA129-PTRM_NomSLDepn!AA129+PTRM_IndexRAB!AA129","v":68.056553642050361},{"$f":"AB129+PTRM_Capex!AB129-PTRM_NomSLDepn!AB129+PTRM_IndexRAB!AB129","v":63.397155369846352},{"$f":"'PTRM-RFM_Rollover'!AC129","v":58.98570442478492},{"$f":"AD129+PTRM_Capex!AD129-PTRM_NomSLDepn!AD129+PTRM_IndexRAB!AD129","v":53.835698670159502},{"$f":"AE129+PTRM_Capex!AE129-PTRM_NomSLDepn!AE129+PTRM_IndexRAB!AE129","v":48.367597129242696},{"$f":"AF129+PTRM_Capex!AF129-PTRM_NomSLDepn!AF129+PTRM_IndexRAB!AF129","v":42.568057116393582},{"$f":"AG129+PTRM_Capex!AG129-PTRM_NomSLDepn!AG129+PTRM_IndexRAB!AG129","v":36.423249469515319},{"$f":"'PTRM-RFM_Rollover'!AH129","v":30.467189253366559},{"$f":"AI129+PTRM_Capex!AI129-PTRM_NomSLDepn!AI129+PTRM_IndexRAB!AI129","v":23.407355756251704},{"$f":"AJ129+PTRM_Capex!AJ129-PTRM_NomSLDepn!AJ129+PTRM_IndexRAB!AJ129","v":15.985263474919991},{"$f":"AK129+PTRM_Capex!AK129-PTRM_NomSLDepn!AK129+PTRM_IndexRAB!AK129","v":8.1874470686751071},{"$f":"AL129+PTRM_Capex!AL129-PTRM_NomSLDepn!AL129+PTRM_IndexRAB!AL129","v":3.7747582837255322E-15},{"$f":"'PTRM-RFM_Rollover'!AM129","v":1.902988108210113E-15},{"$f":"AN129+PTRM_Capex!AN129-PTRM_NomSLDepn!AN129+PTRM_IndexRAB!AN129","v":1.9475510199014528E-15},{"$f":"AO129+PTRM_Capex!AO129-PTRM_NomSLDepn!AO129+PTRM_IndexRAB!AO129","v":1.9931574762633255E-15},{"$f":"AP129+PTRM_Capex!AP129-PTRM_NomSLDepn!AP129+PTRM_IndexRAB!AP129","v":2.0398319143317791E-15},{"$f":"AQ129+PTRM_Capex!AQ129-PTRM_NomSLDepn!AQ129+PTRM_IndexRAB!AQ129","v":2.087599343393142E-15},{"$f":"'PTRM-RFM_Rollover'!AR129","v":2.1056507788202538E-15},{"$f":"AS129+PTRM_Capex!AS129-PTRM_NomSLDepn!AS129+PTRM_IndexRAB!AS129","v":2.1581140763635878E-15},{"$f":"AT129+PTRM_Capex!AT129-PTRM_NomSLDepn!AT129+PTRM_IndexRAB!AT129","v":2.2118845220897094E-15},{"$f":"AU129+PTRM_Capex!AU129-PTRM_NomSLDepn!AU129+PTRM_IndexRAB!AU129","v":2.2669946842215818E-15},{"$f":"AV129+PTRM_Capex!AV129-PTRM_NomSLDepn!AV129+PTRM_IndexRAB!AV129","v":2.3234779424350397E-15},{"$f":"'PTRM-RFM_Rollover'!AW129","v":2.4021522212838591E-15},{"$f":"AX129+PTRM_Capex!AX129-PTRM_NomSLDepn!AX129+PTRM_IndexRAB!AX129","v":2.457096685894475E-15},{"$f":"AY129+PTRM_Capex!AY129-PTRM_NomSLDepn!AY129+PTRM_IndexRAB!AY129","v":2.5132978960870728E-15},{"$f":"AZ129+PTRM_Capex!AZ129-PTRM_NomSLDepn!AZ129+PTRM_IndexRAB!AZ129","v":2.5707845974226304E-15},{"$f":"BA129+PTRM_Capex!BA129-PTRM_NomSLDepn!BA129+PTRM_IndexRAB!BA129","v":2.6295861929597821E-15}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I130","v":116.24696102318799},{"$f":"J130+PTRM_Capex!J130-PTRM_NomSLDepn!J130+PTRM_IndexRAB!J130","v":115.47193699553689},{"$f":"K130+PTRM_Capex!K130-PTRM_NomSLDepn!K130+PTRM_IndexRAB!K130","v":114.56569236100246},{"$f":"L130+PTRM_Capex!L130-PTRM_NomSLDepn!L130+PTRM_IndexRAB!L130","v":113.52157724090679},{"$f":"M130+PTRM_Capex!M130-PTRM_NomSLDepn!M130+PTRM_IndexRAB!M130","v":112.33267472782808},{"$f":"'PTRM-RFM_Rollover'!N130","v":114.56608167055371},{"$f":"O130+PTRM_Capex!O130-PTRM_NomSLDepn!O130+PTRM_IndexRAB!O130","v":112.82579935191322},{"$f":"P130+PTRM_Capex!P130-PTRM_NomSLDepn!P130+PTRM_IndexRAB!P130","v":110.91904958431168},{"$f":"Q130+PTRM_Capex!Q130-PTRM_NomSLDepn!Q130+PTRM_IndexRAB!Q130","v":108.83839046702406},{"$f":"R130+PTRM_Capex!R130-PTRM_NomSLDepn!R130+PTRM_IndexRAB!R130","v":106.57610663093713},{"$f":"'PTRM-RFM_Rollover'!S130","v":102.38401473138998},{"$f":"T130+PTRM_Capex!T130-PTRM_NomSLDepn!T130+PTRM_IndexRAB!T130","v":99.746174805811478},{"$f":"U130+PTRM_Capex!U130-PTRM_NomSLDepn!U130+PTRM_IndexRAB!U130","v":96.907110238881458},{"$f":"V130+PTRM_Capex!V130-PTRM_NomSLDepn!V130+PTRM_IndexRAB!V130","v":93.858270777469812},{"$f":"W130+PTRM_Capex!W130-PTRM_NomSLDepn!W130+PTRM_IndexRAB!W130","v":90.590800873985927},{"$f":"'PTRM-RFM_Rollover'!X130","v":86.256506392034609},{"$f":"Y130+PTRM_Capex!Y130-PTRM_NomSLDepn!Y130+PTRM_IndexRAB!Y130","v":82.493768695984869},{"$f":"Z130+PTRM_Capex!Z130-PTRM_NomSLDepn!Z130+PTRM_IndexRAB!Z130","v":78.492645217176019},{"$f":"AA130+PTRM_Capex!AA130-PTRM_NomSLDepn!AA130+PTRM_IndexRAB!AA130","v":74.243658211795719},{"$f":"AB130+PTRM_Capex!AB130-PTRM_NomSLDepn!AB130+PTRM_IndexRAB!AB130","v":69.73700724398482},{"$f":"'PTRM-RFM_Rollover'!AC130","v":65.53979971462897},{"$f":"AD130+PTRM_Capex!AD130-PTRM_NomSLDepn!AD130+PTRM_IndexRAB!AD130","v":60.565279410183798},{"$f":"AE130+PTRM_Capex!AE130-PTRM_NomSLDepn!AE130+PTRM_IndexRAB!AE130","v":55.277361930268405},{"$f":"AF130+PTRM_Capex!AF130-PTRM_NomSLDepn!AF130+PTRM_IndexRAB!AF130","v":49.662830394221729},{"$f":"AG130+PTRM_Capex!AG130-PTRM_NomSLDepn!AG130+PTRM_IndexRAB!AG130","v":43.707984813346414},{"$f":"'PTRM-RFM_Rollover'!AH130","v":38.08406102176},{"$f":"AI130+PTRM_Capex!AI130-PTRM_NomSLDepn!AI130+PTRM_IndexRAB!AI130","v":31.209868690879457},{"$f":"AJ130+PTRM_Capex!AJ130-PTRM_NomSLDepn!AJ130+PTRM_IndexRAB!AJ130","v":23.977942089705369},{"$f":"AK130+PTRM_Capex!AK130-PTRM_NomSLDepn!AK130+PTRM_IndexRAB!AK130","v":16.37492615063719},{"$f":"AL130+PTRM_Capex!AL130-PTRM_NomSLDepn!AL130+PTRM_IndexRAB!AL130","v":8.3870272968695545},{"$f":"'PTRM-RFM_Rollover'!AM130","v":1.0047518372857667E-14},{"$f":"AN130+PTRM_Capex!AN130-PTRM_NomSLDepn!AN130+PTRM_IndexRAB!AN130","v":1.0282804485280043E-14},{"$f":"AO130+PTRM_Capex!AO130-PTRM_NomSLDepn!AO130+PTRM_IndexRAB!AO130","v":1.052360037162315E-14},{"$f":"AP130+PTRM_Capex!AP130-PTRM_NomSLDepn!AP130+PTRM_IndexRAB!AP130","v":1.0770035056113471E-14},{"$f":"AQ130+PTRM_Capex!AQ130-PTRM_NomSLDepn!AQ130+PTRM_IndexRAB!AQ130","v":1.1022240584381138E-14},{"$f":"'PTRM-RFM_Rollover'!AR130","v":1.111754970813649E-14},{"$f":"AS130+PTRM_Capex!AS130-PTRM_NomSLDepn!AS130+PTRM_IndexRAB!AS130","v":1.1394548783271617E-14},{"$f":"AT130+PTRM_Capex!AT130-PTRM_NomSLDepn!AT130+PTRM_IndexRAB!AT130","v":1.1678449423017654E-14},{"$f":"AU130+PTRM_Capex!AU130-PTRM_NomSLDepn!AU130+PTRM_IndexRAB!AU130","v":1.1969423583162018E-14},{"$f":"AV130+PTRM_Capex!AV130-PTRM_NomSLDepn!AV130+PTRM_IndexRAB!AV130","v":1.2267647503852918E-14},{"$f":"'PTRM-RFM_Rollover'!AW130","v":1.2683036995145296E-14},{"$f":"AX130+PTRM_Capex!AX130-PTRM_NomSLDepn!AX130+PTRM_IndexRAB!AX130","v":1.2973136294915085E-14},{"$f":"AY130+PTRM_Capex!AY130-PTRM_NomSLDepn!AY130+PTRM_IndexRAB!AY130","v":1.3269871040419137E-14},{"$f":"AZ130+PTRM_Capex!AZ130-PTRM_NomSLDepn!AZ130+PTRM_IndexRAB!AZ130","v":1.3573393004309529E-14},{"$f":"BA130+PTRM_Capex!BA130-PTRM_NomSLDepn!BA130+PTRM_IndexRAB!BA130","v":1.388385743073654E-14}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J131+PTRM_Capex!J131-PTRM_NomSLDepn!J131+PTRM_IndexRAB!J131","v":120.91455356883037},{"$f":"K131+PTRM_Capex!K131-PTRM_NomSLDepn!K131+PTRM_IndexRAB!K131","v":120.10841047929311},{"$f":"L131+PTRM_Capex!L131-PTRM_NomSLDepn!L131+PTRM_IndexRAB!L131","v":119.16577796275772},{"$f":"M131+PTRM_Capex!M131-PTRM_NomSLDepn!M131+PTRM_IndexRAB!M131","v":118.07973913206818},{"$f":"'PTRM-RFM_Rollover'!N131","v":122.09161219352167},{"$f":"O131+PTRM_Capex!O131-PTRM_NomSLDepn!O131+PTRM_IndexRAB!O131","v":120.42970304495854},{"$f":"P131+PTRM_Capex!P131-PTRM_NomSLDepn!P131+PTRM_IndexRAB!P131","v":118.60035111293611},{"$f":"Q131+PTRM_Capex!Q131-PTRM_NomSLDepn!Q131+PTRM_IndexRAB!Q131","v":116.59601174001752},{"$f":"R131+PTRM_Capex!R131-PTRM_NomSLDepn!R131+PTRM_IndexRAB!R131","v":114.40886214059871},{"$f":"'PTRM-RFM_Rollover'!S131","v":110.15846707020398},{"$f":"T131+PTRM_Capex!T131-PTRM_NomSLDepn!T131+PTRM_IndexRAB!T131","v":107.5892980198899},{"$f":"U131+PTRM_Capex!U131-PTRM_NomSLDepn!U131+PTRM_IndexRAB!U131","v":104.81734825188749},{"$f":"V131+PTRM_Capex!V131-PTRM_NomSLDepn!V131+PTRM_IndexRAB!V131","v":101.83394342457616},{"$f":"W131+PTRM_Capex!W131-PTRM_NomSLDepn!W131+PTRM_IndexRAB!W131","v":98.630098583277416},{"$f":"'PTRM-RFM_Rollover'!X131","v":94.279444970931124},{"$f":"Y131+PTRM_Capex!Y131-PTRM_NomSLDepn!Y131+PTRM_IndexRAB!Y131","v":90.56925542881055},{"$f":"Z131+PTRM_Capex!Z131-PTRM_NomSLDepn!Z131+PTRM_IndexRAB!Z131","v":86.618384175617592},{"$f":"AA131+PTRM_Capex!AA131-PTRM_NomSLDepn!AA131+PTRM_IndexRAB!AA131","v":82.417208061349243},{"$f":"AB131+PTRM_Capex!AB131-PTRM_NomSLDepn!AB131+PTRM_IndexRAB!AB131","v":77.955775463384413},{"$f":"'PTRM-RFM_Rollover'!AC131","v":73.874443856833921},{"$f":"AD131+PTRM_Capex!AD131-PTRM_NomSLDepn!AD131+PTRM_IndexRAB!AD131","v":68.956886632670162},{"$f":"AE131+PTRM_Capex!AE131-PTRM_NomSLDepn!AE131+PTRM_IndexRAB!AE131","v":63.72300685001688},{"$f":"AF131+PTRM_Capex!AF131-PTRM_NomSLDepn!AF131+PTRM_IndexRAB!AF131","v":58.159390119829489},{"$f":"AG131+PTRM_Capex!AG131-PTRM_NomSLDepn!AG131+PTRM_IndexRAB!AG131","v":52.252130465200047},{"$f":"'PTRM-RFM_Rollover'!AH131","v":46.829651712684573},{"$f":"AI131+PTRM_Capex!AI131-PTRM_NomSLDepn!AI131+PTRM_IndexRAB!AI131","v":39.975912319040305},{"$f":"AJ131+PTRM_Capex!AJ131-PTRM_NomSLDepn!AJ131+PTRM_IndexRAB!AJ131","v":32.760239869442906},{"$f":"AK131+PTRM_Capex!AK131-PTRM_NomSLDepn!AK131+PTRM_IndexRAB!AK131","v":25.169062459526288},{"$f":"AL131+PTRM_Capex!AL131-PTRM_NomSLDepn!AL131+PTRM_IndexRAB!AL131","v":17.18836159974153},{"$f":"'PTRM-RFM_Rollover'!AM131","v":9.0234326048201883},{"$f":"AN131+PTRM_Capex!AN131-PTRM_NomSLDepn!AN131+PTRM_IndexRAB!AN131","v":0},{"$f":"AO131+PTRM_Capex!AO131-PTRM_NomSLDepn!AO131+PTRM_IndexRAB!AO131","v":0},{"$f":"AP131+PTRM_Capex!AP131-PTRM_NomSLDepn!AP131+PTRM_IndexRAB!AP131","v":0},{"$f":"AQ131+PTRM_Capex!AQ131-PTRM_NomSLDepn!AQ131+PTRM_IndexRAB!AQ131","v":0},{"$f":"'PTRM-RFM_Rollover'!AR131","v":-2.2862779957317762E-16},{"$f":"AS131+PTRM_Capex!AS131-PTRM_NomSLDepn!AS131+PTRM_IndexRAB!AS131","v":-2.3432417068862229E-16},{"$f":"AT131+PTRM_Capex!AT131-PTRM_NomSLDepn!AT131+PTRM_IndexRAB!AT131","v":-2.4016246961838113E-16},{"$f":"AU131+PTRM_Capex!AU131-PTRM_NomSLDepn!AU131+PTRM_IndexRAB!AU131","v":-2.4614623256191646E-16},{"$f":"AV131+PTRM_Capex!AV131-PTRM_NomSLDepn!AV131+PTRM_IndexRAB!AV131","v":-2.5227908382479382E-16},{"$f":"'PTRM-RFM_Rollover'!AW131","v":-2.6082139646140773E-16},{"$f":"AX131+PTRM_Capex!AX131-PTRM_NomSLDepn!AX131+PTRM_IndexRAB!AX131","v":-2.6678716826412303E-16},{"$f":"AY131+PTRM_Capex!AY131-PTRM_NomSLDepn!AY131+PTRM_IndexRAB!AY131","v":-2.7288939525680715E-16},{"$f":"AZ131+PTRM_Capex!AZ131-PTRM_NomSLDepn!AZ131+PTRM_IndexRAB!AZ131","v":-2.791311985811137E-16},{"$f":"BA131+PTRM_Capex!BA131-PTRM_NomSLDepn!BA131+PTRM_IndexRAB!BA131","v":-2.8551577076861723E-16}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K132+PTRM_Capex!K132-PTRM_NomSLDepn!K132+PTRM_IndexRAB!K132","v":123.62233034977065},{"$f":"L132+PTRM_Capex!L132-PTRM_NomSLDepn!L132+PTRM_IndexRAB!L132","v":122.79813438342462},{"$f":"M132+PTRM_Capex!M132-PTRM_NomSLDepn!M132+PTRM_IndexRAB!M132","v":121.83439242748844},{"$f":"'PTRM-RFM_Rollover'!N132","v":127.05574426631381},{"$f":"O132+PTRM_Capex!O132-PTRM_NomSLDepn!O132+PTRM_IndexRAB!O132","v":125.51193196668953},{"$f":"P132+PTRM_Capex!P132-PTRM_NomSLDepn!P132+PTRM_IndexRAB!P132","v":123.80346547794623},{"$f":"Q132+PTRM_Capex!Q132-PTRM_NomSLDepn!Q132+PTRM_IndexRAB!Q132","v":121.92286540141359},{"$f":"R132+PTRM_Capex!R132-PTRM_NomSLDepn!R132+PTRM_IndexRAB!R132","v":119.86237572081895},{"$f":"'PTRM-RFM_Rollover'!S132","v":115.64832038648305},{"$f":"T132+PTRM_Capex!T132-PTRM_NomSLDepn!T132+PTRM_IndexRAB!T132","v":113.20782139980575},{"$f":"U132+PTRM_Capex!U132-PTRM_NomSLDepn!U132+PTRM_IndexRAB!U132","v":110.56753383290899},{"$f":"V132+PTRM_Capex!V132-PTRM_NomSLDepn!V132+PTRM_IndexRAB!V132","v":107.71885226887397},{"$f":"W132+PTRM_Capex!W132-PTRM_NomSLDepn!W132+PTRM_IndexRAB!W132","v":104.65286224707806},{"$f":"'PTRM-RFM_Rollover'!X132","v":100.3838887425924},{"$f":"Y132+PTRM_Capex!Y132-PTRM_NomSLDepn!Y132+PTRM_IndexRAB!Y132","v":96.811640813936265},{"$f":"Z132+PTRM_Capex!Z132-PTRM_NomSLDepn!Z132+PTRM_IndexRAB!Z132","v":93.001801485606023},{"$f":"AA132+PTRM_Capex!AA132-PTRM_NomSLDepn!AA132+PTRM_IndexRAB!AA132","v":88.944816118497073},{"$f":"AB132+PTRM_Capex!AB132-PTRM_NomSLDepn!AB132+PTRM_IndexRAB!AB132","v":84.630803100112857},{"$f":"'PTRM-RFM_Rollover'!AC132","v":80.76084329462509},{"$f":"AD132+PTRM_Capex!AD132-PTRM_NomSLDepn!AD132+PTRM_IndexRAB!AD132","v":76.013090475564425},{"$f":"AE132+PTRM_Capex!AE132-PTRM_NomSLDepn!AE132+PTRM_IndexRAB!AE132","v":70.953171203298439},{"$f":"AF132+PTRM_Capex!AF132-PTRM_NomSLDepn!AF132+PTRM_IndexRAB!AF132","v":65.567771913822128},{"$f":"AG132+PTRM_Capex!AG132-PTRM_NomSLDepn!AG132+PTRM_IndexRAB!AG132","v":59.843089874892968},{"$f":"'PTRM-RFM_Rollover'!AH132","v":54.750208481853363},{"$f":"AI132+PTRM_Capex!AI132-PTRM_NomSLDepn!AI132+PTRM_IndexRAB!AI132","v":48.072608658493891},{"$f":"AJ132+PTRM_Capex!AJ132-PTRM_NomSLDepn!AJ132+PTRM_IndexRAB!AJ132","v":41.036956680140179},{"$f":"AK132+PTRM_Capex!AK132-PTRM_NomSLDepn!AK132+PTRM_IndexRAB!AK132","v":33.629765185196504},{"$f":"AL132+PTRM_Capex!AL132-PTRM_NomSLDepn!AL132+PTRM_IndexRAB!AL132","v":25.837102042556172},{"$f":"'PTRM-RFM_Rollover'!AM132","v":18.085055024548197},{"$f":"AN132+PTRM_Capex!AN132-PTRM_NomSLDepn!AN132+PTRM_IndexRAB!AN132","v":9.2542794161653905},{"$f":"AO132+PTRM_Capex!AO132-PTRM_NomSLDepn!AO132+PTRM_IndexRAB!AO132","v":-3.1363800445660672E-15},{"$f":"AP132+PTRM_Capex!AP132-PTRM_NomSLDepn!AP132+PTRM_IndexRAB!AP132","v":-3.209825709493494E-15},{"$f":"AQ132+PTRM_Capex!AQ132-PTRM_NomSLDepn!AQ132+PTRM_IndexRAB!AQ132","v":-3.2849912762249061E-15},{"$f":"'PTRM-RFM_Rollover'!AR132","v":-2.407196837925799E-16},{"$f":"AS132+PTRM_Capex!AS132-PTRM_NomSLDepn!AS132+PTRM_IndexRAB!AS132","v":-2.467173299941134E-16},{"$f":"AT132+PTRM_Capex!AT132-PTRM_NomSLDepn!AT132+PTRM_IndexRAB!AT132","v":-2.5286441042301056E-16},{"$f":"AU132+PTRM_Capex!AU132-PTRM_NomSLDepn!AU132+PTRM_IndexRAB!AU132","v":-2.5916464830460968E-16},{"$f":"AV132+PTRM_Capex!AV132-PTRM_NomSLDepn!AV132+PTRM_IndexRAB!AV132","v":-2.6562185963019145E-16},{"$f":"'PTRM-RFM_Rollover'!AW132","v":-2.74615966211202E-16},{"$f":"AX132+PTRM_Capex!AX132-PTRM_NomSLDepn!AX132+PTRM_IndexRAB!AX132","v":-2.8089726141943701E-16},{"$f":"AY132+PTRM_Capex!AY132-PTRM_NomSLDepn!AY132+PTRM_IndexRAB!AY132","v":-2.87322228789336E-16},{"$f":"AZ132+PTRM_Capex!AZ132-PTRM_NomSLDepn!AZ132+PTRM_IndexRAB!AZ132","v":-2.9389415453645682E-16},{"$f":"BA132+PTRM_Capex!BA132-PTRM_NomSLDepn!BA132+PTRM_IndexRAB!BA132","v":-3.0061640004201631E-16}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L133+PTRM_Capex!L133-PTRM_NomSLDepn!L133+PTRM_IndexRAB!L133","v":128.5013275707183},{"$f":"M133+PTRM_Capex!M133-PTRM_NomSLDepn!M133+PTRM_IndexRAB!M133","v":127.64460309744364},{"$f":"'PTRM-RFM_Rollover'!N133","v":134.1448484174613},{"$f":"O133+PTRM_Capex!O133-PTRM_NomSLDepn!O133+PTRM_IndexRAB!O133","v":132.69692471926186},{"$f":"P133+PTRM_Capex!P133-PTRM_NomSLDepn!P133+PTRM_IndexRAB!P133","v":131.08456830289614},{"$f":"Q133+PTRM_Capex!Q133-PTRM_NomSLDepn!Q133+PTRM_IndexRAB!Q133","v":129.30024717399888},{"$f":"R133+PTRM_Capex!R133-PTRM_NomSLDepn!R133+PTRM_IndexRAB!R133","v":127.33614985416716},{"$f":"'PTRM-RFM_Rollover'!S133","v":123.09202382436341},{"$f":"T133+PTRM_Capex!T133-PTRM_NomSLDepn!T133+PTRM_IndexRAB!T133","v":120.74391302995063},{"$f":"U133+PTRM_Capex!U133-PTRM_NomSLDepn!U133+PTRM_IndexRAB!U133","v":118.19588296421102},{"$f":"V133+PTRM_Capex!V133-PTRM_NomSLDepn!V133+PTRM_IndexRAB!V133","v":115.43926141289013},{"$f":"W133+PTRM_Capex!W133-PTRM_NomSLDepn!W133+PTRM_IndexRAB!W133","v":112.46506379490148},{"$f":"'PTRM-RFM_Rollover'!X133","v":108.21140272051326},{"$f":"Y133+PTRM_Capex!Y133-PTRM_NomSLDepn!Y133+PTRM_IndexRAB!Y133","v":104.72296911868322},{"$f":"Z133+PTRM_Capex!Z133-PTRM_NomSLDepn!Z133+PTRM_IndexRAB!Z133","v":100.99631124357134},{"$f":"AA133+PTRM_Capex!AA133-PTRM_NomSLDepn!AA133+PTRM_IndexRAB!AA133","v":97.021792111811635},{"$f":"AB133+PTRM_Capex!AB133-PTRM_NomSLDepn!AB133+PTRM_IndexRAB!AB133","v":92.789444086281961},{"$f":"'PTRM-RFM_Rollover'!AC133","v":89.073471528243161},{"$f":"AD133+PTRM_Capex!AD133-PTRM_NomSLDepn!AD133+PTRM_IndexRAB!AD133","v":84.423310519758033},{"$f":"AE133+PTRM_Capex!AE133-PTRM_NomSLDepn!AE133+PTRM_IndexRAB!AE133","v":79.460249286576357},{"$f":"AF133+PTRM_Capex!AF133-PTRM_NomSLDepn!AF133+PTRM_IndexRAB!AF133","v":74.170864994623969},{"$f":"AG133+PTRM_Capex!AG133-PTRM_NomSLDepn!AG133+PTRM_IndexRAB!AG133","v":68.541240315870752},{"$f":"'PTRM-RFM_Rollover'!AH133","v":63.70347910495078},{"$f":"AI133+PTRM_Capex!AI133-PTRM_NomSLDepn!AI133+PTRM_IndexRAB!AI133","v":57.099184642214965},{"$f":"AJ133+PTRM_Capex!AJ133-PTRM_NomSLDepn!AJ133+PTRM_IndexRAB!AJ133","v":50.135092342781995},{"$f":"AK133+PTRM_Capex!AK133-PTRM_NomSLDepn!AK133+PTRM_IndexRAB!AK133","v":42.79758619385958},{"$f":"AL133+PTRM_Capex!AL133-PTRM_NomSLDepn!AL133+PTRM_IndexRAB!AL133","v":35.072600178688226},{"$f":"'PTRM-RFM_Rollover'!AM133","v":27.618273168597693},{"$f":"AN133+PTRM_Capex!AN133-PTRM_NomSLDepn!AN133+PTRM_IndexRAB!AN133","v":18.843346365070232},{"$f":"AO133+PTRM_Capex!AO133-PTRM_NomSLDepn!AO133+PTRM_IndexRAB!AO133","v":9.6423036679315146},{"$f":"AP133+PTRM_Capex!AP133-PTRM_NomSLDepn!AP133+PTRM_IndexRAB!AP133","v":-3.2751579226442118E-15},{"$f":"AQ133+PTRM_Capex!AQ133-PTRM_NomSLDepn!AQ133+PTRM_IndexRAB!AQ133","v":-3.3518533957542682E-15},{"$f":"'PTRM-RFM_Rollover'!AR133","v":-1.1190523103936097E-15},{"$f":"AS133+PTRM_Capex!AS133-PTRM_NomSLDepn!AS133+PTRM_IndexRAB!AS133","v":-1.1469340346174282E-15},{"$f":"AT133+PTRM_Capex!AT133-PTRM_NomSLDepn!AT133+PTRM_IndexRAB!AT133","v":-1.1755104453527466E-15},{"$f":"AU133+PTRM_Capex!AU133-PTRM_NomSLDepn!AU133+PTRM_IndexRAB!AU133","v":-1.2047988510466817E-15},{"$f":"AV133+PTRM_Capex!AV133-PTRM_NomSLDepn!AV133+PTRM_IndexRAB!AV133","v":-1.2348169913945996E-15},{"$f":"'PTRM-RFM_Rollover'!AW133","v":-1.2766285939641624E-15},{"$f":"AX133+PTRM_Capex!AX133-PTRM_NomSLDepn!AX133+PTRM_IndexRAB!AX133","v":-1.305828939379606E-15},{"$f":"AY133+PTRM_Capex!AY133-PTRM_NomSLDepn!AY133+PTRM_IndexRAB!AY133","v":-1.3356971847437213E-15},{"$f":"AZ133+PTRM_Capex!AZ133-PTRM_NomSLDepn!AZ133+PTRM_IndexRAB!AZ133","v":-1.3662486069422808E-15},{"$f":"BA133+PTRM_Capex!BA133-PTRM_NomSLDepn!BA133+PTRM_IndexRAB!BA133","v":-1.3974988322894997E-15}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M134+PTRM_Capex!M134-PTRM_NomSLDepn!M134+PTRM_IndexRAB!M134","v":129.44366334616421},{"$f":"'PTRM-RFM_Rollover'!N134","v":135.05688129146424},{"$f":"O134+PTRM_Capex!O134-PTRM_NomSLDepn!O134+PTRM_IndexRAB!O134","v":133.76973801963382},{"$f":"P134+PTRM_Capex!P134-PTRM_NomSLDepn!P134+PTRM_IndexRAB!P134","v":132.32586316297295},{"$f":"Q134+PTRM_Capex!Q134-PTRM_NomSLDepn!Q134+PTRM_IndexRAB!Q134","v":130.7180153927753},{"$f":"R134+PTRM_Capex!R134-PTRM_NomSLDepn!R134+PTRM_IndexRAB!R134","v":128.93868377645649},{"$f":"'PTRM-RFM_Rollover'!S134","v":124.85791234698492},{"$f":"T134+PTRM_Capex!T134-PTRM_NomSLDepn!T134+PTRM_IndexRAB!T134","v":122.70807769739308},{"$f":"U134+PTRM_Capex!U134-PTRM_NomSLDepn!U134+PTRM_IndexRAB!U134","v":120.36729108221795},{"$f":"V134+PTRM_Capex!V134-PTRM_NomSLDepn!V134+PTRM_IndexRAB!V134","v":117.82720877982439},{"$f":"W134+PTRM_Capex!W134-PTRM_NomSLDepn!W134+PTRM_IndexRAB!W134","v":115.0791856261516},{"$f":"'PTRM-RFM_Rollover'!X134","v":111.0342270994107},{"$f":"Y134+PTRM_Capex!Y134-PTRM_NomSLDepn!Y134+PTRM_IndexRAB!Y134","v":107.78747089752173},{"$f":"Z134+PTRM_Capex!Z134-PTRM_NomSLDepn!Z134+PTRM_IndexRAB!Z134","v":104.31270367445612},{"$f":"AA134+PTRM_Capex!AA134-PTRM_NomSLDepn!AA134+PTRM_IndexRAB!AA134","v":100.60064545175557},{"$f":"AB134+PTRM_Capex!AB134-PTRM_NomSLDepn!AB134+PTRM_IndexRAB!AB134","v":96.641697000152291},{"$f":"'PTRM-RFM_Rollover'!AC134","v":93.247202906201423},{"$f":"AD134+PTRM_Capex!AD134-PTRM_NomSLDepn!AD134+PTRM_IndexRAB!AD134","v":88.905214842546357},{"$f":"AE134+PTRM_Capex!AE134-PTRM_NomSLDepn!AE134+PTRM_IndexRAB!AE134","v":84.263837826262488},{"$f":"AF134+PTRM_Capex!AF134-PTRM_NomSLDepn!AF134+PTRM_IndexRAB!AF134","v":79.310151642909645},{"$f":"AG134+PTRM_Capex!AG134-PTRM_NomSLDepn!AG134+PTRM_IndexRAB!AG134","v":74.030758813679768},{"$f":"'PTRM-RFM_Rollover'!AH134","v":69.665606960433024},{"$f":"AI134+PTRM_Capex!AI134-PTRM_NomSLDepn!AI134+PTRM_IndexRAB!AI134","v":63.434366188090955},{"$f":"AJ134+PTRM_Capex!AJ134-PTRM_NomSLDepn!AJ134+PTRM_IndexRAB!AJ134","v":56.857971315324789},{"$f":"AK134+PTRM_Capex!AK134-PTRM_NomSLDepn!AK134+PTRM_IndexRAB!AK134","v":49.923298558094437},{"$f":"AL134+PTRM_Capex!AL134-PTRM_NomSLDepn!AL134+PTRM_IndexRAB!AL134","v":42.616789423934122},{"$f":"'PTRM-RFM_Rollover'!AM134","v":35.796289247856244},{"$f":"AN134+PTRM_Capex!AN134-PTRM_NomSLDepn!AN134+PTRM_IndexRAB!AN134","v":27.475907232121983},{"$f":"AO134+PTRM_Capex!AO134-PTRM_NomSLDepn!AO134+PTRM_IndexRAB!AO134","v":18.746213186785585},{"$f":"AP134+PTRM_Capex!AP134-PTRM_NomSLDepn!AP134+PTRM_IndexRAB!AP134","v":9.5925997786590624},{"$f":"AQ134+PTRM_Capex!AQ134-PTRM_NomSLDepn!AQ134+PTRM_IndexRAB!AQ134","v":-8.7152507433074788E-15},{"$f":"'PTRM-RFM_Rollover'!AR134","v":-6.1506280588062451E-15},{"$f":"AS134+PTRM_Capex!AS134-PTRM_NomSLDepn!AS134+PTRM_IndexRAB!AS134","v":-6.3038739024063513E-15},{"$f":"AT134+PTRM_Capex!AT134-PTRM_NomSLDepn!AT134+PTRM_IndexRAB!AT134","v":-6.460937939588669E-15},{"$f":"AU134+PTRM_Capex!AU134-PTRM_NomSLDepn!AU134+PTRM_IndexRAB!AU134","v":-6.6219153024748201E-15},{"$f":"AV134+PTRM_Capex!AV134-PTRM_NomSLDepn!AV134+PTRM_IndexRAB!AV134","v":-6.7869034934487934E-15},{"$f":"'PTRM-RFM_Rollover'!AW134","v":-7.0167118889629879E-15},{"$f":"AX134+PTRM_Capex!AX134-PTRM_NomSLDepn!AX134+PTRM_IndexRAB!AX134","v":-7.1772052476477941E-15},{"$f":"AY134+PTRM_Capex!AY134-PTRM_NomSLDepn!AY134+PTRM_IndexRAB!AY134","v":-7.3413695733880453E-15},{"$f":"AZ134+PTRM_Capex!AZ134-PTRM_NomSLDepn!AZ134+PTRM_IndexRAB!AZ134","v":-7.5092888322695193E-15},{"$f":"BA134+PTRM_Capex!BA134-PTRM_NomSLDepn!BA134+PTRM_IndexRAB!BA134","v":-7.6810489109355613E-15}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N135","v":134.16234814237305},{"$f":"O135+PTRM_Capex!O135-PTRM_NomSLDepn!O135+PTRM_IndexRAB!O135","v":133.04192502732323},{"$f":"P135+PTRM_Capex!P135-PTRM_NomSLDepn!P135+PTRM_IndexRAB!P135","v":131.77398505245642},{"$f":"Q135+PTRM_Capex!Q135-PTRM_NomSLDepn!Q135+PTRM_IndexRAB!Q135","v":130.35165182077048},{"$f":"R135+PTRM_Capex!R135-PTRM_NomSLDepn!R135+PTRM_IndexRAB!R135","v":128.76779203922891},{"$f":"'PTRM-RFM_Rollover'!S135","v":124.8922567612739},{"$f":"T135+PTRM_Capex!T135-PTRM_NomSLDepn!T135+PTRM_IndexRAB!T135","v":122.95529481449555},{"$f":"U135+PTRM_Capex!U135-PTRM_NomSLDepn!U135+PTRM_IndexRAB!U135","v":120.83821990771361},{"$f":"V135+PTRM_Capex!V135-PTRM_NomSLDepn!V135+PTRM_IndexRAB!V135","v":118.53310281135496},{"$f":"W135+PTRM_Capex!W135-PTRM_NomSLDepn!W135+PTRM_IndexRAB!W135","v":116.03172694759759},{"$f":"'PTRM-RFM_Rollover'!X135","v":112.23387189267669},{"$f":"Y135+PTRM_Capex!Y135-PTRM_NomSLDepn!Y135+PTRM_IndexRAB!Y135","v":109.25468137695313},{"$f":"Z135+PTRM_Capex!Z135-PTRM_NomSLDepn!Z135+PTRM_IndexRAB!Z135","v":106.05996094152887},{"$f":"AA135+PTRM_Capex!AA135-PTRM_NomSLDepn!AA135+PTRM_IndexRAB!AA135","v":102.64088381790265},{"$f":"AB135+PTRM_Capex!AB135-PTRM_NomSLDepn!AB135+PTRM_IndexRAB!AB135","v":98.988318757844695},{"$f":"'PTRM-RFM_Rollover'!AC135","v":95.937790861397062},{"$f":"AD135+PTRM_Capex!AD135-PTRM_NomSLDepn!AD135+PTRM_IndexRAB!AD135","v":91.939597107040498},{"$f":"AE135+PTRM_Capex!AE135-PTRM_NomSLDepn!AE135+PTRM_IndexRAB!AE135","v":87.658496754705141},{"$f":"AF135+PTRM_Capex!AF135-PTRM_NomSLDepn!AF135+PTRM_IndexRAB!AF135","v":83.082205781899603},{"$f":"AG135+PTRM_Capex!AG135-PTRM_NomSLDepn!AG135+PTRM_IndexRAB!AG135","v":78.19798515438859},{"$f":"'PTRM-RFM_Rollover'!AH135","v":74.330421054425059},{"$f":"AI135+PTRM_Capex!AI135-PTRM_NomSLDepn!AI135+PTRM_IndexRAB!AI135","v":68.527960147449022},{"$f":"AJ135+PTRM_Capex!AJ135-PTRM_NomSLDepn!AJ135+PTRM_IndexRAB!AJ135","v":62.39847620340268},{"$f":"AK135+PTRM_Capex!AK135-PTRM_NomSLDepn!AK135+PTRM_IndexRAB!AK135","v":55.929474562309295},{"$f":"AL135+PTRM_Capex!AL135-PTRM_NomSLDepn!AL135+PTRM_IndexRAB!AL135","v":49.108045752925847},{"$f":"'PTRM-RFM_Rollover'!AM135","v":42.967362793187554},{"$f":"AN135+PTRM_Capex!AN135-PTRM_NomSLDepn!AN135+PTRM_IndexRAB!AN135","v":35.178835167417134},{"$f":"AO135+PTRM_Capex!AO135-PTRM_NomSLDepn!AO135+PTRM_IndexRAB!AO135","v":27.001972324602036},{"$f":"AP135+PTRM_Capex!AP135-PTRM_NomSLDepn!AP135+PTRM_IndexRAB!AP135","v":18.422857719831558},{"$f":"AQ135+PTRM_Capex!AQ135-PTRM_NomSLDepn!AQ135+PTRM_IndexRAB!AQ135","v":9.4271359833941144},{"$f":"'PTRM-RFM_Rollover'!AR135","v":-1.0547118733938987E-15},{"$f":"AS135+PTRM_Capex!AS135-PTRM_NomSLDepn!AS135+PTRM_IndexRAB!AS135","v":-1.080990524817452E-15},{"$f":"AT135+PTRM_Capex!AT135-PTRM_NomSLDepn!AT135+PTRM_IndexRAB!AT135","v":-1.1079239214259804E-15},{"$f":"AU135+PTRM_Capex!AU135-PTRM_NomSLDepn!AU135+PTRM_IndexRAB!AU135","v":-1.1355283765093227E-15},{"$f":"AV135+PTRM_Capex!AV135-PTRM_NomSLDepn!AV135+PTRM_IndexRAB!AV135","v":-1.1638206098107465E-15},{"$f":"'PTRM-RFM_Rollover'!AW135","v":-1.2032282346966948E-15},{"$f":"AX135+PTRM_Capex!AX135-PTRM_NomSLDepn!AX135+PTRM_IndexRAB!AX135","v":-1.2307496925685246E-15},{"$f":"AY135+PTRM_Capex!AY135-PTRM_NomSLDepn!AY135+PTRM_IndexRAB!AY135","v":-1.2589006491684839E-15},{"$f":"AZ135+PTRM_Capex!AZ135-PTRM_NomSLDepn!AZ135+PTRM_IndexRAB!AZ135","v":-1.2876955030306385E-15},{"$f":"BA135+PTRM_Capex!BA135-PTRM_NomSLDepn!BA135+PTRM_IndexRAB!BA135","v":-1.3171489820269455E-15}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":1038.6956808504992},1135.9971009920293,1236.0269361215323,1335.0514042504774,1434.5953198359291,1527.3694235689798,1630.0415429809934,1732.4465382338346,1836.4953156416698,1937.9622653249171,2111.4180179675172,2070.7773982600984,2026.6259924160433,1978.809481576164,1927.1679154044589,1840.2573132033492,1780.8848478365699,1717.2853372331108,1649.2817472243935,1576.6907619582719,1484.8790525685033,1402.2064090170506,1314.5462104972478,1221.7025683831228,1123.472961460368,1028.7083594281564,919.96731251511574,804.66517249721755,682.528535214366,553.27405898656264,424.24364776122189,355.56666166033347,{"$f":"SUM(AK125:AK135)","v":291.26082811129402},232.0115601782984,178.20992629471547,133.49041283900991,90.752368180774752,55.390489179319147,28.015457498490626,9.4271359833941126,4.1674093710371491E-15,4.2712423712747747E-15,4.3776624204385946E-15,4.486733976091529E-15,4.5985231017875563E-15,4.7542316980239457E-15,4.8629753125910224E-15,4.9742062215224084E-15,5.0879813167402627E-15,5.204358791456538E-15]
[]
[]
["Approach H"]
["Gearing*Actual +(1-Gearing)*Forecast","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.7678398984009278E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.006160121790852E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":2.1696436063373861E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":2.1916702304110369E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":2.1807754541937834E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":3.7580396170768526E-2},3.1265383981729504E-2,4.5690760245692727E-2,2.0920586558037739E-2,8.4607750725144443E-3,3.3106222898942911E-2,2.151295784619623E-2,3.0027492404454806E-2,2.677704483734239E-2,3.0357959542748142E-2,3.2419083831760231E-2,1.9404359602747522E-2,1.7174850167988958E-2,2.252855432188329E-2,2.3133288512088131E-2,2.56095947678023E-2,2.0593264453802142E-2,2.8667668538490933E-2,3.1278917759276166E-2,2.412803813665728E-2,3.4967117767755754E-2,2.6576173729933726E-2,2.9649789137132804E-2,2.8985028414485657E-2,2.6672300343299937E-2,2.6074848653643505E-2,1.9649136396539618E-2,3.2685935665907474E-2,3.3044039853553232E-2,1.4232600309312969E-2,1.7218313270363175E-2,2.2431303580807305E-2,3.5627506525829293E-2,1.9274447752326701E-2,2.2089568704124693E-2,2.4261625757848564E-2,2.595914495158794E-2,2.6014194894634461E-2,3.1033860503579161E-2,2.1208503713290219E-2,2.8245508308335256E-2,8.4861620494580767E-3,2.8603839904095457E-2,2.2934822876738283E-2,2.2788120658235291E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0176783989840092},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0584482251721863},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.081412779416026},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1051137813703478},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.129213831455385},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1716501346029899},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2082822259535975},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2634895594487752},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.2899225021424003},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3008362462940024},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.3439020210188359},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3728133285464321},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4140354703420943},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.451899161533037},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4959758575390067},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5444740242748531},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5744435536389851},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6014843857706906},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6375635137511737},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6754457429716483},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7183532295045918},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7537397319848247},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8040153613241476},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8604430094474766},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9053318493305029},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9719558124926984},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0243628527532569},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0843847844744356},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1448007366791488},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2020075061043864},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2594245185602455},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3038202591031216},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.3791227798779806},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.457738607832765},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.4927186191028161},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5356390291813953},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.5925167180163067},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6848816243057545},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.736631234894618},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.7970822385756762},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.8649440010619243},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9393154976636731},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0157794238767153},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1093707018268697},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.1753158019025611},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.2650042107667883},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.2927115655915182},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.3868957600640619},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.4645736144231072},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5435247359779192}]
[]
["Capex Year 0 (Opening Nominal RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D143","v":1038.6956808504992},{"$f":"E143+PTRM_Capex!E143-PTRM_NomSLDepn!E143+PTRM_IndexRAB!E143","v":1022.0160262075709},{"$f":"F143+PTRM_Capex!F143-PTRM_NomSLDepn!F143+PTRM_IndexRAB!F143","v":1026.1862236917386},{"$f":"G143+PTRM_Capex!G143-PTRM_NomSLDepn!G143+PTRM_IndexRAB!G143","v":1010.98618541042},{"$f":"H143+PTRM_Capex!H143-PTRM_NomSLDepn!H143+PTRM_IndexRAB!H143","v":994.96107914571633},{"$f":"'PTRM-RFM_Rollover'!I143","v":971.92639662775127},{"$f":"J143+PTRM_Capex!J143-PTRM_NomSLDepn!J143+PTRM_IndexRAB!J143","v":967.85466465086597},{"$f":"K143+PTRM_Capex!K143-PTRM_NomSLDepn!K143+PTRM_IndexRAB!K143","v":956.14903046407255},{"$f":"L143+PTRM_Capex!L143-PTRM_NomSLDepn!L143+PTRM_IndexRAB!L143","v":955.4462391084619},{"$f":"M143+PTRM_Capex!M143-PTRM_NomSLDepn!M143+PTRM_IndexRAB!M143","v":930.31334934972517},{"$f":"'PTRM-RFM_Rollover'!N143","v":900.7706035965889},{"$f":"O143+PTRM_Capex!O143-PTRM_NomSLDepn!O143+PTRM_IndexRAB!O143","v":883.84406301857348},{"$f":"P143+PTRM_Capex!P143-PTRM_NomSLDepn!P143+PTRM_IndexRAB!P143","v":855.23979274914939},{"$f":"Q143+PTRM_Capex!Q143-PTRM_NomSLDepn!Q143+PTRM_IndexRAB!Q143","v":831.73944641230275},{"$f":"R143+PTRM_Capex!R143-PTRM_NomSLDepn!R143+PTRM_IndexRAB!R143","v":803.48238759178753},{"$f":"'PTRM-RFM_Rollover'!S143","v":791.9075367630586},{"$f":"T143+PTRM_Capex!T143-PTRM_NomSLDepn!T143+PTRM_IndexRAB!T143","v":762.83196765144999},{"$f":"U143+PTRM_Capex!U143-PTRM_NomSLDepn!U143+PTRM_IndexRAB!U143","v":722.04628874975811},{"$f":"V143+PTRM_Capex!V143-PTRM_NomSLDepn!V143+PTRM_IndexRAB!V143","v":678.21360705598784},{"$f":"W143+PTRM_Capex!W143-PTRM_NomSLDepn!W143+PTRM_IndexRAB!W143","v":636.10402028604813},{"$f":"'PTRM-RFM_Rollover'!X143","v":582.74336800172216},{"$f":"Y143+PTRM_Capex!Y143-PTRM_NomSLDepn!Y143+PTRM_IndexRAB!Y143","v":537.86474525409676},{"$f":"Z143+PTRM_Capex!Z143-PTRM_NomSLDepn!Z143+PTRM_IndexRAB!Z143","v":488.07049481392238},{"$f":"AA143+PTRM_Capex!AA143-PTRM_NomSLDepn!AA143+PTRM_IndexRAB!AA143","v":439.28526231186902},{"$f":"AB143+PTRM_Capex!AB143-PTRM_NomSLDepn!AB143+PTRM_IndexRAB!AB143","v":388.00920050836913},{"$f":"'PTRM-RFM_Rollover'!AC143","v":334.54787606777336},{"$f":"AD143+PTRM_Capex!AD143-PTRM_NomSLDepn!AD143+PTRM_IndexRAB!AD143","v":276.63150656173127},{"$f":"AE143+PTRM_Capex!AE143-PTRM_NomSLDepn!AE143+PTRM_IndexRAB!AE143","v":212.5279982549298},{"$f":"AF143+PTRM_Capex!AF143-PTRM_NomSLDepn!AF143+PTRM_IndexRAB!AF143","v":145.11860464113158},{"$f":"AG143+PTRM_Capex!AG143-PTRM_NomSLDepn!AG143+PTRM_IndexRAB!AG143","v":73.369051103078817},{"$f":"'PTRM-RFM_Rollover'!AH143","v":2.7680954649717049},{"$f":"AI143+PTRM_Capex!AI143-PTRM_NomSLDepn!AI143+PTRM_IndexRAB!AI143","v":2.271590895111538},{"$f":"AJ143+PTRM_Capex!AJ143-PTRM_NomSLDepn!AJ143+PTRM_IndexRAB!AJ143","v":1.7381607754766624},{"$f":"AK143+PTRM_Capex!AK143-PTRM_NomSLDepn!AK143+PTRM_IndexRAB!AK143","v":1.1948115904722925},{"$f":"AL143+PTRM_Capex!AL143-PTRM_NomSLDepn!AL143+PTRM_IndexRAB!AL143","v":0.61082978993090253},{"$f":"'PTRM-RFM_Rollover'!AM143","v":-3.3779892391049655E-3},{"$f":"AN143+PTRM_Capex!AN143-PTRM_NomSLDepn!AN143+PTRM_IndexRAB!AN143","v":-2.7517140437239664E-3},{"$f":"AO143+PTRM_Capex!AO143-PTRM_NomSLDepn!AO143+PTRM_IndexRAB!AO143","v":-2.1140971762843336E-3},{"$f":"AP143+PTRM_Capex!AP143-PTRM_NomSLDepn!AP143+PTRM_IndexRAB!AP143","v":-1.4594672778322471E-3},{"$f":"AQ143+PTRM_Capex!AQ143-PTRM_NomSLDepn!AQ143+PTRM_IndexRAB!AQ143","v":-7.4559448004349435E-4},{"$f":"'PTRM-RFM_Rollover'!AR143","v":-5.8084849843512018E-5},{"$f":"AS143+PTRM_Capex!AS143-PTRM_NomSLDepn!AS143+PTRM_IndexRAB!AS143","v":-4.7600330047610896E-5},{"$f":"AT143+PTRM_Capex!AT143-PTRM_NomSLDepn!AT143+PTRM_IndexRAB!AT143","v":-3.6625214176124219E-5},{"$f":"AU143+PTRM_Capex!AU143-PTRM_NomSLDepn!AU143+PTRM_IndexRAB!AU143","v":-2.5040612173514491E-5},{"$f":"AV143+PTRM_Capex!AV143-PTRM_NomSLDepn!AV143+PTRM_IndexRAB!AV143","v":-1.2840119380032651E-5},{"$f":"'PTRM-RFM_Rollover'!AW143","v":-3.2102692585510054E-7},{"$f":"AX143+PTRM_Capex!AX143-PTRM_NomSLDepn!AX143+PTRM_IndexRAB!AX143","v":-3.300944945565401E-7},{"$f":"AY143+PTRM_Capex!AY143-PTRM_NomSLDepn!AY143+PTRM_IndexRAB!AY143","v":-3.3289572992898083E-7},{"$f":"AZ143+PTRM_Capex!AZ143-PTRM_NomSLDepn!AZ143+PTRM_IndexRAB!AZ143","v":-3.4241782609262641E-7},{"$f":"BA143+PTRM_Capex!BA143-PTRM_NomSLDepn!BA143+PTRM_IndexRAB!BA143","v":-3.5027111828389856E-7}]
["Capex Year 1 (Opening Nominal RAB)",null,null,null,null,{"$f":"E144+PTRM_Capex!E144-PTRM_NomSLDepn!E144+PTRM_IndexRAB!E144","v":104.33494995884224},{"$f":"F144+PTRM_Capex!F144-PTRM_NomSLDepn!F144+PTRM_IndexRAB!F144","v":104.86511986972945},{"$f":"G144+PTRM_Capex!G144-PTRM_NomSLDepn!G144+PTRM_IndexRAB!G144","v":103.42206226887289},{"$f":"H144+PTRM_Capex!H144-PTRM_NomSLDepn!H144+PTRM_IndexRAB!H144","v":101.8992196265349},{"$f":"'PTRM-RFM_Rollover'!I144","v":100.613115232402},{"$f":"J144+PTRM_Capex!J144-PTRM_NomSLDepn!J144+PTRM_IndexRAB!J144","v":100.35325031885088},{"$f":"K144+PTRM_Capex!K144-PTRM_NomSLDepn!K144+PTRM_IndexRAB!K144","v":99.313633231241838},{"$f":"L144+PTRM_Capex!L144-PTRM_NomSLDepn!L144+PTRM_IndexRAB!L144","v":99.43287054272561},{"$f":"M144+PTRM_Capex!M144-PTRM_NomSLDepn!M144+PTRM_IndexRAB!M144","v":97.021782707975277},{"$f":"'PTRM-RFM_Rollover'!N144","v":94.132709095200724},{"$f":"O144+PTRM_Capex!O144-PTRM_NomSLDepn!O144+PTRM_IndexRAB!O144","v":92.596475236290445},{"$f":"P144+PTRM_Capex!P144-PTRM_NomSLDepn!P144+PTRM_IndexRAB!P144","v":89.849227878096258},{"$f":"Q144+PTRM_Capex!Q144-PTRM_NomSLDepn!Q144+PTRM_IndexRAB!Q144","v":87.652375752254841},{"$f":"R144+PTRM_Capex!R144-PTRM_NomSLDepn!R144+PTRM_IndexRAB!R144","v":84.970533732961528},{"$f":"'PTRM-RFM_Rollover'!S144","v":84.012197242606589},{"$f":"T144+PTRM_Capex!T144-PTRM_NomSLDepn!T144+PTRM_IndexRAB!T144","v":81.290628044614309},{"$f":"U144+PTRM_Capex!U144-PTRM_NomSLDepn!U144+PTRM_IndexRAB!U144","v":77.339362179516229},{"$f":"V144+PTRM_Capex!V144-PTRM_NomSLDepn!V144+PTRM_IndexRAB!V144","v":73.074768408057707},{"$f":"W144+PTRM_Capex!W144-PTRM_NomSLDepn!W144+PTRM_IndexRAB!W144","v":69.013273719456834},{"$f":"'PTRM-RFM_Rollover'!X144","v":63.789166536661455},{"$f":"Y144+PTRM_Capex!Y144-PTRM_NomSLDepn!Y144+PTRM_IndexRAB!Y144","v":59.471700566380761},{"$f":"Z144+PTRM_Capex!Z144-PTRM_NomSLDepn!Z144+PTRM_IndexRAB!Z144","v":54.639037561178995},{"$f":"AA144+PTRM_Capex!AA144-PTRM_NomSLDepn!AA144+PTRM_IndexRAB!AA144","v":49.958318194998895},{"$f":"AB144+PTRM_Capex!AB144-PTRM_NomSLDepn!AB144+PTRM_IndexRAB!AB144","v":45.051023826000893},{"$f":"'PTRM-RFM_Rollover'!AC144","v":39.915258653874503},{"$f":"AD144+PTRM_Capex!AD144-PTRM_NomSLDepn!AD144+PTRM_IndexRAB!AD144","v":34.38949315615006},{"$f":"AE144+PTRM_Capex!AE144-PTRM_NomSLDepn!AE144+PTRM_IndexRAB!AE144","v":28.198927004484258},{"$f":"AF144+PTRM_Capex!AF144-PTRM_NomSLDepn!AF144+PTRM_IndexRAB!AF144","v":21.706258012277083},{"$f":"AG144+PTRM_Capex!AG144-PTRM_NomSLDepn!AG144+PTRM_IndexRAB!AG144","v":14.783440557313163},{"$f":"'PTRM-RFM_Rollover'!AH144","v":8.0280959771564859},{"$f":"AI144+PTRM_Capex!AI144-PTRM_NomSLDepn!AI144+PTRM_IndexRAB!AI144","v":-9.1010920054319933E-3},{"$f":"AJ144+PTRM_Capex!AJ144-PTRM_NomSLDepn!AJ144+PTRM_IndexRAB!AJ144","v":-9.2799206036041828E-3},{"$f":"AK144+PTRM_Capex!AK144-PTRM_NomSLDepn!AK144+PTRM_IndexRAB!AK144","v":-9.5832434914383188E-3},{"$f":"AL144+PTRM_Capex!AL144-PTRM_NomSLDepn!AL144+PTRM_IndexRAB!AL144","v":-9.8999125712957107E-3},{"$f":"'PTRM-RFM_Rollover'!AM144","v":5.3731872197850389E-3},{"$f":"AN144+PTRM_Capex!AN144-PTRM_NomSLDepn!AN144+PTRM_IndexRAB!AN144","v":4.3770046870126198E-3},{"$f":"AO144+PTRM_Capex!AO144-PTRM_NomSLDepn!AO144+PTRM_IndexRAB!AO144","v":3.3627815617329874E-3},{"$f":"AP144+PTRM_Capex!AP144-PTRM_NomSLDepn!AP144+PTRM_IndexRAB!AP144","v":2.3214967159044335E-3},{"$f":"AQ144+PTRM_Capex!AQ144-PTRM_NomSLDepn!AQ144+PTRM_IndexRAB!AQ144","v":1.1859773515363447E-3},{"$f":"'PTRM-RFM_Rollover'!AR144","v":9.239247100887259E-5},{"$f":"AS144+PTRM_Capex!AS144-PTRM_NomSLDepn!AS144+PTRM_IndexRAB!AS144","v":7.5715304864955183E-5},{"$f":"AT144+PTRM_Capex!AT144-PTRM_NomSLDepn!AT144+PTRM_IndexRAB!AT144","v":5.8257773723749791E-5},{"$f":"AU144+PTRM_Capex!AU144-PTRM_NomSLDepn!AU144+PTRM_IndexRAB!AU144","v":3.9830765518356268E-5},{"$f":"AV144+PTRM_Capex!AV144-PTRM_NomSLDepn!AV144+PTRM_IndexRAB!AV144","v":2.0424092698289752E-5},{"$f":"'PTRM-RFM_Rollover'!AW144","v":5.1064039969190918E-7},{"$f":"AX144+PTRM_Capex!AX144-PTRM_NomSLDepn!AX144+PTRM_IndexRAB!AX144","v":4.1968516961440887E-7},{"$f":"AY144+PTRM_Capex!AY144-PTRM_NomSLDepn!AY144+PTRM_IndexRAB!AY144","v":3.1798460926016271E-7},{"$f":"AZ144+PTRM_Capex!AZ144-PTRM_NomSLDepn!AZ144+PTRM_IndexRAB!AZ144","v":2.1840505481530141E-7},{"$f":"BA144+PTRM_Capex!BA144-PTRM_NomSLDepn!BA144+PTRM_IndexRAB!BA144","v":1.1224207782207005E-7}]
["Capex Year 2 (Opening Nominal RAB)",null,null,null,null,null,{"$f":"F145+PTRM_Capex!F145-PTRM_NomSLDepn!F145+PTRM_IndexRAB!F145","v":111.48925630905435},{"$f":"G145+PTRM_Capex!G145-PTRM_NomSLDepn!G145+PTRM_IndexRAB!G145","v":110.12201269822202},{"$f":"H145+PTRM_Capex!H145-PTRM_NomSLDepn!H145+PTRM_IndexRAB!H145","v":108.67680336676412},{"$f":"'PTRM-RFM_Rollover'!I145","v":105.81093996154829},{"$f":"J145+PTRM_Capex!J145-PTRM_NomSLDepn!J145+PTRM_IndexRAB!J145","v":105.69504659043859},{"$f":"K145+PTRM_Capex!K145-PTRM_NomSLDepn!K145+PTRM_IndexRAB!K145","v":104.76934610482709},{"$f":"L145+PTRM_Capex!L145-PTRM_NomSLDepn!L145+PTRM_IndexRAB!L145","v":105.08169547114882},{"$f":"M145+PTRM_Capex!M145-PTRM_NomSLDepn!M145+PTRM_IndexRAB!M145","v":102.73169533960623},{"$f":"'PTRM-RFM_Rollover'!N145","v":99.858098919867317},{"$f":"O145+PTRM_Capex!O145-PTRM_NomSLDepn!O145+PTRM_IndexRAB!O145","v":98.452772697648925},{"$f":"P145+PTRM_Capex!P145-PTRM_NomSLDepn!P145+PTRM_IndexRAB!P145","v":95.771781031629544},{"$f":"Q145+PTRM_Capex!Q145-PTRM_NomSLDepn!Q145+PTRM_IndexRAB!Q145","v":93.691077570804367},{"$f":"R145+PTRM_Capex!R145-PTRM_NomSLDepn!R145+PTRM_IndexRAB!R145","v":91.107553097364345},{"$f":"'PTRM-RFM_Rollover'!S145","v":90.333242632714985},{"$f":"T145+PTRM_Capex!T145-PTRM_NomSLDepn!T145+PTRM_IndexRAB!T145","v":87.751307144008322},{"$f":"U145+PTRM_Capex!U145-PTRM_NomSLDepn!U145+PTRM_IndexRAB!U145","v":83.859116754978913},{"$f":"V145+PTRM_Capex!V145-PTRM_NomSLDepn!V145+PTRM_IndexRAB!V145","v":79.639438827367229},{"$f":"W145+PTRM_Capex!W145-PTRM_NomSLDepn!W145+PTRM_IndexRAB!W145","v":75.657399297414344},{"$f":"'PTRM-RFM_Rollover'!X145","v":70.454678936435002},{"$f":"Y145+PTRM_Capex!Y145-PTRM_NomSLDepn!Y145+PTRM_IndexRAB!Y145","v":66.233812444863077},{"$f":"Z145+PTRM_Capex!Z145-PTRM_NomSLDepn!Z145+PTRM_IndexRAB!Z145","v":61.464978195155112},{"$f":"AA145+PTRM_Capex!AA145-PTRM_NomSLDepn!AA145+PTRM_IndexRAB!AA145","v":56.902155154872602},{"$f":"AB145+PTRM_Capex!AB145-PTRM_NomSLDepn!AB145+PTRM_IndexRAB!AB145","v":52.131494215831843},{"$f":"'PTRM-RFM_Rollover'!AC145","v":47.118370284296653},{"$f":"AD145+PTRM_Capex!AD145-PTRM_NomSLDepn!AD145+PTRM_IndexRAB!AD145","v":41.762644484147195},{"$f":"AE145+PTRM_Capex!AE145-PTRM_NomSLDepn!AE145+PTRM_IndexRAB!AE145","v":35.684032289827243},{"$f":"AF145+PTRM_Capex!AF145-PTRM_NomSLDepn!AF145+PTRM_IndexRAB!AF145","v":29.326647555950927},{"$f":"AG145+PTRM_Capex!AG145-PTRM_NomSLDepn!AG145+PTRM_IndexRAB!AG145","v":22.535420741759498},{"$f":"'PTRM-RFM_Rollover'!AH145","v":15.967549185658436},{"$f":"AI145+PTRM_Capex!AI145-PTRM_NomSLDepn!AI145+PTRM_IndexRAB!AI145","v":8.1828994601803142},{"$f":"AJ145+PTRM_Capex!AJ145-PTRM_NomSLDepn!AJ145+PTRM_IndexRAB!AJ145","v":7.3770325828818595E-3},{"$f":"AK145+PTRM_Capex!AK145-PTRM_NomSLDepn!AK145+PTRM_IndexRAB!AK145","v":7.6181577952912395E-3},{"$f":"AL145+PTRM_Capex!AL145-PTRM_NomSLDepn!AL145+PTRM_IndexRAB!AL145","v":7.8698925050895013E-3},{"$f":"'PTRM-RFM_Rollover'!AM145","v":-8.4690813929350642E-2},{"$f":"AN145+PTRM_Capex!AN145-PTRM_NomSLDepn!AN145+PTRM_IndexRAB!AN145","v":-6.8989237551732183E-2},{"$f":"AO145+PTRM_Capex!AO145-PTRM_NomSLDepn!AO145+PTRM_IndexRAB!AO145","v":-5.3003309931414097E-2},{"$f":"AP145+PTRM_Capex!AP145-PTRM_NomSLDepn!AP145+PTRM_IndexRAB!AP145","v":-3.6590842336613513E-2},{"$f":"AQ145+PTRM_Capex!AQ145-PTRM_NomSLDepn!AQ145+PTRM_IndexRAB!AQ145","v":-1.8693074165282292E-2},{"$f":"'PTRM-RFM_Rollover'!AR145","v":-1.4562666906287945E-3},{"$f":"AS145+PTRM_Capex!AS145-PTRM_NomSLDepn!AS145+PTRM_IndexRAB!AS145","v":-1.1934054284039003E-3},{"$f":"AT145+PTRM_Capex!AT145-PTRM_NomSLDepn!AT145+PTRM_IndexRAB!AT145","v":-9.1824425104875733E-4},{"$f":"AU145+PTRM_Capex!AU145-PTRM_NomSLDepn!AU145+PTRM_IndexRAB!AU145","v":-6.27802422137383E-4},{"$f":"AV145+PTRM_Capex!AV145-PTRM_NomSLDepn!AV145+PTRM_IndexRAB!AV145","v":-3.2191936808333491E-4},{"$f":"'PTRM-RFM_Rollover'!AW145","v":-8.0485844446055974E-6},{"$f":"AX145+PTRM_Capex!AX145-PTRM_NomSLDepn!AX145+PTRM_IndexRAB!AX145","v":-6.6149711809488737E-6},{"$f":"AY145+PTRM_Capex!AY145-PTRM_NomSLDepn!AY145+PTRM_IndexRAB!AY145","v":-5.0119927472630127E-6},{"$f":"AZ145+PTRM_Capex!AZ145-PTRM_NomSLDepn!AZ145+PTRM_IndexRAB!AZ145","v":-3.4424450706803725E-6},{"$f":"BA145+PTRM_Capex!BA145-PTRM_NomSLDepn!BA145+PTRM_IndexRAB!BA145","v":-1.7691311579224385E-6}]
["Capex Year 3 (Opening Nominal RAB)",null,null,null,null,null,null,{"$f":"G146+PTRM_Capex!G146-PTRM_NomSLDepn!G146+PTRM_IndexRAB!G146","v":111.91613764140077},{"$f":"H146+PTRM_Capex!H146-PTRM_NomSLDepn!H146+PTRM_IndexRAB!H146","v":110.56694081769213},{"$f":"'PTRM-RFM_Rollover'!I146","v":108.47972202887448},{"$f":"J146+PTRM_Capex!J146-PTRM_NomSLDepn!J146+PTRM_IndexRAB!J146","v":108.51074583857965},{"$f":"K146+PTRM_Capex!K146-PTRM_NomSLDepn!K146+PTRM_IndexRAB!K146","v":107.72127462889313},{"$f":"L146+PTRM_Capex!L146-PTRM_NomSLDepn!L146+PTRM_IndexRAB!L146","v":108.2194790102414},{"$f":"M146+PTRM_Capex!M146-PTRM_NomSLDepn!M146+PTRM_IndexRAB!M146","v":105.98694229618334},{"$f":"'PTRM-RFM_Rollover'!N146","v":103.19769019517705},{"$f":"O146+PTRM_Capex!O146-PTRM_NomSLDepn!O146+PTRM_IndexRAB!O146","v":101.95705255528266},{"$f":"P146+PTRM_Capex!P146-PTRM_NomSLDepn!P146+PTRM_IndexRAB!P146","v":99.406583813825918},{"$f":"Q146+PTRM_Capex!Q146-PTRM_NomSLDepn!Q146+PTRM_IndexRAB!Q146","v":97.491969236122785},{"$f":"R146+PTRM_Capex!R146-PTRM_NomSLDepn!R146+PTRM_IndexRAB!R146","v":95.068726533784016},{"$f":"'PTRM-RFM_Rollover'!S146","v":94.49716330605554},{"$f":"T146+PTRM_Capex!T146-PTRM_NomSLDepn!T146+PTRM_IndexRAB!T146","v":92.116461082996636},{"$f":"U146+PTRM_Capex!U146-PTRM_NomSLDepn!U146+PTRM_IndexRAB!U146","v":88.376232183721228},{"$f":"V146+PTRM_Capex!V146-PTRM_NomSLDepn!V146+PTRM_IndexRAB!V146","v":84.302174861931221},{"$f":"W146+PTRM_Capex!W146-PTRM_NomSLDepn!W146+PTRM_IndexRAB!W146","v":80.49461739688428},{"$f":"'PTRM-RFM_Rollover'!X146","v":75.437455383312852},{"$f":"Y146+PTRM_Capex!Y146-PTRM_NomSLDepn!Y146+PTRM_IndexRAB!Y146","v":71.414329948594272},{"$f":"Z146+PTRM_Capex!Z146-PTRM_NomSLDepn!Z146+PTRM_IndexRAB!Z146","v":66.823566380522649},{"$f":"AA146+PTRM_Capex!AA146-PTRM_NomSLDepn!AA146+PTRM_IndexRAB!AA146","v":62.487984282909828},{"$f":"AB146+PTRM_Capex!AB146-PTRM_NomSLDepn!AB146+PTRM_IndexRAB!AB146","v":57.968290980607165},{"$f":"'PTRM-RFM_Rollover'!AC146","v":53.197939434576611},{"$f":"AD146+PTRM_Capex!AD146-PTRM_NomSLDepn!AD146+PTRM_IndexRAB!AD146","v":48.139544903380553},{"$f":"AE146+PTRM_Capex!AE146-PTRM_NomSLDepn!AE146+PTRM_IndexRAB!AE146","v":42.317393469539653},{"$f":"AF146+PTRM_Capex!AF146-PTRM_NomSLDepn!AF146+PTRM_IndexRAB!AF146","v":36.246419394281013},{"$f":"AG146+PTRM_Capex!AG146-PTRM_NomSLDepn!AG146+PTRM_IndexRAB!AG146","v":29.748228264628921},{"$f":"'PTRM-RFM_Rollover'!AH146","v":23.523939695461447},{"$f":"AI146+PTRM_Capex!AI146-PTRM_NomSLDepn!AI146+PTRM_IndexRAB!AI146","v":16.082659230379779},{"$f":"AJ146+PTRM_Capex!AJ146-PTRM_NomSLDepn!AJ146+PTRM_IndexRAB!AJ146","v":8.2111122018202884},{"$f":"AK146+PTRM_Capex!AK146-PTRM_NomSLDepn!AK146+PTRM_IndexRAB!AK146","v":-2.104291644135059E-2},{"$f":"AL146+PTRM_Capex!AL146-PTRM_NomSLDepn!AL146+PTRM_IndexRAB!AL146","v":-2.1738259410873571E-2},{"$f":"'PTRM-RFM_Rollover'!AM146","v":1.642996459735694E-2},{"$f":"AN146+PTRM_Capex!AN146-PTRM_NomSLDepn!AN146+PTRM_IndexRAB!AN146","v":1.3383868662771022E-2},{"$f":"AO146+PTRM_Capex!AO146-PTRM_NomSLDepn!AO146+PTRM_IndexRAB!AO146","v":1.0282608766073859E-2},{"$f":"AP146+PTRM_Capex!AP146-PTRM_NomSLDepn!AP146+PTRM_IndexRAB!AP146","v":7.0986003827940647E-3},{"$f":"AQ146+PTRM_Capex!AQ146-PTRM_NomSLDepn!AQ146+PTRM_IndexRAB!AQ146","v":3.6264446225249599E-3},{"$f":"'PTRM-RFM_Rollover'!AR146","v":2.8251482139846833E-4},{"$f":"AS146+PTRM_Capex!AS146-PTRM_NomSLDepn!AS146+PTRM_IndexRAB!AS146","v":2.3151990197338925E-4},{"$f":"AT146+PTRM_Capex!AT146-PTRM_NomSLDepn!AT146+PTRM_IndexRAB!AT146","v":1.7813880675468673E-4},{"$f":"AU146+PTRM_Capex!AU146-PTRM_NomSLDepn!AU146+PTRM_IndexRAB!AU146","v":1.2179327475181462E-4},{"$f":"AV146+PTRM_Capex!AV146-PTRM_NomSLDepn!AV146+PTRM_IndexRAB!AV146","v":6.2452154790069113E-5},{"$f":"'PTRM-RFM_Rollover'!AW146","v":1.5614203164232761E-6},{"$f":"AX146+PTRM_Capex!AX146-PTRM_NomSLDepn!AX146+PTRM_IndexRAB!AX146","v":1.2833002455991725E-6},{"$f":"AY146+PTRM_Capex!AY146-PTRM_NomSLDepn!AY146+PTRM_IndexRAB!AY146","v":9.7232343838893095E-7},{"$f":"AZ146+PTRM_Capex!AZ146-PTRM_NomSLDepn!AZ146+PTRM_IndexRAB!AZ146","v":6.678321770151832E-7},{"$f":"BA146+PTRM_Capex!BA146-PTRM_NomSLDepn!BA146+PTRM_IndexRAB!BA146","v":3.4321033113455695E-7}]
["Capex Year 4 (Opening Nominal RAB)",null,null,null,null,null,null,null,{"$f":"H147+PTRM_Capex!H147-PTRM_NomSLDepn!H147+PTRM_IndexRAB!H147","v":114.08143320314349},{"$f":"'PTRM-RFM_Rollover'!I147","v":112.37137182703434},{"$f":"J147+PTRM_Capex!J147-PTRM_NomSLDepn!J147+PTRM_IndexRAB!J147","v":112.54801976764847},{"$f":"K147+PTRM_Capex!K147-PTRM_NomSLDepn!K147+PTRM_IndexRAB!K147","v":111.88412877273312},{"$f":"L147+PTRM_Capex!L147-PTRM_NomSLDepn!L147+PTRM_IndexRAB!L147","v":112.57185306570302},{"$f":"M147+PTRM_Capex!M147-PTRM_NomSLDepn!M147+PTRM_IndexRAB!M147","v":110.42967523949262},{"$f":"'PTRM-RFM_Rollover'!N147","v":107.6916055138386},{"$f":"O147+PTRM_Capex!O147-PTRM_NomSLDepn!O147+PTRM_IndexRAB!O147","v":106.59943914005937},{"$f":"P147+PTRM_Capex!P147-PTRM_NomSLDepn!P147+PTRM_IndexRAB!P147","v":104.14853088297663},{"$f":"Q147+PTRM_Capex!Q147-PTRM_NomSLDepn!Q147+PTRM_IndexRAB!Q147","v":102.37598389689423},{"$f":"R147+PTRM_Capex!R147-PTRM_NomSLDepn!R147+PTRM_IndexRAB!R147","v":100.08319068577983},{"$f":"'PTRM-RFM_Rollover'!S147","v":99.705453919091241},{"$f":"T147+PTRM_Capex!T147-PTRM_NomSLDepn!T147+PTRM_IndexRAB!T147","v":97.495867612101179},{"$f":"U147+PTRM_Capex!U147-PTRM_NomSLDepn!U147+PTRM_IndexRAB!U147","v":93.862325331444623},{"$f":"V147+PTRM_Capex!V147-PTRM_NomSLDepn!V147+PTRM_IndexRAB!V147","v":89.884820267943397},{"$f":"W147+PTRM_Capex!W147-PTRM_NomSLDepn!W147+PTRM_IndexRAB!W147","v":86.20540901014661},{"$f":"'PTRM-RFM_Rollover'!X147","v":81.233334044811272},{"$f":"Y147+PTRM_Capex!Y147-PTRM_NomSLDepn!Y147+PTRM_IndexRAB!Y147","v":77.359152010115793},{"$f":"Z147+PTRM_Capex!Z147-PTRM_NomSLDepn!Z147+PTRM_IndexRAB!Z147","v":72.891334199613325},{"$f":"AA147+PTRM_Capex!AA147-PTRM_NomSLDepn!AA147+PTRM_IndexRAB!AA147","v":68.730239686633837},{"$f":"AB147+PTRM_Capex!AB147-PTRM_NomSLDepn!AB147+PTRM_IndexRAB!AB147","v":64.406355426578642},{"$f":"'PTRM-RFM_Rollover'!AC147","v":59.820817915272578},{"$f":"AD147+PTRM_Capex!AD147-PTRM_NomSLDepn!AD147+PTRM_IndexRAB!AD147","v":54.997111909633844},{"$f":"AE147+PTRM_Capex!AE147-PTRM_NomSLDepn!AE147+PTRM_IndexRAB!AE147","v":49.360396039756203},{"$f":"AF147+PTRM_Capex!AF147-PTRM_NomSLDepn!AF147+PTRM_IndexRAB!AF147","v":43.501533796371831},{"$f":"AG147+PTRM_Capex!AG147-PTRM_NomSLDepn!AG147+PTRM_IndexRAB!AG147","v":37.217020806352451},{"$f":"'PTRM-RFM_Rollover'!AH147","v":31.259513622513783},{"$f":"AI147+PTRM_Capex!AI147-PTRM_NomSLDepn!AI147+PTRM_IndexRAB!AI147","v":24.047091155088975},{"$f":"AJ147+PTRM_Capex!AJ147-PTRM_NomSLDepn!AJ147+PTRM_IndexRAB!AJ147","v":16.359640428683562},{"$f":"AK147+PTRM_Capex!AK147-PTRM_NomSLDepn!AK147+PTRM_IndexRAB!AK147","v":8.422484817474837},{"$f":"AL147+PTRM_Capex!AL147-PTRM_NomSLDepn!AL147+PTRM_IndexRAB!AL147","v":-9.9999012923900454E-2},{"$f":"'PTRM-RFM_Rollover'!AM147","v":0.12068544170637628},{"$f":"AN147+PTRM_Capex!AN147-PTRM_NomSLDepn!AN147+PTRM_IndexRAB!AN147","v":9.8310504063197371E-2},{"$f":"AO147+PTRM_Capex!AO147-PTRM_NomSLDepn!AO147+PTRM_IndexRAB!AO147","v":7.5530362434689094E-2},{"$f":"AP147+PTRM_Capex!AP147-PTRM_NomSLDepn!AP147+PTRM_IndexRAB!AP147","v":5.2142396145659901E-2},{"$f":"AQ147+PTRM_Capex!AQ147-PTRM_NomSLDepn!AQ147+PTRM_IndexRAB!AQ147","v":2.6637858438449884E-2},{"$f":"'PTRM-RFM_Rollover'!AR147","v":2.0751977770272763E-3},{"$f":"AS147+PTRM_Capex!AS147-PTRM_NomSLDepn!AS147+PTRM_IndexRAB!AS147","v":1.7006172757043007E-3},{"$f":"AT147+PTRM_Capex!AT147-PTRM_NomSLDepn!AT147+PTRM_IndexRAB!AT147","v":1.308509245460853E-3},{"$f":"AU147+PTRM_Capex!AU147-PTRM_NomSLDepn!AU147+PTRM_IndexRAB!AU147","v":8.9462610057317266E-4},{"$f":"AV147+PTRM_Capex!AV147-PTRM_NomSLDepn!AV147+PTRM_IndexRAB!AV147","v":4.5873902172418007E-4},{"$f":"'PTRM-RFM_Rollover'!AW147","v":1.1469330896011778E-5},{"$f":"AX147+PTRM_Capex!AX147-PTRM_NomSLDepn!AX147+PTRM_IndexRAB!AX147","v":9.4264145284248449E-6},{"$f":"AY147+PTRM_Capex!AY147-PTRM_NomSLDepn!AY147+PTRM_IndexRAB!AY147","v":7.1421507300328113E-6},{"$f":"AZ147+PTRM_Capex!AZ147-PTRM_NomSLDepn!AZ147+PTRM_IndexRAB!AZ147","v":4.9055261678269647E-6},{"$f":"BA147+PTRM_Capex!BA147-PTRM_NomSLDepn!BA147+PTRM_IndexRAB!BA147","v":2.5210334548028946E-6}]
["Capex Year 5 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I148","v":116.23660497651912},{"$f":"J148+PTRM_Capex!J148-PTRM_NomSLDepn!J148+PTRM_IndexRAB!J148","v":116.55884552101692},{"$f":"K148+PTRM_Capex!K148-PTRM_NomSLDepn!K148+PTRM_IndexRAB!K148","v":116.02070146046898},{"$f":"L148+PTRM_Capex!L148-PTRM_NomSLDepn!L148+PTRM_IndexRAB!L148","v":116.89779587021881},{"$f":"M148+PTRM_Capex!M148-PTRM_NomSLDepn!M148+PTRM_IndexRAB!M148","v":114.84649231729527},{"$f":"'PTRM-RFM_Rollover'!N148","v":112.1602591078138},{"$f":"O148+PTRM_Capex!O148-PTRM_NomSLDepn!O148+PTRM_IndexRAB!O148","v":111.21680091782946},{"$f":"P148+PTRM_Capex!P148-PTRM_NomSLDepn!P148+PTRM_IndexRAB!P148","v":108.86600801549972},{"$f":"Q148+PTRM_Capex!Q148-PTRM_NomSLDepn!Q148+PTRM_IndexRAB!Q148","v":107.23592295443999},{"$f":"R148+PTRM_Capex!R148-PTRM_NomSLDepn!R148+PTRM_IndexRAB!R148","v":105.07409460204173},{"$f":"'PTRM-RFM_Rollover'!S148","v":104.8902520829638},{"$f":"T148+PTRM_Capex!T148-PTRM_NomSLDepn!T148+PTRM_IndexRAB!T148","v":102.8520114096859},{"$f":"U148+PTRM_Capex!U148-PTRM_NomSLDepn!U148+PTRM_IndexRAB!U148","v":99.325710870496977},{"$f":"V148+PTRM_Capex!V148-PTRM_NomSLDepn!V148+PTRM_IndexRAB!V148","v":95.445386279678445},{"$f":"W148+PTRM_Capex!W148-PTRM_NomSLDepn!W148+PTRM_IndexRAB!W148","v":91.894662940583743},{"$f":"'PTRM-RFM_Rollover'!X148","v":87.00849647237338},{"$f":"Y148+PTRM_Capex!Y148-PTRM_NomSLDepn!Y148+PTRM_IndexRAB!Y148","v":83.284076161751514},{"$f":"Z148+PTRM_Capex!Z148-PTRM_NomSLDepn!Z148+PTRM_IndexRAB!Z148","v":78.940167297745731},{"$f":"AA148+PTRM_Capex!AA148-PTRM_NomSLDepn!AA148+PTRM_IndexRAB!AA148","v":74.954433507023722},{"$f":"AB148+PTRM_Capex!AB148-PTRM_NomSLDepn!AB148+PTRM_IndexRAB!AB148","v":70.827259803522637},{"$f":"'PTRM-RFM_Rollover'!AC148","v":66.427501507448724},{"$f":"AD148+PTRM_Capex!AD148-PTRM_NomSLDepn!AD148+PTRM_IndexRAB!AD148","v":61.838981588353036},{"$f":"AE148+PTRM_Capex!AE148-PTRM_NomSLDepn!AE148+PTRM_IndexRAB!AE148","v":56.388376087756569},{"$f":"AF148+PTRM_Capex!AF148-PTRM_NomSLDepn!AF148+PTRM_IndexRAB!AF148","v":50.742306710232704},{"$f":"AG148+PTRM_Capex!AG148-PTRM_NomSLDepn!AG148+PTRM_IndexRAB!AG148","v":44.672216928349052},{"$f":"'PTRM-RFM_Rollover'!AH148","v":38.982129899926022},{"$f":"AI148+PTRM_Capex!AI148-PTRM_NomSLDepn!AI148+PTRM_IndexRAB!AI148","v":31.990027971680654},{"$f":"AJ148+PTRM_Capex!AJ148-PTRM_NomSLDepn!AJ148+PTRM_IndexRAB!AJ148","v":24.477916312499726},{"$f":"AK148+PTRM_Capex!AK148-PTRM_NomSLDepn!AK148+PTRM_IndexRAB!AK148","v":16.826117890484035},{"$f":"AL148+PTRM_Capex!AL148-PTRM_NomSLDepn!AL148+PTRM_IndexRAB!AL148","v":8.6021044140811007},{"$f":"'PTRM-RFM_Rollover'!AM148","v":-4.7571052727638424E-2},{"$f":"AN148+PTRM_Capex!AN148-PTRM_NomSLDepn!AN148+PTRM_IndexRAB!AN148","v":-3.8751436017025277E-2},{"$f":"AO148+PTRM_Capex!AO148-PTRM_NomSLDepn!AO148+PTRM_IndexRAB!AO148","v":-2.977209846619305E-2},{"$f":"AP148+PTRM_Capex!AP148-PTRM_NomSLDepn!AP148+PTRM_IndexRAB!AP148","v":-2.0553172290867505E-2},{"$f":"AQ148+PTRM_Capex!AQ148-PTRM_NomSLDepn!AQ148+PTRM_IndexRAB!AQ148","v":-1.0499948878754595E-2},{"$f":"'PTRM-RFM_Rollover'!AR148","v":-8.1798882678347379E-4},{"$f":"AS148+PTRM_Capex!AS148-PTRM_NomSLDepn!AS148+PTRM_IndexRAB!AS148","v":-6.7033896506664588E-4},{"$f":"AT148+PTRM_Capex!AT148-PTRM_NomSLDepn!AT148+PTRM_IndexRAB!AT148","v":-5.1578020870045652E-4},{"$f":"AU148+PTRM_Capex!AU148-PTRM_NomSLDepn!AU148+PTRM_IndexRAB!AU148","v":-3.5263827020189846E-4},{"$f":"AV148+PTRM_Capex!AV148-PTRM_NomSLDepn!AV148+PTRM_IndexRAB!AV148","v":-1.80822954965525E-4},{"$f":"'PTRM-RFM_Rollover'!AW148","v":-4.5209110319402211E-6},{"$f":"AX148+PTRM_Capex!AX148-PTRM_NomSLDepn!AX148+PTRM_IndexRAB!AX148","v":-3.7156466946137451E-6},{"$f":"AY148+PTRM_Capex!AY148-PTRM_NomSLDepn!AY148+PTRM_IndexRAB!AY148","v":-2.8152494962381015E-6},{"$f":"AZ148+PTRM_Capex!AZ148-PTRM_NomSLDepn!AZ148+PTRM_IndexRAB!AZ148","v":-1.9336304419739187E-6},{"$f":"BA148+PTRM_Capex!BA148-PTRM_NomSLDepn!BA148+PTRM_IndexRAB!BA148","v":-9.9372562018173059E-7}]
["Capex Year 6 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J149+PTRM_Capex!J149-PTRM_NomSLDepn!J149+PTRM_IndexRAB!J149","v":122.87463413430304},{"$f":"K149+PTRM_Capex!K149-PTRM_NomSLDepn!K149+PTRM_IndexRAB!K149","v":122.48243095005627},{"$f":"L149+PTRM_Capex!L149-PTRM_NomSLDepn!L149+PTRM_IndexRAB!L149","v":123.60026590997229},{"$f":"M149+PTRM_Capex!M149-PTRM_NomSLDepn!M149+PTRM_IndexRAB!M149","v":121.63378316397484},{"$f":"'PTRM-RFM_Rollover'!N149","v":117.51844297272025},{"$f":"O149+PTRM_Capex!O149-PTRM_NomSLDepn!O149+PTRM_IndexRAB!O149","v":116.71757187464904},{"$f":"P149+PTRM_Capex!P149-PTRM_NomSLDepn!P149+PTRM_IndexRAB!P149","v":114.44966646725075},{"$f":"Q149+PTRM_Capex!Q149-PTRM_NomSLDepn!Q149+PTRM_IndexRAB!Q149","v":112.95063094193927},{"$f":"R149+PTRM_Capex!R149-PTRM_NomSLDepn!R149+PTRM_IndexRAB!R149","v":110.90420866201282},{"$f":"'PTRM-RFM_Rollover'!S149","v":110.9142727646495},{"$f":"T149+PTRM_Capex!T149-PTRM_NomSLDepn!T149+PTRM_IndexRAB!T149","v":109.03283157287609},{"$f":"U149+PTRM_Capex!U149-PTRM_NomSLDepn!U149+PTRM_IndexRAB!U149","v":105.58738191594956},{"$f":"V149+PTRM_Capex!V149-PTRM_NomSLDepn!V149+PTRM_IndexRAB!V149","v":101.77506256769992},{"$f":"W149+PTRM_Capex!W149-PTRM_NomSLDepn!W149+PTRM_IndexRAB!W149","v":98.326587554509501},{"$f":"'PTRM-RFM_Rollover'!X149","v":93.489355587357352},{"$f":"Y149+PTRM_Capex!Y149-PTRM_NomSLDepn!Y149+PTRM_IndexRAB!Y149","v":89.887274217450667},{"$f":"Z149+PTRM_Capex!Z149-PTRM_NomSLDepn!Z149+PTRM_IndexRAB!Z149","v":85.634934141158098},{"$f":"AA149+PTRM_Capex!AA149-PTRM_NomSLDepn!AA149+PTRM_IndexRAB!AA149","v":81.795320112971751},{"$f":"AB149+PTRM_Capex!AB149-PTRM_NomSLDepn!AB149+PTRM_IndexRAB!AB149","v":77.834684460904654},{"$f":"'PTRM-RFM_Rollover'!AC149","v":73.588372269966214},{"$f":"AD149+PTRM_Capex!AD149-PTRM_NomSLDepn!AD149+PTRM_IndexRAB!AD149","v":69.20124128971699},{"$f":"AE149+PTRM_Capex!AE149-PTRM_NomSLDepn!AE149+PTRM_IndexRAB!AE149","v":63.895994574796312},{"$f":"AF149+PTRM_Capex!AF149-PTRM_NomSLDepn!AF149+PTRM_IndexRAB!AF149","v":58.420634814290096},{"$f":"AG149+PTRM_Capex!AG149-PTRM_NomSLDepn!AG149+PTRM_IndexRAB!AG149","v":52.51963149381919},{"$f":"'PTRM-RFM_Rollover'!AH149","v":47.054896706217185},{"$f":"AI149+PTRM_Capex!AI149-PTRM_NomSLDepn!AI149+PTRM_IndexRAB!AI149","v":40.225981009542387},{"$f":"AJ149+PTRM_Capex!AJ149-PTRM_NomSLDepn!AJ149+PTRM_IndexRAB!AJ149","v":32.827608207908284},{"$f":"AK149+PTRM_Capex!AK149-PTRM_NomSLDepn!AK149+PTRM_IndexRAB!AK149","v":25.398798416013584},{"$f":"AL149+PTRM_Capex!AL149-PTRM_NomSLDepn!AL149+PTRM_IndexRAB!AL149","v":17.406193645273159},{"$f":"'PTRM-RFM_Rollover'!AM149","v":8.8500183431565382},{"$f":"AN149+PTRM_Capex!AN149-PTRM_NomSLDepn!AN149+PTRM_IndexRAB!AN149","v":3.6574309159067425E-2},{"$f":"AO149+PTRM_Capex!AO149-PTRM_NomSLDepn!AO149+PTRM_IndexRAB!AO149","v":3.7394718591072768E-2},{"$f":"AP149+PTRM_Capex!AP149-PTRM_NomSLDepn!AP149+PTRM_IndexRAB!AP149","v":3.8726999171707764E-2},{"$f":"AQ149+PTRM_Capex!AQ149-PTRM_NomSLDepn!AQ149+PTRM_IndexRAB!AQ149","v":3.9473440693847242E-2},{"$f":"'PTRM-RFM_Rollover'!AR149","v":5.5006846596292937E-2},{"$f":"AS149+PTRM_Capex!AS149-PTRM_NomSLDepn!AS149+PTRM_IndexRAB!AS149","v":4.5077917217932008E-2},{"$f":"AT149+PTRM_Capex!AT149-PTRM_NomSLDepn!AT149+PTRM_IndexRAB!AT149","v":3.4684389185306121E-2},{"$f":"AU149+PTRM_Capex!AU149-PTRM_NomSLDepn!AU149+PTRM_IndexRAB!AU149","v":2.3713672605105835E-2},{"$f":"AV149+PTRM_Capex!AV149-PTRM_NomSLDepn!AV149+PTRM_IndexRAB!AV149","v":1.2159702210101105E-2},{"$f":"'PTRM-RFM_Rollover'!AW149","v":3.0401522791856692E-4},{"$f":"AX149+PTRM_Capex!AX149-PTRM_NomSLDepn!AX149+PTRM_IndexRAB!AX149","v":2.4986405809518354E-4},{"$f":"AY149+PTRM_Capex!AY149-PTRM_NomSLDepn!AY149+PTRM_IndexRAB!AY149","v":1.8931554087211119E-4},{"$f":"AZ149+PTRM_Capex!AZ149-PTRM_NomSLDepn!AZ149+PTRM_IndexRAB!AZ149","v":1.3002978722071725E-4},{"$f":"BA149+PTRM_Capex!BA149-PTRM_NomSLDepn!BA149+PTRM_IndexRAB!BA149","v":6.6824522485330536E-5}]
["Capex Year 7 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K150+PTRM_Capex!K150-PTRM_NomSLDepn!K150+PTRM_IndexRAB!K150","v":126.3760413666899},{"$f":"L150+PTRM_Capex!L150-PTRM_NomSLDepn!L150+PTRM_IndexRAB!L150","v":127.69440500135259},{"$f":"M150+PTRM_Capex!M150-PTRM_NomSLDepn!M150+PTRM_IndexRAB!M150","v":125.83657352301398},{"$f":"'PTRM-RFM_Rollover'!N150","v":121.6197096349661},{"$f":"O150+PTRM_Capex!O150-PTRM_NomSLDepn!O150+PTRM_IndexRAB!O150","v":120.97071084733817},{"$f":"P150+PTRM_Capex!P150-PTRM_NomSLDepn!P150+PTRM_IndexRAB!P150","v":118.81069768291393},{"$f":"Q150+PTRM_Capex!Q150-PTRM_NomSLDepn!Q150+PTRM_IndexRAB!Q150","v":117.45954565253072},{"$f":"R150+PTRM_Capex!R150-PTRM_NomSLDepn!R150+PTRM_IndexRAB!R150","v":115.55125539174493},{"$f":"'PTRM-RFM_Rollover'!S150","v":115.75589561626141},{"$f":"T150+PTRM_Capex!T150-PTRM_NomSLDepn!T150+PTRM_IndexRAB!T150","v":114.05215631877691},{"$f":"U150+PTRM_Capex!U150-PTRM_NomSLDepn!U150+PTRM_IndexRAB!U150","v":110.72516238194167},{"$f":"V150+PTRM_Capex!V150-PTRM_NomSLDepn!V150+PTRM_IndexRAB!V150","v":107.02238722610539},{"$f":"W150+PTRM_Capex!W150-PTRM_NomSLDepn!W150+PTRM_IndexRAB!W150","v":103.71386800973936},{"$f":"'PTRM-RFM_Rollover'!X150","v":98.978154991226461},{"$f":"Y150+PTRM_Capex!Y150-PTRM_NomSLDepn!Y150+PTRM_IndexRAB!Y150","v":95.538026350979067},{"$f":"Z150+PTRM_Capex!Z150-PTRM_NomSLDepn!Z150+PTRM_IndexRAB!Z150","v":91.423822522039288},{"$f":"AA150+PTRM_Capex!AA150-PTRM_NomSLDepn!AA150+PTRM_IndexRAB!AA150","v":87.772613028500913},{"$f":"AB150+PTRM_Capex!AB150-PTRM_NomSLDepn!AB150+PTRM_IndexRAB!AB150","v":84.022192078380371},{"$f":"'PTRM-RFM_Rollover'!AC150","v":79.976059174836237},{"$f":"AD150+PTRM_Capex!AD150-PTRM_NomSLDepn!AD150+PTRM_IndexRAB!AD150","v":75.838485596575254},{"$f":"AE150+PTRM_Capex!AE150-PTRM_NomSLDepn!AE150+PTRM_IndexRAB!AE150","v":70.736522587962142},{"$f":"AF150+PTRM_Capex!AF150-PTRM_NomSLDepn!AF150+PTRM_IndexRAB!AF150","v":65.491723008872356},{"$f":"AG150+PTRM_Capex!AG150-PTRM_NomSLDepn!AG150+PTRM_IndexRAB!AG150","v":59.824260227546048},{"$f":"'PTRM-RFM_Rollover'!AH150","v":54.64479352163881},{"$f":"AI150+PTRM_Capex!AI150-PTRM_NomSLDepn!AI150+PTRM_IndexRAB!AI150","v":48.050848729327747},{"$f":"AJ150+PTRM_Capex!AJ150-PTRM_NomSLDepn!AJ150+PTRM_IndexRAB!AJ150","v":40.843904857370632},{"$f":"AK150+PTRM_Capex!AK150-PTRM_NomSLDepn!AK150+PTRM_IndexRAB!AK150","v":33.716232538008065},{"$f":"AL150+PTRM_Capex!AL150-PTRM_NomSLDepn!AL150+PTRM_IndexRAB!AL150","v":26.039105391572129},{"$f":"'PTRM-RFM_Rollover'!AM150","v":17.666229714708848},{"$f":"AN150+PTRM_Capex!AN150-PTRM_NomSLDepn!AN150+PTRM_IndexRAB!AN150","v":9.0217106485534924},{"$f":"AO150+PTRM_Capex!AO150-PTRM_NomSLDepn!AO150+PTRM_IndexRAB!AO150","v":8.0529062365224308E-2},{"$f":"AP150+PTRM_Capex!AP150-PTRM_NomSLDepn!AP150+PTRM_IndexRAB!AP150","v":8.3398112060160248E-2},{"$f":"AQ150+PTRM_Capex!AQ150-PTRM_NomSLDepn!AQ150+PTRM_IndexRAB!AQ150","v":8.5005564613706494E-2},{"$f":"'PTRM-RFM_Rollover'!AR150","v":0.19357800268263128},{"$f":"AS150+PTRM_Capex!AS150-PTRM_NomSLDepn!AS150+PTRM_IndexRAB!AS150","v":0.15863649200222191},{"$f":"AT150+PTRM_Capex!AT150-PTRM_NomSLDepn!AT150+PTRM_IndexRAB!AT150","v":0.12205998340597655},{"$f":"AU150+PTRM_Capex!AU150-PTRM_NomSLDepn!AU150+PTRM_IndexRAB!AU150","v":8.3452254823049202E-2},{"$f":"AV150+PTRM_Capex!AV150-PTRM_NomSLDepn!AV150+PTRM_IndexRAB!AV150","v":4.279196159566033E-2},{"$f":"'PTRM-RFM_Rollover'!AW150","v":1.0698788286756292E-3},{"$f":"AX150+PTRM_Capex!AX150-PTRM_NomSLDepn!AX150+PTRM_IndexRAB!AX150","v":8.7931209115162947E-4},{"$f":"AY150+PTRM_Capex!AY150-PTRM_NomSLDepn!AY150+PTRM_IndexRAB!AY150","v":6.662320519437954E-4},{"$f":"AZ150+PTRM_Capex!AZ150-PTRM_NomSLDepn!AZ150+PTRM_IndexRAB!AZ150","v":4.5759588227569211E-4},{"$f":"BA150+PTRM_Capex!BA150-PTRM_NomSLDepn!BA150+PTRM_IndexRAB!BA150","v":2.3516631825614985E-4}]
["Capex Year 8 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L151+PTRM_Capex!L151-PTRM_NomSLDepn!L151+PTRM_IndexRAB!L151","v":135.22119626596864},{"$f":"M151+PTRM_Capex!M151-PTRM_NomSLDepn!M151+PTRM_IndexRAB!M151","v":133.46846134810895},{"$f":"'PTRM-RFM_Rollover'!N151","v":127.26614255637297},{"$f":"O151+PTRM_Capex!O151-PTRM_NomSLDepn!O151+PTRM_IndexRAB!O151","v":126.76174241297376},{"$f":"P151+PTRM_Capex!P151-PTRM_NomSLDepn!P151+PTRM_IndexRAB!P151","v":124.68318954551519},{"$f":"Q151+PTRM_Capex!Q151-PTRM_NomSLDepn!Q151+PTRM_IndexRAB!Q151","v":123.46383667562581},{"$f":"R151+PTRM_Capex!R151-PTRM_NomSLDepn!R151+PTRM_IndexRAB!R151","v":121.67056625289389},{"$f":"'PTRM-RFM_Rollover'!S151","v":122.07343216881729},{"$f":"T151+PTRM_Capex!T151-PTRM_NomSLDepn!T151+PTRM_IndexRAB!T151","v":120.52689296707698},{"$f":"U151+PTRM_Capex!U151-PTRM_NomSLDepn!U151+PTRM_IndexRAB!U151","v":117.27719851346572},{"$f":"V151+PTRM_Capex!V151-PTRM_NomSLDepn!V151+PTRM_IndexRAB!V151","v":113.63805340401001},{"$f":"W151+PTRM_Capex!W151-PTRM_NomSLDepn!W151+PTRM_IndexRAB!W151","v":110.42867098028776},{"$f":"'PTRM-RFM_Rollover'!X151","v":105.73556513910387},{"$f":"Y151+PTRM_Capex!Y151-PTRM_NomSLDepn!Y151+PTRM_IndexRAB!Y151","v":102.41517502002836},{"$f":"Z151+PTRM_Capex!Z151-PTRM_NomSLDepn!Z151+PTRM_IndexRAB!Z151","v":98.388325782045783},{"$f":"AA151+PTRM_Capex!AA151-PTRM_NomSLDepn!AA151+PTRM_IndexRAB!AA151","v":94.880804354985003},{"$f":"AB151+PTRM_Capex!AB151-PTRM_NomSLDepn!AB151+PTRM_IndexRAB!AB151","v":91.294755468461346},{"$f":"'PTRM-RFM_Rollover'!AC151","v":87.399202933557106},{"$f":"AD151+PTRM_Capex!AD151-PTRM_NomSLDepn!AD151+PTRM_IndexRAB!AD151","v":83.460492597711323},{"$f":"AE151+PTRM_Capex!AE151-PTRM_NomSLDepn!AE151+PTRM_IndexRAB!AE151","v":78.498785550879617},{"$f":"AF151+PTRM_Capex!AF151-PTRM_NomSLDepn!AF151+PTRM_IndexRAB!AF151","v":73.419860863636202},{"$f":"AG151+PTRM_Capex!AG151-PTRM_NomSLDepn!AG151+PTRM_IndexRAB!AG151","v":67.91596319886888},{"$f":"'PTRM-RFM_Rollover'!AH151","v":62.958170490841631},{"$f":"AI151+PTRM_Capex!AI151-PTRM_NomSLDepn!AI151+PTRM_IndexRAB!AI151","v":56.515899244223583},{"$f":"AJ151+PTRM_Capex!AJ151-PTRM_NomSLDepn!AJ151+PTRM_IndexRAB!AJ151","v":49.409115777779554},{"$f":"AK151+PTRM_Capex!AK151-PTRM_NomSLDepn!AK151+PTRM_IndexRAB!AK151","v":42.492705365329648},{"$f":"AL151+PTRM_Capex!AL151-PTRM_NomSLDepn!AL151+PTRM_IndexRAB!AL151","v":35.034221112958782},{"$f":"'PTRM-RFM_Rollover'!AM151","v":26.738475165094219},{"$f":"AN151+PTRM_Capex!AN151-PTRM_NomSLDepn!AN151+PTRM_IndexRAB!AN151","v":18.16941160721581},{"$f":"AO151+PTRM_Capex!AO151-PTRM_NomSLDepn!AO151+PTRM_IndexRAB!AO151","v":9.3509133050902502},{"$f":"AP151+PTRM_Capex!AP151-PTRM_NomSLDepn!AP151+PTRM_IndexRAB!AP151","v":5.4198366511114426E-2},{"$f":"AQ151+PTRM_Capex!AQ151-PTRM_NomSLDepn!AQ151+PTRM_IndexRAB!AQ151","v":5.5243010094694352E-2},{"$f":"'PTRM-RFM_Rollover'!AR151","v":0.54294336508072849},{"$f":"AS151+PTRM_Capex!AS151-PTRM_NomSLDepn!AS151+PTRM_IndexRAB!AS151","v":0.44494017707940986},{"$f":"AT151+PTRM_Capex!AT151-PTRM_NomSLDepn!AT151+PTRM_IndexRAB!AT151","v":0.34235118254004487},{"$f":"AU151+PTRM_Capex!AU151-PTRM_NomSLDepn!AU151+PTRM_IndexRAB!AU151","v":0.234065066429504},{"$f":"AV151+PTRM_Capex!AV151-PTRM_NomSLDepn!AV151+PTRM_IndexRAB!AV151","v":0.12002196171661272},{"$f":"'PTRM-RFM_Rollover'!AW151","v":3.000772832758904E-3},{"$f":"AX151+PTRM_Capex!AX151-PTRM_NomSLDepn!AX151+PTRM_IndexRAB!AX151","v":2.4662753985986376E-3},{"$f":"AY151+PTRM_Capex!AY151-PTRM_NomSLDepn!AY151+PTRM_IndexRAB!AY151","v":1.8686331462983744E-3},{"$f":"AZ151+PTRM_Capex!AZ151-PTRM_NomSLDepn!AZ151+PTRM_IndexRAB!AZ151","v":1.2834549624792641E-3},{"$f":"BA151+PTRM_Capex!BA151-PTRM_NomSLDepn!BA151+PTRM_IndexRAB!BA151","v":6.5958936665428726E-4}]
["Capex Year 9 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M152+PTRM_Capex!M152-PTRM_NomSLDepn!M152+PTRM_IndexRAB!M152","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N152","v":129.59700106404046},{"$f":"O152+PTRM_Capex!O152-PTRM_NomSLDepn!O152+PTRM_IndexRAB!O152","v":129.24902172011451},{"$f":"P152+PTRM_Capex!P152-PTRM_NomSLDepn!P152+PTRM_IndexRAB!P152","v":127.30470865960605},{"$f":"Q152+PTRM_Capex!Q152-PTRM_NomSLDepn!Q152+PTRM_IndexRAB!Q152","v":126.24745384224504},{"$f":"R152+PTRM_Capex!R152-PTRM_NomSLDepn!R152+PTRM_IndexRAB!R152","v":124.61438544023764},{"$f":"'PTRM-RFM_Rollover'!S152","v":125.2035572278639},{"$f":"T152+PTRM_Capex!T152-PTRM_NomSLDepn!T152+PTRM_IndexRAB!T152","v":123.85257850286658},{"$f":"U152+PTRM_Capex!U152-PTRM_NomSLDepn!U152+PTRM_IndexRAB!U152","v":120.76294413835072},{"$f":"V152+PTRM_Capex!V152-PTRM_NomSLDepn!V152+PTRM_IndexRAB!V152","v":117.28030323415592},{"$f":"W152+PTRM_Capex!W152-PTRM_NomSLDepn!W152+PTRM_IndexRAB!W152","v":114.25159740454147},{"$f":"'PTRM-RFM_Rollover'!X152","v":109.72120692914113},{"$f":"Y152+PTRM_Capex!Y152-PTRM_NomSLDepn!Y152+PTRM_IndexRAB!Y152","v":106.60489165071061},{"$f":"Z152+PTRM_Capex!Z152-PTRM_NomSLDepn!Z152+PTRM_IndexRAB!Z152","v":102.76814853328152},{"$f":"AA152+PTRM_Capex!AA152-PTRM_NomSLDepn!AA152+PTRM_IndexRAB!AA152","v":99.493264368667582},{"$f":"AB152+PTRM_Capex!AB152-PTRM_NomSLDepn!AB152+PTRM_IndexRAB!AB152","v":96.162385828595873},{"$f":"'PTRM-RFM_Rollover'!AC152","v":92.516276524659048},{"$f":"AD152+PTRM_Capex!AD152-PTRM_NomSLDepn!AD152+PTRM_IndexRAB!AD152","v":88.875843062145975},{"$f":"AE152+PTRM_Capex!AE152-PTRM_NomSLDepn!AE152+PTRM_IndexRAB!AE152","v":84.180558696103532},{"$f":"AF152+PTRM_Capex!AF152-PTRM_NomSLDepn!AF152+PTRM_IndexRAB!AF152","v":79.396467592764878},{"$f":"AG152+PTRM_Capex!AG152-PTRM_NomSLDepn!AG152+PTRM_IndexRAB!AG152","v":74.196021120685913},{"$f":"'PTRM-RFM_Rollover'!AH152","v":69.58528007055645},{"$f":"AI152+PTRM_Capex!AI152-PTRM_NomSLDepn!AI152+PTRM_IndexRAB!AI152","v":63.457640003022703},{"$f":"AJ152+PTRM_Capex!AJ152-PTRM_NomSLDepn!AJ152+PTRM_IndexRAB!AJ152","v":56.631426103111984},{"$f":"AK152+PTRM_Capex!AK152-PTRM_NomSLDepn!AK152+PTRM_IndexRAB!AK152","v":50.100765214451826},{"$f":"AL152+PTRM_Capex!AL152-PTRM_NomSLDepn!AL152+PTRM_IndexRAB!AL152","v":43.049174758119911},{"$f":"'PTRM-RFM_Rollover'!AM152","v":35.041530828021315},{"$f":"AN152+PTRM_Capex!AN152-PTRM_NomSLDepn!AN152+PTRM_IndexRAB!AN152","v":26.769869036071217},{"$f":"AO152+PTRM_Capex!AO152-PTRM_NomSLDepn!AO152+PTRM_IndexRAB!AO152","v":18.302090064526158},{"$f":"AP152+PTRM_Capex!AP152-PTRM_NomSLDepn!AP152+PTRM_IndexRAB!AP152","v":9.4889896177316135},{"$f":"AQ152+PTRM_Capex!AQ152-PTRM_NomSLDepn!AQ152+PTRM_IndexRAB!AQ152","v":5.043273479662666E-2},{"$f":"'PTRM-RFM_Rollover'!AR152","v":0.62104703029892505},{"$f":"AS152+PTRM_Capex!AS152-PTRM_NomSLDepn!AS152+PTRM_IndexRAB!AS152","v":0.50894585588085961},{"$f":"AT152+PTRM_Capex!AT152-PTRM_NomSLDepn!AT152+PTRM_IndexRAB!AT152","v":0.39159919599387116},{"$f":"AU152+PTRM_Capex!AU152-PTRM_NomSLDepn!AU152+PTRM_IndexRAB!AU152","v":0.26773587035390006},{"$f":"AV152+PTRM_Capex!AV152-PTRM_NomSLDepn!AV152+PTRM_IndexRAB!AV152","v":0.13728739991816766},{"$f":"'PTRM-RFM_Rollover'!AW152","v":3.4324409804869453E-3},{"$f":"AX152+PTRM_Capex!AX152-PTRM_NomSLDepn!AX152+PTRM_IndexRAB!AX152","v":2.8210548479052039E-3},{"$f":"AY152+PTRM_Capex!AY152-PTRM_NomSLDepn!AY152+PTRM_IndexRAB!AY152","v":2.1374403683046559E-3},{"$f":"AZ152+PTRM_Capex!AZ152-PTRM_NomSLDepn!AZ152+PTRM_IndexRAB!AZ152","v":1.4680829424108259E-3},{"$f":"BA152+PTRM_Capex!BA152-PTRM_NomSLDepn!BA152+PTRM_IndexRAB!BA152","v":7.5447283035953347E-4}]
["Capex Year 10 (Opening Nominal RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N153","v":132.78482597928635},{"$f":"O153+PTRM_Capex!O153-PTRM_NomSLDepn!O153+PTRM_IndexRAB!O153","v":132.58670514449636},{"$f":"P153+PTRM_Capex!P153-PTRM_NomSLDepn!P153+PTRM_IndexRAB!P153","v":130.75934272492066},{"$f":"Q153+PTRM_Capex!Q153-PTRM_NomSLDepn!Q153+PTRM_IndexRAB!Q153","v":129.85245069025768},{"$f":"R153+PTRM_Capex!R153-PTRM_NomSLDepn!R153+PTRM_IndexRAB!R153","v":128.3638198350061},{"$f":"'PTRM-RFM_Rollover'!S153","v":129.13859085015264},{"$f":"T153+PTRM_Capex!T153-PTRM_NomSLDepn!T153+PTRM_IndexRAB!T153","v":127.96835183815384},{"$f":"U153+PTRM_Capex!U153-PTRM_NomSLDepn!U153+PTRM_IndexRAB!U153","v":125.01256619621414},{"$f":"V153+PTRM_Capex!V153-PTRM_NomSLDepn!V153+PTRM_IndexRAB!V153","v":121.65752384041571},{"$f":"W153+PTRM_Capex!W153-PTRM_NomSLDepn!W153+PTRM_IndexRAB!W153","v":118.7831641180255},{"$f":"'PTRM-RFM_Rollover'!X153","v":114.3789806172462},{"$f":"Y153+PTRM_Capex!Y153-PTRM_NomSLDepn!Y153+PTRM_IndexRAB!Y153","v":111.43926493921769},{"$f":"Z153+PTRM_Capex!Z153-PTRM_NomSLDepn!Z153+PTRM_IndexRAB!Z153","v":107.76041703540979},{"$f":"AA153+PTRM_Capex!AA153-PTRM_NomSLDepn!AA153+PTRM_IndexRAB!AA153","v":104.6888164216839},{"$f":"AB153+PTRM_Capex!AB153-PTRM_NomSLDepn!AB153+PTRM_IndexRAB!AB153","v":101.58276222229298},{"$f":"'PTRM-RFM_Rollover'!AC153","v":98.153667826543426},{"$f":"AD153+PTRM_Capex!AD153-PTRM_NomSLDepn!AD153+PTRM_IndexRAB!AD153","v":94.777702059017088},{"$f":"AE153+PTRM_Capex!AE153-PTRM_NomSLDepn!AE153+PTRM_IndexRAB!AE153","v":90.308391634513498},{"$f":"AF153+PTRM_Capex!AF153-PTRM_NomSLDepn!AF153+PTRM_IndexRAB!AF153","v":85.777296532902611},{"$f":"AG153+PTRM_Capex!AG153-PTRM_NomSLDepn!AG153+PTRM_IndexRAB!AG153","v":80.835277421236526},{"$f":"'PTRM-RFM_Rollover'!AH153","v":76.529587579133533},{"$f":"AI153+PTRM_Capex!AI153-PTRM_NomSLDepn!AI153+PTRM_IndexRAB!AI153","v":70.663900677725735},{"$f":"AJ153+PTRM_Capex!AJ153-PTRM_NomSLDepn!AJ153+PTRM_IndexRAB!AJ153","v":64.061499436407999},{"$f":"AK153+PTRM_Capex!AK153-PTRM_NomSLDepn!AK153+PTRM_IndexRAB!AK153","v":57.859056170597434},{"$f":"AL153+PTRM_Capex!AL153-PTRM_NomSLDepn!AL153+PTRM_IndexRAB!AL153","v":51.152503665639074},{"$f":"'PTRM-RFM_Rollover'!AM153","v":43.367512064374054},{"$f":"AN153+PTRM_Capex!AN153-PTRM_NomSLDepn!AN153+PTRM_IndexRAB!AN153","v":35.32722680328186},{"$f":"AO153+PTRM_Capex!AO153-PTRM_NomSLDepn!AO153+PTRM_IndexRAB!AO153","v":27.141334180822433},{"$f":"AP153+PTRM_Capex!AP153-PTRM_NomSLDepn!AP153+PTRM_IndexRAB!AP153","v":18.737023802870205},{"$f":"AQ153+PTRM_Capex!AQ153-PTRM_NomSLDepn!AQ153+PTRM_IndexRAB!AQ153","v":9.5721375409071303},{"$f":"'PTRM-RFM_Rollover'!AR153","v":0.74570854080437299},{"$f":"AS153+PTRM_Capex!AS153-PTRM_NomSLDepn!AS153+PTRM_IndexRAB!AS153","v":0.61110552505930782},{"$f":"AT153+PTRM_Capex!AT153-PTRM_NomSLDepn!AT153+PTRM_IndexRAB!AT153","v":0.47020410818839187},{"$f":"AU153+PTRM_Capex!AU153-PTRM_NomSLDepn!AU153+PTRM_IndexRAB!AU153","v":0.32147794846792471},{"$f":"AV153+PTRM_Capex!AV153-PTRM_NomSLDepn!AV153+PTRM_IndexRAB!AV153","v":0.16484482119579072},{"$f":"'PTRM-RFM_Rollover'!AW153","v":4.1214278952821336E-3},{"$f":"AX153+PTRM_Capex!AX153-PTRM_NomSLDepn!AX153+PTRM_IndexRAB!AX153","v":3.3873194645951251E-3},{"$f":"AY153+PTRM_Capex!AY153-PTRM_NomSLDepn!AY153+PTRM_IndexRAB!AY153","v":2.5664844373181877E-3},{"$f":"AZ153+PTRM_Capex!AZ153-PTRM_NomSLDepn!AZ153+PTRM_IndexRAB!AZ153","v":1.7627682532159606E-3},{"$f":"BA153+PTRM_Capex!BA153-PTRM_NomSLDepn!BA153+PTRM_IndexRAB!BA153","v":9.0591663103705105E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":1038.6956808504992},1126.3509761664131,1242.5405998705223,1336.4463980189159,1430.1854761598509,1515.4381506541295,1634.3952068217036,1744.7165869789828,1884.165800245793,1977.0090381952416,2046.5970886358723,2020.9523555652561,1969.2895294513846,1930.1606936254177,1880.890721825614,1868.4315945742358,1819.771054144607,1744.1742892158379,1661.9335259733527,1584.8732707176375,1482.9697626393915,1401.5124485641886,1308.8052264620724,1220.949211425117,1129.2904048195458,1032.6613425928044,929.91304720856249,812.09737619054863,689.14775292271133,557.61653186363856,431.30205221407545,361.47943728427799,{"$f":"SUM(AK143:AK153)","v":294.55848121303796},235.98796400069421,181.77036548517407,131.6706148529824,89.330371394081951,54.916547578583746,28.405295909683844,9.8038039539944357,2.1584015501651295,1.7688024749987559,1.3609731154656046,0.93049558151581424,0.47713187946311619,1.1929186634331904E-2,9.8042945479192983E-3,7.4283778655413763E-3,5.1020050976633702E-3,2.6218330267597234E-3]

{"sheet":"PTRM_Life","index":6,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Remaining life under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E17","v":30},{"$f":"IF(E17<1,0,E17-1)","v":29},{"$f":"IF(F17<1,0,F17-1)","v":28},27,26,{"$f":"'PTRM-RFM_Rollover'!J17","v":25},24,23,22,{"$f":"IF(M17<1,0,M17-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O17","v":20},{"$f":"IF(O17<1,0,O17-1)","v":19},18,17,16,{"$f":"'PTRM-RFM_Rollover'!T17","v":15},{"$f":"IF(T17<1,0,T17-1)","v":14},13,12,11,{"$f":"'PTRM-RFM_Rollover'!Y17","v":10},{"$f":"IF(Y17<1,0,Y17-1)","v":9},8,7,6,{"$f":"'PTRM-RFM_Rollover'!AD17","v":5},{"$f":"IF(AD17<1,0,AD17-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AI17","v":0},{"$f":"IF(AI17<1,0,AI17-1)","v":0},0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN17","v":0},{"$f":"IF(AN17<1,0,AN17-1)","v":0},0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS17","v":0},{"$f":"IF(AS17<1,0,AS17-1)","v":0},0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX17","v":0},{"$f":"IF(AX17<1,0,AX17-1)","v":0},0,0,0]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},29,28,27,{"$f":"'PTRM-RFM_Rollover'!J18","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O18","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T18","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y18","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD18","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI18","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN18","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS18","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX18","v":0},0,0,0,0]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},29,28,{"$f":"'PTRM-RFM_Rollover'!J19","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O19","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T19","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y19","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD19","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI19","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN19","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS19","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX19","v":0},0,0,0,0]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!J20","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O20","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T20","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y20","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD20","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI20","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN20","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS20","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX20","v":0},0,0,0,0]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J21","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O21","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T21","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y21","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD21","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI21","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN21","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS21","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX21","v":0},0,0,0,0]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J22","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!O22","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T22","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y22","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD22","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI22","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN22","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS22","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX22","v":0},0,0,0,0]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K23<1,0,K23-1)","v":29},{"$f":"IF(L23<1,0,L23-1)","v":28},27,{"$f":"'PTRM-RFM_Rollover'!O23","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T23","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y23","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD23","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI23","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN23","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS23","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX23","v":0},0,0,0,0]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},{"$f":"IF(L24<1,0,L24-1)","v":29},28,{"$f":"'PTRM-RFM_Rollover'!O24","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T24","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y24","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD24","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI24","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN24","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS24","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX24","v":0},0,0,0,0]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O25","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T25","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y25","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD25","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI25","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN25","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS25","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX25","v":0},0,0,0,0]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O26","v":29},{"$f":"IF(O26<1,0,O26-1)","v":28},27,26,25,{"$f":"'PTRM-RFM_Rollover'!T26","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y26","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD26","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI26","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN26","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS26","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX26","v":0},0,0,0,0]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O27","v":30},29,28,27,{"$f":"IF(R27<1,0,R27-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!T27","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y27","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD27","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI27","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN27","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS27","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX27","v":0},0,0,0,0]
["Total"]
[]
[]
["Approach B"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E35","v":30},{"$f":"IF(E35<1,0,E35-1)","v":29},{"$f":"IF(F35<1,0,F35-1)","v":28},{"$f":"IF(G35<1,0,G35-1)","v":27},{"$f":"IF(H35<1,0,H35-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J35","v":25},{"$f":"IF(J35<1,0,J35-1)","v":24},23,22,{"$f":"IF(M35<1,0,M35-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O35","v":20},{"$f":"IF(O35<1,0,O35-1)","v":19},18,17,16,{"$f":"'PTRM-RFM_Rollover'!T35","v":15},{"$f":"IF(T35<1,0,T35-1)","v":14},13,12,11,{"$f":"'PTRM-RFM_Rollover'!Y35","v":10},{"$f":"IF(Y35<1,0,Y35-1)","v":9},8,7,6,{"$f":"'PTRM-RFM_Rollover'!AD35","v":5},{"$f":"IF(AD35<1,0,AD35-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AI35","v":5},{"$f":"IF(AI35<1,0,AI35-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN35","v":5},{"$f":"IF(AN35<1,0,AN35-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS35","v":5},{"$f":"IF(AS35<1,0,AS35-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX35","v":0},{"$f":"IF(AX35<1,0,AX35-1)","v":0},0,0,0]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F36<1,0,F36-1)","v":29},{"$f":"IF(G36<1,0,G36-1)","v":28},{"$f":"IF(H36<1,0,H36-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J36","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O36","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T36","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y36","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD36","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI36","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN36","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS36","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX36","v":5},4,3,2,1]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G37<1,0,G37-1)","v":29},{"$f":"IF(H37<1,0,H37-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J37","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O37","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T37","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y37","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD37","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI37","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN37","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS37","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX37","v":5},4,3,2,1]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H38<1,0,H38-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J38","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O38","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T38","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y38","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD38","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI38","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN38","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS38","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX38","v":5},4,3,2,1]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J39","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O39","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T39","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y39","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD39","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI39","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN39","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS39","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX39","v":5},4,3,2,1]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J40","v":30},{"$f":"IF(J40<1,0,J40-1)","v":29},28,27,26,{"$f":"'PTRM-RFM_Rollover'!O40","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T40","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y40","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD40","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI40","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN40","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS40","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX40","v":5},4,3,2,1]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K41<1,0,K41-1)","v":29},28,27,{"$f":"'PTRM-RFM_Rollover'!O41","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T41","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y41","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD41","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI41","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN41","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS41","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX41","v":5},4,3,2,1]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},29,28,{"$f":"'PTRM-RFM_Rollover'!O42","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T42","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y42","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD42","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI42","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN42","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS42","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX42","v":5},4,3,2,1]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O43","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T43","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y43","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD43","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI43","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN43","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS43","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX43","v":5},4,3,2,1]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O44","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T44","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y44","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD44","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI44","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN44","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS44","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX44","v":5},4,3,2,1]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O45","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T45","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y45","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD45","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI45","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN45","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS45","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX45","v":5},4,3,2,1]
["Total"]
[]
[]
["Approach C"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E53","v":30},{"$f":"IF(E53<1,0,E53-1)","v":29},{"$f":"IF(F53<1,0,F53-1)","v":28},{"$f":"IF(G53<1,0,G53-1)","v":27},{"$f":"IF(H53<1,0,H53-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J53","v":25},{"$f":"IF(J53<1,0,J53-1)","v":24},23,22,{"$f":"IF(M53<1,0,M53-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O53","v":20},{"$f":"IF(O53<1,0,O53-1)","v":19},18,17,16,{"$f":"'PTRM-RFM_Rollover'!T53","v":15},{"$f":"IF(T53<1,0,T53-1)","v":14},13,12,11,{"$f":"'PTRM-RFM_Rollover'!Y53","v":10},{"$f":"IF(Y53<1,0,Y53-1)","v":9},8,7,6,{"$f":"'PTRM-RFM_Rollover'!AD53","v":5},{"$f":"IF(AD53<1,0,AD53-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AI53","v":5},{"$f":"IF(AI53<1,0,AI53-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN53","v":5},{"$f":"IF(AN53<1,0,AN53-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS53","v":5},{"$f":"IF(AS53<1,0,AS53-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX53","v":0},{"$f":"IF(AX53<1,0,AX53-1)","v":0},0,0,0]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F54<1,0,F54-1)","v":29},{"$f":"IF(G54<1,0,G54-1)","v":28},{"$f":"IF(H54<1,0,H54-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J54","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O54","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T54","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y54","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD54","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI54","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN54","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS54","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX54","v":5},4,3,2,1]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G55<1,0,G55-1)","v":29},{"$f":"IF(H55<1,0,H55-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J55","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O55","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T55","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y55","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD55","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI55","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN55","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS55","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX55","v":5},4,3,2,1]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H56<1,0,H56-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J56","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O56","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T56","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y56","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD56","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI56","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN56","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS56","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX56","v":5},4,3,2,1]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J57","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O57","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T57","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y57","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD57","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI57","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN57","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS57","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX57","v":5},4,3,2,1]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J58","v":30},{"$f":"IF(J58<1,0,J58-1)","v":29},28,27,26,{"$f":"'PTRM-RFM_Rollover'!O58","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T58","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y58","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD58","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI58","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN58","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS58","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX58","v":5},4,3,2,1]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K59<1,0,K59-1)","v":29},28,27,{"$f":"'PTRM-RFM_Rollover'!O59","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T59","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y59","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD59","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI59","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN59","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS59","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX59","v":5},4,3,2,1]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},29,28,{"$f":"'PTRM-RFM_Rollover'!O60","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T60","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y60","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD60","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI60","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN60","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS60","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX60","v":5},4,3,2,1]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O61","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T61","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y61","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD61","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI61","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN61","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS61","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX61","v":5},4,3,2,1]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O62","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T62","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y62","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD62","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI62","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN62","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS62","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX62","v":5},4,3,2,1]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O63","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T63","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y63","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD63","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI63","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN63","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS63","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX63","v":5},4,3,2,1]
["Total"]
[]
[]
["Approach D"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E71","v":30},{"$f":"IF(E71<1,0,E71-1)","v":29},{"$f":"IF(F71<1,0,F71-1)","v":28},{"$f":"IF(G71<1,0,G71-1)","v":27},{"$f":"IF(H71<1,0,H71-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J71","v":25},{"$f":"IF(J71<1,0,J71-1)","v":24},23,22,{"$f":"IF(M71<1,0,M71-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O71","v":20},{"$f":"IF(O71<1,0,O71-1)","v":19},18,17,16,{"$f":"'PTRM-RFM_Rollover'!T71","v":15},{"$f":"IF(T71<1,0,T71-1)","v":14},13,12,11,{"$f":"'PTRM-RFM_Rollover'!Y71","v":10},{"$f":"IF(Y71<1,0,Y71-1)","v":9},8,7,6,{"$f":"'PTRM-RFM_Rollover'!AD71","v":5},{"$f":"IF(AD71<1,0,AD71-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AI71","v":5},{"$f":"IF(AI71<1,0,AI71-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN71","v":5},{"$f":"IF(AN71<1,0,AN71-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS71","v":5},{"$f":"IF(AS71<1,0,AS71-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX71","v":0},{"$f":"IF(AX71<1,0,AX71-1)","v":0},0,0,0]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F72<1,0,F72-1)","v":29},{"$f":"IF(G72<1,0,G72-1)","v":28},{"$f":"IF(H72<1,0,H72-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J72","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O72","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T72","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y72","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD72","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI72","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN72","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS72","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX72","v":5},4,3,2,1]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G73<1,0,G73-1)","v":29},{"$f":"IF(H73<1,0,H73-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J73","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O73","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T73","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y73","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD73","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI73","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN73","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS73","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX73","v":5},4,3,2,1]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H74<1,0,H74-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J74","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O74","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T74","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y74","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD74","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI74","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN74","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS74","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX74","v":5},4,3,2,1]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J75","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O75","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T75","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y75","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD75","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI75","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN75","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS75","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX75","v":5},4,3,2,1]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J76","v":30},{"$f":"IF(J76<1,0,J76-1)","v":29},28,27,26,{"$f":"'PTRM-RFM_Rollover'!O76","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T76","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y76","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD76","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI76","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN76","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS76","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX76","v":5},4,3,2,1]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K77<1,0,K77-1)","v":29},28,27,{"$f":"'PTRM-RFM_Rollover'!O77","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T77","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y77","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD77","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI77","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN77","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS77","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX77","v":5},4,3,2,1]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},29,28,{"$f":"'PTRM-RFM_Rollover'!O78","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T78","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y78","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD78","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI78","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN78","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS78","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX78","v":5},4,3,2,1]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O79","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T79","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y79","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD79","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI79","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN79","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS79","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX79","v":5},4,3,2,1]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O80","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T80","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y80","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD80","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI80","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN80","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS80","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX80","v":5},4,3,2,1]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O81","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T81","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y81","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD81","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI81","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN81","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS81","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX81","v":5},4,3,2,1]
["Total"]
[]
[]
["Approach E"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E89","v":30},{"$f":"IF(E89<1,0,E89-1)","v":29},{"$f":"IF(F89<1,0,F89-1)","v":28},{"$f":"IF(G89<1,0,G89-1)","v":27},{"$f":"IF(H89<1,0,H89-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J89","v":25},{"$f":"IF(J89<1,0,J89-1)","v":24},23,22,{"$f":"IF(M89<1,0,M89-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O89","v":20},{"$f":"IF(O89<1,0,O89-1)","v":19},18,17,16,{"$f":"'PTRM-RFM_Rollover'!T89","v":15},{"$f":"IF(T89<1,0,T89-1)","v":14},13,12,11,{"$f":"'PTRM-RFM_Rollover'!Y89","v":10},{"$f":"IF(Y89<1,0,Y89-1)","v":9},8,7,6,{"$f":"'PTRM-RFM_Rollover'!AD89","v":5},{"$f":"IF(AD89<1,0,AD89-1)","v":4},3,2,1,{"$f":"'PTRM-RFM_Rollover'!AI89","v":0},{"$f":"IF(AI89<1,0,AI89-1)","v":0},0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN89","v":0},{"$f":"IF(AN89<1,0,AN89-1)","v":0},0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS89","v":0},{"$f":"IF(AS89<1,0,AS89-1)","v":0},0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX89","v":0},{"$f":"IF(AX89<1,0,AX89-1)","v":0},0,0,0]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F90<1,0,F90-1)","v":29},{"$f":"IF(G90<1,0,G90-1)","v":28},{"$f":"IF(H90<1,0,H90-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J90","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O90","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T90","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y90","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD90","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI90","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN90","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS90","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX90","v":0},0,0,0,0]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G91<1,0,G91-1)","v":29},{"$f":"IF(H91<1,0,H91-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J91","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O91","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T91","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y91","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD91","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI91","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN91","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS91","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX91","v":0},0,0,0,0]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H92<1,0,H92-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J92","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O92","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T92","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y92","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD92","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI92","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN92","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS92","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX92","v":0},0,0,0,0]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J93","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O93","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T93","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y93","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD93","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI93","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN93","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS93","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX93","v":0},0,0,0,0]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J94","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!O94","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T94","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y94","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD94","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI94","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN94","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS94","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX94","v":0},0,0,0,0]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K95<1,0,K95-1)","v":29},{"$f":"IF(L95<1,0,L95-1)","v":28},27,{"$f":"'PTRM-RFM_Rollover'!O95","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T95","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y95","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD95","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI95","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN95","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS95","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX95","v":0},0,0,0,0]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},{"$f":"IF(L96<1,0,L96-1)","v":29},28,{"$f":"'PTRM-RFM_Rollover'!O96","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T96","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y96","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD96","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI96","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN96","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS96","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX96","v":0},0,0,0,0]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O97","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T97","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y97","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD97","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI97","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN97","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS97","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX97","v":0},0,0,0,0]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O98","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T98","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y98","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD98","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI98","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN98","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS98","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX98","v":0},0,0,0,0]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O99","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T99","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y99","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD99","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI99","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN99","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS99","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX99","v":0},0,0,0,0]
["Total"]
[]
[]
["Approach F"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E107","v":30},{"$f":"IF(E107<1,0,E107-1)","v":29},{"$f":"IF(F107<1,0,F107-1)","v":28},{"$f":"IF(G107<1,0,G107-1)","v":27},{"$f":"IF(H107<1,0,H107-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J107","v":25},{"$f":"IF(J107<1,0,J107-1)","v":24},{"$f":"IF(K107<1,0,K107-1)","v":23},{"$f":"IF(L107<1,0,L107-1)","v":22},{"$f":"IF(M107<1,0,M107-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O107","v":20},{"$f":"IF(O107<1,0,O107-1)","v":19},{"$f":"IF(P107<1,0,P107-1)","v":18},{"$f":"IF(Q107<1,0,Q107-1)","v":17},{"$f":"IF(R107<1,0,R107-1)","v":16},{"$f":"'PTRM-RFM_Rollover'!T107","v":15},{"$f":"IF(T107<1,0,T107-1)","v":14},{"$f":"IF(U107<1,0,U107-1)","v":13},{"$f":"IF(V107<1,0,V107-1)","v":12},{"$f":"IF(W107<1,0,W107-1)","v":11},{"$f":"'PTRM-RFM_Rollover'!Y107","v":10},{"$f":"IF(Y107<1,0,Y107-1)","v":9},{"$f":"IF(Z107<1,0,Z107-1)","v":8},{"$f":"IF(AA107<1,0,AA107-1)","v":7},{"$f":"IF(AB107<1,0,AB107-1)","v":6},{"$f":"'PTRM-RFM_Rollover'!AD107","v":5},{"$f":"IF(AD107<1,0,AD107-1)","v":4},{"$f":"IF(AE107<1,0,AE107-1)","v":3},{"$f":"IF(AF107<1,0,AF107-1)","v":2},{"$f":"IF(AG107<1,0,AG107-1)","v":1},{"$f":"'PTRM-RFM_Rollover'!AI107","v":0},{"$f":"IF(AI107<1,0,AI107-1)","v":0},{"$f":"IF(AJ107<1,0,AJ107-1)","v":0},{"$f":"IF(AK107<1,0,AK107-1)","v":0},{"$f":"IF(AL107<1,0,AL107-1)","v":0},{"$f":"'PTRM-RFM_Rollover'!AN107","v":0},{"$f":"IF(AN107<1,0,AN107-1)","v":0},{"$f":"IF(AO107<1,0,AO107-1)","v":0},{"$f":"IF(AP107<1,0,AP107-1)","v":0},{"$f":"IF(AQ107<1,0,AQ107-1)","v":0},{"$f":"'PTRM-RFM_Rollover'!AS107","v":0},{"$f":"IF(AS107<1,0,AS107-1)","v":0},{"$f":"IF(AT107<1,0,AT107-1)","v":0},{"$f":"IF(AU107<1,0,AU107-1)","v":0},{"$f":"IF(AV107<1,0,AV107-1)","v":0},{"$f":"'PTRM-RFM_Rollover'!AX107","v":0},{"$f":"IF(AX107<1,0,AX107-1)","v":0},{"$f":"IF(AY107<1,0,AY107-1)","v":0},{"$f":"IF(AZ107<1,0,AZ107-1)","v":0},{"$f":"IF(BA107<1,0,BA107-1)","v":0}]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F108<1,0,F108-1)","v":29},{"$f":"IF(G108<1,0,G108-1)","v":28},{"$f":"IF(H108<1,0,H108-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J108","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O108","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T108","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y108","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD108","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI108","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN108","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS108","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX108","v":0},0,0,0,0]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G109<1,0,G109-1)","v":29},{"$f":"IF(H109<1,0,H109-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J109","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O109","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T109","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y109","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD109","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI109","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN109","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS109","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX109","v":0},0,0,0,0]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H110<1,0,H110-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J110","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O110","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T110","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y110","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD110","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI110","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN110","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS110","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX110","v":0},0,0,0,0]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J111","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O111","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T111","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y111","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD111","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI111","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN111","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS111","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX111","v":0},0,0,0,0]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J112","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!O112","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T112","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y112","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD112","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI112","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN112","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS112","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX112","v":0},0,0,0,0]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K113<1,0,K113-1)","v":29},{"$f":"IF(L113<1,0,L113-1)","v":28},27,{"$f":"'PTRM-RFM_Rollover'!O113","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T113","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y113","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD113","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI113","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN113","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS113","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX113","v":0},0,0,0,0]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},{"$f":"IF(L114<1,0,L114-1)","v":29},28,{"$f":"'PTRM-RFM_Rollover'!O114","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T114","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y114","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD114","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI114","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN114","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS114","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX114","v":0},0,0,0,0]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O115","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T115","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y115","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD115","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI115","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN115","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS115","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX115","v":0},0,0,0,0]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O116","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T116","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y116","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD116","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI116","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN116","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS116","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX116","v":0},0,0,0,0]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O117","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T117","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y117","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD117","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI117","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN117","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS117","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX117","v":0},0,0,0,0]
["Total"]
[]
[]
["Approach G"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E125","v":30},{"$f":"IF(E125<1,0,E125-1)","v":29},{"$f":"IF(F125<1,0,F125-1)","v":28},{"$f":"IF(G125<1,0,G125-1)","v":27},{"$f":"IF(H125<1,0,H125-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J125","v":25},{"$f":"IF(J125<1,0,J125-1)","v":24},{"$f":"IF(K125<1,0,K125-1)","v":23},{"$f":"IF(L125<1,0,L125-1)","v":22},{"$f":"IF(M125<1,0,M125-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O125","v":20},{"$f":"IF(O125<1,0,O125-1)","v":19},{"$f":"IF(P125<1,0,P125-1)","v":18},{"$f":"IF(Q125<1,0,Q125-1)","v":17},{"$f":"IF(R125<1,0,R125-1)","v":16},{"$f":"'PTRM-RFM_Rollover'!T125","v":15},{"$f":"IF(T125<1,0,T125-1)","v":14},{"$f":"IF(U125<1,0,U125-1)","v":13},{"$f":"IF(V125<1,0,V125-1)","v":12},{"$f":"IF(W125<1,0,W125-1)","v":11},{"$f":"'PTRM-RFM_Rollover'!Y125","v":10},{"$f":"IF(Y125<1,0,Y125-1)","v":9},{"$f":"IF(Z125<1,0,Z125-1)","v":8},{"$f":"IF(AA125<1,0,AA125-1)","v":7},{"$f":"IF(AB125<1,0,AB125-1)","v":6},{"$f":"'PTRM-RFM_Rollover'!AD125","v":5},{"$f":"IF(AD125<1,0,AD125-1)","v":4},{"$f":"IF(AE125<1,0,AE125-1)","v":3},{"$f":"IF(AF125<1,0,AF125-1)","v":2},{"$f":"IF(AG125<1,0,AG125-1)","v":1},{"$f":"'PTRM-RFM_Rollover'!AI125","v":0},{"$f":"IF(AI125<1,0,AI125-1)","v":0},{"$f":"IF(AJ125<1,0,AJ125-1)","v":0},{"$f":"IF(AK125<1,0,AK125-1)","v":0},{"$f":"IF(AL125<1,0,AL125-1)","v":0},{"$f":"'PTRM-RFM_Rollover'!AN125","v":0},{"$f":"IF(AN125<1,0,AN125-1)","v":0},{"$f":"IF(AO125<1,0,AO125-1)","v":0},{"$f":"IF(AP125<1,0,AP125-1)","v":0},{"$f":"IF(AQ125<1,0,AQ125-1)","v":0},{"$f":"'PTRM-RFM_Rollover'!AS125","v":0},{"$f":"IF(AS125<1,0,AS125-1)","v":0},{"$f":"IF(AT125<1,0,AT125-1)","v":0},{"$f":"IF(AU125<1,0,AU125-1)","v":0},{"$f":"IF(AV125<1,0,AV125-1)","v":0},{"$f":"'PTRM-RFM_Rollover'!AX125","v":0},{"$f":"IF(AX125<1,0,AX125-1)","v":0},{"$f":"IF(AY125<1,0,AY125-1)","v":0},{"$f":"IF(AZ125<1,0,AZ125-1)","v":0},{"$f":"IF(BA125<1,0,BA125-1)","v":0}]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F126<1,0,F126-1)","v":29},{"$f":"IF(G126<1,0,G126-1)","v":28},{"$f":"IF(H126<1,0,H126-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J126","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O126","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T126","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y126","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD126","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI126","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN126","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS126","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX126","v":0},0,0,0,0]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G127<1,0,G127-1)","v":29},{"$f":"IF(H127<1,0,H127-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J127","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O127","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T127","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y127","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD127","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI127","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN127","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS127","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX127","v":0},0,0,0,0]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H128<1,0,H128-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J128","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O128","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T128","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y128","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD128","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI128","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN128","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS128","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX128","v":0},0,0,0,0]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J129","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O129","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T129","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y129","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD129","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI129","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN129","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS129","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX129","v":0},0,0,0,0]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J130","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!O130","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T130","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y130","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD130","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI130","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN130","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS130","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX130","v":0},0,0,0,0]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K131<1,0,K131-1)","v":29},{"$f":"IF(L131<1,0,L131-1)","v":28},27,{"$f":"'PTRM-RFM_Rollover'!O131","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T131","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y131","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD131","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI131","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN131","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS131","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX131","v":0},0,0,0,0]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},{"$f":"IF(L132<1,0,L132-1)","v":29},28,{"$f":"'PTRM-RFM_Rollover'!O132","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T132","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y132","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD132","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI132","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN132","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS132","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX132","v":0},0,0,0,0]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O133","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T133","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y133","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD133","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI133","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN133","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS133","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX133","v":0},0,0,0,0]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O134","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T134","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y134","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD134","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI134","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN134","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS134","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX134","v":0},0,0,0,0]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O135","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T135","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y135","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD135","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI135","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN135","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS135","v":0},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AX135","v":0},0,0,0,0]
["Total"]
[]
[]
["Approach H"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":"NA"},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":"NA"},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":"NA"},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":"NA"},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":"NA"},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":"NA"},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":"NA"},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":"NA"},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":"NA"},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":"NA"},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":"NA"},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":"NA"},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":"NA"},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":"NA"},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":"NA"},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":"NA"},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":"NA"},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":"NA"},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":"NA"},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":"NA"},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":"NA"},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":"NA"},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":"NA"},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":"NA"},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":"NA"},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":"NA"},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":"NA"},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":"NA"},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":"NA"},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":"NA"},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":"NA"},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":"NA"},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":"NA"},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":"NA"},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":"NA"},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":"NA"},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":"NA"},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":"NA"},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":"NA"},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":"NA"},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":"NA"},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":"NA"},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":"NA"},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":"NA"},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":"NA"},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":"NA"},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":"NA"}]
[]
["Capex Year 0 (Remaining Life)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!E143","v":30},{"$f":"IF(E143<1,0,E143-1)","v":29},{"$f":"IF(F143<1,0,F143-1)","v":28},{"$f":"IF(G143<1,0,G143-1)","v":27},{"$f":"IF(H143<1,0,H143-1)","v":26},{"$f":"'PTRM-RFM_Rollover'!J143","v":25},{"$f":"IF(J143<1,0,J143-1)","v":24},{"$f":"IF(K143<1,0,K143-1)","v":23},{"$f":"IF(L143<1,0,L143-1)","v":22},{"$f":"IF(M143<1,0,M143-1)","v":21},{"$f":"'PTRM-RFM_Rollover'!O143","v":20},{"$f":"IF(O143<1,0,O143-1)","v":19},{"$f":"IF(P143<1,0,P143-1)","v":18},{"$f":"IF(Q143<1,0,Q143-1)","v":17},{"$f":"IF(R143<1,0,R143-1)","v":16},{"$f":"'PTRM-RFM_Rollover'!T143","v":15},{"$f":"IF(T143<1,0,T143-1)","v":14},{"$f":"IF(U143<1,0,U143-1)","v":13},{"$f":"IF(V143<1,0,V143-1)","v":12},{"$f":"IF(W143<1,0,W143-1)","v":11},{"$f":"'PTRM-RFM_Rollover'!Y143","v":10},{"$f":"IF(Y143<1,0,Y143-1)","v":9},{"$f":"IF(Z143<1,0,Z143-1)","v":8},{"$f":"IF(AA143<1,0,AA143-1)","v":7},{"$f":"IF(AB143<1,0,AB143-1)","v":6},{"$f":"'PTRM-RFM_Rollover'!AD143","v":5},{"$f":"IF(AD143<1,0,AD143-1)","v":4},{"$f":"IF(AE143<1,0,AE143-1)","v":3},{"$f":"IF(AF143<1,0,AF143-1)","v":2},{"$f":"IF(AG143<1,0,AG143-1)","v":1},{"$f":"'PTRM-RFM_Rollover'!AI143","v":5},{"$f":"IF(AI143<1,0,AI143-1)","v":4},{"$f":"IF(AJ143<1,0,AJ143-1)","v":3},{"$f":"IF(AK143<1,0,AK143-1)","v":2},{"$f":"IF(AL143<1,0,AL143-1)","v":1},{"$f":"'PTRM-RFM_Rollover'!AN143","v":5},{"$f":"IF(AN143<1,0,AN143-1)","v":4},{"$f":"IF(AO143<1,0,AO143-1)","v":3},{"$f":"IF(AP143<1,0,AP143-1)","v":2},{"$f":"IF(AQ143<1,0,AQ143-1)","v":1},{"$f":"'PTRM-RFM_Rollover'!AS143","v":5},{"$f":"IF(AS143<1,0,AS143-1)","v":4},{"$f":"IF(AT143<1,0,AT143-1)","v":3},{"$f":"IF(AU143<1,0,AU143-1)","v":2},{"$f":"IF(AV143<1,0,AV143-1)","v":1},{"$f":"'PTRM-RFM_Rollover'!AX143","v":0},{"$f":"IF(AX143<1,0,AX143-1)","v":0},{"$f":"IF(AY143<1,0,AY143-1)","v":0},{"$f":"IF(AZ143<1,0,AZ143-1)","v":0},{"$f":"IF(BA143<1,0,BA143-1)","v":0}]
["Capex Year 1 (Remaining Life)",null,null,null,null,{"$f":"Capex_01_Life","v":30},{"$f":"IF(F144<1,0,F144-1)","v":29},{"$f":"IF(G144<1,0,G144-1)","v":28},{"$f":"IF(H144<1,0,H144-1)","v":27},{"$f":"'PTRM-RFM_Rollover'!J144","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!O144","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!T144","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!Y144","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AD144","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AI144","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN144","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS144","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX144","v":5},4,3,2,1]
["Capex Year 2 (Remaining Life)",null,null,null,null,null,{"$f":"Capex_02_Life","v":30},{"$f":"IF(G145<1,0,G145-1)","v":29},{"$f":"IF(H145<1,0,H145-1)","v":28},{"$f":"'PTRM-RFM_Rollover'!J145","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!O145","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!T145","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!Y145","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AD145","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AI145","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AN145","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS145","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX145","v":5},4,3,2,1]
["Capex Year 3 (Remaining Life)",null,null,null,null,null,null,{"$f":"Capex_03_Life","v":30},{"$f":"IF(H146<1,0,H146-1)","v":29},{"$f":"'PTRM-RFM_Rollover'!J146","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!O146","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!T146","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!Y146","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AD146","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AI146","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AN146","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS146","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX146","v":5},4,3,2,1]
["Capex Year 4 (Remaining Life)",null,null,null,null,null,null,null,{"$f":"Capex_04_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!J147","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!O147","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!T147","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!Y147","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AD147","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AI147","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AN147","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS147","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX147","v":5},4,3,2,1]
["Capex Year 5 (Remaining Life)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!J148","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!O148","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!T148","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!Y148","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AD148","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AI148","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AN148","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS148","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX148","v":5},4,3,2,1]
["Capex Year 6 (Remaining Life)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_06_Life","v":30},{"$f":"IF(K149<1,0,K149-1)","v":29},{"$f":"IF(L149<1,0,L149-1)","v":28},27,{"$f":"'PTRM-RFM_Rollover'!O149","v":26},25,24,23,22,{"$f":"'PTRM-RFM_Rollover'!T149","v":21},20,19,18,17,{"$f":"'PTRM-RFM_Rollover'!Y149","v":16},15,14,13,12,{"$f":"'PTRM-RFM_Rollover'!AD149","v":11},10,9,8,7,{"$f":"'PTRM-RFM_Rollover'!AI149","v":6},5,4,3,2,{"$f":"'PTRM-RFM_Rollover'!AN149","v":1},0,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS149","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX149","v":5},4,3,2,1]
["Capex Year 7 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Life","v":30},{"$f":"IF(L150<1,0,L150-1)","v":29},28,{"$f":"'PTRM-RFM_Rollover'!O150","v":27},26,25,24,23,{"$f":"'PTRM-RFM_Rollover'!T150","v":22},21,20,19,18,{"$f":"'PTRM-RFM_Rollover'!Y150","v":17},16,15,14,13,{"$f":"'PTRM-RFM_Rollover'!AD150","v":12},11,10,9,8,{"$f":"'PTRM-RFM_Rollover'!AI150","v":7},6,5,4,3,{"$f":"'PTRM-RFM_Rollover'!AN150","v":2},1,0,0,0,{"$f":"'PTRM-RFM_Rollover'!AS150","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX150","v":5},4,3,2,1]
["Capex Year 8 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Life","v":30},29,{"$f":"'PTRM-RFM_Rollover'!O151","v":28},27,26,25,24,{"$f":"'PTRM-RFM_Rollover'!T151","v":23},22,21,20,19,{"$f":"'PTRM-RFM_Rollover'!Y151","v":18},17,16,15,14,{"$f":"'PTRM-RFM_Rollover'!AD151","v":13},12,11,10,9,{"$f":"'PTRM-RFM_Rollover'!AI151","v":8},7,6,5,4,{"$f":"'PTRM-RFM_Rollover'!AN151","v":3},2,1,0,0,{"$f":"'PTRM-RFM_Rollover'!AS151","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX151","v":5},4,3,2,1]
["Capex Year 9 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Life","v":30},{"$f":"'PTRM-RFM_Rollover'!O152","v":29},28,27,26,25,{"$f":"'PTRM-RFM_Rollover'!T152","v":24},23,22,21,20,{"$f":"'PTRM-RFM_Rollover'!Y152","v":19},18,17,16,15,{"$f":"'PTRM-RFM_Rollover'!AD152","v":14},13,12,11,10,{"$f":"'PTRM-RFM_Rollover'!AI152","v":9},8,7,6,5,{"$f":"'PTRM-RFM_Rollover'!AN152","v":4},3,2,1,0,{"$f":"'PTRM-RFM_Rollover'!AS152","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX152","v":5},4,3,2,1]
["Capex Year 10 (Remaining Life)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!O153","v":30},29,28,27,26,{"$f":"'PTRM-RFM_Rollover'!T153","v":25},24,23,22,21,{"$f":"'PTRM-RFM_Rollover'!Y153","v":20},19,18,17,16,{"$f":"'PTRM-RFM_Rollover'!AD153","v":15},14,13,12,11,{"$f":"'PTRM-RFM_Rollover'!AI153","v":10},9,8,7,6,{"$f":"'PTRM-RFM_Rollover'!AN153","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AS153","v":5},4,3,2,1,{"$f":"'PTRM-RFM_Rollover'!AX153","v":5},4,3,2,1]
["Total"]

{"sheet":"PTRM_Capex","index":7,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Nominal capex under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D15","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E15","v":104.33494995884224}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F15","v":111.48925630905435}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G15","v":111.91613764140077}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H15","v":114.08143320314349}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I15","v":116.23660497651913}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J15/I15)*(Outcomes!I15/Outcomes!D15)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K15/I15)*(Outcomes!I15/Outcomes!D15)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L15/I15)*(Outcomes!I15/Outcomes!D15)","v":135.22119626596864}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M15/I15)*(Outcomes!I15/Outcomes!D15)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N15/I15)*(Outcomes!I15/Outcomes!D15)","v":132.78482597928638}]
["Total",null,null,{"$f":"SUM(D17:D27)","v":1038.6956808504992},104.33494995884224,111.48925630905435,111.91613764140077,114.08143320314349,116.23660497651913,122.87463413430304,126.3760413666899,135.22119626596864,134.74028290986578,132.78482597928638,{"$f":"SUM(O17:O27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D33","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E33","v":105.77259905719097}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F33","v":110.50957360882643}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G33","v":111.72203704469227}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H33","v":114.65259357778899}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I33","v":117.6283479451115}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J33/I33)*(Outcomes!I48/Outcomes!D48)","v":120.91455356883037}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K33/I33)*(Outcomes!I48/Outcomes!D48)","v":123.62233034977065}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L33/I33)*(Outcomes!I48/Outcomes!D48)","v":128.5013275707183}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M33/I33)*(Outcomes!I48/Outcomes!D48)","v":129.44366334616421}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N33/I33)*(Outcomes!I48/Outcomes!D48)","v":131.64873575185194}]
["Total",null,null,{"$f":"SUM(D35:D45)","v":1038.6956808504992},105.77259905719097,110.50957360882643,111.72203704469227,114.65259357778899,117.6283479451115,120.91455356883037,123.62233034977065,128.5013275707183,129.44366334616421,131.64873575185194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK35:AK45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check vs PTRM slave",null,{"$f":"[2]Assets!$G$875","v":106.33603134638794},{"$f":"[2]Assets!$H$875","v":108.99443213004764},{"$f":"[2]Assets!$I$875","v":111.71929293329883},{"$f":"[2]Assets!$J$875","v":114.51227525663128},{"$f":"[2]Assets!$K$875","v":117.37508213804706},{"$f":"[3]Assets!$G$875","v":120.30945919149823},{"$f":"[3]Assets!$H$875","v":123.31719567128569},{"$f":"[3]Assets!$I$875","v":126.40012556306782},{"$f":"[3]Assets!$J$875","v":129.56012870214451},{"$f":"[3]Assets!$K$875","v":132.79913191969811}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D51","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E51","v":105.77259905719097}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F51","v":110.50957360882643}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G51","v":111.72203704469227}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H51","v":114.65259357778899}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I51","v":117.6283479451115}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J51/I51)*(Outcomes!I81/Outcomes!D81)","v":120.91455356883037}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K51/I51)*(Outcomes!I81/Outcomes!D81)","v":123.62233034977065}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L51/I51)*(Outcomes!I81/Outcomes!D81)","v":128.5013275707183}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M51/I51)*(Outcomes!I81/Outcomes!D81)","v":129.44366334616421}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N51/I51)*(Outcomes!I81/Outcomes!D81)","v":131.64873575185194}]
["Total",null,null,{"$f":"SUM(D53:D63)","v":1038.6956808504992},{"$f":"SUM(E53:E63)","v":105.77259905719097},110.50957360882643,111.72203704469227,114.65259357778899,117.6283479451115,120.91455356883037,123.62233034977065,128.5013275707183,129.44366334616421,131.64873575185194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK53:AK63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D69","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E69","v":105.77259905719097}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F69","v":110.50957360882643}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G69","v":111.72203704469227}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H69","v":114.65259357778899}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I69","v":117.6283479451115}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J69/I69)*(Outcomes!I114/Outcomes!D114)","v":120.91455356883037}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K69/I69)*(Outcomes!I114/Outcomes!D114)","v":123.62233034977065}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L69/I69)*(Outcomes!I114/Outcomes!D114)","v":128.5013275707183}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M69/I69)*(Outcomes!I114/Outcomes!D114)","v":129.44366334616421}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N69/I69)*(Outcomes!I114/Outcomes!D114)","v":131.64873575185194}]
["Total",null,null,{"$f":"SUM(D71:D81)","v":1038.6956808504992},{"$f":"SUM(E71:E81)","v":105.77259905719097},110.50957360882643,111.72203704469227,114.65259357778899,117.6283479451115,120.91455356883037,123.62233034977065,128.5013275707183,129.44366334616421,131.64873575185194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK71:AK81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D87","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E87","v":105.77259905719097}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F87","v":110.50957360882643}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G87","v":111.72203704469227}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H87","v":114.65259357778899}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I87","v":117.6283479451115}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J87/I87)*(Outcomes!I147/Outcomes!D147)","v":120.91455356883037}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K87/I87)*(Outcomes!I147/Outcomes!D147)","v":123.62233034977065}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L87/I87)*(Outcomes!I147/Outcomes!D147)","v":128.5013275707183}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M87/I87)*(Outcomes!I147/Outcomes!D147)","v":129.44366334616421}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N87/I87)*(Outcomes!I147/Outcomes!D147)","v":131.64873575185194}]
["Total",null,null,{"$f":"SUM(D89:D99)","v":1038.6956808504992},{"$f":"SUM(E89:E99)","v":105.77259905719097},110.50957360882643,111.72203704469227,114.65259357778899,117.6283479451115,120.91455356883037,123.62233034977065,128.5013275707183,129.44366334616421,131.64873575185194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK89:AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D105","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E105","v":105.77259905719097}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F105","v":110.50957360882643}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G105","v":111.72203704469227}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H105","v":114.65259357778899}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I105","v":117.6283479451115}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J105/I105)*(Outcomes!I180/Outcomes!D180)","v":120.91455356883037}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K105/I105)*(Outcomes!I180/Outcomes!D180)","v":123.62233034977065}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L105/I105)*(Outcomes!I180/Outcomes!D180)","v":128.5013275707183}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M105/I105)*(Outcomes!I180/Outcomes!D180)","v":129.44366334616421}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N105/I105)*(Outcomes!I180/Outcomes!D180)","v":131.64873575185194}]
["Total",null,null,{"$f":"SUM(D107:D117)","v":1038.6956808504992},105.77259905719097,110.50957360882643,111.72203704469227,114.65259357778899,117.6283479451115,120.91455356883037,123.62233034977065,128.5013275707183,129.44366334616421,131.64873575185194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D123","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E123","v":105.77259905719097}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F123","v":110.50957360882643}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G123","v":111.72203704469227}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H123","v":114.65259357778899}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I123","v":117.6283479451115}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J123/I123)*(Outcomes!I213/Outcomes!D213)","v":120.91455356883037}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K123/I123)*(Outcomes!I213/Outcomes!D213)","v":123.62233034977065}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L123/I123)*(Outcomes!I213/Outcomes!D213)","v":128.5013275707183}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M123/I123)*(Outcomes!I213/Outcomes!D213)","v":129.44366334616421}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N123/I123)*(Outcomes!I213/Outcomes!D213)","v":131.64873575185194}]
["Total",null,null,{"$f":"SUM(D125:D135)","v":1038.6956808504992},105.77259905719097,110.50957360882643,111.72203704469227,114.65259357778899,117.6283479451115,120.91455356883037,123.62233034977065,128.5013275707183,129.44366334616421,131.64873575185194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.012100039251465},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0621032225519884},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0820673301178525},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1028039365480253},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.1237376900747433},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1734557243603563},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.213022810759937},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2830878880198655},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3042294585504095},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.2986352922579969},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.347915922736314},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3730220776767257},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4180802640422721},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4569347898416756},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.5055491710726605},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5612909421988372},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5852302233657545},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6036460894083409},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6365849733145474},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6718499199046915},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7156902528459963},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7463360803906862},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8010303453468244},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8652758357642905},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9095824555526484},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.986781598601542},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0393167343760594},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.1036878138014719},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1677600194376416},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2254279454883319},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2859785101125922},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3236948314489743},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.4125226722105548},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.5061860240383877},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5249108004091707},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5579508528035859},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6136475434999809},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.7280406767680945},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.773087509384585},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.831889140079014},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.89936094818141},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9766431890373815},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0562584887502502},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1635722255021395},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2228486696402383},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3254228230551024},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.3217479864877855},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4294536373956506},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5082488598504553},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5879967037167733}]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_EY*(1+Real_WACC)^0.5*D141","v":1038.6956808504992}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_EY*(1+Real_WACC)^0.5*E141","v":104.33494995884224}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_EY*(1+Real_WACC)^0.5*F141","v":111.48925630905435}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_EY*(1+Real_WACC)^0.5*G141","v":111.91613764140077}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_EY*(1+Real_WACC)^0.5*H141","v":114.08143320314349}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_EY*(1+Real_WACC)^0.5*I141","v":116.23660497651913}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_EY*(1+Real_WACC)^0.5*(J141/I141)*(Outcomes!I246/Outcomes!D246)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_EY*(1+Real_WACC)^0.5*(K141/I141)*(Outcomes!I246/Outcomes!D246)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_EY*(1+Real_WACC)^0.5*(L141/I141)*(Outcomes!I246/Outcomes!D246)","v":135.22119626596864}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_EY*(1+Real_WACC)^0.5*(M141/I141)*(Outcomes!I246/Outcomes!D246)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_EY*(1+Real_WACC)^0.5*(N141/I141)*(Outcomes!I246/Outcomes!D246)","v":132.78482597928638}]
["Total",null,null,{"$f":"SUM(D143:D153)","v":1038.6956808504992},104.33494995884224,111.48925630905435,111.91613764140077,114.08143320314349,116.23660497651913,122.87463413430304,126.3760413666899,135.22119626596864,134.74028290986578,132.78482597928638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM_RealSLDepn","index":8,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM -Real Straight Line Depreciation under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E17:BB17)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,{"$f":"IFERROR((PTRM_ORAB!E17/PTRM_Capex!D15)/PTRM_Life!E17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E17/PTRM_Capex!D15-SUM(PTRM_RealSLDepn!E17:E17))/PTRM_Life!F17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E17/PTRM_Capex!D15-SUM(PTRM_RealSLDepn!E17:F17))/PTRM_Life!G17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E17/PTRM_Capex!D15-SUM(PTRM_RealSLDepn!E17:G17))/PTRM_Life!H17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E17/PTRM_Capex!D15-SUM(PTRM_RealSLDepn!E17:H17))/PTRM_Life!I17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J17/Outcomes!I15)/PTRM_Life!J17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J17/Outcomes!I15-SUM(PTRM_RealSLDepn!J17:J17))/PTRM_Life!K17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J17/Outcomes!I15-SUM(PTRM_RealSLDepn!J17:K17))/PTRM_Life!L17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J17/Outcomes!I15-SUM(PTRM_RealSLDepn!J17:L17))/PTRM_Life!M17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J17/Outcomes!I15-SUM(PTRM_RealSLDepn!J17:M17))/PTRM_Life!N17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!O17/Outcomes!N15)/PTRM_Life!O17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O17/Outcomes!N15-SUM(PTRM_RealSLDepn!O17:O17))/PTRM_Life!P17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O17/Outcomes!N15-SUM(PTRM_RealSLDepn!O17:P17))/PTRM_Life!Q17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!O17/Outcomes!N15-SUM(PTRM_RealSLDepn!O17:Q17))/PTRM_Life!R17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O17/Outcomes!N15-SUM(PTRM_RealSLDepn!O17:R17))/PTRM_Life!S17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T17/Outcomes!S15)/PTRM_Life!T17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T17/Outcomes!S15-SUM(PTRM_RealSLDepn!T17:T17))/PTRM_Life!U17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T17/Outcomes!S15-SUM(PTRM_RealSLDepn!T17:U17))/PTRM_Life!V17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T17/Outcomes!S15-SUM(PTRM_RealSLDepn!T17:V17))/PTRM_Life!W17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T17/Outcomes!S15-SUM(PTRM_RealSLDepn!T17:W17))/PTRM_Life!X17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!Y17/Outcomes!X15)/PTRM_Life!Y17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y17/Outcomes!X15-SUM(PTRM_RealSLDepn!Y17:Y17))/PTRM_Life!Z17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y17/Outcomes!X15-SUM(PTRM_RealSLDepn!Y17:Z17))/PTRM_Life!AA17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y17/Outcomes!X15-SUM(PTRM_RealSLDepn!Y17:AA17))/PTRM_Life!AB17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y17/Outcomes!X15-SUM(PTRM_RealSLDepn!Y17:AB17))/PTRM_Life!AC17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!AD17/Outcomes!AC15)/PTRM_Life!AD17,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD17/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD17:AD17))/PTRM_Life!AE17,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD17/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD17:AE17))/PTRM_Life!AF17,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!AD17/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD17:AF17))/PTRM_Life!AG17,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD17/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD17:AG17))/PTRM_Life!AH17,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!AI17/Outcomes!AH15)/PTRM_Life!AI17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI17/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI17:AI17))/PTRM_Life!AJ17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI17/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI17:AJ17))/PTRM_Life!AK17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI17/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI17:AK17))/PTRM_Life!AL17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI17/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI17:AL17))/PTRM_Life!AM17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN17/Outcomes!AM15)/PTRM_Life!AN17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN17/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN17:AN17))/PTRM_Life!AO17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN17/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN17:AO17))/PTRM_Life!AP17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN17/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN17:AP17))/PTRM_Life!AQ17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN17/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN17:AQ17))/PTRM_Life!AR17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS17/Outcomes!AR15)/PTRM_Life!AS17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS17/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS17:AS17))/PTRM_Life!AT17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS17/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS17:AT17))/PTRM_Life!AU17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS17/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS17:AU17))/PTRM_Life!AV17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS17/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS17:AV17))/PTRM_Life!AW17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX17/Outcomes!AW15)/PTRM_Life!AX17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX17/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX17:AX17))/PTRM_Life!AY17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX17/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX17:AY17))/PTRM_Life!AZ17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX17/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX17:AZ17))/PTRM_Life!BA17,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX17/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX17:BA17))/PTRM_Life!BB17,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E18:BB18)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,{"$f":"IFERROR((PTRM_ORAB!F18/PTRM_Capex!E15)/PTRM_Life!F18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F18/PTRM_Capex!E15-SUM(PTRM_RealSLDepn!F18:F18))/PTRM_Life!G18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F18/PTRM_Capex!E15-SUM(PTRM_RealSLDepn!F18:G18))/PTRM_Life!H18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F18/PTRM_Capex!E15-SUM(PTRM_RealSLDepn!F18:H18))/PTRM_Life!I18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J18/Outcomes!I15)/PTRM_Life!J18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J18/Outcomes!I15-SUM(PTRM_RealSLDepn!J18:J18))/PTRM_Life!K18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J18/Outcomes!I15-SUM(PTRM_RealSLDepn!J18:K18))/PTRM_Life!L18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J18/Outcomes!I15-SUM(PTRM_RealSLDepn!J18:L18))/PTRM_Life!M18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J18/Outcomes!I15-SUM(PTRM_RealSLDepn!J18:M18))/PTRM_Life!N18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O18/Outcomes!N15)/PTRM_Life!O18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O18/Outcomes!N15-SUM(PTRM_RealSLDepn!O18:O18))/PTRM_Life!P18,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!O18/Outcomes!N15-SUM(PTRM_RealSLDepn!O18:P18))/PTRM_Life!Q18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O18/Outcomes!N15-SUM(PTRM_RealSLDepn!O18:Q18))/PTRM_Life!R18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O18/Outcomes!N15-SUM(PTRM_RealSLDepn!O18:R18))/PTRM_Life!S18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!T18/Outcomes!S15)/PTRM_Life!T18,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T18/Outcomes!S15-SUM(PTRM_RealSLDepn!T18:T18))/PTRM_Life!U18,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T18/Outcomes!S15-SUM(PTRM_RealSLDepn!T18:U18))/PTRM_Life!V18,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T18/Outcomes!S15-SUM(PTRM_RealSLDepn!T18:V18))/PTRM_Life!W18,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!T18/Outcomes!S15-SUM(PTRM_RealSLDepn!T18:W18))/PTRM_Life!X18,0)","v":3.4362528706815341},{"$f":"IFERROR((PTRM_ORAB!Y18/Outcomes!X15)/PTRM_Life!Y18,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y18/Outcomes!X15-SUM(PTRM_RealSLDepn!Y18:Y18))/PTRM_Life!Z18,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y18/Outcomes!X15-SUM(PTRM_RealSLDepn!Y18:Z18))/PTRM_Life!AA18,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y18/Outcomes!X15-SUM(PTRM_RealSLDepn!Y18:AA18))/PTRM_Life!AB18,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y18/Outcomes!X15-SUM(PTRM_RealSLDepn!Y18:AB18))/PTRM_Life!AC18,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!AD18/Outcomes!AC15)/PTRM_Life!AD18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD18/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD18:AD18))/PTRM_Life!AE18,0)","v":3.4362528706815363},{"$f":"IFERROR((PTRM_ORAB!AD18/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD18:AE18))/PTRM_Life!AF18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD18/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD18:AF18))/PTRM_Life!AG18,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD18/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD18:AG18))/PTRM_Life!AH18,0)","v":3.4362528706815363},{"$f":"IFERROR((PTRM_ORAB!AI18/Outcomes!AH15)/PTRM_Life!AI18,0)","v":3.4362528706815341},{"$f":"IFERROR((PTRM_ORAB!AI18/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI18:AI18))/PTRM_Life!AJ18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI18/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI18:AJ18))/PTRM_Life!AK18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI18/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI18:AK18))/PTRM_Life!AL18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI18/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI18:AL18))/PTRM_Life!AM18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN18/Outcomes!AM15)/PTRM_Life!AN18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN18/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN18:AN18))/PTRM_Life!AO18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN18/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN18:AO18))/PTRM_Life!AP18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN18/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN18:AP18))/PTRM_Life!AQ18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN18/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN18:AQ18))/PTRM_Life!AR18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS18/Outcomes!AR15)/PTRM_Life!AS18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS18/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS18:AS18))/PTRM_Life!AT18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS18/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS18:AT18))/PTRM_Life!AU18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS18/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS18:AU18))/PTRM_Life!AV18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS18/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS18:AV18))/PTRM_Life!AW18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX18/Outcomes!AW15)/PTRM_Life!AX18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX18/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX18:AX18))/PTRM_Life!AY18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX18/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX18:AY18))/PTRM_Life!AZ18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX18/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX18:AZ18))/PTRM_Life!BA18,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX18/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX18:BA18))/PTRM_Life!BB18,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E19:BB19)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G19/PTRM_Capex!F15)/PTRM_Life!G19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G19/PTRM_Capex!F15-SUM(PTRM_RealSLDepn!G19:G19))/PTRM_Life!H19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G19/PTRM_Capex!F15-SUM(PTRM_RealSLDepn!G19:H19))/PTRM_Life!I19,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J19/Outcomes!I15)/PTRM_Life!J19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J19/Outcomes!I15-SUM(PTRM_RealSLDepn!J19:J19))/PTRM_Life!K19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J19/Outcomes!I15-SUM(PTRM_RealSLDepn!J19:K19))/PTRM_Life!L19,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!J19/Outcomes!I15-SUM(PTRM_RealSLDepn!J19:L19))/PTRM_Life!M19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J19/Outcomes!I15-SUM(PTRM_RealSLDepn!J19:M19))/PTRM_Life!N19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!O19/Outcomes!N15)/PTRM_Life!O19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O19/Outcomes!N15-SUM(PTRM_RealSLDepn!O19:O19))/PTRM_Life!P19,0)","v":3.4990088201650642},{"$f":"IFERROR((PTRM_ORAB!O19/Outcomes!N15-SUM(PTRM_RealSLDepn!O19:P19))/PTRM_Life!Q19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O19/Outcomes!N15-SUM(PTRM_RealSLDepn!O19:Q19))/PTRM_Life!R19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O19/Outcomes!N15-SUM(PTRM_RealSLDepn!O19:R19))/PTRM_Life!S19,0)","v":3.4990088201650642},{"$f":"IFERROR((PTRM_ORAB!T19/Outcomes!S15)/PTRM_Life!T19,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!T19/Outcomes!S15-SUM(PTRM_RealSLDepn!T19:T19))/PTRM_Life!U19,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!T19/Outcomes!S15-SUM(PTRM_RealSLDepn!T19:U19))/PTRM_Life!V19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!T19/Outcomes!S15-SUM(PTRM_RealSLDepn!T19:V19))/PTRM_Life!W19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!T19/Outcomes!S15-SUM(PTRM_RealSLDepn!T19:W19))/PTRM_Life!X19,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!Y19/Outcomes!X15)/PTRM_Life!Y19,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y19/Outcomes!X15-SUM(PTRM_RealSLDepn!Y19:Y19))/PTRM_Life!Z19,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y19/Outcomes!X15-SUM(PTRM_RealSLDepn!Y19:Z19))/PTRM_Life!AA19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!Y19/Outcomes!X15-SUM(PTRM_RealSLDepn!Y19:AA19))/PTRM_Life!AB19,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y19/Outcomes!X15-SUM(PTRM_RealSLDepn!Y19:AB19))/PTRM_Life!AC19,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!AD19/Outcomes!AC15)/PTRM_Life!AD19,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD19/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD19:AD19))/PTRM_Life!AE19,0)","v":3.4990088201650646},{"$f":"IFERROR((PTRM_ORAB!AD19/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD19:AE19))/PTRM_Life!AF19,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD19/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD19:AF19))/PTRM_Life!AG19,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD19/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD19:AG19))/PTRM_Life!AH19,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AI19/Outcomes!AH15)/PTRM_Life!AI19,0)","v":3.4990088201650655},{"$f":"IFERROR((PTRM_ORAB!AI19/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI19:AI19))/PTRM_Life!AJ19,0)","v":3.4990088201650655},{"$f":"IFERROR((PTRM_ORAB!AI19/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI19:AJ19))/PTRM_Life!AK19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI19/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI19:AK19))/PTRM_Life!AL19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI19/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI19:AL19))/PTRM_Life!AM19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN19/Outcomes!AM15)/PTRM_Life!AN19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN19/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN19:AN19))/PTRM_Life!AO19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN19/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN19:AO19))/PTRM_Life!AP19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN19/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN19:AP19))/PTRM_Life!AQ19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN19/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN19:AQ19))/PTRM_Life!AR19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS19/Outcomes!AR15)/PTRM_Life!AS19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS19/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS19:AS19))/PTRM_Life!AT19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS19/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS19:AT19))/PTRM_Life!AU19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS19/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS19:AU19))/PTRM_Life!AV19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS19/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS19:AV19))/PTRM_Life!AW19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX19/Outcomes!AW15)/PTRM_Life!AX19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX19/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX19:AX19))/PTRM_Life!AY19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX19/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX19:AY19))/PTRM_Life!AZ19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX19/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX19:AZ19))/PTRM_Life!BA19,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX19/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX19:BA19))/PTRM_Life!BB19,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E20:BB20)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H20/PTRM_Capex!G15)/PTRM_Life!H20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H20/PTRM_Capex!G15-SUM(PTRM_RealSLDepn!H20:H20))/PTRM_Life!I20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J20/Outcomes!I15)/PTRM_Life!J20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J20/Outcomes!I15-SUM(PTRM_RealSLDepn!J20:J20))/PTRM_Life!K20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J20/Outcomes!I15-SUM(PTRM_RealSLDepn!J20:K20))/PTRM_Life!L20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J20/Outcomes!I15-SUM(PTRM_RealSLDepn!J20:L20))/PTRM_Life!M20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J20/Outcomes!I15-SUM(PTRM_RealSLDepn!J20:M20))/PTRM_Life!N20,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!O20/Outcomes!N15)/PTRM_Life!O20,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O20/Outcomes!N15-SUM(PTRM_RealSLDepn!O20:O20))/PTRM_Life!P20,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!O20/Outcomes!N15-SUM(PTRM_RealSLDepn!O20:P20))/PTRM_Life!Q20,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O20/Outcomes!N15-SUM(PTRM_RealSLDepn!O20:Q20))/PTRM_Life!R20,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O20/Outcomes!N15-SUM(PTRM_RealSLDepn!O20:R20))/PTRM_Life!S20,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!T20/Outcomes!S15)/PTRM_Life!T20,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T20/Outcomes!S15-SUM(PTRM_RealSLDepn!T20:T20))/PTRM_Life!U20,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T20/Outcomes!S15-SUM(PTRM_RealSLDepn!T20:U20))/PTRM_Life!V20,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T20/Outcomes!S15-SUM(PTRM_RealSLDepn!T20:V20))/PTRM_Life!W20,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T20/Outcomes!S15-SUM(PTRM_RealSLDepn!T20:W20))/PTRM_Life!X20,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!Y20/Outcomes!X15)/PTRM_Life!Y20,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y20/Outcomes!X15-SUM(PTRM_RealSLDepn!Y20:Y20))/PTRM_Life!Z20,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y20/Outcomes!X15-SUM(PTRM_RealSLDepn!Y20:Z20))/PTRM_Life!AA20,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y20/Outcomes!X15-SUM(PTRM_RealSLDepn!Y20:AA20))/PTRM_Life!AB20,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!Y20/Outcomes!X15-SUM(PTRM_RealSLDepn!Y20:AB20))/PTRM_Life!AC20,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!AD20/Outcomes!AC15)/PTRM_Life!AD20,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD20/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD20:AD20))/PTRM_Life!AE20,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD20/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD20:AE20))/PTRM_Life!AF20,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD20/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD20:AF20))/PTRM_Life!AG20,0)","v":3.4476023973237586},{"$f":"IFERROR((PTRM_ORAB!AD20/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD20:AG20))/PTRM_Life!AH20,0)","v":3.4476023973237595},{"$f":"IFERROR((PTRM_ORAB!AI20/Outcomes!AH15)/PTRM_Life!AI20,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI20/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI20:AI20))/PTRM_Life!AJ20,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI20/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI20:AJ20))/PTRM_Life!AK20,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI20/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI20:AK20))/PTRM_Life!AL20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI20/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI20:AL20))/PTRM_Life!AM20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN20/Outcomes!AM15)/PTRM_Life!AN20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN20/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN20:AN20))/PTRM_Life!AO20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN20/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN20:AO20))/PTRM_Life!AP20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN20/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN20:AP20))/PTRM_Life!AQ20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN20/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN20:AQ20))/PTRM_Life!AR20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS20/Outcomes!AR15)/PTRM_Life!AS20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS20/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS20:AS20))/PTRM_Life!AT20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS20/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS20:AT20))/PTRM_Life!AU20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS20/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS20:AU20))/PTRM_Life!AV20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS20/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS20:AV20))/PTRM_Life!AW20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX20/Outcomes!AW15)/PTRM_Life!AX20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX20/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX20:AX20))/PTRM_Life!AY20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX20/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX20:AY20))/PTRM_Life!AZ20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX20/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX20:AZ20))/PTRM_Life!BA20,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX20/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX20:BA20))/PTRM_Life!BB20,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E21:BB21)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I21/PTRM_Capex!H15)/PTRM_Life!I21,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J21/Outcomes!I15)/PTRM_Life!J21,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J21/Outcomes!I15-SUM(PTRM_RealSLDepn!J21:J21))/PTRM_Life!K21,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J21/Outcomes!I15-SUM(PTRM_RealSLDepn!J21:K21))/PTRM_Life!L21,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J21/Outcomes!I15-SUM(PTRM_RealSLDepn!J21:L21))/PTRM_Life!M21,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J21/Outcomes!I15-SUM(PTRM_RealSLDepn!J21:M21))/PTRM_Life!N21,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!O21/Outcomes!N15)/PTRM_Life!O21,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O21/Outcomes!N15-SUM(PTRM_RealSLDepn!O21:O21))/PTRM_Life!P21,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O21/Outcomes!N15-SUM(PTRM_RealSLDepn!O21:P21))/PTRM_Life!Q21,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O21/Outcomes!N15-SUM(PTRM_RealSLDepn!O21:Q21))/PTRM_Life!R21,0)","v":3.4482234911202476},{"$f":"IFERROR((PTRM_ORAB!O21/Outcomes!N15-SUM(PTRM_RealSLDepn!O21:R21))/PTRM_Life!S21,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!T21/Outcomes!S15)/PTRM_Life!T21,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T21/Outcomes!S15-SUM(PTRM_RealSLDepn!T21:T21))/PTRM_Life!U21,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T21/Outcomes!S15-SUM(PTRM_RealSLDepn!T21:U21))/PTRM_Life!V21,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T21/Outcomes!S15-SUM(PTRM_RealSLDepn!T21:V21))/PTRM_Life!W21,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T21/Outcomes!S15-SUM(PTRM_RealSLDepn!T21:W21))/PTRM_Life!X21,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!Y21/Outcomes!X15)/PTRM_Life!Y21,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y21/Outcomes!X15-SUM(PTRM_RealSLDepn!Y21:Y21))/PTRM_Life!Z21,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y21/Outcomes!X15-SUM(PTRM_RealSLDepn!Y21:Z21))/PTRM_Life!AA21,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y21/Outcomes!X15-SUM(PTRM_RealSLDepn!Y21:AA21))/PTRM_Life!AB21,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y21/Outcomes!X15-SUM(PTRM_RealSLDepn!Y21:AB21))/PTRM_Life!AC21,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!AD21/Outcomes!AC15)/PTRM_Life!AD21,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!AD21/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD21:AD21))/PTRM_Life!AE21,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!AD21/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD21:AE21))/PTRM_Life!AF21,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AD21/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD21:AF21))/PTRM_Life!AG21,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AD21/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD21:AG21))/PTRM_Life!AH21,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AI21/Outcomes!AH15)/PTRM_Life!AI21,0)","v":3.4482234911202481},{"$f":"IFERROR((PTRM_ORAB!AI21/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI21:AI21))/PTRM_Life!AJ21,0)","v":3.4482234911202476},{"$f":"IFERROR((PTRM_ORAB!AI21/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI21:AJ21))/PTRM_Life!AK21,0)","v":3.4482234911202481},{"$f":"IFERROR((PTRM_ORAB!AI21/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI21:AK21))/PTRM_Life!AL21,0)","v":3.448223491120249},{"$f":"IFERROR((PTRM_ORAB!AI21/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI21:AL21))/PTRM_Life!AM21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN21/Outcomes!AM15)/PTRM_Life!AN21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN21/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN21:AN21))/PTRM_Life!AO21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN21/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN21:AO21))/PTRM_Life!AP21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN21/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN21:AP21))/PTRM_Life!AQ21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN21/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN21:AQ21))/PTRM_Life!AR21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS21/Outcomes!AR15)/PTRM_Life!AS21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS21/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS21:AS21))/PTRM_Life!AT21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS21/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS21:AT21))/PTRM_Life!AU21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS21/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS21:AU21))/PTRM_Life!AV21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS21/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS21:AV21))/PTRM_Life!AW21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX21/Outcomes!AW15)/PTRM_Life!AX21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX21/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX21:AX21))/PTRM_Life!AY21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX21/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX21:AY21))/PTRM_Life!AZ21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX21/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX21:AZ21))/PTRM_Life!BA21,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX21/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX21:BA21))/PTRM_Life!BB21,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E22:BB22)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J22/Outcomes!I15)/PTRM_Life!J22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J22/Outcomes!I15-SUM(PTRM_RealSLDepn!J22:J22))/PTRM_Life!K22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J22/Outcomes!I15-SUM(PTRM_RealSLDepn!J22:K22))/PTRM_Life!L22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!J22/Outcomes!I15-SUM(PTRM_RealSLDepn!J22:L22))/PTRM_Life!M22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J22/Outcomes!I15-SUM(PTRM_RealSLDepn!J22:M22))/PTRM_Life!N22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O22/Outcomes!N15)/PTRM_Life!O22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O22/Outcomes!N15-SUM(PTRM_RealSLDepn!O22:O22))/PTRM_Life!P22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O22/Outcomes!N15-SUM(PTRM_RealSLDepn!O22:P22))/PTRM_Life!Q22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!O22/Outcomes!N15-SUM(PTRM_RealSLDepn!O22:Q22))/PTRM_Life!R22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O22/Outcomes!N15-SUM(PTRM_RealSLDepn!O22:R22))/PTRM_Life!S22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!T22/Outcomes!S15)/PTRM_Life!T22,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T22/Outcomes!S15-SUM(PTRM_RealSLDepn!T22:T22))/PTRM_Life!U22,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T22/Outcomes!S15-SUM(PTRM_RealSLDepn!T22:U22))/PTRM_Life!V22,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T22/Outcomes!S15-SUM(PTRM_RealSLDepn!T22:V22))/PTRM_Life!W22,0)","v":3.4479163006089055},{"$f":"IFERROR((PTRM_ORAB!T22/Outcomes!S15-SUM(PTRM_RealSLDepn!T22:W22))/PTRM_Life!X22,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!Y22/Outcomes!X15)/PTRM_Life!Y22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y22/Outcomes!X15-SUM(PTRM_RealSLDepn!Y22:Y22))/PTRM_Life!Z22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!Y22/Outcomes!X15-SUM(PTRM_RealSLDepn!Y22:Z22))/PTRM_Life!AA22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y22/Outcomes!X15-SUM(PTRM_RealSLDepn!Y22:AA22))/PTRM_Life!AB22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y22/Outcomes!X15-SUM(PTRM_RealSLDepn!Y22:AB22))/PTRM_Life!AC22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AD22/Outcomes!AC15)/PTRM_Life!AD22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD22/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD22:AD22))/PTRM_Life!AE22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AD22/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD22:AE22))/PTRM_Life!AF22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD22/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD22:AF22))/PTRM_Life!AG22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD22/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD22:AG22))/PTRM_Life!AH22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI22/Outcomes!AH15)/PTRM_Life!AI22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI22/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI22:AI22))/PTRM_Life!AJ22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI22/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI22:AJ22))/PTRM_Life!AK22,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI22/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI22:AK22))/PTRM_Life!AL22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AI22/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI22:AL22))/PTRM_Life!AM22,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AN22/Outcomes!AM15)/PTRM_Life!AN22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN22/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN22:AN22))/PTRM_Life!AO22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN22/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN22:AO22))/PTRM_Life!AP22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN22/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN22:AP22))/PTRM_Life!AQ22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN22/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN22:AQ22))/PTRM_Life!AR22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS22/Outcomes!AR15)/PTRM_Life!AS22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS22/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS22:AS22))/PTRM_Life!AT22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS22/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS22:AT22))/PTRM_Life!AU22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS22/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS22:AU22))/PTRM_Life!AV22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS22/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS22:AV22))/PTRM_Life!AW22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX22/Outcomes!AW15)/PTRM_Life!AX22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX22/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX22:AX22))/PTRM_Life!AY22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX22/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX22:AY22))/PTRM_Life!AZ22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX22/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX22:AZ22))/PTRM_Life!BA22,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX22/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX22:BA22))/PTRM_Life!BB22,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E23:BB23)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K23/(PTRM_Capex!J15/PTRM_Capex!I15)/(Outcomes!I15))/PTRM_Life!K23,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K23/(PTRM_Capex!J15/PTRM_Capex!I15)/(Outcomes!I15)-SUM(PTRM_RealSLDepn!K23:K23))/PTRM_Life!L23,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K23/(PTRM_Capex!J15/PTRM_Capex!I15)/(Outcomes!I15)-SUM(PTRM_RealSLDepn!K23:L23))/PTRM_Life!M23,0)","v":3.4903925668288069},{"$f":"IFERROR((PTRM_ORAB!K23/(PTRM_Capex!J15/PTRM_Capex!I15)/(Outcomes!I15)-SUM(PTRM_RealSLDepn!K23:M23))/PTRM_Life!N23,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!O23/Outcomes!N15)/PTRM_Life!O23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O23/Outcomes!N15-SUM(PTRM_RealSLDepn!O23:O23))/PTRM_Life!P23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!O23/Outcomes!N15-SUM(PTRM_RealSLDepn!O23:P23))/PTRM_Life!Q23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O23/Outcomes!N15-SUM(PTRM_RealSLDepn!O23:Q23))/PTRM_Life!R23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!O23/Outcomes!N15-SUM(PTRM_RealSLDepn!O23:R23))/PTRM_Life!S23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T23/Outcomes!S15)/PTRM_Life!T23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T23/Outcomes!S15-SUM(PTRM_RealSLDepn!T23:T23))/PTRM_Life!U23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!T23/Outcomes!S15-SUM(PTRM_RealSLDepn!T23:U23))/PTRM_Life!V23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T23/Outcomes!S15-SUM(PTRM_RealSLDepn!T23:V23))/PTRM_Life!W23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T23/Outcomes!S15-SUM(PTRM_RealSLDepn!T23:W23))/PTRM_Life!X23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!Y23/Outcomes!X15)/PTRM_Life!Y23,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y23/Outcomes!X15-SUM(PTRM_RealSLDepn!Y23:Y23))/PTRM_Life!Z23,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y23/Outcomes!X15-SUM(PTRM_RealSLDepn!Y23:Z23))/PTRM_Life!AA23,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y23/Outcomes!X15-SUM(PTRM_RealSLDepn!Y23:AA23))/PTRM_Life!AB23,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y23/Outcomes!X15-SUM(PTRM_RealSLDepn!Y23:AB23))/PTRM_Life!AC23,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!AD23/Outcomes!AC15)/PTRM_Life!AD23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD23/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD23:AD23))/PTRM_Life!AE23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD23/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD23:AE23))/PTRM_Life!AF23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD23/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD23:AF23))/PTRM_Life!AG23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD23/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD23:AG23))/PTRM_Life!AH23,0)","v":3.4903925668288087},{"$f":"IFERROR((PTRM_ORAB!AI23/Outcomes!AH15)/PTRM_Life!AI23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI23/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI23:AI23))/PTRM_Life!AJ23,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AI23/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI23:AJ23))/PTRM_Life!AK23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI23/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI23:AK23))/PTRM_Life!AL23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI23/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI23:AL23))/PTRM_Life!AM23,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AN23/Outcomes!AM15)/PTRM_Life!AN23,0)","v":3.4903925668288052},{"$f":"IFERROR((PTRM_ORAB!AN23/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN23:AN23))/PTRM_Life!AO23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN23/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN23:AO23))/PTRM_Life!AP23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN23/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN23:AP23))/PTRM_Life!AQ23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN23/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN23:AQ23))/PTRM_Life!AR23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS23/Outcomes!AR15)/PTRM_Life!AS23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS23/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS23:AS23))/PTRM_Life!AT23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS23/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS23:AT23))/PTRM_Life!AU23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS23/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS23:AU23))/PTRM_Life!AV23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS23/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS23:AV23))/PTRM_Life!AW23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX23/Outcomes!AW15)/PTRM_Life!AX23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX23/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX23:AX23))/PTRM_Life!AY23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX23/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX23:AY23))/PTRM_Life!AZ23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX23/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX23:AZ23))/PTRM_Life!BA23,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX23/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX23:BA23))/PTRM_Life!BB23,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E24:BB24)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L24/(PTRM_Capex!K15/PTRM_Capex!I15)/(Outcomes!I15))/PTRM_Life!L24,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L24/(PTRM_Capex!K15/PTRM_Capex!I15)/(Outcomes!I15)-SUM(PTRM_RealSLDepn!L24:L24))/PTRM_Life!M24,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L24/(PTRM_Capex!K15/PTRM_Capex!I15)/(Outcomes!I15)-SUM(PTRM_RealSLDepn!L24:M24))/PTRM_Life!N24,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O24/Outcomes!N15)/PTRM_Life!O24,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O24/Outcomes!N15-SUM(PTRM_RealSLDepn!O24:O24))/PTRM_Life!P24,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O24/Outcomes!N15-SUM(PTRM_RealSLDepn!O24:P24))/PTRM_Life!Q24,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O24/Outcomes!N15-SUM(PTRM_RealSLDepn!O24:Q24))/PTRM_Life!R24,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O24/Outcomes!N15-SUM(PTRM_RealSLDepn!O24:R24))/PTRM_Life!S24,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!T24/Outcomes!S15)/PTRM_Life!T24,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!T24/Outcomes!S15-SUM(PTRM_RealSLDepn!T24:T24))/PTRM_Life!U24,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T24/Outcomes!S15-SUM(PTRM_RealSLDepn!T24:U24))/PTRM_Life!V24,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T24/Outcomes!S15-SUM(PTRM_RealSLDepn!T24:V24))/PTRM_Life!W24,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T24/Outcomes!S15-SUM(PTRM_RealSLDepn!T24:W24))/PTRM_Life!X24,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!Y24/Outcomes!X15)/PTRM_Life!Y24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y24/Outcomes!X15-SUM(PTRM_RealSLDepn!Y24:Y24))/PTRM_Life!Z24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y24/Outcomes!X15-SUM(PTRM_RealSLDepn!Y24:Z24))/PTRM_Life!AA24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y24/Outcomes!X15-SUM(PTRM_RealSLDepn!Y24:AA24))/PTRM_Life!AB24,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!Y24/Outcomes!X15-SUM(PTRM_RealSLDepn!Y24:AB24))/PTRM_Life!AC24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD24/Outcomes!AC15)/PTRM_Life!AD24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD24/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD24:AD24))/PTRM_Life!AE24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD24/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD24:AE24))/PTRM_Life!AF24,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AD24/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD24:AF24))/PTRM_Life!AG24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD24/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD24:AG24))/PTRM_Life!AH24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AI24/Outcomes!AH15)/PTRM_Life!AI24,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI24/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI24:AI24))/PTRM_Life!AJ24,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AI24/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI24:AJ24))/PTRM_Life!AK24,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI24/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI24:AK24))/PTRM_Life!AL24,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI24/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI24:AL24))/PTRM_Life!AM24,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AN24/Outcomes!AM15)/PTRM_Life!AN24,0)","v":3.4727580346027658},{"$f":"IFERROR((PTRM_ORAB!AN24/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN24:AN24))/PTRM_Life!AO24,0)","v":3.4727580346027658},{"$f":"IFERROR((PTRM_ORAB!AN24/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN24:AO24))/PTRM_Life!AP24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN24/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN24:AP24))/PTRM_Life!AQ24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN24/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN24:AQ24))/PTRM_Life!AR24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS24/Outcomes!AR15)/PTRM_Life!AS24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS24/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS24:AS24))/PTRM_Life!AT24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS24/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS24:AT24))/PTRM_Life!AU24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS24/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS24:AU24))/PTRM_Life!AV24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS24/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS24:AV24))/PTRM_Life!AW24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX24/Outcomes!AW15)/PTRM_Life!AX24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX24/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX24:AX24))/PTRM_Life!AY24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX24/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX24:AY24))/PTRM_Life!AZ24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX24/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX24:AZ24))/PTRM_Life!BA24,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX24/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX24:BA24))/PTRM_Life!BB24,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E25:BB25)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M25/(PTRM_Capex!L15/PTRM_Capex!I15)/(Outcomes!I15))/PTRM_Life!M25,0)","v":3.5129107296162365},{"$f":"IFERROR((PTRM_ORAB!M25/(PTRM_Capex!L15/PTRM_Capex!I15)/(Outcomes!I15)-SUM(PTRM_RealSLDepn!M25:M25))/PTRM_Life!N25,0)","v":3.5129107296162365},{"$f":"IFERROR((PTRM_ORAB!O25/Outcomes!N15)/PTRM_Life!O25,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O25/Outcomes!N15-SUM(PTRM_RealSLDepn!O25:O25))/PTRM_Life!P25,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O25/Outcomes!N15-SUM(PTRM_RealSLDepn!O25:P25))/PTRM_Life!Q25,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O25/Outcomes!N15-SUM(PTRM_RealSLDepn!O25:Q25))/PTRM_Life!R25,0)","v":3.5129107296162352},{"$f":"IFERROR((PTRM_ORAB!O25/Outcomes!N15-SUM(PTRM_RealSLDepn!O25:R25))/PTRM_Life!S25,0)","v":3.5129107296162352},{"$f":"IFERROR((PTRM_ORAB!T25/Outcomes!S15)/PTRM_Life!T25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!T25/Outcomes!S15-SUM(PTRM_RealSLDepn!T25:T25))/PTRM_Life!U25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!T25/Outcomes!S15-SUM(PTRM_RealSLDepn!T25:U25))/PTRM_Life!V25,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!T25/Outcomes!S15-SUM(PTRM_RealSLDepn!T25:V25))/PTRM_Life!W25,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!T25/Outcomes!S15-SUM(PTRM_RealSLDepn!T25:W25))/PTRM_Life!X25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y25/Outcomes!X15)/PTRM_Life!Y25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y25/Outcomes!X15-SUM(PTRM_RealSLDepn!Y25:Y25))/PTRM_Life!Z25,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!Y25/Outcomes!X15-SUM(PTRM_RealSLDepn!Y25:Z25))/PTRM_Life!AA25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y25/Outcomes!X15-SUM(PTRM_RealSLDepn!Y25:AA25))/PTRM_Life!AB25,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!Y25/Outcomes!X15-SUM(PTRM_RealSLDepn!Y25:AB25))/PTRM_Life!AC25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD25/Outcomes!AC15)/PTRM_Life!AD25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD25/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD25:AD25))/PTRM_Life!AE25,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!AD25/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD25:AE25))/PTRM_Life!AF25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD25/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD25:AF25))/PTRM_Life!AG25,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!AD25/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD25:AG25))/PTRM_Life!AH25,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AI25/Outcomes!AH15)/PTRM_Life!AI25,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI25/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI25:AI25))/PTRM_Life!AJ25,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI25/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI25:AJ25))/PTRM_Life!AK25,0)","v":3.5129107296162325},{"$f":"IFERROR((PTRM_ORAB!AI25/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI25:AK25))/PTRM_Life!AL25,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI25/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI25:AL25))/PTRM_Life!AM25,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AN25/Outcomes!AM15)/PTRM_Life!AN25,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN25/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN25:AN25))/PTRM_Life!AO25,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN25/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN25:AO25))/PTRM_Life!AP25,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN25/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN25:AP25))/PTRM_Life!AQ25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN25/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN25:AQ25))/PTRM_Life!AR25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS25/Outcomes!AR15)/PTRM_Life!AS25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS25/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS25:AS25))/PTRM_Life!AT25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS25/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS25:AT25))/PTRM_Life!AU25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS25/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS25:AU25))/PTRM_Life!AV25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS25/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS25:AV25))/PTRM_Life!AW25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX25/Outcomes!AW15)/PTRM_Life!AX25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX25/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX25:AX25))/PTRM_Life!AY25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX25/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX25:AY25))/PTRM_Life!AZ25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX25/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX25:AZ25))/PTRM_Life!BA25,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX25/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX25:BA25))/PTRM_Life!BB25,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E26:BB26)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N26/(PTRM_Capex!M15/PTRM_Capex!I15)/Outcomes!I15)/PTRM_Life!N26,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O26/Outcomes!N15)/PTRM_Life!O26,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O26/Outcomes!N15-SUM(PTRM_RealSLDepn!O26:O26))/PTRM_Life!P26,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O26/Outcomes!N15-SUM(PTRM_RealSLDepn!O26:P26))/PTRM_Life!Q26,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O26/Outcomes!N15-SUM(PTRM_RealSLDepn!O26:Q26))/PTRM_Life!R26,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!O26/Outcomes!N15-SUM(PTRM_RealSLDepn!O26:R26))/PTRM_Life!S26,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!T26/Outcomes!S15)/PTRM_Life!T26,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T26/Outcomes!S15-SUM(PTRM_RealSLDepn!T26:T26))/PTRM_Life!U26,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!T26/Outcomes!S15-SUM(PTRM_RealSLDepn!T26:U26))/PTRM_Life!V26,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T26/Outcomes!S15-SUM(PTRM_RealSLDepn!T26:V26))/PTRM_Life!W26,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T26/Outcomes!S15-SUM(PTRM_RealSLDepn!T26:W26))/PTRM_Life!X26,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y26/Outcomes!X15)/PTRM_Life!Y26,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y26/Outcomes!X15-SUM(PTRM_RealSLDepn!Y26:Y26))/PTRM_Life!Z26,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y26/Outcomes!X15-SUM(PTRM_RealSLDepn!Y26:Z26))/PTRM_Life!AA26,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y26/Outcomes!X15-SUM(PTRM_RealSLDepn!Y26:AA26))/PTRM_Life!AB26,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y26/Outcomes!X15-SUM(PTRM_RealSLDepn!Y26:AB26))/PTRM_Life!AC26,0)","v":3.4436752936512485},{"$f":"IFERROR((PTRM_ORAB!AD26/Outcomes!AC15)/PTRM_Life!AD26,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD26/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD26:AD26))/PTRM_Life!AE26,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD26/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD26:AE26))/PTRM_Life!AF26,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AD26/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD26:AF26))/PTRM_Life!AG26,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD26/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD26:AG26))/PTRM_Life!AH26,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AI26/Outcomes!AH15)/PTRM_Life!AI26,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AI26/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI26:AI26))/PTRM_Life!AJ26,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AI26/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI26:AJ26))/PTRM_Life!AK26,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AI26/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI26:AK26))/PTRM_Life!AL26,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AI26/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI26:AL26))/PTRM_Life!AM26,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AN26/Outcomes!AM15)/PTRM_Life!AN26,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN26/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN26:AN26))/PTRM_Life!AO26,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN26/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN26:AO26))/PTRM_Life!AP26,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN26/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN26:AP26))/PTRM_Life!AQ26,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN26/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN26:AQ26))/PTRM_Life!AR26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS26/Outcomes!AR15)/PTRM_Life!AS26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS26/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS26:AS26))/PTRM_Life!AT26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS26/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS26:AT26))/PTRM_Life!AU26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS26/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS26:AU26))/PTRM_Life!AV26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS26/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS26:AV26))/PTRM_Life!AW26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX26/Outcomes!AW15)/PTRM_Life!AX26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX26/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX26:AX26))/PTRM_Life!AY26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX26/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX26:AY26))/PTRM_Life!AZ26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX26/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX26:AZ26))/PTRM_Life!BA26,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX26/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX26:BA26))/PTRM_Life!BB26,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E27:BB27)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O27/Outcomes!N15)/PTRM_Life!O27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O27/Outcomes!N15-SUM(PTRM_RealSLDepn!O27:O27))/PTRM_Life!P27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O27/Outcomes!N15-SUM(PTRM_RealSLDepn!O27:P27))/PTRM_Life!Q27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O27/Outcomes!N15-SUM(PTRM_RealSLDepn!O27:Q27))/PTRM_Life!R27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O27/Outcomes!N15-SUM(PTRM_RealSLDepn!O27:R27))/PTRM_Life!S27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T27/Outcomes!S15)/PTRM_Life!T27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T27/Outcomes!S15-SUM(PTRM_RealSLDepn!T27:T27))/PTRM_Life!U27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T27/Outcomes!S15-SUM(PTRM_RealSLDepn!T27:U27))/PTRM_Life!V27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T27/Outcomes!S15-SUM(PTRM_RealSLDepn!T27:V27))/PTRM_Life!W27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T27/Outcomes!S15-SUM(PTRM_RealSLDepn!T27:W27))/PTRM_Life!X27,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!Y27/Outcomes!X15)/PTRM_Life!Y27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y27/Outcomes!X15-SUM(PTRM_RealSLDepn!Y27:Y27))/PTRM_Life!Z27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y27/Outcomes!X15-SUM(PTRM_RealSLDepn!Y27:Z27))/PTRM_Life!AA27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y27/Outcomes!X15-SUM(PTRM_RealSLDepn!Y27:AA27))/PTRM_Life!AB27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y27/Outcomes!X15-SUM(PTRM_RealSLDepn!Y27:AB27))/PTRM_Life!AC27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD27/Outcomes!AC15)/PTRM_Life!AD27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD27/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD27:AD27))/PTRM_Life!AE27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD27/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD27:AE27))/PTRM_Life!AF27,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD27/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD27:AF27))/PTRM_Life!AG27,0)","v":3.4083170943862497},{"$f":"IFERROR((PTRM_ORAB!AD27/Outcomes!AC15-SUM(PTRM_RealSLDepn!AD27:AG27))/PTRM_Life!AH27,0)","v":3.4083170943862489},{"$f":"IFERROR((PTRM_ORAB!AI27/Outcomes!AH15)/PTRM_Life!AI27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI27/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI27:AI27))/PTRM_Life!AJ27,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AI27/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI27:AJ27))/PTRM_Life!AK27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI27/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI27:AK27))/PTRM_Life!AL27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI27/Outcomes!AH15-SUM(PTRM_RealSLDepn!AI27:AL27))/PTRM_Life!AM27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN27/Outcomes!AM15)/PTRM_Life!AN27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN27/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN27:AN27))/PTRM_Life!AO27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN27/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN27:AO27))/PTRM_Life!AP27,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN27/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN27:AP27))/PTRM_Life!AQ27,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AN27/Outcomes!AM15-SUM(PTRM_RealSLDepn!AN27:AQ27))/PTRM_Life!AR27,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AS27/Outcomes!AR15)/PTRM_Life!AS27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS27/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS27:AS27))/PTRM_Life!AT27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS27/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS27:AT27))/PTRM_Life!AU27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS27/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS27:AU27))/PTRM_Life!AV27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS27/Outcomes!AR15-SUM(PTRM_RealSLDepn!AS27:AV27))/PTRM_Life!AW27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX27/Outcomes!AW15)/PTRM_Life!AX27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX27/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX27:AX27))/PTRM_Life!AY27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX27/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX27:AY27))/PTRM_Life!AZ27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX27/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX27:AZ27))/PTRM_Life!BA27,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX27/Outcomes!AW15-SUM(PTRM_RealSLDepn!AX27:BA27))/PTRM_Life!BB27,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,51.9021932415828,55.39258580841161,58.865343843014379,62.37825457263061,65.821929866281863,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,34.607057598984809,31.170804728303281,27.671795908138215,24.224193510814459,20.77597001969421,17.328053719085304,13.8376611522565,10.364903117653734,6.8519923880375018,3.4083170943862502,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E35:BB35)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((PTRM_ORAB!E35/PTRM_Capex!D33)/PTRM_Life!E35,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E35/PTRM_Capex!D33-SUM(PTRM_RealSLDepn!E35:E35))/PTRM_Life!F35,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E35/PTRM_Capex!D33-SUM(PTRM_RealSLDepn!E35:F35))/PTRM_Life!G35,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E35/PTRM_Capex!D33-SUM(PTRM_RealSLDepn!E35:G35))/PTRM_Life!H35,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E35/PTRM_Capex!D33-SUM(PTRM_RealSLDepn!E35:H35))/PTRM_Life!I35,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J35/Outcomes!I48)/PTRM_Life!J35,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J35/Outcomes!I48-SUM(PTRM_RealSLDepn!J35:J35))/PTRM_Life!K35,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J35/Outcomes!I48-SUM(PTRM_RealSLDepn!J35:K35))/PTRM_Life!L35,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J35/Outcomes!I48-SUM(PTRM_RealSLDepn!J35:L35))/PTRM_Life!M35,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J35/Outcomes!I48-SUM(PTRM_RealSLDepn!J35:M35))/PTRM_Life!N35,0)","v":34.596201772429836},{"$f":"IFERROR((PTRM_ORAB!O35/Outcomes!N48)/PTRM_Life!O35,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O35/Outcomes!N48-SUM(PTRM_RealSLDepn!O35:O35))/PTRM_Life!P35,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O35/Outcomes!N48-SUM(PTRM_RealSLDepn!O35:P35))/PTRM_Life!Q35,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O35/Outcomes!N48-SUM(PTRM_RealSLDepn!O35:Q35))/PTRM_Life!R35,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O35/Outcomes!N48-SUM(PTRM_RealSLDepn!O35:R35))/PTRM_Life!S35,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!T35/Outcomes!S48)/PTRM_Life!T35,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T35/Outcomes!S48-SUM(PTRM_RealSLDepn!T35:T35))/PTRM_Life!U35,0)","v":35.066165090170934},{"$f":"IFERROR((PTRM_ORAB!T35/Outcomes!S48-SUM(PTRM_RealSLDepn!T35:U35))/PTRM_Life!V35,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T35/Outcomes!S48-SUM(PTRM_RealSLDepn!T35:V35))/PTRM_Life!W35,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T35/Outcomes!S48-SUM(PTRM_RealSLDepn!T35:W35))/PTRM_Life!X35,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!Y35/Outcomes!X48)/PTRM_Life!Y35,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y35/Outcomes!X48-SUM(PTRM_RealSLDepn!Y35:Y35))/PTRM_Life!Z35,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y35/Outcomes!X48-SUM(PTRM_RealSLDepn!Y35:Z35))/PTRM_Life!AA35,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y35/Outcomes!X48-SUM(PTRM_RealSLDepn!Y35:AA35))/PTRM_Life!AB35,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y35/Outcomes!X48-SUM(PTRM_RealSLDepn!Y35:AB35))/PTRM_Life!AC35,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!AD35/Outcomes!AC48)/PTRM_Life!AD35,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD35/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD35:AD35))/PTRM_Life!AE35,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD35/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD35:AE35))/PTRM_Life!AF35,0)","v":35.038851042538774},{"$f":"IFERROR((PTRM_ORAB!AD35/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD35:AF35))/PTRM_Life!AG35,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD35/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD35:AG35))/PTRM_Life!AH35,0)","v":35.038851042538766},{"$f":"IFERROR((PTRM_ORAB!AI35/Outcomes!AH48)/PTRM_Life!AI35,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI35/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI35:AI35))/PTRM_Life!AJ35,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI35/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI35:AJ35))/PTRM_Life!AK35,0)","v":0.24876972274780115},{"$f":"IFERROR((PTRM_ORAB!AI35/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI35:AK35))/PTRM_Life!AL35,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI35/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI35:AL35))/PTRM_Life!AM35,0)","v":0.24876972274780118},{"$f":"IFERROR((PTRM_ORAB!AN35/Outcomes!AM48)/PTRM_Life!AN35,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN35/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN35:AN35))/PTRM_Life!AO35,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN35/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN35:AO35))/PTRM_Life!AP35,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((PTRM_ORAB!AN35/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN35:AP35))/PTRM_Life!AQ35,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN35/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN35:AQ35))/PTRM_Life!AR35,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((PTRM_ORAB!AS35/Outcomes!AR48)/PTRM_Life!AS35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS35/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS35:AS35))/PTRM_Life!AT35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS35/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS35:AT35))/PTRM_Life!AU35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS35/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS35:AU35))/PTRM_Life!AV35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS35/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS35:AV35))/PTRM_Life!AW35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AX35/Outcomes!AW48)/PTRM_Life!AX35,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX35/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX35:AX35))/PTRM_Life!AY35,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX35/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX35:AY35))/PTRM_Life!AZ35,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX35/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX35:AZ35))/PTRM_Life!BA35,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX35/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX35:BA35))/PTRM_Life!BB35,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E36:BB36)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.94369000000000003},null,null,{"$f":"IFERROR((PTRM_ORAB!F36/PTRM_Capex!E33)/PTRM_Life!F36,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F36/PTRM_Capex!E33-SUM(PTRM_RealSLDepn!F36:F36))/PTRM_Life!G36,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F36/PTRM_Capex!E33-SUM(PTRM_RealSLDepn!F36:G36))/PTRM_Life!H36,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F36/PTRM_Capex!E33-SUM(PTRM_RealSLDepn!F36:H36))/PTRM_Life!I36,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J36/Outcomes!I48)/PTRM_Life!J36,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J36/Outcomes!I48-SUM(PTRM_RealSLDepn!J36:J36))/PTRM_Life!K36,0)","v":3.4436285580034625},{"$f":"IFERROR((PTRM_ORAB!J36/Outcomes!I48-SUM(PTRM_RealSLDepn!J36:K36))/PTRM_Life!L36,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J36/Outcomes!I48-SUM(PTRM_RealSLDepn!J36:L36))/PTRM_Life!M36,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J36/Outcomes!I48-SUM(PTRM_RealSLDepn!J36:M36))/PTRM_Life!N36,0)","v":3.4436285580034625},{"$f":"IFERROR((PTRM_ORAB!O36/Outcomes!N48)/PTRM_Life!O36,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O36/Outcomes!N48-SUM(PTRM_RealSLDepn!O36:O36))/PTRM_Life!P36,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O36/Outcomes!N48-SUM(PTRM_RealSLDepn!O36:P36))/PTRM_Life!Q36,0)","v":3.4517080997547622},{"$f":"IFERROR((PTRM_ORAB!O36/Outcomes!N48-SUM(PTRM_RealSLDepn!O36:Q36))/PTRM_Life!R36,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O36/Outcomes!N48-SUM(PTRM_RealSLDepn!O36:R36))/PTRM_Life!S36,0)","v":3.4517080997547622},{"$f":"IFERROR((PTRM_ORAB!T36/Outcomes!S48)/PTRM_Life!T36,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T36/Outcomes!S48-SUM(PTRM_RealSLDepn!T36:T36))/PTRM_Life!U36,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T36/Outcomes!S48-SUM(PTRM_RealSLDepn!T36:U36))/PTRM_Life!V36,0)","v":3.4876060035434739},{"$f":"IFERROR((PTRM_ORAB!T36/Outcomes!S48-SUM(PTRM_RealSLDepn!T36:V36))/PTRM_Life!W36,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T36/Outcomes!S48-SUM(PTRM_RealSLDepn!T36:W36))/PTRM_Life!X36,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!Y36/Outcomes!X48)/PTRM_Life!Y36,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y36/Outcomes!X48-SUM(PTRM_RealSLDepn!Y36:Y36))/PTRM_Life!Z36,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y36/Outcomes!X48-SUM(PTRM_RealSLDepn!Y36:Z36))/PTRM_Life!AA36,0)","v":3.4686218365982788},{"$f":"IFERROR((PTRM_ORAB!Y36/Outcomes!X48-SUM(PTRM_RealSLDepn!Y36:AA36))/PTRM_Life!AB36,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y36/Outcomes!X48-SUM(PTRM_RealSLDepn!Y36:AB36))/PTRM_Life!AC36,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!AD36/Outcomes!AC48)/PTRM_Life!AD36,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD36/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD36:AD36))/PTRM_Life!AE36,0)","v":3.4837684487700136},{"$f":"IFERROR((PTRM_ORAB!AD36/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD36:AE36))/PTRM_Life!AF36,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD36/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD36:AF36))/PTRM_Life!AG36,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD36/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD36:AG36))/PTRM_Life!AH36,0)","v":3.4837684487700136},{"$f":"IFERROR((PTRM_ORAB!AI36/Outcomes!AH48)/PTRM_Life!AI36,0)","v":3.6074391864414457},{"$f":"IFERROR((PTRM_ORAB!AI36/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI36:AI36))/PTRM_Life!AJ36,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI36/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI36:AJ36))/PTRM_Life!AK36,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI36/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI36:AK36))/PTRM_Life!AL36,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI36/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI36:AL36))/PTRM_Life!AM36,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN36/Outcomes!AM48)/PTRM_Life!AN36,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN36/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN36:AN36))/PTRM_Life!AO36,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN36/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN36:AO36))/PTRM_Life!AP36,0)","v":4.256140231895951E-4},{"$f":"IFERROR((PTRM_ORAB!AN36/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN36:AP36))/PTRM_Life!AQ36,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN36/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN36:AQ36))/PTRM_Life!AR36,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((PTRM_ORAB!AS36/Outcomes!AR48)/PTRM_Life!AS36,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS36/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS36:AS36))/PTRM_Life!AT36,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS36/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS36:AT36))/PTRM_Life!AU36,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS36/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS36:AU36))/PTRM_Life!AV36,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((PTRM_ORAB!AS36/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS36:AV36))/PTRM_Life!AW36,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((PTRM_ORAB!AX36/Outcomes!AW48)/PTRM_Life!AX36,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX36/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX36:AX36))/PTRM_Life!AY36,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX36/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX36:AY36))/PTRM_Life!AZ36,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX36/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX36:AZ36))/PTRM_Life!BA36,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((PTRM_ORAB!AX36/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX36:BA36))/PTRM_Life!BB36,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E37:BB37)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.41177000000000002},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G37/PTRM_Capex!F33)/PTRM_Life!G37,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G37/PTRM_Capex!F33-SUM(PTRM_RealSLDepn!G37:G37))/PTRM_Life!H37,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G37/PTRM_Capex!F33-SUM(PTRM_RealSLDepn!G37:H37))/PTRM_Life!I37,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J37/Outcomes!I48)/PTRM_Life!J37,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J37/Outcomes!I48-SUM(PTRM_RealSLDepn!J37:J37))/PTRM_Life!K37,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J37/Outcomes!I48-SUM(PTRM_RealSLDepn!J37:K37))/PTRM_Life!L37,0)","v":3.4874007848031745},{"$f":"IFERROR((PTRM_ORAB!J37/Outcomes!I48-SUM(PTRM_RealSLDepn!J37:L37))/PTRM_Life!M37,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J37/Outcomes!I48-SUM(PTRM_RealSLDepn!J37:M37))/PTRM_Life!N37,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!O37/Outcomes!N48)/PTRM_Life!O37,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!O37/Outcomes!N48-SUM(PTRM_RealSLDepn!O37:O37))/PTRM_Life!P37,0)","v":3.4952111061647098},{"$f":"IFERROR((PTRM_ORAB!O37/Outcomes!N48-SUM(PTRM_RealSLDepn!O37:P37))/PTRM_Life!Q37,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!O37/Outcomes!N48-SUM(PTRM_RealSLDepn!O37:Q37))/PTRM_Life!R37,0)","v":3.4952111061647106},{"$f":"IFERROR((PTRM_ORAB!O37/Outcomes!N48-SUM(PTRM_RealSLDepn!O37:R37))/PTRM_Life!S37,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!T37/Outcomes!S48)/PTRM_Life!T37,0)","v":3.5294231878721796},{"$f":"IFERROR((PTRM_ORAB!T37/Outcomes!S48-SUM(PTRM_RealSLDepn!T37:T37))/PTRM_Life!U37,0)","v":3.5294231878721796},{"$f":"IFERROR((PTRM_ORAB!T37/Outcomes!S48-SUM(PTRM_RealSLDepn!T37:U37))/PTRM_Life!V37,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!T37/Outcomes!S48-SUM(PTRM_RealSLDepn!T37:V37))/PTRM_Life!W37,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!T37/Outcomes!S48-SUM(PTRM_RealSLDepn!T37:W37))/PTRM_Life!X37,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!Y37/Outcomes!X48)/PTRM_Life!Y37,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y37/Outcomes!X48-SUM(PTRM_RealSLDepn!Y37:Y37))/PTRM_Life!Z37,0)","v":3.5118123790905957},{"$f":"IFERROR((PTRM_ORAB!Y37/Outcomes!X48-SUM(PTRM_RealSLDepn!Y37:Z37))/PTRM_Life!AA37,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y37/Outcomes!X48-SUM(PTRM_RealSLDepn!Y37:AA37))/PTRM_Life!AB37,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y37/Outcomes!X48-SUM(PTRM_RealSLDepn!Y37:AB37))/PTRM_Life!AC37,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!AD37/Outcomes!AC48)/PTRM_Life!AD37,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD37/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD37:AD37))/PTRM_Life!AE37,0)","v":3.5249568487219158},{"$f":"IFERROR((PTRM_ORAB!AD37/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD37:AE37))/PTRM_Life!AF37,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD37/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD37:AF37))/PTRM_Life!AG37,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD37/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD37:AG37))/PTRM_Life!AH37,0)","v":3.5249568487219158},{"$f":"IFERROR((PTRM_ORAB!AI37/Outcomes!AH48)/PTRM_Life!AI37,0)","v":3.5875232936725419},{"$f":"IFERROR((PTRM_ORAB!AI37/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI37:AI37))/PTRM_Life!AJ37,0)","v":3.5875232936725419},{"$f":"IFERROR((PTRM_ORAB!AI37/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI37:AJ37))/PTRM_Life!AK37,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI37/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI37:AK37))/PTRM_Life!AL37,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI37/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI37:AL37))/PTRM_Life!AM37,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN37/Outcomes!AM48)/PTRM_Life!AN37,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN37/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN37:AN37))/PTRM_Life!AO37,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN37/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN37:AO37))/PTRM_Life!AP37,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN37/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN37:AP37))/PTRM_Life!AQ37,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((PTRM_ORAB!AN37/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN37:AQ37))/PTRM_Life!AR37,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((PTRM_ORAB!AS37/Outcomes!AR48)/PTRM_Life!AS37,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS37/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS37:AS37))/PTRM_Life!AT37,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS37/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS37:AT37))/PTRM_Life!AU37,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((PTRM_ORAB!AS37/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS37:AU37))/PTRM_Life!AV37,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS37/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS37:AV37))/PTRM_Life!AW37,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((PTRM_ORAB!AX37/Outcomes!AW48)/PTRM_Life!AX37,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX37/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX37:AX37))/PTRM_Life!AY37,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX37/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX37:AY37))/PTRM_Life!AZ37,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX37/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX37:AZ37))/PTRM_Life!BA37,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((PTRM_ORAB!AX37/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX37:BA37))/PTRM_Life!BB37,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E38:BB38)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.75904000000000005},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H38/PTRM_Capex!G33)/PTRM_Life!H38,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H38/PTRM_Capex!G33-SUM(PTRM_RealSLDepn!H38:H38))/PTRM_Life!I38,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J38/Outcomes!I48)/PTRM_Life!J38,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J38/Outcomes!I48-SUM(PTRM_RealSLDepn!J38:J38))/PTRM_Life!K38,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J38/Outcomes!I48-SUM(PTRM_RealSLDepn!J38:K38))/PTRM_Life!L38,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J38/Outcomes!I48-SUM(PTRM_RealSLDepn!J38:L38))/PTRM_Life!M38,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J38/Outcomes!I48-SUM(PTRM_RealSLDepn!J38:M38))/PTRM_Life!N38,0)","v":3.4476691677822315},{"$f":"IFERROR((PTRM_ORAB!O38/Outcomes!N48)/PTRM_Life!O38,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O38/Outcomes!N48-SUM(PTRM_RealSLDepn!O38:O38))/PTRM_Life!P38,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O38/Outcomes!N48-SUM(PTRM_RealSLDepn!O38:P38))/PTRM_Life!Q38,0)","v":3.4550547965171785},{"$f":"IFERROR((PTRM_ORAB!O38/Outcomes!N48-SUM(PTRM_RealSLDepn!O38:Q38))/PTRM_Life!R38,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O38/Outcomes!N48-SUM(PTRM_RealSLDepn!O38:R38))/PTRM_Life!S38,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!T38/Outcomes!S48)/PTRM_Life!T38,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T38/Outcomes!S48-SUM(PTRM_RealSLDepn!T38:T38))/PTRM_Life!U38,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T38/Outcomes!S48-SUM(PTRM_RealSLDepn!T38:U38))/PTRM_Life!V38,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T38/Outcomes!S48-SUM(PTRM_RealSLDepn!T38:V38))/PTRM_Life!W38,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T38/Outcomes!S48-SUM(PTRM_RealSLDepn!T38:W38))/PTRM_Life!X38,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!Y38/Outcomes!X48)/PTRM_Life!Y38,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y38/Outcomes!X48-SUM(PTRM_RealSLDepn!Y38:Y38))/PTRM_Life!Z38,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y38/Outcomes!X48-SUM(PTRM_RealSLDepn!Y38:Z38))/PTRM_Life!AA38,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y38/Outcomes!X48-SUM(PTRM_RealSLDepn!Y38:AA38))/PTRM_Life!AB38,0)","v":3.4709342712188951},{"$f":"IFERROR((PTRM_ORAB!Y38/Outcomes!X48-SUM(PTRM_RealSLDepn!Y38:AB38))/PTRM_Life!AC38,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!AD38/Outcomes!AC48)/PTRM_Life!AD38,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD38/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD38:AD38))/PTRM_Life!AE38,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD38/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD38:AE38))/PTRM_Life!AF38,0)","v":3.4823018037194884},{"$f":"IFERROR((PTRM_ORAB!AD38/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD38:AF38))/PTRM_Life!AG38,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD38/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD38:AG38))/PTRM_Life!AH38,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AI38/Outcomes!AH48)/PTRM_Life!AI38,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI38/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI38:AI38))/PTRM_Life!AJ38,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI38/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI38:AJ38))/PTRM_Life!AK38,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI38/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI38:AK38))/PTRM_Life!AL38,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI38/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI38:AL38))/PTRM_Life!AM38,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN38/Outcomes!AM48)/PTRM_Life!AN38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN38/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN38:AN38))/PTRM_Life!AO38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN38/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN38:AO38))/PTRM_Life!AP38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN38/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN38:AP38))/PTRM_Life!AQ38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN38/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN38:AQ38))/PTRM_Life!AR38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AS38/Outcomes!AR48)/PTRM_Life!AS38,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS38/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS38:AS38))/PTRM_Life!AT38,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS38/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS38:AT38))/PTRM_Life!AU38,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS38/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS38:AU38))/PTRM_Life!AV38,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((PTRM_ORAB!AS38/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS38:AV38))/PTRM_Life!AW38,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((PTRM_ORAB!AX38/Outcomes!AW48)/PTRM_Life!AX38,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX38/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX38:AX38))/PTRM_Life!AY38,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX38/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX38:AY38))/PTRM_Life!AZ38,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX38/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX38:AZ38))/PTRM_Life!BA38,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((PTRM_ORAB!AX38/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX38:BA38))/PTRM_Life!BB38,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E39:BB39)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.79857},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I39/PTRM_Capex!H33)/PTRM_Life!I39,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J39/Outcomes!I48)/PTRM_Life!J39,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J39/Outcomes!I48-SUM(PTRM_RealSLDepn!J39:J39))/PTRM_Life!K39,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J39/Outcomes!I48-SUM(PTRM_RealSLDepn!J39:K39))/PTRM_Life!L39,0)","v":3.4482023027363802},{"$f":"IFERROR((PTRM_ORAB!J39/Outcomes!I48-SUM(PTRM_RealSLDepn!J39:L39))/PTRM_Life!M39,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J39/Outcomes!I48-SUM(PTRM_RealSLDepn!J39:M39))/PTRM_Life!N39,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!O39/Outcomes!N48)/PTRM_Life!O39,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O39/Outcomes!N48-SUM(PTRM_RealSLDepn!O39:O39))/PTRM_Life!P39,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O39/Outcomes!N48-SUM(PTRM_RealSLDepn!O39:P39))/PTRM_Life!Q39,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O39/Outcomes!N48-SUM(PTRM_RealSLDepn!O39:Q39))/PTRM_Life!R39,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O39/Outcomes!N48-SUM(PTRM_RealSLDepn!O39:R39))/PTRM_Life!S39,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!T39/Outcomes!S48)/PTRM_Life!T39,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T39/Outcomes!S48-SUM(PTRM_RealSLDepn!T39:T39))/PTRM_Life!U39,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T39/Outcomes!S48-SUM(PTRM_RealSLDepn!T39:U39))/PTRM_Life!V39,0)","v":3.4855423989155079},{"$f":"IFERROR((PTRM_ORAB!T39/Outcomes!S48-SUM(PTRM_RealSLDepn!T39:V39))/PTRM_Life!W39,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T39/Outcomes!S48-SUM(PTRM_RealSLDepn!T39:W39))/PTRM_Life!X39,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!Y39/Outcomes!X48)/PTRM_Life!Y39,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y39/Outcomes!X48-SUM(PTRM_RealSLDepn!Y39:Y39))/PTRM_Life!Z39,0)","v":3.470635093568438},{"$f":"IFERROR((PTRM_ORAB!Y39/Outcomes!X48-SUM(PTRM_RealSLDepn!Y39:Z39))/PTRM_Life!AA39,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y39/Outcomes!X48-SUM(PTRM_RealSLDepn!Y39:AA39))/PTRM_Life!AB39,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y39/Outcomes!X48-SUM(PTRM_RealSLDepn!Y39:AB39))/PTRM_Life!AC39,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!AD39/Outcomes!AC48)/PTRM_Life!AD39,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD39/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD39:AD39))/PTRM_Life!AE39,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD39/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD39:AE39))/PTRM_Life!AF39,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD39/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD39:AF39))/PTRM_Life!AG39,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD39/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD39:AG39))/PTRM_Life!AH39,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AI39/Outcomes!AH48)/PTRM_Life!AI39,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI39/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI39:AI39))/PTRM_Life!AJ39,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI39/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI39:AJ39))/PTRM_Life!AK39,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI39/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI39:AK39))/PTRM_Life!AL39,0)","v":3.5116294919688382},{"$f":"IFERROR((PTRM_ORAB!AI39/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI39:AL39))/PTRM_Life!AM39,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN39/Outcomes!AM48)/PTRM_Life!AN39,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN39/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN39:AN39))/PTRM_Life!AO39,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN39/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN39:AO39))/PTRM_Life!AP39,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN39/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN39:AP39))/PTRM_Life!AQ39,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((PTRM_ORAB!AN39/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN39:AQ39))/PTRM_Life!AR39,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((PTRM_ORAB!AS39/Outcomes!AR48)/PTRM_Life!AS39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS39/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS39:AS39))/PTRM_Life!AT39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS39/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS39:AT39))/PTRM_Life!AU39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS39/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS39:AU39))/PTRM_Life!AV39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS39/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS39:AV39))/PTRM_Life!AW39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AX39/Outcomes!AW48)/PTRM_Life!AX39,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((PTRM_ORAB!AX39/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX39:AX39))/PTRM_Life!AY39,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((PTRM_ORAB!AX39/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX39:AY39))/PTRM_Life!AZ39,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((PTRM_ORAB!AX39/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX39:AZ39))/PTRM_Life!BA39,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((PTRM_ORAB!AX39/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX39:BA39))/PTRM_Life!BB39,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E40:BB40)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J40/Outcomes!I48)/PTRM_Life!J40,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J40/Outcomes!I48-SUM(PTRM_RealSLDepn!J40:J40))/PTRM_Life!K40,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J40/Outcomes!I48-SUM(PTRM_RealSLDepn!J40:K40))/PTRM_Life!L40,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J40/Outcomes!I48-SUM(PTRM_RealSLDepn!J40:L40))/PTRM_Life!M40,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J40/Outcomes!I48-SUM(PTRM_RealSLDepn!J40:M40))/PTRM_Life!N40,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O40/Outcomes!N48)/PTRM_Life!O40,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O40/Outcomes!N48-SUM(PTRM_RealSLDepn!O40:O40))/PTRM_Life!P40,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O40/Outcomes!N48-SUM(PTRM_RealSLDepn!O40:P40))/PTRM_Life!Q40,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O40/Outcomes!N48-SUM(PTRM_RealSLDepn!O40:Q40))/PTRM_Life!R40,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O40/Outcomes!N48-SUM(PTRM_RealSLDepn!O40:R40))/PTRM_Life!S40,0)","v":3.4547115661024614},{"$f":"IFERROR((PTRM_ORAB!T40/Outcomes!S48)/PTRM_Life!T40,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T40/Outcomes!S48-SUM(PTRM_RealSLDepn!T40:T40))/PTRM_Life!U40,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T40/Outcomes!S48-SUM(PTRM_RealSLDepn!T40:U40))/PTRM_Life!V40,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T40/Outcomes!S48-SUM(PTRM_RealSLDepn!T40:V40))/PTRM_Life!W40,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T40/Outcomes!S48-SUM(PTRM_RealSLDepn!T40:W40))/PTRM_Life!X40,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!Y40/Outcomes!X48)/PTRM_Life!Y40,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y40/Outcomes!X48-SUM(PTRM_RealSLDepn!Y40:Y40))/PTRM_Life!Z40,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y40/Outcomes!X48-SUM(PTRM_RealSLDepn!Y40:Z40))/PTRM_Life!AA40,0)","v":3.469549725983919},{"$f":"IFERROR((PTRM_ORAB!Y40/Outcomes!X48-SUM(PTRM_RealSLDepn!Y40:AA40))/PTRM_Life!AB40,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y40/Outcomes!X48-SUM(PTRM_RealSLDepn!Y40:AB40))/PTRM_Life!AC40,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!AD40/Outcomes!AC48)/PTRM_Life!AD40,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD40/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD40:AD40))/PTRM_Life!AE40,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD40/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD40:AE40))/PTRM_Life!AF40,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD40/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD40:AF40))/PTRM_Life!AG40,0)","v":3.4786401244047913},{"$f":"IFERROR((PTRM_ORAB!AD40/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD40:AG40))/PTRM_Life!AH40,0)","v":3.4786401244047913},{"$f":"IFERROR((PTRM_ORAB!AI40/Outcomes!AH48)/PTRM_Life!AI40,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI40/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI40:AI40))/PTRM_Life!AJ40,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI40/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI40:AJ40))/PTRM_Life!AK40,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI40/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI40:AK40))/PTRM_Life!AL40,0)","v":3.5033378617317634},{"$f":"IFERROR((PTRM_ORAB!AI40/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI40:AL40))/PTRM_Life!AM40,0)","v":3.5033378617317634},{"$f":"IFERROR((PTRM_ORAB!AN40/Outcomes!AM48)/PTRM_Life!AN40,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN40/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN40:AN40))/PTRM_Life!AO40,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN40/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN40:AO40))/PTRM_Life!AP40,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN40/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN40:AP40))/PTRM_Life!AQ40,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((PTRM_ORAB!AN40/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN40:AQ40))/PTRM_Life!AR40,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((PTRM_ORAB!AS40/Outcomes!AR48)/PTRM_Life!AS40,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS40/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS40:AS40))/PTRM_Life!AT40,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS40/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS40:AT40))/PTRM_Life!AU40,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS40/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS40:AU40))/PTRM_Life!AV40,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((PTRM_ORAB!AS40/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS40:AV40))/PTRM_Life!AW40,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((PTRM_ORAB!AX40/Outcomes!AW48)/PTRM_Life!AX40,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX40/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX40:AX40))/PTRM_Life!AY40,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX40/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX40:AY40))/PTRM_Life!AZ40,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX40/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX40:AZ40))/PTRM_Life!BA40,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((PTRM_ORAB!AX40/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX40:BA40))/PTRM_Life!BB40,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E41:BB41)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.32919999999999999},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K41/(PTRM_Capex!J33/PTRM_Capex!I33)/(Outcomes!I48))/PTRM_Life!K41,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K41/(PTRM_Capex!J33/PTRM_Capex!I33)/(Outcomes!I48)-SUM(PTRM_RealSLDepn!K41:K41))/PTRM_Life!L41,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K41/(PTRM_Capex!J33/PTRM_Capex!I33)/(Outcomes!I48)-SUM(PTRM_RealSLDepn!K41:L41))/PTRM_Life!M41,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K41/(PTRM_Capex!J33/PTRM_Capex!I33)/(Outcomes!I48)-SUM(PTRM_RealSLDepn!K41:M41))/PTRM_Life!N41,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O41/Outcomes!N48)/PTRM_Life!O41,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O41/Outcomes!N48-SUM(PTRM_RealSLDepn!O41:O41))/PTRM_Life!P41,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O41/Outcomes!N48-SUM(PTRM_RealSLDepn!O41:P41))/PTRM_Life!Q41,0)","v":3.4805307858808976},{"$f":"IFERROR((PTRM_ORAB!O41/Outcomes!N48-SUM(PTRM_RealSLDepn!O41:Q41))/PTRM_Life!R41,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O41/Outcomes!N48-SUM(PTRM_RealSLDepn!O41:R41))/PTRM_Life!S41,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!T41/Outcomes!S48)/PTRM_Life!T41,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T41/Outcomes!S48-SUM(PTRM_RealSLDepn!T41:T41))/PTRM_Life!U41,0)","v":3.5081099560825835},{"$f":"IFERROR((PTRM_ORAB!T41/Outcomes!S48-SUM(PTRM_RealSLDepn!T41:U41))/PTRM_Life!V41,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T41/Outcomes!S48-SUM(PTRM_RealSLDepn!T41:V41))/PTRM_Life!W41,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T41/Outcomes!S48-SUM(PTRM_RealSLDepn!T41:W41))/PTRM_Life!X41,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!Y41/Outcomes!X48)/PTRM_Life!Y41,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!Y41/Outcomes!X48-SUM(PTRM_RealSLDepn!Y41:Y41))/PTRM_Life!Z41,0)","v":3.4949816096787782},{"$f":"IFERROR((PTRM_ORAB!Y41/Outcomes!X48-SUM(PTRM_RealSLDepn!Y41:Z41))/PTRM_Life!AA41,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!Y41/Outcomes!X48-SUM(PTRM_RealSLDepn!Y41:AA41))/PTRM_Life!AB41,0)","v":3.4949816096787774},{"$f":"IFERROR((PTRM_ORAB!Y41/Outcomes!X48-SUM(PTRM_RealSLDepn!Y41:AB41))/PTRM_Life!AC41,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!AD41/Outcomes!AC48)/PTRM_Life!AD41,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD41/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD41:AD41))/PTRM_Life!AE41,0)","v":3.5033061835532457},{"$f":"IFERROR((PTRM_ORAB!AD41/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD41:AE41))/PTRM_Life!AF41,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD41/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD41:AF41))/PTRM_Life!AG41,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD41/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD41:AG41))/PTRM_Life!AH41,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AI41/Outcomes!AH48)/PTRM_Life!AI41,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI41/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI41:AI41))/PTRM_Life!AJ41,0)","v":3.5240335685856734},{"$f":"IFERROR((PTRM_ORAB!AI41/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI41:AJ41))/PTRM_Life!AK41,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI41/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI41:AK41))/PTRM_Life!AL41,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI41/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI41:AL41))/PTRM_Life!AM41,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AN41/Outcomes!AM48)/PTRM_Life!AN41,0)","v":3.5050815821780166},{"$f":"IFERROR((PTRM_ORAB!AN41/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN41:AN41))/PTRM_Life!AO41,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN41/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN41:AO41))/PTRM_Life!AP41,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN41/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN41:AP41))/PTRM_Life!AQ41,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN41/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN41:AQ41))/PTRM_Life!AR41,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS41/Outcomes!AR48)/PTRM_Life!AS41,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS41/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS41:AS41))/PTRM_Life!AT41,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS41/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS41:AT41))/PTRM_Life!AU41,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS41/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS41:AU41))/PTRM_Life!AV41,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((PTRM_ORAB!AS41/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS41:AV41))/PTRM_Life!AW41,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((PTRM_ORAB!AX41/Outcomes!AW48)/PTRM_Life!AX41,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX41/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX41:AX41))/PTRM_Life!AY41,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX41/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX41:AY41))/PTRM_Life!AZ41,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((PTRM_ORAB!AX41/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX41:AZ41))/PTRM_Life!BA41,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX41/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX41:BA41))/PTRM_Life!BB41,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E42:BB42)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.52034999999999998},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L42/(PTRM_Capex!K33/PTRM_Capex!I33)/(Outcomes!I48))/PTRM_Life!L42,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L42/(PTRM_Capex!K33/PTRM_Capex!I33)/(Outcomes!I48)-SUM(PTRM_RealSLDepn!L42:L42))/PTRM_Life!M42,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L42/(PTRM_Capex!K33/PTRM_Capex!I33)/(Outcomes!I48)-SUM(PTRM_RealSLDepn!L42:M42))/PTRM_Life!N42,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O42/Outcomes!N48)/PTRM_Life!O42,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O42/Outcomes!N48-SUM(PTRM_RealSLDepn!O42:O42))/PTRM_Life!P42,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O42/Outcomes!N48-SUM(PTRM_RealSLDepn!O42:P42))/PTRM_Life!Q42,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O42/Outcomes!N48-SUM(PTRM_RealSLDepn!O42:Q42))/PTRM_Life!R42,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O42/Outcomes!N48-SUM(PTRM_RealSLDepn!O42:R42))/PTRM_Life!S42,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!T42/Outcomes!S48)/PTRM_Life!T42,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!T42/Outcomes!S48-SUM(PTRM_RealSLDepn!T42:T42))/PTRM_Life!U42,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!T42/Outcomes!S48-SUM(PTRM_RealSLDepn!T42:U42))/PTRM_Life!V42,0)","v":3.4948254896067006},{"$f":"IFERROR((PTRM_ORAB!T42/Outcomes!S48-SUM(PTRM_RealSLDepn!T42:V42))/PTRM_Life!W42,0)","v":3.4948254896067006},{"$f":"IFERROR((PTRM_ORAB!T42/Outcomes!S48-SUM(PTRM_RealSLDepn!T42:W42))/PTRM_Life!X42,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!Y42/Outcomes!X48)/PTRM_Life!Y42,0)","v":3.4825161887620446},{"$f":"IFERROR((PTRM_ORAB!Y42/Outcomes!X48-SUM(PTRM_RealSLDepn!Y42:Y42))/PTRM_Life!Z42,0)","v":3.4825161887620446},{"$f":"IFERROR((PTRM_ORAB!Y42/Outcomes!X48-SUM(PTRM_RealSLDepn!Y42:Z42))/PTRM_Life!AA42,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!Y42/Outcomes!X48-SUM(PTRM_RealSLDepn!Y42:AA42))/PTRM_Life!AB42,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!Y42/Outcomes!X48-SUM(PTRM_RealSLDepn!Y42:AB42))/PTRM_Life!AC42,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!AD42/Outcomes!AC48)/PTRM_Life!AD42,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AD42/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD42:AD42))/PTRM_Life!AE42,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AD42/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD42:AE42))/PTRM_Life!AF42,0)","v":3.4901198314446242},{"$f":"IFERROR((PTRM_ORAB!AD42/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD42:AF42))/PTRM_Life!AG42,0)","v":3.4901198314446242},{"$f":"IFERROR((PTRM_ORAB!AD42/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD42:AG42))/PTRM_Life!AH42,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AI42/Outcomes!AH48)/PTRM_Life!AI42,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI42/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI42:AI42))/PTRM_Life!AJ42,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI42/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI42:AJ42))/PTRM_Life!AK42,0)","v":3.5078192894746136},{"$f":"IFERROR((PTRM_ORAB!AI42/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI42:AK42))/PTRM_Life!AL42,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI42/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI42:AL42))/PTRM_Life!AM42,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AN42/Outcomes!AM48)/PTRM_Life!AN42,0)","v":3.4983868958550879},{"$f":"IFERROR((PTRM_ORAB!AN42/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN42:AN42))/PTRM_Life!AO42,0)","v":3.4983868958550879},{"$f":"IFERROR((PTRM_ORAB!AN42/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN42:AO42))/PTRM_Life!AP42,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN42/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN42:AP42))/PTRM_Life!AQ42,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN42/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN42:AQ42))/PTRM_Life!AR42,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS42/Outcomes!AR48)/PTRM_Life!AS42,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS42/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS42:AS42))/PTRM_Life!AT42,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS42/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS42:AT42))/PTRM_Life!AU42,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS42/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS42:AU42))/PTRM_Life!AV42,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((PTRM_ORAB!AS42/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS42:AV42))/PTRM_Life!AW42,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((PTRM_ORAB!AX42/Outcomes!AW48)/PTRM_Life!AX42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX42/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX42:AX42))/PTRM_Life!AY42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX42/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX42:AY42))/PTRM_Life!AZ42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX42/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX42:AZ42))/PTRM_Life!BA42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX42/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX42:BA42))/PTRM_Life!BB42,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E43:BB43)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.40039999999999998},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M43/(PTRM_Capex!L33/PTRM_Capex!I33)/(Outcomes!I48))/PTRM_Life!M43,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!M43/(PTRM_Capex!L33/PTRM_Capex!I33)/(Outcomes!I48)-SUM(PTRM_RealSLDepn!M43:M43))/PTRM_Life!N43,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!O43/Outcomes!N48)/PTRM_Life!O43,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O43/Outcomes!N48-SUM(PTRM_RealSLDepn!O43:O43))/PTRM_Life!P43,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O43/Outcomes!N48-SUM(PTRM_RealSLDepn!O43:P43))/PTRM_Life!Q43,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O43/Outcomes!N48-SUM(PTRM_RealSLDepn!O43:Q43))/PTRM_Life!R43,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O43/Outcomes!N48-SUM(PTRM_RealSLDepn!O43:R43))/PTRM_Life!S43,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!T43/Outcomes!S48)/PTRM_Life!T43,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T43/Outcomes!S48-SUM(PTRM_RealSLDepn!T43:T43))/PTRM_Life!U43,0)","v":3.5253186219733639},{"$f":"IFERROR((PTRM_ORAB!T43/Outcomes!S48-SUM(PTRM_RealSLDepn!T43:U43))/PTRM_Life!V43,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T43/Outcomes!S48-SUM(PTRM_RealSLDepn!T43:V43))/PTRM_Life!W43,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T43/Outcomes!S48-SUM(PTRM_RealSLDepn!T43:W43))/PTRM_Life!X43,0)","v":3.5253186219733639},{"$f":"IFERROR((PTRM_ORAB!Y43/Outcomes!X48)/PTRM_Life!Y43,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y43/Outcomes!X48-SUM(PTRM_RealSLDepn!Y43:Y43))/PTRM_Life!Z43,0)","v":3.5135917365228715},{"$f":"IFERROR((PTRM_ORAB!Y43/Outcomes!X48-SUM(PTRM_RealSLDepn!Y43:Z43))/PTRM_Life!AA43,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y43/Outcomes!X48-SUM(PTRM_RealSLDepn!Y43:AA43))/PTRM_Life!AB43,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y43/Outcomes!X48-SUM(PTRM_RealSLDepn!Y43:AB43))/PTRM_Life!AC43,0)","v":3.5135917365228715},{"$f":"IFERROR((PTRM_ORAB!AD43/Outcomes!AC48)/PTRM_Life!AD43,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD43/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD43:AD43))/PTRM_Life!AE43,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD43/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD43:AE43))/PTRM_Life!AF43,0)","v":3.5206731140226832},{"$f":"IFERROR((PTRM_ORAB!AD43/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD43:AF43))/PTRM_Life!AG43,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD43/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD43:AG43))/PTRM_Life!AH43,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AI43/Outcomes!AH48)/PTRM_Life!AI43,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI43/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI43:AI43))/PTRM_Life!AJ43,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI43/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI43:AJ43))/PTRM_Life!AK43,0)","v":3.5362957166552156},{"$f":"IFERROR((PTRM_ORAB!AI43/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI43:AK43))/PTRM_Life!AL43,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI43/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI43:AL43))/PTRM_Life!AM43,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AN43/Outcomes!AM48)/PTRM_Life!AN43,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN43/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN43:AN43))/PTRM_Life!AO43,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN43/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN43:AO43))/PTRM_Life!AP43,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN43/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN43:AP43))/PTRM_Life!AQ43,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN43/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN43:AQ43))/PTRM_Life!AR43,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS43/Outcomes!AR48)/PTRM_Life!AS43,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS43/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS43:AS43))/PTRM_Life!AT43,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS43/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS43:AT43))/PTRM_Life!AU43,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS43/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS43:AU43))/PTRM_Life!AV43,0)","v":3.834495901669227E-2},{"$f":"IFERROR((PTRM_ORAB!AS43/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS43:AV43))/PTRM_Life!AW43,0)","v":3.834495901669227E-2},{"$f":"IFERROR((PTRM_ORAB!AX43/Outcomes!AW48)/PTRM_Life!AX43,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX43/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX43:AX43))/PTRM_Life!AY43,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX43/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX43:AY43))/PTRM_Life!AZ43,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((PTRM_ORAB!AX43/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX43:AZ43))/PTRM_Life!BA43,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX43/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX43:BA43))/PTRM_Life!BB43,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E44:BB44)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70835999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N44/(PTRM_Capex!M33/PTRM_Capex!I33)/Outcomes!I48)/PTRM_Life!N44,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O44/Outcomes!N48)/PTRM_Life!O44,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O44/Outcomes!N48-SUM(PTRM_RealSLDepn!O44:O44))/PTRM_Life!P44,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O44/Outcomes!N48-SUM(PTRM_RealSLDepn!O44:P44))/PTRM_Life!Q44,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O44/Outcomes!N48-SUM(PTRM_RealSLDepn!O44:Q44))/PTRM_Life!R44,0)","v":3.4411987201474803},{"$f":"IFERROR((PTRM_ORAB!O44/Outcomes!N48-SUM(PTRM_RealSLDepn!O44:R44))/PTRM_Life!S44,0)","v":3.4411987201474803},{"$f":"IFERROR((PTRM_ORAB!T44/Outcomes!S48)/PTRM_Life!T44,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T44/Outcomes!S48-SUM(PTRM_RealSLDepn!T44:T44))/PTRM_Life!U44,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T44/Outcomes!S48-SUM(PTRM_RealSLDepn!T44:U44))/PTRM_Life!V44,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T44/Outcomes!S48-SUM(PTRM_RealSLDepn!T44:V44))/PTRM_Life!W44,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T44/Outcomes!S48-SUM(PTRM_RealSLDepn!T44:W44))/PTRM_Life!X44,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!Y44/Outcomes!X48)/PTRM_Life!Y44,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y44/Outcomes!X48-SUM(PTRM_RealSLDepn!Y44:Y44))/PTRM_Life!Z44,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y44/Outcomes!X48-SUM(PTRM_RealSLDepn!Y44:Z44))/PTRM_Life!AA44,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y44/Outcomes!X48-SUM(PTRM_RealSLDepn!Y44:AA44))/PTRM_Life!AB44,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y44/Outcomes!X48-SUM(PTRM_RealSLDepn!Y44:AB44))/PTRM_Life!AC44,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!AD44/Outcomes!AC48)/PTRM_Life!AD44,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD44/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD44:AD44))/PTRM_Life!AE44,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD44/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD44:AE44))/PTRM_Life!AF44,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD44/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD44:AF44))/PTRM_Life!AG44,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD44/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD44:AG44))/PTRM_Life!AH44,0)","v":3.4606023148314788},{"$f":"IFERROR((PTRM_ORAB!AI44/Outcomes!AH48)/PTRM_Life!AI44,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI44/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI44:AI44))/PTRM_Life!AJ44,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI44/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI44:AJ44))/PTRM_Life!AK44,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI44/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI44:AK44))/PTRM_Life!AL44,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI44/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI44:AL44))/PTRM_Life!AM44,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AN44/Outcomes!AM48)/PTRM_Life!AN44,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN44/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN44:AN44))/PTRM_Life!AO44,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN44/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN44:AO44))/PTRM_Life!AP44,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN44/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN44:AP44))/PTRM_Life!AQ44,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN44/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN44:AQ44))/PTRM_Life!AR44,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS44/Outcomes!AR48)/PTRM_Life!AS44,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS44/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS44:AS44))/PTRM_Life!AT44,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS44/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS44:AT44))/PTRM_Life!AU44,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS44/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS44:AU44))/PTRM_Life!AV44,0)","v":4.386097050971402E-2},{"$f":"IFERROR((PTRM_ORAB!AS44/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS44:AV44))/PTRM_Life!AW44,0)","v":4.386097050971402E-2},{"$f":"IFERROR((PTRM_ORAB!AX44/Outcomes!AW48)/PTRM_Life!AX44,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX44/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX44:AX44))/PTRM_Life!AY44,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX44/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX44:AY44))/PTRM_Life!AZ44,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX44/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX44:AZ44))/PTRM_Life!BA44,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((PTRM_ORAB!AX44/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX44:BA44))/PTRM_Life!BB44,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E45:BB45)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O45/Outcomes!N48)/PTRM_Life!O45,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O45/Outcomes!N48-SUM(PTRM_RealSLDepn!O45:O45))/PTRM_Life!P45,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O45/Outcomes!N48-SUM(PTRM_RealSLDepn!O45:P45))/PTRM_Life!Q45,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O45/Outcomes!N48-SUM(PTRM_RealSLDepn!O45:Q45))/PTRM_Life!R45,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O45/Outcomes!N48-SUM(PTRM_RealSLDepn!O45:R45))/PTRM_Life!S45,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!T45/Outcomes!S48)/PTRM_Life!T45,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T45/Outcomes!S48-SUM(PTRM_RealSLDepn!T45:T45))/PTRM_Life!U45,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T45/Outcomes!S48-SUM(PTRM_RealSLDepn!T45:U45))/PTRM_Life!V45,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T45/Outcomes!S48-SUM(PTRM_RealSLDepn!T45:V45))/PTRM_Life!W45,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T45/Outcomes!S48-SUM(PTRM_RealSLDepn!T45:W45))/PTRM_Life!X45,0)","v":3.4310029411565508},{"$f":"IFERROR((PTRM_ORAB!Y45/Outcomes!X48)/PTRM_Life!Y45,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!Y45/Outcomes!X48-SUM(PTRM_RealSLDepn!Y45:Y45))/PTRM_Life!Z45,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!Y45/Outcomes!X48-SUM(PTRM_RealSLDepn!Y45:Z45))/PTRM_Life!AA45,0)","v":3.420731109158611},{"$f":"IFERROR((PTRM_ORAB!Y45/Outcomes!X48-SUM(PTRM_RealSLDepn!Y45:AA45))/PTRM_Life!AB45,0)","v":3.420731109158611},{"$f":"IFERROR((PTRM_ORAB!Y45/Outcomes!X48-SUM(PTRM_RealSLDepn!Y45:AB45))/PTRM_Life!AC45,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!AD45/Outcomes!AC48)/PTRM_Life!AD45,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD45/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD45:AD45))/PTRM_Life!AE45,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD45/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD45:AE45))/PTRM_Life!AF45,0)","v":3.4267061032507922},{"$f":"IFERROR((PTRM_ORAB!AD45/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD45:AF45))/PTRM_Life!AG45,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD45/Outcomes!AC48-SUM(PTRM_RealSLDepn!AD45:AG45))/PTRM_Life!AH45,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AI45/Outcomes!AH48)/PTRM_Life!AI45,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AI45/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI45:AI45))/PTRM_Life!AJ45,0)","v":3.4388706106744085},{"$f":"IFERROR((PTRM_ORAB!AI45/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI45:AJ45))/PTRM_Life!AK45,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AI45/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI45:AK45))/PTRM_Life!AL45,0)","v":3.4388706106744076},{"$f":"IFERROR((PTRM_ORAB!AI45/Outcomes!AH48-SUM(PTRM_RealSLDepn!AI45:AL45))/PTRM_Life!AM45,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AN45/Outcomes!AM48)/PTRM_Life!AN45,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN45/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN45:AN45))/PTRM_Life!AO45,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN45/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN45:AO45))/PTRM_Life!AP45,0)","v":3.4351718133841556},{"$f":"IFERROR((PTRM_ORAB!AN45/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN45:AP45))/PTRM_Life!AQ45,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN45/Outcomes!AM48-SUM(PTRM_RealSLDepn!AN45:AQ45))/PTRM_Life!AR45,0)","v":3.4351718133841551},{"$f":"IFERROR((PTRM_ORAB!AS45/Outcomes!AR48)/PTRM_Life!AS45,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS45/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS45:AS45))/PTRM_Life!AT45,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS45/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS45:AT45))/PTRM_Life!AU45,0)","v":5.266509414161364E-2},{"$f":"IFERROR((PTRM_ORAB!AS45/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS45:AU45))/PTRM_Life!AV45,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS45/Outcomes!AR48-SUM(PTRM_RealSLDepn!AS45:AV45))/PTRM_Life!AW45,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((PTRM_ORAB!AX45/Outcomes!AW48)/PTRM_Life!AX45,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX45/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX45:AX45))/PTRM_Life!AY45,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX45/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX45:AY45))/PTRM_Life!AZ45,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX45/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX45:AZ45))/PTRM_Life!BA45,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((PTRM_ORAB!AX45/Outcomes!AW48-SUM(PTRM_RealSLDepn!AX45:BA45))/PTRM_Life!BB45,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,51.871018886363991,55.361411453192801,58.834169487795563,62.347080217411801,65.79075551106304,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.96350134088523,69.96350134088523,69.963501340885216,69.963501340885216,69.96350134088523,69.613712936342083,69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]
[null,null,"Check vs PTRM slave",null,{"$f":"[2]Assets!$G$75","v":34.580823202077376},{"$f":"[2]Assets!$H$75","v":38.038905522285113},{"$f":"[2]Assets!$I$75","v":41.49698784249285},{"$f":"[2]Assets!$J$75","v":44.955070162700586},{"$f":"[2]Assets!$K$75","v":48.413152482908323},{"$f":"([3]Assets!$G$75/Outcomes!I48)","v":52.225302744023864},{"$f":"[3]Assets!$H$75/(Outcomes!I48)","v":55.706989593625451},{"$f":"[3]Assets!$I$75/(Outcomes!I48)","v":59.188676443227052},{"$f":"[3]Assets!$J$75/(Outcomes!I48)","v":62.67036329282864},{"$f":"[3]Assets!$K$75/(Outcomes!I48)","v":66.152050142430227},{"$f":"([4]Assets!$G$75)/Outcomes!N48","v":68.1736859770661},{"$f":"[4]Assets!$H$75/(Outcomes!N48)","v":68.1736859770661},{"$f":"[4]Assets!$I$75/(Outcomes!N48)","v":68.1736859770661},{"$f":"[4]Assets!$J$75/(Outcomes!N48)","v":68.1736859770661},{"$f":"[4]Assets!$K$75/(Outcomes!N48)","v":68.1736859770661}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E53:BB53)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((PTRM_ORAB!E53/PTRM_Capex!D51)/PTRM_Life!E53,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E53/PTRM_Capex!D51-SUM(PTRM_RealSLDepn!E53:E53))/PTRM_Life!F53,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E53/PTRM_Capex!D51-SUM(PTRM_RealSLDepn!E53:F53))/PTRM_Life!G53,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E53/PTRM_Capex!D51-SUM(PTRM_RealSLDepn!E53:G53))/PTRM_Life!H53,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E53/PTRM_Capex!D51-SUM(PTRM_RealSLDepn!E53:H53))/PTRM_Life!I53,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J53/Outcomes!I81)/PTRM_Life!J53,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J53/Outcomes!I81-SUM(PTRM_RealSLDepn!J53:J53))/PTRM_Life!K53,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J53/Outcomes!I81-SUM(PTRM_RealSLDepn!J53:K53))/PTRM_Life!L53,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J53/Outcomes!I81-SUM(PTRM_RealSLDepn!J53:L53))/PTRM_Life!M53,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J53/Outcomes!I81-SUM(PTRM_RealSLDepn!J53:M53))/PTRM_Life!N53,0)","v":34.596201772429836},{"$f":"IFERROR((PTRM_ORAB!O53/Outcomes!N81)/PTRM_Life!O53,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O53/Outcomes!N81-SUM(PTRM_RealSLDepn!O53:O53))/PTRM_Life!P53,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O53/Outcomes!N81-SUM(PTRM_RealSLDepn!O53:P53))/PTRM_Life!Q53,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O53/Outcomes!N81-SUM(PTRM_RealSLDepn!O53:Q53))/PTRM_Life!R53,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O53/Outcomes!N81-SUM(PTRM_RealSLDepn!O53:R53))/PTRM_Life!S53,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!T53/Outcomes!S81)/PTRM_Life!T53,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T53/Outcomes!S81-SUM(PTRM_RealSLDepn!T53:T53))/PTRM_Life!U53,0)","v":35.066165090170934},{"$f":"IFERROR((PTRM_ORAB!T53/Outcomes!S81-SUM(PTRM_RealSLDepn!T53:U53))/PTRM_Life!V53,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T53/Outcomes!S81-SUM(PTRM_RealSLDepn!T53:V53))/PTRM_Life!W53,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T53/Outcomes!S81-SUM(PTRM_RealSLDepn!T53:W53))/PTRM_Life!X53,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!Y53/Outcomes!X81)/PTRM_Life!Y53,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y53/Outcomes!X81-SUM(PTRM_RealSLDepn!Y53:Y53))/PTRM_Life!Z53,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y53/Outcomes!X81-SUM(PTRM_RealSLDepn!Y53:Z53))/PTRM_Life!AA53,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y53/Outcomes!X81-SUM(PTRM_RealSLDepn!Y53:AA53))/PTRM_Life!AB53,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y53/Outcomes!X81-SUM(PTRM_RealSLDepn!Y53:AB53))/PTRM_Life!AC53,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!AD53/Outcomes!AC81)/PTRM_Life!AD53,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD53/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD53:AD53))/PTRM_Life!AE53,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD53/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD53:AE53))/PTRM_Life!AF53,0)","v":35.038851042538774},{"$f":"IFERROR((PTRM_ORAB!AD53/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD53:AF53))/PTRM_Life!AG53,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD53/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD53:AG53))/PTRM_Life!AH53,0)","v":35.038851042538766},{"$f":"IFERROR((PTRM_ORAB!AI53/Outcomes!AH81)/PTRM_Life!AI53,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI53/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI53:AI53))/PTRM_Life!AJ53,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI53/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI53:AJ53))/PTRM_Life!AK53,0)","v":0.24876972274780115},{"$f":"IFERROR((PTRM_ORAB!AI53/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI53:AK53))/PTRM_Life!AL53,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI53/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI53:AL53))/PTRM_Life!AM53,0)","v":0.24876972274780118},{"$f":"IFERROR((PTRM_ORAB!AN53/Outcomes!AM81)/PTRM_Life!AN53,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN53/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN53:AN53))/PTRM_Life!AO53,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN53/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN53:AO53))/PTRM_Life!AP53,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((PTRM_ORAB!AN53/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN53:AP53))/PTRM_Life!AQ53,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN53/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN53:AQ53))/PTRM_Life!AR53,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((PTRM_ORAB!AS53/Outcomes!AR81)/PTRM_Life!AS53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS53/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS53:AS53))/PTRM_Life!AT53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS53/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS53:AT53))/PTRM_Life!AU53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS53/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS53:AU53))/PTRM_Life!AV53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS53/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS53:AV53))/PTRM_Life!AW53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AX53/Outcomes!AW81)/PTRM_Life!AX53,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX53/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX53:AX53))/PTRM_Life!AY53,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX53/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX53:AY53))/PTRM_Life!AZ53,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX53/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX53:AZ53))/PTRM_Life!BA53,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX53/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX53:BA53))/PTRM_Life!BB53,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E54:BB54)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.94369000000000003},null,null,{"$f":"IFERROR((PTRM_ORAB!F54/PTRM_Capex!E51)/PTRM_Life!F54,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F54/PTRM_Capex!E51-SUM(PTRM_RealSLDepn!F54:F54))/PTRM_Life!G54,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F54/PTRM_Capex!E51-SUM(PTRM_RealSLDepn!F54:G54))/PTRM_Life!H54,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F54/PTRM_Capex!E51-SUM(PTRM_RealSLDepn!F54:H54))/PTRM_Life!I54,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J54/Outcomes!I81)/PTRM_Life!J54,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J54/Outcomes!I81-SUM(PTRM_RealSLDepn!J54:J54))/PTRM_Life!K54,0)","v":3.4436285580034625},{"$f":"IFERROR((PTRM_ORAB!J54/Outcomes!I81-SUM(PTRM_RealSLDepn!J54:K54))/PTRM_Life!L54,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J54/Outcomes!I81-SUM(PTRM_RealSLDepn!J54:L54))/PTRM_Life!M54,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J54/Outcomes!I81-SUM(PTRM_RealSLDepn!J54:M54))/PTRM_Life!N54,0)","v":3.4436285580034625},{"$f":"IFERROR((PTRM_ORAB!O54/Outcomes!N81)/PTRM_Life!O54,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O54/Outcomes!N81-SUM(PTRM_RealSLDepn!O54:O54))/PTRM_Life!P54,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O54/Outcomes!N81-SUM(PTRM_RealSLDepn!O54:P54))/PTRM_Life!Q54,0)","v":3.4517080997547622},{"$f":"IFERROR((PTRM_ORAB!O54/Outcomes!N81-SUM(PTRM_RealSLDepn!O54:Q54))/PTRM_Life!R54,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O54/Outcomes!N81-SUM(PTRM_RealSLDepn!O54:R54))/PTRM_Life!S54,0)","v":3.4517080997547622},{"$f":"IFERROR((PTRM_ORAB!T54/Outcomes!S81)/PTRM_Life!T54,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T54/Outcomes!S81-SUM(PTRM_RealSLDepn!T54:T54))/PTRM_Life!U54,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T54/Outcomes!S81-SUM(PTRM_RealSLDepn!T54:U54))/PTRM_Life!V54,0)","v":3.4876060035434739},{"$f":"IFERROR((PTRM_ORAB!T54/Outcomes!S81-SUM(PTRM_RealSLDepn!T54:V54))/PTRM_Life!W54,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T54/Outcomes!S81-SUM(PTRM_RealSLDepn!T54:W54))/PTRM_Life!X54,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!Y54/Outcomes!X81)/PTRM_Life!Y54,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y54/Outcomes!X81-SUM(PTRM_RealSLDepn!Y54:Y54))/PTRM_Life!Z54,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y54/Outcomes!X81-SUM(PTRM_RealSLDepn!Y54:Z54))/PTRM_Life!AA54,0)","v":3.4686218365982788},{"$f":"IFERROR((PTRM_ORAB!Y54/Outcomes!X81-SUM(PTRM_RealSLDepn!Y54:AA54))/PTRM_Life!AB54,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y54/Outcomes!X81-SUM(PTRM_RealSLDepn!Y54:AB54))/PTRM_Life!AC54,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!AD54/Outcomes!AC81)/PTRM_Life!AD54,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD54/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD54:AD54))/PTRM_Life!AE54,0)","v":3.4837684487700136},{"$f":"IFERROR((PTRM_ORAB!AD54/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD54:AE54))/PTRM_Life!AF54,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD54/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD54:AF54))/PTRM_Life!AG54,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD54/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD54:AG54))/PTRM_Life!AH54,0)","v":3.4837684487700136},{"$f":"IFERROR((PTRM_ORAB!AI54/Outcomes!AH81)/PTRM_Life!AI54,0)","v":3.6074391864414457},{"$f":"IFERROR((PTRM_ORAB!AI54/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI54:AI54))/PTRM_Life!AJ54,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI54/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI54:AJ54))/PTRM_Life!AK54,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI54/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI54:AK54))/PTRM_Life!AL54,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI54/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI54:AL54))/PTRM_Life!AM54,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN54/Outcomes!AM81)/PTRM_Life!AN54,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN54/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN54:AN54))/PTRM_Life!AO54,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN54/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN54:AO54))/PTRM_Life!AP54,0)","v":4.256140231895951E-4},{"$f":"IFERROR((PTRM_ORAB!AN54/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN54:AP54))/PTRM_Life!AQ54,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN54/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN54:AQ54))/PTRM_Life!AR54,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((PTRM_ORAB!AS54/Outcomes!AR81)/PTRM_Life!AS54,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS54/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS54:AS54))/PTRM_Life!AT54,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS54/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS54:AT54))/PTRM_Life!AU54,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS54/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS54:AU54))/PTRM_Life!AV54,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((PTRM_ORAB!AS54/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS54:AV54))/PTRM_Life!AW54,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((PTRM_ORAB!AX54/Outcomes!AW81)/PTRM_Life!AX54,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX54/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX54:AX54))/PTRM_Life!AY54,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX54/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX54:AY54))/PTRM_Life!AZ54,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX54/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX54:AZ54))/PTRM_Life!BA54,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((PTRM_ORAB!AX54/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX54:BA54))/PTRM_Life!BB54,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E55:BB55)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.41177000000000002},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G55/PTRM_Capex!F51)/PTRM_Life!G55,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G55/PTRM_Capex!F51-SUM(PTRM_RealSLDepn!G55:G55))/PTRM_Life!H55,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G55/PTRM_Capex!F51-SUM(PTRM_RealSLDepn!G55:H55))/PTRM_Life!I55,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J55/Outcomes!I81)/PTRM_Life!J55,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J55/Outcomes!I81-SUM(PTRM_RealSLDepn!J55:J55))/PTRM_Life!K55,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J55/Outcomes!I81-SUM(PTRM_RealSLDepn!J55:K55))/PTRM_Life!L55,0)","v":3.4874007848031745},{"$f":"IFERROR((PTRM_ORAB!J55/Outcomes!I81-SUM(PTRM_RealSLDepn!J55:L55))/PTRM_Life!M55,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J55/Outcomes!I81-SUM(PTRM_RealSLDepn!J55:M55))/PTRM_Life!N55,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!O55/Outcomes!N81)/PTRM_Life!O55,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!O55/Outcomes!N81-SUM(PTRM_RealSLDepn!O55:O55))/PTRM_Life!P55,0)","v":3.4952111061647098},{"$f":"IFERROR((PTRM_ORAB!O55/Outcomes!N81-SUM(PTRM_RealSLDepn!O55:P55))/PTRM_Life!Q55,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!O55/Outcomes!N81-SUM(PTRM_RealSLDepn!O55:Q55))/PTRM_Life!R55,0)","v":3.4952111061647106},{"$f":"IFERROR((PTRM_ORAB!O55/Outcomes!N81-SUM(PTRM_RealSLDepn!O55:R55))/PTRM_Life!S55,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!T55/Outcomes!S81)/PTRM_Life!T55,0)","v":3.5294231878721796},{"$f":"IFERROR((PTRM_ORAB!T55/Outcomes!S81-SUM(PTRM_RealSLDepn!T55:T55))/PTRM_Life!U55,0)","v":3.5294231878721796},{"$f":"IFERROR((PTRM_ORAB!T55/Outcomes!S81-SUM(PTRM_RealSLDepn!T55:U55))/PTRM_Life!V55,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!T55/Outcomes!S81-SUM(PTRM_RealSLDepn!T55:V55))/PTRM_Life!W55,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!T55/Outcomes!S81-SUM(PTRM_RealSLDepn!T55:W55))/PTRM_Life!X55,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!Y55/Outcomes!X81)/PTRM_Life!Y55,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y55/Outcomes!X81-SUM(PTRM_RealSLDepn!Y55:Y55))/PTRM_Life!Z55,0)","v":3.5118123790905957},{"$f":"IFERROR((PTRM_ORAB!Y55/Outcomes!X81-SUM(PTRM_RealSLDepn!Y55:Z55))/PTRM_Life!AA55,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y55/Outcomes!X81-SUM(PTRM_RealSLDepn!Y55:AA55))/PTRM_Life!AB55,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y55/Outcomes!X81-SUM(PTRM_RealSLDepn!Y55:AB55))/PTRM_Life!AC55,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!AD55/Outcomes!AC81)/PTRM_Life!AD55,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD55/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD55:AD55))/PTRM_Life!AE55,0)","v":3.5249568487219158},{"$f":"IFERROR((PTRM_ORAB!AD55/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD55:AE55))/PTRM_Life!AF55,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD55/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD55:AF55))/PTRM_Life!AG55,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD55/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD55:AG55))/PTRM_Life!AH55,0)","v":3.5249568487219158},{"$f":"IFERROR((PTRM_ORAB!AI55/Outcomes!AH81)/PTRM_Life!AI55,0)","v":3.5875232936725419},{"$f":"IFERROR((PTRM_ORAB!AI55/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI55:AI55))/PTRM_Life!AJ55,0)","v":3.5875232936725419},{"$f":"IFERROR((PTRM_ORAB!AI55/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI55:AJ55))/PTRM_Life!AK55,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI55/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI55:AK55))/PTRM_Life!AL55,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI55/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI55:AL55))/PTRM_Life!AM55,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN55/Outcomes!AM81)/PTRM_Life!AN55,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN55/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN55:AN55))/PTRM_Life!AO55,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN55/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN55:AO55))/PTRM_Life!AP55,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN55/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN55:AP55))/PTRM_Life!AQ55,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((PTRM_ORAB!AN55/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN55:AQ55))/PTRM_Life!AR55,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((PTRM_ORAB!AS55/Outcomes!AR81)/PTRM_Life!AS55,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS55/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS55:AS55))/PTRM_Life!AT55,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS55/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS55:AT55))/PTRM_Life!AU55,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((PTRM_ORAB!AS55/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS55:AU55))/PTRM_Life!AV55,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS55/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS55:AV55))/PTRM_Life!AW55,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((PTRM_ORAB!AX55/Outcomes!AW81)/PTRM_Life!AX55,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX55/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX55:AX55))/PTRM_Life!AY55,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX55/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX55:AY55))/PTRM_Life!AZ55,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX55/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX55:AZ55))/PTRM_Life!BA55,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((PTRM_ORAB!AX55/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX55:BA55))/PTRM_Life!BB55,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E56:BB56)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.75904000000000005},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H56/PTRM_Capex!G51)/PTRM_Life!H56,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H56/PTRM_Capex!G51-SUM(PTRM_RealSLDepn!H56:H56))/PTRM_Life!I56,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J56/Outcomes!I81)/PTRM_Life!J56,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J56/Outcomes!I81-SUM(PTRM_RealSLDepn!J56:J56))/PTRM_Life!K56,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J56/Outcomes!I81-SUM(PTRM_RealSLDepn!J56:K56))/PTRM_Life!L56,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J56/Outcomes!I81-SUM(PTRM_RealSLDepn!J56:L56))/PTRM_Life!M56,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J56/Outcomes!I81-SUM(PTRM_RealSLDepn!J56:M56))/PTRM_Life!N56,0)","v":3.4476691677822315},{"$f":"IFERROR((PTRM_ORAB!O56/Outcomes!N81)/PTRM_Life!O56,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O56/Outcomes!N81-SUM(PTRM_RealSLDepn!O56:O56))/PTRM_Life!P56,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O56/Outcomes!N81-SUM(PTRM_RealSLDepn!O56:P56))/PTRM_Life!Q56,0)","v":3.4550547965171785},{"$f":"IFERROR((PTRM_ORAB!O56/Outcomes!N81-SUM(PTRM_RealSLDepn!O56:Q56))/PTRM_Life!R56,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O56/Outcomes!N81-SUM(PTRM_RealSLDepn!O56:R56))/PTRM_Life!S56,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!T56/Outcomes!S81)/PTRM_Life!T56,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T56/Outcomes!S81-SUM(PTRM_RealSLDepn!T56:T56))/PTRM_Life!U56,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T56/Outcomes!S81-SUM(PTRM_RealSLDepn!T56:U56))/PTRM_Life!V56,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T56/Outcomes!S81-SUM(PTRM_RealSLDepn!T56:V56))/PTRM_Life!W56,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T56/Outcomes!S81-SUM(PTRM_RealSLDepn!T56:W56))/PTRM_Life!X56,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!Y56/Outcomes!X81)/PTRM_Life!Y56,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y56/Outcomes!X81-SUM(PTRM_RealSLDepn!Y56:Y56))/PTRM_Life!Z56,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y56/Outcomes!X81-SUM(PTRM_RealSLDepn!Y56:Z56))/PTRM_Life!AA56,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y56/Outcomes!X81-SUM(PTRM_RealSLDepn!Y56:AA56))/PTRM_Life!AB56,0)","v":3.4709342712188951},{"$f":"IFERROR((PTRM_ORAB!Y56/Outcomes!X81-SUM(PTRM_RealSLDepn!Y56:AB56))/PTRM_Life!AC56,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!AD56/Outcomes!AC81)/PTRM_Life!AD56,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD56/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD56:AD56))/PTRM_Life!AE56,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD56/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD56:AE56))/PTRM_Life!AF56,0)","v":3.4823018037194884},{"$f":"IFERROR((PTRM_ORAB!AD56/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD56:AF56))/PTRM_Life!AG56,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD56/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD56:AG56))/PTRM_Life!AH56,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AI56/Outcomes!AH81)/PTRM_Life!AI56,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI56/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI56:AI56))/PTRM_Life!AJ56,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI56/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI56:AJ56))/PTRM_Life!AK56,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI56/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI56:AK56))/PTRM_Life!AL56,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI56/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI56:AL56))/PTRM_Life!AM56,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN56/Outcomes!AM81)/PTRM_Life!AN56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN56/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN56:AN56))/PTRM_Life!AO56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN56/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN56:AO56))/PTRM_Life!AP56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN56/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN56:AP56))/PTRM_Life!AQ56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN56/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN56:AQ56))/PTRM_Life!AR56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AS56/Outcomes!AR81)/PTRM_Life!AS56,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS56/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS56:AS56))/PTRM_Life!AT56,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS56/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS56:AT56))/PTRM_Life!AU56,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS56/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS56:AU56))/PTRM_Life!AV56,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((PTRM_ORAB!AS56/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS56:AV56))/PTRM_Life!AW56,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((PTRM_ORAB!AX56/Outcomes!AW81)/PTRM_Life!AX56,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX56/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX56:AX56))/PTRM_Life!AY56,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX56/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX56:AY56))/PTRM_Life!AZ56,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX56/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX56:AZ56))/PTRM_Life!BA56,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((PTRM_ORAB!AX56/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX56:BA56))/PTRM_Life!BB56,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E57:BB57)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.79857},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I57/PTRM_Capex!H51)/PTRM_Life!I57,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J57/Outcomes!I81)/PTRM_Life!J57,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J57/Outcomes!I81-SUM(PTRM_RealSLDepn!J57:J57))/PTRM_Life!K57,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J57/Outcomes!I81-SUM(PTRM_RealSLDepn!J57:K57))/PTRM_Life!L57,0)","v":3.4482023027363802},{"$f":"IFERROR((PTRM_ORAB!J57/Outcomes!I81-SUM(PTRM_RealSLDepn!J57:L57))/PTRM_Life!M57,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J57/Outcomes!I81-SUM(PTRM_RealSLDepn!J57:M57))/PTRM_Life!N57,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!O57/Outcomes!N81)/PTRM_Life!O57,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O57/Outcomes!N81-SUM(PTRM_RealSLDepn!O57:O57))/PTRM_Life!P57,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O57/Outcomes!N81-SUM(PTRM_RealSLDepn!O57:P57))/PTRM_Life!Q57,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O57/Outcomes!N81-SUM(PTRM_RealSLDepn!O57:Q57))/PTRM_Life!R57,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O57/Outcomes!N81-SUM(PTRM_RealSLDepn!O57:R57))/PTRM_Life!S57,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!T57/Outcomes!S81)/PTRM_Life!T57,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T57/Outcomes!S81-SUM(PTRM_RealSLDepn!T57:T57))/PTRM_Life!U57,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T57/Outcomes!S81-SUM(PTRM_RealSLDepn!T57:U57))/PTRM_Life!V57,0)","v":3.4855423989155079},{"$f":"IFERROR((PTRM_ORAB!T57/Outcomes!S81-SUM(PTRM_RealSLDepn!T57:V57))/PTRM_Life!W57,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T57/Outcomes!S81-SUM(PTRM_RealSLDepn!T57:W57))/PTRM_Life!X57,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!Y57/Outcomes!X81)/PTRM_Life!Y57,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y57/Outcomes!X81-SUM(PTRM_RealSLDepn!Y57:Y57))/PTRM_Life!Z57,0)","v":3.470635093568438},{"$f":"IFERROR((PTRM_ORAB!Y57/Outcomes!X81-SUM(PTRM_RealSLDepn!Y57:Z57))/PTRM_Life!AA57,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y57/Outcomes!X81-SUM(PTRM_RealSLDepn!Y57:AA57))/PTRM_Life!AB57,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y57/Outcomes!X81-SUM(PTRM_RealSLDepn!Y57:AB57))/PTRM_Life!AC57,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!AD57/Outcomes!AC81)/PTRM_Life!AD57,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD57/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD57:AD57))/PTRM_Life!AE57,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD57/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD57:AE57))/PTRM_Life!AF57,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD57/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD57:AF57))/PTRM_Life!AG57,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD57/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD57:AG57))/PTRM_Life!AH57,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AI57/Outcomes!AH81)/PTRM_Life!AI57,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI57/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI57:AI57))/PTRM_Life!AJ57,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI57/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI57:AJ57))/PTRM_Life!AK57,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI57/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI57:AK57))/PTRM_Life!AL57,0)","v":3.5116294919688382},{"$f":"IFERROR((PTRM_ORAB!AI57/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI57:AL57))/PTRM_Life!AM57,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN57/Outcomes!AM81)/PTRM_Life!AN57,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN57/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN57:AN57))/PTRM_Life!AO57,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN57/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN57:AO57))/PTRM_Life!AP57,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN57/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN57:AP57))/PTRM_Life!AQ57,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((PTRM_ORAB!AN57/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN57:AQ57))/PTRM_Life!AR57,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((PTRM_ORAB!AS57/Outcomes!AR81)/PTRM_Life!AS57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS57/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS57:AS57))/PTRM_Life!AT57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS57/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS57:AT57))/PTRM_Life!AU57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS57/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS57:AU57))/PTRM_Life!AV57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS57/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS57:AV57))/PTRM_Life!AW57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AX57/Outcomes!AW81)/PTRM_Life!AX57,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((PTRM_ORAB!AX57/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX57:AX57))/PTRM_Life!AY57,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((PTRM_ORAB!AX57/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX57:AY57))/PTRM_Life!AZ57,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((PTRM_ORAB!AX57/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX57:AZ57))/PTRM_Life!BA57,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((PTRM_ORAB!AX57/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX57:BA57))/PTRM_Life!BB57,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E58:BB58)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J58/Outcomes!I81)/PTRM_Life!J58,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J58/Outcomes!I81-SUM(PTRM_RealSLDepn!J58:J58))/PTRM_Life!K58,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J58/Outcomes!I81-SUM(PTRM_RealSLDepn!J58:K58))/PTRM_Life!L58,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J58/Outcomes!I81-SUM(PTRM_RealSLDepn!J58:L58))/PTRM_Life!M58,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J58/Outcomes!I81-SUM(PTRM_RealSLDepn!J58:M58))/PTRM_Life!N58,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O58/Outcomes!N81)/PTRM_Life!O58,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O58/Outcomes!N81-SUM(PTRM_RealSLDepn!O58:O58))/PTRM_Life!P58,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O58/Outcomes!N81-SUM(PTRM_RealSLDepn!O58:P58))/PTRM_Life!Q58,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O58/Outcomes!N81-SUM(PTRM_RealSLDepn!O58:Q58))/PTRM_Life!R58,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O58/Outcomes!N81-SUM(PTRM_RealSLDepn!O58:R58))/PTRM_Life!S58,0)","v":3.4547115661024614},{"$f":"IFERROR((PTRM_ORAB!T58/Outcomes!S81)/PTRM_Life!T58,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T58/Outcomes!S81-SUM(PTRM_RealSLDepn!T58:T58))/PTRM_Life!U58,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T58/Outcomes!S81-SUM(PTRM_RealSLDepn!T58:U58))/PTRM_Life!V58,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T58/Outcomes!S81-SUM(PTRM_RealSLDepn!T58:V58))/PTRM_Life!W58,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T58/Outcomes!S81-SUM(PTRM_RealSLDepn!T58:W58))/PTRM_Life!X58,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!Y58/Outcomes!X81)/PTRM_Life!Y58,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y58/Outcomes!X81-SUM(PTRM_RealSLDepn!Y58:Y58))/PTRM_Life!Z58,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y58/Outcomes!X81-SUM(PTRM_RealSLDepn!Y58:Z58))/PTRM_Life!AA58,0)","v":3.469549725983919},{"$f":"IFERROR((PTRM_ORAB!Y58/Outcomes!X81-SUM(PTRM_RealSLDepn!Y58:AA58))/PTRM_Life!AB58,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y58/Outcomes!X81-SUM(PTRM_RealSLDepn!Y58:AB58))/PTRM_Life!AC58,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!AD58/Outcomes!AC81)/PTRM_Life!AD58,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD58/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD58:AD58))/PTRM_Life!AE58,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD58/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD58:AE58))/PTRM_Life!AF58,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD58/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD58:AF58))/PTRM_Life!AG58,0)","v":3.4786401244047913},{"$f":"IFERROR((PTRM_ORAB!AD58/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD58:AG58))/PTRM_Life!AH58,0)","v":3.4786401244047913},{"$f":"IFERROR((PTRM_ORAB!AI58/Outcomes!AH81)/PTRM_Life!AI58,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI58/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI58:AI58))/PTRM_Life!AJ58,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI58/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI58:AJ58))/PTRM_Life!AK58,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI58/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI58:AK58))/PTRM_Life!AL58,0)","v":3.5033378617317634},{"$f":"IFERROR((PTRM_ORAB!AI58/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI58:AL58))/PTRM_Life!AM58,0)","v":3.5033378617317634},{"$f":"IFERROR((PTRM_ORAB!AN58/Outcomes!AM81)/PTRM_Life!AN58,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN58/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN58:AN58))/PTRM_Life!AO58,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN58/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN58:AO58))/PTRM_Life!AP58,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN58/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN58:AP58))/PTRM_Life!AQ58,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((PTRM_ORAB!AN58/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN58:AQ58))/PTRM_Life!AR58,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((PTRM_ORAB!AS58/Outcomes!AR81)/PTRM_Life!AS58,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS58/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS58:AS58))/PTRM_Life!AT58,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS58/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS58:AT58))/PTRM_Life!AU58,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS58/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS58:AU58))/PTRM_Life!AV58,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((PTRM_ORAB!AS58/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS58:AV58))/PTRM_Life!AW58,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((PTRM_ORAB!AX58/Outcomes!AW81)/PTRM_Life!AX58,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX58/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX58:AX58))/PTRM_Life!AY58,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX58/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX58:AY58))/PTRM_Life!AZ58,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX58/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX58:AZ58))/PTRM_Life!BA58,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((PTRM_ORAB!AX58/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX58:BA58))/PTRM_Life!BB58,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E59:BB59)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.32919999999999999},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K59/(PTRM_Capex!J51/PTRM_Capex!I51)/(Outcomes!I81))/PTRM_Life!K59,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K59/(PTRM_Capex!J51/PTRM_Capex!I51)/(Outcomes!I81)-SUM(PTRM_RealSLDepn!K59:K59))/PTRM_Life!L59,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K59/(PTRM_Capex!J51/PTRM_Capex!I51)/(Outcomes!I81)-SUM(PTRM_RealSLDepn!K59:L59))/PTRM_Life!M59,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K59/(PTRM_Capex!J51/PTRM_Capex!I51)/(Outcomes!I81)-SUM(PTRM_RealSLDepn!K59:M59))/PTRM_Life!N59,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O59/Outcomes!N81)/PTRM_Life!O59,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O59/Outcomes!N81-SUM(PTRM_RealSLDepn!O59:O59))/PTRM_Life!P59,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O59/Outcomes!N81-SUM(PTRM_RealSLDepn!O59:P59))/PTRM_Life!Q59,0)","v":3.4805307858808976},{"$f":"IFERROR((PTRM_ORAB!O59/Outcomes!N81-SUM(PTRM_RealSLDepn!O59:Q59))/PTRM_Life!R59,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O59/Outcomes!N81-SUM(PTRM_RealSLDepn!O59:R59))/PTRM_Life!S59,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!T59/Outcomes!S81)/PTRM_Life!T59,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T59/Outcomes!S81-SUM(PTRM_RealSLDepn!T59:T59))/PTRM_Life!U59,0)","v":3.5081099560825835},{"$f":"IFERROR((PTRM_ORAB!T59/Outcomes!S81-SUM(PTRM_RealSLDepn!T59:U59))/PTRM_Life!V59,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T59/Outcomes!S81-SUM(PTRM_RealSLDepn!T59:V59))/PTRM_Life!W59,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T59/Outcomes!S81-SUM(PTRM_RealSLDepn!T59:W59))/PTRM_Life!X59,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!Y59/Outcomes!X81)/PTRM_Life!Y59,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!Y59/Outcomes!X81-SUM(PTRM_RealSLDepn!Y59:Y59))/PTRM_Life!Z59,0)","v":3.4949816096787782},{"$f":"IFERROR((PTRM_ORAB!Y59/Outcomes!X81-SUM(PTRM_RealSLDepn!Y59:Z59))/PTRM_Life!AA59,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!Y59/Outcomes!X81-SUM(PTRM_RealSLDepn!Y59:AA59))/PTRM_Life!AB59,0)","v":3.4949816096787774},{"$f":"IFERROR((PTRM_ORAB!Y59/Outcomes!X81-SUM(PTRM_RealSLDepn!Y59:AB59))/PTRM_Life!AC59,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!AD59/Outcomes!AC81)/PTRM_Life!AD59,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD59/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD59:AD59))/PTRM_Life!AE59,0)","v":3.5033061835532457},{"$f":"IFERROR((PTRM_ORAB!AD59/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD59:AE59))/PTRM_Life!AF59,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD59/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD59:AF59))/PTRM_Life!AG59,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD59/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD59:AG59))/PTRM_Life!AH59,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AI59/Outcomes!AH81)/PTRM_Life!AI59,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI59/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI59:AI59))/PTRM_Life!AJ59,0)","v":3.5240335685856734},{"$f":"IFERROR((PTRM_ORAB!AI59/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI59:AJ59))/PTRM_Life!AK59,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI59/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI59:AK59))/PTRM_Life!AL59,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI59/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI59:AL59))/PTRM_Life!AM59,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AN59/Outcomes!AM81)/PTRM_Life!AN59,0)","v":3.5050815821780166},{"$f":"IFERROR((PTRM_ORAB!AN59/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN59:AN59))/PTRM_Life!AO59,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN59/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN59:AO59))/PTRM_Life!AP59,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN59/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN59:AP59))/PTRM_Life!AQ59,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN59/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN59:AQ59))/PTRM_Life!AR59,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS59/Outcomes!AR81)/PTRM_Life!AS59,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS59/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS59:AS59))/PTRM_Life!AT59,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS59/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS59:AT59))/PTRM_Life!AU59,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS59/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS59:AU59))/PTRM_Life!AV59,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((PTRM_ORAB!AS59/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS59:AV59))/PTRM_Life!AW59,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((PTRM_ORAB!AX59/Outcomes!AW81)/PTRM_Life!AX59,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX59/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX59:AX59))/PTRM_Life!AY59,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX59/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX59:AY59))/PTRM_Life!AZ59,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((PTRM_ORAB!AX59/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX59:AZ59))/PTRM_Life!BA59,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX59/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX59:BA59))/PTRM_Life!BB59,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E60:BB60)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.52034999999999998},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L60/(PTRM_Capex!K51/PTRM_Capex!I51)/(Outcomes!I81))/PTRM_Life!L60,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L60/(PTRM_Capex!K51/PTRM_Capex!I51)/(Outcomes!I81)-SUM(PTRM_RealSLDepn!L60:L60))/PTRM_Life!M60,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L60/(PTRM_Capex!K51/PTRM_Capex!I51)/(Outcomes!I81)-SUM(PTRM_RealSLDepn!L60:M60))/PTRM_Life!N60,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O60/Outcomes!N81)/PTRM_Life!O60,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O60/Outcomes!N81-SUM(PTRM_RealSLDepn!O60:O60))/PTRM_Life!P60,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O60/Outcomes!N81-SUM(PTRM_RealSLDepn!O60:P60))/PTRM_Life!Q60,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O60/Outcomes!N81-SUM(PTRM_RealSLDepn!O60:Q60))/PTRM_Life!R60,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O60/Outcomes!N81-SUM(PTRM_RealSLDepn!O60:R60))/PTRM_Life!S60,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!T60/Outcomes!S81)/PTRM_Life!T60,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!T60/Outcomes!S81-SUM(PTRM_RealSLDepn!T60:T60))/PTRM_Life!U60,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!T60/Outcomes!S81-SUM(PTRM_RealSLDepn!T60:U60))/PTRM_Life!V60,0)","v":3.4948254896067006},{"$f":"IFERROR((PTRM_ORAB!T60/Outcomes!S81-SUM(PTRM_RealSLDepn!T60:V60))/PTRM_Life!W60,0)","v":3.4948254896067006},{"$f":"IFERROR((PTRM_ORAB!T60/Outcomes!S81-SUM(PTRM_RealSLDepn!T60:W60))/PTRM_Life!X60,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!Y60/Outcomes!X81)/PTRM_Life!Y60,0)","v":3.4825161887620446},{"$f":"IFERROR((PTRM_ORAB!Y60/Outcomes!X81-SUM(PTRM_RealSLDepn!Y60:Y60))/PTRM_Life!Z60,0)","v":3.4825161887620446},{"$f":"IFERROR((PTRM_ORAB!Y60/Outcomes!X81-SUM(PTRM_RealSLDepn!Y60:Z60))/PTRM_Life!AA60,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!Y60/Outcomes!X81-SUM(PTRM_RealSLDepn!Y60:AA60))/PTRM_Life!AB60,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!Y60/Outcomes!X81-SUM(PTRM_RealSLDepn!Y60:AB60))/PTRM_Life!AC60,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!AD60/Outcomes!AC81)/PTRM_Life!AD60,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AD60/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD60:AD60))/PTRM_Life!AE60,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AD60/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD60:AE60))/PTRM_Life!AF60,0)","v":3.4901198314446242},{"$f":"IFERROR((PTRM_ORAB!AD60/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD60:AF60))/PTRM_Life!AG60,0)","v":3.4901198314446242},{"$f":"IFERROR((PTRM_ORAB!AD60/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD60:AG60))/PTRM_Life!AH60,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AI60/Outcomes!AH81)/PTRM_Life!AI60,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI60/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI60:AI60))/PTRM_Life!AJ60,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI60/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI60:AJ60))/PTRM_Life!AK60,0)","v":3.5078192894746136},{"$f":"IFERROR((PTRM_ORAB!AI60/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI60:AK60))/PTRM_Life!AL60,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI60/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI60:AL60))/PTRM_Life!AM60,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AN60/Outcomes!AM81)/PTRM_Life!AN60,0)","v":3.4983868958550879},{"$f":"IFERROR((PTRM_ORAB!AN60/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN60:AN60))/PTRM_Life!AO60,0)","v":3.4983868958550879},{"$f":"IFERROR((PTRM_ORAB!AN60/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN60:AO60))/PTRM_Life!AP60,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN60/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN60:AP60))/PTRM_Life!AQ60,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN60/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN60:AQ60))/PTRM_Life!AR60,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS60/Outcomes!AR81)/PTRM_Life!AS60,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS60/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS60:AS60))/PTRM_Life!AT60,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS60/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS60:AT60))/PTRM_Life!AU60,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS60/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS60:AU60))/PTRM_Life!AV60,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((PTRM_ORAB!AS60/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS60:AV60))/PTRM_Life!AW60,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((PTRM_ORAB!AX60/Outcomes!AW81)/PTRM_Life!AX60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX60/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX60:AX60))/PTRM_Life!AY60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX60/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX60:AY60))/PTRM_Life!AZ60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX60/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX60:AZ60))/PTRM_Life!BA60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX60/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX60:BA60))/PTRM_Life!BB60,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E61:BB61)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.40039999999999998},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M61/(PTRM_Capex!L51/PTRM_Capex!I51)/(Outcomes!I81))/PTRM_Life!M61,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!M61/(PTRM_Capex!L51/PTRM_Capex!I51)/(Outcomes!I81)-SUM(PTRM_RealSLDepn!M61:M61))/PTRM_Life!N61,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!O61/Outcomes!N81)/PTRM_Life!O61,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O61/Outcomes!N81-SUM(PTRM_RealSLDepn!O61:O61))/PTRM_Life!P61,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O61/Outcomes!N81-SUM(PTRM_RealSLDepn!O61:P61))/PTRM_Life!Q61,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O61/Outcomes!N81-SUM(PTRM_RealSLDepn!O61:Q61))/PTRM_Life!R61,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O61/Outcomes!N81-SUM(PTRM_RealSLDepn!O61:R61))/PTRM_Life!S61,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!T61/Outcomes!S81)/PTRM_Life!T61,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T61/Outcomes!S81-SUM(PTRM_RealSLDepn!T61:T61))/PTRM_Life!U61,0)","v":3.5253186219733639},{"$f":"IFERROR((PTRM_ORAB!T61/Outcomes!S81-SUM(PTRM_RealSLDepn!T61:U61))/PTRM_Life!V61,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T61/Outcomes!S81-SUM(PTRM_RealSLDepn!T61:V61))/PTRM_Life!W61,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T61/Outcomes!S81-SUM(PTRM_RealSLDepn!T61:W61))/PTRM_Life!X61,0)","v":3.5253186219733639},{"$f":"IFERROR((PTRM_ORAB!Y61/Outcomes!X81)/PTRM_Life!Y61,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y61/Outcomes!X81-SUM(PTRM_RealSLDepn!Y61:Y61))/PTRM_Life!Z61,0)","v":3.5135917365228715},{"$f":"IFERROR((PTRM_ORAB!Y61/Outcomes!X81-SUM(PTRM_RealSLDepn!Y61:Z61))/PTRM_Life!AA61,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y61/Outcomes!X81-SUM(PTRM_RealSLDepn!Y61:AA61))/PTRM_Life!AB61,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y61/Outcomes!X81-SUM(PTRM_RealSLDepn!Y61:AB61))/PTRM_Life!AC61,0)","v":3.5135917365228715},{"$f":"IFERROR((PTRM_ORAB!AD61/Outcomes!AC81)/PTRM_Life!AD61,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD61/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD61:AD61))/PTRM_Life!AE61,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD61/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD61:AE61))/PTRM_Life!AF61,0)","v":3.5206731140226832},{"$f":"IFERROR((PTRM_ORAB!AD61/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD61:AF61))/PTRM_Life!AG61,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD61/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD61:AG61))/PTRM_Life!AH61,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AI61/Outcomes!AH81)/PTRM_Life!AI61,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI61/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI61:AI61))/PTRM_Life!AJ61,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI61/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI61:AJ61))/PTRM_Life!AK61,0)","v":3.5362957166552156},{"$f":"IFERROR((PTRM_ORAB!AI61/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI61:AK61))/PTRM_Life!AL61,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI61/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI61:AL61))/PTRM_Life!AM61,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AN61/Outcomes!AM81)/PTRM_Life!AN61,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN61/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN61:AN61))/PTRM_Life!AO61,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN61/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN61:AO61))/PTRM_Life!AP61,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN61/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN61:AP61))/PTRM_Life!AQ61,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN61/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN61:AQ61))/PTRM_Life!AR61,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS61/Outcomes!AR81)/PTRM_Life!AS61,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS61/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS61:AS61))/PTRM_Life!AT61,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS61/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS61:AT61))/PTRM_Life!AU61,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS61/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS61:AU61))/PTRM_Life!AV61,0)","v":3.834495901669227E-2},{"$f":"IFERROR((PTRM_ORAB!AS61/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS61:AV61))/PTRM_Life!AW61,0)","v":3.834495901669227E-2},{"$f":"IFERROR((PTRM_ORAB!AX61/Outcomes!AW81)/PTRM_Life!AX61,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX61/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX61:AX61))/PTRM_Life!AY61,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX61/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX61:AY61))/PTRM_Life!AZ61,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((PTRM_ORAB!AX61/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX61:AZ61))/PTRM_Life!BA61,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX61/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX61:BA61))/PTRM_Life!BB61,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E62:BB62)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70835999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N62/(PTRM_Capex!M51/PTRM_Capex!I51)/Outcomes!I81)/PTRM_Life!N62,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O62/Outcomes!N81)/PTRM_Life!O62,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O62/Outcomes!N81-SUM(PTRM_RealSLDepn!O62:O62))/PTRM_Life!P62,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O62/Outcomes!N81-SUM(PTRM_RealSLDepn!O62:P62))/PTRM_Life!Q62,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O62/Outcomes!N81-SUM(PTRM_RealSLDepn!O62:Q62))/PTRM_Life!R62,0)","v":3.4411987201474803},{"$f":"IFERROR((PTRM_ORAB!O62/Outcomes!N81-SUM(PTRM_RealSLDepn!O62:R62))/PTRM_Life!S62,0)","v":3.4411987201474803},{"$f":"IFERROR((PTRM_ORAB!T62/Outcomes!S81)/PTRM_Life!T62,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T62/Outcomes!S81-SUM(PTRM_RealSLDepn!T62:T62))/PTRM_Life!U62,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T62/Outcomes!S81-SUM(PTRM_RealSLDepn!T62:U62))/PTRM_Life!V62,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T62/Outcomes!S81-SUM(PTRM_RealSLDepn!T62:V62))/PTRM_Life!W62,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T62/Outcomes!S81-SUM(PTRM_RealSLDepn!T62:W62))/PTRM_Life!X62,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!Y62/Outcomes!X81)/PTRM_Life!Y62,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y62/Outcomes!X81-SUM(PTRM_RealSLDepn!Y62:Y62))/PTRM_Life!Z62,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y62/Outcomes!X81-SUM(PTRM_RealSLDepn!Y62:Z62))/PTRM_Life!AA62,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y62/Outcomes!X81-SUM(PTRM_RealSLDepn!Y62:AA62))/PTRM_Life!AB62,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y62/Outcomes!X81-SUM(PTRM_RealSLDepn!Y62:AB62))/PTRM_Life!AC62,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!AD62/Outcomes!AC81)/PTRM_Life!AD62,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD62/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD62:AD62))/PTRM_Life!AE62,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD62/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD62:AE62))/PTRM_Life!AF62,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD62/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD62:AF62))/PTRM_Life!AG62,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD62/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD62:AG62))/PTRM_Life!AH62,0)","v":3.4606023148314788},{"$f":"IFERROR((PTRM_ORAB!AI62/Outcomes!AH81)/PTRM_Life!AI62,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI62/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI62:AI62))/PTRM_Life!AJ62,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI62/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI62:AJ62))/PTRM_Life!AK62,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI62/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI62:AK62))/PTRM_Life!AL62,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI62/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI62:AL62))/PTRM_Life!AM62,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AN62/Outcomes!AM81)/PTRM_Life!AN62,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN62/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN62:AN62))/PTRM_Life!AO62,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN62/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN62:AO62))/PTRM_Life!AP62,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN62/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN62:AP62))/PTRM_Life!AQ62,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN62/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN62:AQ62))/PTRM_Life!AR62,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS62/Outcomes!AR81)/PTRM_Life!AS62,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS62/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS62:AS62))/PTRM_Life!AT62,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS62/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS62:AT62))/PTRM_Life!AU62,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS62/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS62:AU62))/PTRM_Life!AV62,0)","v":4.386097050971402E-2},{"$f":"IFERROR((PTRM_ORAB!AS62/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS62:AV62))/PTRM_Life!AW62,0)","v":4.386097050971402E-2},{"$f":"IFERROR((PTRM_ORAB!AX62/Outcomes!AW81)/PTRM_Life!AX62,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX62/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX62:AX62))/PTRM_Life!AY62,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX62/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX62:AY62))/PTRM_Life!AZ62,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX62/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX62:AZ62))/PTRM_Life!BA62,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((PTRM_ORAB!AX62/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX62:BA62))/PTRM_Life!BB62,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E63:BB63)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O63/Outcomes!N81)/PTRM_Life!O63,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O63/Outcomes!N81-SUM(PTRM_RealSLDepn!O63:O63))/PTRM_Life!P63,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O63/Outcomes!N81-SUM(PTRM_RealSLDepn!O63:P63))/PTRM_Life!Q63,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O63/Outcomes!N81-SUM(PTRM_RealSLDepn!O63:Q63))/PTRM_Life!R63,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O63/Outcomes!N81-SUM(PTRM_RealSLDepn!O63:R63))/PTRM_Life!S63,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!T63/Outcomes!S81)/PTRM_Life!T63,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T63/Outcomes!S81-SUM(PTRM_RealSLDepn!T63:T63))/PTRM_Life!U63,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T63/Outcomes!S81-SUM(PTRM_RealSLDepn!T63:U63))/PTRM_Life!V63,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T63/Outcomes!S81-SUM(PTRM_RealSLDepn!T63:V63))/PTRM_Life!W63,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T63/Outcomes!S81-SUM(PTRM_RealSLDepn!T63:W63))/PTRM_Life!X63,0)","v":3.4310029411565508},{"$f":"IFERROR((PTRM_ORAB!Y63/Outcomes!X81)/PTRM_Life!Y63,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!Y63/Outcomes!X81-SUM(PTRM_RealSLDepn!Y63:Y63))/PTRM_Life!Z63,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!Y63/Outcomes!X81-SUM(PTRM_RealSLDepn!Y63:Z63))/PTRM_Life!AA63,0)","v":3.420731109158611},{"$f":"IFERROR((PTRM_ORAB!Y63/Outcomes!X81-SUM(PTRM_RealSLDepn!Y63:AA63))/PTRM_Life!AB63,0)","v":3.420731109158611},{"$f":"IFERROR((PTRM_ORAB!Y63/Outcomes!X81-SUM(PTRM_RealSLDepn!Y63:AB63))/PTRM_Life!AC63,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!AD63/Outcomes!AC81)/PTRM_Life!AD63,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD63/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD63:AD63))/PTRM_Life!AE63,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD63/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD63:AE63))/PTRM_Life!AF63,0)","v":3.4267061032507922},{"$f":"IFERROR((PTRM_ORAB!AD63/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD63:AF63))/PTRM_Life!AG63,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD63/Outcomes!AC81-SUM(PTRM_RealSLDepn!AD63:AG63))/PTRM_Life!AH63,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AI63/Outcomes!AH81)/PTRM_Life!AI63,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AI63/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI63:AI63))/PTRM_Life!AJ63,0)","v":3.4388706106744085},{"$f":"IFERROR((PTRM_ORAB!AI63/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI63:AJ63))/PTRM_Life!AK63,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AI63/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI63:AK63))/PTRM_Life!AL63,0)","v":3.4388706106744076},{"$f":"IFERROR((PTRM_ORAB!AI63/Outcomes!AH81-SUM(PTRM_RealSLDepn!AI63:AL63))/PTRM_Life!AM63,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AN63/Outcomes!AM81)/PTRM_Life!AN63,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN63/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN63:AN63))/PTRM_Life!AO63,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN63/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN63:AO63))/PTRM_Life!AP63,0)","v":3.4351718133841556},{"$f":"IFERROR((PTRM_ORAB!AN63/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN63:AP63))/PTRM_Life!AQ63,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN63/Outcomes!AM81-SUM(PTRM_RealSLDepn!AN63:AQ63))/PTRM_Life!AR63,0)","v":3.4351718133841551},{"$f":"IFERROR((PTRM_ORAB!AS63/Outcomes!AR81)/PTRM_Life!AS63,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS63/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS63:AS63))/PTRM_Life!AT63,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS63/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS63:AT63))/PTRM_Life!AU63,0)","v":5.266509414161364E-2},{"$f":"IFERROR((PTRM_ORAB!AS63/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS63:AU63))/PTRM_Life!AV63,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS63/Outcomes!AR81-SUM(PTRM_RealSLDepn!AS63:AV63))/PTRM_Life!AW63,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((PTRM_ORAB!AX63/Outcomes!AW81)/PTRM_Life!AX63,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX63/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX63:AX63))/PTRM_Life!AY63,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX63/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX63:AY63))/PTRM_Life!AZ63,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX63/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX63:AZ63))/PTRM_Life!BA63,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((PTRM_ORAB!AX63/Outcomes!AW81-SUM(PTRM_RealSLDepn!AX63:BA63))/PTRM_Life!BB63,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,51.871018886363991,55.361411453192801,58.834169487795563,62.347080217411801,65.79075551106304,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.96350134088523,69.96350134088523,69.963501340885216,69.963501340885216,69.96350134088523,69.613712936342083,69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]
[]
[]
["Approach D"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E71:BB71)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((PTRM_ORAB!E71/PTRM_Capex!D69)/PTRM_Life!E71,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E71/PTRM_Capex!D69-SUM(PTRM_RealSLDepn!E71:E71))/PTRM_Life!F71,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E71/PTRM_Capex!D69-SUM(PTRM_RealSLDepn!E71:F71))/PTRM_Life!G71,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E71/PTRM_Capex!D69-SUM(PTRM_RealSLDepn!E71:G71))/PTRM_Life!H71,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E71/PTRM_Capex!D69-SUM(PTRM_RealSLDepn!E71:H71))/PTRM_Life!I71,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J71/Outcomes!I114)/PTRM_Life!J71,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J71/Outcomes!I114-SUM(PTRM_RealSLDepn!J71:J71))/PTRM_Life!K71,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J71/Outcomes!I114-SUM(PTRM_RealSLDepn!J71:K71))/PTRM_Life!L71,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J71/Outcomes!I114-SUM(PTRM_RealSLDepn!J71:L71))/PTRM_Life!M71,0)","v":34.596201772429843},{"$f":"IFERROR((PTRM_ORAB!J71/Outcomes!I114-SUM(PTRM_RealSLDepn!J71:M71))/PTRM_Life!N71,0)","v":34.596201772429836},{"$f":"IFERROR((PTRM_ORAB!O71/Outcomes!N114)/PTRM_Life!O71,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O71/Outcomes!N114-SUM(PTRM_RealSLDepn!O71:O71))/PTRM_Life!P71,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O71/Outcomes!N114-SUM(PTRM_RealSLDepn!O71:P71))/PTRM_Life!Q71,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O71/Outcomes!N114-SUM(PTRM_RealSLDepn!O71:Q71))/PTRM_Life!R71,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!O71/Outcomes!N114-SUM(PTRM_RealSLDepn!O71:R71))/PTRM_Life!S71,0)","v":34.681430920854524},{"$f":"IFERROR((PTRM_ORAB!T71/Outcomes!S114)/PTRM_Life!T71,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T71/Outcomes!S114-SUM(PTRM_RealSLDepn!T71:T71))/PTRM_Life!U71,0)","v":35.066165090170934},{"$f":"IFERROR((PTRM_ORAB!T71/Outcomes!S114-SUM(PTRM_RealSLDepn!T71:U71))/PTRM_Life!V71,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T71/Outcomes!S114-SUM(PTRM_RealSLDepn!T71:V71))/PTRM_Life!W71,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!T71/Outcomes!S114-SUM(PTRM_RealSLDepn!T71:W71))/PTRM_Life!X71,0)","v":35.066165090170927},{"$f":"IFERROR((PTRM_ORAB!Y71/Outcomes!X114)/PTRM_Life!Y71,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y71/Outcomes!X114-SUM(PTRM_RealSLDepn!Y71:Y71))/PTRM_Life!Z71,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y71/Outcomes!X114-SUM(PTRM_RealSLDepn!Y71:Z71))/PTRM_Life!AA71,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y71/Outcomes!X114-SUM(PTRM_RealSLDepn!Y71:AA71))/PTRM_Life!AB71,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!Y71/Outcomes!X114-SUM(PTRM_RealSLDepn!Y71:AB71))/PTRM_Life!AC71,0)","v":34.856200970176978},{"$f":"IFERROR((PTRM_ORAB!AD71/Outcomes!AC114)/PTRM_Life!AD71,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD71/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD71:AD71))/PTRM_Life!AE71,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD71/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD71:AE71))/PTRM_Life!AF71,0)","v":35.038851042538774},{"$f":"IFERROR((PTRM_ORAB!AD71/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD71:AF71))/PTRM_Life!AG71,0)","v":35.038851042538781},{"$f":"IFERROR((PTRM_ORAB!AD71/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD71:AG71))/PTRM_Life!AH71,0)","v":35.038851042538766},{"$f":"IFERROR((PTRM_ORAB!AI71/Outcomes!AH114)/PTRM_Life!AI71,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI71/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI71:AI71))/PTRM_Life!AJ71,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI71/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI71:AJ71))/PTRM_Life!AK71,0)","v":0.24876972274780115},{"$f":"IFERROR((PTRM_ORAB!AI71/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI71:AK71))/PTRM_Life!AL71,0)","v":0.24876972274780113},{"$f":"IFERROR((PTRM_ORAB!AI71/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI71:AL71))/PTRM_Life!AM71,0)","v":0.24876972274780118},{"$f":"IFERROR((PTRM_ORAB!AN71/Outcomes!AM114)/PTRM_Life!AN71,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN71/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN71:AN71))/PTRM_Life!AO71,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN71/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN71:AO71))/PTRM_Life!AP71,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((PTRM_ORAB!AN71/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN71:AP71))/PTRM_Life!AQ71,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((PTRM_ORAB!AN71/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN71:AQ71))/PTRM_Life!AR71,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((PTRM_ORAB!AS71/Outcomes!AR114)/PTRM_Life!AS71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS71/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS71:AS71))/PTRM_Life!AT71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS71/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS71:AT71))/PTRM_Life!AU71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS71/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS71:AU71))/PTRM_Life!AV71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AS71/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS71:AV71))/PTRM_Life!AW71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((PTRM_ORAB!AX71/Outcomes!AW114)/PTRM_Life!AX71,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX71/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX71:AX71))/PTRM_Life!AY71,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX71/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX71:AY71))/PTRM_Life!AZ71,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX71/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX71:AZ71))/PTRM_Life!BA71,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX71/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX71:BA71))/PTRM_Life!BB71,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E72:BB72)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.94369000000000003},null,null,{"$f":"IFERROR((PTRM_ORAB!F72/PTRM_Capex!E69)/PTRM_Life!F72,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F72/PTRM_Capex!E69-SUM(PTRM_RealSLDepn!F72:F72))/PTRM_Life!G72,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F72/PTRM_Capex!E69-SUM(PTRM_RealSLDepn!F72:G72))/PTRM_Life!H72,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F72/PTRM_Capex!E69-SUM(PTRM_RealSLDepn!F72:H72))/PTRM_Life!I72,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J72/Outcomes!I114)/PTRM_Life!J72,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J72/Outcomes!I114-SUM(PTRM_RealSLDepn!J72:J72))/PTRM_Life!K72,0)","v":3.4436285580034625},{"$f":"IFERROR((PTRM_ORAB!J72/Outcomes!I114-SUM(PTRM_RealSLDepn!J72:K72))/PTRM_Life!L72,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J72/Outcomes!I114-SUM(PTRM_RealSLDepn!J72:L72))/PTRM_Life!M72,0)","v":3.4436285580034629},{"$f":"IFERROR((PTRM_ORAB!J72/Outcomes!I114-SUM(PTRM_RealSLDepn!J72:M72))/PTRM_Life!N72,0)","v":3.4436285580034625},{"$f":"IFERROR((PTRM_ORAB!O72/Outcomes!N114)/PTRM_Life!O72,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O72/Outcomes!N114-SUM(PTRM_RealSLDepn!O72:O72))/PTRM_Life!P72,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O72/Outcomes!N114-SUM(PTRM_RealSLDepn!O72:P72))/PTRM_Life!Q72,0)","v":3.4517080997547622},{"$f":"IFERROR((PTRM_ORAB!O72/Outcomes!N114-SUM(PTRM_RealSLDepn!O72:Q72))/PTRM_Life!R72,0)","v":3.4517080997547618},{"$f":"IFERROR((PTRM_ORAB!O72/Outcomes!N114-SUM(PTRM_RealSLDepn!O72:R72))/PTRM_Life!S72,0)","v":3.4517080997547622},{"$f":"IFERROR((PTRM_ORAB!T72/Outcomes!S114)/PTRM_Life!T72,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T72/Outcomes!S114-SUM(PTRM_RealSLDepn!T72:T72))/PTRM_Life!U72,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T72/Outcomes!S114-SUM(PTRM_RealSLDepn!T72:U72))/PTRM_Life!V72,0)","v":3.4876060035434739},{"$f":"IFERROR((PTRM_ORAB!T72/Outcomes!S114-SUM(PTRM_RealSLDepn!T72:V72))/PTRM_Life!W72,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!T72/Outcomes!S114-SUM(PTRM_RealSLDepn!T72:W72))/PTRM_Life!X72,0)","v":3.4876060035434744},{"$f":"IFERROR((PTRM_ORAB!Y72/Outcomes!X114)/PTRM_Life!Y72,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y72/Outcomes!X114-SUM(PTRM_RealSLDepn!Y72:Y72))/PTRM_Life!Z72,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y72/Outcomes!X114-SUM(PTRM_RealSLDepn!Y72:Z72))/PTRM_Life!AA72,0)","v":3.4686218365982788},{"$f":"IFERROR((PTRM_ORAB!Y72/Outcomes!X114-SUM(PTRM_RealSLDepn!Y72:AA72))/PTRM_Life!AB72,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!Y72/Outcomes!X114-SUM(PTRM_RealSLDepn!Y72:AB72))/PTRM_Life!AC72,0)","v":3.4686218365982784},{"$f":"IFERROR((PTRM_ORAB!AD72/Outcomes!AC114)/PTRM_Life!AD72,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD72/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD72:AD72))/PTRM_Life!AE72,0)","v":3.4837684487700136},{"$f":"IFERROR((PTRM_ORAB!AD72/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD72:AE72))/PTRM_Life!AF72,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD72/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD72:AF72))/PTRM_Life!AG72,0)","v":3.483768448770014},{"$f":"IFERROR((PTRM_ORAB!AD72/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD72:AG72))/PTRM_Life!AH72,0)","v":3.4837684487700136},{"$f":"IFERROR((PTRM_ORAB!AI72/Outcomes!AH114)/PTRM_Life!AI72,0)","v":3.6074391864414457},{"$f":"IFERROR((PTRM_ORAB!AI72/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI72:AI72))/PTRM_Life!AJ72,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI72/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI72:AJ72))/PTRM_Life!AK72,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI72/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI72:AK72))/PTRM_Life!AL72,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI72/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI72:AL72))/PTRM_Life!AM72,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN72/Outcomes!AM114)/PTRM_Life!AN72,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN72/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN72:AN72))/PTRM_Life!AO72,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN72/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN72:AO72))/PTRM_Life!AP72,0)","v":4.256140231895951E-4},{"$f":"IFERROR((PTRM_ORAB!AN72/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN72:AP72))/PTRM_Life!AQ72,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((PTRM_ORAB!AN72/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN72:AQ72))/PTRM_Life!AR72,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((PTRM_ORAB!AS72/Outcomes!AR114)/PTRM_Life!AS72,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS72/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS72:AS72))/PTRM_Life!AT72,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS72/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS72:AT72))/PTRM_Life!AU72,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((PTRM_ORAB!AS72/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS72:AU72))/PTRM_Life!AV72,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((PTRM_ORAB!AS72/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS72:AV72))/PTRM_Life!AW72,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((PTRM_ORAB!AX72/Outcomes!AW114)/PTRM_Life!AX72,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX72/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX72:AX72))/PTRM_Life!AY72,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX72/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX72:AY72))/PTRM_Life!AZ72,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((PTRM_ORAB!AX72/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX72:AZ72))/PTRM_Life!BA72,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((PTRM_ORAB!AX72/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX72:BA72))/PTRM_Life!BB72,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E73:BB73)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.41177000000000002},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G73/PTRM_Capex!F69)/PTRM_Life!G73,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G73/PTRM_Capex!F69-SUM(PTRM_RealSLDepn!G73:G73))/PTRM_Life!H73,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G73/PTRM_Capex!F69-SUM(PTRM_RealSLDepn!G73:H73))/PTRM_Life!I73,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J73/Outcomes!I114)/PTRM_Life!J73,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J73/Outcomes!I114-SUM(PTRM_RealSLDepn!J73:J73))/PTRM_Life!K73,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J73/Outcomes!I114-SUM(PTRM_RealSLDepn!J73:K73))/PTRM_Life!L73,0)","v":3.4874007848031745},{"$f":"IFERROR((PTRM_ORAB!J73/Outcomes!I114-SUM(PTRM_RealSLDepn!J73:L73))/PTRM_Life!M73,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!J73/Outcomes!I114-SUM(PTRM_RealSLDepn!J73:M73))/PTRM_Life!N73,0)","v":3.4874007848031741},{"$f":"IFERROR((PTRM_ORAB!O73/Outcomes!N114)/PTRM_Life!O73,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!O73/Outcomes!N114-SUM(PTRM_RealSLDepn!O73:O73))/PTRM_Life!P73,0)","v":3.4952111061647098},{"$f":"IFERROR((PTRM_ORAB!O73/Outcomes!N114-SUM(PTRM_RealSLDepn!O73:P73))/PTRM_Life!Q73,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!O73/Outcomes!N114-SUM(PTRM_RealSLDepn!O73:Q73))/PTRM_Life!R73,0)","v":3.4952111061647106},{"$f":"IFERROR((PTRM_ORAB!O73/Outcomes!N114-SUM(PTRM_RealSLDepn!O73:R73))/PTRM_Life!S73,0)","v":3.4952111061647102},{"$f":"IFERROR((PTRM_ORAB!T73/Outcomes!S114)/PTRM_Life!T73,0)","v":3.5294231878721796},{"$f":"IFERROR((PTRM_ORAB!T73/Outcomes!S114-SUM(PTRM_RealSLDepn!T73:T73))/PTRM_Life!U73,0)","v":3.5294231878721796},{"$f":"IFERROR((PTRM_ORAB!T73/Outcomes!S114-SUM(PTRM_RealSLDepn!T73:U73))/PTRM_Life!V73,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!T73/Outcomes!S114-SUM(PTRM_RealSLDepn!T73:V73))/PTRM_Life!W73,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!T73/Outcomes!S114-SUM(PTRM_RealSLDepn!T73:W73))/PTRM_Life!X73,0)","v":3.52942318787218},{"$f":"IFERROR((PTRM_ORAB!Y73/Outcomes!X114)/PTRM_Life!Y73,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y73/Outcomes!X114-SUM(PTRM_RealSLDepn!Y73:Y73))/PTRM_Life!Z73,0)","v":3.5118123790905957},{"$f":"IFERROR((PTRM_ORAB!Y73/Outcomes!X114-SUM(PTRM_RealSLDepn!Y73:Z73))/PTRM_Life!AA73,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y73/Outcomes!X114-SUM(PTRM_RealSLDepn!Y73:AA73))/PTRM_Life!AB73,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!Y73/Outcomes!X114-SUM(PTRM_RealSLDepn!Y73:AB73))/PTRM_Life!AC73,0)","v":3.5118123790905962},{"$f":"IFERROR((PTRM_ORAB!AD73/Outcomes!AC114)/PTRM_Life!AD73,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD73/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD73:AD73))/PTRM_Life!AE73,0)","v":3.5249568487219158},{"$f":"IFERROR((PTRM_ORAB!AD73/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD73:AE73))/PTRM_Life!AF73,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD73/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD73:AF73))/PTRM_Life!AG73,0)","v":3.5249568487219163},{"$f":"IFERROR((PTRM_ORAB!AD73/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD73:AG73))/PTRM_Life!AH73,0)","v":3.5249568487219158},{"$f":"IFERROR((PTRM_ORAB!AI73/Outcomes!AH114)/PTRM_Life!AI73,0)","v":3.5875232936725419},{"$f":"IFERROR((PTRM_ORAB!AI73/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI73:AI73))/PTRM_Life!AJ73,0)","v":3.5875232936725419},{"$f":"IFERROR((PTRM_ORAB!AI73/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI73:AJ73))/PTRM_Life!AK73,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI73/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI73:AK73))/PTRM_Life!AL73,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI73/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI73:AL73))/PTRM_Life!AM73,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN73/Outcomes!AM114)/PTRM_Life!AN73,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN73/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN73:AN73))/PTRM_Life!AO73,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN73/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN73:AO73))/PTRM_Life!AP73,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((PTRM_ORAB!AN73/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN73:AP73))/PTRM_Life!AQ73,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((PTRM_ORAB!AN73/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN73:AQ73))/PTRM_Life!AR73,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((PTRM_ORAB!AS73/Outcomes!AR114)/PTRM_Life!AS73,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS73/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS73:AS73))/PTRM_Life!AT73,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS73/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS73:AT73))/PTRM_Life!AU73,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((PTRM_ORAB!AS73/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS73:AU73))/PTRM_Life!AV73,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((PTRM_ORAB!AS73/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS73:AV73))/PTRM_Life!AW73,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((PTRM_ORAB!AX73/Outcomes!AW114)/PTRM_Life!AX73,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX73/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX73:AX73))/PTRM_Life!AY73,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX73/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX73:AY73))/PTRM_Life!AZ73,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((PTRM_ORAB!AX73/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX73:AZ73))/PTRM_Life!BA73,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((PTRM_ORAB!AX73/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX73:BA73))/PTRM_Life!BB73,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E74:BB74)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.75904000000000005},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H74/PTRM_Capex!G69)/PTRM_Life!H74,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H74/PTRM_Capex!G69-SUM(PTRM_RealSLDepn!H74:H74))/PTRM_Life!I74,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J74/Outcomes!I114)/PTRM_Life!J74,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J74/Outcomes!I114-SUM(PTRM_RealSLDepn!J74:J74))/PTRM_Life!K74,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J74/Outcomes!I114-SUM(PTRM_RealSLDepn!J74:K74))/PTRM_Life!L74,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J74/Outcomes!I114-SUM(PTRM_RealSLDepn!J74:L74))/PTRM_Life!M74,0)","v":3.4476691677822311},{"$f":"IFERROR((PTRM_ORAB!J74/Outcomes!I114-SUM(PTRM_RealSLDepn!J74:M74))/PTRM_Life!N74,0)","v":3.4476691677822315},{"$f":"IFERROR((PTRM_ORAB!O74/Outcomes!N114)/PTRM_Life!O74,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O74/Outcomes!N114-SUM(PTRM_RealSLDepn!O74:O74))/PTRM_Life!P74,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O74/Outcomes!N114-SUM(PTRM_RealSLDepn!O74:P74))/PTRM_Life!Q74,0)","v":3.4550547965171785},{"$f":"IFERROR((PTRM_ORAB!O74/Outcomes!N114-SUM(PTRM_RealSLDepn!O74:Q74))/PTRM_Life!R74,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!O74/Outcomes!N114-SUM(PTRM_RealSLDepn!O74:R74))/PTRM_Life!S74,0)","v":3.4550547965171789},{"$f":"IFERROR((PTRM_ORAB!T74/Outcomes!S114)/PTRM_Life!T74,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T74/Outcomes!S114-SUM(PTRM_RealSLDepn!T74:T74))/PTRM_Life!U74,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T74/Outcomes!S114-SUM(PTRM_RealSLDepn!T74:U74))/PTRM_Life!V74,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T74/Outcomes!S114-SUM(PTRM_RealSLDepn!T74:V74))/PTRM_Life!W74,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!T74/Outcomes!S114-SUM(PTRM_RealSLDepn!T74:W74))/PTRM_Life!X74,0)","v":3.486994982801932},{"$f":"IFERROR((PTRM_ORAB!Y74/Outcomes!X114)/PTRM_Life!Y74,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y74/Outcomes!X114-SUM(PTRM_RealSLDepn!Y74:Y74))/PTRM_Life!Z74,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y74/Outcomes!X114-SUM(PTRM_RealSLDepn!Y74:Z74))/PTRM_Life!AA74,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!Y74/Outcomes!X114-SUM(PTRM_RealSLDepn!Y74:AA74))/PTRM_Life!AB74,0)","v":3.4709342712188951},{"$f":"IFERROR((PTRM_ORAB!Y74/Outcomes!X114-SUM(PTRM_RealSLDepn!Y74:AB74))/PTRM_Life!AC74,0)","v":3.4709342712188946},{"$f":"IFERROR((PTRM_ORAB!AD74/Outcomes!AC114)/PTRM_Life!AD74,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD74/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD74:AD74))/PTRM_Life!AE74,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD74/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD74:AE74))/PTRM_Life!AF74,0)","v":3.4823018037194884},{"$f":"IFERROR((PTRM_ORAB!AD74/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD74:AF74))/PTRM_Life!AG74,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AD74/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD74:AG74))/PTRM_Life!AH74,0)","v":3.4823018037194879},{"$f":"IFERROR((PTRM_ORAB!AI74/Outcomes!AH114)/PTRM_Life!AI74,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI74/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI74:AI74))/PTRM_Life!AJ74,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI74/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI74:AJ74))/PTRM_Life!AK74,0)","v":3.5235080280704576},{"$f":"IFERROR((PTRM_ORAB!AI74/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI74:AK74))/PTRM_Life!AL74,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI74/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI74:AL74))/PTRM_Life!AM74,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN74/Outcomes!AM114)/PTRM_Life!AN74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN74/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN74:AN74))/PTRM_Life!AO74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN74/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN74:AO74))/PTRM_Life!AP74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN74/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN74:AP74))/PTRM_Life!AQ74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AN74/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN74:AQ74))/PTRM_Life!AR74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((PTRM_ORAB!AS74/Outcomes!AR114)/PTRM_Life!AS74,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS74/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS74:AS74))/PTRM_Life!AT74,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS74/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS74:AT74))/PTRM_Life!AU74,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((PTRM_ORAB!AS74/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS74:AU74))/PTRM_Life!AV74,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((PTRM_ORAB!AS74/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS74:AV74))/PTRM_Life!AW74,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((PTRM_ORAB!AX74/Outcomes!AW114)/PTRM_Life!AX74,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX74/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX74:AX74))/PTRM_Life!AY74,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX74/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX74:AY74))/PTRM_Life!AZ74,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((PTRM_ORAB!AX74/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX74:AZ74))/PTRM_Life!BA74,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((PTRM_ORAB!AX74/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX74:BA74))/PTRM_Life!BB74,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E75:BB75)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.79857},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I75/PTRM_Capex!H69)/PTRM_Life!I75,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J75/Outcomes!I114)/PTRM_Life!J75,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J75/Outcomes!I114-SUM(PTRM_RealSLDepn!J75:J75))/PTRM_Life!K75,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J75/Outcomes!I114-SUM(PTRM_RealSLDepn!J75:K75))/PTRM_Life!L75,0)","v":3.4482023027363802},{"$f":"IFERROR((PTRM_ORAB!J75/Outcomes!I114-SUM(PTRM_RealSLDepn!J75:L75))/PTRM_Life!M75,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!J75/Outcomes!I114-SUM(PTRM_RealSLDepn!J75:M75))/PTRM_Life!N75,0)","v":3.4482023027363806},{"$f":"IFERROR((PTRM_ORAB!O75/Outcomes!N114)/PTRM_Life!O75,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O75/Outcomes!N114-SUM(PTRM_RealSLDepn!O75:O75))/PTRM_Life!P75,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O75/Outcomes!N114-SUM(PTRM_RealSLDepn!O75:P75))/PTRM_Life!Q75,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O75/Outcomes!N114-SUM(PTRM_RealSLDepn!O75:Q75))/PTRM_Life!R75,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!O75/Outcomes!N114-SUM(PTRM_RealSLDepn!O75:R75))/PTRM_Life!S75,0)","v":3.4552812914403859},{"$f":"IFERROR((PTRM_ORAB!T75/Outcomes!S114)/PTRM_Life!T75,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T75/Outcomes!S114-SUM(PTRM_RealSLDepn!T75:T75))/PTRM_Life!U75,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T75/Outcomes!S114-SUM(PTRM_RealSLDepn!T75:U75))/PTRM_Life!V75,0)","v":3.4855423989155079},{"$f":"IFERROR((PTRM_ORAB!T75/Outcomes!S114-SUM(PTRM_RealSLDepn!T75:V75))/PTRM_Life!W75,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!T75/Outcomes!S114-SUM(PTRM_RealSLDepn!T75:W75))/PTRM_Life!X75,0)","v":3.4855423989155074},{"$f":"IFERROR((PTRM_ORAB!Y75/Outcomes!X114)/PTRM_Life!Y75,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y75/Outcomes!X114-SUM(PTRM_RealSLDepn!Y75:Y75))/PTRM_Life!Z75,0)","v":3.470635093568438},{"$f":"IFERROR((PTRM_ORAB!Y75/Outcomes!X114-SUM(PTRM_RealSLDepn!Y75:Z75))/PTRM_Life!AA75,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y75/Outcomes!X114-SUM(PTRM_RealSLDepn!Y75:AA75))/PTRM_Life!AB75,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!Y75/Outcomes!X114-SUM(PTRM_RealSLDepn!Y75:AB75))/PTRM_Life!AC75,0)","v":3.4706350935684385},{"$f":"IFERROR((PTRM_ORAB!AD75/Outcomes!AC114)/PTRM_Life!AD75,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD75/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD75:AD75))/PTRM_Life!AE75,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD75/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD75:AE75))/PTRM_Life!AF75,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD75/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD75:AF75))/PTRM_Life!AG75,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AD75/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD75:AG75))/PTRM_Life!AH75,0)","v":3.4807386959458491},{"$f":"IFERROR((PTRM_ORAB!AI75/Outcomes!AH114)/PTRM_Life!AI75,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI75/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI75:AI75))/PTRM_Life!AJ75,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI75/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI75:AJ75))/PTRM_Life!AK75,0)","v":3.5116294919688378},{"$f":"IFERROR((PTRM_ORAB!AI75/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI75:AK75))/PTRM_Life!AL75,0)","v":3.5116294919688382},{"$f":"IFERROR((PTRM_ORAB!AI75/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI75:AL75))/PTRM_Life!AM75,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN75/Outcomes!AM114)/PTRM_Life!AN75,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN75/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN75:AN75))/PTRM_Life!AO75,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN75/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN75:AO75))/PTRM_Life!AP75,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((PTRM_ORAB!AN75/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN75:AP75))/PTRM_Life!AQ75,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((PTRM_ORAB!AN75/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN75:AQ75))/PTRM_Life!AR75,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((PTRM_ORAB!AS75/Outcomes!AR114)/PTRM_Life!AS75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS75/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS75:AS75))/PTRM_Life!AT75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS75/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS75:AT75))/PTRM_Life!AU75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS75/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS75:AU75))/PTRM_Life!AV75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AS75/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS75:AV75))/PTRM_Life!AW75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((PTRM_ORAB!AX75/Outcomes!AW114)/PTRM_Life!AX75,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((PTRM_ORAB!AX75/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX75:AX75))/PTRM_Life!AY75,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((PTRM_ORAB!AX75/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX75:AY75))/PTRM_Life!AZ75,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((PTRM_ORAB!AX75/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX75:AZ75))/PTRM_Life!BA75,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((PTRM_ORAB!AX75/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX75:BA75))/PTRM_Life!BB75,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E76:BB76)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J76/Outcomes!I114)/PTRM_Life!J76,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J76/Outcomes!I114-SUM(PTRM_RealSLDepn!J76:J76))/PTRM_Life!K76,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J76/Outcomes!I114-SUM(PTRM_RealSLDepn!J76:K76))/PTRM_Life!L76,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J76/Outcomes!I114-SUM(PTRM_RealSLDepn!J76:L76))/PTRM_Life!M76,0)","v":3.4479163006089038},{"$f":"IFERROR((PTRM_ORAB!J76/Outcomes!I114-SUM(PTRM_RealSLDepn!J76:M76))/PTRM_Life!N76,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O76/Outcomes!N114)/PTRM_Life!O76,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O76/Outcomes!N114-SUM(PTRM_RealSLDepn!O76:O76))/PTRM_Life!P76,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O76/Outcomes!N114-SUM(PTRM_RealSLDepn!O76:P76))/PTRM_Life!Q76,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O76/Outcomes!N114-SUM(PTRM_RealSLDepn!O76:Q76))/PTRM_Life!R76,0)","v":3.454711566102461},{"$f":"IFERROR((PTRM_ORAB!O76/Outcomes!N114-SUM(PTRM_RealSLDepn!O76:R76))/PTRM_Life!S76,0)","v":3.4547115661024614},{"$f":"IFERROR((PTRM_ORAB!T76/Outcomes!S114)/PTRM_Life!T76,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T76/Outcomes!S114-SUM(PTRM_RealSLDepn!T76:T76))/PTRM_Life!U76,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T76/Outcomes!S114-SUM(PTRM_RealSLDepn!T76:U76))/PTRM_Life!V76,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T76/Outcomes!S114-SUM(PTRM_RealSLDepn!T76:V76))/PTRM_Life!W76,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!T76/Outcomes!S114-SUM(PTRM_RealSLDepn!T76:W76))/PTRM_Life!X76,0)","v":3.4834548780705878},{"$f":"IFERROR((PTRM_ORAB!Y76/Outcomes!X114)/PTRM_Life!Y76,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y76/Outcomes!X114-SUM(PTRM_RealSLDepn!Y76:Y76))/PTRM_Life!Z76,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y76/Outcomes!X114-SUM(PTRM_RealSLDepn!Y76:Z76))/PTRM_Life!AA76,0)","v":3.469549725983919},{"$f":"IFERROR((PTRM_ORAB!Y76/Outcomes!X114-SUM(PTRM_RealSLDepn!Y76:AA76))/PTRM_Life!AB76,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!Y76/Outcomes!X114-SUM(PTRM_RealSLDepn!Y76:AB76))/PTRM_Life!AC76,0)","v":3.4695497259839185},{"$f":"IFERROR((PTRM_ORAB!AD76/Outcomes!AC114)/PTRM_Life!AD76,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD76/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD76:AD76))/PTRM_Life!AE76,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD76/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD76:AE76))/PTRM_Life!AF76,0)","v":3.4786401244047918},{"$f":"IFERROR((PTRM_ORAB!AD76/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD76:AF76))/PTRM_Life!AG76,0)","v":3.4786401244047913},{"$f":"IFERROR((PTRM_ORAB!AD76/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD76:AG76))/PTRM_Life!AH76,0)","v":3.4786401244047913},{"$f":"IFERROR((PTRM_ORAB!AI76/Outcomes!AH114)/PTRM_Life!AI76,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI76/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI76:AI76))/PTRM_Life!AJ76,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI76/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI76:AJ76))/PTRM_Life!AK76,0)","v":3.5033378617317639},{"$f":"IFERROR((PTRM_ORAB!AI76/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI76:AK76))/PTRM_Life!AL76,0)","v":3.5033378617317634},{"$f":"IFERROR((PTRM_ORAB!AI76/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI76:AL76))/PTRM_Life!AM76,0)","v":3.5033378617317634},{"$f":"IFERROR((PTRM_ORAB!AN76/Outcomes!AM114)/PTRM_Life!AN76,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN76/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN76:AN76))/PTRM_Life!AO76,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN76/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN76:AO76))/PTRM_Life!AP76,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((PTRM_ORAB!AN76/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN76:AP76))/PTRM_Life!AQ76,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((PTRM_ORAB!AN76/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN76:AQ76))/PTRM_Life!AR76,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((PTRM_ORAB!AS76/Outcomes!AR114)/PTRM_Life!AS76,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS76/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS76:AS76))/PTRM_Life!AT76,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS76/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS76:AT76))/PTRM_Life!AU76,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((PTRM_ORAB!AS76/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS76:AU76))/PTRM_Life!AV76,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((PTRM_ORAB!AS76/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS76:AV76))/PTRM_Life!AW76,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((PTRM_ORAB!AX76/Outcomes!AW114)/PTRM_Life!AX76,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX76/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX76:AX76))/PTRM_Life!AY76,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX76/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX76:AY76))/PTRM_Life!AZ76,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((PTRM_ORAB!AX76/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX76:AZ76))/PTRM_Life!BA76,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((PTRM_ORAB!AX76/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX76:BA76))/PTRM_Life!BB76,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E77:BB77)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.32919999999999999},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K77/(PTRM_Capex!J69/PTRM_Capex!I69)/(Outcomes!I114))/PTRM_Life!K77,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K77/(PTRM_Capex!J69/PTRM_Capex!I69)/(Outcomes!I114)-SUM(PTRM_RealSLDepn!K77:K77))/PTRM_Life!L77,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K77/(PTRM_Capex!J69/PTRM_Capex!I69)/(Outcomes!I114)-SUM(PTRM_RealSLDepn!K77:L77))/PTRM_Life!M77,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K77/(PTRM_Capex!J69/PTRM_Capex!I69)/(Outcomes!I114)-SUM(PTRM_RealSLDepn!K77:M77))/PTRM_Life!N77,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O77/Outcomes!N114)/PTRM_Life!O77,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O77/Outcomes!N114-SUM(PTRM_RealSLDepn!O77:O77))/PTRM_Life!P77,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O77/Outcomes!N114-SUM(PTRM_RealSLDepn!O77:P77))/PTRM_Life!Q77,0)","v":3.4805307858808976},{"$f":"IFERROR((PTRM_ORAB!O77/Outcomes!N114-SUM(PTRM_RealSLDepn!O77:Q77))/PTRM_Life!R77,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!O77/Outcomes!N114-SUM(PTRM_RealSLDepn!O77:R77))/PTRM_Life!S77,0)","v":3.4805307858808971},{"$f":"IFERROR((PTRM_ORAB!T77/Outcomes!S114)/PTRM_Life!T77,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T77/Outcomes!S114-SUM(PTRM_RealSLDepn!T77:T77))/PTRM_Life!U77,0)","v":3.5081099560825835},{"$f":"IFERROR((PTRM_ORAB!T77/Outcomes!S114-SUM(PTRM_RealSLDepn!T77:U77))/PTRM_Life!V77,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T77/Outcomes!S114-SUM(PTRM_RealSLDepn!T77:V77))/PTRM_Life!W77,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!T77/Outcomes!S114-SUM(PTRM_RealSLDepn!T77:W77))/PTRM_Life!X77,0)","v":3.508109956082583},{"$f":"IFERROR((PTRM_ORAB!Y77/Outcomes!X114)/PTRM_Life!Y77,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!Y77/Outcomes!X114-SUM(PTRM_RealSLDepn!Y77:Y77))/PTRM_Life!Z77,0)","v":3.4949816096787782},{"$f":"IFERROR((PTRM_ORAB!Y77/Outcomes!X114-SUM(PTRM_RealSLDepn!Y77:Z77))/PTRM_Life!AA77,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!Y77/Outcomes!X114-SUM(PTRM_RealSLDepn!Y77:AA77))/PTRM_Life!AB77,0)","v":3.4949816096787774},{"$f":"IFERROR((PTRM_ORAB!Y77/Outcomes!X114-SUM(PTRM_RealSLDepn!Y77:AB77))/PTRM_Life!AC77,0)","v":3.4949816096787778},{"$f":"IFERROR((PTRM_ORAB!AD77/Outcomes!AC114)/PTRM_Life!AD77,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD77/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD77:AD77))/PTRM_Life!AE77,0)","v":3.5033061835532457},{"$f":"IFERROR((PTRM_ORAB!AD77/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD77:AE77))/PTRM_Life!AF77,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD77/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD77:AF77))/PTRM_Life!AG77,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AD77/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD77:AG77))/PTRM_Life!AH77,0)","v":3.5033061835532453},{"$f":"IFERROR((PTRM_ORAB!AI77/Outcomes!AH114)/PTRM_Life!AI77,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI77/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI77:AI77))/PTRM_Life!AJ77,0)","v":3.5240335685856734},{"$f":"IFERROR((PTRM_ORAB!AI77/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI77:AJ77))/PTRM_Life!AK77,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI77/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI77:AK77))/PTRM_Life!AL77,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AI77/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI77:AL77))/PTRM_Life!AM77,0)","v":3.5240335685856738},{"$f":"IFERROR((PTRM_ORAB!AN77/Outcomes!AM114)/PTRM_Life!AN77,0)","v":3.5050815821780166},{"$f":"IFERROR((PTRM_ORAB!AN77/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN77:AN77))/PTRM_Life!AO77,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN77/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN77:AO77))/PTRM_Life!AP77,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN77/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN77:AP77))/PTRM_Life!AQ77,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN77/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN77:AQ77))/PTRM_Life!AR77,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS77/Outcomes!AR114)/PTRM_Life!AS77,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS77/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS77:AS77))/PTRM_Life!AT77,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS77/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS77:AT77))/PTRM_Life!AU77,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((PTRM_ORAB!AS77/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS77:AU77))/PTRM_Life!AV77,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((PTRM_ORAB!AS77/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS77:AV77))/PTRM_Life!AW77,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((PTRM_ORAB!AX77/Outcomes!AW114)/PTRM_Life!AX77,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX77/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX77:AX77))/PTRM_Life!AY77,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX77/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX77:AY77))/PTRM_Life!AZ77,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((PTRM_ORAB!AX77/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX77:AZ77))/PTRM_Life!BA77,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((PTRM_ORAB!AX77/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX77:BA77))/PTRM_Life!BB77,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E78:BB78)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.52034999999999998},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L78/(PTRM_Capex!K69/PTRM_Capex!I69)/(Outcomes!I114))/PTRM_Life!L78,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L78/(PTRM_Capex!K69/PTRM_Capex!I69)/(Outcomes!I114)-SUM(PTRM_RealSLDepn!L78:L78))/PTRM_Life!M78,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L78/(PTRM_Capex!K69/PTRM_Capex!I69)/(Outcomes!I114)-SUM(PTRM_RealSLDepn!L78:M78))/PTRM_Life!N78,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O78/Outcomes!N114)/PTRM_Life!O78,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O78/Outcomes!N114-SUM(PTRM_RealSLDepn!O78:O78))/PTRM_Life!P78,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O78/Outcomes!N114-SUM(PTRM_RealSLDepn!O78:P78))/PTRM_Life!Q78,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O78/Outcomes!N114-SUM(PTRM_RealSLDepn!O78:Q78))/PTRM_Life!R78,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!O78/Outcomes!N114-SUM(PTRM_RealSLDepn!O78:R78))/PTRM_Life!S78,0)","v":3.4685902324061004},{"$f":"IFERROR((PTRM_ORAB!T78/Outcomes!S114)/PTRM_Life!T78,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!T78/Outcomes!S114-SUM(PTRM_RealSLDepn!T78:T78))/PTRM_Life!U78,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!T78/Outcomes!S114-SUM(PTRM_RealSLDepn!T78:U78))/PTRM_Life!V78,0)","v":3.4948254896067006},{"$f":"IFERROR((PTRM_ORAB!T78/Outcomes!S114-SUM(PTRM_RealSLDepn!T78:V78))/PTRM_Life!W78,0)","v":3.4948254896067006},{"$f":"IFERROR((PTRM_ORAB!T78/Outcomes!S114-SUM(PTRM_RealSLDepn!T78:W78))/PTRM_Life!X78,0)","v":3.494825489606701},{"$f":"IFERROR((PTRM_ORAB!Y78/Outcomes!X114)/PTRM_Life!Y78,0)","v":3.4825161887620446},{"$f":"IFERROR((PTRM_ORAB!Y78/Outcomes!X114-SUM(PTRM_RealSLDepn!Y78:Y78))/PTRM_Life!Z78,0)","v":3.4825161887620446},{"$f":"IFERROR((PTRM_ORAB!Y78/Outcomes!X114-SUM(PTRM_RealSLDepn!Y78:Z78))/PTRM_Life!AA78,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!Y78/Outcomes!X114-SUM(PTRM_RealSLDepn!Y78:AA78))/PTRM_Life!AB78,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!Y78/Outcomes!X114-SUM(PTRM_RealSLDepn!Y78:AB78))/PTRM_Life!AC78,0)","v":3.4825161887620442},{"$f":"IFERROR((PTRM_ORAB!AD78/Outcomes!AC114)/PTRM_Life!AD78,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AD78/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD78:AD78))/PTRM_Life!AE78,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AD78/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD78:AE78))/PTRM_Life!AF78,0)","v":3.4901198314446242},{"$f":"IFERROR((PTRM_ORAB!AD78/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD78:AF78))/PTRM_Life!AG78,0)","v":3.4901198314446242},{"$f":"IFERROR((PTRM_ORAB!AD78/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD78:AG78))/PTRM_Life!AH78,0)","v":3.4901198314446238},{"$f":"IFERROR((PTRM_ORAB!AI78/Outcomes!AH114)/PTRM_Life!AI78,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI78/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI78:AI78))/PTRM_Life!AJ78,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI78/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI78:AJ78))/PTRM_Life!AK78,0)","v":3.5078192894746136},{"$f":"IFERROR((PTRM_ORAB!AI78/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI78:AK78))/PTRM_Life!AL78,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AI78/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI78:AL78))/PTRM_Life!AM78,0)","v":3.5078192894746141},{"$f":"IFERROR((PTRM_ORAB!AN78/Outcomes!AM114)/PTRM_Life!AN78,0)","v":3.4983868958550879},{"$f":"IFERROR((PTRM_ORAB!AN78/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN78:AN78))/PTRM_Life!AO78,0)","v":3.4983868958550879},{"$f":"IFERROR((PTRM_ORAB!AN78/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN78:AO78))/PTRM_Life!AP78,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN78/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN78:AP78))/PTRM_Life!AQ78,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN78/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN78:AQ78))/PTRM_Life!AR78,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS78/Outcomes!AR114)/PTRM_Life!AS78,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS78/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS78:AS78))/PTRM_Life!AT78,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS78/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS78:AT78))/PTRM_Life!AU78,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((PTRM_ORAB!AS78/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS78:AU78))/PTRM_Life!AV78,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((PTRM_ORAB!AS78/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS78:AV78))/PTRM_Life!AW78,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((PTRM_ORAB!AX78/Outcomes!AW114)/PTRM_Life!AX78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX78/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX78:AX78))/PTRM_Life!AY78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX78/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX78:AY78))/PTRM_Life!AZ78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX78/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX78:AZ78))/PTRM_Life!BA78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((PTRM_ORAB!AX78/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX78:BA78))/PTRM_Life!BB78,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E79:BB79)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.40039999999999998},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M79/(PTRM_Capex!L69/PTRM_Capex!I69)/(Outcomes!I114))/PTRM_Life!M79,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!M79/(PTRM_Capex!L69/PTRM_Capex!I69)/(Outcomes!I114)-SUM(PTRM_RealSLDepn!M79:M79))/PTRM_Life!N79,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!O79/Outcomes!N114)/PTRM_Life!O79,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O79/Outcomes!N114-SUM(PTRM_RealSLDepn!O79:O79))/PTRM_Life!P79,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O79/Outcomes!N114-SUM(PTRM_RealSLDepn!O79:P79))/PTRM_Life!Q79,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O79/Outcomes!N114-SUM(PTRM_RealSLDepn!O79:Q79))/PTRM_Life!R79,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!O79/Outcomes!N114-SUM(PTRM_RealSLDepn!O79:R79))/PTRM_Life!S79,0)","v":3.4999968075026966},{"$f":"IFERROR((PTRM_ORAB!T79/Outcomes!S114)/PTRM_Life!T79,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T79/Outcomes!S114-SUM(PTRM_RealSLDepn!T79:T79))/PTRM_Life!U79,0)","v":3.5253186219733639},{"$f":"IFERROR((PTRM_ORAB!T79/Outcomes!S114-SUM(PTRM_RealSLDepn!T79:U79))/PTRM_Life!V79,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T79/Outcomes!S114-SUM(PTRM_RealSLDepn!T79:V79))/PTRM_Life!W79,0)","v":3.5253186219733643},{"$f":"IFERROR((PTRM_ORAB!T79/Outcomes!S114-SUM(PTRM_RealSLDepn!T79:W79))/PTRM_Life!X79,0)","v":3.5253186219733639},{"$f":"IFERROR((PTRM_ORAB!Y79/Outcomes!X114)/PTRM_Life!Y79,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y79/Outcomes!X114-SUM(PTRM_RealSLDepn!Y79:Y79))/PTRM_Life!Z79,0)","v":3.5135917365228715},{"$f":"IFERROR((PTRM_ORAB!Y79/Outcomes!X114-SUM(PTRM_RealSLDepn!Y79:Z79))/PTRM_Life!AA79,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y79/Outcomes!X114-SUM(PTRM_RealSLDepn!Y79:AA79))/PTRM_Life!AB79,0)","v":3.513591736522871},{"$f":"IFERROR((PTRM_ORAB!Y79/Outcomes!X114-SUM(PTRM_RealSLDepn!Y79:AB79))/PTRM_Life!AC79,0)","v":3.5135917365228715},{"$f":"IFERROR((PTRM_ORAB!AD79/Outcomes!AC114)/PTRM_Life!AD79,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD79/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD79:AD79))/PTRM_Life!AE79,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD79/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD79:AE79))/PTRM_Life!AF79,0)","v":3.5206731140226832},{"$f":"IFERROR((PTRM_ORAB!AD79/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD79:AF79))/PTRM_Life!AG79,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AD79/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD79:AG79))/PTRM_Life!AH79,0)","v":3.5206731140226828},{"$f":"IFERROR((PTRM_ORAB!AI79/Outcomes!AH114)/PTRM_Life!AI79,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI79/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI79:AI79))/PTRM_Life!AJ79,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI79/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI79:AJ79))/PTRM_Life!AK79,0)","v":3.5362957166552156},{"$f":"IFERROR((PTRM_ORAB!AI79/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI79:AK79))/PTRM_Life!AL79,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AI79/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI79:AL79))/PTRM_Life!AM79,0)","v":3.5362957166552151},{"$f":"IFERROR((PTRM_ORAB!AN79/Outcomes!AM114)/PTRM_Life!AN79,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN79/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN79:AN79))/PTRM_Life!AO79,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN79/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN79:AO79))/PTRM_Life!AP79,0)","v":3.529956406217222},{"$f":"IFERROR((PTRM_ORAB!AN79/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN79:AP79))/PTRM_Life!AQ79,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN79/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN79:AQ79))/PTRM_Life!AR79,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS79/Outcomes!AR114)/PTRM_Life!AS79,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS79/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS79:AS79))/PTRM_Life!AT79,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS79/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS79:AT79))/PTRM_Life!AU79,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((PTRM_ORAB!AS79/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS79:AU79))/PTRM_Life!AV79,0)","v":3.834495901669227E-2},{"$f":"IFERROR((PTRM_ORAB!AS79/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS79:AV79))/PTRM_Life!AW79,0)","v":3.834495901669227E-2},{"$f":"IFERROR((PTRM_ORAB!AX79/Outcomes!AW114)/PTRM_Life!AX79,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX79/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX79:AX79))/PTRM_Life!AY79,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX79/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX79:AY79))/PTRM_Life!AZ79,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((PTRM_ORAB!AX79/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX79:AZ79))/PTRM_Life!BA79,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((PTRM_ORAB!AX79/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX79:BA79))/PTRM_Life!BB79,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E80:BB80)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70835999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N80/(PTRM_Capex!M69/PTRM_Capex!I69)/Outcomes!I114)/PTRM_Life!N80,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O80/Outcomes!N114)/PTRM_Life!O80,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O80/Outcomes!N114-SUM(PTRM_RealSLDepn!O80:O80))/PTRM_Life!P80,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O80/Outcomes!N114-SUM(PTRM_RealSLDepn!O80:P80))/PTRM_Life!Q80,0)","v":3.4411987201474799},{"$f":"IFERROR((PTRM_ORAB!O80/Outcomes!N114-SUM(PTRM_RealSLDepn!O80:Q80))/PTRM_Life!R80,0)","v":3.4411987201474803},{"$f":"IFERROR((PTRM_ORAB!O80/Outcomes!N114-SUM(PTRM_RealSLDepn!O80:R80))/PTRM_Life!S80,0)","v":3.4411987201474803},{"$f":"IFERROR((PTRM_ORAB!T80/Outcomes!S114)/PTRM_Life!T80,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T80/Outcomes!S114-SUM(PTRM_RealSLDepn!T80:T80))/PTRM_Life!U80,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T80/Outcomes!S114-SUM(PTRM_RealSLDepn!T80:U80))/PTRM_Life!V80,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T80/Outcomes!S114-SUM(PTRM_RealSLDepn!T80:V80))/PTRM_Life!W80,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!T80/Outcomes!S114-SUM(PTRM_RealSLDepn!T80:W80))/PTRM_Life!X80,0)","v":3.4650577906914179},{"$f":"IFERROR((PTRM_ORAB!Y80/Outcomes!X114)/PTRM_Life!Y80,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y80/Outcomes!X114-SUM(PTRM_RealSLDepn!Y80:Y80))/PTRM_Life!Z80,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y80/Outcomes!X114-SUM(PTRM_RealSLDepn!Y80:Z80))/PTRM_Life!AA80,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y80/Outcomes!X114-SUM(PTRM_RealSLDepn!Y80:AA80))/PTRM_Life!AB80,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!Y80/Outcomes!X114-SUM(PTRM_RealSLDepn!Y80:AB80))/PTRM_Life!AC80,0)","v":3.4541380155826706},{"$f":"IFERROR((PTRM_ORAB!AD80/Outcomes!AC114)/PTRM_Life!AD80,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD80/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD80:AD80))/PTRM_Life!AE80,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD80/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD80:AE80))/PTRM_Life!AF80,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD80/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD80:AF80))/PTRM_Life!AG80,0)","v":3.4606023148314793},{"$f":"IFERROR((PTRM_ORAB!AD80/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD80:AG80))/PTRM_Life!AH80,0)","v":3.4606023148314788},{"$f":"IFERROR((PTRM_ORAB!AI80/Outcomes!AH114)/PTRM_Life!AI80,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI80/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI80:AI80))/PTRM_Life!AJ80,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI80/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI80:AJ80))/PTRM_Life!AK80,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI80/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI80:AK80))/PTRM_Life!AL80,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AI80/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI80:AL80))/PTRM_Life!AM80,0)","v":3.4742521326255726},{"$f":"IFERROR((PTRM_ORAB!AN80/Outcomes!AM114)/PTRM_Life!AN80,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN80/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN80:AN80))/PTRM_Life!AO80,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN80/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN80:AO80))/PTRM_Life!AP80,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN80/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN80:AP80))/PTRM_Life!AQ80,0)","v":3.4695810662244693},{"$f":"IFERROR((PTRM_ORAB!AN80/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN80:AQ80))/PTRM_Life!AR80,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS80/Outcomes!AR114)/PTRM_Life!AS80,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS80/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS80:AS80))/PTRM_Life!AT80,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS80/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS80:AT80))/PTRM_Life!AU80,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((PTRM_ORAB!AS80/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS80:AU80))/PTRM_Life!AV80,0)","v":4.386097050971402E-2},{"$f":"IFERROR((PTRM_ORAB!AS80/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS80:AV80))/PTRM_Life!AW80,0)","v":4.386097050971402E-2},{"$f":"IFERROR((PTRM_ORAB!AX80/Outcomes!AW114)/PTRM_Life!AX80,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX80/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX80:AX80))/PTRM_Life!AY80,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX80/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX80:AY80))/PTRM_Life!AZ80,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((PTRM_ORAB!AX80/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX80:AZ80))/PTRM_Life!BA80,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((PTRM_ORAB!AX80/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX80:BA80))/PTRM_Life!BB80,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E81:BB81)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O81/Outcomes!N114)/PTRM_Life!O81,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O81/Outcomes!N114-SUM(PTRM_RealSLDepn!O81:O81))/PTRM_Life!P81,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O81/Outcomes!N114-SUM(PTRM_RealSLDepn!O81:P81))/PTRM_Life!Q81,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O81/Outcomes!N114-SUM(PTRM_RealSLDepn!O81:Q81))/PTRM_Life!R81,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!O81/Outcomes!N114-SUM(PTRM_RealSLDepn!O81:R81))/PTRM_Life!S81,0)","v":3.408317094386248},{"$f":"IFERROR((PTRM_ORAB!T81/Outcomes!S114)/PTRM_Life!T81,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T81/Outcomes!S114-SUM(PTRM_RealSLDepn!T81:T81))/PTRM_Life!U81,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T81/Outcomes!S114-SUM(PTRM_RealSLDepn!T81:U81))/PTRM_Life!V81,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T81/Outcomes!S114-SUM(PTRM_RealSLDepn!T81:V81))/PTRM_Life!W81,0)","v":3.4310029411565512},{"$f":"IFERROR((PTRM_ORAB!T81/Outcomes!S114-SUM(PTRM_RealSLDepn!T81:W81))/PTRM_Life!X81,0)","v":3.4310029411565508},{"$f":"IFERROR((PTRM_ORAB!Y81/Outcomes!X114)/PTRM_Life!Y81,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!Y81/Outcomes!X114-SUM(PTRM_RealSLDepn!Y81:Y81))/PTRM_Life!Z81,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!Y81/Outcomes!X114-SUM(PTRM_RealSLDepn!Y81:Z81))/PTRM_Life!AA81,0)","v":3.420731109158611},{"$f":"IFERROR((PTRM_ORAB!Y81/Outcomes!X114-SUM(PTRM_RealSLDepn!Y81:AA81))/PTRM_Life!AB81,0)","v":3.420731109158611},{"$f":"IFERROR((PTRM_ORAB!Y81/Outcomes!X114-SUM(PTRM_RealSLDepn!Y81:AB81))/PTRM_Life!AC81,0)","v":3.4207311091586106},{"$f":"IFERROR((PTRM_ORAB!AD81/Outcomes!AC114)/PTRM_Life!AD81,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD81/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD81:AD81))/PTRM_Life!AE81,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD81/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD81:AE81))/PTRM_Life!AF81,0)","v":3.4267061032507922},{"$f":"IFERROR((PTRM_ORAB!AD81/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD81:AF81))/PTRM_Life!AG81,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AD81/Outcomes!AC114-SUM(PTRM_RealSLDepn!AD81:AG81))/PTRM_Life!AH81,0)","v":3.4267061032507926},{"$f":"IFERROR((PTRM_ORAB!AI81/Outcomes!AH114)/PTRM_Life!AI81,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AI81/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI81:AI81))/PTRM_Life!AJ81,0)","v":3.4388706106744085},{"$f":"IFERROR((PTRM_ORAB!AI81/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI81:AJ81))/PTRM_Life!AK81,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AI81/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI81:AK81))/PTRM_Life!AL81,0)","v":3.4388706106744076},{"$f":"IFERROR((PTRM_ORAB!AI81/Outcomes!AH114-SUM(PTRM_RealSLDepn!AI81:AL81))/PTRM_Life!AM81,0)","v":3.438870610674408},{"$f":"IFERROR((PTRM_ORAB!AN81/Outcomes!AM114)/PTRM_Life!AN81,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN81/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN81:AN81))/PTRM_Life!AO81,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN81/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN81:AO81))/PTRM_Life!AP81,0)","v":3.4351718133841556},{"$f":"IFERROR((PTRM_ORAB!AN81/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN81:AP81))/PTRM_Life!AQ81,0)","v":3.435171813384156},{"$f":"IFERROR((PTRM_ORAB!AN81/Outcomes!AM114-SUM(PTRM_RealSLDepn!AN81:AQ81))/PTRM_Life!AR81,0)","v":3.4351718133841551},{"$f":"IFERROR((PTRM_ORAB!AS81/Outcomes!AR114)/PTRM_Life!AS81,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS81/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS81:AS81))/PTRM_Life!AT81,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS81/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS81:AT81))/PTRM_Life!AU81,0)","v":5.266509414161364E-2},{"$f":"IFERROR((PTRM_ORAB!AS81/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS81:AU81))/PTRM_Life!AV81,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((PTRM_ORAB!AS81/Outcomes!AR114-SUM(PTRM_RealSLDepn!AS81:AV81))/PTRM_Life!AW81,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((PTRM_ORAB!AX81/Outcomes!AW114)/PTRM_Life!AX81,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX81/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX81:AX81))/PTRM_Life!AY81,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX81/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX81:AY81))/PTRM_Life!AZ81,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((PTRM_ORAB!AX81/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX81:AZ81))/PTRM_Life!BA81,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((PTRM_ORAB!AX81/Outcomes!AW114-SUM(PTRM_RealSLDepn!AX81:BA81))/PTRM_Life!BB81,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,51.871018886363991,55.361411453192801,58.834169487795563,62.347080217411801,65.79075551106304,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.96350134088523,69.96350134088523,69.963501340885216,69.963501340885216,69.96350134088523,69.613712936342083,69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]
[]
[]
["Approach E"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E89:BB89)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,{"$f":"IFERROR((PTRM_ORAB!E89/PTRM_Capex!D87)/PTRM_Life!E89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E89/PTRM_Capex!D87-SUM(PTRM_RealSLDepn!E89:E89))/PTRM_Life!F89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E89/PTRM_Capex!D87-SUM(PTRM_RealSLDepn!E89:F89))/PTRM_Life!G89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E89/PTRM_Capex!D87-SUM(PTRM_RealSLDepn!E89:G89))/PTRM_Life!H89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E89/PTRM_Capex!D87-SUM(PTRM_RealSLDepn!E89:H89))/PTRM_Life!I89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J89/Outcomes!I147)/PTRM_Life!J89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J89/Outcomes!I147-SUM(PTRM_RealSLDepn!J89:J89))/PTRM_Life!K89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J89/Outcomes!I147-SUM(PTRM_RealSLDepn!J89:K89))/PTRM_Life!L89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J89/Outcomes!I147-SUM(PTRM_RealSLDepn!J89:L89))/PTRM_Life!M89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J89/Outcomes!I147-SUM(PTRM_RealSLDepn!J89:M89))/PTRM_Life!N89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!O89/Outcomes!N147)/PTRM_Life!O89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O89/Outcomes!N147-SUM(PTRM_RealSLDepn!O89:O89))/PTRM_Life!P89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O89/Outcomes!N147-SUM(PTRM_RealSLDepn!O89:P89))/PTRM_Life!Q89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!O89/Outcomes!N147-SUM(PTRM_RealSLDepn!O89:Q89))/PTRM_Life!R89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O89/Outcomes!N147-SUM(PTRM_RealSLDepn!O89:R89))/PTRM_Life!S89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T89/Outcomes!S147)/PTRM_Life!T89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T89/Outcomes!S147-SUM(PTRM_RealSLDepn!T89:T89))/PTRM_Life!U89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T89/Outcomes!S147-SUM(PTRM_RealSLDepn!T89:U89))/PTRM_Life!V89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T89/Outcomes!S147-SUM(PTRM_RealSLDepn!T89:V89))/PTRM_Life!W89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T89/Outcomes!S147-SUM(PTRM_RealSLDepn!T89:W89))/PTRM_Life!X89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!Y89/Outcomes!X147)/PTRM_Life!Y89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y89/Outcomes!X147-SUM(PTRM_RealSLDepn!Y89:Y89))/PTRM_Life!Z89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y89/Outcomes!X147-SUM(PTRM_RealSLDepn!Y89:Z89))/PTRM_Life!AA89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y89/Outcomes!X147-SUM(PTRM_RealSLDepn!Y89:AA89))/PTRM_Life!AB89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y89/Outcomes!X147-SUM(PTRM_RealSLDepn!Y89:AB89))/PTRM_Life!AC89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!AD89/Outcomes!AC147)/PTRM_Life!AD89,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD89/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD89:AD89))/PTRM_Life!AE89,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD89/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD89:AE89))/PTRM_Life!AF89,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!AD89/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD89:AF89))/PTRM_Life!AG89,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD89/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD89:AG89))/PTRM_Life!AH89,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!AI89/Outcomes!AH147)/PTRM_Life!AI89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI89/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI89:AI89))/PTRM_Life!AJ89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI89/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI89:AJ89))/PTRM_Life!AK89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI89/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI89:AK89))/PTRM_Life!AL89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI89/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI89:AL89))/PTRM_Life!AM89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN89/Outcomes!AM147)/PTRM_Life!AN89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN89/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN89:AN89))/PTRM_Life!AO89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN89/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN89:AO89))/PTRM_Life!AP89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN89/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN89:AP89))/PTRM_Life!AQ89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN89/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN89:AQ89))/PTRM_Life!AR89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS89/Outcomes!AR147)/PTRM_Life!AS89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS89/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS89:AS89))/PTRM_Life!AT89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS89/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS89:AT89))/PTRM_Life!AU89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS89/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS89:AU89))/PTRM_Life!AV89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS89/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS89:AV89))/PTRM_Life!AW89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX89/Outcomes!AW147)/PTRM_Life!AX89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX89/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX89:AX89))/PTRM_Life!AY89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX89/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX89:AY89))/PTRM_Life!AZ89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX89/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX89:AZ89))/PTRM_Life!BA89,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX89/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX89:BA89))/PTRM_Life!BB89,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E90:BB90)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,{"$f":"IFERROR((PTRM_ORAB!F90/PTRM_Capex!E87)/PTRM_Life!F90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F90/PTRM_Capex!E87-SUM(PTRM_RealSLDepn!F90:F90))/PTRM_Life!G90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F90/PTRM_Capex!E87-SUM(PTRM_RealSLDepn!F90:G90))/PTRM_Life!H90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F90/PTRM_Capex!E87-SUM(PTRM_RealSLDepn!F90:H90))/PTRM_Life!I90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J90/Outcomes!I147)/PTRM_Life!J90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J90/Outcomes!I147-SUM(PTRM_RealSLDepn!J90:J90))/PTRM_Life!K90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J90/Outcomes!I147-SUM(PTRM_RealSLDepn!J90:K90))/PTRM_Life!L90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J90/Outcomes!I147-SUM(PTRM_RealSLDepn!J90:L90))/PTRM_Life!M90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J90/Outcomes!I147-SUM(PTRM_RealSLDepn!J90:M90))/PTRM_Life!N90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O90/Outcomes!N147)/PTRM_Life!O90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O90/Outcomes!N147-SUM(PTRM_RealSLDepn!O90:O90))/PTRM_Life!P90,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!O90/Outcomes!N147-SUM(PTRM_RealSLDepn!O90:P90))/PTRM_Life!Q90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O90/Outcomes!N147-SUM(PTRM_RealSLDepn!O90:Q90))/PTRM_Life!R90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O90/Outcomes!N147-SUM(PTRM_RealSLDepn!O90:R90))/PTRM_Life!S90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!T90/Outcomes!S147)/PTRM_Life!T90,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T90/Outcomes!S147-SUM(PTRM_RealSLDepn!T90:T90))/PTRM_Life!U90,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T90/Outcomes!S147-SUM(PTRM_RealSLDepn!T90:U90))/PTRM_Life!V90,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T90/Outcomes!S147-SUM(PTRM_RealSLDepn!T90:V90))/PTRM_Life!W90,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!T90/Outcomes!S147-SUM(PTRM_RealSLDepn!T90:W90))/PTRM_Life!X90,0)","v":3.4362528706815341},{"$f":"IFERROR((PTRM_ORAB!Y90/Outcomes!X147)/PTRM_Life!Y90,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y90/Outcomes!X147-SUM(PTRM_RealSLDepn!Y90:Y90))/PTRM_Life!Z90,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y90/Outcomes!X147-SUM(PTRM_RealSLDepn!Y90:Z90))/PTRM_Life!AA90,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y90/Outcomes!X147-SUM(PTRM_RealSLDepn!Y90:AA90))/PTRM_Life!AB90,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y90/Outcomes!X147-SUM(PTRM_RealSLDepn!Y90:AB90))/PTRM_Life!AC90,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!AD90/Outcomes!AC147)/PTRM_Life!AD90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD90/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD90:AD90))/PTRM_Life!AE90,0)","v":3.4362528706815363},{"$f":"IFERROR((PTRM_ORAB!AD90/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD90:AE90))/PTRM_Life!AF90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD90/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD90:AF90))/PTRM_Life!AG90,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD90/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD90:AG90))/PTRM_Life!AH90,0)","v":3.4362528706815363},{"$f":"IFERROR((PTRM_ORAB!AI90/Outcomes!AH147)/PTRM_Life!AI90,0)","v":3.4362528706815341},{"$f":"IFERROR((PTRM_ORAB!AI90/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI90:AI90))/PTRM_Life!AJ90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI90/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI90:AJ90))/PTRM_Life!AK90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI90/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI90:AK90))/PTRM_Life!AL90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI90/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI90:AL90))/PTRM_Life!AM90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN90/Outcomes!AM147)/PTRM_Life!AN90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN90/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN90:AN90))/PTRM_Life!AO90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN90/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN90:AO90))/PTRM_Life!AP90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN90/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN90:AP90))/PTRM_Life!AQ90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN90/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN90:AQ90))/PTRM_Life!AR90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS90/Outcomes!AR147)/PTRM_Life!AS90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS90/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS90:AS90))/PTRM_Life!AT90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS90/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS90:AT90))/PTRM_Life!AU90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS90/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS90:AU90))/PTRM_Life!AV90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS90/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS90:AV90))/PTRM_Life!AW90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX90/Outcomes!AW147)/PTRM_Life!AX90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX90/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX90:AX90))/PTRM_Life!AY90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX90/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX90:AY90))/PTRM_Life!AZ90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX90/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX90:AZ90))/PTRM_Life!BA90,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX90/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX90:BA90))/PTRM_Life!BB90,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E91:BB91)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G91/PTRM_Capex!F87)/PTRM_Life!G91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G91/PTRM_Capex!F87-SUM(PTRM_RealSLDepn!G91:G91))/PTRM_Life!H91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G91/PTRM_Capex!F87-SUM(PTRM_RealSLDepn!G91:H91))/PTRM_Life!I91,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J91/Outcomes!I147)/PTRM_Life!J91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J91/Outcomes!I147-SUM(PTRM_RealSLDepn!J91:J91))/PTRM_Life!K91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J91/Outcomes!I147-SUM(PTRM_RealSLDepn!J91:K91))/PTRM_Life!L91,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!J91/Outcomes!I147-SUM(PTRM_RealSLDepn!J91:L91))/PTRM_Life!M91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J91/Outcomes!I147-SUM(PTRM_RealSLDepn!J91:M91))/PTRM_Life!N91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!O91/Outcomes!N147)/PTRM_Life!O91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O91/Outcomes!N147-SUM(PTRM_RealSLDepn!O91:O91))/PTRM_Life!P91,0)","v":3.4990088201650642},{"$f":"IFERROR((PTRM_ORAB!O91/Outcomes!N147-SUM(PTRM_RealSLDepn!O91:P91))/PTRM_Life!Q91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O91/Outcomes!N147-SUM(PTRM_RealSLDepn!O91:Q91))/PTRM_Life!R91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O91/Outcomes!N147-SUM(PTRM_RealSLDepn!O91:R91))/PTRM_Life!S91,0)","v":3.4990088201650642},{"$f":"IFERROR((PTRM_ORAB!T91/Outcomes!S147)/PTRM_Life!T91,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!T91/Outcomes!S147-SUM(PTRM_RealSLDepn!T91:T91))/PTRM_Life!U91,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!T91/Outcomes!S147-SUM(PTRM_RealSLDepn!T91:U91))/PTRM_Life!V91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!T91/Outcomes!S147-SUM(PTRM_RealSLDepn!T91:V91))/PTRM_Life!W91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!T91/Outcomes!S147-SUM(PTRM_RealSLDepn!T91:W91))/PTRM_Life!X91,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!Y91/Outcomes!X147)/PTRM_Life!Y91,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y91/Outcomes!X147-SUM(PTRM_RealSLDepn!Y91:Y91))/PTRM_Life!Z91,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y91/Outcomes!X147-SUM(PTRM_RealSLDepn!Y91:Z91))/PTRM_Life!AA91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!Y91/Outcomes!X147-SUM(PTRM_RealSLDepn!Y91:AA91))/PTRM_Life!AB91,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y91/Outcomes!X147-SUM(PTRM_RealSLDepn!Y91:AB91))/PTRM_Life!AC91,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!AD91/Outcomes!AC147)/PTRM_Life!AD91,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD91/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD91:AD91))/PTRM_Life!AE91,0)","v":3.4990088201650646},{"$f":"IFERROR((PTRM_ORAB!AD91/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD91:AE91))/PTRM_Life!AF91,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD91/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD91:AF91))/PTRM_Life!AG91,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD91/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD91:AG91))/PTRM_Life!AH91,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AI91/Outcomes!AH147)/PTRM_Life!AI91,0)","v":3.4990088201650655},{"$f":"IFERROR((PTRM_ORAB!AI91/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI91:AI91))/PTRM_Life!AJ91,0)","v":3.4990088201650655},{"$f":"IFERROR((PTRM_ORAB!AI91/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI91:AJ91))/PTRM_Life!AK91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI91/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI91:AK91))/PTRM_Life!AL91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI91/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI91:AL91))/PTRM_Life!AM91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN91/Outcomes!AM147)/PTRM_Life!AN91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN91/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN91:AN91))/PTRM_Life!AO91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN91/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN91:AO91))/PTRM_Life!AP91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN91/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN91:AP91))/PTRM_Life!AQ91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN91/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN91:AQ91))/PTRM_Life!AR91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS91/Outcomes!AR147)/PTRM_Life!AS91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS91/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS91:AS91))/PTRM_Life!AT91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS91/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS91:AT91))/PTRM_Life!AU91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS91/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS91:AU91))/PTRM_Life!AV91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS91/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS91:AV91))/PTRM_Life!AW91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX91/Outcomes!AW147)/PTRM_Life!AX91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX91/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX91:AX91))/PTRM_Life!AY91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX91/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX91:AY91))/PTRM_Life!AZ91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX91/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX91:AZ91))/PTRM_Life!BA91,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX91/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX91:BA91))/PTRM_Life!BB91,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E92:BB92)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H92/PTRM_Capex!G87)/PTRM_Life!H92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H92/PTRM_Capex!G87-SUM(PTRM_RealSLDepn!H92:H92))/PTRM_Life!I92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J92/Outcomes!I147)/PTRM_Life!J92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J92/Outcomes!I147-SUM(PTRM_RealSLDepn!J92:J92))/PTRM_Life!K92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J92/Outcomes!I147-SUM(PTRM_RealSLDepn!J92:K92))/PTRM_Life!L92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J92/Outcomes!I147-SUM(PTRM_RealSLDepn!J92:L92))/PTRM_Life!M92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J92/Outcomes!I147-SUM(PTRM_RealSLDepn!J92:M92))/PTRM_Life!N92,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!O92/Outcomes!N147)/PTRM_Life!O92,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O92/Outcomes!N147-SUM(PTRM_RealSLDepn!O92:O92))/PTRM_Life!P92,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!O92/Outcomes!N147-SUM(PTRM_RealSLDepn!O92:P92))/PTRM_Life!Q92,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O92/Outcomes!N147-SUM(PTRM_RealSLDepn!O92:Q92))/PTRM_Life!R92,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O92/Outcomes!N147-SUM(PTRM_RealSLDepn!O92:R92))/PTRM_Life!S92,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!T92/Outcomes!S147)/PTRM_Life!T92,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T92/Outcomes!S147-SUM(PTRM_RealSLDepn!T92:T92))/PTRM_Life!U92,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T92/Outcomes!S147-SUM(PTRM_RealSLDepn!T92:U92))/PTRM_Life!V92,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T92/Outcomes!S147-SUM(PTRM_RealSLDepn!T92:V92))/PTRM_Life!W92,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T92/Outcomes!S147-SUM(PTRM_RealSLDepn!T92:W92))/PTRM_Life!X92,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!Y92/Outcomes!X147)/PTRM_Life!Y92,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y92/Outcomes!X147-SUM(PTRM_RealSLDepn!Y92:Y92))/PTRM_Life!Z92,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y92/Outcomes!X147-SUM(PTRM_RealSLDepn!Y92:Z92))/PTRM_Life!AA92,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y92/Outcomes!X147-SUM(PTRM_RealSLDepn!Y92:AA92))/PTRM_Life!AB92,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!Y92/Outcomes!X147-SUM(PTRM_RealSLDepn!Y92:AB92))/PTRM_Life!AC92,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!AD92/Outcomes!AC147)/PTRM_Life!AD92,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD92/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD92:AD92))/PTRM_Life!AE92,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD92/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD92:AE92))/PTRM_Life!AF92,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD92/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD92:AF92))/PTRM_Life!AG92,0)","v":3.4476023973237586},{"$f":"IFERROR((PTRM_ORAB!AD92/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD92:AG92))/PTRM_Life!AH92,0)","v":3.4476023973237595},{"$f":"IFERROR((PTRM_ORAB!AI92/Outcomes!AH147)/PTRM_Life!AI92,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI92/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI92:AI92))/PTRM_Life!AJ92,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI92/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI92:AJ92))/PTRM_Life!AK92,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI92/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI92:AK92))/PTRM_Life!AL92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI92/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI92:AL92))/PTRM_Life!AM92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN92/Outcomes!AM147)/PTRM_Life!AN92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN92/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN92:AN92))/PTRM_Life!AO92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN92/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN92:AO92))/PTRM_Life!AP92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN92/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN92:AP92))/PTRM_Life!AQ92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN92/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN92:AQ92))/PTRM_Life!AR92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS92/Outcomes!AR147)/PTRM_Life!AS92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS92/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS92:AS92))/PTRM_Life!AT92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS92/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS92:AT92))/PTRM_Life!AU92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS92/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS92:AU92))/PTRM_Life!AV92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS92/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS92:AV92))/PTRM_Life!AW92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX92/Outcomes!AW147)/PTRM_Life!AX92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX92/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX92:AX92))/PTRM_Life!AY92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX92/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX92:AY92))/PTRM_Life!AZ92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX92/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX92:AZ92))/PTRM_Life!BA92,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX92/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX92:BA92))/PTRM_Life!BB92,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E93:BB93)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I93/PTRM_Capex!H87)/PTRM_Life!I93,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J93/Outcomes!I147)/PTRM_Life!J93,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J93/Outcomes!I147-SUM(PTRM_RealSLDepn!J93:J93))/PTRM_Life!K93,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J93/Outcomes!I147-SUM(PTRM_RealSLDepn!J93:K93))/PTRM_Life!L93,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J93/Outcomes!I147-SUM(PTRM_RealSLDepn!J93:L93))/PTRM_Life!M93,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J93/Outcomes!I147-SUM(PTRM_RealSLDepn!J93:M93))/PTRM_Life!N93,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!O93/Outcomes!N147)/PTRM_Life!O93,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O93/Outcomes!N147-SUM(PTRM_RealSLDepn!O93:O93))/PTRM_Life!P93,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O93/Outcomes!N147-SUM(PTRM_RealSLDepn!O93:P93))/PTRM_Life!Q93,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O93/Outcomes!N147-SUM(PTRM_RealSLDepn!O93:Q93))/PTRM_Life!R93,0)","v":3.4482234911202476},{"$f":"IFERROR((PTRM_ORAB!O93/Outcomes!N147-SUM(PTRM_RealSLDepn!O93:R93))/PTRM_Life!S93,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!T93/Outcomes!S147)/PTRM_Life!T93,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T93/Outcomes!S147-SUM(PTRM_RealSLDepn!T93:T93))/PTRM_Life!U93,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T93/Outcomes!S147-SUM(PTRM_RealSLDepn!T93:U93))/PTRM_Life!V93,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T93/Outcomes!S147-SUM(PTRM_RealSLDepn!T93:V93))/PTRM_Life!W93,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T93/Outcomes!S147-SUM(PTRM_RealSLDepn!T93:W93))/PTRM_Life!X93,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!Y93/Outcomes!X147)/PTRM_Life!Y93,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y93/Outcomes!X147-SUM(PTRM_RealSLDepn!Y93:Y93))/PTRM_Life!Z93,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y93/Outcomes!X147-SUM(PTRM_RealSLDepn!Y93:Z93))/PTRM_Life!AA93,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y93/Outcomes!X147-SUM(PTRM_RealSLDepn!Y93:AA93))/PTRM_Life!AB93,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y93/Outcomes!X147-SUM(PTRM_RealSLDepn!Y93:AB93))/PTRM_Life!AC93,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!AD93/Outcomes!AC147)/PTRM_Life!AD93,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!AD93/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD93:AD93))/PTRM_Life!AE93,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!AD93/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD93:AE93))/PTRM_Life!AF93,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AD93/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD93:AF93))/PTRM_Life!AG93,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AD93/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD93:AG93))/PTRM_Life!AH93,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AI93/Outcomes!AH147)/PTRM_Life!AI93,0)","v":3.4482234911202481},{"$f":"IFERROR((PTRM_ORAB!AI93/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI93:AI93))/PTRM_Life!AJ93,0)","v":3.4482234911202476},{"$f":"IFERROR((PTRM_ORAB!AI93/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI93:AJ93))/PTRM_Life!AK93,0)","v":3.4482234911202481},{"$f":"IFERROR((PTRM_ORAB!AI93/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI93:AK93))/PTRM_Life!AL93,0)","v":3.448223491120249},{"$f":"IFERROR((PTRM_ORAB!AI93/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI93:AL93))/PTRM_Life!AM93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN93/Outcomes!AM147)/PTRM_Life!AN93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN93/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN93:AN93))/PTRM_Life!AO93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN93/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN93:AO93))/PTRM_Life!AP93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN93/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN93:AP93))/PTRM_Life!AQ93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN93/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN93:AQ93))/PTRM_Life!AR93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS93/Outcomes!AR147)/PTRM_Life!AS93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS93/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS93:AS93))/PTRM_Life!AT93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS93/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS93:AT93))/PTRM_Life!AU93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS93/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS93:AU93))/PTRM_Life!AV93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS93/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS93:AV93))/PTRM_Life!AW93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX93/Outcomes!AW147)/PTRM_Life!AX93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX93/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX93:AX93))/PTRM_Life!AY93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX93/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX93:AY93))/PTRM_Life!AZ93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX93/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX93:AZ93))/PTRM_Life!BA93,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX93/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX93:BA93))/PTRM_Life!BB93,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E94:BB94)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J94/Outcomes!I147)/PTRM_Life!J94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J94/Outcomes!I147-SUM(PTRM_RealSLDepn!J94:J94))/PTRM_Life!K94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J94/Outcomes!I147-SUM(PTRM_RealSLDepn!J94:K94))/PTRM_Life!L94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!J94/Outcomes!I147-SUM(PTRM_RealSLDepn!J94:L94))/PTRM_Life!M94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J94/Outcomes!I147-SUM(PTRM_RealSLDepn!J94:M94))/PTRM_Life!N94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O94/Outcomes!N147)/PTRM_Life!O94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O94/Outcomes!N147-SUM(PTRM_RealSLDepn!O94:O94))/PTRM_Life!P94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O94/Outcomes!N147-SUM(PTRM_RealSLDepn!O94:P94))/PTRM_Life!Q94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!O94/Outcomes!N147-SUM(PTRM_RealSLDepn!O94:Q94))/PTRM_Life!R94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O94/Outcomes!N147-SUM(PTRM_RealSLDepn!O94:R94))/PTRM_Life!S94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!T94/Outcomes!S147)/PTRM_Life!T94,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T94/Outcomes!S147-SUM(PTRM_RealSLDepn!T94:T94))/PTRM_Life!U94,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T94/Outcomes!S147-SUM(PTRM_RealSLDepn!T94:U94))/PTRM_Life!V94,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T94/Outcomes!S147-SUM(PTRM_RealSLDepn!T94:V94))/PTRM_Life!W94,0)","v":3.4479163006089055},{"$f":"IFERROR((PTRM_ORAB!T94/Outcomes!S147-SUM(PTRM_RealSLDepn!T94:W94))/PTRM_Life!X94,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!Y94/Outcomes!X147)/PTRM_Life!Y94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y94/Outcomes!X147-SUM(PTRM_RealSLDepn!Y94:Y94))/PTRM_Life!Z94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!Y94/Outcomes!X147-SUM(PTRM_RealSLDepn!Y94:Z94))/PTRM_Life!AA94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y94/Outcomes!X147-SUM(PTRM_RealSLDepn!Y94:AA94))/PTRM_Life!AB94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y94/Outcomes!X147-SUM(PTRM_RealSLDepn!Y94:AB94))/PTRM_Life!AC94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AD94/Outcomes!AC147)/PTRM_Life!AD94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD94/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD94:AD94))/PTRM_Life!AE94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AD94/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD94:AE94))/PTRM_Life!AF94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD94/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD94:AF94))/PTRM_Life!AG94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD94/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD94:AG94))/PTRM_Life!AH94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI94/Outcomes!AH147)/PTRM_Life!AI94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI94/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI94:AI94))/PTRM_Life!AJ94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI94/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI94:AJ94))/PTRM_Life!AK94,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI94/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI94:AK94))/PTRM_Life!AL94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AI94/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI94:AL94))/PTRM_Life!AM94,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AN94/Outcomes!AM147)/PTRM_Life!AN94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN94/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN94:AN94))/PTRM_Life!AO94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN94/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN94:AO94))/PTRM_Life!AP94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN94/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN94:AP94))/PTRM_Life!AQ94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN94/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN94:AQ94))/PTRM_Life!AR94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS94/Outcomes!AR147)/PTRM_Life!AS94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS94/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS94:AS94))/PTRM_Life!AT94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS94/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS94:AT94))/PTRM_Life!AU94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS94/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS94:AU94))/PTRM_Life!AV94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS94/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS94:AV94))/PTRM_Life!AW94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX94/Outcomes!AW147)/PTRM_Life!AX94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX94/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX94:AX94))/PTRM_Life!AY94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX94/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX94:AY94))/PTRM_Life!AZ94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX94/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX94:AZ94))/PTRM_Life!BA94,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX94/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX94:BA94))/PTRM_Life!BB94,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E95:BB95)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K95/(PTRM_Capex!J87/PTRM_Capex!I87)/(Outcomes!I147))/PTRM_Life!K95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K95/(PTRM_Capex!J87/PTRM_Capex!I87)/(Outcomes!I147)-SUM(PTRM_RealSLDepn!K95:K95))/PTRM_Life!L95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K95/(PTRM_Capex!J87/PTRM_Capex!I87)/(Outcomes!I147)-SUM(PTRM_RealSLDepn!K95:L95))/PTRM_Life!M95,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K95/(PTRM_Capex!J87/PTRM_Capex!I87)/(Outcomes!I147)-SUM(PTRM_RealSLDepn!K95:M95))/PTRM_Life!N95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O95/Outcomes!N147)/PTRM_Life!O95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O95/Outcomes!N147-SUM(PTRM_RealSLDepn!O95:O95))/PTRM_Life!P95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!O95/Outcomes!N147-SUM(PTRM_RealSLDepn!O95:P95))/PTRM_Life!Q95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O95/Outcomes!N147-SUM(PTRM_RealSLDepn!O95:Q95))/PTRM_Life!R95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!O95/Outcomes!N147-SUM(PTRM_RealSLDepn!O95:R95))/PTRM_Life!S95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T95/Outcomes!S147)/PTRM_Life!T95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T95/Outcomes!S147-SUM(PTRM_RealSLDepn!T95:T95))/PTRM_Life!U95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!T95/Outcomes!S147-SUM(PTRM_RealSLDepn!T95:U95))/PTRM_Life!V95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T95/Outcomes!S147-SUM(PTRM_RealSLDepn!T95:V95))/PTRM_Life!W95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T95/Outcomes!S147-SUM(PTRM_RealSLDepn!T95:W95))/PTRM_Life!X95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!Y95/Outcomes!X147)/PTRM_Life!Y95,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y95/Outcomes!X147-SUM(PTRM_RealSLDepn!Y95:Y95))/PTRM_Life!Z95,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y95/Outcomes!X147-SUM(PTRM_RealSLDepn!Y95:Z95))/PTRM_Life!AA95,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y95/Outcomes!X147-SUM(PTRM_RealSLDepn!Y95:AA95))/PTRM_Life!AB95,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y95/Outcomes!X147-SUM(PTRM_RealSLDepn!Y95:AB95))/PTRM_Life!AC95,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!AD95/Outcomes!AC147)/PTRM_Life!AD95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD95/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD95:AD95))/PTRM_Life!AE95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD95/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD95:AE95))/PTRM_Life!AF95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD95/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD95:AF95))/PTRM_Life!AG95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD95/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD95:AG95))/PTRM_Life!AH95,0)","v":3.4903925668288087},{"$f":"IFERROR((PTRM_ORAB!AI95/Outcomes!AH147)/PTRM_Life!AI95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI95/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI95:AI95))/PTRM_Life!AJ95,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AI95/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI95:AJ95))/PTRM_Life!AK95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI95/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI95:AK95))/PTRM_Life!AL95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI95/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI95:AL95))/PTRM_Life!AM95,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AN95/Outcomes!AM147)/PTRM_Life!AN95,0)","v":3.4903925668288052},{"$f":"IFERROR((PTRM_ORAB!AN95/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN95:AN95))/PTRM_Life!AO95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN95/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN95:AO95))/PTRM_Life!AP95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN95/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN95:AP95))/PTRM_Life!AQ95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN95/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN95:AQ95))/PTRM_Life!AR95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS95/Outcomes!AR147)/PTRM_Life!AS95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS95/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS95:AS95))/PTRM_Life!AT95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS95/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS95:AT95))/PTRM_Life!AU95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS95/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS95:AU95))/PTRM_Life!AV95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS95/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS95:AV95))/PTRM_Life!AW95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX95/Outcomes!AW147)/PTRM_Life!AX95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX95/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX95:AX95))/PTRM_Life!AY95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX95/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX95:AY95))/PTRM_Life!AZ95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX95/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX95:AZ95))/PTRM_Life!BA95,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX95/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX95:BA95))/PTRM_Life!BB95,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E96:BB96)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L96/(PTRM_Capex!K87/PTRM_Capex!I87)/(Outcomes!I147))/PTRM_Life!L96,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L96/(PTRM_Capex!K87/PTRM_Capex!I87)/(Outcomes!I147)-SUM(PTRM_RealSLDepn!L96:L96))/PTRM_Life!M96,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L96/(PTRM_Capex!K87/PTRM_Capex!I87)/(Outcomes!I147)-SUM(PTRM_RealSLDepn!L96:M96))/PTRM_Life!N96,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O96/Outcomes!N147)/PTRM_Life!O96,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O96/Outcomes!N147-SUM(PTRM_RealSLDepn!O96:O96))/PTRM_Life!P96,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O96/Outcomes!N147-SUM(PTRM_RealSLDepn!O96:P96))/PTRM_Life!Q96,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O96/Outcomes!N147-SUM(PTRM_RealSLDepn!O96:Q96))/PTRM_Life!R96,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O96/Outcomes!N147-SUM(PTRM_RealSLDepn!O96:R96))/PTRM_Life!S96,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!T96/Outcomes!S147)/PTRM_Life!T96,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!T96/Outcomes!S147-SUM(PTRM_RealSLDepn!T96:T96))/PTRM_Life!U96,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T96/Outcomes!S147-SUM(PTRM_RealSLDepn!T96:U96))/PTRM_Life!V96,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T96/Outcomes!S147-SUM(PTRM_RealSLDepn!T96:V96))/PTRM_Life!W96,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T96/Outcomes!S147-SUM(PTRM_RealSLDepn!T96:W96))/PTRM_Life!X96,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!Y96/Outcomes!X147)/PTRM_Life!Y96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y96/Outcomes!X147-SUM(PTRM_RealSLDepn!Y96:Y96))/PTRM_Life!Z96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y96/Outcomes!X147-SUM(PTRM_RealSLDepn!Y96:Z96))/PTRM_Life!AA96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y96/Outcomes!X147-SUM(PTRM_RealSLDepn!Y96:AA96))/PTRM_Life!AB96,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!Y96/Outcomes!X147-SUM(PTRM_RealSLDepn!Y96:AB96))/PTRM_Life!AC96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD96/Outcomes!AC147)/PTRM_Life!AD96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD96/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD96:AD96))/PTRM_Life!AE96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD96/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD96:AE96))/PTRM_Life!AF96,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AD96/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD96:AF96))/PTRM_Life!AG96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD96/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD96:AG96))/PTRM_Life!AH96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AI96/Outcomes!AH147)/PTRM_Life!AI96,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI96/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI96:AI96))/PTRM_Life!AJ96,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AI96/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI96:AJ96))/PTRM_Life!AK96,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI96/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI96:AK96))/PTRM_Life!AL96,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI96/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI96:AL96))/PTRM_Life!AM96,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AN96/Outcomes!AM147)/PTRM_Life!AN96,0)","v":3.4727580346027658},{"$f":"IFERROR((PTRM_ORAB!AN96/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN96:AN96))/PTRM_Life!AO96,0)","v":3.4727580346027658},{"$f":"IFERROR((PTRM_ORAB!AN96/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN96:AO96))/PTRM_Life!AP96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN96/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN96:AP96))/PTRM_Life!AQ96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN96/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN96:AQ96))/PTRM_Life!AR96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS96/Outcomes!AR147)/PTRM_Life!AS96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS96/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS96:AS96))/PTRM_Life!AT96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS96/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS96:AT96))/PTRM_Life!AU96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS96/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS96:AU96))/PTRM_Life!AV96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS96/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS96:AV96))/PTRM_Life!AW96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX96/Outcomes!AW147)/PTRM_Life!AX96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX96/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX96:AX96))/PTRM_Life!AY96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX96/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX96:AY96))/PTRM_Life!AZ96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX96/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX96:AZ96))/PTRM_Life!BA96,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX96/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX96:BA96))/PTRM_Life!BB96,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E97:BB97)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M97/(PTRM_Capex!L87/PTRM_Capex!I87)/(Outcomes!I147))/PTRM_Life!M97,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!M97/(PTRM_Capex!L87/PTRM_Capex!I87)/(Outcomes!I147)-SUM(PTRM_RealSLDepn!M97:M97))/PTRM_Life!N97,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!O97/Outcomes!N147)/PTRM_Life!O97,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O97/Outcomes!N147-SUM(PTRM_RealSLDepn!O97:O97))/PTRM_Life!P97,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O97/Outcomes!N147-SUM(PTRM_RealSLDepn!O97:P97))/PTRM_Life!Q97,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O97/Outcomes!N147-SUM(PTRM_RealSLDepn!O97:Q97))/PTRM_Life!R97,0)","v":3.5129107296162352},{"$f":"IFERROR((PTRM_ORAB!O97/Outcomes!N147-SUM(PTRM_RealSLDepn!O97:R97))/PTRM_Life!S97,0)","v":3.5129107296162352},{"$f":"IFERROR((PTRM_ORAB!T97/Outcomes!S147)/PTRM_Life!T97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!T97/Outcomes!S147-SUM(PTRM_RealSLDepn!T97:T97))/PTRM_Life!U97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!T97/Outcomes!S147-SUM(PTRM_RealSLDepn!T97:U97))/PTRM_Life!V97,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!T97/Outcomes!S147-SUM(PTRM_RealSLDepn!T97:V97))/PTRM_Life!W97,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!T97/Outcomes!S147-SUM(PTRM_RealSLDepn!T97:W97))/PTRM_Life!X97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y97/Outcomes!X147)/PTRM_Life!Y97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y97/Outcomes!X147-SUM(PTRM_RealSLDepn!Y97:Y97))/PTRM_Life!Z97,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!Y97/Outcomes!X147-SUM(PTRM_RealSLDepn!Y97:Z97))/PTRM_Life!AA97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y97/Outcomes!X147-SUM(PTRM_RealSLDepn!Y97:AA97))/PTRM_Life!AB97,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!Y97/Outcomes!X147-SUM(PTRM_RealSLDepn!Y97:AB97))/PTRM_Life!AC97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD97/Outcomes!AC147)/PTRM_Life!AD97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD97/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD97:AD97))/PTRM_Life!AE97,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!AD97/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD97:AE97))/PTRM_Life!AF97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD97/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD97:AF97))/PTRM_Life!AG97,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!AD97/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD97:AG97))/PTRM_Life!AH97,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AI97/Outcomes!AH147)/PTRM_Life!AI97,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI97/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI97:AI97))/PTRM_Life!AJ97,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI97/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI97:AJ97))/PTRM_Life!AK97,0)","v":3.5129107296162325},{"$f":"IFERROR((PTRM_ORAB!AI97/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI97:AK97))/PTRM_Life!AL97,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI97/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI97:AL97))/PTRM_Life!AM97,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AN97/Outcomes!AM147)/PTRM_Life!AN97,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN97/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN97:AN97))/PTRM_Life!AO97,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN97/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN97:AO97))/PTRM_Life!AP97,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN97/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN97:AP97))/PTRM_Life!AQ97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN97/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN97:AQ97))/PTRM_Life!AR97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS97/Outcomes!AR147)/PTRM_Life!AS97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS97/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS97:AS97))/PTRM_Life!AT97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS97/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS97:AT97))/PTRM_Life!AU97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS97/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS97:AU97))/PTRM_Life!AV97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS97/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS97:AV97))/PTRM_Life!AW97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX97/Outcomes!AW147)/PTRM_Life!AX97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX97/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX97:AX97))/PTRM_Life!AY97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX97/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX97:AY97))/PTRM_Life!AZ97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX97/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX97:AZ97))/PTRM_Life!BA97,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX97/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX97:BA97))/PTRM_Life!BB97,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E98:BB98)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N98/(PTRM_Capex!M87/PTRM_Capex!I87)/Outcomes!I147)/PTRM_Life!N98,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O98/Outcomes!N147)/PTRM_Life!O98,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O98/Outcomes!N147-SUM(PTRM_RealSLDepn!O98:O98))/PTRM_Life!P98,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O98/Outcomes!N147-SUM(PTRM_RealSLDepn!O98:P98))/PTRM_Life!Q98,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O98/Outcomes!N147-SUM(PTRM_RealSLDepn!O98:Q98))/PTRM_Life!R98,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!O98/Outcomes!N147-SUM(PTRM_RealSLDepn!O98:R98))/PTRM_Life!S98,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!T98/Outcomes!S147)/PTRM_Life!T98,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T98/Outcomes!S147-SUM(PTRM_RealSLDepn!T98:T98))/PTRM_Life!U98,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!T98/Outcomes!S147-SUM(PTRM_RealSLDepn!T98:U98))/PTRM_Life!V98,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T98/Outcomes!S147-SUM(PTRM_RealSLDepn!T98:V98))/PTRM_Life!W98,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T98/Outcomes!S147-SUM(PTRM_RealSLDepn!T98:W98))/PTRM_Life!X98,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y98/Outcomes!X147)/PTRM_Life!Y98,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y98/Outcomes!X147-SUM(PTRM_RealSLDepn!Y98:Y98))/PTRM_Life!Z98,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y98/Outcomes!X147-SUM(PTRM_RealSLDepn!Y98:Z98))/PTRM_Life!AA98,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y98/Outcomes!X147-SUM(PTRM_RealSLDepn!Y98:AA98))/PTRM_Life!AB98,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y98/Outcomes!X147-SUM(PTRM_RealSLDepn!Y98:AB98))/PTRM_Life!AC98,0)","v":3.4436752936512485},{"$f":"IFERROR((PTRM_ORAB!AD98/Outcomes!AC147)/PTRM_Life!AD98,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD98/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD98:AD98))/PTRM_Life!AE98,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD98/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD98:AE98))/PTRM_Life!AF98,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AD98/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD98:AF98))/PTRM_Life!AG98,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD98/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD98:AG98))/PTRM_Life!AH98,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AI98/Outcomes!AH147)/PTRM_Life!AI98,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AI98/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI98:AI98))/PTRM_Life!AJ98,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AI98/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI98:AJ98))/PTRM_Life!AK98,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AI98/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI98:AK98))/PTRM_Life!AL98,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AI98/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI98:AL98))/PTRM_Life!AM98,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AN98/Outcomes!AM147)/PTRM_Life!AN98,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN98/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN98:AN98))/PTRM_Life!AO98,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN98/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN98:AO98))/PTRM_Life!AP98,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN98/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN98:AP98))/PTRM_Life!AQ98,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN98/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN98:AQ98))/PTRM_Life!AR98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS98/Outcomes!AR147)/PTRM_Life!AS98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS98/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS98:AS98))/PTRM_Life!AT98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS98/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS98:AT98))/PTRM_Life!AU98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS98/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS98:AU98))/PTRM_Life!AV98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS98/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS98:AV98))/PTRM_Life!AW98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX98/Outcomes!AW147)/PTRM_Life!AX98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX98/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX98:AX98))/PTRM_Life!AY98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX98/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX98:AY98))/PTRM_Life!AZ98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX98/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX98:AZ98))/PTRM_Life!BA98,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX98/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX98:BA98))/PTRM_Life!BB98,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E99:BB99)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O99/Outcomes!N147)/PTRM_Life!O99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O99/Outcomes!N147-SUM(PTRM_RealSLDepn!O99:O99))/PTRM_Life!P99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O99/Outcomes!N147-SUM(PTRM_RealSLDepn!O99:P99))/PTRM_Life!Q99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O99/Outcomes!N147-SUM(PTRM_RealSLDepn!O99:Q99))/PTRM_Life!R99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O99/Outcomes!N147-SUM(PTRM_RealSLDepn!O99:R99))/PTRM_Life!S99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T99/Outcomes!S147)/PTRM_Life!T99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T99/Outcomes!S147-SUM(PTRM_RealSLDepn!T99:T99))/PTRM_Life!U99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T99/Outcomes!S147-SUM(PTRM_RealSLDepn!T99:U99))/PTRM_Life!V99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T99/Outcomes!S147-SUM(PTRM_RealSLDepn!T99:V99))/PTRM_Life!W99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T99/Outcomes!S147-SUM(PTRM_RealSLDepn!T99:W99))/PTRM_Life!X99,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!Y99/Outcomes!X147)/PTRM_Life!Y99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y99/Outcomes!X147-SUM(PTRM_RealSLDepn!Y99:Y99))/PTRM_Life!Z99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y99/Outcomes!X147-SUM(PTRM_RealSLDepn!Y99:Z99))/PTRM_Life!AA99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y99/Outcomes!X147-SUM(PTRM_RealSLDepn!Y99:AA99))/PTRM_Life!AB99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y99/Outcomes!X147-SUM(PTRM_RealSLDepn!Y99:AB99))/PTRM_Life!AC99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD99/Outcomes!AC147)/PTRM_Life!AD99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD99/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD99:AD99))/PTRM_Life!AE99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD99/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD99:AE99))/PTRM_Life!AF99,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD99/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD99:AF99))/PTRM_Life!AG99,0)","v":3.4083170943862497},{"$f":"IFERROR((PTRM_ORAB!AD99/Outcomes!AC147-SUM(PTRM_RealSLDepn!AD99:AG99))/PTRM_Life!AH99,0)","v":3.4083170943862489},{"$f":"IFERROR((PTRM_ORAB!AI99/Outcomes!AH147)/PTRM_Life!AI99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI99/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI99:AI99))/PTRM_Life!AJ99,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AI99/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI99:AJ99))/PTRM_Life!AK99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI99/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI99:AK99))/PTRM_Life!AL99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI99/Outcomes!AH147-SUM(PTRM_RealSLDepn!AI99:AL99))/PTRM_Life!AM99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN99/Outcomes!AM147)/PTRM_Life!AN99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN99/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN99:AN99))/PTRM_Life!AO99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN99/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN99:AO99))/PTRM_Life!AP99,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN99/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN99:AP99))/PTRM_Life!AQ99,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AN99/Outcomes!AM147-SUM(PTRM_RealSLDepn!AN99:AQ99))/PTRM_Life!AR99,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AS99/Outcomes!AR147)/PTRM_Life!AS99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS99/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS99:AS99))/PTRM_Life!AT99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS99/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS99:AT99))/PTRM_Life!AU99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS99/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS99:AU99))/PTRM_Life!AV99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS99/Outcomes!AR147-SUM(PTRM_RealSLDepn!AS99:AV99))/PTRM_Life!AW99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX99/Outcomes!AW147)/PTRM_Life!AX99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX99/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX99:AX99))/PTRM_Life!AY99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX99/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX99:AY99))/PTRM_Life!AZ99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX99/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX99:AZ99))/PTRM_Life!BA99,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX99/Outcomes!AW147-SUM(PTRM_RealSLDepn!AX99:BA99))/PTRM_Life!BB99,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,51.9021932415828,55.39258580841161,58.865343843014379,62.37825457263061,65.821929866281863,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,34.607057598984809,31.170804728303281,27.671795908138215,24.224193510814459,20.77597001969421,17.328053719085304,13.8376611522565,10.364903117653734,6.8519923880375018,3.4083170943862502,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E107:BB107)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,{"$f":"IFERROR((PTRM_ORAB!E107/PTRM_Capex!D105)/PTRM_Life!E107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E107/PTRM_Capex!D105-SUM(PTRM_RealSLDepn!E107:E107))/PTRM_Life!F107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E107/PTRM_Capex!D105-SUM(PTRM_RealSLDepn!E107:F107))/PTRM_Life!G107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E107/PTRM_Capex!D105-SUM(PTRM_RealSLDepn!E107:G107))/PTRM_Life!H107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E107/PTRM_Capex!D105-SUM(PTRM_RealSLDepn!E107:H107))/PTRM_Life!I107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J107/Outcomes!I180)/PTRM_Life!J107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J107/Outcomes!I180-SUM(PTRM_RealSLDepn!J107:J107))/PTRM_Life!K107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J107/Outcomes!I180-SUM(PTRM_RealSLDepn!J107:K107))/PTRM_Life!L107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J107/Outcomes!I180-SUM(PTRM_RealSLDepn!J107:L107))/PTRM_Life!M107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!J107/Outcomes!I180-SUM(PTRM_RealSLDepn!J107:M107))/PTRM_Life!N107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!O107/Outcomes!N180)/PTRM_Life!O107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O107/Outcomes!N180-SUM(PTRM_RealSLDepn!O107:O107))/PTRM_Life!P107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O107/Outcomes!N180-SUM(PTRM_RealSLDepn!O107:P107))/PTRM_Life!Q107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!O107/Outcomes!N180-SUM(PTRM_RealSLDepn!O107:Q107))/PTRM_Life!R107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!O107/Outcomes!N180-SUM(PTRM_RealSLDepn!O107:R107))/PTRM_Life!S107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T107/Outcomes!S180)/PTRM_Life!T107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T107/Outcomes!S180-SUM(PTRM_RealSLDepn!T107:T107))/PTRM_Life!U107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T107/Outcomes!S180-SUM(PTRM_RealSLDepn!T107:U107))/PTRM_Life!V107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T107/Outcomes!S180-SUM(PTRM_RealSLDepn!T107:V107))/PTRM_Life!W107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!T107/Outcomes!S180-SUM(PTRM_RealSLDepn!T107:W107))/PTRM_Life!X107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!Y107/Outcomes!X180)/PTRM_Life!Y107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y107/Outcomes!X180-SUM(PTRM_RealSLDepn!Y107:Y107))/PTRM_Life!Z107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y107/Outcomes!X180-SUM(PTRM_RealSLDepn!Y107:Z107))/PTRM_Life!AA107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y107/Outcomes!X180-SUM(PTRM_RealSLDepn!Y107:AA107))/PTRM_Life!AB107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!Y107/Outcomes!X180-SUM(PTRM_RealSLDepn!Y107:AB107))/PTRM_Life!AC107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!AD107/Outcomes!AC180)/PTRM_Life!AD107,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD107/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD107:AD107))/PTRM_Life!AE107,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD107/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD107:AE107))/PTRM_Life!AF107,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!AD107/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD107:AF107))/PTRM_Life!AG107,0)","v":34.623189361683316},{"$f":"IFERROR((PTRM_ORAB!AD107/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD107:AG107))/PTRM_Life!AH107,0)","v":34.623189361683302},{"$f":"IFERROR((PTRM_ORAB!AI107/Outcomes!AH180)/PTRM_Life!AI107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI107/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI107:AI107))/PTRM_Life!AJ107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI107/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI107:AJ107))/PTRM_Life!AK107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI107/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI107:AK107))/PTRM_Life!AL107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI107/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI107:AL107))/PTRM_Life!AM107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN107/Outcomes!AM180)/PTRM_Life!AN107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN107/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN107:AN107))/PTRM_Life!AO107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN107/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN107:AO107))/PTRM_Life!AP107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN107/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN107:AP107))/PTRM_Life!AQ107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN107/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN107:AQ107))/PTRM_Life!AR107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS107/Outcomes!AR180)/PTRM_Life!AS107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS107/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS107:AS107))/PTRM_Life!AT107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS107/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS107:AT107))/PTRM_Life!AU107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS107/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS107:AU107))/PTRM_Life!AV107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS107/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS107:AV107))/PTRM_Life!AW107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX107/Outcomes!AW180)/PTRM_Life!AX107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX107/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX107:AX107))/PTRM_Life!AY107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX107/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX107:AY107))/PTRM_Life!AZ107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX107/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX107:AZ107))/PTRM_Life!BA107,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX107/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX107:BA107))/PTRM_Life!BB107,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E108:BB108)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,{"$f":"IFERROR((PTRM_ORAB!F108/PTRM_Capex!E105)/PTRM_Life!F108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F108/PTRM_Capex!E105-SUM(PTRM_RealSLDepn!F108:F108))/PTRM_Life!G108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F108/PTRM_Capex!E105-SUM(PTRM_RealSLDepn!F108:G108))/PTRM_Life!H108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F108/PTRM_Capex!E105-SUM(PTRM_RealSLDepn!F108:H108))/PTRM_Life!I108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J108/Outcomes!I180)/PTRM_Life!J108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J108/Outcomes!I180-SUM(PTRM_RealSLDepn!J108:J108))/PTRM_Life!K108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J108/Outcomes!I180-SUM(PTRM_RealSLDepn!J108:K108))/PTRM_Life!L108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J108/Outcomes!I180-SUM(PTRM_RealSLDepn!J108:L108))/PTRM_Life!M108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!J108/Outcomes!I180-SUM(PTRM_RealSLDepn!J108:M108))/PTRM_Life!N108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O108/Outcomes!N180)/PTRM_Life!O108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O108/Outcomes!N180-SUM(PTRM_RealSLDepn!O108:O108))/PTRM_Life!P108,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!O108/Outcomes!N180-SUM(PTRM_RealSLDepn!O108:P108))/PTRM_Life!Q108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O108/Outcomes!N180-SUM(PTRM_RealSLDepn!O108:Q108))/PTRM_Life!R108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!O108/Outcomes!N180-SUM(PTRM_RealSLDepn!O108:R108))/PTRM_Life!S108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!T108/Outcomes!S180)/PTRM_Life!T108,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T108/Outcomes!S180-SUM(PTRM_RealSLDepn!T108:T108))/PTRM_Life!U108,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T108/Outcomes!S180-SUM(PTRM_RealSLDepn!T108:U108))/PTRM_Life!V108,0)","v":3.4362528706815345},{"$f":"IFERROR((PTRM_ORAB!T108/Outcomes!S180-SUM(PTRM_RealSLDepn!T108:V108))/PTRM_Life!W108,0)","v":3.436252870681535},{"$f":"IFERROR((PTRM_ORAB!T108/Outcomes!S180-SUM(PTRM_RealSLDepn!T108:W108))/PTRM_Life!X108,0)","v":3.4362528706815341},{"$f":"IFERROR((PTRM_ORAB!Y108/Outcomes!X180)/PTRM_Life!Y108,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y108/Outcomes!X180-SUM(PTRM_RealSLDepn!Y108:Y108))/PTRM_Life!Z108,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y108/Outcomes!X180-SUM(PTRM_RealSLDepn!Y108:Z108))/PTRM_Life!AA108,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y108/Outcomes!X180-SUM(PTRM_RealSLDepn!Y108:AA108))/PTRM_Life!AB108,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!Y108/Outcomes!X180-SUM(PTRM_RealSLDepn!Y108:AB108))/PTRM_Life!AC108,0)","v":3.4362528706815354},{"$f":"IFERROR((PTRM_ORAB!AD108/Outcomes!AC180)/PTRM_Life!AD108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD108/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD108:AD108))/PTRM_Life!AE108,0)","v":3.4362528706815363},{"$f":"IFERROR((PTRM_ORAB!AD108/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD108:AE108))/PTRM_Life!AF108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD108/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD108:AF108))/PTRM_Life!AG108,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!AD108/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD108:AG108))/PTRM_Life!AH108,0)","v":3.4362528706815363},{"$f":"IFERROR((PTRM_ORAB!AI108/Outcomes!AH180)/PTRM_Life!AI108,0)","v":3.4362528706815341},{"$f":"IFERROR((PTRM_ORAB!AI108/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI108:AI108))/PTRM_Life!AJ108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI108/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI108:AJ108))/PTRM_Life!AK108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI108/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI108:AK108))/PTRM_Life!AL108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI108/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI108:AL108))/PTRM_Life!AM108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN108/Outcomes!AM180)/PTRM_Life!AN108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN108/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN108:AN108))/PTRM_Life!AO108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN108/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN108:AO108))/PTRM_Life!AP108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN108/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN108:AP108))/PTRM_Life!AQ108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN108/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN108:AQ108))/PTRM_Life!AR108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS108/Outcomes!AR180)/PTRM_Life!AS108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS108/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS108:AS108))/PTRM_Life!AT108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS108/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS108:AT108))/PTRM_Life!AU108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS108/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS108:AU108))/PTRM_Life!AV108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS108/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS108:AV108))/PTRM_Life!AW108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX108/Outcomes!AW180)/PTRM_Life!AX108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX108/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX108:AX108))/PTRM_Life!AY108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX108/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX108:AY108))/PTRM_Life!AZ108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX108/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX108:AZ108))/PTRM_Life!BA108,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX108/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX108:BA108))/PTRM_Life!BB108,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E109:BB109)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G109/PTRM_Capex!F105)/PTRM_Life!G109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G109/PTRM_Capex!F105-SUM(PTRM_RealSLDepn!G109:G109))/PTRM_Life!H109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G109/PTRM_Capex!F105-SUM(PTRM_RealSLDepn!G109:H109))/PTRM_Life!I109,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J109/Outcomes!I180)/PTRM_Life!J109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J109/Outcomes!I180-SUM(PTRM_RealSLDepn!J109:J109))/PTRM_Life!K109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J109/Outcomes!I180-SUM(PTRM_RealSLDepn!J109:K109))/PTRM_Life!L109,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!J109/Outcomes!I180-SUM(PTRM_RealSLDepn!J109:L109))/PTRM_Life!M109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!J109/Outcomes!I180-SUM(PTRM_RealSLDepn!J109:M109))/PTRM_Life!N109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!O109/Outcomes!N180)/PTRM_Life!O109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O109/Outcomes!N180-SUM(PTRM_RealSLDepn!O109:O109))/PTRM_Life!P109,0)","v":3.4990088201650642},{"$f":"IFERROR((PTRM_ORAB!O109/Outcomes!N180-SUM(PTRM_RealSLDepn!O109:P109))/PTRM_Life!Q109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O109/Outcomes!N180-SUM(PTRM_RealSLDepn!O109:Q109))/PTRM_Life!R109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!O109/Outcomes!N180-SUM(PTRM_RealSLDepn!O109:R109))/PTRM_Life!S109,0)","v":3.4990088201650642},{"$f":"IFERROR((PTRM_ORAB!T109/Outcomes!S180)/PTRM_Life!T109,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!T109/Outcomes!S180-SUM(PTRM_RealSLDepn!T109:T109))/PTRM_Life!U109,0)","v":3.4990088201650629},{"$f":"IFERROR((PTRM_ORAB!T109/Outcomes!S180-SUM(PTRM_RealSLDepn!T109:U109))/PTRM_Life!V109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!T109/Outcomes!S180-SUM(PTRM_RealSLDepn!T109:V109))/PTRM_Life!W109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!T109/Outcomes!S180-SUM(PTRM_RealSLDepn!T109:W109))/PTRM_Life!X109,0)","v":3.4990088201650624},{"$f":"IFERROR((PTRM_ORAB!Y109/Outcomes!X180)/PTRM_Life!Y109,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y109/Outcomes!X180-SUM(PTRM_RealSLDepn!Y109:Y109))/PTRM_Life!Z109,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y109/Outcomes!X180-SUM(PTRM_RealSLDepn!Y109:Z109))/PTRM_Life!AA109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!Y109/Outcomes!X180-SUM(PTRM_RealSLDepn!Y109:AA109))/PTRM_Life!AB109,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!Y109/Outcomes!X180-SUM(PTRM_RealSLDepn!Y109:AB109))/PTRM_Life!AC109,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!AD109/Outcomes!AC180)/PTRM_Life!AD109,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD109/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD109:AD109))/PTRM_Life!AE109,0)","v":3.4990088201650646},{"$f":"IFERROR((PTRM_ORAB!AD109/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD109:AE109))/PTRM_Life!AF109,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD109/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD109:AF109))/PTRM_Life!AG109,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AD109/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD109:AG109))/PTRM_Life!AH109,0)","v":3.4990088201650651},{"$f":"IFERROR((PTRM_ORAB!AI109/Outcomes!AH180)/PTRM_Life!AI109,0)","v":3.4990088201650655},{"$f":"IFERROR((PTRM_ORAB!AI109/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI109:AI109))/PTRM_Life!AJ109,0)","v":3.4990088201650655},{"$f":"IFERROR((PTRM_ORAB!AI109/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI109:AJ109))/PTRM_Life!AK109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI109/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI109:AK109))/PTRM_Life!AL109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI109/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI109:AL109))/PTRM_Life!AM109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN109/Outcomes!AM180)/PTRM_Life!AN109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN109/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN109:AN109))/PTRM_Life!AO109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN109/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN109:AO109))/PTRM_Life!AP109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN109/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN109:AP109))/PTRM_Life!AQ109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN109/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN109:AQ109))/PTRM_Life!AR109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS109/Outcomes!AR180)/PTRM_Life!AS109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS109/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS109:AS109))/PTRM_Life!AT109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS109/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS109:AT109))/PTRM_Life!AU109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS109/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS109:AU109))/PTRM_Life!AV109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS109/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS109:AV109))/PTRM_Life!AW109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX109/Outcomes!AW180)/PTRM_Life!AX109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX109/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX109:AX109))/PTRM_Life!AY109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX109/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX109:AY109))/PTRM_Life!AZ109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX109/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX109:AZ109))/PTRM_Life!BA109,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX109/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX109:BA109))/PTRM_Life!BB109,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E110:BB110)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H110/PTRM_Capex!G105)/PTRM_Life!H110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H110/PTRM_Capex!G105-SUM(PTRM_RealSLDepn!H110:H110))/PTRM_Life!I110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J110/Outcomes!I180)/PTRM_Life!J110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J110/Outcomes!I180-SUM(PTRM_RealSLDepn!J110:J110))/PTRM_Life!K110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J110/Outcomes!I180-SUM(PTRM_RealSLDepn!J110:K110))/PTRM_Life!L110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J110/Outcomes!I180-SUM(PTRM_RealSLDepn!J110:L110))/PTRM_Life!M110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J110/Outcomes!I180-SUM(PTRM_RealSLDepn!J110:M110))/PTRM_Life!N110,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!O110/Outcomes!N180)/PTRM_Life!O110,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O110/Outcomes!N180-SUM(PTRM_RealSLDepn!O110:O110))/PTRM_Life!P110,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!O110/Outcomes!N180-SUM(PTRM_RealSLDepn!O110:P110))/PTRM_Life!Q110,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O110/Outcomes!N180-SUM(PTRM_RealSLDepn!O110:Q110))/PTRM_Life!R110,0)","v":3.4476023973237582},{"$f":"IFERROR((PTRM_ORAB!O110/Outcomes!N180-SUM(PTRM_RealSLDepn!O110:R110))/PTRM_Life!S110,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!T110/Outcomes!S180)/PTRM_Life!T110,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T110/Outcomes!S180-SUM(PTRM_RealSLDepn!T110:T110))/PTRM_Life!U110,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T110/Outcomes!S180-SUM(PTRM_RealSLDepn!T110:U110))/PTRM_Life!V110,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T110/Outcomes!S180-SUM(PTRM_RealSLDepn!T110:V110))/PTRM_Life!W110,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!T110/Outcomes!S180-SUM(PTRM_RealSLDepn!T110:W110))/PTRM_Life!X110,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!Y110/Outcomes!X180)/PTRM_Life!Y110,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y110/Outcomes!X180-SUM(PTRM_RealSLDepn!Y110:Y110))/PTRM_Life!Z110,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y110/Outcomes!X180-SUM(PTRM_RealSLDepn!Y110:Z110))/PTRM_Life!AA110,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!Y110/Outcomes!X180-SUM(PTRM_RealSLDepn!Y110:AA110))/PTRM_Life!AB110,0)","v":3.4476023973237573},{"$f":"IFERROR((PTRM_ORAB!Y110/Outcomes!X180-SUM(PTRM_RealSLDepn!Y110:AB110))/PTRM_Life!AC110,0)","v":3.4476023973237577},{"$f":"IFERROR((PTRM_ORAB!AD110/Outcomes!AC180)/PTRM_Life!AD110,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD110/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD110:AD110))/PTRM_Life!AE110,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD110/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD110:AE110))/PTRM_Life!AF110,0)","v":3.4476023973237591},{"$f":"IFERROR((PTRM_ORAB!AD110/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD110:AF110))/PTRM_Life!AG110,0)","v":3.4476023973237586},{"$f":"IFERROR((PTRM_ORAB!AD110/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD110:AG110))/PTRM_Life!AH110,0)","v":3.4476023973237595},{"$f":"IFERROR((PTRM_ORAB!AI110/Outcomes!AH180)/PTRM_Life!AI110,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI110/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI110:AI110))/PTRM_Life!AJ110,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI110/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI110:AJ110))/PTRM_Life!AK110,0)","v":3.447602397323756},{"$f":"IFERROR((PTRM_ORAB!AI110/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI110:AK110))/PTRM_Life!AL110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI110/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI110:AL110))/PTRM_Life!AM110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN110/Outcomes!AM180)/PTRM_Life!AN110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN110/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN110:AN110))/PTRM_Life!AO110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN110/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN110:AO110))/PTRM_Life!AP110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN110/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN110:AP110))/PTRM_Life!AQ110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN110/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN110:AQ110))/PTRM_Life!AR110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS110/Outcomes!AR180)/PTRM_Life!AS110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS110/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS110:AS110))/PTRM_Life!AT110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS110/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS110:AT110))/PTRM_Life!AU110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS110/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS110:AU110))/PTRM_Life!AV110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS110/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS110:AV110))/PTRM_Life!AW110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX110/Outcomes!AW180)/PTRM_Life!AX110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX110/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX110:AX110))/PTRM_Life!AY110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX110/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX110:AY110))/PTRM_Life!AZ110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX110/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX110:AZ110))/PTRM_Life!BA110,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX110/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX110:BA110))/PTRM_Life!BB110,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E111:BB111)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I111/PTRM_Capex!H105)/PTRM_Life!I111,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J111/Outcomes!I180)/PTRM_Life!J111,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J111/Outcomes!I180-SUM(PTRM_RealSLDepn!J111:J111))/PTRM_Life!K111,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J111/Outcomes!I180-SUM(PTRM_RealSLDepn!J111:K111))/PTRM_Life!L111,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J111/Outcomes!I180-SUM(PTRM_RealSLDepn!J111:L111))/PTRM_Life!M111,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J111/Outcomes!I180-SUM(PTRM_RealSLDepn!J111:M111))/PTRM_Life!N111,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!O111/Outcomes!N180)/PTRM_Life!O111,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O111/Outcomes!N180-SUM(PTRM_RealSLDepn!O111:O111))/PTRM_Life!P111,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O111/Outcomes!N180-SUM(PTRM_RealSLDepn!O111:P111))/PTRM_Life!Q111,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!O111/Outcomes!N180-SUM(PTRM_RealSLDepn!O111:Q111))/PTRM_Life!R111,0)","v":3.4482234911202476},{"$f":"IFERROR((PTRM_ORAB!O111/Outcomes!N180-SUM(PTRM_RealSLDepn!O111:R111))/PTRM_Life!S111,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!T111/Outcomes!S180)/PTRM_Life!T111,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T111/Outcomes!S180-SUM(PTRM_RealSLDepn!T111:T111))/PTRM_Life!U111,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T111/Outcomes!S180-SUM(PTRM_RealSLDepn!T111:U111))/PTRM_Life!V111,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T111/Outcomes!S180-SUM(PTRM_RealSLDepn!T111:V111))/PTRM_Life!W111,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!T111/Outcomes!S180-SUM(PTRM_RealSLDepn!T111:W111))/PTRM_Life!X111,0)","v":3.4482234911202454},{"$f":"IFERROR((PTRM_ORAB!Y111/Outcomes!X180)/PTRM_Life!Y111,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y111/Outcomes!X180-SUM(PTRM_RealSLDepn!Y111:Y111))/PTRM_Life!Z111,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y111/Outcomes!X180-SUM(PTRM_RealSLDepn!Y111:Z111))/PTRM_Life!AA111,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y111/Outcomes!X180-SUM(PTRM_RealSLDepn!Y111:AA111))/PTRM_Life!AB111,0)","v":3.4482234911202458},{"$f":"IFERROR((PTRM_ORAB!Y111/Outcomes!X180-SUM(PTRM_RealSLDepn!Y111:AB111))/PTRM_Life!AC111,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!AD111/Outcomes!AC180)/PTRM_Life!AD111,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!AD111/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD111:AD111))/PTRM_Life!AE111,0)","v":3.4482234911202472},{"$f":"IFERROR((PTRM_ORAB!AD111/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD111:AE111))/PTRM_Life!AF111,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AD111/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD111:AF111))/PTRM_Life!AG111,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AD111/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD111:AG111))/PTRM_Life!AH111,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!AI111/Outcomes!AH180)/PTRM_Life!AI111,0)","v":3.4482234911202481},{"$f":"IFERROR((PTRM_ORAB!AI111/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI111:AI111))/PTRM_Life!AJ111,0)","v":3.4482234911202476},{"$f":"IFERROR((PTRM_ORAB!AI111/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI111:AJ111))/PTRM_Life!AK111,0)","v":3.4482234911202481},{"$f":"IFERROR((PTRM_ORAB!AI111/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI111:AK111))/PTRM_Life!AL111,0)","v":3.448223491120249},{"$f":"IFERROR((PTRM_ORAB!AI111/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI111:AL111))/PTRM_Life!AM111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN111/Outcomes!AM180)/PTRM_Life!AN111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN111/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN111:AN111))/PTRM_Life!AO111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN111/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN111:AO111))/PTRM_Life!AP111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN111/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN111:AP111))/PTRM_Life!AQ111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN111/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN111:AQ111))/PTRM_Life!AR111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS111/Outcomes!AR180)/PTRM_Life!AS111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS111/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS111:AS111))/PTRM_Life!AT111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS111/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS111:AT111))/PTRM_Life!AU111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS111/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS111:AU111))/PTRM_Life!AV111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS111/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS111:AV111))/PTRM_Life!AW111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX111/Outcomes!AW180)/PTRM_Life!AX111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX111/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX111:AX111))/PTRM_Life!AY111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX111/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX111:AY111))/PTRM_Life!AZ111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX111/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX111:AZ111))/PTRM_Life!BA111,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX111/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX111:BA111))/PTRM_Life!BB111,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E112:BB112)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J112/Outcomes!I180)/PTRM_Life!J112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J112/Outcomes!I180-SUM(PTRM_RealSLDepn!J112:J112))/PTRM_Life!K112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J112/Outcomes!I180-SUM(PTRM_RealSLDepn!J112:K112))/PTRM_Life!L112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!J112/Outcomes!I180-SUM(PTRM_RealSLDepn!J112:L112))/PTRM_Life!M112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!J112/Outcomes!I180-SUM(PTRM_RealSLDepn!J112:M112))/PTRM_Life!N112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O112/Outcomes!N180)/PTRM_Life!O112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O112/Outcomes!N180-SUM(PTRM_RealSLDepn!O112:O112))/PTRM_Life!P112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O112/Outcomes!N180-SUM(PTRM_RealSLDepn!O112:P112))/PTRM_Life!Q112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!O112/Outcomes!N180-SUM(PTRM_RealSLDepn!O112:Q112))/PTRM_Life!R112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!O112/Outcomes!N180-SUM(PTRM_RealSLDepn!O112:R112))/PTRM_Life!S112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!T112/Outcomes!S180)/PTRM_Life!T112,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T112/Outcomes!S180-SUM(PTRM_RealSLDepn!T112:T112))/PTRM_Life!U112,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T112/Outcomes!S180-SUM(PTRM_RealSLDepn!T112:U112))/PTRM_Life!V112,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!T112/Outcomes!S180-SUM(PTRM_RealSLDepn!T112:V112))/PTRM_Life!W112,0)","v":3.4479163006089055},{"$f":"IFERROR((PTRM_ORAB!T112/Outcomes!S180-SUM(PTRM_RealSLDepn!T112:W112))/PTRM_Life!X112,0)","v":3.4479163006089051},{"$f":"IFERROR((PTRM_ORAB!Y112/Outcomes!X180)/PTRM_Life!Y112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y112/Outcomes!X180-SUM(PTRM_RealSLDepn!Y112:Y112))/PTRM_Life!Z112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!Y112/Outcomes!X180-SUM(PTRM_RealSLDepn!Y112:Z112))/PTRM_Life!AA112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y112/Outcomes!X180-SUM(PTRM_RealSLDepn!Y112:AA112))/PTRM_Life!AB112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!Y112/Outcomes!X180-SUM(PTRM_RealSLDepn!Y112:AB112))/PTRM_Life!AC112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AD112/Outcomes!AC180)/PTRM_Life!AD112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD112/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD112:AD112))/PTRM_Life!AE112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AD112/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD112:AE112))/PTRM_Life!AF112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD112/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD112:AF112))/PTRM_Life!AG112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AD112/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD112:AG112))/PTRM_Life!AH112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI112/Outcomes!AH180)/PTRM_Life!AI112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI112/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI112:AI112))/PTRM_Life!AJ112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI112/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI112:AJ112))/PTRM_Life!AK112,0)","v":3.4479163006089046},{"$f":"IFERROR((PTRM_ORAB!AI112/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI112:AK112))/PTRM_Life!AL112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AI112/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI112:AL112))/PTRM_Life!AM112,0)","v":3.4479163006089042},{"$f":"IFERROR((PTRM_ORAB!AN112/Outcomes!AM180)/PTRM_Life!AN112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN112/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN112:AN112))/PTRM_Life!AO112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN112/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN112:AO112))/PTRM_Life!AP112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN112/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN112:AP112))/PTRM_Life!AQ112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN112/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN112:AQ112))/PTRM_Life!AR112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS112/Outcomes!AR180)/PTRM_Life!AS112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS112/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS112:AS112))/PTRM_Life!AT112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS112/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS112:AT112))/PTRM_Life!AU112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS112/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS112:AU112))/PTRM_Life!AV112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS112/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS112:AV112))/PTRM_Life!AW112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX112/Outcomes!AW180)/PTRM_Life!AX112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX112/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX112:AX112))/PTRM_Life!AY112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX112/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX112:AY112))/PTRM_Life!AZ112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX112/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX112:AZ112))/PTRM_Life!BA112,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX112/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX112:BA112))/PTRM_Life!BB112,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E113:BB113)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K113/(PTRM_Capex!J105/PTRM_Capex!I105)/(Outcomes!I180))/PTRM_Life!K113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K113/(PTRM_Capex!J105/PTRM_Capex!I105)/(Outcomes!I180)-SUM(PTRM_RealSLDepn!K113:K113))/PTRM_Life!L113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K113/(PTRM_Capex!J105/PTRM_Capex!I105)/(Outcomes!I180)-SUM(PTRM_RealSLDepn!K113:L113))/PTRM_Life!M113,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K113/(PTRM_Capex!J105/PTRM_Capex!I105)/(Outcomes!I180)-SUM(PTRM_RealSLDepn!K113:M113))/PTRM_Life!N113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O113/Outcomes!N180)/PTRM_Life!O113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O113/Outcomes!N180-SUM(PTRM_RealSLDepn!O113:O113))/PTRM_Life!P113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!O113/Outcomes!N180-SUM(PTRM_RealSLDepn!O113:P113))/PTRM_Life!Q113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O113/Outcomes!N180-SUM(PTRM_RealSLDepn!O113:Q113))/PTRM_Life!R113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!O113/Outcomes!N180-SUM(PTRM_RealSLDepn!O113:R113))/PTRM_Life!S113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T113/Outcomes!S180)/PTRM_Life!T113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T113/Outcomes!S180-SUM(PTRM_RealSLDepn!T113:T113))/PTRM_Life!U113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!T113/Outcomes!S180-SUM(PTRM_RealSLDepn!T113:U113))/PTRM_Life!V113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T113/Outcomes!S180-SUM(PTRM_RealSLDepn!T113:V113))/PTRM_Life!W113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!T113/Outcomes!S180-SUM(PTRM_RealSLDepn!T113:W113))/PTRM_Life!X113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!Y113/Outcomes!X180)/PTRM_Life!Y113,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y113/Outcomes!X180-SUM(PTRM_RealSLDepn!Y113:Y113))/PTRM_Life!Z113,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y113/Outcomes!X180-SUM(PTRM_RealSLDepn!Y113:Z113))/PTRM_Life!AA113,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y113/Outcomes!X180-SUM(PTRM_RealSLDepn!Y113:AA113))/PTRM_Life!AB113,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!Y113/Outcomes!X180-SUM(PTRM_RealSLDepn!Y113:AB113))/PTRM_Life!AC113,0)","v":3.4903925668288092},{"$f":"IFERROR((PTRM_ORAB!AD113/Outcomes!AC180)/PTRM_Life!AD113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD113/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD113:AD113))/PTRM_Life!AE113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD113/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD113:AE113))/PTRM_Life!AF113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD113/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD113:AF113))/PTRM_Life!AG113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AD113/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD113:AG113))/PTRM_Life!AH113,0)","v":3.4903925668288087},{"$f":"IFERROR((PTRM_ORAB!AI113/Outcomes!AH180)/PTRM_Life!AI113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI113/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI113:AI113))/PTRM_Life!AJ113,0)","v":3.4903925668288083},{"$f":"IFERROR((PTRM_ORAB!AI113/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI113:AJ113))/PTRM_Life!AK113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI113/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI113:AK113))/PTRM_Life!AL113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AI113/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI113:AL113))/PTRM_Life!AM113,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!AN113/Outcomes!AM180)/PTRM_Life!AN113,0)","v":3.4903925668288052},{"$f":"IFERROR((PTRM_ORAB!AN113/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN113:AN113))/PTRM_Life!AO113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN113/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN113:AO113))/PTRM_Life!AP113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN113/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN113:AP113))/PTRM_Life!AQ113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN113/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN113:AQ113))/PTRM_Life!AR113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS113/Outcomes!AR180)/PTRM_Life!AS113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS113/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS113:AS113))/PTRM_Life!AT113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS113/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS113:AT113))/PTRM_Life!AU113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS113/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS113:AU113))/PTRM_Life!AV113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS113/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS113:AV113))/PTRM_Life!AW113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX113/Outcomes!AW180)/PTRM_Life!AX113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX113/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX113:AX113))/PTRM_Life!AY113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX113/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX113:AY113))/PTRM_Life!AZ113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX113/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX113:AZ113))/PTRM_Life!BA113,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX113/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX113:BA113))/PTRM_Life!BB113,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E114:BB114)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L114/(PTRM_Capex!K105/PTRM_Capex!I105)/(Outcomes!I180))/PTRM_Life!L114,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L114/(PTRM_Capex!K105/PTRM_Capex!I105)/(Outcomes!I180)-SUM(PTRM_RealSLDepn!L114:L114))/PTRM_Life!M114,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L114/(PTRM_Capex!K105/PTRM_Capex!I105)/(Outcomes!I180)-SUM(PTRM_RealSLDepn!L114:M114))/PTRM_Life!N114,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O114/Outcomes!N180)/PTRM_Life!O114,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O114/Outcomes!N180-SUM(PTRM_RealSLDepn!O114:O114))/PTRM_Life!P114,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O114/Outcomes!N180-SUM(PTRM_RealSLDepn!O114:P114))/PTRM_Life!Q114,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O114/Outcomes!N180-SUM(PTRM_RealSLDepn!O114:Q114))/PTRM_Life!R114,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!O114/Outcomes!N180-SUM(PTRM_RealSLDepn!O114:R114))/PTRM_Life!S114,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!T114/Outcomes!S180)/PTRM_Life!T114,0)","v":3.4727580346027627},{"$f":"IFERROR((PTRM_ORAB!T114/Outcomes!S180-SUM(PTRM_RealSLDepn!T114:T114))/PTRM_Life!U114,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T114/Outcomes!S180-SUM(PTRM_RealSLDepn!T114:U114))/PTRM_Life!V114,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T114/Outcomes!S180-SUM(PTRM_RealSLDepn!T114:V114))/PTRM_Life!W114,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!T114/Outcomes!S180-SUM(PTRM_RealSLDepn!T114:W114))/PTRM_Life!X114,0)","v":3.4727580346027631},{"$f":"IFERROR((PTRM_ORAB!Y114/Outcomes!X180)/PTRM_Life!Y114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y114/Outcomes!X180-SUM(PTRM_RealSLDepn!Y114:Y114))/PTRM_Life!Z114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y114/Outcomes!X180-SUM(PTRM_RealSLDepn!Y114:Z114))/PTRM_Life!AA114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!Y114/Outcomes!X180-SUM(PTRM_RealSLDepn!Y114:AA114))/PTRM_Life!AB114,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!Y114/Outcomes!X180-SUM(PTRM_RealSLDepn!Y114:AB114))/PTRM_Life!AC114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD114/Outcomes!AC180)/PTRM_Life!AD114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD114/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD114:AD114))/PTRM_Life!AE114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD114/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD114:AE114))/PTRM_Life!AF114,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AD114/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD114:AF114))/PTRM_Life!AG114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AD114/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD114:AG114))/PTRM_Life!AH114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AI114/Outcomes!AH180)/PTRM_Life!AI114,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI114/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI114:AI114))/PTRM_Life!AJ114,0)","v":3.472758034602764},{"$f":"IFERROR((PTRM_ORAB!AI114/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI114:AJ114))/PTRM_Life!AK114,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI114/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI114:AK114))/PTRM_Life!AL114,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AI114/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI114:AL114))/PTRM_Life!AM114,0)","v":3.4727580346027636},{"$f":"IFERROR((PTRM_ORAB!AN114/Outcomes!AM180)/PTRM_Life!AN114,0)","v":3.4727580346027658},{"$f":"IFERROR((PTRM_ORAB!AN114/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN114:AN114))/PTRM_Life!AO114,0)","v":3.4727580346027658},{"$f":"IFERROR((PTRM_ORAB!AN114/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN114:AO114))/PTRM_Life!AP114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN114/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN114:AP114))/PTRM_Life!AQ114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN114/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN114:AQ114))/PTRM_Life!AR114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS114/Outcomes!AR180)/PTRM_Life!AS114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS114/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS114:AS114))/PTRM_Life!AT114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS114/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS114:AT114))/PTRM_Life!AU114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS114/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS114:AU114))/PTRM_Life!AV114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS114/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS114:AV114))/PTRM_Life!AW114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX114/Outcomes!AW180)/PTRM_Life!AX114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX114/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX114:AX114))/PTRM_Life!AY114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX114/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX114:AY114))/PTRM_Life!AZ114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX114/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX114:AZ114))/PTRM_Life!BA114,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX114/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX114:BA114))/PTRM_Life!BB114,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E115:BB115)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M115/(PTRM_Capex!L105/PTRM_Capex!I105)/(Outcomes!I180))/PTRM_Life!M115,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!M115/(PTRM_Capex!L105/PTRM_Capex!I105)/(Outcomes!I180)-SUM(PTRM_RealSLDepn!M115:M115))/PTRM_Life!N115,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!O115/Outcomes!N180)/PTRM_Life!O115,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O115/Outcomes!N180-SUM(PTRM_RealSLDepn!O115:O115))/PTRM_Life!P115,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O115/Outcomes!N180-SUM(PTRM_RealSLDepn!O115:P115))/PTRM_Life!Q115,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!O115/Outcomes!N180-SUM(PTRM_RealSLDepn!O115:Q115))/PTRM_Life!R115,0)","v":3.5129107296162352},{"$f":"IFERROR((PTRM_ORAB!O115/Outcomes!N180-SUM(PTRM_RealSLDepn!O115:R115))/PTRM_Life!S115,0)","v":3.5129107296162352},{"$f":"IFERROR((PTRM_ORAB!T115/Outcomes!S180)/PTRM_Life!T115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!T115/Outcomes!S180-SUM(PTRM_RealSLDepn!T115:T115))/PTRM_Life!U115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!T115/Outcomes!S180-SUM(PTRM_RealSLDepn!T115:U115))/PTRM_Life!V115,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!T115/Outcomes!S180-SUM(PTRM_RealSLDepn!T115:V115))/PTRM_Life!W115,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!T115/Outcomes!S180-SUM(PTRM_RealSLDepn!T115:W115))/PTRM_Life!X115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y115/Outcomes!X180)/PTRM_Life!Y115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y115/Outcomes!X180-SUM(PTRM_RealSLDepn!Y115:Y115))/PTRM_Life!Z115,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!Y115/Outcomes!X180-SUM(PTRM_RealSLDepn!Y115:Z115))/PTRM_Life!AA115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!Y115/Outcomes!X180-SUM(PTRM_RealSLDepn!Y115:AA115))/PTRM_Life!AB115,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!Y115/Outcomes!X180-SUM(PTRM_RealSLDepn!Y115:AB115))/PTRM_Life!AC115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD115/Outcomes!AC180)/PTRM_Life!AD115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD115/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD115:AD115))/PTRM_Life!AE115,0)","v":3.5129107296162339},{"$f":"IFERROR((PTRM_ORAB!AD115/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD115:AE115))/PTRM_Life!AF115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AD115/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD115:AF115))/PTRM_Life!AG115,0)","v":3.5129107296162347},{"$f":"IFERROR((PTRM_ORAB!AD115/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD115:AG115))/PTRM_Life!AH115,0)","v":3.5129107296162343},{"$f":"IFERROR((PTRM_ORAB!AI115/Outcomes!AH180)/PTRM_Life!AI115,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI115/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI115:AI115))/PTRM_Life!AJ115,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI115/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI115:AJ115))/PTRM_Life!AK115,0)","v":3.5129107296162325},{"$f":"IFERROR((PTRM_ORAB!AI115/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI115:AK115))/PTRM_Life!AL115,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AI115/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI115:AL115))/PTRM_Life!AM115,0)","v":3.512910729616233},{"$f":"IFERROR((PTRM_ORAB!AN115/Outcomes!AM180)/PTRM_Life!AN115,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN115/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN115:AN115))/PTRM_Life!AO115,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN115/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN115:AO115))/PTRM_Life!AP115,0)","v":3.5129107296162321},{"$f":"IFERROR((PTRM_ORAB!AN115/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN115:AP115))/PTRM_Life!AQ115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN115/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN115:AQ115))/PTRM_Life!AR115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS115/Outcomes!AR180)/PTRM_Life!AS115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS115/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS115:AS115))/PTRM_Life!AT115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS115/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS115:AT115))/PTRM_Life!AU115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS115/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS115:AU115))/PTRM_Life!AV115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS115/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS115:AV115))/PTRM_Life!AW115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX115/Outcomes!AW180)/PTRM_Life!AX115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX115/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX115:AX115))/PTRM_Life!AY115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX115/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX115:AY115))/PTRM_Life!AZ115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX115/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX115:AZ115))/PTRM_Life!BA115,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX115/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX115:BA115))/PTRM_Life!BB115,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E116:BB116)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N116/(PTRM_Capex!M105/PTRM_Capex!I105)/Outcomes!I180)/PTRM_Life!N116,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O116/Outcomes!N180)/PTRM_Life!O116,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O116/Outcomes!N180-SUM(PTRM_RealSLDepn!O116:O116))/PTRM_Life!P116,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O116/Outcomes!N180-SUM(PTRM_RealSLDepn!O116:P116))/PTRM_Life!Q116,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O116/Outcomes!N180-SUM(PTRM_RealSLDepn!O116:Q116))/PTRM_Life!R116,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!O116/Outcomes!N180-SUM(PTRM_RealSLDepn!O116:R116))/PTRM_Life!S116,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!T116/Outcomes!S180)/PTRM_Life!T116,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T116/Outcomes!S180-SUM(PTRM_RealSLDepn!T116:T116))/PTRM_Life!U116,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!T116/Outcomes!S180-SUM(PTRM_RealSLDepn!T116:U116))/PTRM_Life!V116,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T116/Outcomes!S180-SUM(PTRM_RealSLDepn!T116:V116))/PTRM_Life!W116,0)","v":3.4436752936512494},{"$f":"IFERROR((PTRM_ORAB!T116/Outcomes!S180-SUM(PTRM_RealSLDepn!T116:W116))/PTRM_Life!X116,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y116/Outcomes!X180)/PTRM_Life!Y116,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y116/Outcomes!X180-SUM(PTRM_RealSLDepn!Y116:Y116))/PTRM_Life!Z116,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y116/Outcomes!X180-SUM(PTRM_RealSLDepn!Y116:Z116))/PTRM_Life!AA116,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y116/Outcomes!X180-SUM(PTRM_RealSLDepn!Y116:AA116))/PTRM_Life!AB116,0)","v":3.4436752936512489},{"$f":"IFERROR((PTRM_ORAB!Y116/Outcomes!X180-SUM(PTRM_RealSLDepn!Y116:AB116))/PTRM_Life!AC116,0)","v":3.4436752936512485},{"$f":"IFERROR((PTRM_ORAB!AD116/Outcomes!AC180)/PTRM_Life!AD116,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD116/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD116:AD116))/PTRM_Life!AE116,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD116/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD116:AE116))/PTRM_Life!AF116,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AD116/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD116:AF116))/PTRM_Life!AG116,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AD116/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD116:AG116))/PTRM_Life!AH116,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!AI116/Outcomes!AH180)/PTRM_Life!AI116,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AI116/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI116:AI116))/PTRM_Life!AJ116,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AI116/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI116:AJ116))/PTRM_Life!AK116,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AI116/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI116:AK116))/PTRM_Life!AL116,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AI116/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI116:AL116))/PTRM_Life!AM116,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!AN116/Outcomes!AM180)/PTRM_Life!AN116,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN116/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN116:AN116))/PTRM_Life!AO116,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN116/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN116:AO116))/PTRM_Life!AP116,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN116/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN116:AP116))/PTRM_Life!AQ116,0)","v":3.4436752936512516},{"$f":"IFERROR((PTRM_ORAB!AN116/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN116:AQ116))/PTRM_Life!AR116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS116/Outcomes!AR180)/PTRM_Life!AS116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS116/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS116:AS116))/PTRM_Life!AT116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS116/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS116:AT116))/PTRM_Life!AU116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS116/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS116:AU116))/PTRM_Life!AV116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS116/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS116:AV116))/PTRM_Life!AW116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX116/Outcomes!AW180)/PTRM_Life!AX116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX116/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX116:AX116))/PTRM_Life!AY116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX116/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX116:AY116))/PTRM_Life!AZ116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX116/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX116:AZ116))/PTRM_Life!BA116,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX116/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX116:BA116))/PTRM_Life!BB116,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E117:BB117)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O117/Outcomes!N180)/PTRM_Life!O117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O117/Outcomes!N180-SUM(PTRM_RealSLDepn!O117:O117))/PTRM_Life!P117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O117/Outcomes!N180-SUM(PTRM_RealSLDepn!O117:P117))/PTRM_Life!Q117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O117/Outcomes!N180-SUM(PTRM_RealSLDepn!O117:Q117))/PTRM_Life!R117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!O117/Outcomes!N180-SUM(PTRM_RealSLDepn!O117:R117))/PTRM_Life!S117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T117/Outcomes!S180)/PTRM_Life!T117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T117/Outcomes!S180-SUM(PTRM_RealSLDepn!T117:T117))/PTRM_Life!U117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T117/Outcomes!S180-SUM(PTRM_RealSLDepn!T117:U117))/PTRM_Life!V117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T117/Outcomes!S180-SUM(PTRM_RealSLDepn!T117:V117))/PTRM_Life!W117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!T117/Outcomes!S180-SUM(PTRM_RealSLDepn!T117:W117))/PTRM_Life!X117,0)","v":3.4083170943862484},{"$f":"IFERROR((PTRM_ORAB!Y117/Outcomes!X180)/PTRM_Life!Y117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y117/Outcomes!X180-SUM(PTRM_RealSLDepn!Y117:Y117))/PTRM_Life!Z117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y117/Outcomes!X180-SUM(PTRM_RealSLDepn!Y117:Z117))/PTRM_Life!AA117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y117/Outcomes!X180-SUM(PTRM_RealSLDepn!Y117:AA117))/PTRM_Life!AB117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!Y117/Outcomes!X180-SUM(PTRM_RealSLDepn!Y117:AB117))/PTRM_Life!AC117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD117/Outcomes!AC180)/PTRM_Life!AD117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD117/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD117:AD117))/PTRM_Life!AE117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD117/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD117:AE117))/PTRM_Life!AF117,0)","v":3.4083170943862493},{"$f":"IFERROR((PTRM_ORAB!AD117/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD117:AF117))/PTRM_Life!AG117,0)","v":3.4083170943862497},{"$f":"IFERROR((PTRM_ORAB!AD117/Outcomes!AC180-SUM(PTRM_RealSLDepn!AD117:AG117))/PTRM_Life!AH117,0)","v":3.4083170943862489},{"$f":"IFERROR((PTRM_ORAB!AI117/Outcomes!AH180)/PTRM_Life!AI117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI117/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI117:AI117))/PTRM_Life!AJ117,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AI117/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI117:AJ117))/PTRM_Life!AK117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI117/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI117:AK117))/PTRM_Life!AL117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AI117/Outcomes!AH180-SUM(PTRM_RealSLDepn!AI117:AL117))/PTRM_Life!AM117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN117/Outcomes!AM180)/PTRM_Life!AN117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN117/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN117:AN117))/PTRM_Life!AO117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN117/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN117:AO117))/PTRM_Life!AP117,0)","v":3.4083170943862506},{"$f":"IFERROR((PTRM_ORAB!AN117/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN117:AP117))/PTRM_Life!AQ117,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AN117/Outcomes!AM180-SUM(PTRM_RealSLDepn!AN117:AQ117))/PTRM_Life!AR117,0)","v":3.4083170943862502},{"$f":"IFERROR((PTRM_ORAB!AS117/Outcomes!AR180)/PTRM_Life!AS117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS117/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS117:AS117))/PTRM_Life!AT117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS117/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS117:AT117))/PTRM_Life!AU117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS117/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS117:AU117))/PTRM_Life!AV117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS117/Outcomes!AR180-SUM(PTRM_RealSLDepn!AS117:AV117))/PTRM_Life!AW117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX117/Outcomes!AW180)/PTRM_Life!AX117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX117/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX117:AX117))/PTRM_Life!AY117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX117/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX117:AY117))/PTRM_Life!AZ117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX117/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX117:AZ117))/PTRM_Life!BA117,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX117/Outcomes!AW180-SUM(PTRM_RealSLDepn!AX117:BA117))/PTRM_Life!BB117,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,51.9021932415828,55.39258580841161,58.865343843014379,62.37825457263061,65.821929866281863,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,34.607057598984809,31.170804728303281,27.671795908138215,24.224193510814459,20.77597001969421,17.328053719085304,13.8376611522565,10.364903117653734,6.8519923880375018,3.4083170943862502,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E125:BB125)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":7.6443700000000003},null,{"$f":"IFERROR((PTRM_ORAB!E125/PTRM_Capex!D123)/PTRM_Life!E125,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E125/PTRM_Capex!D123-SUM(PTRM_RealSLDepn!E125:E125))/PTRM_Life!F125,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E125/PTRM_Capex!D123-SUM(PTRM_RealSLDepn!E125:F125))/PTRM_Life!G125,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E125/PTRM_Capex!D123-SUM(PTRM_RealSLDepn!E125:G125))/PTRM_Life!H125,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E125/PTRM_Capex!D123-SUM(PTRM_RealSLDepn!E125:H125))/PTRM_Life!I125,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J125/Outcomes!I213)/PTRM_Life!J125,0)","v":34.913049466613735},{"$f":"IFERROR((PTRM_ORAB!J125/Outcomes!I213-SUM(PTRM_RealSLDepn!J125:J125))/PTRM_Life!K125,0)","v":34.913049466613735},{"$f":"IFERROR((PTRM_ORAB!J125/Outcomes!I213-SUM(PTRM_RealSLDepn!J125:K125))/PTRM_Life!L125,0)","v":34.913049466613735},{"$f":"IFERROR((PTRM_ORAB!J125/Outcomes!I213-SUM(PTRM_RealSLDepn!J125:L125))/PTRM_Life!M125,0)","v":34.913049466613735},{"$f":"IFERROR((PTRM_ORAB!J125/Outcomes!I213-SUM(PTRM_RealSLDepn!J125:M125))/PTRM_Life!N125,0)","v":34.913049466613742},{"$f":"IFERROR((PTRM_ORAB!O125/Outcomes!N213)/PTRM_Life!O125,0)","v":35.729030138560844},{"$f":"IFERROR((PTRM_ORAB!O125/Outcomes!N213-SUM(PTRM_RealSLDepn!O125:O125))/PTRM_Life!P125,0)","v":35.729030138560844},{"$f":"IFERROR((PTRM_ORAB!O125/Outcomes!N213-SUM(PTRM_RealSLDepn!O125:P125))/PTRM_Life!Q125,0)","v":35.729030138560837},{"$f":"IFERROR((PTRM_ORAB!O125/Outcomes!N213-SUM(PTRM_RealSLDepn!O125:Q125))/PTRM_Life!R125,0)","v":35.729030138560844},{"$f":"IFERROR((PTRM_ORAB!O125/Outcomes!N213-SUM(PTRM_RealSLDepn!O125:R125))/PTRM_Life!S125,0)","v":35.729030138560844},{"$f":"IFERROR((PTRM_ORAB!T125/Outcomes!S213)/PTRM_Life!T125,0)","v":34.427032786586459},{"$f":"IFERROR((PTRM_ORAB!T125/Outcomes!S213-SUM(PTRM_RealSLDepn!T125:T125))/PTRM_Life!U125,0)","v":34.427032786586459},{"$f":"IFERROR((PTRM_ORAB!T125/Outcomes!S213-SUM(PTRM_RealSLDepn!T125:U125))/PTRM_Life!V125,0)","v":34.427032786586459},{"$f":"IFERROR((PTRM_ORAB!T125/Outcomes!S213-SUM(PTRM_RealSLDepn!T125:V125))/PTRM_Life!W125,0)","v":34.427032786586459},{"$f":"IFERROR((PTRM_ORAB!T125/Outcomes!S213-SUM(PTRM_RealSLDepn!T125:W125))/PTRM_Life!X125,0)","v":34.427032786586459},{"$f":"IFERROR((PTRM_ORAB!Y125/Outcomes!X213)/PTRM_Life!Y125,0)","v":34.825366365968286},{"$f":"IFERROR((PTRM_ORAB!Y125/Outcomes!X213-SUM(PTRM_RealSLDepn!Y125:Y125))/PTRM_Life!Z125,0)","v":34.825366365968279},{"$f":"IFERROR((PTRM_ORAB!Y125/Outcomes!X213-SUM(PTRM_RealSLDepn!Y125:Z125))/PTRM_Life!AA125,0)","v":34.825366365968286},{"$f":"IFERROR((PTRM_ORAB!Y125/Outcomes!X213-SUM(PTRM_RealSLDepn!Y125:AA125))/PTRM_Life!AB125,0)","v":34.825366365968286},{"$f":"IFERROR((PTRM_ORAB!Y125/Outcomes!X213-SUM(PTRM_RealSLDepn!Y125:AB125))/PTRM_Life!AC125,0)","v":34.825366365968286},{"$f":"IFERROR((PTRM_ORAB!AD125/Outcomes!AC213)/PTRM_Life!AD125,0)","v":34.750341075083746},{"$f":"IFERROR((PTRM_ORAB!AD125/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD125:AD125))/PTRM_Life!AE125,0)","v":34.750341075083746},{"$f":"IFERROR((PTRM_ORAB!AD125/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD125:AE125))/PTRM_Life!AF125,0)","v":34.750341075083746},{"$f":"IFERROR((PTRM_ORAB!AD125/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD125:AF125))/PTRM_Life!AG125,0)","v":34.750341075083753},{"$f":"IFERROR((PTRM_ORAB!AD125/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD125:AG125))/PTRM_Life!AH125,0)","v":34.750341075083753},{"$f":"IFERROR((PTRM_ORAB!AI125/Outcomes!AH213)/PTRM_Life!AI125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI125/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI125:AI125))/PTRM_Life!AJ125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI125/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI125:AJ125))/PTRM_Life!AK125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI125/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI125:AK125))/PTRM_Life!AL125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI125/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI125:AL125))/PTRM_Life!AM125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN125/Outcomes!AM213)/PTRM_Life!AN125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN125/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN125:AN125))/PTRM_Life!AO125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN125/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN125:AO125))/PTRM_Life!AP125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN125/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN125:AP125))/PTRM_Life!AQ125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN125/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN125:AQ125))/PTRM_Life!AR125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS125/Outcomes!AR213)/PTRM_Life!AS125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS125/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS125:AS125))/PTRM_Life!AT125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS125/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS125:AT125))/PTRM_Life!AU125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS125/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS125:AU125))/PTRM_Life!AV125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS125/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS125:AV125))/PTRM_Life!AW125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX125/Outcomes!AW213)/PTRM_Life!AX125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX125/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX125:AX125))/PTRM_Life!AY125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX125/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX125:AY125))/PTRM_Life!AZ125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX125/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX125:AZ125))/PTRM_Life!BA125,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX125/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX125:BA125))/PTRM_Life!BB125,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E126:BB126)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":8.3379999999999996E-2},null,null,{"$f":"IFERROR((PTRM_ORAB!F126/PTRM_Capex!E123)/PTRM_Life!F126,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F126/PTRM_Capex!E123-SUM(PTRM_RealSLDepn!F126:F126))/PTRM_Life!G126,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F126/PTRM_Capex!E123-SUM(PTRM_RealSLDepn!F126:G126))/PTRM_Life!H126,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F126/PTRM_Capex!E123-SUM(PTRM_RealSLDepn!F126:H126))/PTRM_Life!I126,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J126/Outcomes!I213)/PTRM_Life!J126,0)","v":3.4389342546038111},{"$f":"IFERROR((PTRM_ORAB!J126/Outcomes!I213-SUM(PTRM_RealSLDepn!J126:J126))/PTRM_Life!K126,0)","v":3.4389342546038115},{"$f":"IFERROR((PTRM_ORAB!J126/Outcomes!I213-SUM(PTRM_RealSLDepn!J126:K126))/PTRM_Life!L126,0)","v":3.4389342546038115},{"$f":"IFERROR((PTRM_ORAB!J126/Outcomes!I213-SUM(PTRM_RealSLDepn!J126:L126))/PTRM_Life!M126,0)","v":3.4389342546038111},{"$f":"IFERROR((PTRM_ORAB!J126/Outcomes!I213-SUM(PTRM_RealSLDepn!J126:M126))/PTRM_Life!N126,0)","v":3.4389342546038111},{"$f":"IFERROR((PTRM_ORAB!O126/Outcomes!N213)/PTRM_Life!O126,0)","v":3.5193083246642609},{"$f":"IFERROR((PTRM_ORAB!O126/Outcomes!N213-SUM(PTRM_RealSLDepn!O126:O126))/PTRM_Life!P126,0)","v":3.5193083246642609},{"$f":"IFERROR((PTRM_ORAB!O126/Outcomes!N213-SUM(PTRM_RealSLDepn!O126:P126))/PTRM_Life!Q126,0)","v":3.5193083246642614},{"$f":"IFERROR((PTRM_ORAB!O126/Outcomes!N213-SUM(PTRM_RealSLDepn!O126:Q126))/PTRM_Life!R126,0)","v":3.5193083246642609},{"$f":"IFERROR((PTRM_ORAB!O126/Outcomes!N213-SUM(PTRM_RealSLDepn!O126:R126))/PTRM_Life!S126,0)","v":3.5193083246642614},{"$f":"IFERROR((PTRM_ORAB!T126/Outcomes!S213)/PTRM_Life!T126,0)","v":3.3910616271825695},{"$f":"IFERROR((PTRM_ORAB!T126/Outcomes!S213-SUM(PTRM_RealSLDepn!T126:T126))/PTRM_Life!U126,0)","v":3.39106162718257},{"$f":"IFERROR((PTRM_ORAB!T126/Outcomes!S213-SUM(PTRM_RealSLDepn!T126:U126))/PTRM_Life!V126,0)","v":3.3910616271825695},{"$f":"IFERROR((PTRM_ORAB!T126/Outcomes!S213-SUM(PTRM_RealSLDepn!T126:V126))/PTRM_Life!W126,0)","v":3.3910616271825691},{"$f":"IFERROR((PTRM_ORAB!T126/Outcomes!S213-SUM(PTRM_RealSLDepn!T126:W126))/PTRM_Life!X126,0)","v":3.3910616271825695},{"$f":"IFERROR((PTRM_ORAB!Y126/Outcomes!X213)/PTRM_Life!Y126,0)","v":3.430297471997704},{"$f":"IFERROR((PTRM_ORAB!Y126/Outcomes!X213-SUM(PTRM_RealSLDepn!Y126:Y126))/PTRM_Life!Z126,0)","v":3.4302974719977035},{"$f":"IFERROR((PTRM_ORAB!Y126/Outcomes!X213-SUM(PTRM_RealSLDepn!Y126:Z126))/PTRM_Life!AA126,0)","v":3.4302974719977035},{"$f":"IFERROR((PTRM_ORAB!Y126/Outcomes!X213-SUM(PTRM_RealSLDepn!Y126:AA126))/PTRM_Life!AB126,0)","v":3.430297471997704},{"$f":"IFERROR((PTRM_ORAB!Y126/Outcomes!X213-SUM(PTRM_RealSLDepn!Y126:AB126))/PTRM_Life!AC126,0)","v":3.430297471997704},{"$f":"IFERROR((PTRM_ORAB!AD126/Outcomes!AC213)/PTRM_Life!AD126,0)","v":3.4229074832477608},{"$f":"IFERROR((PTRM_ORAB!AD126/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD126:AD126))/PTRM_Life!AE126,0)","v":3.4229074832477608},{"$f":"IFERROR((PTRM_ORAB!AD126/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD126:AE126))/PTRM_Life!AF126,0)","v":3.4229074832477613},{"$f":"IFERROR((PTRM_ORAB!AD126/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD126:AF126))/PTRM_Life!AG126,0)","v":3.4229074832477608},{"$f":"IFERROR((PTRM_ORAB!AD126/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD126:AG126))/PTRM_Life!AH126,0)","v":3.4229074832477613},{"$f":"IFERROR((PTRM_ORAB!AI126/Outcomes!AH213)/PTRM_Life!AI126,0)","v":3.4134078080566677},{"$f":"IFERROR((PTRM_ORAB!AI126/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI126:AI126))/PTRM_Life!AJ126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI126/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI126:AJ126))/PTRM_Life!AK126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI126/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI126:AK126))/PTRM_Life!AL126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI126/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI126:AL126))/PTRM_Life!AM126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN126/Outcomes!AM213)/PTRM_Life!AN126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN126/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN126:AN126))/PTRM_Life!AO126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN126/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN126:AO126))/PTRM_Life!AP126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN126/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN126:AP126))/PTRM_Life!AQ126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN126/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN126:AQ126))/PTRM_Life!AR126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS126/Outcomes!AR213)/PTRM_Life!AS126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS126/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS126:AS126))/PTRM_Life!AT126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS126/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS126:AT126))/PTRM_Life!AU126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS126/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS126:AU126))/PTRM_Life!AV126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS126/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS126:AV126))/PTRM_Life!AW126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX126/Outcomes!AW213)/PTRM_Life!AX126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX126/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX126:AX126))/PTRM_Life!AY126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX126/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX126:AY126))/PTRM_Life!AZ126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX126/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX126:AZ126))/PTRM_Life!BA126,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX126/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX126:BA126))/PTRM_Life!BB126,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E127:BB127)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.06342},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G127/PTRM_Capex!F123)/PTRM_Life!G127,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G127/PTRM_Capex!F123-SUM(PTRM_RealSLDepn!G127:G127))/PTRM_Life!H127,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G127/PTRM_Capex!F123-SUM(PTRM_RealSLDepn!G127:H127))/PTRM_Life!I127,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J127/Outcomes!I213)/PTRM_Life!J127,0)","v":3.5388467906686896},{"$f":"IFERROR((PTRM_ORAB!J127/Outcomes!I213-SUM(PTRM_RealSLDepn!J127:J127))/PTRM_Life!K127,0)","v":3.53884679066869},{"$f":"IFERROR((PTRM_ORAB!J127/Outcomes!I213-SUM(PTRM_RealSLDepn!J127:K127))/PTRM_Life!L127,0)","v":3.5388467906686896},{"$f":"IFERROR((PTRM_ORAB!J127/Outcomes!I213-SUM(PTRM_RealSLDepn!J127:L127))/PTRM_Life!M127,0)","v":3.5388467906686896},{"$f":"IFERROR((PTRM_ORAB!J127/Outcomes!I213-SUM(PTRM_RealSLDepn!J127:M127))/PTRM_Life!N127,0)","v":3.53884679066869},{"$f":"IFERROR((PTRM_ORAB!O127/Outcomes!N213)/PTRM_Life!O127,0)","v":3.6215559961458301},{"$f":"IFERROR((PTRM_ORAB!O127/Outcomes!N213-SUM(PTRM_RealSLDepn!O127:O127))/PTRM_Life!P127,0)","v":3.6215559961458306},{"$f":"IFERROR((PTRM_ORAB!O127/Outcomes!N213-SUM(PTRM_RealSLDepn!O127:P127))/PTRM_Life!Q127,0)","v":3.6215559961458306},{"$f":"IFERROR((PTRM_ORAB!O127/Outcomes!N213-SUM(PTRM_RealSLDepn!O127:Q127))/PTRM_Life!R127,0)","v":3.6215559961458306},{"$f":"IFERROR((PTRM_ORAB!O127/Outcomes!N213-SUM(PTRM_RealSLDepn!O127:R127))/PTRM_Life!S127,0)","v":3.6215559961458306},{"$f":"IFERROR((PTRM_ORAB!T127/Outcomes!S213)/PTRM_Life!T127,0)","v":3.4895833033880765},{"$f":"IFERROR((PTRM_ORAB!T127/Outcomes!S213-SUM(PTRM_RealSLDepn!T127:T127))/PTRM_Life!U127,0)","v":3.4895833033880765},{"$f":"IFERROR((PTRM_ORAB!T127/Outcomes!S213-SUM(PTRM_RealSLDepn!T127:U127))/PTRM_Life!V127,0)","v":3.4895833033880761},{"$f":"IFERROR((PTRM_ORAB!T127/Outcomes!S213-SUM(PTRM_RealSLDepn!T127:V127))/PTRM_Life!W127,0)","v":3.4895833033880765},{"$f":"IFERROR((PTRM_ORAB!T127/Outcomes!S213-SUM(PTRM_RealSLDepn!T127:W127))/PTRM_Life!X127,0)","v":3.4895833033880761},{"$f":"IFERROR((PTRM_ORAB!Y127/Outcomes!X213)/PTRM_Life!Y127,0)","v":3.5299590806560839},{"$f":"IFERROR((PTRM_ORAB!Y127/Outcomes!X213-SUM(PTRM_RealSLDepn!Y127:Y127))/PTRM_Life!Z127,0)","v":3.5299590806560839},{"$f":"IFERROR((PTRM_ORAB!Y127/Outcomes!X213-SUM(PTRM_RealSLDepn!Y127:Z127))/PTRM_Life!AA127,0)","v":3.5299590806560834},{"$f":"IFERROR((PTRM_ORAB!Y127/Outcomes!X213-SUM(PTRM_RealSLDepn!Y127:AA127))/PTRM_Life!AB127,0)","v":3.5299590806560834},{"$f":"IFERROR((PTRM_ORAB!Y127/Outcomes!X213-SUM(PTRM_RealSLDepn!Y127:AB127))/PTRM_Life!AC127,0)","v":3.5299590806560839},{"$f":"IFERROR((PTRM_ORAB!AD127/Outcomes!AC213)/PTRM_Life!AD127,0)","v":3.52235438802906},{"$f":"IFERROR((PTRM_ORAB!AD127/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD127:AD127))/PTRM_Life!AE127,0)","v":3.5223543880290595},{"$f":"IFERROR((PTRM_ORAB!AD127/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD127:AE127))/PTRM_Life!AF127,0)","v":3.52235438802906},{"$f":"IFERROR((PTRM_ORAB!AD127/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD127:AF127))/PTRM_Life!AG127,0)","v":3.52235438802906},{"$f":"IFERROR((PTRM_ORAB!AD127/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD127:AG127))/PTRM_Life!AH127,0)","v":3.52235438802906},{"$f":"IFERROR((PTRM_ORAB!AI127/Outcomes!AH213)/PTRM_Life!AI127,0)","v":3.5125787155173258},{"$f":"IFERROR((PTRM_ORAB!AI127/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI127:AI127))/PTRM_Life!AJ127,0)","v":3.5125787155173258},{"$f":"IFERROR((PTRM_ORAB!AI127/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI127:AJ127))/PTRM_Life!AK127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI127/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI127:AK127))/PTRM_Life!AL127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI127/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI127:AL127))/PTRM_Life!AM127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN127/Outcomes!AM213)/PTRM_Life!AN127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN127/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN127:AN127))/PTRM_Life!AO127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN127/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN127:AO127))/PTRM_Life!AP127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN127/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN127:AP127))/PTRM_Life!AQ127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN127/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN127:AQ127))/PTRM_Life!AR127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS127/Outcomes!AR213)/PTRM_Life!AS127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS127/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS127:AS127))/PTRM_Life!AT127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS127/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS127:AT127))/PTRM_Life!AU127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS127/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS127:AU127))/PTRM_Life!AV127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS127/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS127:AV127))/PTRM_Life!AW127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX127/Outcomes!AW213)/PTRM_Life!AX127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX127/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX127:AX127))/PTRM_Life!AY127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX127/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX127:AY127))/PTRM_Life!AZ127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX127/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX127:AZ127))/PTRM_Life!BA127,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX127/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX127:BA127))/PTRM_Life!BB127,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E128:BB128)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.38351},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H128/PTRM_Capex!G123)/PTRM_Life!H128,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H128/PTRM_Capex!G123-SUM(PTRM_RealSLDepn!H128:H128))/PTRM_Life!I128,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J128/Outcomes!I213)/PTRM_Life!J128,0)","v":3.4983717395227556},{"$f":"IFERROR((PTRM_ORAB!J128/Outcomes!I213-SUM(PTRM_RealSLDepn!J128:J128))/PTRM_Life!K128,0)","v":3.4983717395227556},{"$f":"IFERROR((PTRM_ORAB!J128/Outcomes!I213-SUM(PTRM_RealSLDepn!J128:K128))/PTRM_Life!L128,0)","v":3.4983717395227556},{"$f":"IFERROR((PTRM_ORAB!J128/Outcomes!I213-SUM(PTRM_RealSLDepn!J128:L128))/PTRM_Life!M128,0)","v":3.4983717395227552},{"$f":"IFERROR((PTRM_ORAB!J128/Outcomes!I213-SUM(PTRM_RealSLDepn!J128:M128))/PTRM_Life!N128,0)","v":3.4983717395227552},{"$f":"IFERROR((PTRM_ORAB!O128/Outcomes!N213)/PTRM_Life!O128,0)","v":3.5801349703590164},{"$f":"IFERROR((PTRM_ORAB!O128/Outcomes!N213-SUM(PTRM_RealSLDepn!O128:O128))/PTRM_Life!P128,0)","v":3.5801349703590164},{"$f":"IFERROR((PTRM_ORAB!O128/Outcomes!N213-SUM(PTRM_RealSLDepn!O128:P128))/PTRM_Life!Q128,0)","v":3.580134970359016},{"$f":"IFERROR((PTRM_ORAB!O128/Outcomes!N213-SUM(PTRM_RealSLDepn!O128:Q128))/PTRM_Life!R128,0)","v":3.5801349703590164},{"$f":"IFERROR((PTRM_ORAB!O128/Outcomes!N213-SUM(PTRM_RealSLDepn!O128:R128))/PTRM_Life!S128,0)","v":3.5801349703590164},{"$f":"IFERROR((PTRM_ORAB!T128/Outcomes!S213)/PTRM_Life!T128,0)","v":3.4496716962919276},{"$f":"IFERROR((PTRM_ORAB!T128/Outcomes!S213-SUM(PTRM_RealSLDepn!T128:T128))/PTRM_Life!U128,0)","v":3.4496716962919276},{"$f":"IFERROR((PTRM_ORAB!T128/Outcomes!S213-SUM(PTRM_RealSLDepn!T128:U128))/PTRM_Life!V128,0)","v":3.4496716962919276},{"$f":"IFERROR((PTRM_ORAB!T128/Outcomes!S213-SUM(PTRM_RealSLDepn!T128:V128))/PTRM_Life!W128,0)","v":3.449671696291928},{"$f":"IFERROR((PTRM_ORAB!T128/Outcomes!S213-SUM(PTRM_RealSLDepn!T128:W128))/PTRM_Life!X128,0)","v":3.449671696291928},{"$f":"IFERROR((PTRM_ORAB!Y128/Outcomes!X213)/PTRM_Life!Y128,0)","v":3.4895856814150239},{"$f":"IFERROR((PTRM_ORAB!Y128/Outcomes!X213-SUM(PTRM_RealSLDepn!Y128:Y128))/PTRM_Life!Z128,0)","v":3.4895856814150239},{"$f":"IFERROR((PTRM_ORAB!Y128/Outcomes!X213-SUM(PTRM_RealSLDepn!Y128:Z128))/PTRM_Life!AA128,0)","v":3.4895856814150235},{"$f":"IFERROR((PTRM_ORAB!Y128/Outcomes!X213-SUM(PTRM_RealSLDepn!Y128:AA128))/PTRM_Life!AB128,0)","v":3.4895856814150235},{"$f":"IFERROR((PTRM_ORAB!Y128/Outcomes!X213-SUM(PTRM_RealSLDepn!Y128:AB128))/PTRM_Life!AC128,0)","v":3.4895856814150239},{"$f":"IFERROR((PTRM_ORAB!AD128/Outcomes!AC213)/PTRM_Life!AD128,0)","v":3.4820679663660732},{"$f":"IFERROR((PTRM_ORAB!AD128/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD128:AD128))/PTRM_Life!AE128,0)","v":3.4820679663660732},{"$f":"IFERROR((PTRM_ORAB!AD128/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD128:AE128))/PTRM_Life!AF128,0)","v":3.4820679663660727},{"$f":"IFERROR((PTRM_ORAB!AD128/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD128:AF128))/PTRM_Life!AG128,0)","v":3.4820679663660732},{"$f":"IFERROR((PTRM_ORAB!AD128/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD128:AG128))/PTRM_Life!AH128,0)","v":3.4820679663660732},{"$f":"IFERROR((PTRM_ORAB!AI128/Outcomes!AH213)/PTRM_Life!AI128,0)","v":3.4724041017025722},{"$f":"IFERROR((PTRM_ORAB!AI128/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI128:AI128))/PTRM_Life!AJ128,0)","v":3.4724041017025717},{"$f":"IFERROR((PTRM_ORAB!AI128/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI128:AJ128))/PTRM_Life!AK128,0)","v":3.4724041017025726},{"$f":"IFERROR((PTRM_ORAB!AI128/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI128:AK128))/PTRM_Life!AL128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI128/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI128:AL128))/PTRM_Life!AM128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN128/Outcomes!AM213)/PTRM_Life!AN128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN128/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN128:AN128))/PTRM_Life!AO128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN128/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN128:AO128))/PTRM_Life!AP128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN128/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN128:AP128))/PTRM_Life!AQ128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN128/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN128:AQ128))/PTRM_Life!AR128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS128/Outcomes!AR213)/PTRM_Life!AS128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS128/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS128:AS128))/PTRM_Life!AT128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS128/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS128:AT128))/PTRM_Life!AU128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS128/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS128:AU128))/PTRM_Life!AV128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS128/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS128:AV128))/PTRM_Life!AW128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX128/Outcomes!AW213)/PTRM_Life!AX128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX128/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX128:AX128))/PTRM_Life!AY128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX128/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX128:AY128))/PTRM_Life!AZ128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX128/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX128:AZ128))/PTRM_Life!BA128,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX128/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX128:BA128))/PTRM_Life!BB128,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E129:BB129)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":-6.3280000000000003E-2},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I129/PTRM_Capex!H123)/PTRM_Life!I129,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J129/Outcomes!I213)/PTRM_Life!J129,0)","v":3.4482167497788101},{"$f":"IFERROR((PTRM_ORAB!J129/Outcomes!I213-SUM(PTRM_RealSLDepn!J129:J129))/PTRM_Life!K129,0)","v":3.4482167497788105},{"$f":"IFERROR((PTRM_ORAB!J129/Outcomes!I213-SUM(PTRM_RealSLDepn!J129:K129))/PTRM_Life!L129,0)","v":3.4482167497788105},{"$f":"IFERROR((PTRM_ORAB!J129/Outcomes!I213-SUM(PTRM_RealSLDepn!J129:L129))/PTRM_Life!M129,0)","v":3.4482167497788105},{"$f":"IFERROR((PTRM_ORAB!J129/Outcomes!I213-SUM(PTRM_RealSLDepn!J129:M129))/PTRM_Life!N129,0)","v":3.4482167497788101},{"$f":"IFERROR((PTRM_ORAB!O129/Outcomes!N213)/PTRM_Life!O129,0)","v":3.5288077684234112},{"$f":"IFERROR((PTRM_ORAB!O129/Outcomes!N213-SUM(PTRM_RealSLDepn!O129:O129))/PTRM_Life!P129,0)","v":3.5288077684234116},{"$f":"IFERROR((PTRM_ORAB!O129/Outcomes!N213-SUM(PTRM_RealSLDepn!O129:P129))/PTRM_Life!Q129,0)","v":3.5288077684234112},{"$f":"IFERROR((PTRM_ORAB!O129/Outcomes!N213-SUM(PTRM_RealSLDepn!O129:Q129))/PTRM_Life!R129,0)","v":3.5288077684234116},{"$f":"IFERROR((PTRM_ORAB!O129/Outcomes!N213-SUM(PTRM_RealSLDepn!O129:R129))/PTRM_Life!S129,0)","v":3.5288077684234112},{"$f":"IFERROR((PTRM_ORAB!T129/Outcomes!S213)/PTRM_Life!T129,0)","v":3.4002149028377526},{"$f":"IFERROR((PTRM_ORAB!T129/Outcomes!S213-SUM(PTRM_RealSLDepn!T129:T129))/PTRM_Life!U129,0)","v":3.4002149028377526},{"$f":"IFERROR((PTRM_ORAB!T129/Outcomes!S213-SUM(PTRM_RealSLDepn!T129:U129))/PTRM_Life!V129,0)","v":3.4002149028377526},{"$f":"IFERROR((PTRM_ORAB!T129/Outcomes!S213-SUM(PTRM_RealSLDepn!T129:V129))/PTRM_Life!W129,0)","v":3.4002149028377526},{"$f":"IFERROR((PTRM_ORAB!T129/Outcomes!S213-SUM(PTRM_RealSLDepn!T129:W129))/PTRM_Life!X129,0)","v":3.4002149028377526},{"$f":"IFERROR((PTRM_ORAB!Y129/Outcomes!X213)/PTRM_Life!Y129,0)","v":3.4395566544580816},{"$f":"IFERROR((PTRM_ORAB!Y129/Outcomes!X213-SUM(PTRM_RealSLDepn!Y129:Y129))/PTRM_Life!Z129,0)","v":3.439556654458082},{"$f":"IFERROR((PTRM_ORAB!Y129/Outcomes!X213-SUM(PTRM_RealSLDepn!Y129:Z129))/PTRM_Life!AA129,0)","v":3.4395566544580816},{"$f":"IFERROR((PTRM_ORAB!Y129/Outcomes!X213-SUM(PTRM_RealSLDepn!Y129:AA129))/PTRM_Life!AB129,0)","v":3.4395566544580816},{"$f":"IFERROR((PTRM_ORAB!Y129/Outcomes!X213-SUM(PTRM_RealSLDepn!Y129:AB129))/PTRM_Life!AC129,0)","v":3.4395566544580816},{"$f":"IFERROR((PTRM_ORAB!AD129/Outcomes!AC213)/PTRM_Life!AD129,0)","v":3.4321467183843941},{"$f":"IFERROR((PTRM_ORAB!AD129/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD129:AD129))/PTRM_Life!AE129,0)","v":3.4321467183843941},{"$f":"IFERROR((PTRM_ORAB!AD129/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD129:AE129))/PTRM_Life!AF129,0)","v":3.4321467183843941},{"$f":"IFERROR((PTRM_ORAB!AD129/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD129:AF129))/PTRM_Life!AG129,0)","v":3.4321467183843946},{"$f":"IFERROR((PTRM_ORAB!AD129/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD129:AG129))/PTRM_Life!AH129,0)","v":3.4321467183843941},{"$f":"IFERROR((PTRM_ORAB!AI129/Outcomes!AH213)/PTRM_Life!AI129,0)","v":3.4226214013279432},{"$f":"IFERROR((PTRM_ORAB!AI129/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI129:AI129))/PTRM_Life!AJ129,0)","v":3.4226214013279432},{"$f":"IFERROR((PTRM_ORAB!AI129/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI129:AJ129))/PTRM_Life!AK129,0)","v":3.4226214013279432},{"$f":"IFERROR((PTRM_ORAB!AI129/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI129:AK129))/PTRM_Life!AL129,0)","v":3.4226214013279428},{"$f":"IFERROR((PTRM_ORAB!AI129/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI129:AL129))/PTRM_Life!AM129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN129/Outcomes!AM213)/PTRM_Life!AN129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN129/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN129:AN129))/PTRM_Life!AO129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN129/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN129:AO129))/PTRM_Life!AP129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN129/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN129:AP129))/PTRM_Life!AQ129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN129/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN129:AQ129))/PTRM_Life!AR129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS129/Outcomes!AR213)/PTRM_Life!AS129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS129/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS129:AS129))/PTRM_Life!AT129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS129/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS129:AT129))/PTRM_Life!AU129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS129/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS129:AU129))/PTRM_Life!AV129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS129/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS129:AV129))/PTRM_Life!AW129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX129/Outcomes!AW213)/PTRM_Life!AX129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX129/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX129:AX129))/PTRM_Life!AY129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX129/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX129:AY129))/PTRM_Life!AZ129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX129/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX129:AZ129))/PTRM_Life!BA129,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX129/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX129:BA129))/PTRM_Life!BB129,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E130:BB130)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":-7.9469999999999999E-2},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J130/Outcomes!I213)/PTRM_Life!J130,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J130/Outcomes!I213-SUM(PTRM_RealSLDepn!J130:J130))/PTRM_Life!K130,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J130/Outcomes!I213-SUM(PTRM_RealSLDepn!J130:K130))/PTRM_Life!L130,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J130/Outcomes!I213-SUM(PTRM_RealSLDepn!J130:L130))/PTRM_Life!M130,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!J130/Outcomes!I213-SUM(PTRM_RealSLDepn!J130:M130))/PTRM_Life!N130,0)","v":3.4482234911202463},{"$f":"IFERROR((PTRM_ORAB!O130/Outcomes!N213)/PTRM_Life!O130,0)","v":3.5288146673221052},{"$f":"IFERROR((PTRM_ORAB!O130/Outcomes!N213-SUM(PTRM_RealSLDepn!O130:O130))/PTRM_Life!P130,0)","v":3.5288146673221052},{"$f":"IFERROR((PTRM_ORAB!O130/Outcomes!N213-SUM(PTRM_RealSLDepn!O130:P130))/PTRM_Life!Q130,0)","v":3.5288146673221057},{"$f":"IFERROR((PTRM_ORAB!O130/Outcomes!N213-SUM(PTRM_RealSLDepn!O130:Q130))/PTRM_Life!R130,0)","v":3.5288146673221052},{"$f":"IFERROR((PTRM_ORAB!O130/Outcomes!N213-SUM(PTRM_RealSLDepn!O130:R130))/PTRM_Life!S130,0)","v":3.5288146673221052},{"$f":"IFERROR((PTRM_ORAB!T130/Outcomes!S213)/PTRM_Life!T130,0)","v":3.4002215503344972},{"$f":"IFERROR((PTRM_ORAB!T130/Outcomes!S213-SUM(PTRM_RealSLDepn!T130:T130))/PTRM_Life!U130,0)","v":3.4002215503344972},{"$f":"IFERROR((PTRM_ORAB!T130/Outcomes!S213-SUM(PTRM_RealSLDepn!T130:U130))/PTRM_Life!V130,0)","v":3.4002215503344972},{"$f":"IFERROR((PTRM_ORAB!T130/Outcomes!S213-SUM(PTRM_RealSLDepn!T130:V130))/PTRM_Life!W130,0)","v":3.4002215503344968},{"$f":"IFERROR((PTRM_ORAB!T130/Outcomes!S213-SUM(PTRM_RealSLDepn!T130:W130))/PTRM_Life!X130,0)","v":3.4002215503344972},{"$f":"IFERROR((PTRM_ORAB!Y130/Outcomes!X213)/PTRM_Life!Y130,0)","v":3.439563378868836},{"$f":"IFERROR((PTRM_ORAB!Y130/Outcomes!X213-SUM(PTRM_RealSLDepn!Y130:Y130))/PTRM_Life!Z130,0)","v":3.4395633788688365},{"$f":"IFERROR((PTRM_ORAB!Y130/Outcomes!X213-SUM(PTRM_RealSLDepn!Y130:Z130))/PTRM_Life!AA130,0)","v":3.439563378868836},{"$f":"IFERROR((PTRM_ORAB!Y130/Outcomes!X213-SUM(PTRM_RealSLDepn!Y130:AA130))/PTRM_Life!AB130,0)","v":3.4395633788688365},{"$f":"IFERROR((PTRM_ORAB!Y130/Outcomes!X213-SUM(PTRM_RealSLDepn!Y130:AB130))/PTRM_Life!AC130,0)","v":3.439563378868836},{"$f":"IFERROR((PTRM_ORAB!AD130/Outcomes!AC213)/PTRM_Life!AD130,0)","v":3.4321534283085584},{"$f":"IFERROR((PTRM_ORAB!AD130/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD130:AD130))/PTRM_Life!AE130,0)","v":3.432153428308558},{"$f":"IFERROR((PTRM_ORAB!AD130/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD130:AE130))/PTRM_Life!AF130,0)","v":3.4321534283085584},{"$f":"IFERROR((PTRM_ORAB!AD130/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD130:AF130))/PTRM_Life!AG130,0)","v":3.4321534283085589},{"$f":"IFERROR((PTRM_ORAB!AD130/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD130:AG130))/PTRM_Life!AH130,0)","v":3.4321534283085584},{"$f":"IFERROR((PTRM_ORAB!AI130/Outcomes!AH213)/PTRM_Life!AI130,0)","v":3.4226280926298971},{"$f":"IFERROR((PTRM_ORAB!AI130/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI130:AI130))/PTRM_Life!AJ130,0)","v":3.4226280926298971},{"$f":"IFERROR((PTRM_ORAB!AI130/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI130:AJ130))/PTRM_Life!AK130,0)","v":3.4226280926298966},{"$f":"IFERROR((PTRM_ORAB!AI130/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI130:AK130))/PTRM_Life!AL130,0)","v":3.4226280926298971},{"$f":"IFERROR((PTRM_ORAB!AI130/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI130:AL130))/PTRM_Life!AM130,0)","v":3.4226280926298962},{"$f":"IFERROR((PTRM_ORAB!AN130/Outcomes!AM213)/PTRM_Life!AN130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN130/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN130:AN130))/PTRM_Life!AO130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN130/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN130:AO130))/PTRM_Life!AP130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN130/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN130:AP130))/PTRM_Life!AQ130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN130/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN130:AQ130))/PTRM_Life!AR130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS130/Outcomes!AR213)/PTRM_Life!AS130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS130/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS130:AS130))/PTRM_Life!AT130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS130/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS130:AT130))/PTRM_Life!AU130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS130/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS130:AU130))/PTRM_Life!AV130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS130/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS130:AV130))/PTRM_Life!AW130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX130/Outcomes!AW213)/PTRM_Life!AX130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX130/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX130:AX130))/PTRM_Life!AY130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX130/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX130:AY130))/PTRM_Life!AZ130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX130/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX130:AZ130))/PTRM_Life!BA130,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX130/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX130:BA130))/PTRM_Life!BB130,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E131:BB131)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.06749},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K131/(PTRM_Capex!J123/PTRM_Capex!I123)/(Outcomes!I213))/PTRM_Life!K131,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K131/(PTRM_Capex!J123/PTRM_Capex!I123)/(Outcomes!I213)-SUM(PTRM_RealSLDepn!K131:K131))/PTRM_Life!L131,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!K131/(PTRM_Capex!J123/PTRM_Capex!I123)/(Outcomes!I213)-SUM(PTRM_RealSLDepn!K131:L131))/PTRM_Life!M131,0)","v":3.4903925668288074},{"$f":"IFERROR((PTRM_ORAB!K131/(PTRM_Capex!J123/PTRM_Capex!I123)/(Outcomes!I213)-SUM(PTRM_RealSLDepn!K131:M131))/PTRM_Life!N131,0)","v":3.4903925668288078},{"$f":"IFERROR((PTRM_ORAB!O131/Outcomes!N213)/PTRM_Life!O131,0)","v":3.6159738351539135},{"$f":"IFERROR((PTRM_ORAB!O131/Outcomes!N213-SUM(PTRM_RealSLDepn!O131:O131))/PTRM_Life!P131,0)","v":3.6159738351539135},{"$f":"IFERROR((PTRM_ORAB!O131/Outcomes!N213-SUM(PTRM_RealSLDepn!O131:P131))/PTRM_Life!Q131,0)","v":3.615973835153913},{"$f":"IFERROR((PTRM_ORAB!O131/Outcomes!N213-SUM(PTRM_RealSLDepn!O131:Q131))/PTRM_Life!R131,0)","v":3.6159738351539135},{"$f":"IFERROR((PTRM_ORAB!O131/Outcomes!N213-SUM(PTRM_RealSLDepn!O131:R131))/PTRM_Life!S131,0)","v":3.6159738351539135},{"$f":"IFERROR((PTRM_ORAB!T131/Outcomes!S213)/PTRM_Life!T131,0)","v":3.4842045612631591},{"$f":"IFERROR((PTRM_ORAB!T131/Outcomes!S213-SUM(PTRM_RealSLDepn!T131:T131))/PTRM_Life!U131,0)","v":3.4842045612631596},{"$f":"IFERROR((PTRM_ORAB!T131/Outcomes!S213-SUM(PTRM_RealSLDepn!T131:U131))/PTRM_Life!V131,0)","v":3.4842045612631587},{"$f":"IFERROR((PTRM_ORAB!T131/Outcomes!S213-SUM(PTRM_RealSLDepn!T131:V131))/PTRM_Life!W131,0)","v":3.4842045612631591},{"$f":"IFERROR((PTRM_ORAB!T131/Outcomes!S213-SUM(PTRM_RealSLDepn!T131:W131))/PTRM_Life!X131,0)","v":3.4842045612631591},{"$f":"IFERROR((PTRM_ORAB!Y131/Outcomes!X213)/PTRM_Life!Y131,0)","v":3.5245181044833926},{"$f":"IFERROR((PTRM_ORAB!Y131/Outcomes!X213-SUM(PTRM_RealSLDepn!Y131:Y131))/PTRM_Life!Z131,0)","v":3.5245181044833926},{"$f":"IFERROR((PTRM_ORAB!Y131/Outcomes!X213-SUM(PTRM_RealSLDepn!Y131:Z131))/PTRM_Life!AA131,0)","v":3.5245181044833926},{"$f":"IFERROR((PTRM_ORAB!Y131/Outcomes!X213-SUM(PTRM_RealSLDepn!Y131:AA131))/PTRM_Life!AB131,0)","v":3.5245181044833922},{"$f":"IFERROR((PTRM_ORAB!Y131/Outcomes!X213-SUM(PTRM_RealSLDepn!Y131:AB131))/PTRM_Life!AC131,0)","v":3.5245181044833926},{"$f":"IFERROR((PTRM_ORAB!AD131/Outcomes!AC213)/PTRM_Life!AD131,0)","v":3.516925133508217},{"$f":"IFERROR((PTRM_ORAB!AD131/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD131:AD131))/PTRM_Life!AE131,0)","v":3.5169251335082174},{"$f":"IFERROR((PTRM_ORAB!AD131/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD131:AE131))/PTRM_Life!AF131,0)","v":3.5169251335082174},{"$f":"IFERROR((PTRM_ORAB!AD131/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD131:AF131))/PTRM_Life!AG131,0)","v":3.516925133508217},{"$f":"IFERROR((PTRM_ORAB!AD131/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD131:AG131))/PTRM_Life!AH131,0)","v":3.516925133508217},{"$f":"IFERROR((PTRM_ORAB!AI131/Outcomes!AH213)/PTRM_Life!AI131,0)","v":3.507164528933528},{"$f":"IFERROR((PTRM_ORAB!AI131/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI131:AI131))/PTRM_Life!AJ131,0)","v":3.507164528933528},{"$f":"IFERROR((PTRM_ORAB!AI131/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI131:AJ131))/PTRM_Life!AK131,0)","v":3.5071645289335285},{"$f":"IFERROR((PTRM_ORAB!AI131/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI131:AK131))/PTRM_Life!AL131,0)","v":3.507164528933528},{"$f":"IFERROR((PTRM_ORAB!AI131/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI131:AL131))/PTRM_Life!AM131,0)","v":3.5071645289335285},{"$f":"IFERROR((PTRM_ORAB!AN131/Outcomes!AM213)/PTRM_Life!AN131,0)","v":3.5737629239646442},{"$f":"IFERROR((PTRM_ORAB!AN131/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN131:AN131))/PTRM_Life!AO131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN131/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN131:AO131))/PTRM_Life!AP131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN131/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN131:AP131))/PTRM_Life!AQ131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN131/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN131:AQ131))/PTRM_Life!AR131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS131/Outcomes!AR213)/PTRM_Life!AS131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS131/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS131:AS131))/PTRM_Life!AT131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS131/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS131:AT131))/PTRM_Life!AU131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS131/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS131:AU131))/PTRM_Life!AV131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS131/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS131:AV131))/PTRM_Life!AW131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX131/Outcomes!AW213)/PTRM_Life!AX131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX131/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX131:AX131))/PTRM_Life!AY131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX131/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX131:AY131))/PTRM_Life!AZ131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX131/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX131:AZ131))/PTRM_Life!BA131,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX131/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX131:BA131))/PTRM_Life!BB131,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E132:BB132)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.8288500000000001},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L132/(PTRM_Capex!K123/PTRM_Capex!I123)/(Outcomes!I213))/PTRM_Life!L132,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L132/(PTRM_Capex!K123/PTRM_Capex!I123)/(Outcomes!I213)-SUM(PTRM_RealSLDepn!L132:L132))/PTRM_Life!M132,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!L132/(PTRM_Capex!K123/PTRM_Capex!I123)/(Outcomes!I213)-SUM(PTRM_RealSLDepn!L132:M132))/PTRM_Life!N132,0)","v":3.4727580346027618},{"$f":"IFERROR((PTRM_ORAB!O132/Outcomes!N213)/PTRM_Life!O132,0)","v":3.6236257663825193},{"$f":"IFERROR((PTRM_ORAB!O132/Outcomes!N213-SUM(PTRM_RealSLDepn!O132:O132))/PTRM_Life!P132,0)","v":3.6236257663825193},{"$f":"IFERROR((PTRM_ORAB!O132/Outcomes!N213-SUM(PTRM_RealSLDepn!O132:P132))/PTRM_Life!Q132,0)","v":3.6236257663825193},{"$f":"IFERROR((PTRM_ORAB!O132/Outcomes!N213-SUM(PTRM_RealSLDepn!O132:Q132))/PTRM_Life!R132,0)","v":3.6236257663825193},{"$f":"IFERROR((PTRM_ORAB!O132/Outcomes!N213-SUM(PTRM_RealSLDepn!O132:R132))/PTRM_Life!S132,0)","v":3.6236257663825189},{"$f":"IFERROR((PTRM_ORAB!T132/Outcomes!S213)/PTRM_Life!T132,0)","v":3.4915776493729211},{"$f":"IFERROR((PTRM_ORAB!T132/Outcomes!S213-SUM(PTRM_RealSLDepn!T132:T132))/PTRM_Life!U132,0)","v":3.4915776493729207},{"$f":"IFERROR((PTRM_ORAB!T132/Outcomes!S213-SUM(PTRM_RealSLDepn!T132:U132))/PTRM_Life!V132,0)","v":3.4915776493729211},{"$f":"IFERROR((PTRM_ORAB!T132/Outcomes!S213-SUM(PTRM_RealSLDepn!T132:V132))/PTRM_Life!W132,0)","v":3.4915776493729216},{"$f":"IFERROR((PTRM_ORAB!T132/Outcomes!S213-SUM(PTRM_RealSLDepn!T132:W132))/PTRM_Life!X132,0)","v":3.4915776493729211},{"$f":"IFERROR((PTRM_ORAB!Y132/Outcomes!X213)/PTRM_Life!Y132,0)","v":3.5319765019660543},{"$f":"IFERROR((PTRM_ORAB!Y132/Outcomes!X213-SUM(PTRM_RealSLDepn!Y132:Y132))/PTRM_Life!Z132,0)","v":3.5319765019660543},{"$f":"IFERROR((PTRM_ORAB!Y132/Outcomes!X213-SUM(PTRM_RealSLDepn!Y132:Z132))/PTRM_Life!AA132,0)","v":3.5319765019660547},{"$f":"IFERROR((PTRM_ORAB!Y132/Outcomes!X213-SUM(PTRM_RealSLDepn!Y132:AA132))/PTRM_Life!AB132,0)","v":3.5319765019660543},{"$f":"IFERROR((PTRM_ORAB!Y132/Outcomes!X213-SUM(PTRM_RealSLDepn!Y132:AB132))/PTRM_Life!AC132,0)","v":3.5319765019660543},{"$f":"IFERROR((PTRM_ORAB!AD132/Outcomes!AC213)/PTRM_Life!AD132,0)","v":3.5243674631501336},{"$f":"IFERROR((PTRM_ORAB!AD132/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD132:AD132))/PTRM_Life!AE132,0)","v":3.5243674631501336},{"$f":"IFERROR((PTRM_ORAB!AD132/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD132:AE132))/PTRM_Life!AF132,0)","v":3.5243674631501336},{"$f":"IFERROR((PTRM_ORAB!AD132/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD132:AF132))/PTRM_Life!AG132,0)","v":3.5243674631501336},{"$f":"IFERROR((PTRM_ORAB!AD132/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD132:AG132))/PTRM_Life!AH132,0)","v":3.524367463150134},{"$f":"IFERROR((PTRM_ORAB!AI132/Outcomes!AH213)/PTRM_Life!AI132,0)","v":3.5145862037039337},{"$f":"IFERROR((PTRM_ORAB!AI132/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI132:AI132))/PTRM_Life!AJ132,0)","v":3.5145862037039333},{"$f":"IFERROR((PTRM_ORAB!AI132/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI132:AJ132))/PTRM_Life!AK132,0)","v":3.5145862037039337},{"$f":"IFERROR((PTRM_ORAB!AI132/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI132:AK132))/PTRM_Life!AL132,0)","v":3.5145862037039337},{"$f":"IFERROR((PTRM_ORAB!AI132/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI132:AL132))/PTRM_Life!AM132,0)","v":3.5145862037039337},{"$f":"IFERROR((PTRM_ORAB!AN132/Outcomes!AM213)/PTRM_Life!AN132,0)","v":3.5813255307113128},{"$f":"IFERROR((PTRM_ORAB!AN132/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN132:AN132))/PTRM_Life!AO132,0)","v":3.5813255307113128},{"$f":"IFERROR((PTRM_ORAB!AN132/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN132:AO132))/PTRM_Life!AP132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN132/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN132:AP132))/PTRM_Life!AQ132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN132/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN132:AQ132))/PTRM_Life!AR132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS132/Outcomes!AR213)/PTRM_Life!AS132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS132/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS132:AS132))/PTRM_Life!AT132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS132/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS132:AT132))/PTRM_Life!AU132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS132/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS132:AU132))/PTRM_Life!AV132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS132/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS132:AV132))/PTRM_Life!AW132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX132/Outcomes!AW213)/PTRM_Life!AX132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX132/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX132:AX132))/PTRM_Life!AY132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX132/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX132:AY132))/PTRM_Life!AZ132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX132/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX132:AZ132))/PTRM_Life!BA132,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX132/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX132:BA132))/PTRM_Life!BB132,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E133:BB133)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":2.60704},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M133/(PTRM_Capex!L123/PTRM_Capex!I123)/(Outcomes!I213))/PTRM_Life!M133,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!M133/(PTRM_Capex!L123/PTRM_Capex!I123)/(Outcomes!I213)-SUM(PTRM_RealSLDepn!M133:M133))/PTRM_Life!N133,0)","v":3.512910729616237},{"$f":"IFERROR((PTRM_ORAB!O133/Outcomes!N213)/PTRM_Life!O133,0)","v":3.6891708334451812},{"$f":"IFERROR((PTRM_ORAB!O133/Outcomes!N213-SUM(PTRM_RealSLDepn!O133:O133))/PTRM_Life!P133,0)","v":3.6891708334451812},{"$f":"IFERROR((PTRM_ORAB!O133/Outcomes!N213-SUM(PTRM_RealSLDepn!O133:P133))/PTRM_Life!Q133,0)","v":3.6891708334451812},{"$f":"IFERROR((PTRM_ORAB!O133/Outcomes!N213-SUM(PTRM_RealSLDepn!O133:Q133))/PTRM_Life!R133,0)","v":3.6891708334451812},{"$f":"IFERROR((PTRM_ORAB!O133/Outcomes!N213-SUM(PTRM_RealSLDepn!O133:R133))/PTRM_Life!S133,0)","v":3.6891708334451807},{"$f":"IFERROR((PTRM_ORAB!T133/Outcomes!S213)/PTRM_Life!T133,0)","v":3.554734196416439},{"$f":"IFERROR((PTRM_ORAB!T133/Outcomes!S213-SUM(PTRM_RealSLDepn!T133:T133))/PTRM_Life!U133,0)","v":3.554734196416439},{"$f":"IFERROR((PTRM_ORAB!T133/Outcomes!S213-SUM(PTRM_RealSLDepn!T133:U133))/PTRM_Life!V133,0)","v":3.5547341964164385},{"$f":"IFERROR((PTRM_ORAB!T133/Outcomes!S213-SUM(PTRM_RealSLDepn!T133:V133))/PTRM_Life!W133,0)","v":3.554734196416439},{"$f":"IFERROR((PTRM_ORAB!T133/Outcomes!S213-SUM(PTRM_RealSLDepn!T133:W133))/PTRM_Life!X133,0)","v":3.5547341964164385},{"$f":"IFERROR((PTRM_ORAB!Y133/Outcomes!X213)/PTRM_Life!Y133,0)","v":3.5958637937589435},{"$f":"IFERROR((PTRM_ORAB!Y133/Outcomes!X213-SUM(PTRM_RealSLDepn!Y133:Y133))/PTRM_Life!Z133,0)","v":3.5958637937589435},{"$f":"IFERROR((PTRM_ORAB!Y133/Outcomes!X213-SUM(PTRM_RealSLDepn!Y133:Z133))/PTRM_Life!AA133,0)","v":3.5958637937589435},{"$f":"IFERROR((PTRM_ORAB!Y133/Outcomes!X213-SUM(PTRM_RealSLDepn!Y133:AA133))/PTRM_Life!AB133,0)","v":3.5958637937589439},{"$f":"IFERROR((PTRM_ORAB!Y133/Outcomes!X213-SUM(PTRM_RealSLDepn!Y133:AB133))/PTRM_Life!AC133,0)","v":3.5958637937589435},{"$f":"IFERROR((PTRM_ORAB!AD133/Outcomes!AC213)/PTRM_Life!AD133,0)","v":3.5881171207082456},{"$f":"IFERROR((PTRM_ORAB!AD133/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD133:AD133))/PTRM_Life!AE133,0)","v":3.5881171207082456},{"$f":"IFERROR((PTRM_ORAB!AD133/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD133:AE133))/PTRM_Life!AF133,0)","v":3.5881171207082461},{"$f":"IFERROR((PTRM_ORAB!AD133/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD133:AF133))/PTRM_Life!AG133,0)","v":3.5881171207082461},{"$f":"IFERROR((PTRM_ORAB!AD133/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD133:AG133))/PTRM_Life!AH133,0)","v":3.5881171207082456},{"$f":"IFERROR((PTRM_ORAB!AI133/Outcomes!AH213)/PTRM_Life!AI133,0)","v":3.5781589353464862},{"$f":"IFERROR((PTRM_ORAB!AI133/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI133:AI133))/PTRM_Life!AJ133,0)","v":3.5781589353464862},{"$f":"IFERROR((PTRM_ORAB!AI133/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI133:AJ133))/PTRM_Life!AK133,0)","v":3.5781589353464862},{"$f":"IFERROR((PTRM_ORAB!AI133/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI133:AK133))/PTRM_Life!AL133,0)","v":3.5781589353464867},{"$f":"IFERROR((PTRM_ORAB!AI133/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI133:AL133))/PTRM_Life!AM133,0)","v":3.5781589353464862},{"$f":"IFERROR((PTRM_ORAB!AN133/Outcomes!AM213)/PTRM_Life!AN133,0)","v":3.6461054603225396},{"$f":"IFERROR((PTRM_ORAB!AN133/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN133:AN133))/PTRM_Life!AO133,0)","v":3.6461054603225396},{"$f":"IFERROR((PTRM_ORAB!AN133/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN133:AO133))/PTRM_Life!AP133,0)","v":3.6461054603225396},{"$f":"IFERROR((PTRM_ORAB!AN133/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN133:AP133))/PTRM_Life!AQ133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN133/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN133:AQ133))/PTRM_Life!AR133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS133/Outcomes!AR213)/PTRM_Life!AS133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS133/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS133:AS133))/PTRM_Life!AT133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS133/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS133:AT133))/PTRM_Life!AU133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS133/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS133:AU133))/PTRM_Life!AV133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS133/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS133:AV133))/PTRM_Life!AW133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX133/Outcomes!AW213)/PTRM_Life!AX133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX133/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX133:AX133))/PTRM_Life!AY133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX133/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX133:AY133))/PTRM_Life!AZ133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX133/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX133:AZ133))/PTRM_Life!BA133,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX133/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX133:BA133))/PTRM_Life!BB133,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E134:BB134)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.8273999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N134/(PTRM_Capex!M123/PTRM_Capex!I123)/Outcomes!I213)/PTRM_Life!N134,0)","v":3.4436752936512511},{"$f":"IFERROR((PTRM_ORAB!O134/Outcomes!N213)/PTRM_Life!O134,0)","v":3.5861753222023753},{"$f":"IFERROR((PTRM_ORAB!O134/Outcomes!N213-SUM(PTRM_RealSLDepn!O134:O134))/PTRM_Life!P134,0)","v":3.5861753222023753},{"$f":"IFERROR((PTRM_ORAB!O134/Outcomes!N213-SUM(PTRM_RealSLDepn!O134:P134))/PTRM_Life!Q134,0)","v":3.5861753222023758},{"$f":"IFERROR((PTRM_ORAB!O134/Outcomes!N213-SUM(PTRM_RealSLDepn!O134:Q134))/PTRM_Life!R134,0)","v":3.5861753222023753},{"$f":"IFERROR((PTRM_ORAB!O134/Outcomes!N213-SUM(PTRM_RealSLDepn!O134:R134))/PTRM_Life!S134,0)","v":3.5861753222023753},{"$f":"IFERROR((PTRM_ORAB!T134/Outcomes!S213)/PTRM_Life!T134,0)","v":3.4554919323897839},{"$f":"IFERROR((PTRM_ORAB!T134/Outcomes!S213-SUM(PTRM_RealSLDepn!T134:T134))/PTRM_Life!U134,0)","v":3.4554919323897839},{"$f":"IFERROR((PTRM_ORAB!T134/Outcomes!S213-SUM(PTRM_RealSLDepn!T134:U134))/PTRM_Life!V134,0)","v":3.4554919323897839},{"$f":"IFERROR((PTRM_ORAB!T134/Outcomes!S213-SUM(PTRM_RealSLDepn!T134:V134))/PTRM_Life!W134,0)","v":3.4554919323897839},{"$f":"IFERROR((PTRM_ORAB!T134/Outcomes!S213-SUM(PTRM_RealSLDepn!T134:W134))/PTRM_Life!X134,0)","v":3.4554919323897844},{"$f":"IFERROR((PTRM_ORAB!Y134/Outcomes!X213)/PTRM_Life!Y134,0)","v":3.495473259810197},{"$f":"IFERROR((PTRM_ORAB!Y134/Outcomes!X213-SUM(PTRM_RealSLDepn!Y134:Y134))/PTRM_Life!Z134,0)","v":3.495473259810197},{"$f":"IFERROR((PTRM_ORAB!Y134/Outcomes!X213-SUM(PTRM_RealSLDepn!Y134:Z134))/PTRM_Life!AA134,0)","v":3.495473259810197},{"$f":"IFERROR((PTRM_ORAB!Y134/Outcomes!X213-SUM(PTRM_RealSLDepn!Y134:AA134))/PTRM_Life!AB134,0)","v":3.495473259810197},{"$f":"IFERROR((PTRM_ORAB!Y134/Outcomes!X213-SUM(PTRM_RealSLDepn!Y134:AB134))/PTRM_Life!AC134,0)","v":3.495473259810197},{"$f":"IFERROR((PTRM_ORAB!AD134/Outcomes!AC213)/PTRM_Life!AD134,0)","v":3.4879428609813528},{"$f":"IFERROR((PTRM_ORAB!AD134/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD134:AD134))/PTRM_Life!AE134,0)","v":3.4879428609813528},{"$f":"IFERROR((PTRM_ORAB!AD134/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD134:AE134))/PTRM_Life!AF134,0)","v":3.4879428609813528},{"$f":"IFERROR((PTRM_ORAB!AD134/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD134:AF134))/PTRM_Life!AG134,0)","v":3.4879428609813528},{"$f":"IFERROR((PTRM_ORAB!AD134/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD134:AG134))/PTRM_Life!AH134,0)","v":3.4879428609813532},{"$f":"IFERROR((PTRM_ORAB!AI134/Outcomes!AH213)/PTRM_Life!AI134,0)","v":3.4782626915854258},{"$f":"IFERROR((PTRM_ORAB!AI134/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI134:AI134))/PTRM_Life!AJ134,0)","v":3.4782626915854258},{"$f":"IFERROR((PTRM_ORAB!AI134/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI134:AJ134))/PTRM_Life!AK134,0)","v":3.4782626915854253},{"$f":"IFERROR((PTRM_ORAB!AI134/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI134:AK134))/PTRM_Life!AL134,0)","v":3.4782626915854258},{"$f":"IFERROR((PTRM_ORAB!AI134/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI134:AL134))/PTRM_Life!AM134,0)","v":3.4782626915854253},{"$f":"IFERROR((PTRM_ORAB!AN134/Outcomes!AM213)/PTRM_Life!AN134,0)","v":3.5443122626406574},{"$f":"IFERROR((PTRM_ORAB!AN134/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN134:AN134))/PTRM_Life!AO134,0)","v":3.5443122626406574},{"$f":"IFERROR((PTRM_ORAB!AN134/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN134:AO134))/PTRM_Life!AP134,0)","v":3.5443122626406574},{"$f":"IFERROR((PTRM_ORAB!AN134/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN134:AP134))/PTRM_Life!AQ134,0)","v":3.5443122626406574},{"$f":"IFERROR((PTRM_ORAB!AN134/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN134:AQ134))/PTRM_Life!AR134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS134/Outcomes!AR213)/PTRM_Life!AS134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS134/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS134:AS134))/PTRM_Life!AT134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS134/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS134:AT134))/PTRM_Life!AU134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS134/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS134:AU134))/PTRM_Life!AV134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS134/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS134:AV134))/PTRM_Life!AW134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX134/Outcomes!AW213)/PTRM_Life!AX134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX134/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX134:AX134))/PTRM_Life!AY134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX134/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX134:AY134))/PTRM_Life!AZ134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX134/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX134:AZ134))/PTRM_Life!BA134,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX134/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX134:BA134))/PTRM_Life!BB134,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E135:BB135)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":-1.19296},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O135/Outcomes!N213)/PTRM_Life!O135,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!O135/Outcomes!N213-SUM(PTRM_RealSLDepn!O135:O135))/PTRM_Life!P135,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O135/Outcomes!N213-SUM(PTRM_RealSLDepn!O135:P135))/PTRM_Life!Q135,0)","v":3.4436752936512502},{"$f":"IFERROR((PTRM_ORAB!O135/Outcomes!N213-SUM(PTRM_RealSLDepn!O135:Q135))/PTRM_Life!R135,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!O135/Outcomes!N213-SUM(PTRM_RealSLDepn!O135:R135))/PTRM_Life!S135,0)","v":3.4436752936512507},{"$f":"IFERROR((PTRM_ORAB!T135/Outcomes!S213)/PTRM_Life!T135,0)","v":3.3181847304871952},{"$f":"IFERROR((PTRM_ORAB!T135/Outcomes!S213-SUM(PTRM_RealSLDepn!T135:T135))/PTRM_Life!U135,0)","v":3.3181847304871952},{"$f":"IFERROR((PTRM_ORAB!T135/Outcomes!S213-SUM(PTRM_RealSLDepn!T135:U135))/PTRM_Life!V135,0)","v":3.3181847304871952},{"$f":"IFERROR((PTRM_ORAB!T135/Outcomes!S213-SUM(PTRM_RealSLDepn!T135:V135))/PTRM_Life!W135,0)","v":3.3181847304871952},{"$f":"IFERROR((PTRM_ORAB!T135/Outcomes!S213-SUM(PTRM_RealSLDepn!T135:W135))/PTRM_Life!X135,0)","v":3.3181847304871948},{"$f":"IFERROR((PTRM_ORAB!Y135/Outcomes!X213)/PTRM_Life!Y135,0)","v":3.3565773624906141},{"$f":"IFERROR((PTRM_ORAB!Y135/Outcomes!X213-SUM(PTRM_RealSLDepn!Y135:Y135))/PTRM_Life!Z135,0)","v":3.3565773624906146},{"$f":"IFERROR((PTRM_ORAB!Y135/Outcomes!X213-SUM(PTRM_RealSLDepn!Y135:Z135))/PTRM_Life!AA135,0)","v":3.3565773624906141},{"$f":"IFERROR((PTRM_ORAB!Y135/Outcomes!X213-SUM(PTRM_RealSLDepn!Y135:AA135))/PTRM_Life!AB135,0)","v":3.3565773624906146},{"$f":"IFERROR((PTRM_ORAB!Y135/Outcomes!X213-SUM(PTRM_RealSLDepn!Y135:AB135))/PTRM_Life!AC135,0)","v":3.3565773624906141},{"$f":"IFERROR((PTRM_ORAB!AD135/Outcomes!AC213)/PTRM_Life!AD135,0)","v":3.3493461910981619},{"$f":"IFERROR((PTRM_ORAB!AD135/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD135:AD135))/PTRM_Life!AE135,0)","v":3.3493461910981615},{"$f":"IFERROR((PTRM_ORAB!AD135/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD135:AE135))/PTRM_Life!AF135,0)","v":3.3493461910981615},{"$f":"IFERROR((PTRM_ORAB!AD135/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD135:AF135))/PTRM_Life!AG135,0)","v":3.3493461910981619},{"$f":"IFERROR((PTRM_ORAB!AD135/Outcomes!AC213-SUM(PTRM_RealSLDepn!AD135:AG135))/PTRM_Life!AH135,0)","v":3.3493461910981619},{"$f":"IFERROR((PTRM_ORAB!AI135/Outcomes!AH213)/PTRM_Life!AI135,0)","v":3.3400506722815742},{"$f":"IFERROR((PTRM_ORAB!AI135/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI135:AI135))/PTRM_Life!AJ135,0)","v":3.3400506722815742},{"$f":"IFERROR((PTRM_ORAB!AI135/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI135:AJ135))/PTRM_Life!AK135,0)","v":3.3400506722815742},{"$f":"IFERROR((PTRM_ORAB!AI135/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI135:AK135))/PTRM_Life!AL135,0)","v":3.3400506722815742},{"$f":"IFERROR((PTRM_ORAB!AI135/Outcomes!AH213-SUM(PTRM_RealSLDepn!AI135:AL135))/PTRM_Life!AM135,0)","v":3.3400506722815742},{"$f":"IFERROR((PTRM_ORAB!AN135/Outcomes!AM213)/PTRM_Life!AN135,0)","v":3.4034757018920856},{"$f":"IFERROR((PTRM_ORAB!AN135/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN135:AN135))/PTRM_Life!AO135,0)","v":3.4034757018920856},{"$f":"IFERROR((PTRM_ORAB!AN135/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN135:AO135))/PTRM_Life!AP135,0)","v":3.4034757018920856},{"$f":"IFERROR((PTRM_ORAB!AN135/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN135:AP135))/PTRM_Life!AQ135,0)","v":3.403475701892086},{"$f":"IFERROR((PTRM_ORAB!AN135/Outcomes!AM213-SUM(PTRM_RealSLDepn!AN135:AQ135))/PTRM_Life!AR135,0)","v":3.403475701892086},{"$f":"IFERROR((PTRM_ORAB!AS135/Outcomes!AR213)/PTRM_Life!AS135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS135/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS135:AS135))/PTRM_Life!AT135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS135/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS135:AT135))/PTRM_Life!AU135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS135/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS135:AU135))/PTRM_Life!AV135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS135/Outcomes!AR213-SUM(PTRM_RealSLDepn!AS135:AV135))/PTRM_Life!AW135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX135/Outcomes!AW213)/PTRM_Life!AX135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX135/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX135:AX135))/PTRM_Life!AY135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX135/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX135:AY135))/PTRM_Life!AZ135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX135/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX135:AZ135))/PTRM_Life!BA135,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX135/Outcomes!AW213-SUM(PTRM_RealSLDepn!AX135:BA135))/PTRM_Life!BB135,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,52.285642492308043,55.776035059136859,59.248793093739621,62.761703823355852,66.205379117007112,71.466272916310714,71.466272916310714,71.466272916310714,71.466272916310714,71.466272916310714,68.861978936550784,68.861978936550784,68.861978936550784,68.861978936550784,68.861978936550784,69.65873765587321,69.65873765587321,69.65873765587321,69.65873765587321,69.65873765587321,69.508669828865706,69.508669828865706,69.508669828865706,69.50866982886572,69.50866982886572,34.661863151085356,31.248455343028688,27.73587662751136,24.263472525808787,20.840851124480846,17.74898187953124,14.175218955566596,10.593893424855283,6.9477879645327434,3.403475701892086,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":"NA"},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":"NA"},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":"NA"},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":"NA"},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":"NA"},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":"NA"},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":"NA"},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":"NA"},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":"NA"},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":"NA"},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":"NA"},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":"NA"},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":"NA"},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":"NA"},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":"NA"},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":"NA"},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":"NA"},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":"NA"},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":"NA"},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":"NA"},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":"NA"},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":"NA"},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":"NA"},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":"NA"},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":"NA"},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":"NA"},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":"NA"},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":"NA"},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":"NA"},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":"NA"},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":"NA"},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":"NA"},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":"NA"},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":"NA"},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":"NA"},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":"NA"},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":"NA"},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":"NA"},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":"NA"},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":"NA"},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":"NA"},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":"NA"},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":"NA"},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":"NA"},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":"NA"},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":"NA"},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":"NA"}]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E143:BB143)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":-877.50415999999996},null,{"$f":"IFERROR((PTRM_ORAB!E143/PTRM_Capex!D141)/PTRM_Life!E143,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E143/PTRM_Capex!D141-SUM(PTRM_RealSLDepn!E143:E143))/PTRM_Life!F143,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E143/PTRM_Capex!D141-SUM(PTRM_RealSLDepn!E143:F143))/PTRM_Life!G143,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E143/PTRM_Capex!D141-SUM(PTRM_RealSLDepn!E143:G143))/PTRM_Life!H143,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!E143/PTRM_Capex!D141-SUM(PTRM_RealSLDepn!E143:H143))/PTRM_Life!I143,0)","v":34.623189361683309},{"$f":"IFERROR((PTRM_ORAB!J143/Outcomes!I231)/PTRM_Life!J143,0)","v":0.7285869927548313},{"$f":"IFERROR((PTRM_ORAB!J143/Outcomes!I231-SUM(PTRM_RealSLDepn!J143:J143))/PTRM_Life!K143,0)","v":0.7285869927548313},{"$f":"IFERROR((PTRM_ORAB!J143/Outcomes!I231-SUM(PTRM_RealSLDepn!J143:K143))/PTRM_Life!L143,0)","v":0.7285869927548313},{"$f":"IFERROR((PTRM_ORAB!J143/Outcomes!I231-SUM(PTRM_RealSLDepn!J143:L143))/PTRM_Life!M143,0)","v":0.7285869927548313},{"$f":"IFERROR((PTRM_ORAB!J143/Outcomes!I231-SUM(PTRM_RealSLDepn!J143:M143))/PTRM_Life!N143,0)","v":0.72858699275483141},{"$f":"IFERROR((PTRM_ORAB!O143/Outcomes!N231)/PTRM_Life!O143,0)","v":0.94647708625982152},{"$f":"IFERROR((PTRM_ORAB!O143/Outcomes!N231-SUM(PTRM_RealSLDepn!O143:O143))/PTRM_Life!P143,0)","v":0.94647708625982141},{"$f":"IFERROR((PTRM_ORAB!O143/Outcomes!N231-SUM(PTRM_RealSLDepn!O143:P143))/PTRM_Life!Q143,0)","v":0.94647708625982141},{"$f":"IFERROR((PTRM_ORAB!O143/Outcomes!N231-SUM(PTRM_RealSLDepn!O143:Q143))/PTRM_Life!R143,0)","v":0.94647708625982152},{"$f":"IFERROR((PTRM_ORAB!O143/Outcomes!N231-SUM(PTRM_RealSLDepn!O143:R143))/PTRM_Life!S143,0)","v":0.94647708625982152},{"$f":"IFERROR((PTRM_ORAB!T143/Outcomes!S231)/PTRM_Life!T143,0)","v":-1.6975623492256735},{"$f":"IFERROR((PTRM_ORAB!T143/Outcomes!S231-SUM(PTRM_RealSLDepn!T143:T143))/PTRM_Life!U143,0)","v":-1.6975623492256735},{"$f":"IFERROR((PTRM_ORAB!T143/Outcomes!S231-SUM(PTRM_RealSLDepn!T143:U143))/PTRM_Life!V143,0)","v":-1.6975623492256735},{"$f":"IFERROR((PTRM_ORAB!T143/Outcomes!S231-SUM(PTRM_RealSLDepn!T143:V143))/PTRM_Life!W143,0)","v":-1.6975623492256735},{"$f":"IFERROR((PTRM_ORAB!T143/Outcomes!S231-SUM(PTRM_RealSLDepn!T143:W143))/PTRM_Life!X143,0)","v":-1.6975623492256735},{"$f":"IFERROR((PTRM_ORAB!Y143/Outcomes!X231)/PTRM_Life!Y143,0)","v":-1.1530868209827012},{"$f":"IFERROR((PTRM_ORAB!Y143/Outcomes!X231-SUM(PTRM_RealSLDepn!Y143:Y143))/PTRM_Life!Z143,0)","v":-1.1530868209827014},{"$f":"IFERROR((PTRM_ORAB!Y143/Outcomes!X231-SUM(PTRM_RealSLDepn!Y143:Z143))/PTRM_Life!AA143,0)","v":-1.1530868209827012},{"$f":"IFERROR((PTRM_ORAB!Y143/Outcomes!X231-SUM(PTRM_RealSLDepn!Y143:AA143))/PTRM_Life!AB143,0)","v":-1.153086820982701},{"$f":"IFERROR((PTRM_ORAB!Y143/Outcomes!X231-SUM(PTRM_RealSLDepn!Y143:AB143))/PTRM_Life!AC143,0)","v":-1.1530868209827012},{"$f":"IFERROR((PTRM_ORAB!AD143/Outcomes!AC231)/PTRM_Life!AD143,0)","v":-1.2025986670725435},{"$f":"IFERROR((PTRM_ORAB!AD143/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD143:AD143))/PTRM_Life!AE143,0)","v":-1.2025986670725435},{"$f":"IFERROR((PTRM_ORAB!AD143/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD143:AE143))/PTRM_Life!AF143,0)","v":-1.2025986670725433},{"$f":"IFERROR((PTRM_ORAB!AD143/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD143:AF143))/PTRM_Life!AG143,0)","v":-1.2025986670725435},{"$f":"IFERROR((PTRM_ORAB!AD143/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD143:AG143))/PTRM_Life!AH143,0)","v":-1.202598667072543},{"$f":"IFERROR((PTRM_ORAB!AI143/Outcomes!AH231)/PTRM_Life!AI143,0)","v":-6.7272398045430089E-3},{"$f":"IFERROR((PTRM_ORAB!AI143/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI143:AI143))/PTRM_Life!AJ143,0)","v":-6.7272398045430089E-3},{"$f":"IFERROR((PTRM_ORAB!AI143/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI143:AJ143))/PTRM_Life!AK143,0)","v":-6.7272398045430089E-3},{"$f":"IFERROR((PTRM_ORAB!AI143/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI143:AK143))/PTRM_Life!AL143,0)","v":-6.727239804543008E-3},{"$f":"IFERROR((PTRM_ORAB!AI143/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI143:AL143))/PTRM_Life!AM143,0)","v":-6.727239804543008E-3},{"$f":"IFERROR((PTRM_ORAB!AN143/Outcomes!AM231)/PTRM_Life!AN143,0)","v":2.4148681198077736E-5},{"$f":"IFERROR((PTRM_ORAB!AN143/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN143:AN143))/PTRM_Life!AO143,0)","v":2.4148681198077736E-5},{"$f":"IFERROR((PTRM_ORAB!AN143/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN143:AO143))/PTRM_Life!AP143,0)","v":2.4148681198077736E-5},{"$f":"IFERROR((PTRM_ORAB!AN143/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN143:AP143))/PTRM_Life!AQ143,0)","v":2.4148681198077736E-5},{"$f":"IFERROR((PTRM_ORAB!AN143/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN143:AQ143))/PTRM_Life!AR143,0)","v":2.4148681198077736E-5},{"$f":"IFERROR((PTRM_ORAB!AS143/Outcomes!AR231)/PTRM_Life!AS143,0)","v":2.0698333677955275E-6},{"$f":"IFERROR((PTRM_ORAB!AS143/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS143:AS143))/PTRM_Life!AT143,0)","v":2.0698333677955275E-6},{"$f":"IFERROR((PTRM_ORAB!AS143/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS143:AT143))/PTRM_Life!AU143,0)","v":2.0698333677955275E-6},{"$f":"IFERROR((PTRM_ORAB!AS143/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS143:AU143))/PTRM_Life!AV143,0)","v":2.0698333677955279E-6},{"$f":"IFERROR((PTRM_ORAB!AS143/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS143:AV143))/PTRM_Life!AW143,0)","v":2.0698333677955279E-6},{"$f":"IFERROR((PTRM_ORAB!AX143/Outcomes!AW231)/PTRM_Life!AX143,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX143/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX143:AX143))/PTRM_Life!AY143,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX143/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX143:AY143))/PTRM_Life!AZ143,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX143/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX143:AZ143))/PTRM_Life!BA143,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AX143/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX143:BA143))/PTRM_Life!BB143,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E144:BB144)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":5277229805.0151501},null,null,{"$f":"IFERROR((PTRM_ORAB!F144/PTRM_Capex!E141)/PTRM_Life!F144,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F144/PTRM_Capex!E141-SUM(PTRM_RealSLDepn!F144:F144))/PTRM_Life!G144,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F144/PTRM_Capex!E141-SUM(PTRM_RealSLDepn!F144:G144))/PTRM_Life!H144,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!F144/PTRM_Capex!E141-SUM(PTRM_RealSLDepn!F144:H144))/PTRM_Life!I144,0)","v":3.4362528706815358},{"$f":"IFERROR((PTRM_ORAB!J144/Outcomes!I231)/PTRM_Life!J144,0)","v":7.2521919942085664E-2},{"$f":"IFERROR((PTRM_ORAB!J144/Outcomes!I231-SUM(PTRM_RealSLDepn!J144:J144))/PTRM_Life!K144,0)","v":7.2521919942085664E-2},{"$f":"IFERROR((PTRM_ORAB!J144/Outcomes!I231-SUM(PTRM_RealSLDepn!J144:K144))/PTRM_Life!L144,0)","v":7.2521919942085664E-2},{"$f":"IFERROR((PTRM_ORAB!J144/Outcomes!I231-SUM(PTRM_RealSLDepn!J144:L144))/PTRM_Life!M144,0)","v":7.2521919942085664E-2},{"$f":"IFERROR((PTRM_ORAB!J144/Outcomes!I231-SUM(PTRM_RealSLDepn!J144:M144))/PTRM_Life!N144,0)","v":7.2521919942085664E-2},{"$f":"IFERROR((PTRM_ORAB!O144/Outcomes!N231)/PTRM_Life!O144,0)","v":9.4199187811216653E-2},{"$f":"IFERROR((PTRM_ORAB!O144/Outcomes!N231-SUM(PTRM_RealSLDepn!O144:O144))/PTRM_Life!P144,0)","v":9.4199187811216653E-2},{"$f":"IFERROR((PTRM_ORAB!O144/Outcomes!N231-SUM(PTRM_RealSLDepn!O144:P144))/PTRM_Life!Q144,0)","v":9.4199187811216667E-2},{"$f":"IFERROR((PTRM_ORAB!O144/Outcomes!N231-SUM(PTRM_RealSLDepn!O144:Q144))/PTRM_Life!R144,0)","v":9.4199187811216667E-2},{"$f":"IFERROR((PTRM_ORAB!O144/Outcomes!N231-SUM(PTRM_RealSLDepn!O144:R144))/PTRM_Life!S144,0)","v":9.4199187811216653E-2},{"$f":"IFERROR((PTRM_ORAB!T144/Outcomes!S231)/PTRM_Life!T144,0)","v":-0.16883593131227009},{"$f":"IFERROR((PTRM_ORAB!T144/Outcomes!S231-SUM(PTRM_RealSLDepn!T144:T144))/PTRM_Life!U144,0)","v":-0.16883593131227009},{"$f":"IFERROR((PTRM_ORAB!T144/Outcomes!S231-SUM(PTRM_RealSLDepn!T144:U144))/PTRM_Life!V144,0)","v":-0.16883593131227009},{"$f":"IFERROR((PTRM_ORAB!T144/Outcomes!S231-SUM(PTRM_RealSLDepn!T144:V144))/PTRM_Life!W144,0)","v":-0.16883593131227007},{"$f":"IFERROR((PTRM_ORAB!T144/Outcomes!S231-SUM(PTRM_RealSLDepn!T144:W144))/PTRM_Life!X144,0)","v":-0.16883593131227012},{"$f":"IFERROR((PTRM_ORAB!Y144/Outcomes!X231)/PTRM_Life!Y144,0)","v":-0.11474635833596354},{"$f":"IFERROR((PTRM_ORAB!Y144/Outcomes!X231-SUM(PTRM_RealSLDepn!Y144:Y144))/PTRM_Life!Z144,0)","v":-0.11474635833596354},{"$f":"IFERROR((PTRM_ORAB!Y144/Outcomes!X231-SUM(PTRM_RealSLDepn!Y144:Z144))/PTRM_Life!AA144,0)","v":-0.11474635833596353},{"$f":"IFERROR((PTRM_ORAB!Y144/Outcomes!X231-SUM(PTRM_RealSLDepn!Y144:AA144))/PTRM_Life!AB144,0)","v":-0.11474635833596354},{"$f":"IFERROR((PTRM_ORAB!Y144/Outcomes!X231-SUM(PTRM_RealSLDepn!Y144:AB144))/PTRM_Life!AC144,0)","v":-0.11474635833596356},{"$f":"IFERROR((PTRM_ORAB!AD144/Outcomes!AC231)/PTRM_Life!AD144,0)","v":-0.1195694256011381},{"$f":"IFERROR((PTRM_ORAB!AD144/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD144:AD144))/PTRM_Life!AE144,0)","v":-0.1195694256011381},{"$f":"IFERROR((PTRM_ORAB!AD144/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD144:AE144))/PTRM_Life!AF144,0)","v":-0.11956942560113812},{"$f":"IFERROR((PTRM_ORAB!AD144/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD144:AF144))/PTRM_Life!AG144,0)","v":-0.1195694256011381},{"$f":"IFERROR((PTRM_ORAB!AD144/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD144:AG144))/PTRM_Life!AH144,0)","v":-0.11956942560113812},{"$f":"IFERROR((PTRM_ORAB!AI144/Outcomes!AH231)/PTRM_Life!AI144,0)","v":-9.7552500438728124E-2},{"$f":"IFERROR((PTRM_ORAB!AI144/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI144:AI144))/PTRM_Life!AJ144,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI144/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI144:AJ144))/PTRM_Life!AK144,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI144/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI144:AK144))/PTRM_Life!AL144,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI144/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI144:AL144))/PTRM_Life!AM144,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN144/Outcomes!AM231)/PTRM_Life!AN144,0)","v":-3.8412018512692075E-5},{"$f":"IFERROR((PTRM_ORAB!AN144/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN144:AN144))/PTRM_Life!AO144,0)","v":-3.8412018512692075E-5},{"$f":"IFERROR((PTRM_ORAB!AN144/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN144:AO144))/PTRM_Life!AP144,0)","v":-3.8412018512692075E-5},{"$f":"IFERROR((PTRM_ORAB!AN144/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN144:AP144))/PTRM_Life!AQ144,0)","v":-3.8412018512692069E-5},{"$f":"IFERROR((PTRM_ORAB!AN144/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN144:AQ144))/PTRM_Life!AR144,0)","v":-3.8412018512692069E-5},{"$f":"IFERROR((PTRM_ORAB!AS144/Outcomes!AR231)/PTRM_Life!AS144,0)","v":-3.2923734836616133E-6},{"$f":"IFERROR((PTRM_ORAB!AS144/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS144:AS144))/PTRM_Life!AT144,0)","v":-3.2923734836616133E-6},{"$f":"IFERROR((PTRM_ORAB!AS144/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS144:AT144))/PTRM_Life!AU144,0)","v":-3.2923734836616133E-6},{"$f":"IFERROR((PTRM_ORAB!AS144/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS144:AU144))/PTRM_Life!AV144,0)","v":-3.2923734836616137E-6},{"$f":"IFERROR((PTRM_ORAB!AS144/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS144:AV144))/PTRM_Life!AW144,0)","v":-3.2923734836616137E-6},{"$f":"IFERROR((PTRM_ORAB!AX144/Outcomes!AW231)/PTRM_Life!AX144,0)","v":1055445979.1275272},{"$f":"IFERROR((PTRM_ORAB!AX144/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX144:AX144))/PTRM_Life!AY144,0)","v":1055445979.1275272},{"$f":"IFERROR((PTRM_ORAB!AX144/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX144:AY144))/PTRM_Life!AZ144,0)","v":1055445979.1275272},{"$f":"IFERROR((PTRM_ORAB!AX144/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX144:AZ144))/PTRM_Life!BA144,0)","v":1055445979.1275272},{"$f":"IFERROR((PTRM_ORAB!AX144/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX144:BA144))/PTRM_Life!BB144,0)","v":1055445979.1275272}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E145:BB145)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":-83178359023.714401},null,null,null,{"$f":"IFERROR((PTRM_ORAB!G145/PTRM_Capex!F141)/PTRM_Life!G145,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G145/PTRM_Capex!F141-SUM(PTRM_RealSLDepn!G145:G145))/PTRM_Life!H145,0)","v":3.4990088201650638},{"$f":"IFERROR((PTRM_ORAB!G145/PTRM_Capex!F141-SUM(PTRM_RealSLDepn!G145:H145))/PTRM_Life!I145,0)","v":3.4990088201650633},{"$f":"IFERROR((PTRM_ORAB!J145/Outcomes!I231)/PTRM_Life!J145,0)","v":7.3443751630430112E-2},{"$f":"IFERROR((PTRM_ORAB!J145/Outcomes!I231-SUM(PTRM_RealSLDepn!J145:J145))/PTRM_Life!K145,0)","v":7.3443751630430126E-2},{"$f":"IFERROR((PTRM_ORAB!J145/Outcomes!I231-SUM(PTRM_RealSLDepn!J145:K145))/PTRM_Life!L145,0)","v":7.3443751630430112E-2},{"$f":"IFERROR((PTRM_ORAB!J145/Outcomes!I231-SUM(PTRM_RealSLDepn!J145:L145))/PTRM_Life!M145,0)","v":7.3443751630430112E-2},{"$f":"IFERROR((PTRM_ORAB!J145/Outcomes!I231-SUM(PTRM_RealSLDepn!J145:M145))/PTRM_Life!N145,0)","v":7.3443751630430126E-2},{"$f":"IFERROR((PTRM_ORAB!O145/Outcomes!N231)/PTRM_Life!O145,0)","v":9.5386410992532158E-2},{"$f":"IFERROR((PTRM_ORAB!O145/Outcomes!N231-SUM(PTRM_RealSLDepn!O145:O145))/PTRM_Life!P145,0)","v":9.5386410992532172E-2},{"$f":"IFERROR((PTRM_ORAB!O145/Outcomes!N231-SUM(PTRM_RealSLDepn!O145:P145))/PTRM_Life!Q145,0)","v":9.5386410992532158E-2},{"$f":"IFERROR((PTRM_ORAB!O145/Outcomes!N231-SUM(PTRM_RealSLDepn!O145:Q145))/PTRM_Life!R145,0)","v":9.5386410992532158E-2},{"$f":"IFERROR((PTRM_ORAB!O145/Outcomes!N231-SUM(PTRM_RealSLDepn!O145:R145))/PTRM_Life!S145,0)","v":9.5386410992532158E-2},{"$f":"IFERROR((PTRM_ORAB!T145/Outcomes!S231)/PTRM_Life!T145,0)","v":-0.17086031229275372},{"$f":"IFERROR((PTRM_ORAB!T145/Outcomes!S231-SUM(PTRM_RealSLDepn!T145:T145))/PTRM_Life!U145,0)","v":-0.17086031229275372},{"$f":"IFERROR((PTRM_ORAB!T145/Outcomes!S231-SUM(PTRM_RealSLDepn!T145:U145))/PTRM_Life!V145,0)","v":-0.17086031229275372},{"$f":"IFERROR((PTRM_ORAB!T145/Outcomes!S231-SUM(PTRM_RealSLDepn!T145:V145))/PTRM_Life!W145,0)","v":-0.17086031229275372},{"$f":"IFERROR((PTRM_ORAB!T145/Outcomes!S231-SUM(PTRM_RealSLDepn!T145:W145))/PTRM_Life!X145,0)","v":-0.17086031229275372},{"$f":"IFERROR((PTRM_ORAB!Y145/Outcomes!X231)/PTRM_Life!Y145,0)","v":-0.11617515562174908},{"$f":"IFERROR((PTRM_ORAB!Y145/Outcomes!X231-SUM(PTRM_RealSLDepn!Y145:Y145))/PTRM_Life!Z145,0)","v":-0.11617515562174908},{"$f":"IFERROR((PTRM_ORAB!Y145/Outcomes!X231-SUM(PTRM_RealSLDepn!Y145:Z145))/PTRM_Life!AA145,0)","v":-0.1161751556217491},{"$f":"IFERROR((PTRM_ORAB!Y145/Outcomes!X231-SUM(PTRM_RealSLDepn!Y145:AA145))/PTRM_Life!AB145,0)","v":-0.11617515562174908},{"$f":"IFERROR((PTRM_ORAB!Y145/Outcomes!X231-SUM(PTRM_RealSLDepn!Y145:AB145))/PTRM_Life!AC145,0)","v":-0.1161751556217491},{"$f":"IFERROR((PTRM_ORAB!AD145/Outcomes!AC231)/PTRM_Life!AD145,0)","v":-0.12098308824723554},{"$f":"IFERROR((PTRM_ORAB!AD145/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD145:AD145))/PTRM_Life!AE145,0)","v":-0.12098308824723553},{"$f":"IFERROR((PTRM_ORAB!AD145/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD145:AE145))/PTRM_Life!AF145,0)","v":-0.12098308824723554},{"$f":"IFERROR((PTRM_ORAB!AD145/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD145:AF145))/PTRM_Life!AG145,0)","v":-0.12098308824723554},{"$f":"IFERROR((PTRM_ORAB!AD145/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD145:AG145))/PTRM_Life!AH145,0)","v":-0.12098308824723554},{"$f":"IFERROR((PTRM_ORAB!AI145/Outcomes!AH231)/PTRM_Life!AI145,0)","v":-9.7013934148995964E-2},{"$f":"IFERROR((PTRM_ORAB!AI145/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI145:AI145))/PTRM_Life!AJ145,0)","v":-9.7013934148995964E-2},{"$f":"IFERROR((PTRM_ORAB!AI145/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI145:AJ145))/PTRM_Life!AK145,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI145/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI145:AK145))/PTRM_Life!AL145,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI145/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI145:AL145))/PTRM_Life!AM145,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN145/Outcomes!AM231)/PTRM_Life!AN145,0)","v":6.0544049173096232E-4},{"$f":"IFERROR((PTRM_ORAB!AN145/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN145:AN145))/PTRM_Life!AO145,0)","v":6.0544049173096232E-4},{"$f":"IFERROR((PTRM_ORAB!AN145/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN145:AO145))/PTRM_Life!AP145,0)","v":6.0544049173096232E-4},{"$f":"IFERROR((PTRM_ORAB!AN145/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN145:AP145))/PTRM_Life!AQ145,0)","v":6.0544049173096243E-4},{"$f":"IFERROR((PTRM_ORAB!AN145/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN145:AQ145))/PTRM_Life!AR145,0)","v":6.0544049173096243E-4},{"$f":"IFERROR((PTRM_ORAB!AS145/Outcomes!AR231)/PTRM_Life!AS145,0)","v":5.1893555665433641E-5},{"$f":"IFERROR((PTRM_ORAB!AS145/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS145:AS145))/PTRM_Life!AT145,0)","v":5.1893555665433641E-5},{"$f":"IFERROR((PTRM_ORAB!AS145/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS145:AT145))/PTRM_Life!AU145,0)","v":5.1893555665433648E-5},{"$f":"IFERROR((PTRM_ORAB!AS145/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS145:AU145))/PTRM_Life!AV145,0)","v":5.1893555665433641E-5},{"$f":"IFERROR((PTRM_ORAB!AS145/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS145:AV145))/PTRM_Life!AW145,0)","v":5.1893555665433655E-5},{"$f":"IFERROR((PTRM_ORAB!AX145/Outcomes!AW231)/PTRM_Life!AX145,0)","v":-16635671785.570898},{"$f":"IFERROR((PTRM_ORAB!AX145/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX145:AX145))/PTRM_Life!AY145,0)","v":-16635671785.570898},{"$f":"IFERROR((PTRM_ORAB!AX145/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX145:AY145))/PTRM_Life!AZ145,0)","v":-16635671785.570898},{"$f":"IFERROR((PTRM_ORAB!AX145/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX145:AZ145))/PTRM_Life!BA145,0)","v":-16635671785.5709},{"$f":"IFERROR((PTRM_ORAB!AX145/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX145:BA145))/PTRM_Life!BB145,0)","v":-16635671785.5709}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E146:BB146)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":16136549181.015301},null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!H146/PTRM_Capex!G141)/PTRM_Life!H146,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!H146/PTRM_Capex!G141-SUM(PTRM_RealSLDepn!H146:H146))/PTRM_Life!I146,0)","v":3.4476023973237568},{"$f":"IFERROR((PTRM_ORAB!J146/Outcomes!I231)/PTRM_Life!J146,0)","v":7.2607014130949915E-2},{"$f":"IFERROR((PTRM_ORAB!J146/Outcomes!I231-SUM(PTRM_RealSLDepn!J146:J146))/PTRM_Life!K146,0)","v":7.2607014130949915E-2},{"$f":"IFERROR((PTRM_ORAB!J146/Outcomes!I231-SUM(PTRM_RealSLDepn!J146:K146))/PTRM_Life!L146,0)","v":7.2607014130949915E-2},{"$f":"IFERROR((PTRM_ORAB!J146/Outcomes!I231-SUM(PTRM_RealSLDepn!J146:L146))/PTRM_Life!M146,0)","v":7.2607014130949915E-2},{"$f":"IFERROR((PTRM_ORAB!J146/Outcomes!I231-SUM(PTRM_RealSLDepn!J146:M146))/PTRM_Life!N146,0)","v":7.2607014130949901E-2},{"$f":"IFERROR((PTRM_ORAB!O146/Outcomes!N231)/PTRM_Life!O146,0)","v":9.4290521176541645E-2},{"$f":"IFERROR((PTRM_ORAB!O146/Outcomes!N231-SUM(PTRM_RealSLDepn!O146:O146))/PTRM_Life!P146,0)","v":9.4290521176541645E-2},{"$f":"IFERROR((PTRM_ORAB!O146/Outcomes!N231-SUM(PTRM_RealSLDepn!O146:P146))/PTRM_Life!Q146,0)","v":9.4290521176541631E-2},{"$f":"IFERROR((PTRM_ORAB!O146/Outcomes!N231-SUM(PTRM_RealSLDepn!O146:Q146))/PTRM_Life!R146,0)","v":9.4290521176541645E-2},{"$f":"IFERROR((PTRM_ORAB!O146/Outcomes!N231-SUM(PTRM_RealSLDepn!O146:R146))/PTRM_Life!S146,0)","v":9.4290521176541645E-2},{"$f":"IFERROR((PTRM_ORAB!T146/Outcomes!S231)/PTRM_Life!T146,0)","v":-0.16880635163617005},{"$f":"IFERROR((PTRM_ORAB!T146/Outcomes!S231-SUM(PTRM_RealSLDepn!T146:T146))/PTRM_Life!U146,0)","v":-0.16880635163617005},{"$f":"IFERROR((PTRM_ORAB!T146/Outcomes!S231-SUM(PTRM_RealSLDepn!T146:U146))/PTRM_Life!V146,0)","v":-0.16880635163617005},{"$f":"IFERROR((PTRM_ORAB!T146/Outcomes!S231-SUM(PTRM_RealSLDepn!T146:V146))/PTRM_Life!W146,0)","v":-0.16880635163617003},{"$f":"IFERROR((PTRM_ORAB!T146/Outcomes!S231-SUM(PTRM_RealSLDepn!T146:W146))/PTRM_Life!X146,0)","v":-0.16880635163617003},{"$f":"IFERROR((PTRM_ORAB!Y146/Outcomes!X231)/PTRM_Life!Y146,0)","v":-0.11482285657189287},{"$f":"IFERROR((PTRM_ORAB!Y146/Outcomes!X231-SUM(PTRM_RealSLDepn!Y146:Y146))/PTRM_Life!Z146,0)","v":-0.11482285657189285},{"$f":"IFERROR((PTRM_ORAB!Y146/Outcomes!X231-SUM(PTRM_RealSLDepn!Y146:Z146))/PTRM_Life!AA146,0)","v":-0.11482285657189287},{"$f":"IFERROR((PTRM_ORAB!Y146/Outcomes!X231-SUM(PTRM_RealSLDepn!Y146:AA146))/PTRM_Life!AB146,0)","v":-0.11482285657189287},{"$f":"IFERROR((PTRM_ORAB!Y146/Outcomes!X231-SUM(PTRM_RealSLDepn!Y146:AB146))/PTRM_Life!AC146,0)","v":-0.11482285657189288},{"$f":"IFERROR((PTRM_ORAB!AD146/Outcomes!AC231)/PTRM_Life!AD146,0)","v":-0.1195190876097271},{"$f":"IFERROR((PTRM_ORAB!AD146/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD146:AD146))/PTRM_Life!AE146,0)","v":-0.1195190876097271},{"$f":"IFERROR((PTRM_ORAB!AD146/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD146:AE146))/PTRM_Life!AF146,0)","v":-0.11951908760972711},{"$f":"IFERROR((PTRM_ORAB!AD146/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD146:AF146))/PTRM_Life!AG146,0)","v":-0.1195190876097271},{"$f":"IFERROR((PTRM_ORAB!AD146/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD146:AG146))/PTRM_Life!AH146,0)","v":-0.1195190876097271},{"$f":"IFERROR((PTRM_ORAB!AI146/Outcomes!AH231)/PTRM_Life!AI146,0)","v":-9.5282831030417056E-2},{"$f":"IFERROR((PTRM_ORAB!AI146/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI146:AI146))/PTRM_Life!AJ146,0)","v":-9.5282831030417042E-2},{"$f":"IFERROR((PTRM_ORAB!AI146/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI146:AJ146))/PTRM_Life!AK146,0)","v":-9.528283103041707E-2},{"$f":"IFERROR((PTRM_ORAB!AI146/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI146:AK146))/PTRM_Life!AL146,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AI146/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI146:AL146))/PTRM_Life!AM146,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN146/Outcomes!AM231)/PTRM_Life!AN146,0)","v":-1.1745507432770943E-4},{"$f":"IFERROR((PTRM_ORAB!AN146/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN146:AN146))/PTRM_Life!AO146,0)","v":-1.1745507432770943E-4},{"$f":"IFERROR((PTRM_ORAB!AN146/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN146:AO146))/PTRM_Life!AP146,0)","v":-1.1745507432770943E-4},{"$f":"IFERROR((PTRM_ORAB!AN146/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN146:AP146))/PTRM_Life!AQ146,0)","v":-1.1745507432770944E-4},{"$f":"IFERROR((PTRM_ORAB!AN146/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN146:AQ146))/PTRM_Life!AR146,0)","v":-1.1745507432770944E-4},{"$f":"IFERROR((PTRM_ORAB!AS146/Outcomes!AR231)/PTRM_Life!AS146,0)","v":-1.0067317136960116E-5},{"$f":"IFERROR((PTRM_ORAB!AS146/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS146:AS146))/PTRM_Life!AT146,0)","v":-1.0067317136960116E-5},{"$f":"IFERROR((PTRM_ORAB!AS146/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS146:AT146))/PTRM_Life!AU146,0)","v":-1.0067317136960116E-5},{"$f":"IFERROR((PTRM_ORAB!AS146/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS146:AU146))/PTRM_Life!AV146,0)","v":-1.0067317136960116E-5},{"$f":"IFERROR((PTRM_ORAB!AS146/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS146:AV146))/PTRM_Life!AW146,0)","v":-1.0067317136960116E-5},{"$f":"IFERROR((PTRM_ORAB!AX146/Outcomes!AW231)/PTRM_Life!AX146,0)","v":3227309855.8031888},{"$f":"IFERROR((PTRM_ORAB!AX146/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX146:AX146))/PTRM_Life!AY146,0)","v":3227309855.8031888},{"$f":"IFERROR((PTRM_ORAB!AX146/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX146:AY146))/PTRM_Life!AZ146,0)","v":3227309855.8031883},{"$f":"IFERROR((PTRM_ORAB!AX146/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX146:AZ146))/PTRM_Life!BA146,0)","v":3227309855.8031893},{"$f":"IFERROR((PTRM_ORAB!AX146/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX146:BA146))/PTRM_Life!BB146,0)","v":3227309855.8031902}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E147:BB147)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":118530174800.21001},null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!I147/PTRM_Capex!H141)/PTRM_Life!I147,0)","v":3.4482234911202467},{"$f":"IFERROR((PTRM_ORAB!J147/Outcomes!I231)/PTRM_Life!J147,0)","v":7.2618241814136966E-2},{"$f":"IFERROR((PTRM_ORAB!J147/Outcomes!I231-SUM(PTRM_RealSLDepn!J147:J147))/PTRM_Life!K147,0)","v":7.2618241814136966E-2},{"$f":"IFERROR((PTRM_ORAB!J147/Outcomes!I231-SUM(PTRM_RealSLDepn!J147:K147))/PTRM_Life!L147,0)","v":7.2618241814136952E-2},{"$f":"IFERROR((PTRM_ORAB!J147/Outcomes!I231-SUM(PTRM_RealSLDepn!J147:L147))/PTRM_Life!M147,0)","v":7.2618241814136966E-2},{"$f":"IFERROR((PTRM_ORAB!J147/Outcomes!I231-SUM(PTRM_RealSLDepn!J147:M147))/PTRM_Life!N147,0)","v":7.2618241814136966E-2},{"$f":"IFERROR((PTRM_ORAB!O147/Outcomes!N231)/PTRM_Life!O147,0)","v":9.429670235907299E-2},{"$f":"IFERROR((PTRM_ORAB!O147/Outcomes!N231-SUM(PTRM_RealSLDepn!O147:O147))/PTRM_Life!P147,0)","v":9.4296702359072976E-2},{"$f":"IFERROR((PTRM_ORAB!O147/Outcomes!N231-SUM(PTRM_RealSLDepn!O147:P147))/PTRM_Life!Q147,0)","v":9.4296702359072976E-2},{"$f":"IFERROR((PTRM_ORAB!O147/Outcomes!N231-SUM(PTRM_RealSLDepn!O147:Q147))/PTRM_Life!R147,0)","v":9.429670235907299E-2},{"$f":"IFERROR((PTRM_ORAB!O147/Outcomes!N231-SUM(PTRM_RealSLDepn!O147:R147))/PTRM_Life!S147,0)","v":9.4296702359072976E-2},{"$f":"IFERROR((PTRM_ORAB!T147/Outcomes!S231)/PTRM_Life!T147,0)","v":-0.16873603166509979},{"$f":"IFERROR((PTRM_ORAB!T147/Outcomes!S231-SUM(PTRM_RealSLDepn!T147:T147))/PTRM_Life!U147,0)","v":-0.16873603166509976},{"$f":"IFERROR((PTRM_ORAB!T147/Outcomes!S231-SUM(PTRM_RealSLDepn!T147:U147))/PTRM_Life!V147,0)","v":-0.16873603166509976},{"$f":"IFERROR((PTRM_ORAB!T147/Outcomes!S231-SUM(PTRM_RealSLDepn!T147:V147))/PTRM_Life!W147,0)","v":-0.16873603166509979},{"$f":"IFERROR((PTRM_ORAB!T147/Outcomes!S231-SUM(PTRM_RealSLDepn!T147:W147))/PTRM_Life!X147,0)","v":-0.16873603166509979},{"$f":"IFERROR((PTRM_ORAB!Y147/Outcomes!X231)/PTRM_Life!Y147,0)","v":-0.11481295940019108},{"$f":"IFERROR((PTRM_ORAB!Y147/Outcomes!X231-SUM(PTRM_RealSLDepn!Y147:Y147))/PTRM_Life!Z147,0)","v":-0.11481295940019108},{"$f":"IFERROR((PTRM_ORAB!Y147/Outcomes!X231-SUM(PTRM_RealSLDepn!Y147:Z147))/PTRM_Life!AA147,0)","v":-0.11481295940019108},{"$f":"IFERROR((PTRM_ORAB!Y147/Outcomes!X231-SUM(PTRM_RealSLDepn!Y147:AA147))/PTRM_Life!AB147,0)","v":-0.11481295940019108},{"$f":"IFERROR((PTRM_ORAB!Y147/Outcomes!X231-SUM(PTRM_RealSLDepn!Y147:AB147))/PTRM_Life!AC147,0)","v":-0.11481295940019107},{"$f":"IFERROR((PTRM_ORAB!AD147/Outcomes!AC231)/PTRM_Life!AD147,0)","v":-0.11946543883788847},{"$f":"IFERROR((PTRM_ORAB!AD147/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD147:AD147))/PTRM_Life!AE147,0)","v":-0.11946543883788847},{"$f":"IFERROR((PTRM_ORAB!AD147/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD147:AE147))/PTRM_Life!AF147,0)","v":-0.11946543883788849},{"$f":"IFERROR((PTRM_ORAB!AD147/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD147:AF147))/PTRM_Life!AG147,0)","v":-0.11946543883788847},{"$f":"IFERROR((PTRM_ORAB!AD147/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD147:AG147))/PTRM_Life!AH147,0)","v":-0.11946543883788849},{"$f":"IFERROR((PTRM_ORAB!AI147/Outcomes!AH231)/PTRM_Life!AI147,0)","v":-9.4961611229229553E-2},{"$f":"IFERROR((PTRM_ORAB!AI147/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI147:AI147))/PTRM_Life!AJ147,0)","v":-9.4961611229229567E-2},{"$f":"IFERROR((PTRM_ORAB!AI147/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI147:AJ147))/PTRM_Life!AK147,0)","v":-9.4961611229229553E-2},{"$f":"IFERROR((PTRM_ORAB!AI147/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI147:AK147))/PTRM_Life!AL147,0)","v":-9.4961611229229526E-2},{"$f":"IFERROR((PTRM_ORAB!AI147/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI147:AL147))/PTRM_Life!AM147,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN147/Outcomes!AM231)/PTRM_Life!AN147,0)","v":-8.6276007729044028E-4},{"$f":"IFERROR((PTRM_ORAB!AN147/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN147:AN147))/PTRM_Life!AO147,0)","v":-8.6276007729044028E-4},{"$f":"IFERROR((PTRM_ORAB!AN147/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN147:AO147))/PTRM_Life!AP147,0)","v":-8.6276007729044028E-4},{"$f":"IFERROR((PTRM_ORAB!AN147/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN147:AP147))/PTRM_Life!AQ147,0)","v":-8.6276007729044028E-4},{"$f":"IFERROR((PTRM_ORAB!AN147/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN147:AQ147))/PTRM_Life!AR147,0)","v":-8.6276007729044028E-4},{"$f":"IFERROR((PTRM_ORAB!AS147/Outcomes!AR231)/PTRM_Life!AS147,0)","v":-7.3948949084628465E-5},{"$f":"IFERROR((PTRM_ORAB!AS147/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS147:AS147))/PTRM_Life!AT147,0)","v":-7.3948949084628465E-5},{"$f":"IFERROR((PTRM_ORAB!AS147/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS147:AT147))/PTRM_Life!AU147,0)","v":-7.3948949084628451E-5},{"$f":"IFERROR((PTRM_ORAB!AS147/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS147:AU147))/PTRM_Life!AV147,0)","v":-7.3948949084628465E-5},{"$f":"IFERROR((PTRM_ORAB!AS147/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS147:AV147))/PTRM_Life!AW147,0)","v":-7.3948949084628437E-5},{"$f":"IFERROR((PTRM_ORAB!AX147/Outcomes!AW231)/PTRM_Life!AX147,0)","v":23706034980.35479},{"$f":"IFERROR((PTRM_ORAB!AX147/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX147:AX147))/PTRM_Life!AY147,0)","v":23706034980.35479},{"$f":"IFERROR((PTRM_ORAB!AX147/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX147:AY147))/PTRM_Life!AZ147,0)","v":23706034980.354794},{"$f":"IFERROR((PTRM_ORAB!AX147/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX147:AZ147))/PTRM_Life!BA147,0)","v":23706034980.35479},{"$f":"IFERROR((PTRM_ORAB!AX147/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX147:BA147))/PTRM_Life!BB147,0)","v":23706034980.354797}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E148:BB148)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":-46721502884.084396},null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!J148/Outcomes!I231)/PTRM_Life!J148,0)","v":7.2612218683871091E-2},{"$f":"IFERROR((PTRM_ORAB!J148/Outcomes!I231-SUM(PTRM_RealSLDepn!J148:J148))/PTRM_Life!K148,0)","v":7.2612218683871091E-2},{"$f":"IFERROR((PTRM_ORAB!J148/Outcomes!I231-SUM(PTRM_RealSLDepn!J148:K148))/PTRM_Life!L148,0)","v":7.2612218683871091E-2},{"$f":"IFERROR((PTRM_ORAB!J148/Outcomes!I231-SUM(PTRM_RealSLDepn!J148:L148))/PTRM_Life!M148,0)","v":7.2612218683871091E-2},{"$f":"IFERROR((PTRM_ORAB!J148/Outcomes!I231-SUM(PTRM_RealSLDepn!J148:M148))/PTRM_Life!N148,0)","v":7.2612218683871091E-2},{"$f":"IFERROR((PTRM_ORAB!O148/Outcomes!N231)/PTRM_Life!O148,0)","v":9.4281154212312882E-2},{"$f":"IFERROR((PTRM_ORAB!O148/Outcomes!N231-SUM(PTRM_RealSLDepn!O148:O148))/PTRM_Life!P148,0)","v":9.4281154212312882E-2},{"$f":"IFERROR((PTRM_ORAB!O148/Outcomes!N231-SUM(PTRM_RealSLDepn!O148:P148))/PTRM_Life!Q148,0)","v":9.4281154212312868E-2},{"$f":"IFERROR((PTRM_ORAB!O148/Outcomes!N231-SUM(PTRM_RealSLDepn!O148:Q148))/PTRM_Life!R148,0)","v":9.4281154212312882E-2},{"$f":"IFERROR((PTRM_ORAB!O148/Outcomes!N231-SUM(PTRM_RealSLDepn!O148:R148))/PTRM_Life!S148,0)","v":9.4281154212312882E-2},{"$f":"IFERROR((PTRM_ORAB!T148/Outcomes!S231)/PTRM_Life!T148,0)","v":-0.1686349742275258},{"$f":"IFERROR((PTRM_ORAB!T148/Outcomes!S231-SUM(PTRM_RealSLDepn!T148:T148))/PTRM_Life!U148,0)","v":-0.1686349742275258},{"$f":"IFERROR((PTRM_ORAB!T148/Outcomes!S231-SUM(PTRM_RealSLDepn!T148:U148))/PTRM_Life!V148,0)","v":-0.16863497422752582},{"$f":"IFERROR((PTRM_ORAB!T148/Outcomes!S231-SUM(PTRM_RealSLDepn!T148:V148))/PTRM_Life!W148,0)","v":-0.1686349742275258},{"$f":"IFERROR((PTRM_ORAB!T148/Outcomes!S231-SUM(PTRM_RealSLDepn!T148:W148))/PTRM_Life!X148,0)","v":-0.1686349742275258},{"$f":"IFERROR((PTRM_ORAB!Y148/Outcomes!X231)/PTRM_Life!Y148,0)","v":-0.11477705407996693},{"$f":"IFERROR((PTRM_ORAB!Y148/Outcomes!X231-SUM(PTRM_RealSLDepn!Y148:Y148))/PTRM_Life!Z148,0)","v":-0.11477705407996694},{"$f":"IFERROR((PTRM_ORAB!Y148/Outcomes!X231-SUM(PTRM_RealSLDepn!Y148:Z148))/PTRM_Life!AA148,0)","v":-0.11477705407996693},{"$f":"IFERROR((PTRM_ORAB!Y148/Outcomes!X231-SUM(PTRM_RealSLDepn!Y148:AA148))/PTRM_Life!AB148,0)","v":-0.11477705407996693},{"$f":"IFERROR((PTRM_ORAB!Y148/Outcomes!X231-SUM(PTRM_RealSLDepn!Y148:AB148))/PTRM_Life!AC148,0)","v":-0.11477705407996694},{"$f":"IFERROR((PTRM_ORAB!AD148/Outcomes!AC231)/PTRM_Life!AD148,0)","v":-0.11939341195164817},{"$f":"IFERROR((PTRM_ORAB!AD148/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD148:AD148))/PTRM_Life!AE148,0)","v":-0.11939341195164815},{"$f":"IFERROR((PTRM_ORAB!AD148/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD148:AE148))/PTRM_Life!AF148,0)","v":-0.11939341195164817},{"$f":"IFERROR((PTRM_ORAB!AD148/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD148:AF148))/PTRM_Life!AG148,0)","v":-0.11939341195164818},{"$f":"IFERROR((PTRM_ORAB!AD148/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD148:AG148))/PTRM_Life!AH148,0)","v":-0.11939341195164817},{"$f":"IFERROR((PTRM_ORAB!AI148/Outcomes!AH231)/PTRM_Life!AI148,0)","v":-9.4737388665650346E-2},{"$f":"IFERROR((PTRM_ORAB!AI148/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI148:AI148))/PTRM_Life!AJ148,0)","v":-9.4737388665650346E-2},{"$f":"IFERROR((PTRM_ORAB!AI148/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI148:AJ148))/PTRM_Life!AK148,0)","v":-9.4737388665650346E-2},{"$f":"IFERROR((PTRM_ORAB!AI148/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI148:AK148))/PTRM_Life!AL148,0)","v":-9.4737388665650346E-2},{"$f":"IFERROR((PTRM_ORAB!AI148/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI148:AL148))/PTRM_Life!AM148,0)","v":-9.4737388665650346E-2},{"$f":"IFERROR((PTRM_ORAB!AN148/Outcomes!AM231)/PTRM_Life!AN148,0)","v":3.4007751513177338E-4},{"$f":"IFERROR((PTRM_ORAB!AN148/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN148:AN148))/PTRM_Life!AO148,0)","v":3.4007751513177338E-4},{"$f":"IFERROR((PTRM_ORAB!AN148/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN148:AO148))/PTRM_Life!AP148,0)","v":3.4007751513177344E-4},{"$f":"IFERROR((PTRM_ORAB!AN148/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN148:AP148))/PTRM_Life!AQ148,0)","v":3.4007751513177333E-4},{"$f":"IFERROR((PTRM_ORAB!AN148/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN148:AQ148))/PTRM_Life!AR148,0)","v":3.4007751513177322E-4},{"$f":"IFERROR((PTRM_ORAB!AS148/Outcomes!AR231)/PTRM_Life!AS148,0)","v":2.9148746578871742E-5},{"$f":"IFERROR((PTRM_ORAB!AS148/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS148:AS148))/PTRM_Life!AT148,0)","v":2.9148746578871742E-5},{"$f":"IFERROR((PTRM_ORAB!AS148/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS148:AT148))/PTRM_Life!AU148,0)","v":2.9148746578871745E-5},{"$f":"IFERROR((PTRM_ORAB!AS148/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS148:AU148))/PTRM_Life!AV148,0)","v":2.9148746578871742E-5},{"$f":"IFERROR((PTRM_ORAB!AS148/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS148:AV148))/PTRM_Life!AW148,0)","v":2.9148746578871749E-5},{"$f":"IFERROR((PTRM_ORAB!AX148/Outcomes!AW231)/PTRM_Life!AX148,0)","v":-9344300555.7991085},{"$f":"IFERROR((PTRM_ORAB!AX148/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX148:AX148))/PTRM_Life!AY148,0)","v":-9344300555.7991085},{"$f":"IFERROR((PTRM_ORAB!AX148/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX148:AY148))/PTRM_Life!AZ148,0)","v":-9344300555.7991085},{"$f":"IFERROR((PTRM_ORAB!AX148/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX148:AZ148))/PTRM_Life!BA148,0)","v":-9344300555.7991104},{"$f":"IFERROR((PTRM_ORAB!AX148/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX148:BA148))/PTRM_Life!BB148,0)","v":-9344300555.7991104}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E149:BB149)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":3141855306423.8701},null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!K149/(PTRM_Capex!J141/PTRM_Capex!I141)/(Outcomes!I231))/PTRM_Life!K149,0)","v":7.3506757780162177E-2},{"$f":"IFERROR((PTRM_ORAB!K149/(PTRM_Capex!J141/PTRM_Capex!I141)/(Outcomes!I231)-SUM(PTRM_RealSLDepn!K149:K149))/PTRM_Life!L149,0)","v":7.3506757780162163E-2},{"$f":"IFERROR((PTRM_ORAB!K149/(PTRM_Capex!J141/PTRM_Capex!I141)/(Outcomes!I231)-SUM(PTRM_RealSLDepn!K149:L149))/PTRM_Life!M149,0)","v":7.3506757780162163E-2},{"$f":"IFERROR((PTRM_ORAB!K149/(PTRM_Capex!J141/PTRM_Capex!I141)/(Outcomes!I231)-SUM(PTRM_RealSLDepn!K149:M149))/PTRM_Life!N149,0)","v":7.3506757780162177E-2},{"$f":"IFERROR((PTRM_ORAB!O149/Outcomes!N231)/PTRM_Life!O149,0)","v":9.4985776232124106E-2},{"$f":"IFERROR((PTRM_ORAB!O149/Outcomes!N231-SUM(PTRM_RealSLDepn!O149:O149))/PTRM_Life!P149,0)","v":9.4985776232124106E-2},{"$f":"IFERROR((PTRM_ORAB!O149/Outcomes!N231-SUM(PTRM_RealSLDepn!O149:P149))/PTRM_Life!Q149,0)","v":9.4985776232124119E-2},{"$f":"IFERROR((PTRM_ORAB!O149/Outcomes!N231-SUM(PTRM_RealSLDepn!O149:Q149))/PTRM_Life!R149,0)","v":9.4985776232124119E-2},{"$f":"IFERROR((PTRM_ORAB!O149/Outcomes!N231-SUM(PTRM_RealSLDepn!O149:R149))/PTRM_Life!S149,0)","v":9.4985776232124106E-2},{"$f":"IFERROR((PTRM_ORAB!T149/Outcomes!S231)/PTRM_Life!T149,0)","v":-0.1698285330909704},{"$f":"IFERROR((PTRM_ORAB!T149/Outcomes!S231-SUM(PTRM_RealSLDepn!T149:T149))/PTRM_Life!U149,0)","v":-0.1698285330909704},{"$f":"IFERROR((PTRM_ORAB!T149/Outcomes!S231-SUM(PTRM_RealSLDepn!T149:U149))/PTRM_Life!V149,0)","v":-0.1698285330909704},{"$f":"IFERROR((PTRM_ORAB!T149/Outcomes!S231-SUM(PTRM_RealSLDepn!T149:V149))/PTRM_Life!W149,0)","v":-0.1698285330909704},{"$f":"IFERROR((PTRM_ORAB!T149/Outcomes!S231-SUM(PTRM_RealSLDepn!T149:W149))/PTRM_Life!X149,0)","v":-0.1698285330909704},{"$f":"IFERROR((PTRM_ORAB!Y149/Outcomes!X231)/PTRM_Life!Y149,0)","v":-0.11561837267192701},{"$f":"IFERROR((PTRM_ORAB!Y149/Outcomes!X231-SUM(PTRM_RealSLDepn!Y149:Y149))/PTRM_Life!Z149,0)","v":-0.11561837267192701},{"$f":"IFERROR((PTRM_ORAB!Y149/Outcomes!X231-SUM(PTRM_RealSLDepn!Y149:Z149))/PTRM_Life!AA149,0)","v":-0.11561837267192701},{"$f":"IFERROR((PTRM_ORAB!Y149/Outcomes!X231-SUM(PTRM_RealSLDepn!Y149:AA149))/PTRM_Life!AB149,0)","v":-0.11561837267192701},{"$f":"IFERROR((PTRM_ORAB!Y149/Outcomes!X231-SUM(PTRM_RealSLDepn!Y149:AB149))/PTRM_Life!AC149,0)","v":-0.11561837267192702},{"$f":"IFERROR((PTRM_ORAB!AD149/Outcomes!AC231)/PTRM_Life!AD149,0)","v":-0.12023999706991732},{"$f":"IFERROR((PTRM_ORAB!AD149/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD149:AD149))/PTRM_Life!AE149,0)","v":-0.12023999706991732},{"$f":"IFERROR((PTRM_ORAB!AD149/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD149:AE149))/PTRM_Life!AF149,0)","v":-0.12023999706991734},{"$f":"IFERROR((PTRM_ORAB!AD149/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD149:AF149))/PTRM_Life!AG149,0)","v":-0.12023999706991732},{"$f":"IFERROR((PTRM_ORAB!AD149/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD149:AG149))/PTRM_Life!AH149,0)","v":-0.12023999706991731},{"$f":"IFERROR((PTRM_ORAB!AI149/Outcomes!AH231)/PTRM_Life!AI149,0)","v":-9.5297042715962274E-2},{"$f":"IFERROR((PTRM_ORAB!AI149/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI149:AI149))/PTRM_Life!AJ149,0)","v":-9.529704271596226E-2},{"$f":"IFERROR((PTRM_ORAB!AI149/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI149:AJ149))/PTRM_Life!AK149,0)","v":-9.5297042715962274E-2},{"$f":"IFERROR((PTRM_ORAB!AI149/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI149:AK149))/PTRM_Life!AL149,0)","v":-9.5297042715962274E-2},{"$f":"IFERROR((PTRM_ORAB!AI149/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI149:AL149))/PTRM_Life!AM149,0)","v":-9.529704271596226E-2},{"$f":"IFERROR((PTRM_ORAB!AN149/Outcomes!AM231)/PTRM_Life!AN149,0)","v":-0.31633651921083944},{"$f":"IFERROR((PTRM_ORAB!AN149/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN149:AN149))/PTRM_Life!AO149,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN149/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN149:AO149))/PTRM_Life!AP149,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN149/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN149:AP149))/PTRM_Life!AQ149,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN149/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN149:AQ149))/PTRM_Life!AR149,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS149/Outcomes!AR231)/PTRM_Life!AS149,0)","v":-1.9601497954967058E-3},{"$f":"IFERROR((PTRM_ORAB!AS149/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS149:AS149))/PTRM_Life!AT149,0)","v":-1.9601497954967058E-3},{"$f":"IFERROR((PTRM_ORAB!AS149/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS149:AT149))/PTRM_Life!AU149,0)","v":-1.9601497954967058E-3},{"$f":"IFERROR((PTRM_ORAB!AS149/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS149:AU149))/PTRM_Life!AV149,0)","v":-1.9601497954967063E-3},{"$f":"IFERROR((PTRM_ORAB!AS149/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS149:AV149))/PTRM_Life!AW149,0)","v":-1.9601497954967063E-3},{"$f":"IFERROR((PTRM_ORAB!AX149/Outcomes!AW231)/PTRM_Life!AX149,0)","v":628371061306.12769},{"$f":"IFERROR((PTRM_ORAB!AX149/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX149:AX149))/PTRM_Life!AY149,0)","v":628371061306.12769},{"$f":"IFERROR((PTRM_ORAB!AX149/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX149:AY149))/PTRM_Life!AZ149,0)","v":628371061306.12781},{"$f":"IFERROR((PTRM_ORAB!AX149/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX149:AZ149))/PTRM_Life!BA149,0)","v":628371061306.12769},{"$f":"IFERROR((PTRM_ORAB!AX149/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX149:BA149))/PTRM_Life!BB149,0)","v":628371061306.12793}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E150:BB150)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":11056697712810.801},null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!L150/(PTRM_Capex!K141/PTRM_Capex!I141)/(Outcomes!I231))/PTRM_Life!L150,0)","v":7.3135379127449746E-2},{"$f":"IFERROR((PTRM_ORAB!L150/(PTRM_Capex!K141/PTRM_Capex!I141)/(Outcomes!I231)-SUM(PTRM_RealSLDepn!L150:L150))/PTRM_Life!M150,0)","v":7.3135379127449746E-2},{"$f":"IFERROR((PTRM_ORAB!L150/(PTRM_Capex!K141/PTRM_Capex!I141)/(Outcomes!I231)-SUM(PTRM_RealSLDepn!L150:M150))/PTRM_Life!N150,0)","v":7.3135379127449732E-2},{"$f":"IFERROR((PTRM_ORAB!O150/Outcomes!N231)/PTRM_Life!O150,0)","v":9.4659911353972281E-2},{"$f":"IFERROR((PTRM_ORAB!O150/Outcomes!N231-SUM(PTRM_RealSLDepn!O150:O150))/PTRM_Life!P150,0)","v":9.4659911353972281E-2},{"$f":"IFERROR((PTRM_ORAB!O150/Outcomes!N231-SUM(PTRM_RealSLDepn!O150:P150))/PTRM_Life!Q150,0)","v":9.4659911353972281E-2},{"$f":"IFERROR((PTRM_ORAB!O150/Outcomes!N231-SUM(PTRM_RealSLDepn!O150:Q150))/PTRM_Life!R150,0)","v":9.4659911353972281E-2},{"$f":"IFERROR((PTRM_ORAB!O150/Outcomes!N231-SUM(PTRM_RealSLDepn!O150:R150))/PTRM_Life!S150,0)","v":9.4659911353972281E-2},{"$f":"IFERROR((PTRM_ORAB!T150/Outcomes!S231)/PTRM_Life!T150,0)","v":-0.16918542854671756},{"$f":"IFERROR((PTRM_ORAB!T150/Outcomes!S231-SUM(PTRM_RealSLDepn!T150:T150))/PTRM_Life!U150,0)","v":-0.16918542854671759},{"$f":"IFERROR((PTRM_ORAB!T150/Outcomes!S231-SUM(PTRM_RealSLDepn!T150:U150))/PTRM_Life!V150,0)","v":-0.16918542854671756},{"$f":"IFERROR((PTRM_ORAB!T150/Outcomes!S231-SUM(PTRM_RealSLDepn!T150:V150))/PTRM_Life!W150,0)","v":-0.16918542854671759},{"$f":"IFERROR((PTRM_ORAB!T150/Outcomes!S231-SUM(PTRM_RealSLDepn!T150:W150))/PTRM_Life!X150,0)","v":-0.16918542854671756},{"$f":"IFERROR((PTRM_ORAB!Y150/Outcomes!X231)/PTRM_Life!Y150,0)","v":-0.11520600092236699},{"$f":"IFERROR((PTRM_ORAB!Y150/Outcomes!X231-SUM(PTRM_RealSLDepn!Y150:Y150))/PTRM_Life!Z150,0)","v":-0.11520600092236699},{"$f":"IFERROR((PTRM_ORAB!Y150/Outcomes!X231-SUM(PTRM_RealSLDepn!Y150:Z150))/PTRM_Life!AA150,0)","v":-0.11520600092236699},{"$f":"IFERROR((PTRM_ORAB!Y150/Outcomes!X231-SUM(PTRM_RealSLDepn!Y150:AA150))/PTRM_Life!AB150,0)","v":-0.11520600092236699},{"$f":"IFERROR((PTRM_ORAB!Y150/Outcomes!X231-SUM(PTRM_RealSLDepn!Y150:AB150))/PTRM_Life!AC150,0)","v":-0.11520600092236699},{"$f":"IFERROR((PTRM_ORAB!AD150/Outcomes!AC231)/PTRM_Life!AD150,0)","v":-0.11978741689112876},{"$f":"IFERROR((PTRM_ORAB!AD150/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD150:AD150))/PTRM_Life!AE150,0)","v":-0.11978741689112876},{"$f":"IFERROR((PTRM_ORAB!AD150/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD150:AE150))/PTRM_Life!AF150,0)","v":-0.11978741689112878},{"$f":"IFERROR((PTRM_ORAB!AD150/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD150:AF150))/PTRM_Life!AG150,0)","v":-0.11978741689112876},{"$f":"IFERROR((PTRM_ORAB!AD150/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD150:AG150))/PTRM_Life!AH150,0)","v":-0.11978741689112876},{"$f":"IFERROR((PTRM_ORAB!AI150/Outcomes!AH231)/PTRM_Life!AI150,0)","v":-9.485857559611717E-2},{"$f":"IFERROR((PTRM_ORAB!AI150/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI150:AI150))/PTRM_Life!AJ150,0)","v":-9.4858575596117156E-2},{"$f":"IFERROR((PTRM_ORAB!AI150/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI150:AJ150))/PTRM_Life!AK150,0)","v":-9.485857559611717E-2},{"$f":"IFERROR((PTRM_ORAB!AI150/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI150:AK150))/PTRM_Life!AL150,0)","v":-9.485857559611717E-2},{"$f":"IFERROR((PTRM_ORAB!AI150/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI150:AL150))/PTRM_Life!AM150,0)","v":-9.485857559611717E-2},{"$f":"IFERROR((PTRM_ORAB!AN150/Outcomes!AM231)/PTRM_Life!AN150,0)","v":-0.31573231821895048},{"$f":"IFERROR((PTRM_ORAB!AN150/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN150:AN150))/PTRM_Life!AO150,0)","v":-0.31573231821895048},{"$f":"IFERROR((PTRM_ORAB!AN150/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN150:AO150))/PTRM_Life!AP150,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN150/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN150:AP150))/PTRM_Life!AQ150,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN150/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN150:AQ150))/PTRM_Life!AR150,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS150/Outcomes!AR231)/PTRM_Life!AS150,0)","v":-6.8980846176445272E-3},{"$f":"IFERROR((PTRM_ORAB!AS150/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS150:AS150))/PTRM_Life!AT150,0)","v":-6.8980846176445272E-3},{"$f":"IFERROR((PTRM_ORAB!AS150/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS150:AT150))/PTRM_Life!AU150,0)","v":-6.8980846176445272E-3},{"$f":"IFERROR((PTRM_ORAB!AS150/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS150:AU150))/PTRM_Life!AV150,0)","v":-6.898084617644528E-3},{"$f":"IFERROR((PTRM_ORAB!AS150/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS150:AV150))/PTRM_Life!AW150,0)","v":-6.898084617644528E-3},{"$f":"IFERROR((PTRM_ORAB!AX150/Outcomes!AW231)/PTRM_Life!AX150,0)","v":2211339542583.499},{"$f":"IFERROR((PTRM_ORAB!AX150/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX150:AX150))/PTRM_Life!AY150,0)","v":2211339542583.499},{"$f":"IFERROR((PTRM_ORAB!AX150/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX150:AY150))/PTRM_Life!AZ150,0)","v":2211339542583.4985},{"$f":"IFERROR((PTRM_ORAB!AX150/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX150:AZ150))/PTRM_Life!BA150,0)","v":2211339542583.499},{"$f":"IFERROR((PTRM_ORAB!AX150/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX150:BA150))/PTRM_Life!BB150,0)","v":2211339542583.498}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E151:BB151)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":31011584889389.102},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!M151/(PTRM_Capex!L141/PTRM_Capex!I141)/(Outcomes!I231))/PTRM_Life!M151,0)","v":7.3980984419709961E-2},{"$f":"IFERROR((PTRM_ORAB!M151/(PTRM_Capex!L141/PTRM_Capex!I141)/(Outcomes!I231)-SUM(PTRM_RealSLDepn!M151:M151))/PTRM_Life!N151,0)","v":7.3980984419709961E-2},{"$f":"IFERROR((PTRM_ORAB!O151/Outcomes!N231)/PTRM_Life!O151,0)","v":9.5517015657271137E-2},{"$f":"IFERROR((PTRM_ORAB!O151/Outcomes!N231-SUM(PTRM_RealSLDepn!O151:O151))/PTRM_Life!P151,0)","v":9.5517015657271137E-2},{"$f":"IFERROR((PTRM_ORAB!O151/Outcomes!N231-SUM(PTRM_RealSLDepn!O151:P151))/PTRM_Life!Q151,0)","v":9.5517015657271137E-2},{"$f":"IFERROR((PTRM_ORAB!O151/Outcomes!N231-SUM(PTRM_RealSLDepn!O151:Q151))/PTRM_Life!R151,0)","v":9.5517015657271151E-2},{"$f":"IFERROR((PTRM_ORAB!O151/Outcomes!N231-SUM(PTRM_RealSLDepn!O151:R151))/PTRM_Life!S151,0)","v":9.5517015657271151E-2},{"$f":"IFERROR((PTRM_ORAB!T151/Outcomes!S231)/PTRM_Life!T151,0)","v":-0.17066160916933468},{"$f":"IFERROR((PTRM_ORAB!T151/Outcomes!S231-SUM(PTRM_RealSLDepn!T151:T151))/PTRM_Life!U151,0)","v":-0.17066160916933468},{"$f":"IFERROR((PTRM_ORAB!T151/Outcomes!S231-SUM(PTRM_RealSLDepn!T151:U151))/PTRM_Life!V151,0)","v":-0.17066160916933468},{"$f":"IFERROR((PTRM_ORAB!T151/Outcomes!S231-SUM(PTRM_RealSLDepn!T151:V151))/PTRM_Life!W151,0)","v":-0.17066160916933468},{"$f":"IFERROR((PTRM_ORAB!T151/Outcomes!S231-SUM(PTRM_RealSLDepn!T151:W151))/PTRM_Life!X151,0)","v":-0.17066160916933468},{"$f":"IFERROR((PTRM_ORAB!Y151/Outcomes!X231)/PTRM_Life!Y151,0)","v":-0.11623401899606603},{"$f":"IFERROR((PTRM_ORAB!Y151/Outcomes!X231-SUM(PTRM_RealSLDepn!Y151:Y151))/PTRM_Life!Z151,0)","v":-0.11623401899606603},{"$f":"IFERROR((PTRM_ORAB!Y151/Outcomes!X231-SUM(PTRM_RealSLDepn!Y151:Z151))/PTRM_Life!AA151,0)","v":-0.11623401899606603},{"$f":"IFERROR((PTRM_ORAB!Y151/Outcomes!X231-SUM(PTRM_RealSLDepn!Y151:AA151))/PTRM_Life!AB151,0)","v":-0.11623401899606603},{"$f":"IFERROR((PTRM_ORAB!Y151/Outcomes!X231-SUM(PTRM_RealSLDepn!Y151:AB151))/PTRM_Life!AC151,0)","v":-0.11623401899606603},{"$f":"IFERROR((PTRM_ORAB!AD151/Outcomes!AC231)/PTRM_Life!AD151,0)","v":-0.12083606248908106},{"$f":"IFERROR((PTRM_ORAB!AD151/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD151:AD151))/PTRM_Life!AE151,0)","v":-0.12083606248908108},{"$f":"IFERROR((PTRM_ORAB!AD151/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD151:AE151))/PTRM_Life!AF151,0)","v":-0.12083606248908106},{"$f":"IFERROR((PTRM_ORAB!AD151/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD151:AF151))/PTRM_Life!AG151,0)","v":-0.12083606248908105},{"$f":"IFERROR((PTRM_ORAB!AD151/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD151:AG151))/PTRM_Life!AH151,0)","v":-0.12083606248908106},{"$f":"IFERROR((PTRM_ORAB!AI151/Outcomes!AH231)/PTRM_Life!AI151,0)","v":-9.5628636165806025E-2},{"$f":"IFERROR((PTRM_ORAB!AI151/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI151:AI151))/PTRM_Life!AJ151,0)","v":-9.5628636165806011E-2},{"$f":"IFERROR((PTRM_ORAB!AI151/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI151:AJ151))/PTRM_Life!AK151,0)","v":-9.5628636165806025E-2},{"$f":"IFERROR((PTRM_ORAB!AI151/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI151:AK151))/PTRM_Life!AL151,0)","v":-9.5628636165806025E-2},{"$f":"IFERROR((PTRM_ORAB!AI151/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI151:AL151))/PTRM_Life!AM151,0)","v":-9.5628636165806025E-2},{"$f":"IFERROR((PTRM_ORAB!AN151/Outcomes!AM231)/PTRM_Life!AN151,0)","v":-0.31858149270662178},{"$f":"IFERROR((PTRM_ORAB!AN151/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN151:AN151))/PTRM_Life!AO151,0)","v":-0.31858149270662173},{"$f":"IFERROR((PTRM_ORAB!AN151/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN151:AO151))/PTRM_Life!AP151,0)","v":-0.31858149270662184},{"$f":"IFERROR((PTRM_ORAB!AN151/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN151:AP151))/PTRM_Life!AQ151,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AN151/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN151:AQ151))/PTRM_Life!AR151,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS151/Outcomes!AR231)/PTRM_Life!AS151,0)","v":-1.9347597469821259E-2},{"$f":"IFERROR((PTRM_ORAB!AS151/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS151:AS151))/PTRM_Life!AT151,0)","v":-1.9347597469821259E-2},{"$f":"IFERROR((PTRM_ORAB!AS151/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS151:AT151))/PTRM_Life!AU151,0)","v":-1.9347597469821259E-2},{"$f":"IFERROR((PTRM_ORAB!AS151/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS151:AU151))/PTRM_Life!AV151,0)","v":-1.9347597469821259E-2},{"$f":"IFERROR((PTRM_ORAB!AS151/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS151:AV151))/PTRM_Life!AW151,0)","v":-1.9347597469821259E-2},{"$f":"IFERROR((PTRM_ORAB!AX151/Outcomes!AW231)/PTRM_Life!AX151,0)","v":6202316977899.4805},{"$f":"IFERROR((PTRM_ORAB!AX151/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX151:AX151))/PTRM_Life!AY151,0)","v":6202316977899.4805},{"$f":"IFERROR((PTRM_ORAB!AX151/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX151:AY151))/PTRM_Life!AZ151,0)","v":6202316977899.4805},{"$f":"IFERROR((PTRM_ORAB!AX151/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX151:AZ151))/PTRM_Life!BA151,0)","v":6202316977899.4805},{"$f":"IFERROR((PTRM_ORAB!AX151/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX151:BA151))/PTRM_Life!BB151,0)","v":6202316977899.4805}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E152:BB152)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":35472673466713.203},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!N152/(PTRM_Capex!M141/PTRM_Capex!I141)/Outcomes!I231)/PTRM_Life!N152,0)","v":7.2522904182647688E-2},{"$f":"IFERROR((PTRM_ORAB!O152/Outcomes!N231)/PTRM_Life!O152,0)","v":9.3912380527751388E-2},{"$f":"IFERROR((PTRM_ORAB!O152/Outcomes!N231-SUM(PTRM_RealSLDepn!O152:O152))/PTRM_Life!P152,0)","v":9.3912380527751388E-2},{"$f":"IFERROR((PTRM_ORAB!O152/Outcomes!N231-SUM(PTRM_RealSLDepn!O152:P152))/PTRM_Life!Q152,0)","v":9.3912380527751402E-2},{"$f":"IFERROR((PTRM_ORAB!O152/Outcomes!N231-SUM(PTRM_RealSLDepn!O152:Q152))/PTRM_Life!R152,0)","v":9.3912380527751388E-2},{"$f":"IFERROR((PTRM_ORAB!O152/Outcomes!N231-SUM(PTRM_RealSLDepn!O152:R152))/PTRM_Life!S152,0)","v":9.3912380527751388E-2},{"$f":"IFERROR((PTRM_ORAB!T152/Outcomes!S231)/PTRM_Life!T152,0)","v":-0.1677443663498184},{"$f":"IFERROR((PTRM_ORAB!T152/Outcomes!S231-SUM(PTRM_RealSLDepn!T152:T152))/PTRM_Life!U152,0)","v":-0.1677443663498184},{"$f":"IFERROR((PTRM_ORAB!T152/Outcomes!S231-SUM(PTRM_RealSLDepn!T152:U152))/PTRM_Life!V152,0)","v":-0.1677443663498184},{"$f":"IFERROR((PTRM_ORAB!T152/Outcomes!S231-SUM(PTRM_RealSLDepn!T152:V152))/PTRM_Life!W152,0)","v":-0.16774436634981843},{"$f":"IFERROR((PTRM_ORAB!T152/Outcomes!S231-SUM(PTRM_RealSLDepn!T152:W152))/PTRM_Life!X152,0)","v":-0.16774436634981843},{"$f":"IFERROR((PTRM_ORAB!Y152/Outcomes!X231)/PTRM_Life!Y152,0)","v":-0.1142672153810311},{"$f":"IFERROR((PTRM_ORAB!Y152/Outcomes!X231-SUM(PTRM_RealSLDepn!Y152:Y152))/PTRM_Life!Z152,0)","v":-0.1142672153810311},{"$f":"IFERROR((PTRM_ORAB!Y152/Outcomes!X231-SUM(PTRM_RealSLDepn!Y152:Z152))/PTRM_Life!AA152,0)","v":-0.1142672153810311},{"$f":"IFERROR((PTRM_ORAB!Y152/Outcomes!X231-SUM(PTRM_RealSLDepn!Y152:AA152))/PTRM_Life!AB152,0)","v":-0.1142672153810311},{"$f":"IFERROR((PTRM_ORAB!Y152/Outcomes!X231-SUM(PTRM_RealSLDepn!Y152:AB152))/PTRM_Life!AC152,0)","v":-0.1142672153810311},{"$f":"IFERROR((PTRM_ORAB!AD152/Outcomes!AC231)/PTRM_Life!AD152,0)","v":-0.11877432071137209},{"$f":"IFERROR((PTRM_ORAB!AD152/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD152:AD152))/PTRM_Life!AE152,0)","v":-0.11877432071137209},{"$f":"IFERROR((PTRM_ORAB!AD152/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD152:AE152))/PTRM_Life!AF152,0)","v":-0.1187743207113721},{"$f":"IFERROR((PTRM_ORAB!AD152/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD152:AF152))/PTRM_Life!AG152,0)","v":-0.11877432071137208},{"$f":"IFERROR((PTRM_ORAB!AD152/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD152:AG152))/PTRM_Life!AH152,0)","v":-0.1187743207113721},{"$f":"IFERROR((PTRM_ORAB!AI152/Outcomes!AH231)/PTRM_Life!AI152,0)","v":-9.395085133133943E-2},{"$f":"IFERROR((PTRM_ORAB!AI152/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI152:AI152))/PTRM_Life!AJ152,0)","v":-9.395085133133943E-2},{"$f":"IFERROR((PTRM_ORAB!AI152/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI152:AJ152))/PTRM_Life!AK152,0)","v":-9.395085133133943E-2},{"$f":"IFERROR((PTRM_ORAB!AI152/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI152:AK152))/PTRM_Life!AL152,0)","v":-9.3950851331339416E-2},{"$f":"IFERROR((PTRM_ORAB!AI152/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI152:AL152))/PTRM_Life!AM152,0)","v":-9.395085133133943E-2},{"$f":"IFERROR((PTRM_ORAB!AN152/Outcomes!AM231)/PTRM_Life!AN152,0)","v":-0.31313256820894697},{"$f":"IFERROR((PTRM_ORAB!AN152/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN152:AN152))/PTRM_Life!AO152,0)","v":-0.31313256820894697},{"$f":"IFERROR((PTRM_ORAB!AN152/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN152:AO152))/PTRM_Life!AP152,0)","v":-0.31313256820894697},{"$f":"IFERROR((PTRM_ORAB!AN152/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN152:AP152))/PTRM_Life!AQ152,0)","v":-0.31313256820894697},{"$f":"IFERROR((PTRM_ORAB!AN152/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN152:AQ152))/PTRM_Life!AR152,0)","v":0},{"$f":"IFERROR((PTRM_ORAB!AS152/Outcomes!AR231)/PTRM_Life!AS152,0)","v":-2.2130794342177667E-2},{"$f":"IFERROR((PTRM_ORAB!AS152/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS152:AS152))/PTRM_Life!AT152,0)","v":-2.2130794342177667E-2},{"$f":"IFERROR((PTRM_ORAB!AS152/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS152:AT152))/PTRM_Life!AU152,0)","v":-2.2130794342177667E-2},{"$f":"IFERROR((PTRM_ORAB!AS152/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS152:AU152))/PTRM_Life!AV152,0)","v":-2.213079434217767E-2},{"$f":"IFERROR((PTRM_ORAB!AS152/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS152:AV152))/PTRM_Life!AW152,0)","v":-2.213079434217767E-2},{"$f":"IFERROR((PTRM_ORAB!AX152/Outcomes!AW231)/PTRM_Life!AX152,0)","v":7094534693363.9687},{"$f":"IFERROR((PTRM_ORAB!AX152/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX152:AX152))/PTRM_Life!AY152,0)","v":7094534693363.9687},{"$f":"IFERROR((PTRM_ORAB!AX152/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX152:AY152))/PTRM_Life!AZ152,0)","v":7094534693363.9687},{"$f":"IFERROR((PTRM_ORAB!AX152/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX152:AZ152))/PTRM_Life!BA152,0)","v":7094534693363.9687},{"$f":"IFERROR((PTRM_ORAB!AX152/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX152:BA152))/PTRM_Life!BB152,0)","v":7094534693363.9687}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E153:BB153)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":42593031250105.203},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((PTRM_ORAB!O153/Outcomes!N231)/PTRM_Life!O153,0)","v":9.3015021205611573E-2},{"$f":"IFERROR((PTRM_ORAB!O153/Outcomes!N231-SUM(PTRM_RealSLDepn!O153:O153))/PTRM_Life!P153,0)","v":9.3015021205611573E-2},{"$f":"IFERROR((PTRM_ORAB!O153/Outcomes!N231-SUM(PTRM_RealSLDepn!O153:P153))/PTRM_Life!Q153,0)","v":9.3015021205611573E-2},{"$f":"IFERROR((PTRM_ORAB!O153/Outcomes!N231-SUM(PTRM_RealSLDepn!O153:Q153))/PTRM_Life!R153,0)","v":9.3015021205611573E-2},{"$f":"IFERROR((PTRM_ORAB!O153/Outcomes!N231-SUM(PTRM_RealSLDepn!O153:R153))/PTRM_Life!S153,0)","v":9.3015021205611573E-2},{"$f":"IFERROR((PTRM_ORAB!T153/Outcomes!S231)/PTRM_Life!T153,0)","v":-0.16609576205475851},{"$f":"IFERROR((PTRM_ORAB!T153/Outcomes!S231-SUM(PTRM_RealSLDepn!T153:T153))/PTRM_Life!U153,0)","v":-0.16609576205475851},{"$f":"IFERROR((PTRM_ORAB!T153/Outcomes!S231-SUM(PTRM_RealSLDepn!T153:U153))/PTRM_Life!V153,0)","v":-0.16609576205475851},{"$f":"IFERROR((PTRM_ORAB!T153/Outcomes!S231-SUM(PTRM_RealSLDepn!T153:V153))/PTRM_Life!W153,0)","v":-0.16609576205475848},{"$f":"IFERROR((PTRM_ORAB!T153/Outcomes!S231-SUM(PTRM_RealSLDepn!T153:W153))/PTRM_Life!X153,0)","v":-0.16609576205475851},{"$f":"IFERROR((PTRM_ORAB!Y153/Outcomes!X231)/PTRM_Life!Y153,0)","v":-0.11316207304035134},{"$f":"IFERROR((PTRM_ORAB!Y153/Outcomes!X231-SUM(PTRM_RealSLDepn!Y153:Y153))/PTRM_Life!Z153,0)","v":-0.11316207304035132},{"$f":"IFERROR((PTRM_ORAB!Y153/Outcomes!X231-SUM(PTRM_RealSLDepn!Y153:Z153))/PTRM_Life!AA153,0)","v":-0.11316207304035134},{"$f":"IFERROR((PTRM_ORAB!Y153/Outcomes!X231-SUM(PTRM_RealSLDepn!Y153:AA153))/PTRM_Life!AB153,0)","v":-0.11316207304035132},{"$f":"IFERROR((PTRM_ORAB!Y153/Outcomes!X231-SUM(PTRM_RealSLDepn!Y153:AB153))/PTRM_Life!AC153,0)","v":-0.11316207304035134},{"$f":"IFERROR((PTRM_ORAB!AD153/Outcomes!AC231)/PTRM_Life!AD153,0)","v":-0.11761093956008223},{"$f":"IFERROR((PTRM_ORAB!AD153/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD153:AD153))/PTRM_Life!AE153,0)","v":-0.11761093956008224},{"$f":"IFERROR((PTRM_ORAB!AD153/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD153:AE153))/PTRM_Life!AF153,0)","v":-0.11761093956008224},{"$f":"IFERROR((PTRM_ORAB!AD153/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD153:AF153))/PTRM_Life!AG153,0)","v":-0.11761093956008223},{"$f":"IFERROR((PTRM_ORAB!AD153/Outcomes!AC231-SUM(PTRM_RealSLDepn!AD153:AG153))/PTRM_Life!AH153,0)","v":-0.11761093956008223},{"$f":"IFERROR((PTRM_ORAB!AI153/Outcomes!AH231)/PTRM_Life!AI153,0)","v":-9.2994062940107078E-2},{"$f":"IFERROR((PTRM_ORAB!AI153/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI153:AI153))/PTRM_Life!AJ153,0)","v":-9.2994062940107092E-2},{"$f":"IFERROR((PTRM_ORAB!AI153/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI153:AJ153))/PTRM_Life!AK153,0)","v":-9.2994062940107078E-2},{"$f":"IFERROR((PTRM_ORAB!AI153/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI153:AK153))/PTRM_Life!AL153,0)","v":-9.2994062940107078E-2},{"$f":"IFERROR((PTRM_ORAB!AI153/Outcomes!AH231-SUM(PTRM_RealSLDepn!AI153:AL153))/PTRM_Life!AM153,0)","v":-9.2994062940107078E-2},{"$f":"IFERROR((PTRM_ORAB!AN153/Outcomes!AM231)/PTRM_Life!AN153,0)","v":-0.31002710460790101},{"$f":"IFERROR((PTRM_ORAB!AN153/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN153:AN153))/PTRM_Life!AO153,0)","v":-0.31002710460790101},{"$f":"IFERROR((PTRM_ORAB!AN153/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN153:AO153))/PTRM_Life!AP153,0)","v":-0.31002710460790101},{"$f":"IFERROR((PTRM_ORAB!AN153/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN153:AP153))/PTRM_Life!AQ153,0)","v":-0.31002710460790106},{"$f":"IFERROR((PTRM_ORAB!AN153/Outcomes!AM231-SUM(PTRM_RealSLDepn!AN153:AQ153))/PTRM_Life!AR153,0)","v":-0.31002710460790106},{"$f":"IFERROR((PTRM_ORAB!AS153/Outcomes!AR231)/PTRM_Life!AS153,0)","v":-2.6573063794868523E-2},{"$f":"IFERROR((PTRM_ORAB!AS153/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS153:AS153))/PTRM_Life!AT153,0)","v":-2.6573063794868523E-2},{"$f":"IFERROR((PTRM_ORAB!AS153/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS153:AT153))/PTRM_Life!AU153,0)","v":-2.6573063794868523E-2},{"$f":"IFERROR((PTRM_ORAB!AS153/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS153:AU153))/PTRM_Life!AV153,0)","v":-2.6573063794868526E-2},{"$f":"IFERROR((PTRM_ORAB!AS153/Outcomes!AR231-SUM(PTRM_RealSLDepn!AS153:AV153))/PTRM_Life!AW153,0)","v":-2.6573063794868526E-2},{"$f":"IFERROR((PTRM_ORAB!AX153/Outcomes!AW231)/PTRM_Life!AX153,0)","v":8518606250042.2207},{"$f":"IFERROR((PTRM_ORAB!AX153/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX153:AX153))/PTRM_Life!AY153,0)","v":8518606250042.2207},{"$f":"IFERROR((PTRM_ORAB!AX153/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX153:AY153))/PTRM_Life!AZ153,0)","v":8518606250042.2197},{"$f":"IFERROR((PTRM_ORAB!AX153/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX153:AZ153))/PTRM_Life!BA153,0)","v":8518606250042.2207},{"$f":"IFERROR((PTRM_ORAB!AX153/Outcomes!AW231-SUM(PTRM_RealSLDepn!AX153:BA153))/PTRM_Life!BB153,0)","v":8518606250042.2187}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973912,1.0923901389563051,1.1658968967364673,1.2390322758639172,1.3130132602836271,1.3855361644662749,1.8910211677882285,1.8910211677882283,1.8910211677882285,1.8910211677882285,1.8910211677882285,-3.3869516495710918,-3.3869516495710927,-3.3869516495710918,-3.3869516495710923,-3.3869516495710918,-2.3029088860042077,-2.3029088860042077,-2.3029088860042077,-2.3029088860042073,-2.3029088860042077,-2.3987778560417627,-2.3987778560417627,-2.3987778560417623,-2.3987778560417627,-2.3987778560417623,-0.95900467406689593,-0.86145217362816773,-0.76443823947917189,-0.66915540844875476,-0.57419379721952524,-1.5738589634353297,-1.2575224442244903,-0.94179012600553991,-0.62320863329891807,-0.3100760650899711,-7.6913886524101832E-2,-7.6913886524101832E-2,-7.6913886524101832E-2,-7.6913886524101832E-2,-7.6913886524101832E-2,24657177343669.211,24657177343669.211,24657177343669.211,24657177343669.211,24657177343669.211]

{"sheet":"PTRM_NomSLDepn","index":9,"n_rows":162,"n_cols":54,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
["PTRM - Nominal Straight Line Depreciation under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E17*PTRM_NomSLDepn!E15","v":35.042131311970579},{"$f":"PTRM_RealSLDepn!F17*PTRM_NomSLDepn!F15","v":36.773400996071565},{"$f":"PTRM_RealSLDepn!G17*PTRM_NomSLDepn!G15","v":37.464622072761493},{"$f":"PTRM_RealSLDepn!H17*PTRM_NomSLDepn!H15","v":38.182589523912064},{"$f":"PTRM_RealSLDepn!I17*PTRM_NomSLDepn!I15","v":38.907382836318426},{"$f":"PTRM_RealSLDepn!J17*(PTRM_NomSLDepn!J15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":40.628779752079858},{"$f":"PTRM_RealSLDepn!K17*(PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":41.998718476982624},{"$f":"PTRM_RealSLDepn!L17*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":44.42459491459411},{"$f":"PTRM_RealSLDepn!M17*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":45.156583514476509},{"$f":"PTRM_RealSLDepn!N17*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":44.962895635613556},{"$f":"PTRM_RealSLDepn!O17*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":46.669148236527484},{"$f":"PTRM_RealSLDepn!P17*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":47.538403393173112},{"$f":"PTRM_RealSLDepn!Q17*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":49.098461512001442},{"$f":"PTRM_RealSLDepn!R17*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":50.44372911631261},{"$f":"PTRM_RealSLDepn!S17*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":52.126914043374072},{"$f":"PTRM_RealSLDepn!T17*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":54.056871940431293},{"$f":"PTRM_RealSLDepn!U17*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":54.885726205456038},{"$f":"PTRM_RealSLDepn!V17*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":55.523342222707903},{"$f":"PTRM_RealSLDepn!W17*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":56.663791437555005},{"$f":"PTRM_RealSLDepn!X17*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":57.884776361175199},{"$f":"PTRM_RealSLDepn!Y17*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":59.402668510281245},{"$f":"PTRM_RealSLDepn!Z17*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":60.463724800506526},{"$f":"PTRM_RealSLDepn!AA17*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":62.357414693080969},{"$f":"PTRM_RealSLDepn!AB17*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":64.581798473439108},{"$f":"PTRM_RealSLDepn!AC17*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":66.115834960347527},{"$f":"PTRM_RealSLDepn!AD17*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":68.78871550868908},{"$f":"PTRM_RealSLDepn!AE17*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":70.607649462751937},{"$f":"PTRM_RealSLDepn!AF17*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":72.836381535113944},{"$f":"PTRM_RealSLDepn!AG17*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":75.054765643675779},{"$f":"PTRM_RealSLDepn!AH17*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":77.051413167424343},{"$f":"PTRM_RealSLDepn!AI17*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AJ17*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AK17*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AL17*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AM17*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AN17*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AO17*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP17*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ17*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR17*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS17*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT17*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU17*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV17*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW17*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX17*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY17*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ17*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA17*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB17*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F18*PTRM_NomSLDepn!F15","v":3.6496552474543802},{"$f":"PTRM_RealSLDepn!G18*PTRM_NomSLDepn!G15","v":3.7182569693881757},{"$f":"PTRM_RealSLDepn!H18*PTRM_NomSLDepn!H15","v":3.7895131927620502},{"$f":"PTRM_RealSLDepn!I18*PTRM_NomSLDepn!I15","v":3.8614468634123749},{"$f":"PTRM_RealSLDepn!J18*(PTRM_NomSLDepn!J15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.0322906014509545},{"$f":"PTRM_RealSLDepn!K18*(PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.1682531156760181},{"$f":"PTRM_RealSLDepn!L18*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.409014438544971},{"$f":"PTRM_RealSLDepn!M18*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4816622209712689},{"$f":"PTRM_RealSLDepn!N18*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4624392509898954},{"$f":"PTRM_RealSLDepn!O18*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.6317799589400082},{"$f":"PTRM_RealSLDepn!P18*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7180510559257742},{"$f":"PTRM_RealSLDepn!Q18*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8728823781720862},{"$f":"PTRM_RealSLDepn!R18*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0063963539892562},{"$f":"PTRM_RealSLDepn!S18*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.173447661050635},{"$f":"PTRM_RealSLDepn!T18*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.3649904820998326},{"$f":"PTRM_RealSLDepn!U18*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4472519057317035},{"$f":"PTRM_RealSLDepn!V18*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5105334782866278},{"$f":"PTRM_RealSLDepn!W18*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6237198126663772},{"$f":"PTRM_RealSLDepn!X18*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7448990866211886},{"$f":"PTRM_RealSLDepn!Y18*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.895545556542384},{"$f":"PTRM_RealSLDepn!Z18*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0008523694172364},{"$f":"PTRM_RealSLDepn!AA18*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.1887956943825815},{"$f":"PTRM_RealSLDepn!AB18*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.4095594452579432},{"$f":"PTRM_RealSLDepn!AC18*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5618081946958835},{"$f":"PTRM_RealSLDepn!AD18*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.827083971611799},{"$f":"PTRM_RealSLDepn!AE18*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0076079827286293},{"$f":"PTRM_RealSLDepn!AF18*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2288032891930714},{"$f":"PTRM_RealSLDepn!AG18*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4489715897412578},{"$f":"PTRM_RealSLDepn!AH18*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6471331661791941},{"$f":"PTRM_RealSLDepn!AI18*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8552002176906912},{"$f":"PTRM_RealSLDepn!AJ18*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AK18*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AL18*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AM18*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AN18*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AO18*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP18*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ18*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR18*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS18*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT18*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU18*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV18*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW18*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX18*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY18*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ18*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA18*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB18*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G19*PTRM_NomSLDepn!G15","v":3.7861631320948277},{"$f":"PTRM_RealSLDepn!H19*PTRM_NomSLDepn!H15","v":3.8587207008942941},{"$f":"PTRM_RealSLDepn!I19*PTRM_NomSLDepn!I15","v":3.9319680891234414},{"$f":"PTRM_RealSLDepn!J19*(PTRM_NomSLDepn!J15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.1059319296100689},{"$f":"PTRM_RealSLDepn!K19*(PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.2443775139104343},{"$f":"PTRM_RealSLDepn!L19*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4895358372284715},{"$f":"PTRM_RealSLDepn!M19*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5635103789869857},{"$f":"PTRM_RealSLDepn!N19*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5439363417883643},{"$f":"PTRM_RealSLDepn!O19*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7163697024952933},{"$f":"PTRM_RealSLDepn!P19*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8042163600722247},{"$f":"PTRM_RealSLDepn!Q19*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.9618753515859124},{"$f":"PTRM_RealSLDepn!R19*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0978276800613553},{"$f":"PTRM_RealSLDepn!S19*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.2679298287754408},{"$f":"PTRM_RealSLDepn!T19*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4629707775975529},{"$f":"PTRM_RealSLDepn!U19*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5467345335490075},{"$f":"PTRM_RealSLDepn!V19*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6111718112629951},{"$f":"PTRM_RealSLDepn!W19*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7264252565772047},{"$f":"PTRM_RealSLDepn!X19*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.8498176157387682},{"$f":"PTRM_RealSLDepn!Y19*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0032153273793689},{"$f":"PTRM_RealSLDepn!Z19*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.1104453482594963},{"$f":"PTRM_RealSLDepn!AA19*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.3018210637534695},{"$f":"PTRM_RealSLDepn!AB19*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5266166013800122},{"$f":"PTRM_RealSLDepn!AC19*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.681645854811177},{"$f":"PTRM_RealSLDepn!AD19*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.9517663372484435},{"$f":"PTRM_RealSLDepn!AE19*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1355872406920486},{"$f":"PTRM_RealSLDepn!AF19*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.3608222153651131},{"$f":"PTRM_RealSLDepn!AG19*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5850114280135017},{"$f":"PTRM_RealSLDepn!AH19*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.7867920099054926},{"$f":"PTRM_RealSLDepn!AI19*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.998658969591756},{"$f":"PTRM_RealSLDepn!AJ19*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.1306287106119353},{"$f":"PTRM_RealSLDepn!AK19*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AL19*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AM19*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AN19*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AO19*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP19*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ19*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR19*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS19*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT19*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU19*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV19*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW19*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX19*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY19*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ19*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA19*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB19*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H20*PTRM_NomSLDepn!H15","v":3.8020294954210483},{"$f":"PTRM_RealSLDepn!I20*PTRM_NomSLDepn!I15","v":3.8742007542647459},{"$f":"PTRM_RealSLDepn!J20*(PTRM_NomSLDepn!J15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.0456087684580497},{"$f":"PTRM_RealSLDepn!K20*(PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.1820203503843603},{"$f":"PTRM_RealSLDepn!L20*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4235768787143641},{"$f":"PTRM_RealSLDepn!M20*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4964646079586563},{"$f":"PTRM_RealSLDepn!N20*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4771781468379084},{"$f":"PTRM_RealSLDepn!O20*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.6470781666165815},{"$f":"PTRM_RealSLDepn!P20*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7336342065767258},{"$f":"PTRM_RealSLDepn!Q20*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8889769179096447},{"$f":"PTRM_RealSLDepn!R20*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0229318742025466},{"$f":"PTRM_RealSLDepn!S20*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.1905349314789015},{"$f":"PTRM_RealSLDepn!T20*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.3827103952445787},{"$f":"PTRM_RealSLDepn!U20*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4652435183858499},{"$f":"PTRM_RealSLDepn!V20*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5287341023030647},{"$f":"PTRM_RealSLDepn!W20*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6422942774232716},{"$f":"PTRM_RealSLDepn!X20*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7638737918289449},{"$f":"PTRM_RealSLDepn!Y20*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9150178287768611},{"$f":"PTRM_RealSLDepn!Z20*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0206724572879047},{"$f":"PTRM_RealSLDepn!AA20*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.2092365362705468},{"$f":"PTRM_RealSLDepn!AB20*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.4307294430510424},{"$f":"PTRM_RealSLDepn!AC20*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5834810516506987},{"$f":"PTRM_RealSLDepn!AD20*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8496330022974066},{"$f":"PTRM_RealSLDepn!AE20*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0307532623373623},{"$f":"PTRM_RealSLDepn!AF20*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2526791500827317},{"$f":"PTRM_RealSLDepn!AG20*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4735746398358103},{"$f":"PTRM_RealSLDepn!AH20*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6723907199368622},{"$f":"PTRM_RealSLDepn!AI20*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.88114499169476},{"$f":"PTRM_RealSLDepn!AJ20*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0111758715523056},{"$f":"PTRM_RealSLDepn!AK20*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3174189483110226},{"$f":"PTRM_RealSLDepn!AL20*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AM20*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AN20*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AO20*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP20*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ20*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR20*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS20*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT20*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU20*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV20*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW20*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX20*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY20*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ20*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA20*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB20*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I21*PTRM_NomSLDepn!I15","v":3.8748987007729334},{"$f":"PTRM_RealSLDepn!J21*(PTRM_NomSLDepn!J15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.0463375945289046},{"$f":"PTRM_RealSLDepn!K21*(PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.1827737513271233},{"$f":"PTRM_RealSLDepn!L21*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4243737966419641},{"$f":"PTRM_RealSLDepn!M21*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.497274656784561},{"$f":"PTRM_RealSLDepn!N21*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4779847211618318},{"$f":"PTRM_RealSLDepn!O21*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.6479153488343812},{"$f":"PTRM_RealSLDepn!P21*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7344869820716138},{"$f":"PTRM_RealSLDepn!Q21*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8898576787645656},{"$f":"PTRM_RealSLDepn!R21*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0238367673624067},{"$f":"PTRM_RealSLDepn!S21*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.1914700187293636},{"$f":"PTRM_RealSLDepn!T21*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.3836801033632922},{"$f":"PTRM_RealSLDepn!U21*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4662280950435882},{"$f":"PTRM_RealSLDepn!V21*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5297301169409581},{"$f":"PTRM_RealSLDepn!W21*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6433107501976227},{"$f":"PTRM_RealSLDepn!X21*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7649121674428576},{"$f":"PTRM_RealSLDepn!Y21*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9160834333495984},{"$f":"PTRM_RealSLDepn!Z21*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.021757095794019},{"$f":"PTRM_RealSLDepn!AA21*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.2103551450453285},{"$f":"PTRM_RealSLDepn!AB21*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.4318879543013763},{"$f":"PTRM_RealSLDepn!AC21*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5846670814677255},{"$f":"PTRM_RealSLDepn!AD21*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8508669800232749},{"$f":"PTRM_RealSLDepn!AE21*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0320198693101572},{"$f":"PTRM_RealSLDepn!AF21*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2539857375336307},{"$f":"PTRM_RealSLDepn!AG21*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4749210221361588},{"$f":"PTRM_RealSLDepn!AH21*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6737729194283339},{"$f":"PTRM_RealSLDepn!AI21*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8825647987663059},{"$f":"PTRM_RealSLDepn!AJ21*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0126191039970571},{"$f":"PTRM_RealSLDepn!AK21*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3189173511766299},{"$f":"PTRM_RealSLDepn!AL21*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6418895212064264},{"$f":"PTRM_RealSLDepn!AM21*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"PTRM_RealSLDepn!AN21*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AO21*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP21*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ21*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR21*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS21*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT21*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU21*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV21*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW21*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX21*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY21*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ21*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA21*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB21*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J22*(PTRM_NomSLDepn!J15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.0459771200649017},{"$f":"PTRM_RealSLDepn!K22*(PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.1824011222296171},{"$f":"PTRM_RealSLDepn!L22*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.423979644217547},{"$f":"PTRM_RealSLDepn!M22*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4968740098702815},{"$f":"PTRM_RealSLDepn!N22*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4775857927223557},{"$f":"PTRM_RealSLDepn!O22*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.6475012818528292},{"$f":"PTRM_RealSLDepn!P22*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7340652027174865},{"$f":"PTRM_RealSLDepn!Q22*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8894220579631291},{"$f":"PTRM_RealSLDepn!R22*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.023389210819321},{"$f":"PTRM_RealSLDepn!S22*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.1910075283096502},{"$f":"PTRM_RealSLDepn!T22*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.3832004896004069},{"$f":"PTRM_RealSLDepn!U22*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4657411273606806},{"$f":"PTRM_RealSLDepn!V22*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5292374920787442},{"$f":"PTRM_RealSLDepn!W22*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6428080068228184},{"$f":"PTRM_RealSLDepn!X22*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7643985910110773},{"$f":"PTRM_RealSLDepn!Y22*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9155563895835233},{"$f":"PTRM_RealSLDepn!Z22*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0212206379205098},{"$f":"PTRM_RealSLDepn!AA22*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.2098018856125998},{"$f":"PTRM_RealSLDepn!AB22*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.4313149592635943},{"$f":"PTRM_RealSLDepn!AC22*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5840804758567542},{"$f":"PTRM_RealSLDepn!AD22*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8502566595680738},{"$f":"PTRM_RealSLDepn!AE22*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0313934105597342},{"$f":"PTRM_RealSLDepn!AF22*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2533395045984044},{"$f":"PTRM_RealSLDepn!AG22*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4742551068273206},{"$f":"PTRM_RealSLDepn!AH22*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6730892890798037},{"$f":"PTRM_RealSLDepn!AI22*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8818625678588639},{"$f":"PTRM_RealSLDepn!AJ22*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0119052869935796},{"$f":"PTRM_RealSLDepn!AK22*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3181762471033256},{"$f":"PTRM_RealSLDepn!AL22*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6411196446401775},{"$f":"PTRM_RealSLDepn!AM22*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7056811063142536},{"$f":"PTRM_RealSLDepn!AN22*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AO22*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP22*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ22*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR22*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS22*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT22*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU22*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV22*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW22*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX22*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY22*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ22*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA22*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB22*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K23*((PTRM_NomSLDepn!K15/PTRM_NomSLDepn!I15)*Outcomes!I15)","v":4.2339258020702708},{"$f":"PTRM_RealSLDepn!L23*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4784804269326122},{"$f":"PTRM_RealSLDepn!M23*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5522728075635088},{"$f":"PTRM_RealSLDepn!N23*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5327469711188684},{"$f":"PTRM_RealSLDepn!O23*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7047557174290242},{"$f":"PTRM_RealSLDepn!P23*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7923860540146892},{"$f":"PTRM_RealSLDepn!Q23*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.9496568127797795},{"$f":"PTRM_RealSLDepn!R23*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0852743608176763},{"$f":"PTRM_RealSLDepn!S23*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.2549576357072869},{"$f":"PTRM_RealSLDepn!T23*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4495182993079672},{"$f":"PTRM_RealSLDepn!U23*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5330757883482011},{"$f":"PTRM_RealSLDepn!V23*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5973543902949592},{"$f":"PTRM_RealSLDepn!W23*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.712324025840819},{"$f":"PTRM_RealSLDepn!X23*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.8354125332886726},{"$f":"PTRM_RealSLDepn!Y23*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9884325055143064},{"$f":"PTRM_RealSLDepn!Z23*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0953984741806098},{"$f":"PTRM_RealSLDepn!AA23*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.2863029300316784},{"$f":"PTRM_RealSLDepn!AB23*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5105449122370738},{"$f":"PTRM_RealSLDepn!AC23*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.6651924086076688},{"$f":"PTRM_RealSLDepn!AD23*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.9346477236710795},{"$f":"PTRM_RealSLDepn!AE23*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1180159710757973},{"$f":"PTRM_RealSLDepn!AF23*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.3426963082210026},{"$f":"PTRM_RealSLDepn!AG23*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5663334585138173},{"$f":"PTRM_RealSLDepn!AH23*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.7676171589455807},{"$f":"PTRM_RealSLDepn!AI23*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.9789623996273846},{"$f":"PTRM_RealSLDepn!AJ23*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.1106071672680198},{"$f":"PTRM_RealSLDepn!AK23*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.4206512023896938},{"$f":"PTRM_RealSLDepn!AL23*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7475730693938321},{"$f":"PTRM_RealSLDepn!AM23*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.8129298896539439},{"$f":"PTRM_RealSLDepn!AN23*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":8.9282526429390394},{"$f":"PTRM_RealSLDepn!AO23*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AP23*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ23*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR23*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS23*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT23*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU23*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV23*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW23*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX23*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY23*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ23*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA23*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB23*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L24*(PTRM_NomSLDepn!L15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4558537722224765},{"$f":"PTRM_RealSLDepn!M24*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5292733311465447},{"$f":"PTRM_RealSLDepn!N24*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5098461452076641},{"$f":"PTRM_RealSLDepn!O24*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.6809858506515312},{"$f":"PTRM_RealSLDepn!P24*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7681734519388277},{"$f":"PTRM_RealSLDepn!Q24*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.9246496306644074},{"$f":"PTRM_RealSLDepn!R24*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0595819973149663},{"$f":"PTRM_RealSLDepn!S24*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.2284079803321113},{"$f":"PTRM_RealSLDepn!T24*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4219856638735298},{"$f":"PTRM_RealSLDepn!U24*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5051209948885562},{"$f":"PTRM_RealSLDepn!V24*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5690748416521165},{"$f":"PTRM_RealSLDepn!W24*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6834636153882432},{"$f":"PTRM_RealSLDepn!X24*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.8059302419990022},{"$f":"PTRM_RealSLDepn!Y24*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9581771104605821},{"$f":"PTRM_RealSLDepn!Z24*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0646026542934539},{"$f":"PTRM_RealSLDepn!AA24*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.2545426023665751},{"$f":"PTRM_RealSLDepn!AB24*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.4776516454008242},{"$f":"PTRM_RealSLDepn!AC24*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.6315178152569345},{"$f":"PTRM_RealSLDepn!AD24*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8996117595444284},{"$f":"PTRM_RealSLDepn!AE24*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0820535744043305},{"$f":"PTRM_RealSLDepn!AF24*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.305598757674983},{"$f":"PTRM_RealSLDepn!AG24*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5281060245927138},{"$f":"PTRM_RealSLDepn!AH24*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.7283727781241263},{"$f":"PTRM_RealSLDepn!AI24*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.9386502379227588},{"$f":"PTRM_RealSLDepn!AJ24*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0696298958793413},{"$f":"PTRM_RealSLDepn!AK24*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3781074935805329},{"$f":"PTRM_RealSLDepn!AL24*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7033776511884664},{"$f":"PTRM_RealSLDepn!AM24*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7684042687762407},{"$f":"PTRM_RealSLDepn!AN24*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":8.8831443761926501},{"$f":"PTRM_RealSLDepn!AO24*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.0765655063093398},{"$f":"PTRM_RealSLDepn!AP24*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AQ24*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR24*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS24*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT24*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU24*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV24*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW24*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX24*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY24*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ24*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA24*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB24*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M25*(PTRM_NomSLDepn!M15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5816416588233073},{"$f":"PTRM_RealSLDepn!N25*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.5619898520314344},{"$f":"PTRM_RealSLDepn!O25*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7351083076009646},{"$f":"PTRM_RealSLDepn!P25*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8233039886705447},{"$f":"PTRM_RealSLDepn!Q25*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.9815893750111204},{"$f":"PTRM_RealSLDepn!R25*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.1180818555859968},{"$f":"PTRM_RealSLDepn!S25*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.2888598370259787},{"$f":"PTRM_RealSLDepn!T25*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4846757029029352},{"$f":"PTRM_RealSLDepn!U25*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5687722605734979},{"$f":"PTRM_RealSLDepn!V25*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6334655539896747},{"$f":"PTRM_RealSLDepn!W25*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7491769126853729},{"$f":"PTRM_RealSLDepn!X25*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.873059521941232},{"$f":"PTRM_RealSLDepn!Y25*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0270666979206906},{"$f":"PTRM_RealSLDepn!Z25*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.1347227543203999},{"$f":"PTRM_RealSLDepn!AA25*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.3268588245332911},{"$f":"PTRM_RealSLDepn!AB25*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5525474971502655},{"$f":"PTRM_RealSLDepn!AC25*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.7081926971978136},{"$f":"PTRM_RealSLDepn!AD25*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.979386395131451},{"$f":"PTRM_RealSLDepn!AE25*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1639376372755983},{"$f":"PTRM_RealSLDepn!AF25*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.390067492866109},{"$f":"PTRM_RealSLDepn!AG25*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6151474315155889},{"$f":"PTRM_RealSLDepn!AH25*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.8177297076937737},{"$f":"PTRM_RealSLDepn!AI25*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.030438435846655},{"$f":"PTRM_RealSLDepn!AJ25*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.1629325057508861},{"$f":"PTRM_RealSLDepn!AK25*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.4749767806508842},{"$f":"PTRM_RealSLDepn!AL25*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.8040077742586984},{"$f":"PTRM_RealSLDepn!AM25*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.8697862420812861},{"$f":"PTRM_RealSLDepn!AN25*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":8.9858529966447076},{"$f":"PTRM_RealSLDepn!AO25*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.1815104989961895},{"$f":"PTRM_RealSLDepn!AP25*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.5833633642481661},{"$f":"PTRM_RealSLDepn!AQ25*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AR25*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS25*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT25*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU25*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV25*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW25*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX25*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY25*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ25*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA25*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB25*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N26*(PTRM_NomSLDepn!N15/PTRM_NomSLDepn!I15)*Outcomes!I15","v":4.4720782714124354},{"$f":"PTRM_RealSLDepn!O26*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.6417847610461722},{"$f":"PTRM_RealSLDepn!P26*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.7282422065330474},{"$f":"PTRM_RealSLDepn!Q26*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8834079696968136},{"$f":"PTRM_RealSLDepn!R26*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.0172103402387549},{"$f":"PTRM_RealSLDepn!S26*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.1846224838000419},{"$f":"PTRM_RealSLDepn!T26*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.376579043851617},{"$f":"PTRM_RealSLDepn!U26*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.459018154953899},{"$f":"PTRM_RealSLDepn!V26*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5224364178559462},{"$f":"PTRM_RealSLDepn!W26*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6358672385641961},{"$f":"PTRM_RealSLDepn!X26*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.7573082638686053},{"$f":"PTRM_RealSLDepn!Y26*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9082801352840217},{"$f":"PTRM_RealSLDepn!Z26*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.0138144144531678},{"$f":"PTRM_RealSLDepn!AA26*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.2021637033870354},{"$f":"PTRM_RealSLDepn!AB26*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.4234043114661716},{"$f":"PTRM_RealSLDepn!AC26*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5759819233765384},{"$f":"PTRM_RealSLDepn!AD26*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8418307049850666},{"$f":"PTRM_RealSLDepn!AE26*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0227446541003857},{"$f":"PTRM_RealSLDepn!AF26*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2444177499433415},{"$f":"PTRM_RealSLDepn!AG26*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.465061621502362},{"$f":"PTRM_RealSLDepn!AH26*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6636512336792313},{"$f":"PTRM_RealSLDepn!AI26*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8721677170924318},{"$f":"PTRM_RealSLDepn!AJ26*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0020504810459414},{"$f":"PTRM_RealSLDepn!AK26*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3079447216649847},{"$f":"PTRM_RealSLDepn!AL26*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6304908922750574},{"$f":"PTRM_RealSLDepn!AM26*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6949729420422646},{"$f":"PTRM_RealSLDepn!AN26*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":8.8087521541738578},{"$f":"PTRM_RealSLDepn!AO26*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.000553471863169},{"$f":"PTRM_RealSLDepn!AP26*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.3944862786619261},{"$f":"PTRM_RealSLDepn!AQ26*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.5496129432005787},{"$f":"PTRM_RealSLDepn!AR26*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"PTRM_RealSLDepn!AS26*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT26*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU26*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV26*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW26*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX26*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY26*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ26*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA26*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB26*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O27*(PTRM_NomSLDepn!O15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.5941248812575921},{"$f":"PTRM_RealSLDepn!P27*(PTRM_NomSLDepn!P15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.679694618315307},{"$f":"PTRM_RealSLDepn!Q27*(PTRM_NomSLDepn!Q15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.8332672051470409},{"$f":"PTRM_RealSLDepn!R27*(PTRM_NomSLDepn!R15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":4.9656957496234186},{"$f":"PTRM_RealSLDepn!S27*(PTRM_NomSLDepn!S15/PTRM_NomSLDepn!N15)*Outcomes!N15","v":5.1313889762059954},{"$f":"PTRM_RealSLDepn!T27*(PTRM_NomSLDepn!T15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.3213746076067094},{"$f":"PTRM_RealSLDepn!U27*(PTRM_NomSLDepn!U15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.4029672688352317},{"$f":"PTRM_RealSLDepn!V27*(PTRM_NomSLDepn!V15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.465734379876106},{"$f":"PTRM_RealSLDepn!W27*(PTRM_NomSLDepn!W15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.5780005409636342},{"$f":"PTRM_RealSLDepn!X27*(PTRM_NomSLDepn!X15/PTRM_NomSLDepn!S15)*Outcomes!S15","v":5.6981946612594401},{"$f":"PTRM_RealSLDepn!Y27*(PTRM_NomSLDepn!Y15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.8476164174468757},{"$f":"PTRM_RealSLDepn!Z27*(PTRM_NomSLDepn!Z15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":5.9520671153390552},{"$f":"PTRM_RealSLDepn!AA27*(PTRM_NomSLDepn!AA15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.138482513553952},{"$f":"PTRM_RealSLDepn!AB27*(PTRM_NomSLDepn!AB15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.3574515167810297},{"$f":"PTRM_RealSLDepn!AC27*(PTRM_NomSLDepn!AC15/PTRM_NomSLDepn!X15)*Outcomes!X15","v":6.5084625264001614},{"$f":"PTRM_RealSLDepn!AD27*(PTRM_NomSLDepn!AD15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.7715816853256747},{"$f":"PTRM_RealSLDepn!AE27*(PTRM_NomSLDepn!AE15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":6.9506380866418649},{"$f":"PTRM_RealSLDepn!AF27*(PTRM_NomSLDepn!AF15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1700351370315927},{"$f":"PTRM_RealSLDepn!AG27*(PTRM_NomSLDepn!AG15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.3884135307763827},{"$f":"PTRM_RealSLDepn!AH27*(PTRM_NomSLDepn!AH15/PTRM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5849641089327511},{"$f":"PTRM_RealSLDepn!AI27*(PTRM_NomSLDepn!AI15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.7913396334163609},{"$f":"PTRM_RealSLDepn!AJ27*(PTRM_NomSLDepn!AJ15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":7.9198888161645158},{"$f":"PTRM_RealSLDepn!AK27*(PTRM_NomSLDepn!AK15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.2226422642896306},{"$f":"PTRM_RealSLDepn!AL27*(PTRM_NomSLDepn!AL15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.5418766674419491},{"$f":"PTRM_RealSLDepn!AM27*(PTRM_NomSLDepn!AM15/PTRM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6056966428350474},{"$f":"PTRM_RealSLDepn!AN27*(PTRM_NomSLDepn!AN15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":8.7183076182103498},{"$f":"PTRM_RealSLDepn!AO27*(PTRM_NomSLDepn!AO15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":8.9081396012116159},{"$f":"PTRM_RealSLDepn!AP27*(PTRM_NomSLDepn!AP15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.2980276728097309},{"$f":"PTRM_RealSLDepn!AQ27*(PTRM_NomSLDepn!AQ15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.4515615624644713},{"$f":"PTRM_RealSLDepn!AR27*(PTRM_NomSLDepn!AR15/PTRM_NomSLDepn!AM15)*Outcomes!AM15","v":9.6519761655380805},{"$f":"PTRM_RealSLDepn!AS27*(PTRM_NomSLDepn!AS15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AT27*(PTRM_NomSLDepn!AT15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AU27*(PTRM_NomSLDepn!AU15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AV27*(PTRM_NomSLDepn!AV15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AW27*(PTRM_NomSLDepn!AW15/PTRM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"PTRM_RealSLDepn!AX27*(PTRM_NomSLDepn!AX15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AY27*(PTRM_NomSLDepn!AY15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!AZ27*(PTRM_NomSLDepn!AZ15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BA27*(PTRM_NomSLDepn!BA15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"PTRM_RealSLDepn!BB27*(PTRM_NomSLDepn!BB15/PTRM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":35.042131311970579},40.423056243525949,44.9690421742445,49.632852912989456,54.449897243891925,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581606,85.478681128884318,93.316552213251867,95.054657520009357,98.174046889695944,100.86395530632831,104.22954092478949,108.08855750587972,109.74587985312625,111.02081480724908,113.30118187468457,115.74258283617499,118.77765991253946,120.89927812177237,124.68577559201802,129.13350675972845,132.2008649896689,137.54538072809578,141.18240115187783,145.63882687762393,150.0745614971307,154.06692625932948,79.110989969507969,72.43143783926358,66.758835009166702,60.710335220404609,52.457471091703034,44.324309788160605,36.166769078380312,28.275877315719825,19.001174505665048,9.6519761655380805,0,0,0,0,0,0,0,0,0,0]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E28-'OLD-PTRM_SLDepn'!E28","v":0},{"$f":"F28-'OLD-PTRM_SLDepn'!F28","v":0},{"$f":"G28-'OLD-PTRM_SLDepn'!G28","v":0},{"$f":"H28-'OLD-PTRM_SLDepn'!H28","v":0},{"$f":"I28-'OLD-PTRM_SLDepn'!I28","v":0},{"$f":"J28-'OLD-PTRM_SLDepn'!J28","v":0},{"$f":"K28-'OLD-PTRM_SLDepn'!K28","v":0},{"$f":"L28-'OLD-PTRM_SLDepn'!L28","v":0},{"$f":"M28-'OLD-PTRM_SLDepn'!M28","v":0},{"$f":"N28-'OLD-PTRM_SLDepn'!N28","v":0},{"$f":"O28-'OLD-PTRM_SLDepn'!O28","v":0},{"$f":"P28-'OLD-PTRM_SLDepn'!P28","v":0},{"$f":"Q28-'OLD-PTRM_SLDepn'!Q28","v":0},{"$f":"R28-'OLD-PTRM_SLDepn'!R28","v":0},{"$f":"S28-'OLD-PTRM_SLDepn'!S28","v":0},{"$f":"T28-'OLD-PTRM_SLDepn'!T28","v":0},{"$f":"U28-'OLD-PTRM_SLDepn'!U28","v":0},{"$f":"V28-'OLD-PTRM_SLDepn'!V28","v":0},{"$f":"W28-'OLD-PTRM_SLDepn'!W28","v":0},{"$f":"X28-'OLD-PTRM_SLDepn'!X28","v":0},{"$f":"Y28-'OLD-PTRM_SLDepn'!Y28","v":0},{"$f":"Z28-'OLD-PTRM_SLDepn'!Z28","v":0},{"$f":"AA28-'OLD-PTRM_SLDepn'!AA28","v":0},{"$f":"AB28-'OLD-PTRM_SLDepn'!AB28","v":0},{"$f":"AC28-'OLD-PTRM_SLDepn'!AC28","v":0},{"$f":"AD28-'OLD-PTRM_SLDepn'!AD28","v":0},{"$f":"AE28-'OLD-PTRM_SLDepn'!AE28","v":0},{"$f":"AF28-'OLD-PTRM_SLDepn'!AF28","v":0},{"$f":"AG28-'OLD-PTRM_SLDepn'!AG28","v":0},{"$f":"AH28-'OLD-PTRM_SLDepn'!AH28","v":0},{"$f":"AI28-'OLD-PTRM_SLDepn'!AI28","v":0},{"$f":"AJ28-'OLD-PTRM_SLDepn'!AJ28","v":0},{"$f":"AK28-'OLD-PTRM_SLDepn'!AK28","v":0},{"$f":"AL28-'OLD-PTRM_SLDepn'!AL28","v":0},{"$f":"AM28-'OLD-PTRM_SLDepn'!AM28","v":0},{"$f":"AN28-'OLD-PTRM_SLDepn'!AN28","v":0},{"$f":"AO28-'OLD-PTRM_SLDepn'!AO28","v":0},{"$f":"AP28-'OLD-PTRM_SLDepn'!AP28","v":0},{"$f":"AQ28-'OLD-PTRM_SLDepn'!AQ28","v":0},{"$f":"AR28-'OLD-PTRM_SLDepn'!AR28","v":0},{"$f":"AS28-'OLD-PTRM_SLDepn'!AS28","v":0},{"$f":"AT28-'OLD-PTRM_SLDepn'!AT28","v":0},{"$f":"AU28-'OLD-PTRM_SLDepn'!AU28","v":0},{"$f":"AV28-'OLD-PTRM_SLDepn'!AV28","v":0},{"$f":"AW28-'OLD-PTRM_SLDepn'!AW28","v":0},{"$f":"AX28-'OLD-PTRM_SLDepn'!AX28","v":0},{"$f":"AY28-'OLD-PTRM_SLDepn'!AY28","v":0},{"$f":"AZ28-'OLD-PTRM_SLDepn'!AZ28","v":0},{"$f":"BA28-'OLD-PTRM_SLDepn'!BA28","v":0},{"$f":"BB28-'OLD-PTRM_SLDepn'!BB28","v":0}]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,2.3267609057876126,2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E35*PTRM_NomSLDepn!E33","v":35.524982825339258},{"$f":"PTRM_RealSLDepn!F35*PTRM_NomSLDepn!F33","v":36.450264346163983},{"$f":"PTRM_RealSLDepn!G35*PTRM_NomSLDepn!G33","v":37.399645692651937},{"$f":"PTRM_RealSLDepn!H35*PTRM_NomSLDepn!H33","v":38.373754567382193},{"$f":"PTRM_RealSLDepn!I35*PTRM_NomSLDepn!I33","v":39.373235022036653},{"$f":"PTRM_RealSLDepn!J35*(PTRM_NomSLDepn!J33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":39.949511049709415},{"$f":"PTRM_RealSLDepn!K35*(PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":41.051550782247929},{"$f":"PTRM_RealSLDepn!L35*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":42.183991176526256},{"$f":"PTRM_RealSLDepn!M35*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":43.347670859507602},{"$f":"PTRM_RealSLDepn!N35*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":44.543451592361549},{"$f":"PTRM_RealSLDepn!O35*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":46.20248505526007},{"$f":"PTRM_RealSLDepn!P35*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":47.396520640399245},{"$f":"PTRM_RealSLDepn!Q35*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":48.621414327150781},{"$f":"PTRM_RealSLDepn!R35*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":49.877963597974123},{"$f":"PTRM_RealSLDepn!S35*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":51.166986545095384},{"$f":"PTRM_RealSLDepn!T35*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":54.140680031331073},{"$f":"PTRM_RealSLDepn!U35*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":55.521884150194666},{"$f":"PTRM_RealSLDepn!V35*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":56.938324708956344},{"$f":"PTRM_RealSLDepn!W35*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":58.390900638251885},{"$f":"PTRM_RealSLDepn!X35*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":59.880533801688998},{"$f":"PTRM_RealSLDepn!Y35*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":59.713130993806914},{"$f":"PTRM_RealSLDepn!Z35*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":61.18744903627983},{"$f":"PTRM_RealSLDepn!AA35*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":62.69816801191746},{"$f":"PTRM_RealSLDepn!AB35*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":64.246186660270624},{"$f":"PTRM_RealSLDepn!AC35*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":65.832425910782263},{"$f":"PTRM_RealSLDepn!AD35*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":68.701208793409137},{"$f":"PTRM_RealSLDepn!AE35*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":70.540816835427137},{"$f":"PTRM_RealSLDepn!AF35*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":72.429683948831084},{"$f":"PTRM_RealSLDepn!AG35*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":74.369129140745642},{"$f":"PTRM_RealSLDepn!AH35*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":76.360506737267826},{"$f":"PTRM_RealSLDepn!AI35*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0.56711320738762805},{"$f":"PTRM_RealSLDepn!AJ35*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0.58093623226388669},{"$f":"PTRM_RealSLDepn!AK35*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0.59509618460760771},{"$f":"PTRM_RealSLDepn!AL35*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0.60960127681219645},{"$f":"PTRM_RealSLDepn!AM35*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0.62445992144294027},{"$f":"PTRM_RealSLDepn!AN35*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-6.9141854953815919E-4},{"$f":"PTRM_RealSLDepn!AO35*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.0760972994117488E-4},{"$f":"PTRM_RealSLDepn!AP35*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.241800646538599E-4},{"$f":"PTRM_RealSLDepn!AQ35*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.4113843246003232E-4},{"$f":"PTRM_RealSLDepn!AR35*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.584939200609705E-4},{"$f":"PTRM_RealSLDepn!AS35*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.19064123388002E-5},{"$f":"PTRM_RealSLDepn!AT35*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.2203066304161956E-5},{"$f":"PTRM_RealSLDepn!AU35*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.250711154513728E-5},{"$f":"PTRM_RealSLDepn!AV35*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.2818732218897739E-5},{"$f":"PTRM_RealSLDepn!AW35*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.3138117070979025E-5},{"$f":"PTRM_RealSLDepn!AX35*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"PTRM_RealSLDepn!AY35*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"PTRM_RealSLDepn!AZ35*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"PTRM_RealSLDepn!BA35*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"PTRM_RealSLDepn!BB35*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F36*PTRM_NomSLDepn!F33","v":3.6175848558660144},{"$f":"PTRM_RealSLDepn!G36*PTRM_NomSLDepn!G33","v":3.711808248840061},{"$f":"PTRM_RealSLDepn!H36*PTRM_NomSLDepn!H33","v":3.8084857785205752},{"$f":"PTRM_RealSLDepn!I36*PTRM_NomSLDepn!I33","v":3.907681365201487},{"$f":"PTRM_RealSLDepn!J36*(PTRM_NomSLDepn!J33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":3.9764849920226379},{"$f":"PTRM_RealSLDepn!K36*(PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.08617956254189},{"$f":"PTRM_RealSLDepn!L36*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.1989001469466585},{"$f":"PTRM_RealSLDepn!M36*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3147302202894622},{"$f":"PTRM_RealSLDepn!N36*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.4337555603499927},{"$f":"PTRM_RealSLDepn!O36*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.5983538642906181},{"$f":"PTRM_RealSLDepn!P36*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7171915878558819},{"$f":"PTRM_RealSLDepn!Q36*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8391004984065251},{"$f":"PTRM_RealSLDepn!R36*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9641599662739182},{"$f":"PTRM_RealSLDepn!S36*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.0924514129994565},{"$f":"PTRM_RealSLDepn!T36*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.3847165844240923},{"$f":"PTRM_RealSLDepn!U36*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5220882007579775},{"$f":"PTRM_RealSLDepn!V36*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6629643582647011},{"$f":"PTRM_RealSLDepn!W36*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8074344626683878},{"$f":"PTRM_RealSLDepn!X36*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.9555902005576433},{"$f":"PTRM_RealSLDepn!Y36*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9421929049005158},{"$f":"PTRM_RealSLDepn!Z36*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0889057311373112},{"$f":"PTRM_RealSLDepn!AA36*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2392408991134065},{"$f":"PTRM_RealSLDepn!AB36*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3932878444971912},{"$f":"PTRM_RealSLDepn!AC36*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.5511382111249699},{"$f":"PTRM_RealSLDepn!AD36*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8306778466072151},{"$f":"PTRM_RealSLDepn!AE36*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0135824871476649},{"$f":"PTRM_RealSLDepn!AF36*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2013847539973153},{"$f":"PTRM_RealSLDepn!AG36*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3942157905945995},{"$f":"PTRM_RealSLDepn!AH36*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5922102519977184},{"$f":"PTRM_RealSLDepn!AI36*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2237757267296168},{"$f":"PTRM_RealSLDepn!AJ36*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AK36*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AL36*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AM36*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AN36*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":1.0998025899233196E-3},{"$f":"PTRM_RealSLDepn!AO36*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":1.1255570365650057E-3},{"$f":"PTRM_RealSLDepn!AP36*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":1.1519145837339101E-3},{"$f":"PTRM_RealSLDepn!AQ36*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":1.1788893544376444E-3},{"$f":"PTRM_RealSLDepn!AR36*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":1.2064958024070318E-3},{"$f":"PTRM_RealSLDepn!AS36*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.8938894734100026E-5},{"$f":"PTRM_RealSLDepn!AT36*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.9410766366172679E-5},{"$f":"PTRM_RealSLDepn!AU36*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.9894394905936151E-5},{"$f":"PTRM_RealSLDepn!AV36*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":2.0390073282375905E-5},{"$f":"PTRM_RealSLDepn!AW36*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":2.0898101722943341E-5},{"$f":"PTRM_RealSLDepn!AX36*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":1.044640570776347E-7},{"$f":"PTRM_RealSLDepn!AY36*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":1.0685346505783163E-7},{"$f":"PTRM_RealSLDepn!AZ36*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":1.0929752600341728E-7},{"$f":"PTRM_RealSLDepn!BA36*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":1.1179748999250746E-7},{"$f":"PTRM_RealSLDepn!BB36*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":1.1435463569627386E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G37*PTRM_NomSLDepn!G33","v":3.7795966391952063},{"$f":"PTRM_RealSLDepn!H37*PTRM_NomSLDepn!H33","v":3.8780397811275393},{"$f":"PTRM_RealSLDepn!I37*PTRM_NomSLDepn!I33","v":3.9790469670885416},{"$f":"PTRM_RealSLDepn!J37*(PTRM_NomSLDepn!J33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.0270303978364916},{"$f":"PTRM_RealSLDepn!K37*(PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.1381193044575015},{"$f":"PTRM_RealSLDepn!L37*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.2522726888586853},{"$f":"PTRM_RealSLDepn!M37*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3695750871503574},{"$f":"PTRM_RealSLDepn!N37*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.4901133674401521},{"$f":"PTRM_RealSLDepn!O37*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6563084223969824},{"$f":"PTRM_RealSLDepn!P37*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7766438966701834},{"$f":"PTRM_RealSLDepn!Q37*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.900089265103083},{"$f":"PTRM_RealSLDepn!R37*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.026724898357303},{"$f":"PTRM_RealSLDepn!S37*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.1566332441565592},{"$f":"PTRM_RealSLDepn!T37*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.4492805534446518},{"$f":"PTRM_RealSLDepn!U37*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5882992865101651},{"$f":"PTRM_RealSLDepn!V37*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.7308645809893566},{"$f":"PTRM_RealSLDepn!W37*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8770669146011869},{"$f":"PTRM_RealSLDepn!X37*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":6.0269990732771861},{"$f":"PTRM_RealSLDepn!Y37*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0161838290331824},{"$f":"PTRM_RealSLDepn!Z37*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.1647234922254759},{"$f":"PTRM_RealSLDepn!AA37*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3169306017871456},{"$f":"PTRM_RealSLDepn!AB37*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.4728957070205331},{"$f":"PTRM_RealSLDepn!AC37*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.6327115928915257},{"$f":"PTRM_RealSLDepn!AD37*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.9114365695895046},{"$f":"PTRM_RealSLDepn!AE37*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0965036814877438},{"$f":"PTRM_RealSLDepn!AF37*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2865263240577187},{"$f":"PTRM_RealSLDepn!AG37*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.481637191239412},{"$f":"PTRM_RealSLDepn!AH37*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.6819725301102659},{"$f":"PTRM_RealSLDepn!AI37*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.1783740367594451},{"$f":"PTRM_RealSLDepn!AJ37*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.3777167187580375},{"$f":"PTRM_RealSLDepn!AK37*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AL37*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AM37*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AN37*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.7334809432890022E-2},{"$f":"PTRM_RealSLDepn!AO37*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.7740744487665883E-2},{"$f":"PTRM_RealSLDepn!AP37*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.8156185459961852E-2},{"$f":"PTRM_RealSLDepn!AQ37*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.8581354953041283E-2},{"$f":"PTRM_RealSLDepn!AR37*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.901648078294289E-2},{"$f":"PTRM_RealSLDepn!AS37*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-2.9851005452539948E-4},{"$f":"PTRM_RealSLDepn!AT37*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.0594757548935402E-4},{"$f":"PTRM_RealSLDepn!AU37*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.1357040584992907E-4},{"$f":"PTRM_RealSLDepn!AV37*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.2138316267948556E-4},{"$f":"PTRM_RealSLDepn!AW37*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.2939057808695308E-4},{"$f":"PTRM_RealSLDepn!AX37*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.6465359680172668E-6},{"$f":"PTRM_RealSLDepn!AY37*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.6841972104744496E-6},{"$f":"PTRM_RealSLDepn!AZ37*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.7227198791081439E-6},{"$f":"PTRM_RealSLDepn!BA37*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.7621236773325022E-6},{"$f":"PTRM_RealSLDepn!BB37*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.8024287592381682E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H38*PTRM_NomSLDepn!H33","v":3.8210647453302169},{"$f":"PTRM_RealSLDepn!I38*PTRM_NomSLDepn!I33","v":3.9205879630080882},{"$f":"PTRM_RealSLDepn!J38*(PTRM_NomSLDepn!J33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":3.9811508332634271},{"$f":"PTRM_RealSLDepn!K38*(PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.0909741148056167},{"$f":"PTRM_RealSLDepn!L38*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.2038269608315044},{"$f":"PTRM_RealSLDepn!M38*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3197929443397456},{"$f":"PTRM_RealSLDepn!N38*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.4389579437580942},{"$f":"PTRM_RealSLDepn!O38*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.602812322406229},{"$f":"PTRM_RealSLDepn!P38*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7217652682942424},{"$f":"PTRM_RealSLDepn!Q38*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8437923789198782},{"$f":"PTRM_RealSLDepn!R38*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9689731015701586},{"$f":"PTRM_RealSLDepn!S38*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.097388936730928},{"$f":"PTRM_RealSLDepn!T38*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.3837731941681204},{"$f":"PTRM_RealSLDepn!U38*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5211207433032472},{"$f":"PTRM_RealSLDepn!V38*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6619722196234683},{"$f":"PTRM_RealSLDepn!W38*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8064170131892228},{"$f":"PTRM_RealSLDepn!X38*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.954546794525835},{"$f":"PTRM_RealSLDepn!Y38*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9461544012074024},{"$f":"PTRM_RealSLDepn!Z38*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0929650368436254},{"$f":"PTRM_RealSLDepn!AA38*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2434004291345921},{"$f":"PTRM_RealSLDepn!AB38*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.397550073372992},{"$f":"PTRM_RealSLDepn!AC38*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.5555056744915463},{"$f":"PTRM_RealSLDepn!AD38*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8278021733233025},{"$f":"PTRM_RealSLDepn!AE38*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0106298121371138},{"$f":"PTRM_RealSLDepn!AF38*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1983530153896282},{"$f":"PTRM_RealSLDepn!AG38*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3911028713086955},{"$f":"PTRM_RealSLDepn!AH38*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5890139782635746},{"$f":"PTRM_RealSLDepn!AI38*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0324402703976396},{"$f":"PTRM_RealSLDepn!AJ38*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2282259093642107},{"$f":"PTRM_RealSLDepn!AK38*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4287836991511007},{"$f":"PTRM_RealSLDepn!AL38*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AM38*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AN38*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":3.362942119341324E-3},{"$f":"PTRM_RealSLDepn!AO38*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":3.4416932644697356E-3},{"$f":"PTRM_RealSLDepn!AP38*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":3.5222885516139621E-3},{"$f":"PTRM_RealSLDepn!AQ38*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":3.6047711656669876E-3},{"$f":"PTRM_RealSLDepn!AR38*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":3.6891853027969336E-3},{"$f":"PTRM_RealSLDepn!AS38*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":5.791076269380047E-5},{"$f":"PTRM_RealSLDepn!AT38*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":5.9353637079584656E-5},{"$f":"PTRM_RealSLDepn!AU38*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":6.0832461371678299E-5},{"$f":"PTRM_RealSLDepn!AV38*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":6.2348131279213432E-5},{"$f":"PTRM_RealSLDepn!AW38*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":6.3901564828343951E-5},{"$f":"PTRM_RealSLDepn!AX38*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":3.1942694145514544E-7},{"$f":"PTRM_RealSLDepn!AY38*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":3.2673319878761345E-7},{"$f":"PTRM_RealSLDepn!AZ38*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":3.3420657225613771E-7},{"$f":"PTRM_RealSLDepn!BA38*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":3.4185088431066213E-7},{"$f":"PTRM_RealSLDepn!BB38*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":3.4967004483208661E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I39*PTRM_NomSLDepn!I33","v":3.921294266282592},{"$f":"PTRM_RealSLDepn!J39*(PTRM_NomSLDepn!J33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":3.9817664638717196},{"$f":"PTRM_RealSLDepn!K39*(PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.0916067280846127},{"$f":"PTRM_RealSLDepn!L39*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.2044770252619772},{"$f":"PTRM_RealSLDepn!M39*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3204609413258943},{"$f":"PTRM_RealSLDepn!N39*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.4396443679840409},{"$f":"PTRM_RealSLDepn!O39*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6031140581774102},{"$f":"PTRM_RealSLDepn!P39*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7220748019846841},{"$f":"PTRM_RealSLDepn!Q39*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8441099120553881},{"$f":"PTRM_RealSLDepn!R39*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9692988408846821},{"$f":"PTRM_RealSLDepn!S39*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.0977230943011476},{"$f":"PTRM_RealSLDepn!T39*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.3815304659082344},{"$f":"PTRM_RealSLDepn!U39*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5188207999232644},{"$f":"PTRM_RealSLDepn!V39*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6596136014860257},{"$f":"PTRM_RealSLDepn!W39*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8039982234195726},{"$f":"PTRM_RealSLDepn!X39*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.9520662980618741},{"$f":"PTRM_RealSLDepn!Y39*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9456418716219952},{"$f":"PTRM_RealSLDepn!Z39*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0924398528955592},{"$f":"PTRM_RealSLDepn!AA39*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2428622783874763},{"$f":"PTRM_RealSLDepn!AB39*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3969986356763755},{"$f":"PTRM_RealSLDepn!AC39*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.5549406217904593},{"$f":"PTRM_RealSLDepn!AD39*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8247373641092963},{"$f":"PTRM_RealSLDepn!AE39*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0074829367153022},{"$f":"PTRM_RealSLDepn!AF39*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1951218762782112},{"$f":"PTRM_RealSLDepn!AG39*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3877852121840428},{"$f":"PTRM_RealSLDepn!AH39*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.58560748238461},{"$f":"PTRM_RealSLDepn!AI39*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0053611120770398},{"$f":"PTRM_RealSLDepn!AJ39*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2004867137279263},{"$f":"PTRM_RealSLDepn!AK39*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4003683782080287},{"$f":"PTRM_RealSLDepn!AL39*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.6051220315334369},{"$f":"PTRM_RealSLDepn!AM39*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"PTRM_RealSLDepn!AN39*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":2.4702314645947229E-2},{"$f":"PTRM_RealSLDepn!AO39*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":2.5280777044839692E-2},{"$f":"PTRM_RealSLDepn!AP39*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":2.5872785492016624E-2},{"$f":"PTRM_RealSLDepn!AQ39*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":2.647865719984047E-2},{"$f":"PTRM_RealSLDepn!AR39*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":2.7098716808942068E-2},{"$f":"PTRM_RealSLDepn!AS39*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.2538046468941975E-4},{"$f":"PTRM_RealSLDepn!AT39*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.3597902268042061E-4},{"$f":"PTRM_RealSLDepn!AU39*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.4684164881938083E-4},{"$f":"PTRM_RealSLDepn!AV39*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.579749224906681E-4},{"$f":"PTRM_RealSLDepn!AW39*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.693855870071625E-4},{"$f":"PTRM_RealSLDepn!AX39*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.3463338155111453E-6},{"$f":"PTRM_RealSLDepn!AY39*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.4000015448701705E-6},{"$f":"PTRM_RealSLDepn!AZ39*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.4548968170261803E-6},{"$f":"PTRM_RealSLDepn!BA39*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.5110477095844052E-6},{"$f":"PTRM_RealSLDepn!BB39*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.5684829423695662E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J40*(PTRM_NomSLDepn!J33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":3.9814362066594673},{"$f":"PTRM_RealSLDepn!K40*(PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.0912673604587342},{"$f":"PTRM_RealSLDepn!L40*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.2041282959043071},{"$f":"PTRM_RealSLDepn!M40*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3201025919854512},{"$f":"PTRM_RealSLDepn!N40*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.4392761332857829},{"$f":"PTRM_RealSLDepn!O40*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6023550720078035},{"$f":"PTRM_RealSLDepn!P40*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7212962009286912},{"$f":"PTRM_RealSLDepn!Q40*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8433111891949867},{"$f":"PTRM_RealSLDepn!R40*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9684794762012956},{"$f":"PTRM_RealSLDepn!S40*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.096882554337081},{"$f":"PTRM_RealSLDepn!T40*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.3783074217620346},{"$f":"PTRM_RealSLDepn!U40*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5155155314339757},{"$f":"PTRM_RealSLDepn!V40*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6562240109961861},{"$f":"PTRM_RealSLDepn!W40*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8005221597575636},{"$f":"PTRM_RealSLDepn!X40*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.948501555176688},{"$f":"PTRM_RealSLDepn!Y40*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9437824981117746},{"$f":"PTRM_RealSLDepn!Z40*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0905345714272707},{"$f":"PTRM_RealSLDepn!AA40*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2409099554929908},{"$f":"PTRM_RealSLDepn!AB40*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3949981099022173},{"$f":"PTRM_RealSLDepn!AC40*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.5528907030068542},{"$f":"PTRM_RealSLDepn!AD40*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8206226629327364},{"$f":"PTRM_RealSLDepn!AE40*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0032580564384332},{"$f":"PTRM_RealSLDepn!AF40*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1907838666420432},{"$f":"PTRM_RealSLDepn!AG40*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3833310439306787},{"$f":"PTRM_RealSLDepn!AH40*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5810340451419043},{"$f":"PTRM_RealSLDepn!AI40*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":7.9864589202577143},{"$f":"PTRM_RealSLDepn!AJ40*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.1811237929671297},{"$f":"PTRM_RealSLDepn!AK40*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.3805334985299176},{"$f":"PTRM_RealSLDepn!AL40*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.5848036892386244},{"$f":"PTRM_RealSLDepn!AM40*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.7940528363371016},{"$f":"PTRM_RealSLDepn!AN40*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-9.7370080094340405E-3},{"$f":"PTRM_RealSLDepn!AO40*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-9.9650227963842333E-3},{"$f":"PTRM_RealSLDepn!AP40*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.0198377082184334E-2},{"$f":"PTRM_RealSLDepn!AQ40*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.0437195903672305E-2},{"$f":"PTRM_RealSLDepn!AR40*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.0681607225715737E-2},{"$f":"PTRM_RealSLDepn!AS40*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.6767388202697258E-4},{"$f":"PTRM_RealSLDepn!AT40*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.718515570961289E-4},{"$f":"PTRM_RealSLDepn!AU40*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.7613332094030767E-4},{"$f":"PTRM_RealSLDepn!AV40*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.8052176698118641E-4},{"$f":"PTRM_RealSLDepn!AW40*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.8501955325678552E-4},{"$f":"PTRM_RealSLDepn!AX40*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.2486357986648447E-7},{"$f":"PTRM_RealSLDepn!AY40*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.4601799871778545E-7},{"$f":"PTRM_RealSLDepn!AZ40*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.6765628291601752E-7},{"$f":"PTRM_RealSLDepn!BA40*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.8978949992068475E-7},{"$f":"PTRM_RealSLDepn!BB40*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.0124289703374618E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K41*((PTRM_NomSLDepn!K33/PTRM_NomSLDepn!I33)*Outcomes!I48)","v":4.1416693268721758},{"$f":"PTRM_RealSLDepn!L41*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.2559206415270605},{"$f":"PTRM_RealSLDepn!M41*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3733236715580794},{"$f":"PTRM_RealSLDepn!N41*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.493965359595542},{"$f":"PTRM_RealSLDepn!O41*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6367513493319423},{"$f":"PTRM_RealSLDepn!P41*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7565813996836193},{"$f":"PTRM_RealSLDepn!Q41*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8795082822536893},{"$f":"PTRM_RealSLDepn!R41*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.0056120301370255},{"$f":"PTRM_RealSLDepn!S41*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.1349747447666783},{"$f":"PTRM_RealSLDepn!T41*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.4163738224181222},{"$f":"PTRM_RealSLDepn!U41*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5545530589644594},{"$f":"PTRM_RealSLDepn!V41*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6962574401995738},{"$f":"PTRM_RealSLDepn!W41*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8415768974719615},{"$f":"PTRM_RealSLDepn!X41*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.9906036564040157},{"$f":"PTRM_RealSLDepn!Y41*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9873505680741248},{"$f":"PTRM_RealSLDepn!Z41*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.135178337648588},{"$f":"PTRM_RealSLDepn!AA41*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2866559769290067},{"$f":"PTRM_RealSLDepn!AB41*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.4418736012496582},{"$f":"PTRM_RealSLDepn!AC41*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.6009235508936897},{"$f":"PTRM_RealSLDepn!AD41*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8689857807076642},{"$f":"PTRM_RealSLDepn!AE41*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0529161904431845},{"$f":"PTRM_RealSLDepn!AF41*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2417716934465437},{"$f":"PTRM_RealSLDepn!AG41*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4356841686372395},{"$f":"PTRM_RealSLDepn!AH41*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.6347890262484679},{"$f":"PTRM_RealSLDepn!AI41*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0336383300485661},{"$f":"PTRM_RealSLDepn!AJ41*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.22945317095955},{"$f":"PTRM_RealSLDepn!AK41*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4300408744697339},{"$f":"PTRM_RealSLDepn!AL41*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.635517776078947},{"$f":"PTRM_RealSLDepn!AM41*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.8460030468910631},{"$f":"PTRM_RealSLDepn!AN41*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.0572621951760688},{"$f":"PTRM_RealSLDepn!AO41*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AP41*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AQ41*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AR41*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AS41*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.1275473704366426E-2},{"$f":"PTRM_RealSLDepn!AT41*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.1556407531496888E-2},{"$f":"PTRM_RealSLDepn!AU41*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.1844340959468564E-2},{"$f":"PTRM_RealSLDepn!AV41*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.21394483866885E-2},{"$f":"PTRM_RealSLDepn!AW41*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":1.2441908556783563E-2},{"$f":"PTRM_RealSLDepn!AX41*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.2193794578174069E-5},{"$f":"PTRM_RealSLDepn!AY41*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.3616354195721535E-5},{"$f":"PTRM_RealSLDepn!AZ41*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.5071452041225714E-5},{"$f":"PTRM_RealSLDepn!BA41*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.6559832362073863E-5},{"$f":"PTRM_RealSLDepn!BB41*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.8082256428835051E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L42*(PTRM_NomSLDepn!L33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.234418427014643},{"$f":"PTRM_RealSLDepn!M42*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.3512283009817301},{"$f":"PTRM_RealSLDepn!N42*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.4712604702631298},{"$f":"PTRM_RealSLDepn!O42*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6208441843499148},{"$f":"PTRM_RealSLDepn!P42*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7402631373109525},{"$f":"PTRM_RealSLDepn!Q42*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8627682982801756},{"$f":"PTRM_RealSLDepn!R42*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9884394257852991},{"$f":"PTRM_RealSLDepn!S42*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.1173583395964242},{"$f":"PTRM_RealSLDepn!T42*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.3958631664336938},{"$f":"PTRM_RealSLDepn!U42*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5335191475922167},{"$f":"PTRM_RealSLDepn!V42*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6746869244661298},{"$f":"PTRM_RealSLDepn!W42*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8194560878530375},{"$f":"PTRM_RealSLDepn!X42*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.9679185141365076},{"$f":"PTRM_RealSLDepn!Y42*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9659957074933434},{"$f":"PTRM_RealSLDepn!Z42*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.1132962252602931},{"$f":"PTRM_RealSLDepn!AA42*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2642335948786689},{"$f":"PTRM_RealSLDepn!AB42*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.4188976102717401},{"$f":"PTRM_RealSLDepn!AC42*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.5773802823759953},{"$f":"PTRM_RealSLDepn!AD42*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8431310993330392},{"$f":"PTRM_RealSLDepn!AE42*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0263691998557229},{"$f":"PTRM_RealSLDepn!AF42*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2145138557250412},{"$f":"PTRM_RealSLDepn!AG42*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4076964494717101},{"$f":"PTRM_RealSLDepn!AH42*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.60605188164838},{"$f":"PTRM_RealSLDepn!AI42*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":7.9966751026486085},{"$f":"PTRM_RealSLDepn!AJ42*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.1915889883266679},{"$f":"PTRM_RealSLDepn!AK42*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.391253776391336},{"$f":"PTRM_RealSLDepn!AL42*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.5957852670761845},{"$f":"PTRM_RealSLDepn!AM42*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.8053020831720534},{"$f":"PTRM_RealSLDepn!AN42*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.0399628747695111},{"$f":"PTRM_RealSLDepn!AO42*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.2516547216829697},{"$f":"PTRM_RealSLDepn!AP42*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AQ42*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AR42*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AS42*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":3.9680218264663801E-2},{"$f":"PTRM_RealSLDepn!AT42*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.0668869905450045E-2},{"$f":"PTRM_RealSLDepn!AU42*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.1682154275328405E-2},{"$f":"PTRM_RealSLDepn!AV42*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.2720685110540738E-2},{"$f":"PTRM_RealSLDepn!AW42*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":4.3785091438861286E-2},{"$f":"PTRM_RealSLDepn!AX42*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.188700367075455E-4},{"$f":"PTRM_RealSLDepn!AY42*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.2387625441500398E-4},{"$f":"PTRM_RealSLDepn!AZ42*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.2899697941688917E-4},{"$f":"PTRM_RealSLDepn!BA42*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.3423483084030342E-4},{"$f":"PTRM_RealSLDepn!BB42*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":2.3959248771968306E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M43*(PTRM_NomSLDepn!M33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.401538037842883},{"$f":"PTRM_RealSLDepn!N43*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.522958042106433},{"$f":"PTRM_RealSLDepn!O43*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6626839175445687},{"$f":"PTRM_RealSLDepn!P43*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7831841571560414},{"$f":"PTRM_RealSLDepn!Q43*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9067985490461599},{"$f":"PTRM_RealSLDepn!R43*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.0336075739213992},{"$f":"PTRM_RealSLDepn!S43*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.1636937923942723},{"$f":"PTRM_RealSLDepn!T43*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.4429432768013735},{"$f":"PTRM_RealSLDepn!U43*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.5818003371173566},{"$f":"PTRM_RealSLDepn!V43*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.7241998343501068},{"$f":"PTRM_RealSLDepn!W43*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8702321409969267},{"$f":"PTRM_RealSLDepn!X43*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":6.0199899350833377},{"$f":"PTRM_RealSLDepn!Y43*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0192320959263288},{"$f":"PTRM_RealSLDepn!Z43*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.1678470208710063},{"$f":"PTRM_RealSLDepn!AA43*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3201312503987799},{"$f":"PTRM_RealSLDepn!AB43*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.476175379691318},{"$f":"PTRM_RealSLDepn!AC43*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.636072240726592},{"$f":"PTRM_RealSLDepn!AD43*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.9030373857341232},{"$f":"PTRM_RealSLDepn!AE43*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0878795932029055},{"$f":"PTRM_RealSLDepn!AF43*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2776713090913487},{"$f":"PTRM_RealSLDepn!AG43*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4725450660819623},{"$f":"PTRM_RealSLDepn!AH43*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.6726369456767385},{"$f":"PTRM_RealSLDepn!AI43*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.061591997578395},{"$f":"PTRM_RealSLDepn!AJ43*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.258088191412595},{"$f":"PTRM_RealSLDepn!AK43*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4593738553915134},{"$f":"PTRM_RealSLDepn!AL43*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.665565729813375},{"$f":"PTRM_RealSLDepn!AM43*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.8767834004471524},{"$f":"PTRM_RealSLDepn!AN43*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.1215396729179581},{"$f":"PTRM_RealSLDepn!AO43*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.3351418311130612},{"$f":"PTRM_RealSLDepn!AP43*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.5537459827897102},{"$f":"PTRM_RealSLDepn!AQ43*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AR43*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AS43*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11129421180709073},{"$f":"PTRM_RealSLDepn!AT43*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11406716039268554},{"$f":"PTRM_RealSLDepn!AU43*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11690919832024613},{"$f":"PTRM_RealSLDepn!AV43*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11982204698381425},{"$f":"PTRM_RealSLDepn!AW43*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.1228074706667885},{"$f":"PTRM_RealSLDepn!AX43*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.1388191115993378E-4},{"$f":"PTRM_RealSLDepn!AY43*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.2792324153191053E-4},{"$f":"PTRM_RealSLDepn!AZ43*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.4228573946890368E-4},{"$f":"PTRM_RealSLDepn!BA43*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.5697675104155564E-4},{"$f":"PTRM_RealSLDepn!BB43*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":6.7200379034729413E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N44*(PTRM_NomSLDepn!N33/PTRM_NomSLDepn!I33)*Outcomes!I48","v":4.433815733633713},{"$f":"PTRM_RealSLDepn!O44*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.5843533042977631},{"$f":"PTRM_RealSLDepn!P44*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7028292038870347},{"$f":"PTRM_RealSLDepn!Q44*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.8243669396507434},{"$f":"PTRM_RealSLDepn!R44*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9490456402622405},{"$f":"PTRM_RealSLDepn!S44*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.0769464793596004},{"$f":"PTRM_RealSLDepn!T44*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.3499030947207737},{"$f":"PTRM_RealSLDepn!U44*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.4863865704671664},{"$f":"PTRM_RealSLDepn!V44*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.6263519296835982},{"$f":"PTRM_RealSLDepn!W44*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.7698880000646504},{"$f":"PTRM_RealSLDepn!X44*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.9170858754230498},{"$f":"PTRM_RealSLDepn!Y44*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.9173802667608673},{"$f":"PTRM_RealSLDepn!Z44*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0634804686136823},{"$f":"PTRM_RealSLDepn!AA44*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.2131878865011556},{"$f":"PTRM_RealSLDepn!AB44*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3665915826378212},{"$f":"PTRM_RealSLDepn!AC44*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.5237828181855377},{"$f":"PTRM_RealSLDepn!AD44*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.7852556550314942},{"$f":"PTRM_RealSLDepn!AE44*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.9669440283420618},{"$f":"PTRM_RealSLDepn!AF44*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1534974600490271},{"$f":"PTRM_RealSLDepn!AG44*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3450462215218266},{"$f":"PTRM_RealSLDepn!AH44*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5417240723983268},{"$f":"PTRM_RealSLDepn!AI44*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":7.9201530171903141},{"$f":"PTRM_RealSLDepn!AJ44*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.1132017255508764},{"$f":"PTRM_RealSLDepn!AK44*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.3109558737834668},{"$f":"PTRM_RealSLDepn!AL44*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.5135301540016926},{"$f":"PTRM_RealSLDepn!AM44*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.7210420538666966},{"$f":"PTRM_RealSLDepn!AN44*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":8.9655275312269609},{"$f":"PTRM_RealSLDepn!AO44*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.1754763006998985},{"$f":"PTRM_RealSLDepn!AP44*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.3903415110235979},{"$f":"PTRM_RealSLDepn!AQ44*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.6102382921447695},{"$f":"PTRM_RealSLDepn!AR44*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"PTRM_RealSLDepn!AS44*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.12730414289522848},{"$f":"PTRM_RealSLDepn!AT44*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.13047598658098603},{"$f":"PTRM_RealSLDepn!AU44*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.1337268582711594},{"$f":"PTRM_RealSLDepn!AV44*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.13705872698632493},{"$f":"PTRM_RealSLDepn!AW44*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.14047361080614942},{"$f":"PTRM_RealSLDepn!AX44*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":7.0219025113864666E-4},{"$f":"PTRM_RealSLDepn!AY44*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":7.1825145952575994E-4},{"$f":"PTRM_RealSLDepn!AZ44*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":7.3468003617871826E-4},{"$f":"PTRM_RealSLDepn!BA44*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":7.5148438391750279E-4},{"$f":"PTRM_RealSLDepn!BB44*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":7.6867309775992439E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O45*(PTRM_NomSLDepn!O33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.5405485135931078},{"$f":"PTRM_RealSLDepn!P45*(PTRM_NomSLDepn!P33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.6578923424974734},{"$f":"PTRM_RealSLDepn!Q45*(PTRM_NomSLDepn!Q33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.7782687508667907},{"$f":"PTRM_RealSLDepn!R45*(PTRM_NomSLDepn!R33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":4.9017561112775887},{"$f":"PTRM_RealSLDepn!S45*(PTRM_NomSLDepn!S33/PTRM_NomSLDepn!N33)*Outcomes!N48","v":5.0284348217309027},{"$f":"PTRM_RealSLDepn!T45*(PTRM_NomSLDepn!T33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.2973238432559722},{"$f":"PTRM_RealSLDepn!U45*(PTRM_NomSLDepn!U33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.4324659490999565},{"$f":"PTRM_RealSLDepn!V45*(PTRM_NomSLDepn!V33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.571055718200399},{"$f":"PTRM_RealSLDepn!W45*(PTRM_NomSLDepn!W33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.7131811052465915},{"$f":"PTRM_RealSLDepn!X45*(PTRM_NomSLDepn!X33/PTRM_NomSLDepn!S33)*Outcomes!S48","v":5.8589323087743939},{"$f":"PTRM_RealSLDepn!Y45*(PTRM_NomSLDepn!Y33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":5.8601499627152682},{"$f":"PTRM_RealSLDepn!Z45*(PTRM_NomSLDepn!Z33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.0048371475578151},{"$f":"PTRM_RealSLDepn!AA45*(PTRM_NomSLDepn!AA33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.1530966610252014},{"$f":"PTRM_RealSLDepn!AB45*(PTRM_NomSLDepn!AB33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.3050167039613214},{"$f":"PTRM_RealSLDepn!AC45*(PTRM_NomSLDepn!AC33/PTRM_NomSLDepn!X33)*Outcomes!X48","v":6.4606876548901448},{"$f":"PTRM_RealSLDepn!AD45*(PTRM_NomSLDepn!AD33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.7187948368304875},{"$f":"PTRM_RealSLDepn!AE45*(PTRM_NomSLDepn!AE33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8987035929001213},{"$f":"PTRM_RealSLDepn!AF45*(PTRM_NomSLDepn!AF33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0834297546647589},{"$f":"PTRM_RealSLDepn!AG45*(PTRM_NomSLDepn!AG33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2731023175003813},{"$f":"PTRM_RealSLDepn!AH45*(PTRM_NomSLDepn!AH33/PTRM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4678537308842028},{"$f":"PTRM_RealSLDepn!AI45*(PTRM_NomSLDepn!AI33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":7.8394947756071032},{"$f":"PTRM_RealSLDepn!AJ45*(PTRM_NomSLDepn!AJ33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0305774904669747},{"$f":"PTRM_RealSLDepn!AK45*(PTRM_NomSLDepn!AK33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2263177253537485},{"$f":"PTRM_RealSLDepn!AL45*(PTRM_NomSLDepn!AL33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.426829004365187},{"$f":"PTRM_RealSLDepn!AM45*(PTRM_NomSLDepn!AM33/PTRM_NomSLDepn!AH33)*Outcomes!AH48","v":8.63222761867695},{"$f":"PTRM_RealSLDepn!AN45*(PTRM_NomSLDepn!AN33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":8.8766127320680859},{"$f":"PTRM_RealSLDepn!AO45*(PTRM_NomSLDepn!AO33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.0844793538250848},{"$f":"PTRM_RealSLDepn!AP45*(PTRM_NomSLDepn!AP33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.2972136580804445},{"$f":"PTRM_RealSLDepn!AQ45*(PTRM_NomSLDepn!AQ33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.514929632990162},{"$f":"PTRM_RealSLDepn!AR45*(PTRM_NomSLDepn!AR33/PTRM_NomSLDepn!AM33)*Outcomes!AM48","v":9.7377439360091422},{"$f":"PTRM_RealSLDepn!AS45*(PTRM_NomSLDepn!AS33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.15285764524316175},{"$f":"PTRM_RealSLDepn!AT45*(PTRM_NomSLDepn!AT33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.1566661666774038},{"$f":"PTRM_RealSLDepn!AU45*(PTRM_NomSLDepn!AU33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.16056957924706794},{"$f":"PTRM_RealSLDepn!AV45*(PTRM_NomSLDepn!AV33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.16457024721023641},{"$f":"PTRM_RealSLDepn!AW45*(PTRM_NomSLDepn!AW33/PTRM_NomSLDepn!AR33)*Outcomes!AR48","v":0.16867059373161347},{"$f":"PTRM_RealSLDepn!AX45*(PTRM_NomSLDepn!AX33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":8.4313947575215774E-4},{"$f":"PTRM_RealSLDepn!AY45*(PTRM_NomSLDepn!AY33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":8.6242461791626176E-4},{"$f":"PTRM_RealSLDepn!AZ45*(PTRM_NomSLDepn!AZ33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":8.8215086943295299E-4},{"$f":"PTRM_RealSLDepn!BA45*(PTRM_NomSLDepn!BA33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":9.0232831980322078E-4},{"$f":"PTRM_RealSLDepn!BB45*(PTRM_NomSLDepn!BB33/PTRM_NomSLDepn!AW33)*Outcomes!AW48","v":9.2296728930536462E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":35.524982825339258},40.067849202029997,44.891050580687207,49.881344872360529,55.101845583617362,59.897379943363163,65.691367179468472,71.737935362871099,78.118422654981202,84.707198570778445,92.310610063656412,94.696242636668046,97.143528390928211,99.654060662645037,102.22947396546843,108.02069545466813,110.77645377536444,113.60251532721588,116.500673643521,119.47276801310954,119.25719509965172,122.20165692076046,125.21881754556591,128.31047190855179,131.47845926115957,137.03569016760801,140.70508641409737,144.47273785817274,148.34127547321617,152.31340068202203,80.845076496682083,74.391398933797859,67.622723865886456,60.636754928919643,53.299870960833957,45.06230682952193,36.848186857652891,28.242769397914316,19.126670553565702,9.739281751994568,0.44243583168773731,0.45345933231525881,0.46475748874003209,0.4763371441427775,0.48820531220533997,2.4404742946026181E-3,2.4962953005841812E-3,2.5533931012919515E-3,2.6117969008712908E-3,2.6715365714544237E-3]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E46-'OLD-PTRM_SLDepn'!E46","v":0},{"$f":"F46-'OLD-PTRM_SLDepn'!F46","v":0},{"$f":"G46-'OLD-PTRM_SLDepn'!G46","v":0},{"$f":"H46-'OLD-PTRM_SLDepn'!H46","v":0},{"$f":"I46-'OLD-PTRM_SLDepn'!I46","v":0},{"$f":"J46-'OLD-PTRM_SLDepn'!J46","v":0},{"$f":"K46-'OLD-PTRM_SLDepn'!K46","v":0},{"$f":"L46-'OLD-PTRM_SLDepn'!L46","v":0},{"$f":"M46-'OLD-PTRM_SLDepn'!M46","v":0},{"$f":"N46-'OLD-PTRM_SLDepn'!N46","v":0},{"$f":"O46-'OLD-PTRM_SLDepn'!O46","v":0},{"$f":"P46-'OLD-PTRM_SLDepn'!P46","v":0},{"$f":"Q46-'OLD-PTRM_SLDepn'!Q46","v":0},{"$f":"R46-'OLD-PTRM_SLDepn'!R46","v":0},{"$f":"S46-'OLD-PTRM_SLDepn'!S46","v":0},{"$f":"T46-'OLD-PTRM_SLDepn'!T46","v":0},{"$f":"U46-'OLD-PTRM_SLDepn'!U46","v":0},{"$f":"V46-'OLD-PTRM_SLDepn'!V46","v":0},{"$f":"W46-'OLD-PTRM_SLDepn'!W46","v":0},{"$f":"X46-'OLD-PTRM_SLDepn'!X46","v":0},{"$f":"Y46-'OLD-PTRM_SLDepn'!Y46","v":0},{"$f":"Z46-'OLD-PTRM_SLDepn'!Z46","v":0},{"$f":"AA46-'OLD-PTRM_SLDepn'!AA46","v":0},{"$f":"AB46-'OLD-PTRM_SLDepn'!AB46","v":0},{"$f":"AC46-'OLD-PTRM_SLDepn'!AC46","v":0},{"$f":"AD46-'OLD-PTRM_SLDepn'!AD46","v":0},{"$f":"AE46-'OLD-PTRM_SLDepn'!AE46","v":0},{"$f":"AF46-'OLD-PTRM_SLDepn'!AF46","v":0},{"$f":"AG46-'OLD-PTRM_SLDepn'!AG46","v":0},{"$f":"AH46-'OLD-PTRM_SLDepn'!AH46","v":0},{"$f":"AI46-'OLD-PTRM_SLDepn'!AI46","v":0},{"$f":"AJ46-'OLD-PTRM_SLDepn'!AJ46","v":0},{"$f":"AK46-'OLD-PTRM_SLDepn'!AK46","v":0},{"$f":"AL46-'OLD-PTRM_SLDepn'!AL46","v":0},{"$f":"AM46-'OLD-PTRM_SLDepn'!AM46","v":0},{"$f":"AN46-'OLD-PTRM_SLDepn'!AN46","v":0},{"$f":"AO46-'OLD-PTRM_SLDepn'!AO46","v":0},{"$f":"AP46-'OLD-PTRM_SLDepn'!AP46","v":0},{"$f":"AQ46-'OLD-PTRM_SLDepn'!AQ46","v":0},{"$f":"AR46-'OLD-PTRM_SLDepn'!AR46","v":0},{"$f":"AS46-'OLD-PTRM_SLDepn'!AS46","v":0},{"$f":"AT46-'OLD-PTRM_SLDepn'!AT46","v":0},{"$f":"AU46-'OLD-PTRM_SLDepn'!AU46","v":0},{"$f":"AV46-'OLD-PTRM_SLDepn'!AV46","v":0},{"$f":"AW46-'OLD-PTRM_SLDepn'!AW46","v":0},{"$f":"AX46-'OLD-PTRM_SLDepn'!AX46","v":0},{"$f":"AY46-'OLD-PTRM_SLDepn'!AY46","v":0},{"$f":"AZ46-'OLD-PTRM_SLDepn'!AZ46","v":0},{"$f":"BA46-'OLD-PTRM_SLDepn'!BA46","v":0},{"$f":"BB46-'OLD-PTRM_SLDepn'!BB46","v":0}]
[null,null,"Check vs PTRM slave",null,{"$f":"[2]Assets!$G$472","v":35.445343782129306},{"$f":"[2]Assets!$H$472","v":39.964625114350795},{"$f":"[2]Assets!$I$472","v":44.68771717331952},{"$f":"[2]Assets!$J$472","v":49.621985944540214},{"$f":"[2]Assets!$K$472","v":54.775038331088616},{"$f":"[3]Assets!$G$472","v":60.154729595749117},{"$f":"[3]Assets!$H$472","v":65.769171024685704},{"$f":"[3]Assets!$I$472","v":71.626737819071778},{"$f":"[3]Assets!$J$472","v":77.736077221286706},{"$f":"[3]Assets!$K$472","v":84.106116882475476},{"$f":"[4]Assets!$G$472","v":90.746073478460431},{"$f":"[4]Assets!$H$472","v":93.014725315421956},{"$f":"[4]Assets!$I$472","v":95.340093448307499},{"$f":"[4]Assets!$J$472","v":97.723595784515169},{"$f":"[4]Assets!$K$472","v":100.16668567912804}]
["Approach C",null,"ERROR ROW",null,{"$f":"IF(ROUND(E48,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F48,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,2.3267609057876126,2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E53*PTRM_NomSLDepn!E51","v":35.524982825339258},{"$f":"PTRM_RealSLDepn!F53*PTRM_NomSLDepn!F51","v":36.450264346163983},{"$f":"PTRM_RealSLDepn!G53*PTRM_NomSLDepn!G51","v":37.399645692651937},{"$f":"PTRM_RealSLDepn!H53*PTRM_NomSLDepn!H51","v":38.373754567382193},{"$f":"PTRM_RealSLDepn!I53*PTRM_NomSLDepn!I51","v":39.373235022036653},{"$f":"PTRM_RealSLDepn!J53*(PTRM_NomSLDepn!J51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":39.949511049709415},{"$f":"PTRM_RealSLDepn!K53*(PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":41.051550782247929},{"$f":"PTRM_RealSLDepn!L53*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":42.183991176526256},{"$f":"PTRM_RealSLDepn!M53*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":43.347670859507602},{"$f":"PTRM_RealSLDepn!N53*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":44.543451592361549},{"$f":"PTRM_RealSLDepn!O53*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":46.20248505526007},{"$f":"PTRM_RealSLDepn!P53*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":47.396520640399245},{"$f":"PTRM_RealSLDepn!Q53*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":48.621414327150781},{"$f":"PTRM_RealSLDepn!R53*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":49.877963597974123},{"$f":"PTRM_RealSLDepn!S53*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":51.166986545095384},{"$f":"PTRM_RealSLDepn!T53*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":54.140680031331073},{"$f":"PTRM_RealSLDepn!U53*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":55.521884150194666},{"$f":"PTRM_RealSLDepn!V53*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":56.938324708956344},{"$f":"PTRM_RealSLDepn!W53*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":58.390900638251885},{"$f":"PTRM_RealSLDepn!X53*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":59.880533801688998},{"$f":"PTRM_RealSLDepn!Y53*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":59.713130993806914},{"$f":"PTRM_RealSLDepn!Z53*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":61.18744903627983},{"$f":"PTRM_RealSLDepn!AA53*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":62.69816801191746},{"$f":"PTRM_RealSLDepn!AB53*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":64.246186660270624},{"$f":"PTRM_RealSLDepn!AC53*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":65.832425910782263},{"$f":"PTRM_RealSLDepn!AD53*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":68.701208793409137},{"$f":"PTRM_RealSLDepn!AE53*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":70.540816835427137},{"$f":"PTRM_RealSLDepn!AF53*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":72.429683948831084},{"$f":"PTRM_RealSLDepn!AG53*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":74.369129140745642},{"$f":"PTRM_RealSLDepn!AH53*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":76.360506737267826},{"$f":"PTRM_RealSLDepn!AI53*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0.56711320738762805},{"$f":"PTRM_RealSLDepn!AJ53*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0.58093623226388669},{"$f":"PTRM_RealSLDepn!AK53*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0.59509618460760771},{"$f":"PTRM_RealSLDepn!AL53*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0.60960127681219645},{"$f":"PTRM_RealSLDepn!AM53*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0.62445992144294027},{"$f":"PTRM_RealSLDepn!AN53*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-6.9141854953815919E-4},{"$f":"PTRM_RealSLDepn!AO53*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.0760972994117488E-4},{"$f":"PTRM_RealSLDepn!AP53*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.241800646538599E-4},{"$f":"PTRM_RealSLDepn!AQ53*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.4113843246003232E-4},{"$f":"PTRM_RealSLDepn!AR53*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.584939200609705E-4},{"$f":"PTRM_RealSLDepn!AS53*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.19064123388002E-5},{"$f":"PTRM_RealSLDepn!AT53*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.2203066304161956E-5},{"$f":"PTRM_RealSLDepn!AU53*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.250711154513728E-5},{"$f":"PTRM_RealSLDepn!AV53*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.2818732218897739E-5},{"$f":"PTRM_RealSLDepn!AW53*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.3138117070979025E-5},{"$f":"PTRM_RealSLDepn!AX53*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"PTRM_RealSLDepn!AY53*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"PTRM_RealSLDepn!AZ53*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"PTRM_RealSLDepn!BA53*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"PTRM_RealSLDepn!BB53*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F54*PTRM_NomSLDepn!F51","v":3.6175848558660144},{"$f":"PTRM_RealSLDepn!G54*PTRM_NomSLDepn!G51","v":3.711808248840061},{"$f":"PTRM_RealSLDepn!H54*PTRM_NomSLDepn!H51","v":3.8084857785205752},{"$f":"PTRM_RealSLDepn!I54*PTRM_NomSLDepn!I51","v":3.907681365201487},{"$f":"PTRM_RealSLDepn!J54*(PTRM_NomSLDepn!J51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":3.9764849920226379},{"$f":"PTRM_RealSLDepn!K54*(PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.08617956254189},{"$f":"PTRM_RealSLDepn!L54*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.1989001469466585},{"$f":"PTRM_RealSLDepn!M54*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3147302202894622},{"$f":"PTRM_RealSLDepn!N54*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.4337555603499927},{"$f":"PTRM_RealSLDepn!O54*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.5983538642906181},{"$f":"PTRM_RealSLDepn!P54*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7171915878558819},{"$f":"PTRM_RealSLDepn!Q54*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8391004984065251},{"$f":"PTRM_RealSLDepn!R54*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9641599662739182},{"$f":"PTRM_RealSLDepn!S54*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.0924514129994565},{"$f":"PTRM_RealSLDepn!T54*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.3847165844240923},{"$f":"PTRM_RealSLDepn!U54*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5220882007579775},{"$f":"PTRM_RealSLDepn!V54*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6629643582647011},{"$f":"PTRM_RealSLDepn!W54*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8074344626683878},{"$f":"PTRM_RealSLDepn!X54*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.9555902005576433},{"$f":"PTRM_RealSLDepn!Y54*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9421929049005158},{"$f":"PTRM_RealSLDepn!Z54*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0889057311373112},{"$f":"PTRM_RealSLDepn!AA54*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2392408991134065},{"$f":"PTRM_RealSLDepn!AB54*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3932878444971912},{"$f":"PTRM_RealSLDepn!AC54*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.5511382111249699},{"$f":"PTRM_RealSLDepn!AD54*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8306778466072151},{"$f":"PTRM_RealSLDepn!AE54*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0135824871476649},{"$f":"PTRM_RealSLDepn!AF54*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2013847539973153},{"$f":"PTRM_RealSLDepn!AG54*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3942157905945995},{"$f":"PTRM_RealSLDepn!AH54*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5922102519977184},{"$f":"PTRM_RealSLDepn!AI54*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2237757267296168},{"$f":"PTRM_RealSLDepn!AJ54*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AK54*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AL54*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AM54*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AN54*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":1.0998025899233196E-3},{"$f":"PTRM_RealSLDepn!AO54*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":1.1255570365650057E-3},{"$f":"PTRM_RealSLDepn!AP54*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":1.1519145837339101E-3},{"$f":"PTRM_RealSLDepn!AQ54*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":1.1788893544376444E-3},{"$f":"PTRM_RealSLDepn!AR54*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":1.2064958024070318E-3},{"$f":"PTRM_RealSLDepn!AS54*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.8938894734100026E-5},{"$f":"PTRM_RealSLDepn!AT54*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.9410766366172679E-5},{"$f":"PTRM_RealSLDepn!AU54*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.9894394905936151E-5},{"$f":"PTRM_RealSLDepn!AV54*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":2.0390073282375905E-5},{"$f":"PTRM_RealSLDepn!AW54*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":2.0898101722943341E-5},{"$f":"PTRM_RealSLDepn!AX54*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":1.044640570776347E-7},{"$f":"PTRM_RealSLDepn!AY54*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":1.0685346505783163E-7},{"$f":"PTRM_RealSLDepn!AZ54*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":1.0929752600341728E-7},{"$f":"PTRM_RealSLDepn!BA54*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":1.1179748999250746E-7},{"$f":"PTRM_RealSLDepn!BB54*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":1.1435463569627386E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G55*PTRM_NomSLDepn!G51","v":3.7795966391952063},{"$f":"PTRM_RealSLDepn!H55*PTRM_NomSLDepn!H51","v":3.8780397811275393},{"$f":"PTRM_RealSLDepn!I55*PTRM_NomSLDepn!I51","v":3.9790469670885416},{"$f":"PTRM_RealSLDepn!J55*(PTRM_NomSLDepn!J51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.0270303978364916},{"$f":"PTRM_RealSLDepn!K55*(PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.1381193044575015},{"$f":"PTRM_RealSLDepn!L55*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.2522726888586853},{"$f":"PTRM_RealSLDepn!M55*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3695750871503574},{"$f":"PTRM_RealSLDepn!N55*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.4901133674401521},{"$f":"PTRM_RealSLDepn!O55*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6563084223969824},{"$f":"PTRM_RealSLDepn!P55*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7766438966701834},{"$f":"PTRM_RealSLDepn!Q55*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.900089265103083},{"$f":"PTRM_RealSLDepn!R55*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.026724898357303},{"$f":"PTRM_RealSLDepn!S55*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.1566332441565592},{"$f":"PTRM_RealSLDepn!T55*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.4492805534446518},{"$f":"PTRM_RealSLDepn!U55*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5882992865101651},{"$f":"PTRM_RealSLDepn!V55*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.7308645809893566},{"$f":"PTRM_RealSLDepn!W55*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8770669146011869},{"$f":"PTRM_RealSLDepn!X55*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":6.0269990732771861},{"$f":"PTRM_RealSLDepn!Y55*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0161838290331824},{"$f":"PTRM_RealSLDepn!Z55*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.1647234922254759},{"$f":"PTRM_RealSLDepn!AA55*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3169306017871456},{"$f":"PTRM_RealSLDepn!AB55*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.4728957070205331},{"$f":"PTRM_RealSLDepn!AC55*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.6327115928915257},{"$f":"PTRM_RealSLDepn!AD55*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.9114365695895046},{"$f":"PTRM_RealSLDepn!AE55*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0965036814877438},{"$f":"PTRM_RealSLDepn!AF55*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2865263240577187},{"$f":"PTRM_RealSLDepn!AG55*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.481637191239412},{"$f":"PTRM_RealSLDepn!AH55*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.6819725301102659},{"$f":"PTRM_RealSLDepn!AI55*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.1783740367594451},{"$f":"PTRM_RealSLDepn!AJ55*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.3777167187580375},{"$f":"PTRM_RealSLDepn!AK55*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AL55*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AM55*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AN55*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.7334809432890022E-2},{"$f":"PTRM_RealSLDepn!AO55*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.7740744487665883E-2},{"$f":"PTRM_RealSLDepn!AP55*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.8156185459961852E-2},{"$f":"PTRM_RealSLDepn!AQ55*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.8581354953041283E-2},{"$f":"PTRM_RealSLDepn!AR55*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.901648078294289E-2},{"$f":"PTRM_RealSLDepn!AS55*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-2.9851005452539948E-4},{"$f":"PTRM_RealSLDepn!AT55*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.0594757548935402E-4},{"$f":"PTRM_RealSLDepn!AU55*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.1357040584992907E-4},{"$f":"PTRM_RealSLDepn!AV55*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.2138316267948556E-4},{"$f":"PTRM_RealSLDepn!AW55*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.2939057808695308E-4},{"$f":"PTRM_RealSLDepn!AX55*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.6465359680172668E-6},{"$f":"PTRM_RealSLDepn!AY55*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.6841972104744496E-6},{"$f":"PTRM_RealSLDepn!AZ55*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.7227198791081439E-6},{"$f":"PTRM_RealSLDepn!BA55*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.7621236773325022E-6},{"$f":"PTRM_RealSLDepn!BB55*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.8024287592381682E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H56*PTRM_NomSLDepn!H51","v":3.8210647453302169},{"$f":"PTRM_RealSLDepn!I56*PTRM_NomSLDepn!I51","v":3.9205879630080882},{"$f":"PTRM_RealSLDepn!J56*(PTRM_NomSLDepn!J51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":3.9811508332634271},{"$f":"PTRM_RealSLDepn!K56*(PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.0909741148056167},{"$f":"PTRM_RealSLDepn!L56*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.2038269608315044},{"$f":"PTRM_RealSLDepn!M56*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3197929443397456},{"$f":"PTRM_RealSLDepn!N56*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.4389579437580942},{"$f":"PTRM_RealSLDepn!O56*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.602812322406229},{"$f":"PTRM_RealSLDepn!P56*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7217652682942424},{"$f":"PTRM_RealSLDepn!Q56*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8437923789198782},{"$f":"PTRM_RealSLDepn!R56*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9689731015701586},{"$f":"PTRM_RealSLDepn!S56*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.097388936730928},{"$f":"PTRM_RealSLDepn!T56*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.3837731941681204},{"$f":"PTRM_RealSLDepn!U56*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5211207433032472},{"$f":"PTRM_RealSLDepn!V56*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6619722196234683},{"$f":"PTRM_RealSLDepn!W56*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8064170131892228},{"$f":"PTRM_RealSLDepn!X56*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.954546794525835},{"$f":"PTRM_RealSLDepn!Y56*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9461544012074024},{"$f":"PTRM_RealSLDepn!Z56*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0929650368436254},{"$f":"PTRM_RealSLDepn!AA56*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2434004291345921},{"$f":"PTRM_RealSLDepn!AB56*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.397550073372992},{"$f":"PTRM_RealSLDepn!AC56*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.5555056744915463},{"$f":"PTRM_RealSLDepn!AD56*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8278021733233025},{"$f":"PTRM_RealSLDepn!AE56*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0106298121371138},{"$f":"PTRM_RealSLDepn!AF56*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1983530153896282},{"$f":"PTRM_RealSLDepn!AG56*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3911028713086955},{"$f":"PTRM_RealSLDepn!AH56*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5890139782635746},{"$f":"PTRM_RealSLDepn!AI56*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0324402703976396},{"$f":"PTRM_RealSLDepn!AJ56*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2282259093642107},{"$f":"PTRM_RealSLDepn!AK56*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4287836991511007},{"$f":"PTRM_RealSLDepn!AL56*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AM56*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AN56*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":3.362942119341324E-3},{"$f":"PTRM_RealSLDepn!AO56*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":3.4416932644697356E-3},{"$f":"PTRM_RealSLDepn!AP56*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":3.5222885516139621E-3},{"$f":"PTRM_RealSLDepn!AQ56*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":3.6047711656669876E-3},{"$f":"PTRM_RealSLDepn!AR56*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":3.6891853027969336E-3},{"$f":"PTRM_RealSLDepn!AS56*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":5.791076269380047E-5},{"$f":"PTRM_RealSLDepn!AT56*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":5.9353637079584656E-5},{"$f":"PTRM_RealSLDepn!AU56*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":6.0832461371678299E-5},{"$f":"PTRM_RealSLDepn!AV56*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":6.2348131279213432E-5},{"$f":"PTRM_RealSLDepn!AW56*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":6.3901564828343951E-5},{"$f":"PTRM_RealSLDepn!AX56*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":3.1942694145514544E-7},{"$f":"PTRM_RealSLDepn!AY56*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":3.2673319878761345E-7},{"$f":"PTRM_RealSLDepn!AZ56*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":3.3420657225613771E-7},{"$f":"PTRM_RealSLDepn!BA56*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":3.4185088431066213E-7},{"$f":"PTRM_RealSLDepn!BB56*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":3.4967004483208661E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I57*PTRM_NomSLDepn!I51","v":3.921294266282592},{"$f":"PTRM_RealSLDepn!J57*(PTRM_NomSLDepn!J51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":3.9817664638717196},{"$f":"PTRM_RealSLDepn!K57*(PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.0916067280846127},{"$f":"PTRM_RealSLDepn!L57*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.2044770252619772},{"$f":"PTRM_RealSLDepn!M57*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3204609413258943},{"$f":"PTRM_RealSLDepn!N57*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.4396443679840409},{"$f":"PTRM_RealSLDepn!O57*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6031140581774102},{"$f":"PTRM_RealSLDepn!P57*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7220748019846841},{"$f":"PTRM_RealSLDepn!Q57*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8441099120553881},{"$f":"PTRM_RealSLDepn!R57*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9692988408846821},{"$f":"PTRM_RealSLDepn!S57*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.0977230943011476},{"$f":"PTRM_RealSLDepn!T57*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.3815304659082344},{"$f":"PTRM_RealSLDepn!U57*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5188207999232644},{"$f":"PTRM_RealSLDepn!V57*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6596136014860257},{"$f":"PTRM_RealSLDepn!W57*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8039982234195726},{"$f":"PTRM_RealSLDepn!X57*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.9520662980618741},{"$f":"PTRM_RealSLDepn!Y57*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9456418716219952},{"$f":"PTRM_RealSLDepn!Z57*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0924398528955592},{"$f":"PTRM_RealSLDepn!AA57*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2428622783874763},{"$f":"PTRM_RealSLDepn!AB57*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3969986356763755},{"$f":"PTRM_RealSLDepn!AC57*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.5549406217904593},{"$f":"PTRM_RealSLDepn!AD57*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8247373641092963},{"$f":"PTRM_RealSLDepn!AE57*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0074829367153022},{"$f":"PTRM_RealSLDepn!AF57*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1951218762782112},{"$f":"PTRM_RealSLDepn!AG57*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3877852121840428},{"$f":"PTRM_RealSLDepn!AH57*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.58560748238461},{"$f":"PTRM_RealSLDepn!AI57*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0053611120770398},{"$f":"PTRM_RealSLDepn!AJ57*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2004867137279263},{"$f":"PTRM_RealSLDepn!AK57*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4003683782080287},{"$f":"PTRM_RealSLDepn!AL57*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.6051220315334369},{"$f":"PTRM_RealSLDepn!AM57*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"PTRM_RealSLDepn!AN57*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":2.4702314645947229E-2},{"$f":"PTRM_RealSLDepn!AO57*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":2.5280777044839692E-2},{"$f":"PTRM_RealSLDepn!AP57*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":2.5872785492016624E-2},{"$f":"PTRM_RealSLDepn!AQ57*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":2.647865719984047E-2},{"$f":"PTRM_RealSLDepn!AR57*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":2.7098716808942068E-2},{"$f":"PTRM_RealSLDepn!AS57*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.2538046468941975E-4},{"$f":"PTRM_RealSLDepn!AT57*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.3597902268042061E-4},{"$f":"PTRM_RealSLDepn!AU57*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.4684164881938083E-4},{"$f":"PTRM_RealSLDepn!AV57*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.579749224906681E-4},{"$f":"PTRM_RealSLDepn!AW57*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.693855870071625E-4},{"$f":"PTRM_RealSLDepn!AX57*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.3463338155111453E-6},{"$f":"PTRM_RealSLDepn!AY57*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.4000015448701705E-6},{"$f":"PTRM_RealSLDepn!AZ57*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.4548968170261803E-6},{"$f":"PTRM_RealSLDepn!BA57*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.5110477095844052E-6},{"$f":"PTRM_RealSLDepn!BB57*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.5684829423695662E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J58*(PTRM_NomSLDepn!J51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":3.9814362066594673},{"$f":"PTRM_RealSLDepn!K58*(PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.0912673604587342},{"$f":"PTRM_RealSLDepn!L58*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.2041282959043071},{"$f":"PTRM_RealSLDepn!M58*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3201025919854512},{"$f":"PTRM_RealSLDepn!N58*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.4392761332857829},{"$f":"PTRM_RealSLDepn!O58*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6023550720078035},{"$f":"PTRM_RealSLDepn!P58*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7212962009286912},{"$f":"PTRM_RealSLDepn!Q58*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8433111891949867},{"$f":"PTRM_RealSLDepn!R58*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9684794762012956},{"$f":"PTRM_RealSLDepn!S58*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.096882554337081},{"$f":"PTRM_RealSLDepn!T58*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.3783074217620346},{"$f":"PTRM_RealSLDepn!U58*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5155155314339757},{"$f":"PTRM_RealSLDepn!V58*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6562240109961861},{"$f":"PTRM_RealSLDepn!W58*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8005221597575636},{"$f":"PTRM_RealSLDepn!X58*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.948501555176688},{"$f":"PTRM_RealSLDepn!Y58*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9437824981117746},{"$f":"PTRM_RealSLDepn!Z58*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0905345714272707},{"$f":"PTRM_RealSLDepn!AA58*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2409099554929908},{"$f":"PTRM_RealSLDepn!AB58*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3949981099022173},{"$f":"PTRM_RealSLDepn!AC58*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.5528907030068542},{"$f":"PTRM_RealSLDepn!AD58*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8206226629327364},{"$f":"PTRM_RealSLDepn!AE58*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0032580564384332},{"$f":"PTRM_RealSLDepn!AF58*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1907838666420432},{"$f":"PTRM_RealSLDepn!AG58*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3833310439306787},{"$f":"PTRM_RealSLDepn!AH58*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5810340451419043},{"$f":"PTRM_RealSLDepn!AI58*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":7.9864589202577143},{"$f":"PTRM_RealSLDepn!AJ58*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.1811237929671297},{"$f":"PTRM_RealSLDepn!AK58*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.3805334985299176},{"$f":"PTRM_RealSLDepn!AL58*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.5848036892386244},{"$f":"PTRM_RealSLDepn!AM58*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.7940528363371016},{"$f":"PTRM_RealSLDepn!AN58*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-9.7370080094340405E-3},{"$f":"PTRM_RealSLDepn!AO58*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-9.9650227963842333E-3},{"$f":"PTRM_RealSLDepn!AP58*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.0198377082184334E-2},{"$f":"PTRM_RealSLDepn!AQ58*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.0437195903672305E-2},{"$f":"PTRM_RealSLDepn!AR58*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.0681607225715737E-2},{"$f":"PTRM_RealSLDepn!AS58*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.6767388202697258E-4},{"$f":"PTRM_RealSLDepn!AT58*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.718515570961289E-4},{"$f":"PTRM_RealSLDepn!AU58*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.7613332094030767E-4},{"$f":"PTRM_RealSLDepn!AV58*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.8052176698118641E-4},{"$f":"PTRM_RealSLDepn!AW58*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.8501955325678552E-4},{"$f":"PTRM_RealSLDepn!AX58*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.2486357986648447E-7},{"$f":"PTRM_RealSLDepn!AY58*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.4601799871778545E-7},{"$f":"PTRM_RealSLDepn!AZ58*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.6765628291601752E-7},{"$f":"PTRM_RealSLDepn!BA58*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.8978949992068475E-7},{"$f":"PTRM_RealSLDepn!BB58*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.0124289703374618E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K59*((PTRM_NomSLDepn!K51/PTRM_NomSLDepn!I51)*Outcomes!I81)","v":4.1416693268721758},{"$f":"PTRM_RealSLDepn!L59*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.2559206415270605},{"$f":"PTRM_RealSLDepn!M59*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3733236715580794},{"$f":"PTRM_RealSLDepn!N59*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.493965359595542},{"$f":"PTRM_RealSLDepn!O59*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6367513493319423},{"$f":"PTRM_RealSLDepn!P59*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7565813996836193},{"$f":"PTRM_RealSLDepn!Q59*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8795082822536893},{"$f":"PTRM_RealSLDepn!R59*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.0056120301370255},{"$f":"PTRM_RealSLDepn!S59*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.1349747447666783},{"$f":"PTRM_RealSLDepn!T59*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.4163738224181222},{"$f":"PTRM_RealSLDepn!U59*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5545530589644594},{"$f":"PTRM_RealSLDepn!V59*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6962574401995738},{"$f":"PTRM_RealSLDepn!W59*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8415768974719615},{"$f":"PTRM_RealSLDepn!X59*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.9906036564040157},{"$f":"PTRM_RealSLDepn!Y59*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9873505680741248},{"$f":"PTRM_RealSLDepn!Z59*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.135178337648588},{"$f":"PTRM_RealSLDepn!AA59*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2866559769290067},{"$f":"PTRM_RealSLDepn!AB59*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.4418736012496582},{"$f":"PTRM_RealSLDepn!AC59*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.6009235508936897},{"$f":"PTRM_RealSLDepn!AD59*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8689857807076642},{"$f":"PTRM_RealSLDepn!AE59*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0529161904431845},{"$f":"PTRM_RealSLDepn!AF59*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2417716934465437},{"$f":"PTRM_RealSLDepn!AG59*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4356841686372395},{"$f":"PTRM_RealSLDepn!AH59*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.6347890262484679},{"$f":"PTRM_RealSLDepn!AI59*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0336383300485661},{"$f":"PTRM_RealSLDepn!AJ59*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.22945317095955},{"$f":"PTRM_RealSLDepn!AK59*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4300408744697339},{"$f":"PTRM_RealSLDepn!AL59*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.635517776078947},{"$f":"PTRM_RealSLDepn!AM59*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.8460030468910631},{"$f":"PTRM_RealSLDepn!AN59*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.0572621951760688},{"$f":"PTRM_RealSLDepn!AO59*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AP59*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AQ59*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AR59*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AS59*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.1275473704366426E-2},{"$f":"PTRM_RealSLDepn!AT59*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.1556407531496888E-2},{"$f":"PTRM_RealSLDepn!AU59*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.1844340959468564E-2},{"$f":"PTRM_RealSLDepn!AV59*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.21394483866885E-2},{"$f":"PTRM_RealSLDepn!AW59*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":1.2441908556783563E-2},{"$f":"PTRM_RealSLDepn!AX59*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.2193794578174069E-5},{"$f":"PTRM_RealSLDepn!AY59*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.3616354195721535E-5},{"$f":"PTRM_RealSLDepn!AZ59*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.5071452041225714E-5},{"$f":"PTRM_RealSLDepn!BA59*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.6559832362073863E-5},{"$f":"PTRM_RealSLDepn!BB59*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.8082256428835051E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L60*(PTRM_NomSLDepn!L51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.234418427014643},{"$f":"PTRM_RealSLDepn!M60*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.3512283009817301},{"$f":"PTRM_RealSLDepn!N60*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.4712604702631298},{"$f":"PTRM_RealSLDepn!O60*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6208441843499148},{"$f":"PTRM_RealSLDepn!P60*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7402631373109525},{"$f":"PTRM_RealSLDepn!Q60*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8627682982801756},{"$f":"PTRM_RealSLDepn!R60*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9884394257852991},{"$f":"PTRM_RealSLDepn!S60*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.1173583395964242},{"$f":"PTRM_RealSLDepn!T60*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.3958631664336938},{"$f":"PTRM_RealSLDepn!U60*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5335191475922167},{"$f":"PTRM_RealSLDepn!V60*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6746869244661298},{"$f":"PTRM_RealSLDepn!W60*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8194560878530375},{"$f":"PTRM_RealSLDepn!X60*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.9679185141365076},{"$f":"PTRM_RealSLDepn!Y60*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9659957074933434},{"$f":"PTRM_RealSLDepn!Z60*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.1132962252602931},{"$f":"PTRM_RealSLDepn!AA60*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2642335948786689},{"$f":"PTRM_RealSLDepn!AB60*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.4188976102717401},{"$f":"PTRM_RealSLDepn!AC60*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.5773802823759953},{"$f":"PTRM_RealSLDepn!AD60*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8431310993330392},{"$f":"PTRM_RealSLDepn!AE60*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0263691998557229},{"$f":"PTRM_RealSLDepn!AF60*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2145138557250412},{"$f":"PTRM_RealSLDepn!AG60*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4076964494717101},{"$f":"PTRM_RealSLDepn!AH60*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.60605188164838},{"$f":"PTRM_RealSLDepn!AI60*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":7.9966751026486085},{"$f":"PTRM_RealSLDepn!AJ60*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.1915889883266679},{"$f":"PTRM_RealSLDepn!AK60*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.391253776391336},{"$f":"PTRM_RealSLDepn!AL60*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.5957852670761845},{"$f":"PTRM_RealSLDepn!AM60*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.8053020831720534},{"$f":"PTRM_RealSLDepn!AN60*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.0399628747695111},{"$f":"PTRM_RealSLDepn!AO60*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.2516547216829697},{"$f":"PTRM_RealSLDepn!AP60*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AQ60*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AR60*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AS60*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":3.9680218264663801E-2},{"$f":"PTRM_RealSLDepn!AT60*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.0668869905450045E-2},{"$f":"PTRM_RealSLDepn!AU60*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.1682154275328405E-2},{"$f":"PTRM_RealSLDepn!AV60*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.2720685110540738E-2},{"$f":"PTRM_RealSLDepn!AW60*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":4.3785091438861286E-2},{"$f":"PTRM_RealSLDepn!AX60*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.188700367075455E-4},{"$f":"PTRM_RealSLDepn!AY60*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.2387625441500398E-4},{"$f":"PTRM_RealSLDepn!AZ60*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.2899697941688917E-4},{"$f":"PTRM_RealSLDepn!BA60*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.3423483084030342E-4},{"$f":"PTRM_RealSLDepn!BB60*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":2.3959248771968306E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M61*(PTRM_NomSLDepn!M51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.401538037842883},{"$f":"PTRM_RealSLDepn!N61*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.522958042106433},{"$f":"PTRM_RealSLDepn!O61*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6626839175445687},{"$f":"PTRM_RealSLDepn!P61*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7831841571560414},{"$f":"PTRM_RealSLDepn!Q61*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9067985490461599},{"$f":"PTRM_RealSLDepn!R61*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.0336075739213992},{"$f":"PTRM_RealSLDepn!S61*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.1636937923942723},{"$f":"PTRM_RealSLDepn!T61*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.4429432768013735},{"$f":"PTRM_RealSLDepn!U61*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.5818003371173566},{"$f":"PTRM_RealSLDepn!V61*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.7241998343501068},{"$f":"PTRM_RealSLDepn!W61*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8702321409969267},{"$f":"PTRM_RealSLDepn!X61*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":6.0199899350833377},{"$f":"PTRM_RealSLDepn!Y61*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0192320959263288},{"$f":"PTRM_RealSLDepn!Z61*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.1678470208710063},{"$f":"PTRM_RealSLDepn!AA61*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3201312503987799},{"$f":"PTRM_RealSLDepn!AB61*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.476175379691318},{"$f":"PTRM_RealSLDepn!AC61*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.636072240726592},{"$f":"PTRM_RealSLDepn!AD61*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.9030373857341232},{"$f":"PTRM_RealSLDepn!AE61*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0878795932029055},{"$f":"PTRM_RealSLDepn!AF61*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2776713090913487},{"$f":"PTRM_RealSLDepn!AG61*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4725450660819623},{"$f":"PTRM_RealSLDepn!AH61*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.6726369456767385},{"$f":"PTRM_RealSLDepn!AI61*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.061591997578395},{"$f":"PTRM_RealSLDepn!AJ61*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.258088191412595},{"$f":"PTRM_RealSLDepn!AK61*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4593738553915134},{"$f":"PTRM_RealSLDepn!AL61*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.665565729813375},{"$f":"PTRM_RealSLDepn!AM61*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.8767834004471524},{"$f":"PTRM_RealSLDepn!AN61*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.1215396729179581},{"$f":"PTRM_RealSLDepn!AO61*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.3351418311130612},{"$f":"PTRM_RealSLDepn!AP61*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.5537459827897102},{"$f":"PTRM_RealSLDepn!AQ61*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AR61*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AS61*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11129421180709073},{"$f":"PTRM_RealSLDepn!AT61*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11406716039268554},{"$f":"PTRM_RealSLDepn!AU61*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11690919832024613},{"$f":"PTRM_RealSLDepn!AV61*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11982204698381425},{"$f":"PTRM_RealSLDepn!AW61*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.1228074706667885},{"$f":"PTRM_RealSLDepn!AX61*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.1388191115993378E-4},{"$f":"PTRM_RealSLDepn!AY61*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.2792324153191053E-4},{"$f":"PTRM_RealSLDepn!AZ61*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.4228573946890368E-4},{"$f":"PTRM_RealSLDepn!BA61*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.5697675104155564E-4},{"$f":"PTRM_RealSLDepn!BB61*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":6.7200379034729413E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N62*(PTRM_NomSLDepn!N51/PTRM_NomSLDepn!I51)*Outcomes!I81","v":4.433815733633713},{"$f":"PTRM_RealSLDepn!O62*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.5843533042977631},{"$f":"PTRM_RealSLDepn!P62*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7028292038870347},{"$f":"PTRM_RealSLDepn!Q62*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.8243669396507434},{"$f":"PTRM_RealSLDepn!R62*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9490456402622405},{"$f":"PTRM_RealSLDepn!S62*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.0769464793596004},{"$f":"PTRM_RealSLDepn!T62*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.3499030947207737},{"$f":"PTRM_RealSLDepn!U62*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.4863865704671664},{"$f":"PTRM_RealSLDepn!V62*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.6263519296835982},{"$f":"PTRM_RealSLDepn!W62*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.7698880000646504},{"$f":"PTRM_RealSLDepn!X62*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.9170858754230498},{"$f":"PTRM_RealSLDepn!Y62*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.9173802667608673},{"$f":"PTRM_RealSLDepn!Z62*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0634804686136823},{"$f":"PTRM_RealSLDepn!AA62*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.2131878865011556},{"$f":"PTRM_RealSLDepn!AB62*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3665915826378212},{"$f":"PTRM_RealSLDepn!AC62*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.5237828181855377},{"$f":"PTRM_RealSLDepn!AD62*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.7852556550314942},{"$f":"PTRM_RealSLDepn!AE62*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.9669440283420618},{"$f":"PTRM_RealSLDepn!AF62*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1534974600490271},{"$f":"PTRM_RealSLDepn!AG62*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3450462215218266},{"$f":"PTRM_RealSLDepn!AH62*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5417240723983268},{"$f":"PTRM_RealSLDepn!AI62*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":7.9201530171903141},{"$f":"PTRM_RealSLDepn!AJ62*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.1132017255508764},{"$f":"PTRM_RealSLDepn!AK62*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.3109558737834668},{"$f":"PTRM_RealSLDepn!AL62*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.5135301540016926},{"$f":"PTRM_RealSLDepn!AM62*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.7210420538666966},{"$f":"PTRM_RealSLDepn!AN62*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":8.9655275312269609},{"$f":"PTRM_RealSLDepn!AO62*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.1754763006998985},{"$f":"PTRM_RealSLDepn!AP62*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.3903415110235979},{"$f":"PTRM_RealSLDepn!AQ62*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.6102382921447695},{"$f":"PTRM_RealSLDepn!AR62*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"PTRM_RealSLDepn!AS62*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.12730414289522848},{"$f":"PTRM_RealSLDepn!AT62*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.13047598658098603},{"$f":"PTRM_RealSLDepn!AU62*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.1337268582711594},{"$f":"PTRM_RealSLDepn!AV62*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.13705872698632493},{"$f":"PTRM_RealSLDepn!AW62*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.14047361080614942},{"$f":"PTRM_RealSLDepn!AX62*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":7.0219025113864666E-4},{"$f":"PTRM_RealSLDepn!AY62*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":7.1825145952575994E-4},{"$f":"PTRM_RealSLDepn!AZ62*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":7.3468003617871826E-4},{"$f":"PTRM_RealSLDepn!BA62*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":7.5148438391750279E-4},{"$f":"PTRM_RealSLDepn!BB62*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":7.6867309775992439E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O63*(PTRM_NomSLDepn!O51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.5405485135931078},{"$f":"PTRM_RealSLDepn!P63*(PTRM_NomSLDepn!P51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.6578923424974734},{"$f":"PTRM_RealSLDepn!Q63*(PTRM_NomSLDepn!Q51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.7782687508667907},{"$f":"PTRM_RealSLDepn!R63*(PTRM_NomSLDepn!R51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":4.9017561112775887},{"$f":"PTRM_RealSLDepn!S63*(PTRM_NomSLDepn!S51/PTRM_NomSLDepn!N51)*Outcomes!N81","v":5.0284348217309027},{"$f":"PTRM_RealSLDepn!T63*(PTRM_NomSLDepn!T51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.2973238432559722},{"$f":"PTRM_RealSLDepn!U63*(PTRM_NomSLDepn!U51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.4324659490999565},{"$f":"PTRM_RealSLDepn!V63*(PTRM_NomSLDepn!V51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.571055718200399},{"$f":"PTRM_RealSLDepn!W63*(PTRM_NomSLDepn!W51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.7131811052465915},{"$f":"PTRM_RealSLDepn!X63*(PTRM_NomSLDepn!X51/PTRM_NomSLDepn!S51)*Outcomes!S81","v":5.8589323087743939},{"$f":"PTRM_RealSLDepn!Y63*(PTRM_NomSLDepn!Y51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":5.8601499627152682},{"$f":"PTRM_RealSLDepn!Z63*(PTRM_NomSLDepn!Z51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.0048371475578151},{"$f":"PTRM_RealSLDepn!AA63*(PTRM_NomSLDepn!AA51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.1530966610252014},{"$f":"PTRM_RealSLDepn!AB63*(PTRM_NomSLDepn!AB51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.3050167039613214},{"$f":"PTRM_RealSLDepn!AC63*(PTRM_NomSLDepn!AC51/PTRM_NomSLDepn!X51)*Outcomes!X81","v":6.4606876548901448},{"$f":"PTRM_RealSLDepn!AD63*(PTRM_NomSLDepn!AD51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.7187948368304875},{"$f":"PTRM_RealSLDepn!AE63*(PTRM_NomSLDepn!AE51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8987035929001213},{"$f":"PTRM_RealSLDepn!AF63*(PTRM_NomSLDepn!AF51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0834297546647589},{"$f":"PTRM_RealSLDepn!AG63*(PTRM_NomSLDepn!AG51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2731023175003813},{"$f":"PTRM_RealSLDepn!AH63*(PTRM_NomSLDepn!AH51/PTRM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4678537308842028},{"$f":"PTRM_RealSLDepn!AI63*(PTRM_NomSLDepn!AI51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":7.8394947756071032},{"$f":"PTRM_RealSLDepn!AJ63*(PTRM_NomSLDepn!AJ51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0305774904669747},{"$f":"PTRM_RealSLDepn!AK63*(PTRM_NomSLDepn!AK51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2263177253537485},{"$f":"PTRM_RealSLDepn!AL63*(PTRM_NomSLDepn!AL51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.426829004365187},{"$f":"PTRM_RealSLDepn!AM63*(PTRM_NomSLDepn!AM51/PTRM_NomSLDepn!AH51)*Outcomes!AH81","v":8.63222761867695},{"$f":"PTRM_RealSLDepn!AN63*(PTRM_NomSLDepn!AN51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":8.8766127320680859},{"$f":"PTRM_RealSLDepn!AO63*(PTRM_NomSLDepn!AO51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.0844793538250848},{"$f":"PTRM_RealSLDepn!AP63*(PTRM_NomSLDepn!AP51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.2972136580804445},{"$f":"PTRM_RealSLDepn!AQ63*(PTRM_NomSLDepn!AQ51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.514929632990162},{"$f":"PTRM_RealSLDepn!AR63*(PTRM_NomSLDepn!AR51/PTRM_NomSLDepn!AM51)*Outcomes!AM81","v":9.7377439360091422},{"$f":"PTRM_RealSLDepn!AS63*(PTRM_NomSLDepn!AS51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.15285764524316175},{"$f":"PTRM_RealSLDepn!AT63*(PTRM_NomSLDepn!AT51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.1566661666774038},{"$f":"PTRM_RealSLDepn!AU63*(PTRM_NomSLDepn!AU51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.16056957924706794},{"$f":"PTRM_RealSLDepn!AV63*(PTRM_NomSLDepn!AV51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.16457024721023641},{"$f":"PTRM_RealSLDepn!AW63*(PTRM_NomSLDepn!AW51/PTRM_NomSLDepn!AR51)*Outcomes!AR81","v":0.16867059373161347},{"$f":"PTRM_RealSLDepn!AX63*(PTRM_NomSLDepn!AX51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":8.4313947575215774E-4},{"$f":"PTRM_RealSLDepn!AY63*(PTRM_NomSLDepn!AY51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":8.6242461791626176E-4},{"$f":"PTRM_RealSLDepn!AZ63*(PTRM_NomSLDepn!AZ51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":8.8215086943295299E-4},{"$f":"PTRM_RealSLDepn!BA63*(PTRM_NomSLDepn!BA51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":9.0232831980322078E-4},{"$f":"PTRM_RealSLDepn!BB63*(PTRM_NomSLDepn!BB51/PTRM_NomSLDepn!AW51)*Outcomes!AW81","v":9.2296728930536462E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":35.524982825339258},40.067849202029997,44.891050580687207,49.881344872360529,55.101845583617362,59.897379943363163,65.691367179468472,71.737935362871099,78.118422654981202,84.707198570778445,92.310610063656412,94.696242636668046,97.143528390928211,99.654060662645037,102.22947396546843,108.02069545466813,110.77645377536444,113.60251532721588,116.500673643521,119.47276801310954,119.25719509965172,122.20165692076046,125.21881754556591,128.31047190855179,131.47845926115957,137.03569016760801,140.70508641409737,144.47273785817274,148.34127547321617,152.31340068202203,80.845076496682083,74.391398933797859,67.622723865886456,60.636754928919643,53.299870960833957,45.06230682952193,36.848186857652891,28.242769397914316,19.126670553565702,9.739281751994568,0.44243583168773731,0.45345933231525881,0.46475748874003209,0.4763371441427775,0.48820531220533997,2.4404742946026181E-3,2.4962953005841812E-3,2.5533931012919515E-3,2.6117969008712908E-3,2.6715365714544237E-3]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E64-'OLD-PTRM_SLDepn'!E64","v":0},{"$f":"F64-'OLD-PTRM_SLDepn'!F64","v":0},{"$f":"G64-'OLD-PTRM_SLDepn'!G64","v":0},{"$f":"H64-'OLD-PTRM_SLDepn'!H64","v":0},{"$f":"I64-'OLD-PTRM_SLDepn'!I64","v":0},{"$f":"J64-'OLD-PTRM_SLDepn'!J64","v":0},{"$f":"K64-'OLD-PTRM_SLDepn'!K64","v":0},{"$f":"L64-'OLD-PTRM_SLDepn'!L64","v":0},{"$f":"M64-'OLD-PTRM_SLDepn'!M64","v":0},{"$f":"N64-'OLD-PTRM_SLDepn'!N64","v":0},{"$f":"O64-'OLD-PTRM_SLDepn'!O64","v":0},{"$f":"P64-'OLD-PTRM_SLDepn'!P64","v":0},{"$f":"Q64-'OLD-PTRM_SLDepn'!Q64","v":0},{"$f":"R64-'OLD-PTRM_SLDepn'!R64","v":0},{"$f":"S64-'OLD-PTRM_SLDepn'!S64","v":0},{"$f":"T64-'OLD-PTRM_SLDepn'!T64","v":0},{"$f":"U64-'OLD-PTRM_SLDepn'!U64","v":0},{"$f":"V64-'OLD-PTRM_SLDepn'!V64","v":0},{"$f":"W64-'OLD-PTRM_SLDepn'!W64","v":0},{"$f":"X64-'OLD-PTRM_SLDepn'!X64","v":0},{"$f":"Y64-'OLD-PTRM_SLDepn'!Y64","v":0},{"$f":"Z64-'OLD-PTRM_SLDepn'!Z64","v":0},{"$f":"AA64-'OLD-PTRM_SLDepn'!AA64","v":0},{"$f":"AB64-'OLD-PTRM_SLDepn'!AB64","v":0},{"$f":"AC64-'OLD-PTRM_SLDepn'!AC64","v":0},{"$f":"AD64-'OLD-PTRM_SLDepn'!AD64","v":0},{"$f":"AE64-'OLD-PTRM_SLDepn'!AE64","v":0},{"$f":"AF64-'OLD-PTRM_SLDepn'!AF64","v":0},{"$f":"AG64-'OLD-PTRM_SLDepn'!AG64","v":0},{"$f":"AH64-'OLD-PTRM_SLDepn'!AH64","v":0},{"$f":"AI64-'OLD-PTRM_SLDepn'!AI64","v":0},{"$f":"AJ64-'OLD-PTRM_SLDepn'!AJ64","v":0},{"$f":"AK64-'OLD-PTRM_SLDepn'!AK64","v":0},{"$f":"AL64-'OLD-PTRM_SLDepn'!AL64","v":0},{"$f":"AM64-'OLD-PTRM_SLDepn'!AM64","v":0},{"$f":"AN64-'OLD-PTRM_SLDepn'!AN64","v":0},{"$f":"AO64-'OLD-PTRM_SLDepn'!AO64","v":0},{"$f":"AP64-'OLD-PTRM_SLDepn'!AP64","v":0},{"$f":"AQ64-'OLD-PTRM_SLDepn'!AQ64","v":0},{"$f":"AR64-'OLD-PTRM_SLDepn'!AR64","v":0},{"$f":"AS64-'OLD-PTRM_SLDepn'!AS64","v":0},{"$f":"AT64-'OLD-PTRM_SLDepn'!AT64","v":0},{"$f":"AU64-'OLD-PTRM_SLDepn'!AU64","v":0},{"$f":"AV64-'OLD-PTRM_SLDepn'!AV64","v":0},{"$f":"AW64-'OLD-PTRM_SLDepn'!AW64","v":0},{"$f":"AX64-'OLD-PTRM_SLDepn'!AX64","v":0},{"$f":"AY64-'OLD-PTRM_SLDepn'!AY64","v":0},{"$f":"AZ64-'OLD-PTRM_SLDepn'!AZ64","v":0},{"$f":"BA64-'OLD-PTRM_SLDepn'!BA64","v":0},{"$f":"BB64-'OLD-PTRM_SLDepn'!BB64","v":0}]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,2.3267609057876126,2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E71*PTRM_NomSLDepn!E69","v":35.524982825339258},{"$f":"PTRM_RealSLDepn!F71*PTRM_NomSLDepn!F69","v":36.450264346163983},{"$f":"PTRM_RealSLDepn!G71*PTRM_NomSLDepn!G69","v":37.399645692651937},{"$f":"PTRM_RealSLDepn!H71*PTRM_NomSLDepn!H69","v":38.373754567382193},{"$f":"PTRM_RealSLDepn!I71*PTRM_NomSLDepn!I69","v":39.373235022036653},{"$f":"PTRM_RealSLDepn!J71*(PTRM_NomSLDepn!J69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":39.949511049709415},{"$f":"PTRM_RealSLDepn!K71*(PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":41.051550782247929},{"$f":"PTRM_RealSLDepn!L71*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":42.183991176526256},{"$f":"PTRM_RealSLDepn!M71*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":43.347670859507602},{"$f":"PTRM_RealSLDepn!N71*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":44.543451592361549},{"$f":"PTRM_RealSLDepn!O71*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":46.20248505526007},{"$f":"PTRM_RealSLDepn!P71*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":47.396520640399245},{"$f":"PTRM_RealSLDepn!Q71*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":48.621414327150781},{"$f":"PTRM_RealSLDepn!R71*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":49.877963597974123},{"$f":"PTRM_RealSLDepn!S71*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":51.166986545095384},{"$f":"PTRM_RealSLDepn!T71*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":54.140680031331073},{"$f":"PTRM_RealSLDepn!U71*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":55.521884150194666},{"$f":"PTRM_RealSLDepn!V71*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":56.938324708956344},{"$f":"PTRM_RealSLDepn!W71*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":58.390900638251885},{"$f":"PTRM_RealSLDepn!X71*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":59.880533801688998},{"$f":"PTRM_RealSLDepn!Y71*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":59.713130993806914},{"$f":"PTRM_RealSLDepn!Z71*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":61.18744903627983},{"$f":"PTRM_RealSLDepn!AA71*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":62.69816801191746},{"$f":"PTRM_RealSLDepn!AB71*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":64.246186660270624},{"$f":"PTRM_RealSLDepn!AC71*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":65.832425910782263},{"$f":"PTRM_RealSLDepn!AD71*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":68.701208793409137},{"$f":"PTRM_RealSLDepn!AE71*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":70.540816835427137},{"$f":"PTRM_RealSLDepn!AF71*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":72.429683948831084},{"$f":"PTRM_RealSLDepn!AG71*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":74.369129140745642},{"$f":"PTRM_RealSLDepn!AH71*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":76.360506737267826},{"$f":"PTRM_RealSLDepn!AI71*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0.56711320738762805},{"$f":"PTRM_RealSLDepn!AJ71*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0.58093623226388669},{"$f":"PTRM_RealSLDepn!AK71*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0.59509618460760771},{"$f":"PTRM_RealSLDepn!AL71*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0.60960127681219645},{"$f":"PTRM_RealSLDepn!AM71*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0.62445992144294027},{"$f":"PTRM_RealSLDepn!AN71*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-6.9141854953815919E-4},{"$f":"PTRM_RealSLDepn!AO71*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.0760972994117488E-4},{"$f":"PTRM_RealSLDepn!AP71*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.241800646538599E-4},{"$f":"PTRM_RealSLDepn!AQ71*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.4113843246003232E-4},{"$f":"PTRM_RealSLDepn!AR71*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.584939200609705E-4},{"$f":"PTRM_RealSLDepn!AS71*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.19064123388002E-5},{"$f":"PTRM_RealSLDepn!AT71*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.2203066304161956E-5},{"$f":"PTRM_RealSLDepn!AU71*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.250711154513728E-5},{"$f":"PTRM_RealSLDepn!AV71*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.2818732218897739E-5},{"$f":"PTRM_RealSLDepn!AW71*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.3138117070979025E-5},{"$f":"PTRM_RealSLDepn!AX71*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"PTRM_RealSLDepn!AY71*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"PTRM_RealSLDepn!AZ71*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"PTRM_RealSLDepn!BA71*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"PTRM_RealSLDepn!BB71*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F72*PTRM_NomSLDepn!F69","v":3.6175848558660144},{"$f":"PTRM_RealSLDepn!G72*PTRM_NomSLDepn!G69","v":3.711808248840061},{"$f":"PTRM_RealSLDepn!H72*PTRM_NomSLDepn!H69","v":3.8084857785205752},{"$f":"PTRM_RealSLDepn!I72*PTRM_NomSLDepn!I69","v":3.907681365201487},{"$f":"PTRM_RealSLDepn!J72*(PTRM_NomSLDepn!J69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":3.9764849920226379},{"$f":"PTRM_RealSLDepn!K72*(PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.08617956254189},{"$f":"PTRM_RealSLDepn!L72*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.1989001469466585},{"$f":"PTRM_RealSLDepn!M72*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3147302202894622},{"$f":"PTRM_RealSLDepn!N72*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.4337555603499927},{"$f":"PTRM_RealSLDepn!O72*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.5983538642906181},{"$f":"PTRM_RealSLDepn!P72*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7171915878558819},{"$f":"PTRM_RealSLDepn!Q72*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8391004984065251},{"$f":"PTRM_RealSLDepn!R72*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9641599662739182},{"$f":"PTRM_RealSLDepn!S72*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.0924514129994565},{"$f":"PTRM_RealSLDepn!T72*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.3847165844240923},{"$f":"PTRM_RealSLDepn!U72*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5220882007579775},{"$f":"PTRM_RealSLDepn!V72*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6629643582647011},{"$f":"PTRM_RealSLDepn!W72*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8074344626683878},{"$f":"PTRM_RealSLDepn!X72*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.9555902005576433},{"$f":"PTRM_RealSLDepn!Y72*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9421929049005158},{"$f":"PTRM_RealSLDepn!Z72*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0889057311373112},{"$f":"PTRM_RealSLDepn!AA72*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2392408991134065},{"$f":"PTRM_RealSLDepn!AB72*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3932878444971912},{"$f":"PTRM_RealSLDepn!AC72*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.5511382111249699},{"$f":"PTRM_RealSLDepn!AD72*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8306778466072151},{"$f":"PTRM_RealSLDepn!AE72*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0135824871476649},{"$f":"PTRM_RealSLDepn!AF72*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2013847539973153},{"$f":"PTRM_RealSLDepn!AG72*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3942157905945995},{"$f":"PTRM_RealSLDepn!AH72*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5922102519977184},{"$f":"PTRM_RealSLDepn!AI72*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2237757267296168},{"$f":"PTRM_RealSLDepn!AJ72*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AK72*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AL72*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AM72*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AN72*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":1.0998025899233196E-3},{"$f":"PTRM_RealSLDepn!AO72*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":1.1255570365650057E-3},{"$f":"PTRM_RealSLDepn!AP72*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":1.1519145837339101E-3},{"$f":"PTRM_RealSLDepn!AQ72*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":1.1788893544376444E-3},{"$f":"PTRM_RealSLDepn!AR72*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":1.2064958024070318E-3},{"$f":"PTRM_RealSLDepn!AS72*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.8938894734100026E-5},{"$f":"PTRM_RealSLDepn!AT72*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.9410766366172679E-5},{"$f":"PTRM_RealSLDepn!AU72*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.9894394905936151E-5},{"$f":"PTRM_RealSLDepn!AV72*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":2.0390073282375905E-5},{"$f":"PTRM_RealSLDepn!AW72*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":2.0898101722943341E-5},{"$f":"PTRM_RealSLDepn!AX72*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":1.044640570776347E-7},{"$f":"PTRM_RealSLDepn!AY72*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":1.0685346505783163E-7},{"$f":"PTRM_RealSLDepn!AZ72*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":1.0929752600341728E-7},{"$f":"PTRM_RealSLDepn!BA72*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":1.1179748999250746E-7},{"$f":"PTRM_RealSLDepn!BB72*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":1.1435463569627386E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G73*PTRM_NomSLDepn!G69","v":3.7795966391952063},{"$f":"PTRM_RealSLDepn!H73*PTRM_NomSLDepn!H69","v":3.8780397811275393},{"$f":"PTRM_RealSLDepn!I73*PTRM_NomSLDepn!I69","v":3.9790469670885416},{"$f":"PTRM_RealSLDepn!J73*(PTRM_NomSLDepn!J69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.0270303978364916},{"$f":"PTRM_RealSLDepn!K73*(PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.1381193044575015},{"$f":"PTRM_RealSLDepn!L73*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.2522726888586853},{"$f":"PTRM_RealSLDepn!M73*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3695750871503574},{"$f":"PTRM_RealSLDepn!N73*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.4901133674401521},{"$f":"PTRM_RealSLDepn!O73*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6563084223969824},{"$f":"PTRM_RealSLDepn!P73*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7766438966701834},{"$f":"PTRM_RealSLDepn!Q73*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.900089265103083},{"$f":"PTRM_RealSLDepn!R73*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.026724898357303},{"$f":"PTRM_RealSLDepn!S73*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.1566332441565592},{"$f":"PTRM_RealSLDepn!T73*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.4492805534446518},{"$f":"PTRM_RealSLDepn!U73*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5882992865101651},{"$f":"PTRM_RealSLDepn!V73*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.7308645809893566},{"$f":"PTRM_RealSLDepn!W73*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8770669146011869},{"$f":"PTRM_RealSLDepn!X73*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":6.0269990732771861},{"$f":"PTRM_RealSLDepn!Y73*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0161838290331824},{"$f":"PTRM_RealSLDepn!Z73*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.1647234922254759},{"$f":"PTRM_RealSLDepn!AA73*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3169306017871456},{"$f":"PTRM_RealSLDepn!AB73*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.4728957070205331},{"$f":"PTRM_RealSLDepn!AC73*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.6327115928915257},{"$f":"PTRM_RealSLDepn!AD73*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.9114365695895046},{"$f":"PTRM_RealSLDepn!AE73*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0965036814877438},{"$f":"PTRM_RealSLDepn!AF73*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2865263240577187},{"$f":"PTRM_RealSLDepn!AG73*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.481637191239412},{"$f":"PTRM_RealSLDepn!AH73*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.6819725301102659},{"$f":"PTRM_RealSLDepn!AI73*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.1783740367594451},{"$f":"PTRM_RealSLDepn!AJ73*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.3777167187580375},{"$f":"PTRM_RealSLDepn!AK73*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AL73*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AM73*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AN73*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.7334809432890022E-2},{"$f":"PTRM_RealSLDepn!AO73*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.7740744487665883E-2},{"$f":"PTRM_RealSLDepn!AP73*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.8156185459961852E-2},{"$f":"PTRM_RealSLDepn!AQ73*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.8581354953041283E-2},{"$f":"PTRM_RealSLDepn!AR73*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.901648078294289E-2},{"$f":"PTRM_RealSLDepn!AS73*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-2.9851005452539948E-4},{"$f":"PTRM_RealSLDepn!AT73*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.0594757548935402E-4},{"$f":"PTRM_RealSLDepn!AU73*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.1357040584992907E-4},{"$f":"PTRM_RealSLDepn!AV73*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.2138316267948556E-4},{"$f":"PTRM_RealSLDepn!AW73*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.2939057808695308E-4},{"$f":"PTRM_RealSLDepn!AX73*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.6465359680172668E-6},{"$f":"PTRM_RealSLDepn!AY73*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.6841972104744496E-6},{"$f":"PTRM_RealSLDepn!AZ73*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.7227198791081439E-6},{"$f":"PTRM_RealSLDepn!BA73*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.7621236773325022E-6},{"$f":"PTRM_RealSLDepn!BB73*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.8024287592381682E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H74*PTRM_NomSLDepn!H69","v":3.8210647453302169},{"$f":"PTRM_RealSLDepn!I74*PTRM_NomSLDepn!I69","v":3.9205879630080882},{"$f":"PTRM_RealSLDepn!J74*(PTRM_NomSLDepn!J69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":3.9811508332634271},{"$f":"PTRM_RealSLDepn!K74*(PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.0909741148056167},{"$f":"PTRM_RealSLDepn!L74*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.2038269608315044},{"$f":"PTRM_RealSLDepn!M74*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3197929443397456},{"$f":"PTRM_RealSLDepn!N74*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.4389579437580942},{"$f":"PTRM_RealSLDepn!O74*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.602812322406229},{"$f":"PTRM_RealSLDepn!P74*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7217652682942424},{"$f":"PTRM_RealSLDepn!Q74*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8437923789198782},{"$f":"PTRM_RealSLDepn!R74*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9689731015701586},{"$f":"PTRM_RealSLDepn!S74*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.097388936730928},{"$f":"PTRM_RealSLDepn!T74*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.3837731941681204},{"$f":"PTRM_RealSLDepn!U74*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5211207433032472},{"$f":"PTRM_RealSLDepn!V74*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6619722196234683},{"$f":"PTRM_RealSLDepn!W74*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8064170131892228},{"$f":"PTRM_RealSLDepn!X74*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.954546794525835},{"$f":"PTRM_RealSLDepn!Y74*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9461544012074024},{"$f":"PTRM_RealSLDepn!Z74*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0929650368436254},{"$f":"PTRM_RealSLDepn!AA74*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2434004291345921},{"$f":"PTRM_RealSLDepn!AB74*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.397550073372992},{"$f":"PTRM_RealSLDepn!AC74*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.5555056744915463},{"$f":"PTRM_RealSLDepn!AD74*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8278021733233025},{"$f":"PTRM_RealSLDepn!AE74*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0106298121371138},{"$f":"PTRM_RealSLDepn!AF74*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1983530153896282},{"$f":"PTRM_RealSLDepn!AG74*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3911028713086955},{"$f":"PTRM_RealSLDepn!AH74*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5890139782635746},{"$f":"PTRM_RealSLDepn!AI74*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0324402703976396},{"$f":"PTRM_RealSLDepn!AJ74*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2282259093642107},{"$f":"PTRM_RealSLDepn!AK74*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4287836991511007},{"$f":"PTRM_RealSLDepn!AL74*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AM74*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AN74*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":3.362942119341324E-3},{"$f":"PTRM_RealSLDepn!AO74*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":3.4416932644697356E-3},{"$f":"PTRM_RealSLDepn!AP74*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":3.5222885516139621E-3},{"$f":"PTRM_RealSLDepn!AQ74*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":3.6047711656669876E-3},{"$f":"PTRM_RealSLDepn!AR74*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":3.6891853027969336E-3},{"$f":"PTRM_RealSLDepn!AS74*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":5.791076269380047E-5},{"$f":"PTRM_RealSLDepn!AT74*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":5.9353637079584656E-5},{"$f":"PTRM_RealSLDepn!AU74*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":6.0832461371678299E-5},{"$f":"PTRM_RealSLDepn!AV74*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":6.2348131279213432E-5},{"$f":"PTRM_RealSLDepn!AW74*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":6.3901564828343951E-5},{"$f":"PTRM_RealSLDepn!AX74*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":3.1942694145514544E-7},{"$f":"PTRM_RealSLDepn!AY74*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":3.2673319878761345E-7},{"$f":"PTRM_RealSLDepn!AZ74*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":3.3420657225613771E-7},{"$f":"PTRM_RealSLDepn!BA74*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":3.4185088431066213E-7},{"$f":"PTRM_RealSLDepn!BB74*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":3.4967004483208661E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I75*PTRM_NomSLDepn!I69","v":3.921294266282592},{"$f":"PTRM_RealSLDepn!J75*(PTRM_NomSLDepn!J69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":3.9817664638717196},{"$f":"PTRM_RealSLDepn!K75*(PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.0916067280846127},{"$f":"PTRM_RealSLDepn!L75*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.2044770252619772},{"$f":"PTRM_RealSLDepn!M75*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3204609413258943},{"$f":"PTRM_RealSLDepn!N75*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.4396443679840409},{"$f":"PTRM_RealSLDepn!O75*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6031140581774102},{"$f":"PTRM_RealSLDepn!P75*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7220748019846841},{"$f":"PTRM_RealSLDepn!Q75*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8441099120553881},{"$f":"PTRM_RealSLDepn!R75*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9692988408846821},{"$f":"PTRM_RealSLDepn!S75*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.0977230943011476},{"$f":"PTRM_RealSLDepn!T75*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.3815304659082344},{"$f":"PTRM_RealSLDepn!U75*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5188207999232644},{"$f":"PTRM_RealSLDepn!V75*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6596136014860257},{"$f":"PTRM_RealSLDepn!W75*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8039982234195726},{"$f":"PTRM_RealSLDepn!X75*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.9520662980618741},{"$f":"PTRM_RealSLDepn!Y75*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9456418716219952},{"$f":"PTRM_RealSLDepn!Z75*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0924398528955592},{"$f":"PTRM_RealSLDepn!AA75*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2428622783874763},{"$f":"PTRM_RealSLDepn!AB75*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3969986356763755},{"$f":"PTRM_RealSLDepn!AC75*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.5549406217904593},{"$f":"PTRM_RealSLDepn!AD75*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8247373641092963},{"$f":"PTRM_RealSLDepn!AE75*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0074829367153022},{"$f":"PTRM_RealSLDepn!AF75*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1951218762782112},{"$f":"PTRM_RealSLDepn!AG75*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3877852121840428},{"$f":"PTRM_RealSLDepn!AH75*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.58560748238461},{"$f":"PTRM_RealSLDepn!AI75*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0053611120770398},{"$f":"PTRM_RealSLDepn!AJ75*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2004867137279263},{"$f":"PTRM_RealSLDepn!AK75*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4003683782080287},{"$f":"PTRM_RealSLDepn!AL75*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.6051220315334369},{"$f":"PTRM_RealSLDepn!AM75*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"PTRM_RealSLDepn!AN75*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":2.4702314645947229E-2},{"$f":"PTRM_RealSLDepn!AO75*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":2.5280777044839692E-2},{"$f":"PTRM_RealSLDepn!AP75*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":2.5872785492016624E-2},{"$f":"PTRM_RealSLDepn!AQ75*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":2.647865719984047E-2},{"$f":"PTRM_RealSLDepn!AR75*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":2.7098716808942068E-2},{"$f":"PTRM_RealSLDepn!AS75*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.2538046468941975E-4},{"$f":"PTRM_RealSLDepn!AT75*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.3597902268042061E-4},{"$f":"PTRM_RealSLDepn!AU75*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.4684164881938083E-4},{"$f":"PTRM_RealSLDepn!AV75*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.579749224906681E-4},{"$f":"PTRM_RealSLDepn!AW75*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.693855870071625E-4},{"$f":"PTRM_RealSLDepn!AX75*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.3463338155111453E-6},{"$f":"PTRM_RealSLDepn!AY75*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.4000015448701705E-6},{"$f":"PTRM_RealSLDepn!AZ75*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.4548968170261803E-6},{"$f":"PTRM_RealSLDepn!BA75*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.5110477095844052E-6},{"$f":"PTRM_RealSLDepn!BB75*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.5684829423695662E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J76*(PTRM_NomSLDepn!J69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":3.9814362066594673},{"$f":"PTRM_RealSLDepn!K76*(PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.0912673604587342},{"$f":"PTRM_RealSLDepn!L76*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.2041282959043071},{"$f":"PTRM_RealSLDepn!M76*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3201025919854512},{"$f":"PTRM_RealSLDepn!N76*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.4392761332857829},{"$f":"PTRM_RealSLDepn!O76*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6023550720078035},{"$f":"PTRM_RealSLDepn!P76*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7212962009286912},{"$f":"PTRM_RealSLDepn!Q76*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8433111891949867},{"$f":"PTRM_RealSLDepn!R76*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9684794762012956},{"$f":"PTRM_RealSLDepn!S76*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.096882554337081},{"$f":"PTRM_RealSLDepn!T76*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.3783074217620346},{"$f":"PTRM_RealSLDepn!U76*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5155155314339757},{"$f":"PTRM_RealSLDepn!V76*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6562240109961861},{"$f":"PTRM_RealSLDepn!W76*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8005221597575636},{"$f":"PTRM_RealSLDepn!X76*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.948501555176688},{"$f":"PTRM_RealSLDepn!Y76*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9437824981117746},{"$f":"PTRM_RealSLDepn!Z76*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0905345714272707},{"$f":"PTRM_RealSLDepn!AA76*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2409099554929908},{"$f":"PTRM_RealSLDepn!AB76*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3949981099022173},{"$f":"PTRM_RealSLDepn!AC76*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.5528907030068542},{"$f":"PTRM_RealSLDepn!AD76*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8206226629327364},{"$f":"PTRM_RealSLDepn!AE76*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0032580564384332},{"$f":"PTRM_RealSLDepn!AF76*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1907838666420432},{"$f":"PTRM_RealSLDepn!AG76*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3833310439306787},{"$f":"PTRM_RealSLDepn!AH76*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5810340451419043},{"$f":"PTRM_RealSLDepn!AI76*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":7.9864589202577143},{"$f":"PTRM_RealSLDepn!AJ76*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.1811237929671297},{"$f":"PTRM_RealSLDepn!AK76*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.3805334985299176},{"$f":"PTRM_RealSLDepn!AL76*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.5848036892386244},{"$f":"PTRM_RealSLDepn!AM76*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.7940528363371016},{"$f":"PTRM_RealSLDepn!AN76*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-9.7370080094340405E-3},{"$f":"PTRM_RealSLDepn!AO76*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-9.9650227963842333E-3},{"$f":"PTRM_RealSLDepn!AP76*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.0198377082184334E-2},{"$f":"PTRM_RealSLDepn!AQ76*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.0437195903672305E-2},{"$f":"PTRM_RealSLDepn!AR76*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.0681607225715737E-2},{"$f":"PTRM_RealSLDepn!AS76*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.6767388202697258E-4},{"$f":"PTRM_RealSLDepn!AT76*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.718515570961289E-4},{"$f":"PTRM_RealSLDepn!AU76*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.7613332094030767E-4},{"$f":"PTRM_RealSLDepn!AV76*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.8052176698118641E-4},{"$f":"PTRM_RealSLDepn!AW76*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.8501955325678552E-4},{"$f":"PTRM_RealSLDepn!AX76*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.2486357986648447E-7},{"$f":"PTRM_RealSLDepn!AY76*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.4601799871778545E-7},{"$f":"PTRM_RealSLDepn!AZ76*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.6765628291601752E-7},{"$f":"PTRM_RealSLDepn!BA76*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.8978949992068475E-7},{"$f":"PTRM_RealSLDepn!BB76*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.0124289703374618E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K77*((PTRM_NomSLDepn!K69/PTRM_NomSLDepn!I69)*Outcomes!I114)","v":4.1416693268721758},{"$f":"PTRM_RealSLDepn!L77*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.2559206415270605},{"$f":"PTRM_RealSLDepn!M77*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3733236715580794},{"$f":"PTRM_RealSLDepn!N77*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.493965359595542},{"$f":"PTRM_RealSLDepn!O77*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6367513493319423},{"$f":"PTRM_RealSLDepn!P77*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7565813996836193},{"$f":"PTRM_RealSLDepn!Q77*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8795082822536893},{"$f":"PTRM_RealSLDepn!R77*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.0056120301370255},{"$f":"PTRM_RealSLDepn!S77*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.1349747447666783},{"$f":"PTRM_RealSLDepn!T77*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.4163738224181222},{"$f":"PTRM_RealSLDepn!U77*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5545530589644594},{"$f":"PTRM_RealSLDepn!V77*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6962574401995738},{"$f":"PTRM_RealSLDepn!W77*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8415768974719615},{"$f":"PTRM_RealSLDepn!X77*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.9906036564040157},{"$f":"PTRM_RealSLDepn!Y77*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9873505680741248},{"$f":"PTRM_RealSLDepn!Z77*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.135178337648588},{"$f":"PTRM_RealSLDepn!AA77*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2866559769290067},{"$f":"PTRM_RealSLDepn!AB77*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.4418736012496582},{"$f":"PTRM_RealSLDepn!AC77*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.6009235508936897},{"$f":"PTRM_RealSLDepn!AD77*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8689857807076642},{"$f":"PTRM_RealSLDepn!AE77*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0529161904431845},{"$f":"PTRM_RealSLDepn!AF77*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2417716934465437},{"$f":"PTRM_RealSLDepn!AG77*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4356841686372395},{"$f":"PTRM_RealSLDepn!AH77*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.6347890262484679},{"$f":"PTRM_RealSLDepn!AI77*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0336383300485661},{"$f":"PTRM_RealSLDepn!AJ77*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.22945317095955},{"$f":"PTRM_RealSLDepn!AK77*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4300408744697339},{"$f":"PTRM_RealSLDepn!AL77*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.635517776078947},{"$f":"PTRM_RealSLDepn!AM77*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.8460030468910631},{"$f":"PTRM_RealSLDepn!AN77*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.0572621951760688},{"$f":"PTRM_RealSLDepn!AO77*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AP77*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AQ77*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AR77*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AS77*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.1275473704366426E-2},{"$f":"PTRM_RealSLDepn!AT77*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.1556407531496888E-2},{"$f":"PTRM_RealSLDepn!AU77*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.1844340959468564E-2},{"$f":"PTRM_RealSLDepn!AV77*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.21394483866885E-2},{"$f":"PTRM_RealSLDepn!AW77*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":1.2441908556783563E-2},{"$f":"PTRM_RealSLDepn!AX77*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.2193794578174069E-5},{"$f":"PTRM_RealSLDepn!AY77*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.3616354195721535E-5},{"$f":"PTRM_RealSLDepn!AZ77*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.5071452041225714E-5},{"$f":"PTRM_RealSLDepn!BA77*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.6559832362073863E-5},{"$f":"PTRM_RealSLDepn!BB77*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.8082256428835051E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L78*(PTRM_NomSLDepn!L69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.234418427014643},{"$f":"PTRM_RealSLDepn!M78*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.3512283009817301},{"$f":"PTRM_RealSLDepn!N78*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.4712604702631298},{"$f":"PTRM_RealSLDepn!O78*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6208441843499148},{"$f":"PTRM_RealSLDepn!P78*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7402631373109525},{"$f":"PTRM_RealSLDepn!Q78*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8627682982801756},{"$f":"PTRM_RealSLDepn!R78*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9884394257852991},{"$f":"PTRM_RealSLDepn!S78*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.1173583395964242},{"$f":"PTRM_RealSLDepn!T78*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.3958631664336938},{"$f":"PTRM_RealSLDepn!U78*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5335191475922167},{"$f":"PTRM_RealSLDepn!V78*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6746869244661298},{"$f":"PTRM_RealSLDepn!W78*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8194560878530375},{"$f":"PTRM_RealSLDepn!X78*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.9679185141365076},{"$f":"PTRM_RealSLDepn!Y78*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9659957074933434},{"$f":"PTRM_RealSLDepn!Z78*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.1132962252602931},{"$f":"PTRM_RealSLDepn!AA78*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2642335948786689},{"$f":"PTRM_RealSLDepn!AB78*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.4188976102717401},{"$f":"PTRM_RealSLDepn!AC78*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.5773802823759953},{"$f":"PTRM_RealSLDepn!AD78*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8431310993330392},{"$f":"PTRM_RealSLDepn!AE78*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0263691998557229},{"$f":"PTRM_RealSLDepn!AF78*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2145138557250412},{"$f":"PTRM_RealSLDepn!AG78*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4076964494717101},{"$f":"PTRM_RealSLDepn!AH78*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.60605188164838},{"$f":"PTRM_RealSLDepn!AI78*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":7.9966751026486085},{"$f":"PTRM_RealSLDepn!AJ78*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.1915889883266679},{"$f":"PTRM_RealSLDepn!AK78*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.391253776391336},{"$f":"PTRM_RealSLDepn!AL78*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.5957852670761845},{"$f":"PTRM_RealSLDepn!AM78*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.8053020831720534},{"$f":"PTRM_RealSLDepn!AN78*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.0399628747695111},{"$f":"PTRM_RealSLDepn!AO78*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.2516547216829697},{"$f":"PTRM_RealSLDepn!AP78*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AQ78*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AR78*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AS78*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":3.9680218264663801E-2},{"$f":"PTRM_RealSLDepn!AT78*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.0668869905450045E-2},{"$f":"PTRM_RealSLDepn!AU78*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.1682154275328405E-2},{"$f":"PTRM_RealSLDepn!AV78*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.2720685110540738E-2},{"$f":"PTRM_RealSLDepn!AW78*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":4.3785091438861286E-2},{"$f":"PTRM_RealSLDepn!AX78*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.188700367075455E-4},{"$f":"PTRM_RealSLDepn!AY78*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.2387625441500398E-4},{"$f":"PTRM_RealSLDepn!AZ78*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.2899697941688917E-4},{"$f":"PTRM_RealSLDepn!BA78*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.3423483084030342E-4},{"$f":"PTRM_RealSLDepn!BB78*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":2.3959248771968306E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M79*(PTRM_NomSLDepn!M69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.401538037842883},{"$f":"PTRM_RealSLDepn!N79*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.522958042106433},{"$f":"PTRM_RealSLDepn!O79*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6626839175445687},{"$f":"PTRM_RealSLDepn!P79*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7831841571560414},{"$f":"PTRM_RealSLDepn!Q79*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9067985490461599},{"$f":"PTRM_RealSLDepn!R79*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.0336075739213992},{"$f":"PTRM_RealSLDepn!S79*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.1636937923942723},{"$f":"PTRM_RealSLDepn!T79*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.4429432768013735},{"$f":"PTRM_RealSLDepn!U79*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.5818003371173566},{"$f":"PTRM_RealSLDepn!V79*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.7241998343501068},{"$f":"PTRM_RealSLDepn!W79*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8702321409969267},{"$f":"PTRM_RealSLDepn!X79*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":6.0199899350833377},{"$f":"PTRM_RealSLDepn!Y79*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0192320959263288},{"$f":"PTRM_RealSLDepn!Z79*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.1678470208710063},{"$f":"PTRM_RealSLDepn!AA79*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3201312503987799},{"$f":"PTRM_RealSLDepn!AB79*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.476175379691318},{"$f":"PTRM_RealSLDepn!AC79*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.636072240726592},{"$f":"PTRM_RealSLDepn!AD79*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.9030373857341232},{"$f":"PTRM_RealSLDepn!AE79*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0878795932029055},{"$f":"PTRM_RealSLDepn!AF79*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2776713090913487},{"$f":"PTRM_RealSLDepn!AG79*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4725450660819623},{"$f":"PTRM_RealSLDepn!AH79*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.6726369456767385},{"$f":"PTRM_RealSLDepn!AI79*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.061591997578395},{"$f":"PTRM_RealSLDepn!AJ79*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.258088191412595},{"$f":"PTRM_RealSLDepn!AK79*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4593738553915134},{"$f":"PTRM_RealSLDepn!AL79*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.665565729813375},{"$f":"PTRM_RealSLDepn!AM79*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.8767834004471524},{"$f":"PTRM_RealSLDepn!AN79*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.1215396729179581},{"$f":"PTRM_RealSLDepn!AO79*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.3351418311130612},{"$f":"PTRM_RealSLDepn!AP79*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.5537459827897102},{"$f":"PTRM_RealSLDepn!AQ79*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AR79*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AS79*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11129421180709073},{"$f":"PTRM_RealSLDepn!AT79*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11406716039268554},{"$f":"PTRM_RealSLDepn!AU79*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11690919832024613},{"$f":"PTRM_RealSLDepn!AV79*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11982204698381425},{"$f":"PTRM_RealSLDepn!AW79*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.1228074706667885},{"$f":"PTRM_RealSLDepn!AX79*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.1388191115993378E-4},{"$f":"PTRM_RealSLDepn!AY79*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.2792324153191053E-4},{"$f":"PTRM_RealSLDepn!AZ79*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.4228573946890368E-4},{"$f":"PTRM_RealSLDepn!BA79*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.5697675104155564E-4},{"$f":"PTRM_RealSLDepn!BB79*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":6.7200379034729413E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N80*(PTRM_NomSLDepn!N69/PTRM_NomSLDepn!I69)*Outcomes!I114","v":4.433815733633713},{"$f":"PTRM_RealSLDepn!O80*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.5843533042977631},{"$f":"PTRM_RealSLDepn!P80*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7028292038870347},{"$f":"PTRM_RealSLDepn!Q80*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.8243669396507434},{"$f":"PTRM_RealSLDepn!R80*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9490456402622405},{"$f":"PTRM_RealSLDepn!S80*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.0769464793596004},{"$f":"PTRM_RealSLDepn!T80*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.3499030947207737},{"$f":"PTRM_RealSLDepn!U80*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.4863865704671664},{"$f":"PTRM_RealSLDepn!V80*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.6263519296835982},{"$f":"PTRM_RealSLDepn!W80*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.7698880000646504},{"$f":"PTRM_RealSLDepn!X80*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.9170858754230498},{"$f":"PTRM_RealSLDepn!Y80*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.9173802667608673},{"$f":"PTRM_RealSLDepn!Z80*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0634804686136823},{"$f":"PTRM_RealSLDepn!AA80*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.2131878865011556},{"$f":"PTRM_RealSLDepn!AB80*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3665915826378212},{"$f":"PTRM_RealSLDepn!AC80*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.5237828181855377},{"$f":"PTRM_RealSLDepn!AD80*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.7852556550314942},{"$f":"PTRM_RealSLDepn!AE80*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.9669440283420618},{"$f":"PTRM_RealSLDepn!AF80*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1534974600490271},{"$f":"PTRM_RealSLDepn!AG80*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3450462215218266},{"$f":"PTRM_RealSLDepn!AH80*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5417240723983268},{"$f":"PTRM_RealSLDepn!AI80*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":7.9201530171903141},{"$f":"PTRM_RealSLDepn!AJ80*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.1132017255508764},{"$f":"PTRM_RealSLDepn!AK80*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.3109558737834668},{"$f":"PTRM_RealSLDepn!AL80*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.5135301540016926},{"$f":"PTRM_RealSLDepn!AM80*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.7210420538666966},{"$f":"PTRM_RealSLDepn!AN80*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":8.9655275312269609},{"$f":"PTRM_RealSLDepn!AO80*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.1754763006998985},{"$f":"PTRM_RealSLDepn!AP80*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.3903415110235979},{"$f":"PTRM_RealSLDepn!AQ80*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.6102382921447695},{"$f":"PTRM_RealSLDepn!AR80*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"PTRM_RealSLDepn!AS80*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.12730414289522848},{"$f":"PTRM_RealSLDepn!AT80*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.13047598658098603},{"$f":"PTRM_RealSLDepn!AU80*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.1337268582711594},{"$f":"PTRM_RealSLDepn!AV80*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.13705872698632493},{"$f":"PTRM_RealSLDepn!AW80*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.14047361080614942},{"$f":"PTRM_RealSLDepn!AX80*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":7.0219025113864666E-4},{"$f":"PTRM_RealSLDepn!AY80*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":7.1825145952575994E-4},{"$f":"PTRM_RealSLDepn!AZ80*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":7.3468003617871826E-4},{"$f":"PTRM_RealSLDepn!BA80*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":7.5148438391750279E-4},{"$f":"PTRM_RealSLDepn!BB80*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":7.6867309775992439E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O81*(PTRM_NomSLDepn!O69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.5405485135931078},{"$f":"PTRM_RealSLDepn!P81*(PTRM_NomSLDepn!P69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.6578923424974734},{"$f":"PTRM_RealSLDepn!Q81*(PTRM_NomSLDepn!Q69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.7782687508667907},{"$f":"PTRM_RealSLDepn!R81*(PTRM_NomSLDepn!R69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":4.9017561112775887},{"$f":"PTRM_RealSLDepn!S81*(PTRM_NomSLDepn!S69/PTRM_NomSLDepn!N69)*Outcomes!N114","v":5.0284348217309027},{"$f":"PTRM_RealSLDepn!T81*(PTRM_NomSLDepn!T69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.2973238432559722},{"$f":"PTRM_RealSLDepn!U81*(PTRM_NomSLDepn!U69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.4324659490999565},{"$f":"PTRM_RealSLDepn!V81*(PTRM_NomSLDepn!V69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.571055718200399},{"$f":"PTRM_RealSLDepn!W81*(PTRM_NomSLDepn!W69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.7131811052465915},{"$f":"PTRM_RealSLDepn!X81*(PTRM_NomSLDepn!X69/PTRM_NomSLDepn!S69)*Outcomes!S114","v":5.8589323087743939},{"$f":"PTRM_RealSLDepn!Y81*(PTRM_NomSLDepn!Y69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":5.8601499627152682},{"$f":"PTRM_RealSLDepn!Z81*(PTRM_NomSLDepn!Z69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.0048371475578151},{"$f":"PTRM_RealSLDepn!AA81*(PTRM_NomSLDepn!AA69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.1530966610252014},{"$f":"PTRM_RealSLDepn!AB81*(PTRM_NomSLDepn!AB69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.3050167039613214},{"$f":"PTRM_RealSLDepn!AC81*(PTRM_NomSLDepn!AC69/PTRM_NomSLDepn!X69)*Outcomes!X114","v":6.4606876548901448},{"$f":"PTRM_RealSLDepn!AD81*(PTRM_NomSLDepn!AD69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.7187948368304875},{"$f":"PTRM_RealSLDepn!AE81*(PTRM_NomSLDepn!AE69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8987035929001213},{"$f":"PTRM_RealSLDepn!AF81*(PTRM_NomSLDepn!AF69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0834297546647589},{"$f":"PTRM_RealSLDepn!AG81*(PTRM_NomSLDepn!AG69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2731023175003813},{"$f":"PTRM_RealSLDepn!AH81*(PTRM_NomSLDepn!AH69/PTRM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4678537308842028},{"$f":"PTRM_RealSLDepn!AI81*(PTRM_NomSLDepn!AI69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":7.8394947756071032},{"$f":"PTRM_RealSLDepn!AJ81*(PTRM_NomSLDepn!AJ69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0305774904669747},{"$f":"PTRM_RealSLDepn!AK81*(PTRM_NomSLDepn!AK69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2263177253537485},{"$f":"PTRM_RealSLDepn!AL81*(PTRM_NomSLDepn!AL69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.426829004365187},{"$f":"PTRM_RealSLDepn!AM81*(PTRM_NomSLDepn!AM69/PTRM_NomSLDepn!AH69)*Outcomes!AH114","v":8.63222761867695},{"$f":"PTRM_RealSLDepn!AN81*(PTRM_NomSLDepn!AN69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":8.8766127320680859},{"$f":"PTRM_RealSLDepn!AO81*(PTRM_NomSLDepn!AO69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.0844793538250848},{"$f":"PTRM_RealSLDepn!AP81*(PTRM_NomSLDepn!AP69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.2972136580804445},{"$f":"PTRM_RealSLDepn!AQ81*(PTRM_NomSLDepn!AQ69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.514929632990162},{"$f":"PTRM_RealSLDepn!AR81*(PTRM_NomSLDepn!AR69/PTRM_NomSLDepn!AM69)*Outcomes!AM114","v":9.7377439360091422},{"$f":"PTRM_RealSLDepn!AS81*(PTRM_NomSLDepn!AS69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.15285764524316175},{"$f":"PTRM_RealSLDepn!AT81*(PTRM_NomSLDepn!AT69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.1566661666774038},{"$f":"PTRM_RealSLDepn!AU81*(PTRM_NomSLDepn!AU69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.16056957924706794},{"$f":"PTRM_RealSLDepn!AV81*(PTRM_NomSLDepn!AV69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.16457024721023641},{"$f":"PTRM_RealSLDepn!AW81*(PTRM_NomSLDepn!AW69/PTRM_NomSLDepn!AR69)*Outcomes!AR114","v":0.16867059373161347},{"$f":"PTRM_RealSLDepn!AX81*(PTRM_NomSLDepn!AX69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":8.4313947575215774E-4},{"$f":"PTRM_RealSLDepn!AY81*(PTRM_NomSLDepn!AY69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":8.6242461791626176E-4},{"$f":"PTRM_RealSLDepn!AZ81*(PTRM_NomSLDepn!AZ69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":8.8215086943295299E-4},{"$f":"PTRM_RealSLDepn!BA81*(PTRM_NomSLDepn!BA69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":9.0232831980322078E-4},{"$f":"PTRM_RealSLDepn!BB81*(PTRM_NomSLDepn!BB69/PTRM_NomSLDepn!AW69)*Outcomes!AW114","v":9.2296728930536462E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":35.524982825339258},40.067849202029997,44.891050580687207,49.881344872360529,55.101845583617362,59.897379943363163,65.691367179468472,71.737935362871099,78.118422654981202,84.707198570778445,92.310610063656412,94.696242636668046,97.143528390928211,99.654060662645037,102.22947396546843,108.02069545466813,110.77645377536444,113.60251532721588,116.500673643521,119.47276801310954,119.25719509965172,122.20165692076046,125.21881754556591,128.31047190855179,131.47845926115957,137.03569016760801,140.70508641409737,144.47273785817274,148.34127547321617,152.31340068202203,80.845076496682083,74.391398933797859,67.622723865886456,60.636754928919643,53.299870960833957,45.06230682952193,36.848186857652891,28.242769397914316,19.126670553565702,9.739281751994568,0.44243583168773731,0.45345933231525881,0.46475748874003209,0.4763371441427775,0.48820531220533997,2.4404742946026181E-3,2.4962953005841812E-3,2.5533931012919515E-3,2.6117969008712908E-3,2.6715365714544237E-3]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E82-'OLD-PTRM_SLDepn'!E82","v":0},{"$f":"F82-'OLD-PTRM_SLDepn'!F82","v":0},{"$f":"G82-'OLD-PTRM_SLDepn'!G82","v":0},{"$f":"H82-'OLD-PTRM_SLDepn'!H82","v":0},{"$f":"I82-'OLD-PTRM_SLDepn'!I82","v":0},{"$f":"J82-'OLD-PTRM_SLDepn'!J82","v":0},{"$f":"K82-'OLD-PTRM_SLDepn'!K82","v":0},{"$f":"L82-'OLD-PTRM_SLDepn'!L82","v":0},{"$f":"M82-'OLD-PTRM_SLDepn'!M82","v":0},{"$f":"N82-'OLD-PTRM_SLDepn'!N82","v":0},{"$f":"O82-'OLD-PTRM_SLDepn'!O82","v":0},{"$f":"P82-'OLD-PTRM_SLDepn'!P82","v":0},{"$f":"Q82-'OLD-PTRM_SLDepn'!Q82","v":0},{"$f":"R82-'OLD-PTRM_SLDepn'!R82","v":0},{"$f":"S82-'OLD-PTRM_SLDepn'!S82","v":0},{"$f":"T82-'OLD-PTRM_SLDepn'!T82","v":0},{"$f":"U82-'OLD-PTRM_SLDepn'!U82","v":0},{"$f":"V82-'OLD-PTRM_SLDepn'!V82","v":0},{"$f":"W82-'OLD-PTRM_SLDepn'!W82","v":0},{"$f":"X82-'OLD-PTRM_SLDepn'!X82","v":0},{"$f":"Y82-'OLD-PTRM_SLDepn'!Y82","v":0},{"$f":"Z82-'OLD-PTRM_SLDepn'!Z82","v":0},{"$f":"AA82-'OLD-PTRM_SLDepn'!AA82","v":0},{"$f":"AB82-'OLD-PTRM_SLDepn'!AB82","v":0},{"$f":"AC82-'OLD-PTRM_SLDepn'!AC82","v":0},{"$f":"AD82-'OLD-PTRM_SLDepn'!AD82","v":0},{"$f":"AE82-'OLD-PTRM_SLDepn'!AE82","v":0},{"$f":"AF82-'OLD-PTRM_SLDepn'!AF82","v":0},{"$f":"AG82-'OLD-PTRM_SLDepn'!AG82","v":0},{"$f":"AH82-'OLD-PTRM_SLDepn'!AH82","v":0},{"$f":"AI82-'OLD-PTRM_SLDepn'!AI82","v":0},{"$f":"AJ82-'OLD-PTRM_SLDepn'!AJ82","v":0},{"$f":"AK82-'OLD-PTRM_SLDepn'!AK82","v":0},{"$f":"AL82-'OLD-PTRM_SLDepn'!AL82","v":0},{"$f":"AM82-'OLD-PTRM_SLDepn'!AM82","v":0},{"$f":"AN82-'OLD-PTRM_SLDepn'!AN82","v":0},{"$f":"AO82-'OLD-PTRM_SLDepn'!AO82","v":0},{"$f":"AP82-'OLD-PTRM_SLDepn'!AP82","v":0},{"$f":"AQ82-'OLD-PTRM_SLDepn'!AQ82","v":0},{"$f":"AR82-'OLD-PTRM_SLDepn'!AR82","v":0},{"$f":"AS82-'OLD-PTRM_SLDepn'!AS82","v":0},{"$f":"AT82-'OLD-PTRM_SLDepn'!AT82","v":0},{"$f":"AU82-'OLD-PTRM_SLDepn'!AU82","v":0},{"$f":"AV82-'OLD-PTRM_SLDepn'!AV82","v":0},{"$f":"AW82-'OLD-PTRM_SLDepn'!AW82","v":0},{"$f":"AX82-'OLD-PTRM_SLDepn'!AX82","v":0},{"$f":"AY82-'OLD-PTRM_SLDepn'!AY82","v":0},{"$f":"AZ82-'OLD-PTRM_SLDepn'!AZ82","v":0},{"$f":"BA82-'OLD-PTRM_SLDepn'!BA82","v":0},{"$f":"BB82-'OLD-PTRM_SLDepn'!BB82","v":0}]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,2.3267609057876126,2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E89*PTRM_NomSLDepn!E87","v":35.524982825339258},{"$f":"PTRM_RealSLDepn!F89*PTRM_NomSLDepn!F87","v":36.450264346163983},{"$f":"PTRM_RealSLDepn!G89*PTRM_NomSLDepn!G87","v":37.399645692651937},{"$f":"PTRM_RealSLDepn!H89*PTRM_NomSLDepn!H87","v":38.373754567382193},{"$f":"PTRM_RealSLDepn!I89*PTRM_NomSLDepn!I87","v":39.373235022036653},{"$f":"PTRM_RealSLDepn!J89*(PTRM_NomSLDepn!J87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":39.980674615067777},{"$f":"PTRM_RealSLDepn!K89*(PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":41.083574019885866},{"$f":"PTRM_RealSLDepn!L89*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":42.216897801202357},{"$f":"PTRM_RealSLDepn!M89*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":43.381485240171287},{"$f":"PTRM_RealSLDepn!N89*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":44.578198770199563},{"$f":"PTRM_RealSLDepn!O89*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":46.12489584697903},{"$f":"PTRM_RealSLDepn!P89*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":47.316926252621904},{"$f":"PTRM_RealSLDepn!Q89*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":48.53976293894867},{"$f":"PTRM_RealSLDepn!R89*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":49.794202049182765},{"$f":"PTRM_RealSLDepn!S89*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":51.081060301703651},{"$f":"PTRM_RealSLDepn!T89*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":53.456744188445974},{"$f":"PTRM_RealSLDepn!U89*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":54.820500151824916},{"$f":"PTRM_RealSLDepn!V89*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":56.2190474283653},{"$f":"PTRM_RealSLDepn!W89*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":57.653273592900184},{"$f":"PTRM_RealSLDepn!X89*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":59.124088863532194},{"$f":"PTRM_RealSLDepn!Y89*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":59.313952302102521},{"$f":"PTRM_RealSLDepn!Z89*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":60.7784146170737},{"$f":"PTRM_RealSLDepn!AA89*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":62.279034527159226},{"$f":"PTRM_RealSLDepn!AB89*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":63.81670476389003},{"$f":"PTRM_RealSLDepn!AC89*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":65.392340100351092},{"$f":"PTRM_RealSLDepn!AD89*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":67.886214606265213},{"$f":"PTRM_RealSLDepn!AE89*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":69.703999599064744},{"$f":"PTRM_RealSLDepn!AF89*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":71.570459308803635},{"$f":"PTRM_RealSLDepn!AG89*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":73.486897095383469},{"$f":"PTRM_RealSLDepn!AH89*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":75.454651218693499},{"$f":"PTRM_RealSLDepn!AI89*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AJ89*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AK89*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AL89*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AM89*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AN89*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AO89*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP89*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ89*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR89*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS89*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT89*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU89*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV89*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW89*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX89*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY89*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ89*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA89*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB89*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F90*PTRM_NomSLDepn!F87","v":3.6175848558660144},{"$f":"PTRM_RealSLDepn!G90*PTRM_NomSLDepn!G87","v":3.711808248840061},{"$f":"PTRM_RealSLDepn!H90*PTRM_NomSLDepn!H87","v":3.8084857785205752},{"$f":"PTRM_RealSLDepn!I90*PTRM_NomSLDepn!I87","v":3.907681365201487},{"$f":"PTRM_RealSLDepn!J90*(PTRM_NomSLDepn!J87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":3.9679680136530244},{"$f":"PTRM_RealSLDepn!K90*(PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.0774276364015067},{"$f":"PTRM_RealSLDepn!L90*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.1899067918102872},{"$f":"PTRM_RealSLDepn!M90*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.3054887761420186},{"$f":"PTRM_RealSLDepn!N90*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.424259183454466},{"$f":"PTRM_RealSLDepn!O90*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.5777644603553842},{"$f":"PTRM_RealSLDepn!P90*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.6960700809191307},{"$f":"PTRM_RealSLDepn!Q90*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.8174331370451871},{"$f":"PTRM_RealSLDepn!R90*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9419326436795323},{"$f":"PTRM_RealSLDepn!S90*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.0696496577937431},{"$f":"PTRM_RealSLDepn!T90*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3054295130338982},{"$f":"PTRM_RealSLDepn!U90*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.440778405798123},{"$f":"PTRM_RealSLDepn!V90*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.579580237241017},{"$f":"PTRM_RealSLDepn!W90*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7219230966352379},{"$f":"PTRM_RealSLDepn!X90*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8678973205334177},{"$f":"PTRM_RealSLDepn!Y90*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.8867407257151161},{"$f":"PTRM_RealSLDepn!Z90*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0320844368694022},{"$f":"PTRM_RealSLDepn!AA90*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.1810166862923808},{"$f":"PTRM_RealSLDepn!AB90*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.3336260750442808},{"$f":"PTRM_RealSLDepn!AC90*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.490003391746753},{"$f":"PTRM_RealSLDepn!AD90*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.7375133291054015},{"$f":"PTRM_RealSLDepn!AE90*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9179233090912984},{"$f":"PTRM_RealSLDepn!AF90*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.103164116014173},{"$f":"PTRM_RealSLDepn!AG90*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2933651046297783},{"$f":"PTRM_RealSLDepn!AH90*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4886590934181907},{"$f":"PTRM_RealSLDepn!AI90*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.833527188767885},{"$f":"PTRM_RealSLDepn!AJ90*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AK90*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AL90*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AM90*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AN90*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AO90*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP90*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ90*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR90*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS90*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT90*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU90*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV90*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW90*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX90*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY90*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ90*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA90*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB90*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G91*PTRM_NomSLDepn!G87","v":3.7795966391952063},{"$f":"PTRM_RealSLDepn!H91*PTRM_NomSLDepn!H87","v":3.8780397811275393},{"$f":"PTRM_RealSLDepn!I91*PTRM_NomSLDepn!I87","v":3.9790469670885416},{"$f":"PTRM_RealSLDepn!J91*(PTRM_NomSLDepn!J87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.0404346246936935},{"$f":"PTRM_RealSLDepn!K91*(PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.1518932978072698},{"$f":"PTRM_RealSLDepn!L91*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.2664266490102563},{"$f":"PTRM_RealSLDepn!M91*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.3841194957967904},{"$f":"PTRM_RealSLDepn!N91*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.5050589954205256},{"$f":"PTRM_RealSLDepn!O91*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.6613677241526084},{"$f":"PTRM_RealSLDepn!P91*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7818339486727925},{"$f":"PTRM_RealSLDepn!Q91*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9054134464013863},{"$f":"PTRM_RealSLDepn!R91*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.0321866753265807},{"$f":"PTRM_RealSLDepn!S91*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.1622361727554882},{"$f":"PTRM_RealSLDepn!T91*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.4023220523895192},{"$f":"PTRM_RealSLDepn!U91*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5401428087204314},{"$f":"PTRM_RealSLDepn!V91*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.6814795644107718},{"$f":"PTRM_RealSLDepn!W91*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8264220174989552},{"$f":"PTRM_RealSLDepn!X91*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.9750621543452231},{"$f":"PTRM_RealSLDepn!Y91*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9942496947894242},{"$f":"PTRM_RealSLDepn!Z91*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.1422478038993358},{"$f":"PTRM_RealSLDepn!AA91*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2938999884007263},{"$f":"PTRM_RealSLDepn!AB91*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.4492964674663034},{"$f":"PTRM_RealSLDepn!AC91*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.6085296877814237},{"$f":"PTRM_RealSLDepn!AD91*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8605598748743342},{"$f":"PTRM_RealSLDepn!AE91*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0442646646476339},{"$f":"PTRM_RealSLDepn!AF91*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2328885062769279},{"$f":"PTRM_RealSLDepn!AG91*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4265631169111916},{"$f":"PTRM_RealSLDepn!AH91*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6254237406813914},{"$f":"PTRM_RealSLDepn!AI91*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9765901282653164},{"$f":"PTRM_RealSLDepn!AJ91*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1710144554267998},{"$f":"PTRM_RealSLDepn!AK91*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AL91*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AM91*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AN91*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AO91*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP91*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ91*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR91*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS91*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT91*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU91*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV91*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW91*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX91*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY91*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ91*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA91*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB91*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H92*PTRM_NomSLDepn!H87","v":3.8210647453302169},{"$f":"PTRM_RealSLDepn!I92*PTRM_NomSLDepn!I87","v":3.9205879630080882},{"$f":"PTRM_RealSLDepn!J92*(PTRM_NomSLDepn!J87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":3.9810737309506887},{"$f":"PTRM_RealSLDepn!K92*(PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.090894885562915},{"$f":"PTRM_RealSLDepn!L92*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.203745545985746},{"$f":"PTRM_RealSLDepn!M92*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.3197092835992947},{"$f":"PTRM_RealSLDepn!N92*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.4388719751681194},{"$f":"PTRM_RealSLDepn!O92*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.5928842613886314},{"$f":"PTRM_RealSLDepn!P92*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7115806310744697},{"$f":"PTRM_RealSLDepn!Q92*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.8333445346616202},{"$f":"PTRM_RealSLDepn!R92*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9582552480728426},{"$f":"PTRM_RealSLDepn!S92*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.086394096001067},{"$f":"PTRM_RealSLDepn!T92*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3229527035186166},{"$f":"PTRM_RealSLDepn!U92*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.4587486372667957},{"$f":"PTRM_RealSLDepn!V92*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5980089143314862},{"$f":"PTRM_RealSLDepn!W92*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7408219149335347},{"$f":"PTRM_RealSLDepn!X92*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8872782739962553},{"$f":"PTRM_RealSLDepn!Y92*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9061839166608125},{"$f":"PTRM_RealSLDepn!Z92*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0520076804724861},{"$f":"PTRM_RealSLDepn!AA92*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2014318350597017},{"$f":"PTRM_RealSLDepn!AB92*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.3545452741212483},{"$f":"PTRM_RealSLDepn!AC92*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.5114390861425884},{"$f":"PTRM_RealSLDepn!AD92*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.7597665188177896},{"$f":"PTRM_RealSLDepn!AE92*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9407723710958109},{"$f":"PTRM_RealSLDepn!AF92*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1266250059465248},{"$f":"PTRM_RealSLDepn!AG92*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3174542053687572},{"$f":"PTRM_RealSLDepn!AH92*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5133932265259267},{"$f":"PTRM_RealSLDepn!AI92*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8594003793849243},{"$f":"PTRM_RealSLDepn!AJ92*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0509682807165852},{"$f":"PTRM_RealSLDepn!AK92*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.2472055281877878},{"$f":"PTRM_RealSLDepn!AL92*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AM92*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AN92*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AO92*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP92*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ92*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR92*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS92*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT92*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU92*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV92*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW92*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX92*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY92*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ92*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA92*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB92*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I93*PTRM_NomSLDepn!I87","v":3.921294266282592},{"$f":"PTRM_RealSLDepn!J93*(PTRM_NomSLDepn!J87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":3.9817909308805817},{"$f":"PTRM_RealSLDepn!K93*(PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.0916318700358012},{"$f":"PTRM_RealSLDepn!L93*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.2045028607743244},{"$f":"PTRM_RealSLDepn!M93*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.320487489531847},{"$f":"PTRM_RealSLDepn!N93*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.4396716485438334},{"$f":"PTRM_RealSLDepn!O93*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.5937116804451197},{"$f":"PTRM_RealSLDepn!P93*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7124294335651209},{"$f":"PTRM_RealSLDepn!Q93*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.8342152732099821},{"$f":"PTRM_RealSLDepn!R93*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9591484895842131},{"$f":"PTRM_RealSLDepn!S93*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.087310422031579},{"$f":"PTRM_RealSLDepn!T93*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3239116461466072},{"$f":"PTRM_RealSLDepn!U93*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.4597320438562056},{"$f":"PTRM_RealSLDepn!V93*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5990174089920295},{"$f":"PTRM_RealSLDepn!W93*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7418561376968311},{"$f":"PTRM_RealSLDepn!X93*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8883388812220252},{"$f":"PTRM_RealSLDepn!Y93*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9072479297832086},{"$f":"PTRM_RealSLDepn!Z93*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0530979640938103},{"$f":"PTRM_RealSLDepn!AA93*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2025490377989412},{"$f":"PTRM_RealSLDepn!AB93*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.3556900606118036},{"$f":"PTRM_RealSLDepn!AC93*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.5126121374276664},{"$f":"PTRM_RealSLDepn!AD93*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.760984306882273},{"$f":"PTRM_RealSLDepn!AE93*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9420227677963897},{"$f":"PTRM_RealSLDepn!AF93*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1279088844426415},{"$f":"PTRM_RealSLDepn!AG93*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3187724622003936},{"$f":"PTRM_RealSLDepn!AH93*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5147467822396568},{"$f":"PTRM_RealSLDepn!AI93*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8608162691126875},{"$f":"PTRM_RealSLDepn!AJ93*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0524186818587768},{"$f":"PTRM_RealSLDepn!AK93*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.2486912819382567},{"$f":"PTRM_RealSLDepn!AL93*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.4497479022064521},{"$f":"PTRM_RealSLDepn!AM93*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"PTRM_RealSLDepn!AN93*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AO93*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP93*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ93*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR93*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS93*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT93*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU93*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV93*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW93*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX93*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY93*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ93*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA93*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB93*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J94*(PTRM_NomSLDepn!J87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":3.9814362066594677},{"$f":"PTRM_RealSLDepn!K94*(PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.0912673604587342},{"$f":"PTRM_RealSLDepn!L94*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.204128295904308},{"$f":"PTRM_RealSLDepn!M94*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.3201025919854521},{"$f":"PTRM_RealSLDepn!N94*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.4392761332857829},{"$f":"PTRM_RealSLDepn!O94*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.5933024422841608},{"$f":"PTRM_RealSLDepn!P94*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7120096192430232},{"$f":"PTRM_RealSLDepn!Q94*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.833784609401345},{"$f":"PTRM_RealSLDepn!R94*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9587066958999388},{"$f":"PTRM_RealSLDepn!S94*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.086857210836329},{"$f":"PTRM_RealSLDepn!T94*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3234373569524402},{"$f":"PTRM_RealSLDepn!U94*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.4592456548844197},{"$f":"PTRM_RealSLDepn!V94*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5985186115604533},{"$f":"PTRM_RealSLDepn!W94*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7413446152483818},{"$f":"PTRM_RealSLDepn!X94*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8878143091238044},{"$f":"PTRM_RealSLDepn!Y94*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9067216731421164},{"$f":"PTRM_RealSLDepn!Z94*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0525587141688622},{"$f":"PTRM_RealSLDepn!AA94*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2019964737857762},{"$f":"PTRM_RealSLDepn!AB94*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.3551238537853969},{"$f":"PTRM_RealSLDepn!AC94*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.5120319509467661},{"$f":"PTRM_RealSLDepn!AD94*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.7603819937689389},{"$f":"PTRM_RealSLDepn!AE94*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9414043265818677},{"$f":"PTRM_RealSLDepn!AF94*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1272738832657607},{"$f":"PTRM_RealSLDepn!AG94*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3181204576360583},{"$f":"PTRM_RealSLDepn!AH94*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5140773189892069},{"$f":"PTRM_RealSLDepn!AI94*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8601159757078367},{"$f":"PTRM_RealSLDepn!AJ94*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0517013192461739},{"$f":"PTRM_RealSLDepn!AK94*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.2479564340667846},{"$f":"PTRM_RealSLDepn!AL94*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.4489951428840069},{"$f":"PTRM_RealSLDepn!AM94*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6549340427686765},{"$f":"PTRM_RealSLDepn!AN94*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AO94*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP94*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ94*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR94*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS94*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT94*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU94*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV94*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW94*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX94*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY94*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ94*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA94*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB94*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K95*((PTRM_NomSLDepn!K87/PTRM_NomSLDepn!I87)*Outcomes!I147)","v":4.1416693268721758},{"$f":"PTRM_RealSLDepn!L95*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.2559206415270605},{"$f":"PTRM_RealSLDepn!M95*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.3733236715580794},{"$f":"PTRM_RealSLDepn!N95*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.493965359595542},{"$f":"PTRM_RealSLDepn!O95*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.6498891805795601},{"$f":"PTRM_RealSLDepn!P95*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7700587589458543},{"$f":"PTRM_RealSLDepn!Q95*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.893333944135005},{"$f":"PTRM_RealSLDepn!R95*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.0197949960086943},{"$f":"PTRM_RealSLDepn!S95*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.1495242486272295},{"$f":"PTRM_RealSLDepn!T95*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3890189206171248},{"$f":"PTRM_RealSLDepn!U95*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5265002955367377},{"$f":"PTRM_RealSLDepn!V95*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.6674890117235099},{"$f":"PTRM_RealSLDepn!W95*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.812074546335869},{"$f":"PTRM_RealSLDepn!X95*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.9603486592191155},{"$f":"PTRM_RealSLDepn!Y95*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9794889506514224},{"$f":"PTRM_RealSLDepn!Z95*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.1271226167813593},{"$f":"PTRM_RealSLDepn!AA95*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2784013602004825},{"$f":"PTRM_RealSLDepn!AB95*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.4334151779182323},{"$f":"PTRM_RealSLDepn!AC95*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.5922562889714724},{"$f":"PTRM_RealSLDepn!AD95*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8436658557538887},{"$f":"PTRM_RealSLDepn!AE95*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.026918275416361},{"$f":"PTRM_RealSLDepn!AF95*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2150776338481917},{"$f":"PTRM_RealSLDepn!AG95*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4082753238469863},{"$f":"PTRM_RealSLDepn!AH95*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6066462565071982},{"$f":"PTRM_RealSLDepn!AI95*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9569479024702456},{"$f":"PTRM_RealSLDepn!AJ95*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1508934628312861},{"$f":"PTRM_RealSLDepn!AK95*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3495663232632591},{"$f":"PTRM_RealSLDepn!AL95*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.5530817087082518},{"$f":"PTRM_RealSLDepn!AM95*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.7615576526432619},{"$f":"PTRM_RealSLDepn!AN95*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.0193052289008069},{"$f":"PTRM_RealSLDepn!AO95*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AP95*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ95*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR95*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS95*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT95*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU95*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV95*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW95*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX95*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY95*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ95*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA95*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB95*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L96*(PTRM_NomSLDepn!L87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.234418427014643},{"$f":"PTRM_RealSLDepn!M96*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.3512283009817301},{"$f":"PTRM_RealSLDepn!N96*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.4712604702631298},{"$f":"PTRM_RealSLDepn!O96*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.6263965163498257},{"$f":"PTRM_RealSLDepn!P96*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7459589612027058},{"$f":"PTRM_RealSLDepn!Q96*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.8686113224016418},{"$f":"PTRM_RealSLDepn!R96*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9944334543109123},{"$f":"PTRM_RealSLDepn!S96*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.123507275013937},{"$f":"PTRM_RealSLDepn!T96*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3617919465725601},{"$f":"PTRM_RealSLDepn!U96*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.4985787234806081},{"$f":"PTRM_RealSLDepn!V96*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.638855121493564},{"$f":"PTRM_RealSLDepn!W96*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7827101657038487},{"$f":"PTRM_RealSLDepn!X96*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.9302351523579215},{"$f":"PTRM_RealSLDepn!Y96*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9492787411759451},{"$f":"PTRM_RealSLDepn!Z96*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0961665168098511},{"$f":"PTRM_RealSLDepn!AA96*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2466809536861252},{"$f":"PTRM_RealSLDepn!AB96*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.4009115941217525},{"$f":"PTRM_RealSLDepn!AC96*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.5589501912347821},{"$f":"PTRM_RealSLDepn!AD96*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8090895598883439},{"$f":"PTRM_RealSLDepn!AE96*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9914161322032289},{"$f":"PTRM_RealSLDepn!AF96*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1786248519299933},{"$f":"PTRM_RealSLDepn!AG96*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3708464480295923},{"$f":"PTRM_RealSLDepn!AH96*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5682151499843089},{"$f":"PTRM_RealSLDepn!AI96*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9167469647474862},{"$f":"PTRM_RealSLDepn!AJ96*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1097126527392174},{"$f":"PTRM_RealSLDepn!AK96*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3073817570341202},{"$f":"PTRM_RealSLDepn!AL96*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.5098689204225941},{"$f":"PTRM_RealSLDepn!AM96*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.7172915800403565},{"$f":"PTRM_RealSLDepn!AN96*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":8.9737369366040909},{"$f":"PTRM_RealSLDepn!AO96*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.1838779484800597},{"$f":"PTRM_RealSLDepn!AP96*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AQ96*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR96*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS96*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT96*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU96*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV96*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW96*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX96*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY96*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ96*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA96*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB96*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M97*(PTRM_NomSLDepn!M87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.401538037842883},{"$f":"PTRM_RealSLDepn!N97*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.522958042106433},{"$f":"PTRM_RealSLDepn!O97*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.6798878009373031},{"$f":"PTRM_RealSLDepn!P97*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.8008326497283234},{"$f":"PTRM_RealSLDepn!Q97*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9249031410713213},{"$f":"PTRM_RealSLDepn!R97*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.0521800526220639},{"$f":"PTRM_RealSLDepn!S97*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.1827462496165753},{"$f":"PTRM_RealSLDepn!T97*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.423786014287975},{"$f":"PTRM_RealSLDepn!U97*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5621543461677012},{"$f":"PTRM_RealSLDepn!V97*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7040526468214061},{"$f":"PTRM_RealSLDepn!W97*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8495709706667176},{"$f":"PTRM_RealSLDepn!X97*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.9988016695348163},{"$f":"PTRM_RealSLDepn!Y97*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0180654439822892},{"$f":"PTRM_RealSLDepn!Z97*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.1666515642740896},{"$f":"PTRM_RealSLDepn!AA97*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.3189062779617053},{"$f":"PTRM_RealSLDepn!AB97*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.4749201626675772},{"$f":"PTRM_RealSLDepn!AC97*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.6347860323769128},{"$f":"PTRM_RealSLDepn!AD97*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8878175604266465},{"$f":"PTRM_RealSLDepn!AE97*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0722522275693489},{"$f":"PTRM_RealSLDepn!AF97*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.261625490449469},{"$f":"PTRM_RealSLDepn!AG97*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4560695895412969},{"$f":"PTRM_RealSLDepn!AH97*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.655720306314155},{"$f":"PTRM_RealSLDepn!AI97*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0082819128224614},{"$f":"PTRM_RealSLDepn!AJ97*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.2034787071397091},{"$f":"PTRM_RealSLDepn!AK97*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.4034332995622769},{"$f":"PTRM_RealSLDepn!AL97*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6082616584025136},{"$f":"PTRM_RealSLDepn!AM97*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.8180825786268393},{"$f":"PTRM_RealSLDepn!AN97*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.0774930056294298},{"$f":"PTRM_RealSLDepn!AO97*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.2900637082225739},{"$f":"PTRM_RealSLDepn!AP97*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.5076122503549918},{"$f":"PTRM_RealSLDepn!AQ97*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AR97*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS97*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT97*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU97*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV97*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW97*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX97*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY97*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ97*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA97*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB97*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N98*(PTRM_NomSLDepn!N87/PTRM_NomSLDepn!I87)*Outcomes!I147","v":4.433815733633713},{"$f":"PTRM_RealSLDepn!O98*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.5876525871490772},{"$f":"PTRM_RealSLDepn!P98*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7062137518734426},{"$f":"PTRM_RealSLDepn!Q98*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.8278389563248316},{"$f":"PTRM_RealSLDepn!R98*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9526073861241882},{"$f":"PTRM_RealSLDepn!S98*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.0806002733289022},{"$f":"PTRM_RealSLDepn!T98*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3168894210685282},{"$f":"PTRM_RealSLDepn!U98*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.4525306720404831},{"$f":"PTRM_RealSLDepn!V98*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5916323201559894},{"$f":"PTRM_RealSLDepn!W98*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.7342826449635256},{"$f":"PTRM_RealSLDepn!X98*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8805721781457487},{"$f":"PTRM_RealSLDepn!Y98*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.8994562857229651},{"$f":"PTRM_RealSLDepn!Z98*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.0451139442323427},{"$f":"PTRM_RealSLDepn!AA98*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.1943678923750172},{"$f":"PTRM_RealSLDepn!AB98*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.3473069225925176},{"$f":"PTRM_RealSLDepn!AC98*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.5040220196130027},{"$f":"PTRM_RealSLDepn!AD98*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.7520665868471088},{"$f":"PTRM_RealSLDepn!AE98*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9328662585203773},{"$f":"PTRM_RealSLDepn!AF98*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1185071918809681},{"$f":"PTRM_RealSLDepn!AG98*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3091190210952988},{"$f":"PTRM_RealSLDepn!AH98*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5048348515358771},{"$f":"PTRM_RealSLDepn!AI98*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.85044787369067},{"$f":"PTRM_RealSLDepn!AJ98*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0417975633719845},{"$f":"PTRM_RealSLDepn!AK98*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.2378112804222123},{"$f":"PTRM_RealSLDepn!AL98*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.4386027075514498},{"$f":"PTRM_RealSLDepn!AM98*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6442882984137643},{"$f":"PTRM_RealSLDepn!AN98*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":8.8985860438284181},{"$f":"PTRM_RealSLDepn!AO98*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.1069672220071372},{"$f":"PTRM_RealSLDepn!AP98*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.3202281322247753},{"$f":"PTRM_RealSLDepn!AQ98*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.5384830448054583},{"$f":"PTRM_RealSLDepn!AR98*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"PTRM_RealSLDepn!AS98*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT98*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU98*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV98*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW98*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX98*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY98*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ98*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA98*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB98*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O99*(PTRM_NomSLDepn!O87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.5405485135931087},{"$f":"PTRM_RealSLDepn!P99*(PTRM_NomSLDepn!P87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.6578923424974743},{"$f":"PTRM_RealSLDepn!Q99*(PTRM_NomSLDepn!Q87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.7782687508667916},{"$f":"PTRM_RealSLDepn!R99*(PTRM_NomSLDepn!R87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":4.9017561112775896},{"$f":"PTRM_RealSLDepn!S99*(PTRM_NomSLDepn!S87/PTRM_NomSLDepn!N87)*Outcomes!N147","v":5.0284348217309036},{"$f":"PTRM_RealSLDepn!T99*(PTRM_NomSLDepn!T87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.2622978525874045},{"$f":"PTRM_RealSLDepn!U99*(PTRM_NomSLDepn!U87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.3965463966484428},{"$f":"PTRM_RealSLDepn!V99*(PTRM_NomSLDepn!V87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.5342198079608957},{"$f":"PTRM_RealSLDepn!W99*(PTRM_NomSLDepn!W87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.6754054596562309},{"$f":"PTRM_RealSLDepn!X99*(PTRM_NomSLDepn!X87/PTRM_NomSLDepn!S87)*Outcomes!S147","v":5.8201929538761359},{"$f":"PTRM_RealSLDepn!Y99*(PTRM_NomSLDepn!Y87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.8388831674355615},{"$f":"PTRM_RealSLDepn!Z99*(PTRM_NomSLDepn!Z87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":5.9830452748041152},{"$f":"PTRM_RealSLDepn!AA99*(PTRM_NomSLDepn!AA87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.1307667466273035},{"$f":"PTRM_RealSLDepn!AB99*(PTRM_NomSLDepn!AB87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.2821354636634794},{"$f":"PTRM_RealSLDepn!AC99*(PTRM_NomSLDepn!AC87/PTRM_NomSLDepn!X87)*Outcomes!X147","v":6.4372414764481487},{"$f":"PTRM_RealSLDepn!AD99*(PTRM_NomSLDepn!AD87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.68273922713104},{"$f":"PTRM_RealSLDepn!AE99*(PTRM_NomSLDepn!AE87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8616825243575503},{"$f":"PTRM_RealSLDepn!AF99*(PTRM_NomSLDepn!AF87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0454173752470064},{"$f":"PTRM_RealSLDepn!AG99*(PTRM_NomSLDepn!AG87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2340720829371188},{"$f":"PTRM_RealSLDepn!AH99*(PTRM_NomSLDepn!AH87/PTRM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4277783861308055},{"$f":"PTRM_RealSLDepn!AI99*(PTRM_NomSLDepn!AI87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.7698428001666944},{"$f":"PTRM_RealSLDepn!AJ99*(PTRM_NomSLDepn!AJ87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9592277922850529},{"$f":"PTRM_RealSLDepn!AK99*(PTRM_NomSLDepn!AK87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1532289235148614},{"$f":"PTRM_RealSLDepn!AL99*(PTRM_NomSLDepn!AL87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3519587093202983},{"$f":"PTRM_RealSLDepn!AM99*(PTRM_NomSLDepn!AM87/PTRM_NomSLDepn!AH87)*Outcomes!AH147","v":8.5555324076586423},{"$f":"PTRM_RealSLDepn!AN99*(PTRM_NomSLDepn!AN87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":8.8072191315372077},{"$f":"PTRM_RealSLDepn!AO99*(PTRM_NomSLDepn!AO87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.0134607400431701},{"$f":"PTRM_RealSLDepn!AP99*(PTRM_NomSLDepn!AP87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.2245319775664001},{"$f":"PTRM_RealSLDepn!AQ99*(PTRM_NomSLDepn!AQ87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.4405459411517416},{"$f":"PTRM_RealSLDepn!AR99*(PTRM_NomSLDepn!AR87/PTRM_NomSLDepn!AM87)*Outcomes!AM147","v":9.6616183762755075},{"$f":"PTRM_RealSLDepn!AS99*(PTRM_NomSLDepn!AS87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AT99*(PTRM_NomSLDepn!AT87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AU99*(PTRM_NomSLDepn!AU87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AV99*(PTRM_NomSLDepn!AV87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AW99*(PTRM_NomSLDepn!AW87/PTRM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"PTRM_RealSLDepn!AX99*(PTRM_NomSLDepn!AX87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AY99*(PTRM_NomSLDepn!AY87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!AZ99*(PTRM_NomSLDepn!AZ87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BA99*(PTRM_NomSLDepn!BA87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"PTRM_RealSLDepn!BB99*(PTRM_NomSLDepn!BB87/PTRM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":35.524982825339258},40.067849202029997,44.891050580687207,49.881344872360529,55.101845583617362,59.933378121905236,65.728358397024266,71.775947013228986,78.15748288760939,84.74733631167112,92.228301014213827,94.611806430344231,97.056910054467778,99.5652038020893,102.13832072943939,106.88858161562065,109.61545813622486,112.41190107305643,115.2796851622393,118.22063041588666,118.6002688311614,121.52851113347936,124.52905177934737,127.60367581588262,130.75421236304061,135.74079941976098,139.37552245634458,143.1075722481053,146.93955490757997,150.8741463310202,78.892717395136216,72.791212915615574,66.195274827989564,59.360516749495574,52.151686560151532,44.77634034649995,36.594369618752943,28.052372360146165,18.9790289859572,9.6616183762755075,0,0,0,0,0,0,0,0,0,0]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E100-'OLD-PTRM_SLDepn'!E100","v":0},{"$f":"F100-'OLD-PTRM_SLDepn'!F100","v":0},{"$f":"G100-'OLD-PTRM_SLDepn'!G100","v":0},{"$f":"H100-'OLD-PTRM_SLDepn'!H100","v":0},{"$f":"I100-'OLD-PTRM_SLDepn'!I100","v":0},{"$f":"J100-'OLD-PTRM_SLDepn'!J100","v":0},{"$f":"K100-'OLD-PTRM_SLDepn'!K100","v":0},{"$f":"L100-'OLD-PTRM_SLDepn'!L100","v":0},{"$f":"M100-'OLD-PTRM_SLDepn'!M100","v":0},{"$f":"N100-'OLD-PTRM_SLDepn'!N100","v":0},{"$f":"O100-'OLD-PTRM_SLDepn'!O100","v":0},{"$f":"P100-'OLD-PTRM_SLDepn'!P100","v":0},{"$f":"Q100-'OLD-PTRM_SLDepn'!Q100","v":0},{"$f":"R100-'OLD-PTRM_SLDepn'!R100","v":0},{"$f":"S100-'OLD-PTRM_SLDepn'!S100","v":0},{"$f":"T100-'OLD-PTRM_SLDepn'!T100","v":0},{"$f":"U100-'OLD-PTRM_SLDepn'!U100","v":0},{"$f":"V100-'OLD-PTRM_SLDepn'!V100","v":0},{"$f":"W100-'OLD-PTRM_SLDepn'!W100","v":0},{"$f":"X100-'OLD-PTRM_SLDepn'!X100","v":0},{"$f":"Y100-'OLD-PTRM_SLDepn'!Y100","v":0},{"$f":"Z100-'OLD-PTRM_SLDepn'!Z100","v":0},{"$f":"AA100-'OLD-PTRM_SLDepn'!AA100","v":0},{"$f":"AB100-'OLD-PTRM_SLDepn'!AB100","v":0},{"$f":"AC100-'OLD-PTRM_SLDepn'!AC100","v":0},{"$f":"AD100-'OLD-PTRM_SLDepn'!AD100","v":0},{"$f":"AE100-'OLD-PTRM_SLDepn'!AE100","v":0},{"$f":"AF100-'OLD-PTRM_SLDepn'!AF100","v":0},{"$f":"AG100-'OLD-PTRM_SLDepn'!AG100","v":0},{"$f":"AH100-'OLD-PTRM_SLDepn'!AH100","v":0},{"$f":"AI100-'OLD-PTRM_SLDepn'!AI100","v":0},{"$f":"AJ100-'OLD-PTRM_SLDepn'!AJ100","v":0},{"$f":"AK100-'OLD-PTRM_SLDepn'!AK100","v":0},{"$f":"AL100-'OLD-PTRM_SLDepn'!AL100","v":0},{"$f":"AM100-'OLD-PTRM_SLDepn'!AM100","v":0},{"$f":"AN100-'OLD-PTRM_SLDepn'!AN100","v":0},{"$f":"AO100-'OLD-PTRM_SLDepn'!AO100","v":0},{"$f":"AP100-'OLD-PTRM_SLDepn'!AP100","v":0},{"$f":"AQ100-'OLD-PTRM_SLDepn'!AQ100","v":0},{"$f":"AR100-'OLD-PTRM_SLDepn'!AR100","v":0},{"$f":"AS100-'OLD-PTRM_SLDepn'!AS100","v":0},{"$f":"AT100-'OLD-PTRM_SLDepn'!AT100","v":0},{"$f":"AU100-'OLD-PTRM_SLDepn'!AU100","v":0},{"$f":"AV100-'OLD-PTRM_SLDepn'!AV100","v":0},{"$f":"AW100-'OLD-PTRM_SLDepn'!AW100","v":0},{"$f":"AX100-'OLD-PTRM_SLDepn'!AX100","v":0},{"$f":"AY100-'OLD-PTRM_SLDepn'!AY100","v":0},{"$f":"AZ100-'OLD-PTRM_SLDepn'!AZ100","v":0},{"$f":"BA100-'OLD-PTRM_SLDepn'!BA100","v":0},{"$f":"BB100-'OLD-PTRM_SLDepn'!BB100","v":0}]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E107*PTRM_NomSLDepn!E105","v":35.524982825339258},{"$f":"PTRM_RealSLDepn!F107*PTRM_NomSLDepn!F105","v":36.450264346163983},{"$f":"PTRM_RealSLDepn!G107*PTRM_NomSLDepn!G105","v":37.399645692651937},{"$f":"PTRM_RealSLDepn!H107*PTRM_NomSLDepn!H105","v":38.373754567382193},{"$f":"PTRM_RealSLDepn!I107*PTRM_NomSLDepn!I105","v":39.373235022036653},{"$f":"PTRM_RealSLDepn!J107*(PTRM_NomSLDepn!J105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":39.980674615067777},{"$f":"PTRM_RealSLDepn!K107*(PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":41.083574019885866},{"$f":"PTRM_RealSLDepn!L107*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":42.216897801202357},{"$f":"PTRM_RealSLDepn!M107*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":43.381485240171287},{"$f":"PTRM_RealSLDepn!N107*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":44.578198770199563},{"$f":"PTRM_RealSLDepn!O107*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":46.12489584697903},{"$f":"PTRM_RealSLDepn!P107*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":47.316926252621904},{"$f":"PTRM_RealSLDepn!Q107*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":48.53976293894867},{"$f":"PTRM_RealSLDepn!R107*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":49.794202049182765},{"$f":"PTRM_RealSLDepn!S107*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":51.081060301703651},{"$f":"PTRM_RealSLDepn!T107*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":53.456744188445974},{"$f":"PTRM_RealSLDepn!U107*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":54.820500151824916},{"$f":"PTRM_RealSLDepn!V107*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":56.2190474283653},{"$f":"PTRM_RealSLDepn!W107*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":57.653273592900184},{"$f":"PTRM_RealSLDepn!X107*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":59.124088863532194},{"$f":"PTRM_RealSLDepn!Y107*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":59.313952302102521},{"$f":"PTRM_RealSLDepn!Z107*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":60.7784146170737},{"$f":"PTRM_RealSLDepn!AA107*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":62.279034527159226},{"$f":"PTRM_RealSLDepn!AB107*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":63.81670476389003},{"$f":"PTRM_RealSLDepn!AC107*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":65.392340100351092},{"$f":"PTRM_RealSLDepn!AD107*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":67.886214606265213},{"$f":"PTRM_RealSLDepn!AE107*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":69.703999599064744},{"$f":"PTRM_RealSLDepn!AF107*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":71.570459308803635},{"$f":"PTRM_RealSLDepn!AG107*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":73.486897095383469},{"$f":"PTRM_RealSLDepn!AH107*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":75.454651218693499},{"$f":"PTRM_RealSLDepn!AI107*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AJ107*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AK107*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AL107*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AM107*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AN107*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AO107*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP107*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ107*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR107*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS107*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT107*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU107*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV107*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW107*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX107*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY107*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ107*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA107*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB107*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F108*PTRM_NomSLDepn!F105","v":3.6175848558660144},{"$f":"PTRM_RealSLDepn!G108*PTRM_NomSLDepn!G105","v":3.711808248840061},{"$f":"PTRM_RealSLDepn!H108*PTRM_NomSLDepn!H105","v":3.8084857785205752},{"$f":"PTRM_RealSLDepn!I108*PTRM_NomSLDepn!I105","v":3.907681365201487},{"$f":"PTRM_RealSLDepn!J108*(PTRM_NomSLDepn!J105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":3.9679680136530244},{"$f":"PTRM_RealSLDepn!K108*(PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.0774276364015067},{"$f":"PTRM_RealSLDepn!L108*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.1899067918102872},{"$f":"PTRM_RealSLDepn!M108*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.3054887761420186},{"$f":"PTRM_RealSLDepn!N108*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.424259183454466},{"$f":"PTRM_RealSLDepn!O108*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.5777644603553842},{"$f":"PTRM_RealSLDepn!P108*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.6960700809191307},{"$f":"PTRM_RealSLDepn!Q108*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.8174331370451871},{"$f":"PTRM_RealSLDepn!R108*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9419326436795323},{"$f":"PTRM_RealSLDepn!S108*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.0696496577937431},{"$f":"PTRM_RealSLDepn!T108*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3054295130338982},{"$f":"PTRM_RealSLDepn!U108*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.440778405798123},{"$f":"PTRM_RealSLDepn!V108*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.579580237241017},{"$f":"PTRM_RealSLDepn!W108*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7219230966352379},{"$f":"PTRM_RealSLDepn!X108*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8678973205334177},{"$f":"PTRM_RealSLDepn!Y108*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.8867407257151161},{"$f":"PTRM_RealSLDepn!Z108*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0320844368694022},{"$f":"PTRM_RealSLDepn!AA108*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.1810166862923808},{"$f":"PTRM_RealSLDepn!AB108*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.3336260750442808},{"$f":"PTRM_RealSLDepn!AC108*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.490003391746753},{"$f":"PTRM_RealSLDepn!AD108*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.7375133291054015},{"$f":"PTRM_RealSLDepn!AE108*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9179233090912984},{"$f":"PTRM_RealSLDepn!AF108*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.103164116014173},{"$f":"PTRM_RealSLDepn!AG108*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2933651046297783},{"$f":"PTRM_RealSLDepn!AH108*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4886590934181907},{"$f":"PTRM_RealSLDepn!AI108*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.833527188767885},{"$f":"PTRM_RealSLDepn!AJ108*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AK108*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AL108*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AM108*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AN108*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AO108*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP108*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ108*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR108*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS108*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT108*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU108*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV108*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW108*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX108*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY108*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ108*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA108*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB108*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G109*PTRM_NomSLDepn!G105","v":3.7795966391952063},{"$f":"PTRM_RealSLDepn!H109*PTRM_NomSLDepn!H105","v":3.8780397811275393},{"$f":"PTRM_RealSLDepn!I109*PTRM_NomSLDepn!I105","v":3.9790469670885416},{"$f":"PTRM_RealSLDepn!J109*(PTRM_NomSLDepn!J105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.0404346246936935},{"$f":"PTRM_RealSLDepn!K109*(PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.1518932978072698},{"$f":"PTRM_RealSLDepn!L109*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.2664266490102563},{"$f":"PTRM_RealSLDepn!M109*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.3841194957967904},{"$f":"PTRM_RealSLDepn!N109*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.5050589954205256},{"$f":"PTRM_RealSLDepn!O109*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.6613677241526084},{"$f":"PTRM_RealSLDepn!P109*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7818339486727925},{"$f":"PTRM_RealSLDepn!Q109*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9054134464013863},{"$f":"PTRM_RealSLDepn!R109*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.0321866753265807},{"$f":"PTRM_RealSLDepn!S109*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.1622361727554882},{"$f":"PTRM_RealSLDepn!T109*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.4023220523895192},{"$f":"PTRM_RealSLDepn!U109*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5401428087204314},{"$f":"PTRM_RealSLDepn!V109*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.6814795644107718},{"$f":"PTRM_RealSLDepn!W109*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8264220174989552},{"$f":"PTRM_RealSLDepn!X109*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.9750621543452231},{"$f":"PTRM_RealSLDepn!Y109*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9942496947894242},{"$f":"PTRM_RealSLDepn!Z109*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.1422478038993358},{"$f":"PTRM_RealSLDepn!AA109*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2938999884007263},{"$f":"PTRM_RealSLDepn!AB109*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.4492964674663034},{"$f":"PTRM_RealSLDepn!AC109*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.6085296877814237},{"$f":"PTRM_RealSLDepn!AD109*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8605598748743342},{"$f":"PTRM_RealSLDepn!AE109*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0442646646476339},{"$f":"PTRM_RealSLDepn!AF109*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2328885062769279},{"$f":"PTRM_RealSLDepn!AG109*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4265631169111916},{"$f":"PTRM_RealSLDepn!AH109*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6254237406813914},{"$f":"PTRM_RealSLDepn!AI109*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9765901282653164},{"$f":"PTRM_RealSLDepn!AJ109*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1710144554267998},{"$f":"PTRM_RealSLDepn!AK109*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AL109*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AM109*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AN109*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AO109*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP109*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ109*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR109*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS109*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT109*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU109*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV109*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW109*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX109*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY109*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ109*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA109*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB109*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H110*PTRM_NomSLDepn!H105","v":3.8210647453302169},{"$f":"PTRM_RealSLDepn!I110*PTRM_NomSLDepn!I105","v":3.9205879630080882},{"$f":"PTRM_RealSLDepn!J110*(PTRM_NomSLDepn!J105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":3.9810737309506887},{"$f":"PTRM_RealSLDepn!K110*(PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.090894885562915},{"$f":"PTRM_RealSLDepn!L110*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.203745545985746},{"$f":"PTRM_RealSLDepn!M110*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.3197092835992947},{"$f":"PTRM_RealSLDepn!N110*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.4388719751681194},{"$f":"PTRM_RealSLDepn!O110*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.5928842613886314},{"$f":"PTRM_RealSLDepn!P110*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7115806310744697},{"$f":"PTRM_RealSLDepn!Q110*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.8333445346616202},{"$f":"PTRM_RealSLDepn!R110*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9582552480728426},{"$f":"PTRM_RealSLDepn!S110*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.086394096001067},{"$f":"PTRM_RealSLDepn!T110*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3229527035186166},{"$f":"PTRM_RealSLDepn!U110*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.4587486372667957},{"$f":"PTRM_RealSLDepn!V110*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5980089143314862},{"$f":"PTRM_RealSLDepn!W110*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7408219149335347},{"$f":"PTRM_RealSLDepn!X110*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8872782739962553},{"$f":"PTRM_RealSLDepn!Y110*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9061839166608125},{"$f":"PTRM_RealSLDepn!Z110*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0520076804724861},{"$f":"PTRM_RealSLDepn!AA110*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2014318350597017},{"$f":"PTRM_RealSLDepn!AB110*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.3545452741212483},{"$f":"PTRM_RealSLDepn!AC110*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.5114390861425884},{"$f":"PTRM_RealSLDepn!AD110*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.7597665188177896},{"$f":"PTRM_RealSLDepn!AE110*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9407723710958109},{"$f":"PTRM_RealSLDepn!AF110*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1266250059465248},{"$f":"PTRM_RealSLDepn!AG110*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3174542053687572},{"$f":"PTRM_RealSLDepn!AH110*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5133932265259267},{"$f":"PTRM_RealSLDepn!AI110*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8594003793849243},{"$f":"PTRM_RealSLDepn!AJ110*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0509682807165852},{"$f":"PTRM_RealSLDepn!AK110*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.2472055281877878},{"$f":"PTRM_RealSLDepn!AL110*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AM110*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AN110*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AO110*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP110*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ110*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR110*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS110*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT110*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU110*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV110*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW110*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX110*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY110*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ110*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA110*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB110*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I111*PTRM_NomSLDepn!I105","v":3.921294266282592},{"$f":"PTRM_RealSLDepn!J111*(PTRM_NomSLDepn!J105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":3.9817909308805817},{"$f":"PTRM_RealSLDepn!K111*(PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.0916318700358012},{"$f":"PTRM_RealSLDepn!L111*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.2045028607743244},{"$f":"PTRM_RealSLDepn!M111*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.320487489531847},{"$f":"PTRM_RealSLDepn!N111*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.4396716485438334},{"$f":"PTRM_RealSLDepn!O111*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.5937116804451197},{"$f":"PTRM_RealSLDepn!P111*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7124294335651209},{"$f":"PTRM_RealSLDepn!Q111*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.8342152732099821},{"$f":"PTRM_RealSLDepn!R111*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9591484895842131},{"$f":"PTRM_RealSLDepn!S111*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.087310422031579},{"$f":"PTRM_RealSLDepn!T111*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3239116461466072},{"$f":"PTRM_RealSLDepn!U111*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.4597320438562056},{"$f":"PTRM_RealSLDepn!V111*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5990174089920295},{"$f":"PTRM_RealSLDepn!W111*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7418561376968311},{"$f":"PTRM_RealSLDepn!X111*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8883388812220252},{"$f":"PTRM_RealSLDepn!Y111*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9072479297832086},{"$f":"PTRM_RealSLDepn!Z111*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0530979640938103},{"$f":"PTRM_RealSLDepn!AA111*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2025490377989412},{"$f":"PTRM_RealSLDepn!AB111*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.3556900606118036},{"$f":"PTRM_RealSLDepn!AC111*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.5126121374276664},{"$f":"PTRM_RealSLDepn!AD111*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.760984306882273},{"$f":"PTRM_RealSLDepn!AE111*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9420227677963897},{"$f":"PTRM_RealSLDepn!AF111*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1279088844426415},{"$f":"PTRM_RealSLDepn!AG111*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3187724622003936},{"$f":"PTRM_RealSLDepn!AH111*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5147467822396568},{"$f":"PTRM_RealSLDepn!AI111*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8608162691126875},{"$f":"PTRM_RealSLDepn!AJ111*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0524186818587768},{"$f":"PTRM_RealSLDepn!AK111*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.2486912819382567},{"$f":"PTRM_RealSLDepn!AL111*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.4497479022064521},{"$f":"PTRM_RealSLDepn!AM111*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"PTRM_RealSLDepn!AN111*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AO111*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP111*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ111*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR111*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS111*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT111*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU111*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV111*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW111*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX111*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY111*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ111*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA111*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB111*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J112*(PTRM_NomSLDepn!J105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":3.9814362066594677},{"$f":"PTRM_RealSLDepn!K112*(PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.0912673604587342},{"$f":"PTRM_RealSLDepn!L112*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.204128295904308},{"$f":"PTRM_RealSLDepn!M112*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.3201025919854521},{"$f":"PTRM_RealSLDepn!N112*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.4392761332857829},{"$f":"PTRM_RealSLDepn!O112*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.5933024422841608},{"$f":"PTRM_RealSLDepn!P112*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7120096192430232},{"$f":"PTRM_RealSLDepn!Q112*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.833784609401345},{"$f":"PTRM_RealSLDepn!R112*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9587066958999388},{"$f":"PTRM_RealSLDepn!S112*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.086857210836329},{"$f":"PTRM_RealSLDepn!T112*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3234373569524402},{"$f":"PTRM_RealSLDepn!U112*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.4592456548844197},{"$f":"PTRM_RealSLDepn!V112*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5985186115604533},{"$f":"PTRM_RealSLDepn!W112*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7413446152483818},{"$f":"PTRM_RealSLDepn!X112*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8878143091238044},{"$f":"PTRM_RealSLDepn!Y112*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9067216731421164},{"$f":"PTRM_RealSLDepn!Z112*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0525587141688622},{"$f":"PTRM_RealSLDepn!AA112*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2019964737857762},{"$f":"PTRM_RealSLDepn!AB112*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.3551238537853969},{"$f":"PTRM_RealSLDepn!AC112*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.5120319509467661},{"$f":"PTRM_RealSLDepn!AD112*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.7603819937689389},{"$f":"PTRM_RealSLDepn!AE112*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9414043265818677},{"$f":"PTRM_RealSLDepn!AF112*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1272738832657607},{"$f":"PTRM_RealSLDepn!AG112*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3181204576360583},{"$f":"PTRM_RealSLDepn!AH112*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5140773189892069},{"$f":"PTRM_RealSLDepn!AI112*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8601159757078367},{"$f":"PTRM_RealSLDepn!AJ112*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0517013192461739},{"$f":"PTRM_RealSLDepn!AK112*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.2479564340667846},{"$f":"PTRM_RealSLDepn!AL112*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.4489951428840069},{"$f":"PTRM_RealSLDepn!AM112*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6549340427686765},{"$f":"PTRM_RealSLDepn!AN112*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AO112*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP112*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ112*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR112*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS112*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT112*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU112*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV112*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW112*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX112*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY112*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ112*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA112*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB112*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K113*((PTRM_NomSLDepn!K105/PTRM_NomSLDepn!I105)*Outcomes!I180)","v":4.1416693268721758},{"$f":"PTRM_RealSLDepn!L113*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.2559206415270605},{"$f":"PTRM_RealSLDepn!M113*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.3733236715580794},{"$f":"PTRM_RealSLDepn!N113*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.493965359595542},{"$f":"PTRM_RealSLDepn!O113*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.6498891805795601},{"$f":"PTRM_RealSLDepn!P113*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7700587589458543},{"$f":"PTRM_RealSLDepn!Q113*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.893333944135005},{"$f":"PTRM_RealSLDepn!R113*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.0197949960086943},{"$f":"PTRM_RealSLDepn!S113*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.1495242486272295},{"$f":"PTRM_RealSLDepn!T113*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3890189206171248},{"$f":"PTRM_RealSLDepn!U113*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5265002955367377},{"$f":"PTRM_RealSLDepn!V113*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.6674890117235099},{"$f":"PTRM_RealSLDepn!W113*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.812074546335869},{"$f":"PTRM_RealSLDepn!X113*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.9603486592191155},{"$f":"PTRM_RealSLDepn!Y113*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9794889506514224},{"$f":"PTRM_RealSLDepn!Z113*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.1271226167813593},{"$f":"PTRM_RealSLDepn!AA113*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2784013602004825},{"$f":"PTRM_RealSLDepn!AB113*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.4334151779182323},{"$f":"PTRM_RealSLDepn!AC113*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.5922562889714724},{"$f":"PTRM_RealSLDepn!AD113*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8436658557538887},{"$f":"PTRM_RealSLDepn!AE113*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.026918275416361},{"$f":"PTRM_RealSLDepn!AF113*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2150776338481917},{"$f":"PTRM_RealSLDepn!AG113*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4082753238469863},{"$f":"PTRM_RealSLDepn!AH113*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6066462565071982},{"$f":"PTRM_RealSLDepn!AI113*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9569479024702456},{"$f":"PTRM_RealSLDepn!AJ113*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1508934628312861},{"$f":"PTRM_RealSLDepn!AK113*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3495663232632591},{"$f":"PTRM_RealSLDepn!AL113*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.5530817087082518},{"$f":"PTRM_RealSLDepn!AM113*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.7615576526432619},{"$f":"PTRM_RealSLDepn!AN113*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.0193052289008069},{"$f":"PTRM_RealSLDepn!AO113*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AP113*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ113*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR113*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS113*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT113*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU113*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV113*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW113*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX113*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY113*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ113*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA113*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB113*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L114*(PTRM_NomSLDepn!L105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.234418427014643},{"$f":"PTRM_RealSLDepn!M114*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.3512283009817301},{"$f":"PTRM_RealSLDepn!N114*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.4712604702631298},{"$f":"PTRM_RealSLDepn!O114*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.6263965163498257},{"$f":"PTRM_RealSLDepn!P114*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7459589612027058},{"$f":"PTRM_RealSLDepn!Q114*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.8686113224016418},{"$f":"PTRM_RealSLDepn!R114*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9944334543109123},{"$f":"PTRM_RealSLDepn!S114*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.123507275013937},{"$f":"PTRM_RealSLDepn!T114*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3617919465725601},{"$f":"PTRM_RealSLDepn!U114*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.4985787234806081},{"$f":"PTRM_RealSLDepn!V114*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.638855121493564},{"$f":"PTRM_RealSLDepn!W114*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7827101657038487},{"$f":"PTRM_RealSLDepn!X114*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.9302351523579215},{"$f":"PTRM_RealSLDepn!Y114*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9492787411759451},{"$f":"PTRM_RealSLDepn!Z114*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0961665168098511},{"$f":"PTRM_RealSLDepn!AA114*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2466809536861252},{"$f":"PTRM_RealSLDepn!AB114*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.4009115941217525},{"$f":"PTRM_RealSLDepn!AC114*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.5589501912347821},{"$f":"PTRM_RealSLDepn!AD114*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8090895598883439},{"$f":"PTRM_RealSLDepn!AE114*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9914161322032289},{"$f":"PTRM_RealSLDepn!AF114*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1786248519299933},{"$f":"PTRM_RealSLDepn!AG114*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3708464480295923},{"$f":"PTRM_RealSLDepn!AH114*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5682151499843089},{"$f":"PTRM_RealSLDepn!AI114*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9167469647474862},{"$f":"PTRM_RealSLDepn!AJ114*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1097126527392174},{"$f":"PTRM_RealSLDepn!AK114*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3073817570341202},{"$f":"PTRM_RealSLDepn!AL114*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.5098689204225941},{"$f":"PTRM_RealSLDepn!AM114*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.7172915800403565},{"$f":"PTRM_RealSLDepn!AN114*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":8.9737369366040909},{"$f":"PTRM_RealSLDepn!AO114*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.1838779484800597},{"$f":"PTRM_RealSLDepn!AP114*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AQ114*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR114*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS114*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT114*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU114*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV114*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW114*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX114*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY114*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ114*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA114*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB114*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M115*(PTRM_NomSLDepn!M105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.401538037842883},{"$f":"PTRM_RealSLDepn!N115*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.522958042106433},{"$f":"PTRM_RealSLDepn!O115*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.6798878009373031},{"$f":"PTRM_RealSLDepn!P115*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.8008326497283234},{"$f":"PTRM_RealSLDepn!Q115*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9249031410713213},{"$f":"PTRM_RealSLDepn!R115*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.0521800526220639},{"$f":"PTRM_RealSLDepn!S115*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.1827462496165753},{"$f":"PTRM_RealSLDepn!T115*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.423786014287975},{"$f":"PTRM_RealSLDepn!U115*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5621543461677012},{"$f":"PTRM_RealSLDepn!V115*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7040526468214061},{"$f":"PTRM_RealSLDepn!W115*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8495709706667176},{"$f":"PTRM_RealSLDepn!X115*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.9988016695348163},{"$f":"PTRM_RealSLDepn!Y115*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0180654439822892},{"$f":"PTRM_RealSLDepn!Z115*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.1666515642740896},{"$f":"PTRM_RealSLDepn!AA115*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.3189062779617053},{"$f":"PTRM_RealSLDepn!AB115*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.4749201626675772},{"$f":"PTRM_RealSLDepn!AC115*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.6347860323769128},{"$f":"PTRM_RealSLDepn!AD115*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8878175604266465},{"$f":"PTRM_RealSLDepn!AE115*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0722522275693489},{"$f":"PTRM_RealSLDepn!AF115*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.261625490449469},{"$f":"PTRM_RealSLDepn!AG115*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4560695895412969},{"$f":"PTRM_RealSLDepn!AH115*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.655720306314155},{"$f":"PTRM_RealSLDepn!AI115*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0082819128224614},{"$f":"PTRM_RealSLDepn!AJ115*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.2034787071397091},{"$f":"PTRM_RealSLDepn!AK115*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.4034332995622769},{"$f":"PTRM_RealSLDepn!AL115*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6082616584025136},{"$f":"PTRM_RealSLDepn!AM115*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.8180825786268393},{"$f":"PTRM_RealSLDepn!AN115*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.0774930056294298},{"$f":"PTRM_RealSLDepn!AO115*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.2900637082225739},{"$f":"PTRM_RealSLDepn!AP115*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.5076122503549918},{"$f":"PTRM_RealSLDepn!AQ115*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AR115*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS115*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT115*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU115*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV115*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW115*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX115*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY115*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ115*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA115*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB115*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N116*(PTRM_NomSLDepn!N105/PTRM_NomSLDepn!I105)*Outcomes!I180","v":4.433815733633713},{"$f":"PTRM_RealSLDepn!O116*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.5876525871490772},{"$f":"PTRM_RealSLDepn!P116*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7062137518734426},{"$f":"PTRM_RealSLDepn!Q116*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.8278389563248316},{"$f":"PTRM_RealSLDepn!R116*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9526073861241882},{"$f":"PTRM_RealSLDepn!S116*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.0806002733289022},{"$f":"PTRM_RealSLDepn!T116*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3168894210685282},{"$f":"PTRM_RealSLDepn!U116*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.4525306720404831},{"$f":"PTRM_RealSLDepn!V116*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5916323201559894},{"$f":"PTRM_RealSLDepn!W116*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.7342826449635256},{"$f":"PTRM_RealSLDepn!X116*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8805721781457487},{"$f":"PTRM_RealSLDepn!Y116*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.8994562857229651},{"$f":"PTRM_RealSLDepn!Z116*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.0451139442323427},{"$f":"PTRM_RealSLDepn!AA116*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.1943678923750172},{"$f":"PTRM_RealSLDepn!AB116*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.3473069225925176},{"$f":"PTRM_RealSLDepn!AC116*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.5040220196130027},{"$f":"PTRM_RealSLDepn!AD116*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.7520665868471088},{"$f":"PTRM_RealSLDepn!AE116*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9328662585203773},{"$f":"PTRM_RealSLDepn!AF116*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1185071918809681},{"$f":"PTRM_RealSLDepn!AG116*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3091190210952988},{"$f":"PTRM_RealSLDepn!AH116*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5048348515358771},{"$f":"PTRM_RealSLDepn!AI116*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.85044787369067},{"$f":"PTRM_RealSLDepn!AJ116*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0417975633719845},{"$f":"PTRM_RealSLDepn!AK116*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.2378112804222123},{"$f":"PTRM_RealSLDepn!AL116*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.4386027075514498},{"$f":"PTRM_RealSLDepn!AM116*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6442882984137643},{"$f":"PTRM_RealSLDepn!AN116*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":8.8985860438284181},{"$f":"PTRM_RealSLDepn!AO116*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.1069672220071372},{"$f":"PTRM_RealSLDepn!AP116*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.3202281322247753},{"$f":"PTRM_RealSLDepn!AQ116*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.5384830448054583},{"$f":"PTRM_RealSLDepn!AR116*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"PTRM_RealSLDepn!AS116*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT116*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU116*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV116*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW116*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX116*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY116*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ116*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA116*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB116*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O117*(PTRM_NomSLDepn!O105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.5405485135931087},{"$f":"PTRM_RealSLDepn!P117*(PTRM_NomSLDepn!P105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.6578923424974743},{"$f":"PTRM_RealSLDepn!Q117*(PTRM_NomSLDepn!Q105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.7782687508667916},{"$f":"PTRM_RealSLDepn!R117*(PTRM_NomSLDepn!R105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":4.9017561112775896},{"$f":"PTRM_RealSLDepn!S117*(PTRM_NomSLDepn!S105/PTRM_NomSLDepn!N105)*Outcomes!N180","v":5.0284348217309036},{"$f":"PTRM_RealSLDepn!T117*(PTRM_NomSLDepn!T105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.2622978525874045},{"$f":"PTRM_RealSLDepn!U117*(PTRM_NomSLDepn!U105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.3965463966484428},{"$f":"PTRM_RealSLDepn!V117*(PTRM_NomSLDepn!V105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.5342198079608957},{"$f":"PTRM_RealSLDepn!W117*(PTRM_NomSLDepn!W105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.6754054596562309},{"$f":"PTRM_RealSLDepn!X117*(PTRM_NomSLDepn!X105/PTRM_NomSLDepn!S105)*Outcomes!S180","v":5.8201929538761359},{"$f":"PTRM_RealSLDepn!Y117*(PTRM_NomSLDepn!Y105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.8388831674355615},{"$f":"PTRM_RealSLDepn!Z117*(PTRM_NomSLDepn!Z105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":5.9830452748041152},{"$f":"PTRM_RealSLDepn!AA117*(PTRM_NomSLDepn!AA105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.1307667466273035},{"$f":"PTRM_RealSLDepn!AB117*(PTRM_NomSLDepn!AB105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.2821354636634794},{"$f":"PTRM_RealSLDepn!AC117*(PTRM_NomSLDepn!AC105/PTRM_NomSLDepn!X105)*Outcomes!X180","v":6.4372414764481487},{"$f":"PTRM_RealSLDepn!AD117*(PTRM_NomSLDepn!AD105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.68273922713104},{"$f":"PTRM_RealSLDepn!AE117*(PTRM_NomSLDepn!AE105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8616825243575503},{"$f":"PTRM_RealSLDepn!AF117*(PTRM_NomSLDepn!AF105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0454173752470064},{"$f":"PTRM_RealSLDepn!AG117*(PTRM_NomSLDepn!AG105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2340720829371188},{"$f":"PTRM_RealSLDepn!AH117*(PTRM_NomSLDepn!AH105/PTRM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4277783861308055},{"$f":"PTRM_RealSLDepn!AI117*(PTRM_NomSLDepn!AI105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.7698428001666944},{"$f":"PTRM_RealSLDepn!AJ117*(PTRM_NomSLDepn!AJ105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9592277922850529},{"$f":"PTRM_RealSLDepn!AK117*(PTRM_NomSLDepn!AK105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1532289235148614},{"$f":"PTRM_RealSLDepn!AL117*(PTRM_NomSLDepn!AL105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3519587093202983},{"$f":"PTRM_RealSLDepn!AM117*(PTRM_NomSLDepn!AM105/PTRM_NomSLDepn!AH105)*Outcomes!AH180","v":8.5555324076586423},{"$f":"PTRM_RealSLDepn!AN117*(PTRM_NomSLDepn!AN105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":8.8072191315372077},{"$f":"PTRM_RealSLDepn!AO117*(PTRM_NomSLDepn!AO105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.0134607400431701},{"$f":"PTRM_RealSLDepn!AP117*(PTRM_NomSLDepn!AP105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.2245319775664001},{"$f":"PTRM_RealSLDepn!AQ117*(PTRM_NomSLDepn!AQ105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.4405459411517416},{"$f":"PTRM_RealSLDepn!AR117*(PTRM_NomSLDepn!AR105/PTRM_NomSLDepn!AM105)*Outcomes!AM180","v":9.6616183762755075},{"$f":"PTRM_RealSLDepn!AS117*(PTRM_NomSLDepn!AS105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AT117*(PTRM_NomSLDepn!AT105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AU117*(PTRM_NomSLDepn!AU105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AV117*(PTRM_NomSLDepn!AV105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AW117*(PTRM_NomSLDepn!AW105/PTRM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"PTRM_RealSLDepn!AX117*(PTRM_NomSLDepn!AX105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AY117*(PTRM_NomSLDepn!AY105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!AZ117*(PTRM_NomSLDepn!AZ105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BA117*(PTRM_NomSLDepn!BA105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"PTRM_RealSLDepn!BB117*(PTRM_NomSLDepn!BB105/PTRM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":35.524982825339258},40.067849202029997,44.891050580687207,49.881344872360529,55.101845583617362,59.933378121905236,65.728358397024266,71.775947013228986,78.15748288760939,84.74733631167112,92.228301014213827,94.611806430344231,97.056910054467778,99.5652038020893,102.13832072943939,106.88858161562065,109.61545813622486,112.41190107305643,115.2796851622393,118.22063041588666,118.6002688311614,121.52851113347936,124.52905177934737,127.60367581588262,130.75421236304061,135.74079941976098,139.37552245634458,143.1075722481053,146.93955490757997,150.8741463310202,78.892717395136216,72.791212915615574,66.195274827989564,59.360516749495574,52.151686560151532,44.77634034649995,36.594369618752943,28.052372360146165,18.9790289859572,9.6616183762755075,0,0,0,0,0,0,0,0,0,0]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E118-'OLD-PTRM_SLDepn'!E118","v":0},{"$f":"F118-'OLD-PTRM_SLDepn'!F118","v":0},{"$f":"G118-'OLD-PTRM_SLDepn'!G118","v":0},{"$f":"H118-'OLD-PTRM_SLDepn'!H118","v":0},{"$f":"I118-'OLD-PTRM_SLDepn'!I118","v":0},{"$f":"J118-'OLD-PTRM_SLDepn'!J118","v":0},{"$f":"K118-'OLD-PTRM_SLDepn'!K118","v":0},{"$f":"L118-'OLD-PTRM_SLDepn'!L118","v":0},{"$f":"M118-'OLD-PTRM_SLDepn'!M118","v":0},{"$f":"N118-'OLD-PTRM_SLDepn'!N118","v":0},{"$f":"O118-'OLD-PTRM_SLDepn'!O118","v":0},{"$f":"P118-'OLD-PTRM_SLDepn'!P118","v":0},{"$f":"Q118-'OLD-PTRM_SLDepn'!Q118","v":0},{"$f":"R118-'OLD-PTRM_SLDepn'!R118","v":0},{"$f":"S118-'OLD-PTRM_SLDepn'!S118","v":0},{"$f":"T118-'OLD-PTRM_SLDepn'!T118","v":0},{"$f":"U118-'OLD-PTRM_SLDepn'!U118","v":0},{"$f":"V118-'OLD-PTRM_SLDepn'!V118","v":0},{"$f":"W118-'OLD-PTRM_SLDepn'!W118","v":0},{"$f":"X118-'OLD-PTRM_SLDepn'!X118","v":0},{"$f":"Y118-'OLD-PTRM_SLDepn'!Y118","v":0},{"$f":"Z118-'OLD-PTRM_SLDepn'!Z118","v":0},{"$f":"AA118-'OLD-PTRM_SLDepn'!AA118","v":0},{"$f":"AB118-'OLD-PTRM_SLDepn'!AB118","v":0},{"$f":"AC118-'OLD-PTRM_SLDepn'!AC118","v":0},{"$f":"AD118-'OLD-PTRM_SLDepn'!AD118","v":0},{"$f":"AE118-'OLD-PTRM_SLDepn'!AE118","v":0},{"$f":"AF118-'OLD-PTRM_SLDepn'!AF118","v":0},{"$f":"AG118-'OLD-PTRM_SLDepn'!AG118","v":0},{"$f":"AH118-'OLD-PTRM_SLDepn'!AH118","v":0},{"$f":"AI118-'OLD-PTRM_SLDepn'!AI118","v":0},{"$f":"AJ118-'OLD-PTRM_SLDepn'!AJ118","v":0},{"$f":"AK118-'OLD-PTRM_SLDepn'!AK118","v":0},{"$f":"AL118-'OLD-PTRM_SLDepn'!AL118","v":0},{"$f":"AM118-'OLD-PTRM_SLDepn'!AM118","v":0},{"$f":"AN118-'OLD-PTRM_SLDepn'!AN118","v":0},{"$f":"AO118-'OLD-PTRM_SLDepn'!AO118","v":0},{"$f":"AP118-'OLD-PTRM_SLDepn'!AP118","v":0},{"$f":"AQ118-'OLD-PTRM_SLDepn'!AQ118","v":0},{"$f":"AR118-'OLD-PTRM_SLDepn'!AR118","v":0},{"$f":"AS118-'OLD-PTRM_SLDepn'!AS118","v":0},{"$f":"AT118-'OLD-PTRM_SLDepn'!AT118","v":0},{"$f":"AU118-'OLD-PTRM_SLDepn'!AU118","v":0},{"$f":"AV118-'OLD-PTRM_SLDepn'!AV118","v":0},{"$f":"AW118-'OLD-PTRM_SLDepn'!AW118","v":0},{"$f":"AX118-'OLD-PTRM_SLDepn'!AX118","v":0},{"$f":"AY118-'OLD-PTRM_SLDepn'!AY118","v":0},{"$f":"AZ118-'OLD-PTRM_SLDepn'!AZ118","v":0},{"$f":"BA118-'OLD-PTRM_SLDepn'!BA118","v":0},{"$f":"BB118-'OLD-PTRM_SLDepn'!BB118","v":0}]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E125*PTRM_NomSLDepn!E123","v":35.524982825339258},{"$f":"PTRM_RealSLDepn!F125*PTRM_NomSLDepn!F123","v":36.450264346163983},{"$f":"PTRM_RealSLDepn!G125*PTRM_NomSLDepn!G123","v":37.399645692651937},{"$f":"PTRM_RealSLDepn!H125*PTRM_NomSLDepn!H123","v":38.373754567382193},{"$f":"PTRM_RealSLDepn!I125*PTRM_NomSLDepn!I123","v":39.373235022036653},{"$f":"PTRM_RealSLDepn!J125*(PTRM_NomSLDepn!J123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":40.315386776274337},{"$f":"PTRM_RealSLDepn!K125*(PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":41.427519488107244},{"$f":"PTRM_RealSLDepn!L125*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":42.570331284717192},{"$f":"PTRM_RealSLDepn!M125*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":43.744668473593158},{"$f":"PTRM_RealSLDepn!N125*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":44.951400708304085},{"$f":"PTRM_RealSLDepn!O125*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":47.59809319237629},{"$f":"PTRM_RealSLDepn!P125*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":48.828196226628499},{"$f":"PTRM_RealSLDepn!Q125*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":50.090089472912112},{"$f":"PTRM_RealSLDepn!R125*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":51.384594502715771},{"$f":"PTRM_RealSLDepn!S125*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":52.712554119840391},{"$f":"PTRM_RealSLDepn!T125*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":53.153886709133616},{"$f":"PTRM_RealSLDepn!U125*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":54.509916356596079},{"$f":"PTRM_RealSLDepn!V125*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":55.900540208144868},{"$f":"PTRM_RealSLDepn!W125*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":57.326640810086126},{"$f":"PTRM_RealSLDepn!X125*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":58.789123223710831},{"$f":"PTRM_RealSLDepn!Y125*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":59.660307372499716},{"$f":"PTRM_RealSLDepn!Z125*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":61.133321199021033},{"$f":"PTRM_RealSLDepn!AA125*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":62.642703757596927},{"$f":"PTRM_RealSLDepn!AB125*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":64.189352992732324},{"$f":"PTRM_RealSLDepn!AC125*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":65.774189019194637},{"$f":"PTRM_RealSLDepn!AD125*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":68.135522906932877},{"$f":"PTRM_RealSLDepn!AE125*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":69.959983612764319},{"$f":"PTRM_RealSLDepn!AF125*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":71.833297790692356},{"$f":"PTRM_RealSLDepn!AG125*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":73.756773587134418},{"$f":"PTRM_RealSLDepn!AH125*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":75.731754176663856},{"$f":"PTRM_RealSLDepn!AI125*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AJ125*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AK125*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AL125*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AM125*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AN125*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AO125*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP125*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ125*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR125*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS125*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT125*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU125*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV125*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW125*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX125*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY125*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ125*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA125*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB125*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F126*PTRM_NomSLDepn!F123","v":3.6175848558660144},{"$f":"PTRM_RealSLDepn!G126*PTRM_NomSLDepn!G123","v":3.711808248840061},{"$f":"PTRM_RealSLDepn!H126*PTRM_NomSLDepn!H123","v":3.8084857785205752},{"$f":"PTRM_RealSLDepn!I126*PTRM_NomSLDepn!I123","v":3.907681365201487},{"$f":"PTRM_RealSLDepn!J126*(PTRM_NomSLDepn!J123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":3.9710643066315461},{"$f":"PTRM_RealSLDepn!K126*(PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.0806093431384518},{"$f":"PTRM_RealSLDepn!L126*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.1931762685136036},{"$f":"PTRM_RealSLDepn!M126*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.3088484440175661},{"$f":"PTRM_RealSLDepn!N126*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.4277115304990371},{"$f":"PTRM_RealSLDepn!O126*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.6884106554374698},{"$f":"PTRM_RealSLDepn!P126*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.809575764925464},{"$f":"PTRM_RealSLDepn!Q126*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9338722092806835},{"$f":"PTRM_RealSLDepn!R126*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0613809132684491},{"$f":"PTRM_RealSLDepn!S126*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.1921848930361723},{"$f":"PTRM_RealSLDepn!T126*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.2356561389508212},{"$f":"PTRM_RealSLDepn!U126*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3692250158080652},{"$f":"PTRM_RealSLDepn!V126*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.5062014206601635},{"$f":"PTRM_RealSLDepn!W126*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6466722842900126},{"$f":"PTRM_RealSLDepn!X126*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.7907267552057986},{"$f":"PTRM_RealSLDepn!Y126*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.876538365967642},{"$f":"PTRM_RealSLDepn!Z126*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.0216301807165449},{"$f":"PTRM_RealSLDepn!AA126*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.170304314408356},{"$f":"PTRM_RealSLDepn!AB126*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3226492145480631},{"$f":"PTRM_RealSLDepn!AC126*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.4787555124107934},{"$f":"PTRM_RealSLDepn!AD126*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.7113468247470349},{"$f":"PTRM_RealSLDepn!AE126*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8910561458552415},{"$f":"PTRM_RealSLDepn!AF126*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0755775324007582},{"$f":"PTRM_RealSLDepn!AG126*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2650398367638092},{"$f":"PTRM_RealSLDepn!AH126*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4595753615968761},{"$f":"PTRM_RealSLDepn!AI126*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.7814479542249675},{"$f":"PTRM_RealSLDepn!AJ126*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AK126*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AL126*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AM126*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AN126*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AO126*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP126*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ126*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR126*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS126*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT126*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU126*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV126*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW126*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX126*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY126*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ126*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA126*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB126*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G127*PTRM_NomSLDepn!G123","v":3.7795966391952063},{"$f":"PTRM_RealSLDepn!H127*PTRM_NomSLDepn!H123","v":3.8780397811275393},{"$f":"PTRM_RealSLDepn!I127*PTRM_NomSLDepn!I123","v":3.9790469670885416},{"$f":"PTRM_RealSLDepn!J127*(PTRM_NomSLDepn!J123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.0864369995584671},{"$f":"PTRM_RealSLDepn!K127*(PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.199164685572577},{"$f":"PTRM_RealSLDepn!L127*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.3150020564283889},{"$f":"PTRM_RealSLDepn!M127*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.4340348953097557},{"$f":"PTRM_RealSLDepn!N127*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.556351351799381},{"$f":"PTRM_RealSLDepn!O127*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8246246578049927},{"$f":"PTRM_RealSLDepn!P127*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9493100187648835},{"$f":"PTRM_RealSLDepn!Q127*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0772176903375907},{"$f":"PTRM_RealSLDepn!R127*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2084309484233904},{"$f":"PTRM_RealSLDepn!S127*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.3430352210662901},{"$f":"PTRM_RealSLDepn!T127*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3877694519942221},{"$f":"PTRM_RealSLDepn!U127*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.5252189512298324},{"$f":"PTRM_RealSLDepn!V127*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6661749785395275},{"$f":"PTRM_RealSLDepn!W127*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.8107269903360494},{"$f":"PTRM_RealSLDepn!X127*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.9589667251897573},{"$f":"PTRM_RealSLDepn!Y127*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.0472714501027482},{"$f":"PTRM_RealSLDepn!Z127*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1965786670956486},{"$f":"PTRM_RealSLDepn!AA127*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3495722813720361},{"$f":"PTRM_RealSLDepn!AB127*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.5063433101325883},{"$f":"PTRM_RealSLDepn!AC127*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.6669850177939463},{"$f":"PTRM_RealSLDepn!AD127*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.906333885280036},{"$f":"PTRM_RealSLDepn!AE127*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0912643629143899},{"$f":"PTRM_RealSLDepn!AF127*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2811467125731983},{"$f":"PTRM_RealSLDepn!AG127*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4761135302290729},{"$f":"PTRM_RealSLDepn!AH127*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.676300962368817},{"$f":"PTRM_RealSLDepn!AI127*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.0075250297964669},{"$f":"PTRM_RealSLDepn!AJ127*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2027033755698238},{"$f":"PTRM_RealSLDepn!AK127*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AL127*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AM127*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AN127*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AO127*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP127*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ127*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR127*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS127*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT127*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU127*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV127*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW127*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX127*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY127*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ127*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA127*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB127*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H128*PTRM_NomSLDepn!H123","v":3.8210647453302169},{"$f":"PTRM_RealSLDepn!I128*PTRM_NomSLDepn!I123","v":3.9205879630080882},{"$f":"PTRM_RealSLDepn!J128*(PTRM_NomSLDepn!J123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.0396989641628993},{"$f":"PTRM_RealSLDepn!K128*(PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.1511373434828016},{"$f":"PTRM_RealSLDepn!L128*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.2656498410713217},{"$f":"PTRM_RealSLDepn!M128*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.3833212589794845},{"$f":"PTRM_RealSLDepn!N128*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.5042387385918214},{"$f":"PTRM_RealSLDepn!O128*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.7694437072480182},{"$f":"PTRM_RealSLDepn!P128*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8927029973264817},{"$f":"PTRM_RealSLDepn!Q128*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0191477433036207},{"$f":"PTRM_RealSLDepn!R128*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.1488602686235803},{"$f":"PTRM_RealSLDepn!S128*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2819250242594009},{"$f":"PTRM_RealSLDepn!T128*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3261476138555972},{"$f":"PTRM_RealSLDepn!U128*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.4620250542142266},{"$f":"PTRM_RealSLDepn!V128*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6013689172364689},{"$f":"PTRM_RealSLDepn!W128*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.7442676361902096},{"$f":"PTRM_RealSLDepn!X128*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.8908119003991066},{"$f":"PTRM_RealSLDepn!Y128*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.9781066527225235},{"$f":"PTRM_RealSLDepn!Z128*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1257061898971905},{"$f":"PTRM_RealSLDepn!AA128*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.2769499617166602},{"$f":"PTRM_RealSLDepn!AB128*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.4319279443854702},{"$f":"PTRM_RealSLDepn!AC128*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.5907323356219099},{"$f":"PTRM_RealSLDepn!AD128*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8273436848637035},{"$f":"PTRM_RealSLDepn!AE128*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0101590467602328},{"$f":"PTRM_RealSLDepn!AF128*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1978696443572057},{"$f":"PTRM_RealSLDepn!AG128*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.390606557079872},{"$f":"PTRM_RealSLDepn!AH128*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.5885043742591742},{"$f":"PTRM_RealSLDepn!AI128*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9159401140583814},{"$f":"PTRM_RealSLDepn!AJ128*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1088861355761122},{"$f":"PTRM_RealSLDepn!AK128*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3065350940391856},{"$f":"PTRM_RealSLDepn!AL128*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AM128*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AN128*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AO128*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP128*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ128*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR128*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS128*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT128*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU128*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV128*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW128*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX128*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY128*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ128*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA128*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB128*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I129*PTRM_NomSLDepn!I123","v":3.921294266282592},{"$f":"PTRM_RealSLDepn!J129*(PTRM_NomSLDepn!J123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":3.9817831464048186},{"$f":"PTRM_RealSLDepn!K129*(PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.0916238708189479},{"$f":"PTRM_RealSLDepn!L129*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.2044946408925723},{"$f":"PTRM_RealSLDepn!M129*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.3204790428979765},{"$f":"PTRM_RealSLDepn!N129*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.4396629689027005},{"$f":"PTRM_RealSLDepn!O129*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.7010657823068609},{"$f":"PTRM_RealSLDepn!P129*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8225579450215035},{"$f":"PTRM_RealSLDepn!Q129*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9471898948152031},{"$f":"PTRM_RealSLDepn!R129*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0750427748883222},{"$f":"PTRM_RealSLDepn!S129*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2061998254684445},{"$f":"PTRM_RealSLDepn!T129*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.2497884105354533},{"$f":"PTRM_RealSLDepn!U129*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3837178213148844},{"$f":"PTRM_RealSLDepn!V129*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.5210639578114389},{"$f":"PTRM_RealSLDepn!W129*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.66191398545471},{"$f":"PTRM_RealSLDepn!X129*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.8063572933857488},{"$f":"PTRM_RealSLDepn!Y129*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.8924005299374098},{"$f":"PTRM_RealSLDepn!Z129*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.0378839817373953},{"$f":"PTRM_RealSLDepn!AA129*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1869594220045769},{"$f":"PTRM_RealSLDepn!AB129*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3397155369846336},{"$f":"PTRM_RealSLDepn!AC129*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.4962432025878947},{"$f":"PTRM_RealSLDepn!AD129*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.7294623337699377},{"$f":"PTRM_RealSLDepn!AE129*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9096567327489566},{"$f":"PTRM_RealSLDepn!AF129*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0946761860655938},{"$f":"PTRM_RealSLDepn!AG129*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2846498939030644},{"$f":"PTRM_RealSLDepn!AH129*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4797105160299227},{"$f":"PTRM_RealSLDepn!AI129*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.8024519187505685},{"$f":"PTRM_RealSLDepn!AJ129*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9926317374599956},{"$f":"PTRM_RealSLDepn!AK129*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1874470686751035},{"$f":"PTRM_RealSLDepn!AL129*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.387010900074273},{"$f":"PTRM_RealSLDepn!AM129*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"PTRM_RealSLDepn!AN129*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AO129*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP129*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ129*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR129*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS129*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT129*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU129*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV129*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW129*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX129*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY129*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ129*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA129*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB129*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J130*(PTRM_NomSLDepn!J123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":3.9817909308805817},{"$f":"PTRM_RealSLDepn!K130*(PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.0916318700358012},{"$f":"PTRM_RealSLDepn!L130*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.2045028607743244},{"$f":"PTRM_RealSLDepn!M130*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.320487489531847},{"$f":"PTRM_RealSLDepn!N130*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.4396716485438334},{"$f":"PTRM_RealSLDepn!O130*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.7010749729963841},{"$f":"PTRM_RealSLDepn!P130*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8225673732309415},{"$f":"PTRM_RealSLDepn!Q130*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9471995666829116},{"$f":"PTRM_RealSLDepn!R130*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0750526967112908},{"$f":"PTRM_RealSLDepn!S130*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2062100037064027},{"$f":"PTRM_RealSLDepn!T130*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.2497986739900773},{"$f":"PTRM_RealSLDepn!U130*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3837283466045252},{"$f":"PTRM_RealSLDepn!V130*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.5210747516158705},{"$f":"PTRM_RealSLDepn!W130*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6619250546241187},{"$f":"PTRM_RealSLDepn!X130*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.8063686449450795},{"$f":"PTRM_RealSLDepn!Y130*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.8924120497132035},{"$f":"PTRM_RealSLDepn!Z130*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.037895785936616},{"$f":"PTRM_RealSLDepn!AA130*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.186971517649642},{"$f":"PTRM_RealSLDepn!AB130*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3397279312713462},{"$f":"PTRM_RealSLDepn!AC130*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.49625590288972},{"$f":"PTRM_RealSLDepn!AD130*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.7294754900204214},{"$f":"PTRM_RealSLDepn!AE130*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9096702412835498},{"$f":"PTRM_RealSLDepn!AF130*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0946900563173889},{"$f":"PTRM_RealSLDepn!AG130*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2846641355577377},{"$f":"PTRM_RealSLDepn!AH130*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4797251390325075},{"$f":"PTRM_RealSLDepn!AI130*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.8024671727198642},{"$f":"PTRM_RealSLDepn!AJ130*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9926473632351218},{"$f":"PTRM_RealSLDepn!AK130*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1874630753185915},{"$f":"PTRM_RealSLDepn!AL130*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3870272968695492},{"$f":"PTRM_RealSLDepn!AM130*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.5914557697956688},{"$f":"PTRM_RealSLDepn!AN130*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AO130*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP130*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ130*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR130*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS130*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT130*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU130*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV130*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW130*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX130*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY130*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ130*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA130*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB130*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K131*((PTRM_NomSLDepn!K123/PTRM_NomSLDepn!I123)*Outcomes!I213)","v":4.1416693268721758},{"$f":"PTRM_RealSLDepn!L131*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.2559206415270605},{"$f":"PTRM_RealSLDepn!M131*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.3733236715580794},{"$f":"PTRM_RealSLDepn!N131*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.493965359595542},{"$f":"PTRM_RealSLDepn!O131*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8171881217983419},{"$f":"PTRM_RealSLDepn!P131*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9416812963723382},{"$f":"PTRM_RealSLDepn!Q131*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.069391814783371},{"$f":"PTRM_RealSLDepn!R131*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2004028245726683},{"$f":"PTRM_RealSLDepn!S131*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.334799622107937},{"$f":"PTRM_RealSLDepn!T131*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3794649009944946},{"$f":"PTRM_RealSLDepn!U131*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.5167025395730267},{"$f":"PTRM_RealSLDepn!V131*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6574413013653411},{"$f":"PTRM_RealSLDepn!W131*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.8017705048986707},{"$f":"PTRM_RealSLDepn!X131*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.9497817473402135},{"$f":"PTRM_RealSLDepn!Y131*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.0379503619207036},{"$f":"PTRM_RealSLDepn!Z131*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1870274411155428},{"$f":"PTRM_RealSLDepn!AA131*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3397852354884039},{"$f":"PTRM_RealSLDepn!AB131*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.4963146219487014},{"$f":"PTRM_RealSLDepn!AC131*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.6567087211580187},{"$f":"PTRM_RealSLDepn!AD131*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8956886632670154},{"$f":"PTRM_RealSLDepn!AE131*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0803340944463207},{"$f":"PTRM_RealSLDepn!AF131*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2699237649786852},{"$f":"PTRM_RealSLDepn!AG131*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4645900664571494},{"$f":"PTRM_RealSLDepn!AH131*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.6644689355162861},{"$f":"PTRM_RealSLDepn!AI131*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9951824638080584},{"$f":"PTRM_RealSLDepn!AJ131*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1900599673607246},{"$f":"PTRM_RealSLDepn!AK131*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.389687486508759},{"$f":"PTRM_RealSLDepn!AL131*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.5941807998707578},{"$f":"PTRM_RealSLDepn!AM131*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.8036585080957384},{"$f":"PTRM_RealSLDepn!AN131*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.2347373568501787},{"$f":"PTRM_RealSLDepn!AO131*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AP131*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ131*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR131*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS131*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT131*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU131*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV131*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW131*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX131*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY131*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ131*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA131*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB131*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L132*(PTRM_NomSLDepn!L123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.234418427014643},{"$f":"PTRM_RealSLDepn!M132*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.3512283009817301},{"$f":"PTRM_RealSLDepn!N132*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.4712604702631298},{"$f":"PTRM_RealSLDepn!O132*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8273819987188284},{"$f":"PTRM_RealSLDepn!P132*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.95213861911785},{"$f":"PTRM_RealSLDepn!Q132*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0801193917255665},{"$f":"PTRM_RealSLDepn!R132*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2114076400356053},{"$f":"PTRM_RealSLDepn!S132*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.3460888409153027},{"$f":"PTRM_RealSLDepn!T132*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3908486380859886},{"$f":"PTRM_RealSLDepn!U132*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.5283766916454491},{"$f":"PTRM_RealSLDepn!V132*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6694132773091566},{"$f":"PTRM_RealSLDepn!W132*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.8140479026154486},{"$f":"PTRM_RealSLDepn!X132*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.9623723585645694},{"$f":"PTRM_RealSLDepn!Y132*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.0507275508710165},{"$f":"PTRM_RealSLDepn!Z132*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.2001200990404017},{"$f":"PTRM_RealSLDepn!AA132*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3532011513212199},{"$f":"PTRM_RealSLDepn!AB132*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.5100617769317584},{"$f":"PTRM_RealSLDepn!AC132*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.6707952935905848},{"$f":"PTRM_RealSLDepn!AD132*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9102809523240376},{"$f":"PTRM_RealSLDepn!AE132*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0953171203298444},{"$f":"PTRM_RealSLDepn!AF132*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2853079904246778},{"$f":"PTRM_RealSLDepn!AG132*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4803862343616192},{"$f":"PTRM_RealSLDepn!AH132*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.6806880764371055},{"$f":"PTRM_RealSLDepn!AI132*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.012101443082317},{"$f":"PTRM_RealSLDepn!AJ132*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2073913360280368},{"$f":"PTRM_RealSLDepn!AK132*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.4074412962991261},{"$f":"PTRM_RealSLDepn!AL132*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.6123673475187221},{"$f":"PTRM_RealSLDepn!AM132*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.8222883413122215},{"$f":"PTRM_RealSLDepn!AN132*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.2542794161653923},{"$f":"PTRM_RealSLDepn!AO132*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.4709899855117516},{"$f":"PTRM_RealSLDepn!AP132*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AQ132*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR132*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS132*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT132*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU132*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV132*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW132*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX132*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY132*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ132*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA132*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB132*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M133*(PTRM_NomSLDepn!M123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.401538037842883},{"$f":"PTRM_RealSLDepn!N133*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.522958042106433},{"$f":"PTRM_RealSLDepn!O133*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9147009155282166},{"$f":"PTRM_RealSLDepn!P133*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0417141654960052},{"$f":"PTRM_RealSLDepn!Q133*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.1720098869599553},{"$f":"PTRM_RealSLDepn!R133*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.3056729105902978},{"$f":"PTRM_RealSLDepn!S133*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.4427902593817459},{"$f":"PTRM_RealSLDepn!T133*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.4883596831795751},{"$f":"PTRM_RealSLDepn!U133*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6283753792481441},{"$f":"PTRM_RealSLDepn!V133*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.7719630706445058},{"$f":"PTRM_RealSLDepn!W133*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.9192138839421826},{"$f":"PTRM_RealSLDepn!X133*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":6.0702212704804435},{"$f":"PTRM_RealSLDepn!Y133*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1601746540401887},{"$f":"PTRM_RealSLDepn!Z133*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3122694527232079},{"$f":"PTRM_RealSLDepn!AA133*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.4681194741207744},{"$f":"PTRM_RealSLDepn!AB133*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.6278174347344256},{"$f":"PTRM_RealSLDepn!AC133*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.79145834023742},{"$f":"PTRM_RealSLDepn!AD133*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0352758766465007},{"$f":"PTRM_RealSLDepn!AE133*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2236590260523936},{"$f":"PTRM_RealSLDepn!AF133*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4170864994623917},{"$f":"PTRM_RealSLDepn!AG133*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.6156933684300796},{"$f":"PTRM_RealSLDepn!AH133*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.8196183213117108},{"$f":"PTRM_RealSLDepn!AI133*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1570263774592817},{"$f":"PTRM_RealSLDepn!AJ133*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3558487237970009},{"$f":"PTRM_RealSLDepn!AK133*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.5595172387719138},{"$f":"PTRM_RealSLDepn!AL133*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.7681500446720566},{"$f":"PTRM_RealSLDepn!AM133*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.981868142941325},{"$f":"PTRM_RealSLDepn!AN133*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.4216731825351161},{"$f":"PTRM_RealSLDepn!AO133*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.6423036679315199},{"$f":"PTRM_RealSLDepn!AP133*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.8681007315081608},{"$f":"PTRM_RealSLDepn!AQ133*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AR133*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS133*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT133*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU133*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV133*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW133*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX133*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY133*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ133*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA133*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB133*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N134*(PTRM_NomSLDepn!N123/PTRM_NomSLDepn!I123)*Outcomes!I213","v":4.433815733633713},{"$f":"PTRM_RealSLDepn!O134*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.77749064355835},{"$f":"PTRM_RealSLDepn!P134*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9009578949249217},{"$f":"PTRM_RealSLDepn!Q134*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0276159766452029},{"$f":"PTRM_RealSLDepn!R134*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.1575473510582572},{"$f":"PTRM_RealSLDepn!S134*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.2908366116215859},{"$f":"PTRM_RealSLDepn!T134*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3351338129301338},{"$f":"PTRM_RealSLDepn!U134*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.4712405037371781},{"$f":"PTRM_RealSLDepn!V134*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6108194657059229},{"$f":"PTRM_RealSLDepn!W134*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.7539592813075808},{"$f":"PTRM_RealSLDepn!X134*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.9007507928755238},{"$f":"PTRM_RealSLDepn!Y134*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.9881928276400958},{"$f":"PTRM_RealSLDepn!Z134*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1360413926150654},{"$f":"PTRM_RealSLDepn!AA134*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.2875403407347221},{"$f":"PTRM_RealSLDepn!AB134*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.442779800010153},{"$f":"PTRM_RealSLDepn!AC134*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.6018521237143011},{"$f":"PTRM_RealSLDepn!AD134*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8388626801958736},{"$f":"PTRM_RealSLDepn!AE134*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0219864855218743},{"$f":"PTRM_RealSLDepn!AF134*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.210013785719056},{"$f":"PTRM_RealSLDepn!AG134*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4030758813679771},{"$f":"PTRM_RealSLDepn!AH134*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.6013075888767476},{"$f":"PTRM_RealSLDepn!AI134*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9292957735113694},{"$f":"PTRM_RealSLDepn!AJ134*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1225673307606829},{"$f":"PTRM_RealSLDepn!AK134*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3205497596824038},{"$f":"PTRM_RealSLDepn!AL134*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.5233578847868223},{"$f":"PTRM_RealSLDepn!AM134*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.7311093293588637},{"$f":"PTRM_RealSLDepn!AN134*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.1586357440406623},{"$f":"PTRM_RealSLDepn!AO134*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.3731065933927962},{"$f":"PTRM_RealSLDepn!AP134*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.5925997786590695},{"$f":"PTRM_RealSLDepn!AQ134*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.8172329095664512},{"$f":"PTRM_RealSLDepn!AR134*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"PTRM_RealSLDepn!AS134*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT134*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU134*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV134*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW134*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX134*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY134*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ134*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA134*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB134*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O135*(PTRM_NomSLDepn!O123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.5876525871490781},{"$f":"PTRM_RealSLDepn!P135*(PTRM_NomSLDepn!P123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.7062137518734426},{"$f":"PTRM_RealSLDepn!Q135*(PTRM_NomSLDepn!Q123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.8278389563248316},{"$f":"PTRM_RealSLDepn!R135*(PTRM_NomSLDepn!R123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":4.9526073861241882},{"$f":"PTRM_RealSLDepn!S135*(PTRM_NomSLDepn!S123/PTRM_NomSLDepn!N123)*Outcomes!N213","v":5.0806002733289022},{"$f":"PTRM_RealSLDepn!T135*(PTRM_NomSLDepn!T123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.1231372839373144},{"$f":"PTRM_RealSLDepn!U135*(PTRM_NomSLDepn!U123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.2538356481614601},{"$f":"PTRM_RealSLDepn!V135*(PTRM_NomSLDepn!V123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.3878683096070423},{"$f":"PTRM_RealSLDepn!W135*(PTRM_NomSLDepn!W123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.525320330837979},{"$f":"PTRM_RealSLDepn!X135*(PTRM_NomSLDepn!X123/PTRM_NomSLDepn!S123)*Outcomes!S213","v":5.6662789444826123},{"$f":"PTRM_RealSLDepn!Y135*(PTRM_NomSLDepn!Y123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.75024638826069},{"$f":"PTRM_RealSLDepn!Z135*(PTRM_NomSLDepn!Z123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":5.8922200523071586},{"$f":"PTRM_RealSLDepn!AA135*(PTRM_NomSLDepn!AA123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.0376990481119188},{"$f":"PTRM_RealSLDepn!AB135*(PTRM_NomSLDepn!AB123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.1867699223652926},{"$f":"PTRM_RealSLDepn!AC135*(PTRM_NomSLDepn!AC123/PTRM_NomSLDepn!X123)*Outcomes!X213","v":6.3395213585965946},{"$f":"PTRM_RealSLDepn!AD135*(PTRM_NomSLDepn!AD123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.5671140790743223},{"$f":"PTRM_RealSLDepn!AE135*(PTRM_NomSLDepn!AE123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.7429612888234729},{"$f":"PTRM_RealSLDepn!AF135*(PTRM_NomSLDepn!AF123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9235171484916318},{"$f":"PTRM_RealSLDepn!AG135*(PTRM_NomSLDepn!AG123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1089077413080544},{"$f":"PTRM_RealSLDepn!AH135*(PTRM_NomSLDepn!AH123/PTRM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2992625266248581},{"$f":"PTRM_RealSLDepn!AI135*(PTRM_NomSLDepn!AI123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.6142177941610028},{"$f":"PTRM_RealSLDepn!AJ135*(PTRM_NomSLDepn!AJ123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.7998095254253359},{"$f":"PTRM_RealSLDepn!AK135*(PTRM_NomSLDepn!AK123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9899249374727566},{"$f":"PTRM_RealSLDepn!AL135*(PTRM_NomSLDepn!AL123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1846742921543072},{"$f":"PTRM_RealSLDepn!AM135*(PTRM_NomSLDepn!AM123/PTRM_NomSLDepn!AH123)*Outcomes!AH213","v":8.384170538883744},{"$f":"PTRM_RealSLDepn!AN135*(PTRM_NomSLDepn!AN123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":8.7947087918542834},{"$f":"PTRM_RealSLDepn!AO135*(PTRM_NomSLDepn!AO123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.0006574415340115},{"$f":"PTRM_RealSLDepn!AP135*(PTRM_NomSLDepn!AP123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.2114288599157774},{"$f":"PTRM_RealSLDepn!AQ135*(PTRM_NomSLDepn!AQ123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.427135983394118},{"$f":"PTRM_RealSLDepn!AR135*(PTRM_NomSLDepn!AR123/PTRM_NomSLDepn!AM123)*Outcomes!AM213","v":9.6478943930330381},{"$f":"PTRM_RealSLDepn!AS135*(PTRM_NomSLDepn!AS123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AT135*(PTRM_NomSLDepn!AT123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AU135*(PTRM_NomSLDepn!AU123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AV135*(PTRM_NomSLDepn!AV123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AW135*(PTRM_NomSLDepn!AW123/PTRM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"PTRM_RealSLDepn!AX135*(PTRM_NomSLDepn!AX123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AY135*(PTRM_NomSLDepn!AY123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!AZ135*(PTRM_NomSLDepn!AZ123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BA135*(PTRM_NomSLDepn!BA123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"PTRM_RealSLDepn!BB135*(PTRM_NomSLDepn!BB123/PTRM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":35.524982825339258},40.067849202029997,44.891050580687207,49.881344872360529,55.101845583617362,60.376161123912652,66.183355928028007,72.243496020939105,78.63792961471249,85.241036552239677,95.207127234922822,97.667616053682323,100.19169260377106,102.78100021701182,105.43722469473256,106.3199913175873,109.03236230813287,111.8139296586403,114.66645866458309,117.59175965657967,119.33432820367592,122.28069444220581,125.29980650452522,128.39346048604475,131.5634968277958,136.28670737712173,139.93604815750058,143.683107111483,147.53050083259285,151.48091597871786,79.01765604157228,72.972545495212827,66.348565956767843,59.456768565946483,52.314550630387565,45.864034491445629,37.487057688370079,28.672129370083006,19.244368892960569,9.6478943930330381,0,0,0,0,0,0,0,0,0,0]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E136-'OLD-PTRM_SLDepn'!E136","v":0},{"$f":"F136-'OLD-PTRM_SLDepn'!F136","v":0},{"$f":"G136-'OLD-PTRM_SLDepn'!G136","v":0},{"$f":"H136-'OLD-PTRM_SLDepn'!H136","v":0},{"$f":"I136-'OLD-PTRM_SLDepn'!I136","v":0},{"$f":"J136-'OLD-PTRM_SLDepn'!J136","v":0},{"$f":"K136-'OLD-PTRM_SLDepn'!K136","v":0},{"$f":"L136-'OLD-PTRM_SLDepn'!L136","v":0},{"$f":"M136-'OLD-PTRM_SLDepn'!M136","v":0},{"$f":"N136-'OLD-PTRM_SLDepn'!N136","v":0},{"$f":"O136-'OLD-PTRM_SLDepn'!O136","v":0},{"$f":"P136-'OLD-PTRM_SLDepn'!P136","v":0},{"$f":"Q136-'OLD-PTRM_SLDepn'!Q136","v":0},{"$f":"R136-'OLD-PTRM_SLDepn'!R136","v":0},{"$f":"S136-'OLD-PTRM_SLDepn'!S136","v":0},{"$f":"T136-'OLD-PTRM_SLDepn'!T136","v":0},{"$f":"U136-'OLD-PTRM_SLDepn'!U136","v":0},{"$f":"V136-'OLD-PTRM_SLDepn'!V136","v":0},{"$f":"W136-'OLD-PTRM_SLDepn'!W136","v":0},{"$f":"X136-'OLD-PTRM_SLDepn'!X136","v":0},{"$f":"Y136-'OLD-PTRM_SLDepn'!Y136","v":0},{"$f":"Z136-'OLD-PTRM_SLDepn'!Z136","v":0},{"$f":"AA136-'OLD-PTRM_SLDepn'!AA136","v":0},{"$f":"AB136-'OLD-PTRM_SLDepn'!AB136","v":0},{"$f":"AC136-'OLD-PTRM_SLDepn'!AC136","v":0},{"$f":"AD136-'OLD-PTRM_SLDepn'!AD136","v":0},{"$f":"AE136-'OLD-PTRM_SLDepn'!AE136","v":0},{"$f":"AF136-'OLD-PTRM_SLDepn'!AF136","v":0},{"$f":"AG136-'OLD-PTRM_SLDepn'!AG136","v":0},{"$f":"AH136-'OLD-PTRM_SLDepn'!AH136","v":0},{"$f":"AI136-'OLD-PTRM_SLDepn'!AI136","v":0},{"$f":"AJ136-'OLD-PTRM_SLDepn'!AJ136","v":0},{"$f":"AK136-'OLD-PTRM_SLDepn'!AK136","v":0},{"$f":"AL136-'OLD-PTRM_SLDepn'!AL136","v":0},{"$f":"AM136-'OLD-PTRM_SLDepn'!AM136","v":0},{"$f":"AN136-'OLD-PTRM_SLDepn'!AN136","v":0},{"$f":"AO136-'OLD-PTRM_SLDepn'!AO136","v":0},{"$f":"AP136-'OLD-PTRM_SLDepn'!AP136","v":0},{"$f":"AQ136-'OLD-PTRM_SLDepn'!AQ136","v":0},{"$f":"AR136-'OLD-PTRM_SLDepn'!AR136","v":0},{"$f":"AS136-'OLD-PTRM_SLDepn'!AS136","v":0},{"$f":"AT136-'OLD-PTRM_SLDepn'!AT136","v":0},{"$f":"AU136-'OLD-PTRM_SLDepn'!AU136","v":0},{"$f":"AV136-'OLD-PTRM_SLDepn'!AV136","v":0},{"$f":"AW136-'OLD-PTRM_SLDepn'!AW136","v":0},{"$f":"AX136-'OLD-PTRM_SLDepn'!AX136","v":0},{"$f":"AY136-'OLD-PTRM_SLDepn'!AY136","v":0},{"$f":"AZ136-'OLD-PTRM_SLDepn'!AZ136","v":0},{"$f":"BA136-'OLD-PTRM_SLDepn'!BA136","v":0},{"$f":"BB136-'OLD-PTRM_SLDepn'!BB136","v":0}]
[]
["Approach H"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.012100039251465},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0621032225519884},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0820673301178525},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1028039365480253},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.1237376900747433},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1734557243603563},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.213022810759937},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2830878880198655},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3042294585504095},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.2986352922579969},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.347915922736314},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3730220776767257},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4180802640422721},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4569347898416756},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.5055491710726605},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5612909421988372},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5852302233657545},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6036460894083409},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6365849733145474},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6718499199046915},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7156902528459963},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7463360803906862},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8010303453468244},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8652758357642905},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9095824555526484},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.986781598601542},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0393167343760594},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.1036878138014719},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1677600194376416},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2254279454883319},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2859785101125922},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3236948314489743},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.4125226722105548},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.5061860240383877},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5249108004091707},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5579508528035859},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6136475434999809},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.7280406767680945},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.773087509384585},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.831889140079014},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.89936094818141},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9766431890373815},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0562584887502502},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1635722255021395},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2228486696402383},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3254228230551024},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.3217479864877855},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4294536373956506},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5082488598504553},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5879967037167733}]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"PTRM_RealSLDepn!E143*PTRM_NomSLDepn!E141","v":35.042131311970579},{"$f":"PTRM_RealSLDepn!F143*PTRM_NomSLDepn!F141","v":36.773400996071565},{"$f":"PTRM_RealSLDepn!G143*PTRM_NomSLDepn!G141","v":37.464622072761493},{"$f":"PTRM_RealSLDepn!H143*PTRM_NomSLDepn!H141","v":38.182589523912064},{"$f":"PTRM_RealSLDepn!I143*PTRM_NomSLDepn!I141","v":38.907382836318426},{"$f":"PTRM_RealSLDepn!J143*(PTRM_NomSLDepn!J141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":40.597111010983689},{"$f":"PTRM_RealSLDepn!K143*(PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":41.965981915610755},{"$f":"PTRM_RealSLDepn!L143*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":44.389967465696124},{"$f":"PTRM_RealSLDepn!M143*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":45.12138550555688},{"$f":"PTRM_RealSLDepn!N143*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":44.927848599756061},{"$f":"PTRM_RealSLDepn!O143*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":46.747652961499362},{"$f":"PTRM_RealSLDepn!P143*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":47.618370339753518},{"$f":"PTRM_RealSLDepn!Q143*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":49.181052717609198},{"$f":"PTRM_RealSLDepn!R143*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":50.528583270083779},{"$f":"PTRM_RealSLDepn!S143*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":52.214599574506281},{"$f":"PTRM_RealSLDepn!T143*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":54.748485932932944},{"$f":"PTRM_RealSLDepn!U143*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":55.58794471847208},{"$f":"PTRM_RealSLDepn!V143*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":56.233718517399886},{"$f":"PTRM_RealSLDepn!W143*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":57.388758858340907},{"$f":"PTRM_RealSLDepn!X143*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":58.625365297366955},{"$f":"PTRM_RealSLDepn!Y143*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":59.802444255773807},{"$f":"PTRM_RealSLDepn!Z143*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":60.870641379568909},{"$f":"PTRM_RealSLDepn!AA143*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":62.777075670796158},{"$f":"PTRM_RealSLDepn!AB143*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":65.016429396214917},{"$f":"PTRM_RealSLDepn!AC143*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":66.560789839867155},{"$f":"PTRM_RealSLDepn!AD143*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":69.614544487456499},{"$f":"PTRM_RealSLDepn!AE143*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":71.455315284359358},{"$f":"PTRM_RealSLDepn!AF143*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":73.710803947793806},{"$f":"PTRM_RealSLDepn!AG143*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":75.955820417046482},{"$f":"PTRM_RealSLDepn!AH143*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":77.976438287868746},{"$f":"PTRM_RealSLDepn!AI143*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0.56868224016814106},{"$f":"PTRM_RealSLDepn!AJ143*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0.57806491897005974},{"$f":"PTRM_RealSLDepn!AK143*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0.60016259628860391},{"$f":"PTRM_RealSLDepn!AL143*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0.62346320235444364},{"$f":"PTRM_RealSLDepn!AM143*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0.62812135978071781},{"$f":"PTRM_RealSLDepn!AN143*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-6.8443847232382414E-4},{"$f":"PTRM_RealSLDepn!AO143*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-6.9934140052197585E-4},{"$f":"PTRM_RealSLDepn!AP143*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-7.2994990939639372E-4},{"$f":"PTRM_RealSLDepn!AQ143*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-7.420032235815609E-4},{"$f":"PTRM_RealSLDepn!AR143*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-7.5773694975481154E-4},{"$f":"PTRM_RealSLDepn!AS143*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.1893752685005243E-5},{"$f":"PTRM_RealSLDepn!AT143*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.2210779738936033E-5},{"$f":"PTRM_RealSLDepn!AU143*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.2537377462245156E-5},{"$f":"PTRM_RealSLDepn!AV143*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.2977599658598914E-5},{"$f":"PTRM_RealSLDepn!AW143*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.3220763369232217E-5},{"$f":"PTRM_RealSLDepn!AX143*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":0},{"$f":"PTRM_RealSLDepn!AY143*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":0},{"$f":"PTRM_RealSLDepn!AZ143*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":0},{"$f":"PTRM_RealSLDepn!BA143*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":0},{"$f":"PTRM_RealSLDepn!BB143*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"PTRM_RealSLDepn!F144*PTRM_NomSLDepn!F141","v":3.6496552474543802},{"$f":"PTRM_RealSLDepn!G144*PTRM_NomSLDepn!G141","v":3.7182569693881757},{"$f":"PTRM_RealSLDepn!H144*PTRM_NomSLDepn!H141","v":3.7895131927620502},{"$f":"PTRM_RealSLDepn!I144*PTRM_NomSLDepn!I141","v":3.8614468634123749},{"$f":"PTRM_RealSLDepn!J144*(PTRM_NomSLDepn!J141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.0409456439599616},{"$f":"PTRM_RealSLDepn!K144*(PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.1771999926425485},{"$f":"PTRM_RealSLDepn!L144*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4184780936135573},{"$f":"PTRM_RealSLDepn!M144*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4912818096535823},{"$f":"PTRM_RealSLDepn!N144*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4720175788508101},{"$f":"PTRM_RealSLDepn!O144*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6526123082973481},{"$f":"PTRM_RealSLDepn!P144*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7392714266588651},{"$f":"PTRM_RealSLDepn!Q144*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.8947991334970817},{"$f":"PTRM_RealSLDepn!R144*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0289136149110139},{"$f":"PTRM_RealSLDepn!S144*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.1967162683705705},{"$f":"PTRM_RealSLDepn!T144*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4451676632907118},{"$f":"PTRM_RealSLDepn!U144*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5286584440089674},{"$f":"PTRM_RealSLDepn!V144*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5928857289795442},{"$f":"PTRM_RealSLDepn!W144*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7077635782408507},{"$f":"PTRM_RealSLDepn!X144*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.8307538176832789},{"$f":"PTRM_RealSLDepn!Y144*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.9510806758604451},{"$f":"PTRM_RealSLDepn!Z144*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0573794624825812},{"$f":"PTRM_RealSLDepn!AA144*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.2470931842461335},{"$f":"PTRM_RealSLDepn!AB144*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.4699364952111225},{"$f":"PTRM_RealSLDepn!AC144*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.6236194041148782},{"$f":"PTRM_RealSLDepn!AD144*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9214870478049013},{"$f":"PTRM_RealSLDepn!AE144*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.1045072962680136},{"$f":"PTRM_RealSLDepn!AF144*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.3287612317835347},{"$f":"PTRM_RealSLDepn!AG144*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5519739602219271},{"$f":"PTRM_RealSLDepn!AH144*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.7528756615033254},{"$f":"PTRM_RealSLDepn!AI144*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.2465284567431976},{"$f":"PTRM_RealSLDepn!AJ144*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AK144*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AL144*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AM144*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AN144*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":1.0886997535829899E-3},{"$f":"PTRM_RealSLDepn!AO144*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":1.1124050461886288E-3},{"$f":"PTRM_RealSLDepn!AP144*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":1.1610923678641342E-3},{"$f":"PTRM_RealSLDepn!AQ144*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":1.1802649315259869E-3},{"$f":"PTRM_RealSLDepn!AR144*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":1.2052917301359515E-3},{"$f":"PTRM_RealSLDepn!AS144*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.8918757698377555E-5},{"$f":"PTRM_RealSLDepn!AT144*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.942303571524843E-5},{"$f":"PTRM_RealSLDepn!AU144*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.9942537285170669E-5},{"$f":"PTRM_RealSLDepn!AV144*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":2.0642775240913958E-5},{"$f":"PTRM_RealSLDepn!AW144*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":2.1029562779241504E-5},{"$f":"PTRM_RealSLDepn!AX144*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":1.0537852772956975E-7},{"$f":"PTRM_RealSLDepn!AY144*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":1.0526207671334834E-7},{"$f":"PTRM_RealSLDepn!AZ144*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":1.0867513530010532E-7},{"$f":"PTRM_RealSLDepn!BA144*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":1.1117205824080462E-7},{"$f":"PTRM_RealSLDepn!BB144*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":1.1369916857335461E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"PTRM_RealSLDepn!G145*PTRM_NomSLDepn!G141","v":3.7861631320948277},{"$f":"PTRM_RealSLDepn!H145*PTRM_NomSLDepn!H141","v":3.8587207008942941},{"$f":"PTRM_RealSLDepn!I145*PTRM_NomSLDepn!I141","v":3.9319680891234414},{"$f":"PTRM_RealSLDepn!J145*(PTRM_NomSLDepn!J141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.0923104140660831},{"$f":"PTRM_RealSLDepn!K145*(PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.2302967022283573},{"$f":"PTRM_RealSLDepn!L145*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4746417076519256},{"$f":"PTRM_RealSLDepn!M145*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5483708373121159},{"$f":"PTRM_RealSLDepn!N145*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5288617373936377},{"$f":"PTRM_RealSLDepn!O145*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7112507033242181},{"$f":"PTRM_RealSLDepn!P145*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7990020149050379},{"$f":"PTRM_RealSLDepn!Q145*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.9564898883135351},{"$f":"PTRM_RealSLDepn!R145*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0922946584123725},{"$f":"PTRM_RealSLDepn!S145*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.2622121836102371},{"$f":"PTRM_RealSLDepn!T145*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5104564544113801},{"$f":"PTRM_RealSLDepn!U145*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5949483084628895},{"$f":"PTRM_RealSLDepn!V145*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.6599456930983409},{"$f":"PTRM_RealSLDepn!W145*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7762009537395365},{"$f":"PTRM_RealSLDepn!X145*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.900665873953864},{"$f":"PTRM_RealSLDepn!Y145*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0251822686296448},{"$f":"PTRM_RealSLDepn!Z145*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.1328046651685622},{"$f":"PTRM_RealSLDepn!AA145*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.3248806619067892},{"$f":"PTRM_RealSLDepn!AB145*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.5504987704555928},{"$f":"PTRM_RealSLDepn!AC145*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.7060953063040092},{"$f":"PTRM_RealSLDepn!AD145*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.0033194029051824},{"$f":"PTRM_RealSLDepn!AE145*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.1885034895521018},{"$f":"PTRM_RealSLDepn!AF145*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.415408766832333},{"$f":"PTRM_RealSLDepn!AG145*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.6412605269022702},{"$f":"PTRM_RealSLDepn!AH145*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.8445374777862389},{"$f":"PTRM_RealSLDepn!AI145*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.2010011538637748},{"$f":"PTRM_RealSLDepn!AJ145*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.3363093352096858},{"$f":"PTRM_RealSLDepn!AK145*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AL145*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AM145*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AN145*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.7159809342976062E-2},{"$f":"PTRM_RealSLDepn!AO145*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.7533446151649427E-2},{"$f":"PTRM_RealSLDepn!AP145*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.8300843365272594E-2},{"$f":"PTRM_RealSLDepn!AQ145*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.8603036450161901E-2},{"$f":"PTRM_RealSLDepn!AR145*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.8997502501245944E-2},{"$f":"PTRM_RealSLDepn!AS145*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-2.9819265967655066E-4},{"$f":"PTRM_RealSLDepn!AT145*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-3.0614096185709174E-4},{"$f":"PTRM_RealSLDepn!AU145*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-3.1432921381903433E-4},{"$f":"PTRM_RealSLDepn!AV145*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-3.2536618684646875E-4},{"$f":"PTRM_RealSLDepn!AW145*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-3.3146263390829297E-4},{"$f":"PTRM_RealSLDepn!AX145*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-1.6609496224571698E-6},{"$f":"PTRM_RealSLDepn!AY145*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-1.659114151079888E-6},{"$f":"PTRM_RealSLDepn!AZ145*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-1.7129099147258387E-6},{"$f":"PTRM_RealSLDepn!BA145*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-1.7522657807168892E-6},{"$f":"PTRM_RealSLDepn!BB145*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-1.7920974527205845E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!H146*PTRM_NomSLDepn!H141","v":3.8020294954210483},{"$f":"PTRM_RealSLDepn!I146*PTRM_NomSLDepn!I141","v":3.8742007542647459},{"$f":"PTRM_RealSLDepn!J146*(PTRM_NomSLDepn!J141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.0456871206347644},{"$f":"PTRM_RealSLDepn!K146*(PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.1821013444735744},{"$f":"PTRM_RealSLDepn!L146*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.42366255108091},{"$f":"PTRM_RealSLDepn!M146*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4965516919575599},{"$f":"PTRM_RealSLDepn!N146*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4772648573117619},{"$f":"PTRM_RealSLDepn!O146*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6571233741519809},{"$f":"PTRM_RealSLDepn!P146*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7438665152009536},{"$f":"PTRM_RealSLDepn!Q146*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.8995450181255986},{"$f":"PTRM_RealSLDepn!R146*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.033789533855229},{"$f":"PTRM_RealSLDepn!S146*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.201754884907059},{"$f":"PTRM_RealSLDepn!T146*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4442136821414469},{"$f":"PTRM_RealSLDepn!U146*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5276898354623718},{"$f":"PTRM_RealSLDepn!V146*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5919058679568225},{"$f":"PTRM_RealSLDepn!W146*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7067635908768599},{"$f":"PTRM_RealSLDepn!X146*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.8297322827054696},{"$f":"PTRM_RealSLDepn!Y146*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.9550480973993798},{"$f":"PTRM_RealSLDepn!Z146*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0614177504941074},{"$f":"PTRM_RealSLDepn!AA146*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.251257949169494},{"$f":"PTRM_RealSLDepn!AB146*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.4742498236307435},{"$f":"PTRM_RealSLDepn!AC146*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.6280351886960203},{"$f":"PTRM_RealSLDepn!AD146*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.918573144406837},{"$f":"PTRM_RealSLDepn!AE146*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.1015163424730865},{"$f":"PTRM_RealSLDepn!AF146*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.3256758684635717},{"$f":"PTRM_RealSLDepn!AG146*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5487946257186911},{"$f":"PTRM_RealSLDepn!AH146*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.7496117486217724},{"$f":"PTRM_RealSLDepn!AI146*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0546636323782632},{"$f":"PTRM_RealSLDepn!AJ146*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.1875573933962897},{"$f":"PTRM_RealSLDepn!AK146*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.5005430034358849},{"$f":"PTRM_RealSLDepn!AL146*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AM146*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AN146*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":3.3289922120441858E-3},{"$f":"PTRM_RealSLDepn!AO146*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":3.4014775177574341E-3},{"$f":"PTRM_RealSLDepn!AP146*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":3.5503520941956401E-3},{"$f":"PTRM_RealSLDepn!AQ146*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":3.6089773624619153E-3},{"$f":"PTRM_RealSLDepn!AR146*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":3.685503528092778E-3},{"$f":"PTRM_RealSLDepn!AS146*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":5.7849188292894143E-5},{"$f":"PTRM_RealSLDepn!AT146*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":5.9391153913207159E-5},{"$f":"PTRM_RealSLDepn!AU146*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":6.0979669640086146E-5},{"$f":"PTRM_RealSLDepn!AV146*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":6.3120835460667409E-5},{"$f":"PTRM_RealSLDepn!AW146*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":6.4303542353518742E-5},{"$f":"PTRM_RealSLDepn!AX146*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":3.2222318134444085E-7},{"$f":"PTRM_RealSLDepn!AY146*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":3.2186710105250554E-7},{"$f":"PTRM_RealSLDepn!AZ146*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":3.3230344534042438E-7},{"$f":"PTRM_RealSLDepn!BA146*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":3.3993845857185601E-7},{"$f":"PTRM_RealSLDepn!BB146*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":3.4766577787026544E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!I147*PTRM_NomSLDepn!I141","v":3.8748987007729334},{"$f":"PTRM_RealSLDepn!J147*(PTRM_NomSLDepn!J141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.0463127308985678},{"$f":"PTRM_RealSLDepn!K147*(PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.1827480493341715},{"$f":"PTRM_RealSLDepn!L147*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4243466100832585},{"$f":"PTRM_RealSLDepn!M147*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4972470222701446},{"$f":"PTRM_RealSLDepn!N147*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4779572051787566},{"$f":"PTRM_RealSLDepn!O147*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6574286702653911},{"$f":"PTRM_RealSLDepn!P147*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7441774977309983},{"$f":"PTRM_RealSLDepn!Q147*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.8998662061061058},{"$f":"PTRM_RealSLDepn!R147*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0341195221885719},{"$f":"PTRM_RealSLDepn!S147*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.2020958841509453},{"$f":"PTRM_RealSLDepn!T147*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4419457760767891},{"$f":"PTRM_RealSLDepn!U147*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.525387155583636},{"$f":"PTRM_RealSLDepn!V147*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5895764374878194},{"$f":"PTRM_RealSLDepn!W147*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.704386313915859},{"$f":"PTRM_RealSLDepn!X147*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.827303780451297},{"$f":"PTRM_RealSLDepn!Y147*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.954534801220623},{"$f":"PTRM_RealSLDepn!Z147*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0608952857686695},{"$f":"PTRM_RealSLDepn!AA147*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.2507191211423727},{"$f":"PTRM_RealSLDepn!AB147*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.4736917747887448},{"$f":"PTRM_RealSLDepn!AC147*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.6274638843036131},{"$f":"PTRM_RealSLDepn!AD147*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9154675906455401},{"$f":"PTRM_RealSLDepn!AE147*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.0983286706326725},{"$f":"PTRM_RealSLDepn!AF147*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.3223875776885095},{"$f":"PTRM_RealSLDepn!AG147*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5454061831809245},{"$f":"PTRM_RealSLDepn!AH147*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.746133164900507},{"$f":"PTRM_RealSLDepn!AI147*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0275095541183639},{"$f":"PTRM_RealSLDepn!AJ147*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.1599553004517773},{"$f":"PTRM_RealSLDepn!AK147*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.4718857657780546},{"$f":"PTRM_RealSLDepn!AL147*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.800796754373323},{"$f":"PTRM_RealSLDepn!AM147*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":0},{"$f":"PTRM_RealSLDepn!AN147*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":2.4452937385651449E-2},{"$f":"PTRM_RealSLDepn!AO147*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":2.4985374390332053E-2},{"$f":"PTRM_RealSLDepn!AP147*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":2.6078924769569325E-2},{"$f":"PTRM_RealSLDepn!AQ147*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":2.6509553597400658E-2},{"$f":"PTRM_RealSLDepn!AR147*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":2.7071672526296078E-2},{"$f":"PTRM_RealSLDepn!AS147*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.2492817316273061E-4},{"$f":"PTRM_RealSLDepn!AT147*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.3625460061063031E-4},{"$f":"PTRM_RealSLDepn!AU147*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.4792295942053018E-4},{"$f":"PTRM_RealSLDepn!AV147*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.6365078045704141E-4},{"$f":"PTRM_RealSLDepn!AW147*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.7233829179811246E-4},{"$f":"PTRM_RealSLDepn!AX147*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.3668734487012785E-6},{"$f":"PTRM_RealSLDepn!AY147*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.3642578796256119E-6},{"$f":"PTRM_RealSLDepn!AZ147*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.4409174982586237E-6},{"$f":"PTRM_RealSLDepn!BA147*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.4970000868003861E-6},{"$f":"PTRM_RealSLDepn!BB147*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.5537607047073011E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!J148*(PTRM_NomSLDepn!J141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.0459771200649008},{"$f":"PTRM_RealSLDepn!K148*(PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.1824011222296162},{"$f":"PTRM_RealSLDepn!L148*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4239796442175461},{"$f":"PTRM_RealSLDepn!M148*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4968740098702806},{"$f":"PTRM_RealSLDepn!N148*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4775857927223548},{"$f":"PTRM_RealSLDepn!O148*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6566607284108148},{"$f":"PTRM_RealSLDepn!P148*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7433952522638156},{"$f":"PTRM_RealSLDepn!Q148*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.899058289848468},{"$f":"PTRM_RealSLDepn!R148*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0332894695230941},{"$f":"PTRM_RealSLDepn!S148*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.2012381346406933},{"$f":"PTRM_RealSLDepn!T148*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4386865486899643},{"$f":"PTRM_RealSLDepn!U148*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5220779544483651},{"$f":"PTRM_RealSLDepn!V148*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5862287928483081},{"$f":"PTRM_RealSLDepn!W148*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7009699086695829},{"$f":"PTRM_RealSLDepn!X148*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.8238137588939187},{"$f":"PTRM_RealSLDepn!Y148*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.952672646635107},{"$f":"PTRM_RealSLDepn!Z148*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0589998691953371},{"$f":"PTRM_RealSLDepn!AA148*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.2487643411867966},{"$f":"PTRM_RealSLDepn!AB148*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.471667264860419},{"$f":"PTRM_RealSLDepn!AC148*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.6253912854063897},{"$f":"PTRM_RealSLDepn!AD148*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9112981873244186},{"$f":"PTRM_RealSLDepn!AE148*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.0940490185707068},{"$f":"PTRM_RealSLDepn!AF148*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.3179728383111957},{"$f":"PTRM_RealSLDepn!AG148*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5408569836962931},{"$f":"PTRM_RealSLDepn!AH148*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.7414629451474299},{"$f":"PTRM_RealSLDepn!AI148*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0085550655826108},{"$f":"PTRM_RealSLDepn!AJ148*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.1406880821255996},{"$f":"PTRM_RealSLDepn!AK148*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.4518820198415252},{"$f":"PTRM_RealSLDepn!AL148*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.7800163865566745},{"$f":"PTRM_RealSLDepn!AM148*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.8456156045688985},{"$f":"PTRM_RealSLDepn!AN148*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-9.6387099990785947E-3},{"$f":"PTRM_RealSLDepn!AO148*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-9.8485827763223517E-3},{"$f":"PTRM_RealSLDepn!AP148*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.027963180771747E-2},{"$f":"PTRM_RealSLDepn!AQ148*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.0449374457577805E-2},{"$f":"PTRM_RealSLDepn!AR148*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":-1.0670947075016998E-2},{"$f":"PTRM_RealSLDepn!AS148*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.6749560050635025E-4},{"$f":"PTRM_RealSLDepn!AT148*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.7196018272705189E-4},{"$f":"PTRM_RealSLDepn!AU148*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.7655954537048696E-4},{"$f":"PTRM_RealSLDepn!AV148*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.8275904212204262E-4},{"$f":"PTRM_RealSLDepn!AW148*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":-1.8618343245640912E-4},{"$f":"PTRM_RealSLDepn!AX148*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-9.3295976744038795E-7},{"$f":"PTRM_RealSLDepn!AY148*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-9.3192877834466895E-7},{"$f":"PTRM_RealSLDepn!AZ148*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-9.6214600014466271E-7},{"$f":"PTRM_RealSLDepn!BA148*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-9.8425229348792898E-7},{"$f":"PTRM_RealSLDepn!BB148*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":-1.0066258483187817E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!K149*((PTRM_NomSLDepn!K141/PTRM_NomSLDepn!I141)*Outcomes!I231)","v":4.2339258020702717},{"$f":"PTRM_RealSLDepn!L149*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4784804269326104},{"$f":"PTRM_RealSLDepn!M149*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5522728075635088},{"$f":"PTRM_RealSLDepn!N149*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5327469711188684},{"$f":"PTRM_RealSLDepn!O149*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.691462865862797},{"$f":"PTRM_RealSLDepn!P149*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7788456110479958},{"$f":"PTRM_RealSLDepn!Q149*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.9356720158492404},{"$f":"PTRM_RealSLDepn!R149*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0709063890648665},{"$f":"PTRM_RealSLDepn!S149*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.2401102395758601},{"$f":"PTRM_RealSLDepn!T149*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4771802986692988},{"$f":"PTRM_RealSLDepn!U149*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5611619292724201},{"$f":"PTRM_RealSLDepn!V149*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.6257668122863009},{"$f":"PTRM_RealSLDepn!W149*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7413200388599135},{"$f":"PTRM_RealSLDepn!X149*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.865033349093518},{"$f":"PTRM_RealSLDepn!Y149*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.9963058816018897},{"$f":"PTRM_RealSLDepn!Z149*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.1034124852839682},{"$f":"PTRM_RealSLDepn!AA149*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.2945679354605693},{"$f":"PTRM_RealSLDepn!AB149*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.5191047429744078},{"$f":"PTRM_RealSLDepn!AC149*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.6739555643217496},{"$f":"PTRM_RealSLDepn!AD149*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9603042597505835},{"$f":"PTRM_RealSLDepn!AE149*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.1443509257632591},{"$f":"PTRM_RealSLDepn!AF149*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.3698625263563047},{"$f":"PTRM_RealSLDepn!AG149*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5943270805553933},{"$f":"PTRM_RealSLDepn!AH149*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.7963554824814665},{"$f":"PTRM_RealSLDepn!AI149*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0558650067022413},{"$f":"PTRM_RealSLDepn!AJ149*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.1887785891752145},{"$f":"PTRM_RealSLDepn!AK149*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.5018108818440083},{"$f":"PTRM_RealSLDepn!AL149*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.8318836778315433},{"$f":"PTRM_RealSLDepn!AM149*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.8978704183264394},{"$f":"PTRM_RealSLDepn!AN149*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":8.9658264222784005},{"$f":"PTRM_RealSLDepn!AO149*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AP149*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AQ149*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AR149*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AS149*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.1263484904599575E-2},{"$f":"PTRM_RealSLDepn!AT149*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.1563712219801865E-2},{"$f":"PTRM_RealSLDepn!AU149*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.1873003040268193E-2},{"$f":"PTRM_RealSLDepn!AV149*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.2289897202659132E-2},{"$f":"PTRM_RealSLDepn!AW149*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":1.2520175303827116E-2},{"$f":"PTRM_RealSLDepn!AX149*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.2738234469417712E-5},{"$f":"PTRM_RealSLDepn!AY149*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.2668904110403301E-5},{"$f":"PTRM_RealSLDepn!AZ149*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.4700905073857034E-5},{"$f":"PTRM_RealSLDepn!BA149*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.6187474873993842E-5},{"$f":"PTRM_RealSLDepn!BB149*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.7692017060998829E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!L150*(PTRM_NomSLDepn!L141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4558537722224774},{"$f":"PTRM_RealSLDepn!M150*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5292733311465447},{"$f":"PTRM_RealSLDepn!N150*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5098461452076641},{"$f":"PTRM_RealSLDepn!O150*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6753680037078347},{"$f":"PTRM_RealSLDepn!P150*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7624509675074194},{"$f":"PTRM_RealSLDepn!Q150*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.9187393526248888},{"$f":"PTRM_RealSLDepn!R150*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0535097812974703},{"$f":"PTRM_RealSLDepn!S150*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.222133149189732},{"$f":"PTRM_RealSLDepn!T150*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4564393814885586},{"$f":"PTRM_RealSLDepn!U150*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5401029915135629},{"$f":"PTRM_RealSLDepn!V150*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.6044632295723762},{"$f":"PTRM_RealSLDepn!W150*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7195788806469841},{"$f":"PTRM_RealSLDepn!X150*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.8428237148798354},{"$f":"PTRM_RealSLDepn!Y150*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.9749190804374281},{"$f":"PTRM_RealSLDepn!Z150*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0816436709798198},{"$f":"PTRM_RealSLDepn!AA150*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.2721173341220116},{"$f":"PTRM_RealSLDepn!AB150*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.4958532945557943},{"$f":"PTRM_RealSLDepn!AC150*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.6501518152380745},{"$f":"PTRM_RealSLDepn!AD150*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9341058580284924},{"$f":"PTRM_RealSLDepn!AE150*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.1174597772427717},{"$f":"PTRM_RealSLDepn!AF150*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.3421225581169018},{"$f":"PTRM_RealSLDepn!AG150*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5657422336520952},{"$f":"PTRM_RealSLDepn!AH150*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.7670102059998909},{"$f":"PTRM_RealSLDepn!AI150*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0187995130973899},{"$f":"PTRM_RealSLDepn!AJ150*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.1511015526091732},{"$f":"PTRM_RealSLDepn!AK150*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.4626935658750266},{"$f":"PTRM_RealSLDepn!AL150*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.791247678133546},{"$f":"PTRM_RealSLDepn!AM150*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.8569308098780759},{"$f":"PTRM_RealSLDepn!AN150*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":8.9487017436894121},{"$f":"PTRM_RealSLDepn!AO150*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.1435503165641734},{"$f":"PTRM_RealSLDepn!AP150*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AQ150*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AR150*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AS150*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":3.9638027736447166E-2},{"$f":"PTRM_RealSLDepn!AT150*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.0694576286742438E-2},{"$f":"PTRM_RealSLDepn!AU150*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.1783020780086277E-2},{"$f":"PTRM_RealSLDepn!AV150*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.3250138862276521E-2},{"$f":"PTRM_RealSLDepn!AW150*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":4.4060524798645598E-2},{"$f":"PTRM_RealSLDepn!AX150*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.2078600886826926E-4},{"$f":"PTRM_RealSLDepn!AY150*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.2054202410539463E-4},{"$f":"PTRM_RealSLDepn!AZ150*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.2769296462088061E-4},{"$f":"PTRM_RealSLDepn!BA150*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.3292444452866005E-4},{"$f":"PTRM_RealSLDepn!BB150*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":2.3821917217683254E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!M151*(PTRM_NomSLDepn!M141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5816416588233073},{"$f":"PTRM_RealSLDepn!N151*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.5619898520314335},{"$f":"PTRM_RealSLDepn!O151*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7177014263591488},{"$f":"PTRM_RealSLDepn!P151*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.8055728884992588},{"$f":"PTRM_RealSLDepn!Q151*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.9632763969305325},{"$f":"PTRM_RealSLDepn!R151*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0992671131854763},{"$f":"PTRM_RealSLDepn!S151*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.2694172922926432},{"$f":"PTRM_RealSLDepn!T151*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5040480328519008},{"$f":"PTRM_RealSLDepn!U151*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.58844162654629},{"$f":"PTRM_RealSLDepn!V151*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.6533634220459863},{"$f":"PTRM_RealSLDepn!W151*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7694834828675559},{"$f":"PTRM_RealSLDepn!X151*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.8938036557846862},{"$f":"PTRM_RealSLDepn!Y151*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0282350948325281},{"$f":"PTRM_RealSLDepn!Z151*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.1359120212524561},{"$f":"PTRM_RealSLDepn!AA151*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.3280853386375346},{"$f":"PTRM_RealSLDepn!AB151*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.5538177628772027},{"$f":"PTRM_RealSLDepn!AC151*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.7094931360388381},{"$f":"PTRM_RealSLDepn!AD151*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9948085576314529},{"$f":"PTRM_RealSLDepn!AE151*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.1797675976943287},{"$f":"PTRM_RealSLDepn!AF151*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.4063971263479962},{"$f":"PTRM_RealSLDepn!AG151*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.631974418087391},{"$f":"PTRM_RealSLDepn!AH151*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.8350043348755065},{"$f":"PTRM_RealSLDepn!AI151*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0838960136770304},{"$f":"PTRM_RealSLDepn!AJ151*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.2172720792668699},{"$f":"PTRM_RealSLDepn!AK151*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.5313935920717796},{"$f":"PTRM_RealSLDepn!AL151*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.8626149019481151},{"$f":"PTRM_RealSLDepn!AM151*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.9288312484234407},{"$f":"PTRM_RealSLDepn!AN151*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.0294549996428266},{"$f":"PTRM_RealSLDepn!AO151*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.2260618897716622},{"$f":"PTRM_RealSLDepn!AP151*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.6298646633787026},{"$f":"PTRM_RealSLDepn!AQ151*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AR151*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AS151*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.11117587673261418},{"$f":"PTRM_RealSLDepn!AT151*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.11413926109095456},{"$f":"PTRM_RealSLDepn!AU151*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.11719210649554618},{"$f":"PTRM_RealSLDepn!AV151*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.12130704733322549},{"$f":"PTRM_RealSLDepn!AW151*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.12358000015435613},{"$f":"PTRM_RealSLDepn!AX151*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.1925578813938501E-4},{"$f":"PTRM_RealSLDepn!AY151*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.1857146499136296E-4},{"$f":"PTRM_RealSLDepn!AZ151*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.3862826717531499E-4},{"$f":"PTRM_RealSLDepn!BA151*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.5330140805970952E-4},{"$f":"PTRM_RealSLDepn!BB151*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":6.6815194482858968E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!N152*(PTRM_NomSLDepn!N141/PTRM_NomSLDepn!I141)*Outcomes!I231","v":4.4720782714124345},{"$f":"PTRM_RealSLDepn!O152*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6384465481866126},{"$f":"PTRM_RealSLDepn!P152*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.7248418164353811},{"$f":"PTRM_RealSLDepn!Q152*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.8798959896886673},{"$f":"PTRM_RealSLDepn!R152*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.0136021341415109},{"$f":"PTRM_RealSLDepn!S152*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.180893880614339},{"$f":"PTRM_RealSLDepn!T152*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4099633428020253},{"$f":"PTRM_RealSLDepn!U152*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4929143355130039},{"$f":"PTRM_RealSLDepn!V152*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5567263756161971},{"$f":"PTRM_RealSLDepn!W152*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.6708615119120793},{"$f":"PTRM_RealSLDepn!X152*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7930565898325739},{"$f":"PTRM_RealSLDepn!Y152*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.9262309253200014},{"$f":"PTRM_RealSLDepn!Z152*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.0320858432611049},{"$f":"PTRM_RealSLDepn!AA152*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.221007383080452},{"$f":"PTRM_RealSLDepn!AB152*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.4429201738611752},{"$f":"PTRM_RealSLDepn!AC152*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.5959613536141077},{"$f":"PTRM_RealSLDepn!AD152*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.8754609991850826},{"$f":"PTRM_RealSLDepn!AE152*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.0572642116563635},{"$f":"PTRM_RealSLDepn!AF152*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.2800269181241468},{"$f":"PTRM_RealSLDepn!AG152*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.5017553412650342},{"$f":"PTRM_RealSLDepn!AH152*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.7013210996475854},{"$f":"PTRM_RealSLDepn!AI152*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":7.9420657138949036},{"$f":"PTRM_RealSLDepn!AJ152*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.0731017237326199},{"$f":"PTRM_RealSLDepn!AK152*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.381712038935067},{"$f":"PTRM_RealSLDepn!AL152*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.7071221387717728},{"$f":"PTRM_RealSLDepn!AM152*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.7721767330109035},{"$f":"PTRM_RealSLDepn!AN152*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":8.8750178472200556},{"$f":"PTRM_RealSLDepn!AO152*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.068262030711626},{"$f":"PTRM_RealSLDepn!AP152*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.4651582800047667},{"$f":"PTRM_RealSLDepn!AQ152*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.6214519175443254},{"$f":"PTRM_RealSLDepn!AR152*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":0},{"$f":"PTRM_RealSLDepn!AS152*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.12716878504520127},{"$f":"PTRM_RealSLDepn!AT152*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.13055845913230968},{"$f":"PTRM_RealSLDepn!AU152*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.13405046344513782},{"$f":"PTRM_RealSLDepn!AV152*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.1387573480880997},{"$f":"PTRM_RealSLDepn!AW152*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.14135727045636157},{"$f":"PTRM_RealSLDepn!AX152*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":7.0833717281395549E-4},{"$f":"PTRM_RealSLDepn!AY152*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":7.0755440819028116E-4},{"$f":"PTRM_RealSLDepn!AZ152*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":7.3049642799336717E-4},{"$f":"PTRM_RealSLDepn!BA152*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":7.4728033430384547E-4},{"$f":"PTRM_RealSLDepn!BB152*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":7.6426715530917536E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RealSLDepn!O153*(PTRM_NomSLDepn!O141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.5941248812575921},{"$f":"PTRM_RealSLDepn!P153*(PTRM_NomSLDepn!P141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.6796946183153061},{"$f":"PTRM_RealSLDepn!Q153*(PTRM_NomSLDepn!Q141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.8332672051470391},{"$f":"PTRM_RealSLDepn!R153*(PTRM_NomSLDepn!R141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":4.9656957496234178},{"$f":"PTRM_RealSLDepn!S153*(PTRM_NomSLDepn!S141/PTRM_NomSLDepn!N141)*Outcomes!N231","v":5.1313889762059945},{"$f":"PTRM_RealSLDepn!T153*(PTRM_NomSLDepn!T141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.356793814685294},{"$f":"PTRM_RealSLDepn!U153*(PTRM_NomSLDepn!U141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.4389295587781596},{"$f":"PTRM_RealSLDepn!V153*(PTRM_NomSLDepn!V141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.5021144493342193},{"$f":"PTRM_RealSLDepn!W153*(PTRM_NomSLDepn!W141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.6151278568948273},{"$f":"PTRM_RealSLDepn!X153*(PTRM_NomSLDepn!X141/PTRM_NomSLDepn!S141)*Outcomes!S231","v":5.7361219923653399},{"$f":"PTRM_RealSLDepn!Y153*(PTRM_NomSLDepn!Y141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.868915021590503},{"$f":"PTRM_RealSLDepn!Z153*(PTRM_NomSLDepn!Z141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":5.9737461572385335},{"$f":"PTRM_RealSLDepn!AA153*(PTRM_NomSLDepn!AA141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.160840530866559},{"$f":"PTRM_RealSLDepn!AB153*(PTRM_NomSLDepn!AB141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.3806070785607361},{"$f":"PTRM_RealSLDepn!AC153*(PTRM_NomSLDepn!AC141/PTRM_NomSLDepn!X141)*Outcomes!X231","v":6.5321681112124343},{"$f":"PTRM_RealSLDepn!AD153*(PTRM_NomSLDepn!AD141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.8081166297542701},{"$f":"PTRM_RealSLDepn!AE153*(PTRM_NomSLDepn!AE141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":6.9881391001479178},{"$f":"PTRM_RealSLDepn!AF153*(PTRM_NomSLDepn!AF141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.2087198708878208},{"$f":"PTRM_RealSLDepn!AG153*(PTRM_NomSLDepn!AG141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.428276488990023},{"$f":"PTRM_RealSLDepn!AH153*(PTRM_NomSLDepn!AH141/PTRM_NomSLDepn!AC141)*Outcomes!AC231","v":7.6258875231497383},{"$f":"PTRM_RealSLDepn!AI153*(PTRM_NomSLDepn!AI141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":7.8611843150594636},{"$f":"PTRM_RealSLDepn!AJ153*(PTRM_NomSLDepn!AJ141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":7.9908858640459011},{"$f":"PTRM_RealSLDepn!AK153*(PTRM_NomSLDepn!AK141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.2963533150505668},{"$f":"PTRM_RealSLDepn!AL153*(PTRM_NomSLDepn!AL141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.6184494629485577},{"$f":"PTRM_RealSLDepn!AM153*(PTRM_NomSLDepn!AM141/PTRM_NomSLDepn!AH141)*Outcomes!AH231","v":8.6828415461014927},{"$f":"PTRM_RealSLDepn!AN153*(PTRM_NomSLDepn!AN141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":8.7870006695728424},{"$f":"PTRM_RealSLDepn!AO153*(PTRM_NomSLDepn!AO141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":8.9783283715518731},{"$f":"PTRM_RealSLDepn!AP153*(PTRM_NomSLDepn!AP141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.3712884385991941},{"$f":"PTRM_RealSLDepn!AQ153*(PTRM_NomSLDepn!AQ141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.5260320482855985},{"$f":"PTRM_RealSLDepn!AR153*(PTRM_NomSLDepn!AR141/PTRM_NomSLDepn!AM141)*Outcomes!AM231","v":9.728025752628124},{"$f":"PTRM_RealSLDepn!AS153*(PTRM_NomSLDepn!AS141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.15269511728649215},{"$f":"PTRM_RealSLDepn!AT153*(PTRM_NomSLDepn!AT141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.15676519377664677},{"$f":"PTRM_RealSLDepn!AU153*(PTRM_NomSLDepn!AU141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.16095814103113776},{"$f":"PTRM_RealSLDepn!AV153*(PTRM_NomSLDepn!AV141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.16660982907986438},{"$f":"PTRM_RealSLDepn!AW153*(PTRM_NomSLDepn!AW141/PTRM_NomSLDepn!AR141)*Outcomes!AR231","v":0.16973162859077748},{"$f":"PTRM_RealSLDepn!AX153*(PTRM_NomSLDepn!AX141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":8.5052025654540472E-4},{"$f":"PTRM_RealSLDepn!AY153*(PTRM_NomSLDepn!AY141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":8.4958036916677512E-4},{"$f":"PTRM_RealSLDepn!AZ153*(PTRM_NomSLDepn!AZ141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":8.7712749406362899E-4},{"$f":"PTRM_RealSLDepn!BA153*(PTRM_NomSLDepn!BA141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":8.9728039983915492E-4},{"$f":"PTRM_RealSLDepn!BB153*(PTRM_NomSLDepn!BB141/PTRM_NomSLDepn!AW141)*Outcomes!AW231","v":9.1767695096458711E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":35.042131311970579},40.423056243525949,44.9690421742445,49.632852912989456,54.449897243891925,60.86834404060798,67.154654928589295,75.489410271498414,81.314898674153909,85.438197010983771,93.399832471323094,95.139488948318558,98.261662213740351,100.9539712362868,104.32256046806435,109.23338092804032,110.90825685806172,112.19669532662579,114.50121497496495,116.96847411301074,119.43556874930135,121.56893859069403,125.37640945061487,129.84877657799083,132.93312488911727,138.85748616489326,142.52920171436057,147.0281392307061,151.50618825931653,155.5366379319822,81.068750665285378,74.02371483898321,68.198436779120513,62.015594202917967,53.612387720089963,44.607389353940434,36.417620495225115,28.467791326131906,19.148988347589992,9.7295620338866318,0.4419654058116404,0.45374595937237133,0.46588215382187026,0.48224057212865673,0.49127640387116489,2.4618380266043099E-3,2.4591175146921841E-3,2.5388528990910775E-3,2.5971856541347716E-3,2.6562236426902952E-3]
["(Comparison against old nominal SL Depn calculation)",null,null,null,{"$f":"E154-'OLD-PTRM_SLDepn'!E154","v":0},{"$f":"F154-'OLD-PTRM_SLDepn'!F154","v":-0.20967185134655608},{"$f":"G154-'OLD-PTRM_SLDepn'!G154","v":0.1604703104227525},{"$f":"H154-'OLD-PTRM_SLDepn'!H154","v":3.480803138487687E-2},{"$f":"I154-'OLD-PTRM_SLDepn'!I154","v":-0.10484676646712643},{"$f":"J154-'OLD-PTRM_SLDepn'!J154","v":0},{"$f":"K154-'OLD-PTRM_SLDepn'!K154","v":0.41760472697880857},{"$f":"L154-'OLD-PTRM_SLDepn'!L154","v":0.63466162393706327},{"$f":"M154-'OLD-PTRM_SLDepn'!M154","v":1.5784864143147956},{"$f":"N154-'OLD-PTRM_SLDepn'!N154","v":1.2801107465610357},{"$f":"O154-'OLD-PTRM_SLDepn'!O154","v":0},{"$f":"P154-'OLD-PTRM_SLDepn'!P154","v":0.4646727645453268},{"$f":"Q154-'OLD-PTRM_SLDepn'!Q154","v":0.21282081977386724},{"$f":"R154-'OLD-PTRM_SLDepn'!R154","v":0.51626990905194248},{"$f":"S154-'OLD-PTRM_SLDepn'!S154","v":0.62921669133187663},{"$f":"T154-'OLD-PTRM_SLDepn'!T154","v":0},{"$f":"U154-'OLD-PTRM_SLDepn'!U154","v":0.52303253130723704},{"$f":"V154-'OLD-PTRM_SLDepn'!V154","v":8.678961706335997E-2},{"$f":"W154-'OLD-PTRM_SLDepn'!W154","v":-0.5782861404931765},{"$f":"X154-'OLD-PTRM_SLDepn'!X154","v":-0.8827638187106146},{"$f":"Y154-'OLD-PTRM_SLDepn'!Y154","v":0},{"$f":"Z154-'OLD-PTRM_SLDepn'!Z154","v":7.9271803732169133E-2},{"$f":"AA154-'OLD-PTRM_SLDepn'!AA154","v":-0.28020046977617596},{"$f":"AB154-'OLD-PTRM_SLDepn'!AB154","v":4.9312441747787261E-2},{"$f":"AC154-'OLD-PTRM_SLDepn'!AC154","v":0.69370454425657613},{"$f":"AD154-'OLD-PTRM_SLDepn'!AD154","v":0},{"$f":"AE154-'OLD-PTRM_SLDepn'!AE154","v":0.88535087853472305},{"$f":"AF154-'OLD-PTRM_SLDepn'!AF154","v":1.1097163800029932},{"$f":"AG154-'OLD-PTRM_SLDepn'!AG154","v":1.922753508149242},{"$f":"AH154-'OLD-PTRM_SLDepn'!AH154","v":3.70856101936036},{"$f":"AI154-'OLD-PTRM_SLDepn'!AI154","v":0},{"$f":"AJ154-'OLD-PTRM_SLDepn'!AJ154","v":0.10751607583793543},{"$f":"AK154-'OLD-PTRM_SLDepn'!AK154","v":-0.15640483195721799},{"$f":"AL154-'OLD-PTRM_SLDepn'!AL154","v":0.26528639543908383},{"$f":"AM154-'OLD-PTRM_SLDepn'!AM154","v":0.73067582007736576},{"$f":"AN154-'OLD-PTRM_SLDepn'!AN154","v":0},{"$f":"AO154-'OLD-PTRM_SLDepn'!AO154","v":-0.22616419446354286},{"$f":"AP154-'OLD-PTRM_SLDepn'!AP154","v":-0.28852691029548438},{"$f":"AQ154-'OLD-PTRM_SLDepn'!AQ154","v":-2.1402022707256663E-2},{"$f":"AR154-'OLD-PTRM_SLDepn'!AR154","v":-4.7090567015764861E-2},{"$f":"AS154-'OLD-PTRM_SLDepn'!AS154","v":0},{"$f":"AT154-'OLD-PTRM_SLDepn'!AT154","v":-2.4148252064110087E-4},{"$f":"AU154-'OLD-PTRM_SLDepn'!AU154","v":9.0614723789017582E-5},{"$f":"AV154-'OLD-PTRM_SLDepn'!AV154","v":6.5663731566717454E-4},{"$f":"AW154-'OLD-PTRM_SLDepn'!AW154","v":5.2044151949541817E-3},{"$f":"AX154-'OLD-PTRM_SLDepn'!AX154","v":0},{"$f":"AY154-'OLD-PTRM_SLDepn'!AY154","v":1.0670061754025021E-5},{"$f":"AZ154-'OLD-PTRM_SLDepn'!AZ154","v":-1.7674492012956493E-5},{"$f":"BA154-'OLD-PTRM_SLDepn'!BA154","v":-1.2603943045833618E-5},{"$f":"BB154-'OLD-PTRM_SLDepn'!BB154","v":-2.5565878286992576E-5}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Outcomes!C275","v":-1.0633203694170605}]

{"sheet":"OLD-PTRM_SLDepn","index":10,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Nom Straight Line Depreciation under different inflation approaches - THIS APPROACH IS NOT USED"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E17/PTRM_Life!E17,0)*(1+E14)","v":35.042131311970579},{"$f":"IFERROR(PTRM_ORAB!F17/PTRM_Life!F17,0)*(1+F14)","v":36.773400996071558},{"$f":"IFERROR(PTRM_ORAB!G17/PTRM_Life!G17,0)*(1+G14)","v":37.464622072761486},{"$f":"IFERROR(PTRM_ORAB!H17/PTRM_Life!H17,0)*(1+H14)","v":38.182589523912064},{"$f":"IFERROR(PTRM_ORAB!I17/PTRM_Life!I17,0)*(1+I14)","v":38.907382836318419},{"$f":"IFERROR(PTRM_ORAB!J17/PTRM_Life!J17,0)*(1+J14)","v":40.628779752079858},{"$f":"IFERROR(PTRM_ORAB!K17/PTRM_Life!K17,0)*(1+K14)","v":41.998718476982624},{"$f":"IFERROR(PTRM_ORAB!L17/PTRM_Life!L17,0)*(1+L14)","v":44.42459491459411},{"$f":"IFERROR(PTRM_ORAB!M17/PTRM_Life!M17,0)*(1+M14)","v":45.156583514476516},{"$f":"IFERROR(PTRM_ORAB!N17/PTRM_Life!N17,0)*(1+N14)","v":44.96289563561357},{"$f":"IFERROR(PTRM_ORAB!O17/PTRM_Life!O17,0)*(1+O14)","v":46.669148236527491},{"$f":"IFERROR(PTRM_ORAB!P17/PTRM_Life!P17,0)*(1+P14)","v":47.538403393173127},{"$f":"IFERROR(PTRM_ORAB!Q17/PTRM_Life!Q17,0)*(1+Q14)","v":49.098461512001457},{"$f":"IFERROR(PTRM_ORAB!R17/PTRM_Life!R17,0)*(1+R14)","v":50.443729116312603},{"$f":"IFERROR(PTRM_ORAB!S17/PTRM_Life!S17,0)*(1+S14)","v":52.126914043374057},{"$f":"IFERROR(PTRM_ORAB!T17/PTRM_Life!T17,0)*(1+T14)","v":54.056871940431293},{"$f":"IFERROR(PTRM_ORAB!U17/PTRM_Life!U17,0)*(1+U14)","v":54.885726205456045},{"$f":"IFERROR(PTRM_ORAB!V17/PTRM_Life!V17,0)*(1+V14)","v":55.52334222270791},{"$f":"IFERROR(PTRM_ORAB!W17/PTRM_Life!W17,0)*(1+W14)","v":56.663791437554998},{"$f":"IFERROR(PTRM_ORAB!X17/PTRM_Life!X17,0)*(1+X14)","v":57.884776361175206},{"$f":"IFERROR(PTRM_ORAB!Y17/PTRM_Life!Y17,0)*(1+Y14)","v":59.402668510281231},{"$f":"IFERROR(PTRM_ORAB!Z17/PTRM_Life!Z17,0)*(1+Z14)","v":60.463724800506526},{"$f":"IFERROR(PTRM_ORAB!AA17/PTRM_Life!AA17,0)*(1+AA14)","v":62.357414693080983},{"$f":"IFERROR(PTRM_ORAB!AB17/PTRM_Life!AB17,0)*(1+AB14)","v":64.581798473439122},{"$f":"IFERROR(PTRM_ORAB!AC17/PTRM_Life!AC17,0)*(1+AC14)","v":66.115834960347541},{"$f":"IFERROR(PTRM_ORAB!AD17/PTRM_Life!AD17,0)*(1+AD14)","v":68.78871550868908},{"$f":"IFERROR(PTRM_ORAB!AE17/PTRM_Life!AE17,0)*(1+AE14)","v":70.607649462751937},{"$f":"IFERROR(PTRM_ORAB!AF17/PTRM_Life!AF17,0)*(1+AF14)","v":72.836381535113944},{"$f":"IFERROR(PTRM_ORAB!AG17/PTRM_Life!AG17,0)*(1+AG14)","v":75.054765643675765},{"$f":"IFERROR(PTRM_ORAB!AH17/PTRM_Life!AH17,0)*(1+AH14)","v":77.051413167424357},{"$f":"IFERROR(PTRM_ORAB!AI17/PTRM_Life!AI17,0)*(1+AI14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AJ17/PTRM_Life!AJ17,0)*(1+AJ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK17/PTRM_Life!AK17,0)*(1+AK14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL17/PTRM_Life!AL17,0)*(1+AL14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM17/PTRM_Life!AM17,0)*(1+AM14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN17/PTRM_Life!AN17,0)*(1+AN14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO17/PTRM_Life!AO17,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP17/PTRM_Life!AP17,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ17/PTRM_Life!AQ17,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR17/PTRM_Life!AR17,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS17/PTRM_Life!AS17,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT17/PTRM_Life!AT17,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU17/PTRM_Life!AU17,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV17/PTRM_Life!AV17,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW17/PTRM_Life!AW17,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX17/PTRM_Life!AX17,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY17/PTRM_Life!AY17,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ17/PTRM_Life!AZ17,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA17/PTRM_Life!BA17,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB17/PTRM_Life!BB17,0)*(1+BB14)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F18/PTRM_Life!F18,0)*(1+F14)","v":3.6496552474543802},{"$f":"IFERROR(PTRM_ORAB!G18/PTRM_Life!G18,0)*(1+G14)","v":3.7182569693881753},{"$f":"IFERROR(PTRM_ORAB!H18/PTRM_Life!H18,0)*(1+H14)","v":3.7895131927620498},{"$f":"IFERROR(PTRM_ORAB!I18/PTRM_Life!I18,0)*(1+I14)","v":3.8614468634123744},{"$f":"IFERROR(PTRM_ORAB!J18/PTRM_Life!J18,0)*(1+J14)","v":4.0322906014509536},{"$f":"IFERROR(PTRM_ORAB!K18/PTRM_Life!K18,0)*(1+K14)","v":4.1682531156760172},{"$f":"IFERROR(PTRM_ORAB!L18/PTRM_Life!L18,0)*(1+L14)","v":4.4090144385449701},{"$f":"IFERROR(PTRM_ORAB!M18/PTRM_Life!M18,0)*(1+M14)","v":4.4816622209712689},{"$f":"IFERROR(PTRM_ORAB!N18/PTRM_Life!N18,0)*(1+N14)","v":4.4624392509898962},{"$f":"IFERROR(PTRM_ORAB!O18/PTRM_Life!O18,0)*(1+O14)","v":4.6317799589400082},{"$f":"IFERROR(PTRM_ORAB!P18/PTRM_Life!P18,0)*(1+P14)","v":4.7180510559257742},{"$f":"IFERROR(PTRM_ORAB!Q18/PTRM_Life!Q18,0)*(1+Q14)","v":4.8728823781720862},{"$f":"IFERROR(PTRM_ORAB!R18/PTRM_Life!R18,0)*(1+R14)","v":5.0063963539892553},{"$f":"IFERROR(PTRM_ORAB!S18/PTRM_Life!S18,0)*(1+S14)","v":5.1734476610506333},{"$f":"IFERROR(PTRM_ORAB!T18/PTRM_Life!T18,0)*(1+T14)","v":5.3649904820998326},{"$f":"IFERROR(PTRM_ORAB!U18/PTRM_Life!U18,0)*(1+U14)","v":5.4472519057317044},{"$f":"IFERROR(PTRM_ORAB!V18/PTRM_Life!V18,0)*(1+V14)","v":5.5105334782866287},{"$f":"IFERROR(PTRM_ORAB!W18/PTRM_Life!W18,0)*(1+W14)","v":5.6237198126663772},{"$f":"IFERROR(PTRM_ORAB!X18/PTRM_Life!X18,0)*(1+X14)","v":5.7448990866211913},{"$f":"IFERROR(PTRM_ORAB!Y18/PTRM_Life!Y18,0)*(1+Y14)","v":5.8955455565423849},{"$f":"IFERROR(PTRM_ORAB!Z18/PTRM_Life!Z18,0)*(1+Z14)","v":6.0008523694172364},{"$f":"IFERROR(PTRM_ORAB!AA18/PTRM_Life!AA18,0)*(1+AA14)","v":6.1887956943825824},{"$f":"IFERROR(PTRM_ORAB!AB18/PTRM_Life!AB18,0)*(1+AB14)","v":6.4095594452579432},{"$f":"IFERROR(PTRM_ORAB!AC18/PTRM_Life!AC18,0)*(1+AC14)","v":6.5618081946958835},{"$f":"IFERROR(PTRM_ORAB!AD18/PTRM_Life!AD18,0)*(1+AD14)","v":6.827083971611799},{"$f":"IFERROR(PTRM_ORAB!AE18/PTRM_Life!AE18,0)*(1+AE14)","v":7.0076079827286293},{"$f":"IFERROR(PTRM_ORAB!AF18/PTRM_Life!AF18,0)*(1+AF14)","v":7.2288032891930705},{"$f":"IFERROR(PTRM_ORAB!AG18/PTRM_Life!AG18,0)*(1+AG14)","v":7.4489715897412569},{"$f":"IFERROR(PTRM_ORAB!AH18/PTRM_Life!AH18,0)*(1+AH14)","v":7.6471331661791915},{"$f":"IFERROR(PTRM_ORAB!AI18/PTRM_Life!AI18,0)*(1+AI14)","v":7.8552002176906912},{"$f":"IFERROR(PTRM_ORAB!AJ18/PTRM_Life!AJ18,0)*(1+AJ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK18/PTRM_Life!AK18,0)*(1+AK14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL18/PTRM_Life!AL18,0)*(1+AL14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM18/PTRM_Life!AM18,0)*(1+AM14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN18/PTRM_Life!AN18,0)*(1+AN14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO18/PTRM_Life!AO18,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP18/PTRM_Life!AP18,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ18/PTRM_Life!AQ18,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR18/PTRM_Life!AR18,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS18/PTRM_Life!AS18,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT18/PTRM_Life!AT18,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU18/PTRM_Life!AU18,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV18/PTRM_Life!AV18,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW18/PTRM_Life!AW18,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX18/PTRM_Life!AX18,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY18/PTRM_Life!AY18,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ18/PTRM_Life!AZ18,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA18/PTRM_Life!BA18,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB18/PTRM_Life!BB18,0)*(1+BB14)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G19/PTRM_Life!G19,0)*(1+G14)","v":3.7861631320948272},{"$f":"IFERROR(PTRM_ORAB!H19/PTRM_Life!H19,0)*(1+H14)","v":3.8587207008942941},{"$f":"IFERROR(PTRM_ORAB!I19/PTRM_Life!I19,0)*(1+I14)","v":3.9319680891234419},{"$f":"IFERROR(PTRM_ORAB!J19/PTRM_Life!J19,0)*(1+J14)","v":4.1059319296100689},{"$f":"IFERROR(PTRM_ORAB!K19/PTRM_Life!K19,0)*(1+K14)","v":4.2443775139104352},{"$f":"IFERROR(PTRM_ORAB!L19/PTRM_Life!L19,0)*(1+L14)","v":4.4895358372284715},{"$f":"IFERROR(PTRM_ORAB!M19/PTRM_Life!M19,0)*(1+M14)","v":4.5635103789869875},{"$f":"IFERROR(PTRM_ORAB!N19/PTRM_Life!N19,0)*(1+N14)","v":4.543936341788366},{"$f":"IFERROR(PTRM_ORAB!O19/PTRM_Life!O19,0)*(1+O14)","v":4.7163697024952924},{"$f":"IFERROR(PTRM_ORAB!P19/PTRM_Life!P19,0)*(1+P14)","v":4.8042163600722239},{"$f":"IFERROR(PTRM_ORAB!Q19/PTRM_Life!Q19,0)*(1+Q14)","v":4.9618753515859106},{"$f":"IFERROR(PTRM_ORAB!R19/PTRM_Life!R19,0)*(1+R14)","v":5.0978276800613544},{"$f":"IFERROR(PTRM_ORAB!S19/PTRM_Life!S19,0)*(1+S14)","v":5.2679298287754373},{"$f":"IFERROR(PTRM_ORAB!T19/PTRM_Life!T19,0)*(1+T14)","v":5.4629707775975529},{"$f":"IFERROR(PTRM_ORAB!U19/PTRM_Life!U19,0)*(1+U14)","v":5.5467345335490084},{"$f":"IFERROR(PTRM_ORAB!V19/PTRM_Life!V19,0)*(1+V14)","v":5.6111718112629969},{"$f":"IFERROR(PTRM_ORAB!W19/PTRM_Life!W19,0)*(1+W14)","v":5.7264252565772074},{"$f":"IFERROR(PTRM_ORAB!X19/PTRM_Life!X19,0)*(1+X14)","v":5.8498176157387709},{"$f":"IFERROR(PTRM_ORAB!Y19/PTRM_Life!Y19,0)*(1+Y14)","v":6.0032153273793698},{"$f":"IFERROR(PTRM_ORAB!Z19/PTRM_Life!Z19,0)*(1+Z14)","v":6.110445348259498},{"$f":"IFERROR(PTRM_ORAB!AA19/PTRM_Life!AA19,0)*(1+AA14)","v":6.3018210637534704},{"$f":"IFERROR(PTRM_ORAB!AB19/PTRM_Life!AB19,0)*(1+AB14)","v":6.526616601380014},{"$f":"IFERROR(PTRM_ORAB!AC19/PTRM_Life!AC19,0)*(1+AC14)","v":6.6816458548111788},{"$f":"IFERROR(PTRM_ORAB!AD19/PTRM_Life!AD19,0)*(1+AD14)","v":6.9517663372484426},{"$f":"IFERROR(PTRM_ORAB!AE19/PTRM_Life!AE19,0)*(1+AE14)","v":7.1355872406920495},{"$f":"IFERROR(PTRM_ORAB!AF19/PTRM_Life!AF19,0)*(1+AF14)","v":7.3608222153651131},{"$f":"IFERROR(PTRM_ORAB!AG19/PTRM_Life!AG19,0)*(1+AG14)","v":7.5850114280135008},{"$f":"IFERROR(PTRM_ORAB!AH19/PTRM_Life!AH19,0)*(1+AH14)","v":7.7867920099054926},{"$f":"IFERROR(PTRM_ORAB!AI19/PTRM_Life!AI19,0)*(1+AI14)","v":7.9986589695917552},{"$f":"IFERROR(PTRM_ORAB!AJ19/PTRM_Life!AJ19,0)*(1+AJ14)","v":8.1306287106119353},{"$f":"IFERROR(PTRM_ORAB!AK19/PTRM_Life!AK19,0)*(1+AK14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL19/PTRM_Life!AL19,0)*(1+AL14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM19/PTRM_Life!AM19,0)*(1+AM14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN19/PTRM_Life!AN19,0)*(1+AN14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO19/PTRM_Life!AO19,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP19/PTRM_Life!AP19,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ19/PTRM_Life!AQ19,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR19/PTRM_Life!AR19,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS19/PTRM_Life!AS19,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT19/PTRM_Life!AT19,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU19/PTRM_Life!AU19,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV19/PTRM_Life!AV19,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW19/PTRM_Life!AW19,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX19/PTRM_Life!AX19,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY19/PTRM_Life!AY19,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ19/PTRM_Life!AZ19,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA19/PTRM_Life!BA19,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB19/PTRM_Life!BB19,0)*(1+BB14)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H20/PTRM_Life!H20,0)*(1+H14)","v":3.8020294954210492},{"$f":"IFERROR(PTRM_ORAB!I20/PTRM_Life!I20,0)*(1+I14)","v":3.8742007542647463},{"$f":"IFERROR(PTRM_ORAB!J20/PTRM_Life!J20,0)*(1+J14)","v":4.0456087684580497},{"$f":"IFERROR(PTRM_ORAB!K20/PTRM_Life!K20,0)*(1+K14)","v":4.1820203503843603},{"$f":"IFERROR(PTRM_ORAB!L20/PTRM_Life!L20,0)*(1+L14)","v":4.423576878714365},{"$f":"IFERROR(PTRM_ORAB!M20/PTRM_Life!M20,0)*(1+M14)","v":4.496464607958659},{"$f":"IFERROR(PTRM_ORAB!N20/PTRM_Life!N20,0)*(1+N14)","v":4.4771781468379084},{"$f":"IFERROR(PTRM_ORAB!O20/PTRM_Life!O20,0)*(1+O14)","v":4.6470781666165815},{"$f":"IFERROR(PTRM_ORAB!P20/PTRM_Life!P20,0)*(1+P14)","v":4.7336342065767267},{"$f":"IFERROR(PTRM_ORAB!Q20/PTRM_Life!Q20,0)*(1+Q14)","v":4.8889769179096447},{"$f":"IFERROR(PTRM_ORAB!R20/PTRM_Life!R20,0)*(1+R14)","v":5.0229318742025448},{"$f":"IFERROR(PTRM_ORAB!S20/PTRM_Life!S20,0)*(1+S14)","v":5.1905349314788998},{"$f":"IFERROR(PTRM_ORAB!T20/PTRM_Life!T20,0)*(1+T14)","v":5.3827103952445796},{"$f":"IFERROR(PTRM_ORAB!U20/PTRM_Life!U20,0)*(1+U14)","v":5.4652435183858508},{"$f":"IFERROR(PTRM_ORAB!V20/PTRM_Life!V20,0)*(1+V14)","v":5.5287341023030656},{"$f":"IFERROR(PTRM_ORAB!W20/PTRM_Life!W20,0)*(1+W14)","v":5.6422942774232716},{"$f":"IFERROR(PTRM_ORAB!X20/PTRM_Life!X20,0)*(1+X14)","v":5.7638737918289458},{"$f":"IFERROR(PTRM_ORAB!Y20/PTRM_Life!Y20,0)*(1+Y14)","v":5.9150178287768611},{"$f":"IFERROR(PTRM_ORAB!Z20/PTRM_Life!Z20,0)*(1+Z14)","v":6.0206724572879038},{"$f":"IFERROR(PTRM_ORAB!AA20/PTRM_Life!AA20,0)*(1+AA14)","v":6.2092365362705477},{"$f":"IFERROR(PTRM_ORAB!AB20/PTRM_Life!AB20,0)*(1+AB14)","v":6.4307294430510451},{"$f":"IFERROR(PTRM_ORAB!AC20/PTRM_Life!AC20,0)*(1+AC14)","v":6.5834810516507005},{"$f":"IFERROR(PTRM_ORAB!AD20/PTRM_Life!AD20,0)*(1+AD14)","v":6.8496330022974066},{"$f":"IFERROR(PTRM_ORAB!AE20/PTRM_Life!AE20,0)*(1+AE14)","v":7.0307532623373623},{"$f":"IFERROR(PTRM_ORAB!AF20/PTRM_Life!AF20,0)*(1+AF14)","v":7.2526791500827299},{"$f":"IFERROR(PTRM_ORAB!AG20/PTRM_Life!AG20,0)*(1+AG14)","v":7.4735746398358085},{"$f":"IFERROR(PTRM_ORAB!AH20/PTRM_Life!AH20,0)*(1+AH14)","v":7.6723907199368568},{"$f":"IFERROR(PTRM_ORAB!AI20/PTRM_Life!AI20,0)*(1+AI14)","v":7.8811449916947609},{"$f":"IFERROR(PTRM_ORAB!AJ20/PTRM_Life!AJ20,0)*(1+AJ14)","v":8.0111758715523056},{"$f":"IFERROR(PTRM_ORAB!AK20/PTRM_Life!AK20,0)*(1+AK14)","v":8.3174189483110244},{"$f":"IFERROR(PTRM_ORAB!AL20/PTRM_Life!AL20,0)*(1+AL14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM20/PTRM_Life!AM20,0)*(1+AM14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN20/PTRM_Life!AN20,0)*(1+AN14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO20/PTRM_Life!AO20,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP20/PTRM_Life!AP20,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ20/PTRM_Life!AQ20,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR20/PTRM_Life!AR20,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS20/PTRM_Life!AS20,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT20/PTRM_Life!AT20,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU20/PTRM_Life!AU20,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV20/PTRM_Life!AV20,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW20/PTRM_Life!AW20,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX20/PTRM_Life!AX20,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY20/PTRM_Life!AY20,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ20/PTRM_Life!AZ20,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA20/PTRM_Life!BA20,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB20/PTRM_Life!BB20,0)*(1+BB14)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I21/PTRM_Life!I21,0)*(1+I14)","v":3.8748987007729334},{"$f":"IFERROR(PTRM_ORAB!J21/PTRM_Life!J21,0)*(1+J14)","v":4.0463375945289046},{"$f":"IFERROR(PTRM_ORAB!K21/PTRM_Life!K21,0)*(1+K14)","v":4.1827737513271233},{"$f":"IFERROR(PTRM_ORAB!L21/PTRM_Life!L21,0)*(1+L14)","v":4.4243737966419641},{"$f":"IFERROR(PTRM_ORAB!M21/PTRM_Life!M21,0)*(1+M14)","v":4.4972746567845627},{"$f":"IFERROR(PTRM_ORAB!N21/PTRM_Life!N21,0)*(1+N14)","v":4.4779847211618327},{"$f":"IFERROR(PTRM_ORAB!O21/PTRM_Life!O21,0)*(1+O14)","v":4.6479153488343821},{"$f":"IFERROR(PTRM_ORAB!P21/PTRM_Life!P21,0)*(1+P14)","v":4.7344869820716138},{"$f":"IFERROR(PTRM_ORAB!Q21/PTRM_Life!Q21,0)*(1+Q14)","v":4.8898576787645638},{"$f":"IFERROR(PTRM_ORAB!R21/PTRM_Life!R21,0)*(1+R14)","v":5.023836767362404},{"$f":"IFERROR(PTRM_ORAB!S21/PTRM_Life!S21,0)*(1+S14)","v":5.191470018729361},{"$f":"IFERROR(PTRM_ORAB!T21/PTRM_Life!T21,0)*(1+T14)","v":5.3836801033632922},{"$f":"IFERROR(PTRM_ORAB!U21/PTRM_Life!U21,0)*(1+U14)","v":5.4662280950435891},{"$f":"IFERROR(PTRM_ORAB!V21/PTRM_Life!V21,0)*(1+V14)","v":5.529730116940959},{"$f":"IFERROR(PTRM_ORAB!W21/PTRM_Life!W21,0)*(1+W14)","v":5.6433107501976236},{"$f":"IFERROR(PTRM_ORAB!X21/PTRM_Life!X21,0)*(1+X14)","v":5.7649121674428594},{"$f":"IFERROR(PTRM_ORAB!Y21/PTRM_Life!Y21,0)*(1+Y14)","v":5.9160834333495993},{"$f":"IFERROR(PTRM_ORAB!Z21/PTRM_Life!Z21,0)*(1+Z14)","v":6.021757095794019},{"$f":"IFERROR(PTRM_ORAB!AA21/PTRM_Life!AA21,0)*(1+AA14)","v":6.2103551450453294},{"$f":"IFERROR(PTRM_ORAB!AB21/PTRM_Life!AB21,0)*(1+AB14)","v":6.4318879543013772},{"$f":"IFERROR(PTRM_ORAB!AC21/PTRM_Life!AC21,0)*(1+AC14)","v":6.5846670814677264},{"$f":"IFERROR(PTRM_ORAB!AD21/PTRM_Life!AD21,0)*(1+AD14)","v":6.850866980023274},{"$f":"IFERROR(PTRM_ORAB!AE21/PTRM_Life!AE21,0)*(1+AE14)","v":7.0320198693101581},{"$f":"IFERROR(PTRM_ORAB!AF21/PTRM_Life!AF21,0)*(1+AF14)","v":7.2539857375336307},{"$f":"IFERROR(PTRM_ORAB!AG21/PTRM_Life!AG21,0)*(1+AG14)","v":7.4749210221361597},{"$f":"IFERROR(PTRM_ORAB!AH21/PTRM_Life!AH21,0)*(1+AH14)","v":7.6737729194283357},{"$f":"IFERROR(PTRM_ORAB!AI21/PTRM_Life!AI21,0)*(1+AI14)","v":7.8825647987663059},{"$f":"IFERROR(PTRM_ORAB!AJ21/PTRM_Life!AJ21,0)*(1+AJ14)","v":8.0126191039970589},{"$f":"IFERROR(PTRM_ORAB!AK21/PTRM_Life!AK21,0)*(1+AK14)","v":8.3189173511766281},{"$f":"IFERROR(PTRM_ORAB!AL21/PTRM_Life!AL21,0)*(1+AL14)","v":8.6418895212064193},{"$f":"IFERROR(PTRM_ORAB!AM21/PTRM_Life!AM21,0)*(1+AM14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN21/PTRM_Life!AN21,0)*(1+AN14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO21/PTRM_Life!AO21,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP21/PTRM_Life!AP21,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ21/PTRM_Life!AQ21,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR21/PTRM_Life!AR21,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS21/PTRM_Life!AS21,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT21/PTRM_Life!AT21,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU21/PTRM_Life!AU21,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV21/PTRM_Life!AV21,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW21/PTRM_Life!AW21,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX21/PTRM_Life!AX21,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY21/PTRM_Life!AY21,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ21/PTRM_Life!AZ21,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA21/PTRM_Life!BA21,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB21/PTRM_Life!BB21,0)*(1+BB14)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J22/PTRM_Life!J22,0)*(1+J14)","v":4.0459771200649017},{"$f":"IFERROR(PTRM_ORAB!K22/PTRM_Life!K22,0)*(1+K14)","v":4.1824011222296171},{"$f":"IFERROR(PTRM_ORAB!L22/PTRM_Life!L22,0)*(1+L14)","v":4.4239796442175461},{"$f":"IFERROR(PTRM_ORAB!M22/PTRM_Life!M22,0)*(1+M14)","v":4.4968740098702824},{"$f":"IFERROR(PTRM_ORAB!N22/PTRM_Life!N22,0)*(1+N14)","v":4.4775857927223557},{"$f":"IFERROR(PTRM_ORAB!O22/PTRM_Life!O22,0)*(1+O14)","v":4.6475012818528301},{"$f":"IFERROR(PTRM_ORAB!P22/PTRM_Life!P22,0)*(1+P14)","v":4.7340652027174883},{"$f":"IFERROR(PTRM_ORAB!Q22/PTRM_Life!Q22,0)*(1+Q14)","v":4.88942205796313},{"$f":"IFERROR(PTRM_ORAB!R22/PTRM_Life!R22,0)*(1+R14)","v":5.0233892108193228},{"$f":"IFERROR(PTRM_ORAB!S22/PTRM_Life!S22,0)*(1+S14)","v":5.1910075283096511},{"$f":"IFERROR(PTRM_ORAB!T22/PTRM_Life!T22,0)*(1+T14)","v":5.3832004896004069},{"$f":"IFERROR(PTRM_ORAB!U22/PTRM_Life!U22,0)*(1+U14)","v":5.4657411273606806},{"$f":"IFERROR(PTRM_ORAB!V22/PTRM_Life!V22,0)*(1+V14)","v":5.5292374920787442},{"$f":"IFERROR(PTRM_ORAB!W22/PTRM_Life!W22,0)*(1+W14)","v":5.6428080068228166},{"$f":"IFERROR(PTRM_ORAB!X22/PTRM_Life!X22,0)*(1+X14)","v":5.7643985910110764},{"$f":"IFERROR(PTRM_ORAB!Y22/PTRM_Life!Y22,0)*(1+Y14)","v":5.9155563895835233},{"$f":"IFERROR(PTRM_ORAB!Z22/PTRM_Life!Z22,0)*(1+Z14)","v":6.0212206379205089},{"$f":"IFERROR(PTRM_ORAB!AA22/PTRM_Life!AA22,0)*(1+AA14)","v":6.2098018856126007},{"$f":"IFERROR(PTRM_ORAB!AB22/PTRM_Life!AB22,0)*(1+AB14)","v":6.4313149592635943},{"$f":"IFERROR(PTRM_ORAB!AC22/PTRM_Life!AC22,0)*(1+AC14)","v":6.5840804758567542},{"$f":"IFERROR(PTRM_ORAB!AD22/PTRM_Life!AD22,0)*(1+AD14)","v":6.8502566595680747},{"$f":"IFERROR(PTRM_ORAB!AE22/PTRM_Life!AE22,0)*(1+AE14)","v":7.0313934105597351},{"$f":"IFERROR(PTRM_ORAB!AF22/PTRM_Life!AF22,0)*(1+AF14)","v":7.2533395045984044},{"$f":"IFERROR(PTRM_ORAB!AG22/PTRM_Life!AG22,0)*(1+AG14)","v":7.4742551068273206},{"$f":"IFERROR(PTRM_ORAB!AH22/PTRM_Life!AH22,0)*(1+AH14)","v":7.6730892890798046},{"$f":"IFERROR(PTRM_ORAB!AI22/PTRM_Life!AI22,0)*(1+AI14)","v":7.8818625678588647},{"$f":"IFERROR(PTRM_ORAB!AJ22/PTRM_Life!AJ22,0)*(1+AJ14)","v":8.0119052869935814},{"$f":"IFERROR(PTRM_ORAB!AK22/PTRM_Life!AK22,0)*(1+AK14)","v":8.3181762471033256},{"$f":"IFERROR(PTRM_ORAB!AL22/PTRM_Life!AL22,0)*(1+AL14)","v":8.6411196446401775},{"$f":"IFERROR(PTRM_ORAB!AM22/PTRM_Life!AM22,0)*(1+AM14)","v":8.705681106314259},{"$f":"IFERROR(PTRM_ORAB!AN22/PTRM_Life!AN22,0)*(1+AN14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO22/PTRM_Life!AO22,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP22/PTRM_Life!AP22,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ22/PTRM_Life!AQ22,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR22/PTRM_Life!AR22,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS22/PTRM_Life!AS22,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT22/PTRM_Life!AT22,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU22/PTRM_Life!AU22,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV22/PTRM_Life!AV22,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW22/PTRM_Life!AW22,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX22/PTRM_Life!AX22,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY22/PTRM_Life!AY22,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ22/PTRM_Life!AZ22,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA22/PTRM_Life!BA22,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB22/PTRM_Life!BB22,0)*(1+BB14)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K23/PTRM_Life!K23,0)*(1+K14)","v":4.2339258020702708},{"$f":"IFERROR(PTRM_ORAB!L23/PTRM_Life!L23,0)*(1+L14)","v":4.4784804269326113},{"$f":"IFERROR(PTRM_ORAB!M23/PTRM_Life!M23,0)*(1+M14)","v":4.5522728075635097},{"$f":"IFERROR(PTRM_ORAB!N23/PTRM_Life!N23,0)*(1+N14)","v":4.5327469711188684},{"$f":"IFERROR(PTRM_ORAB!O23/PTRM_Life!O23,0)*(1+O14)","v":4.7047557174290242},{"$f":"IFERROR(PTRM_ORAB!P23/PTRM_Life!P23,0)*(1+P14)","v":4.7923860540146892},{"$f":"IFERROR(PTRM_ORAB!Q23/PTRM_Life!Q23,0)*(1+Q14)","v":4.9496568127797795},{"$f":"IFERROR(PTRM_ORAB!R23/PTRM_Life!R23,0)*(1+R14)","v":5.0852743608176754},{"$f":"IFERROR(PTRM_ORAB!S23/PTRM_Life!S23,0)*(1+S14)","v":5.2549576357072878},{"$f":"IFERROR(PTRM_ORAB!T23/PTRM_Life!T23,0)*(1+T14)","v":5.4495182993079681},{"$f":"IFERROR(PTRM_ORAB!U23/PTRM_Life!U23,0)*(1+U14)","v":5.5330757883482002},{"$f":"IFERROR(PTRM_ORAB!V23/PTRM_Life!V23,0)*(1+V14)","v":5.5973543902949601},{"$f":"IFERROR(PTRM_ORAB!W23/PTRM_Life!W23,0)*(1+W14)","v":5.7123240258408208},{"$f":"IFERROR(PTRM_ORAB!X23/PTRM_Life!X23,0)*(1+X14)","v":5.8354125332886753},{"$f":"IFERROR(PTRM_ORAB!Y23/PTRM_Life!Y23,0)*(1+Y14)","v":5.9884325055143064},{"$f":"IFERROR(PTRM_ORAB!Z23/PTRM_Life!Z23,0)*(1+Z14)","v":6.0953984741806089},{"$f":"IFERROR(PTRM_ORAB!AA23/PTRM_Life!AA23,0)*(1+AA14)","v":6.2863029300316784},{"$f":"IFERROR(PTRM_ORAB!AB23/PTRM_Life!AB23,0)*(1+AB14)","v":6.5105449122370747},{"$f":"IFERROR(PTRM_ORAB!AC23/PTRM_Life!AC23,0)*(1+AC14)","v":6.665192408607667},{"$f":"IFERROR(PTRM_ORAB!AD23/PTRM_Life!AD23,0)*(1+AD14)","v":6.9346477236710786},{"$f":"IFERROR(PTRM_ORAB!AE23/PTRM_Life!AE23,0)*(1+AE14)","v":7.1180159710757973},{"$f":"IFERROR(PTRM_ORAB!AF23/PTRM_Life!AF23,0)*(1+AF14)","v":7.3426963082210026},{"$f":"IFERROR(PTRM_ORAB!AG23/PTRM_Life!AG23,0)*(1+AG14)","v":7.5663334585138164},{"$f":"IFERROR(PTRM_ORAB!AH23/PTRM_Life!AH23,0)*(1+AH14)","v":7.7676171589455789},{"$f":"IFERROR(PTRM_ORAB!AI23/PTRM_Life!AI23,0)*(1+AI14)","v":7.9789623996273846},{"$f":"IFERROR(PTRM_ORAB!AJ23/PTRM_Life!AJ23,0)*(1+AJ14)","v":8.1106071672680198},{"$f":"IFERROR(PTRM_ORAB!AK23/PTRM_Life!AK23,0)*(1+AK14)","v":8.420651202389692},{"$f":"IFERROR(PTRM_ORAB!AL23/PTRM_Life!AL23,0)*(1+AL14)","v":8.7475730693938303},{"$f":"IFERROR(PTRM_ORAB!AM23/PTRM_Life!AM23,0)*(1+AM14)","v":8.8129298896539403},{"$f":"IFERROR(PTRM_ORAB!AN23/PTRM_Life!AN23,0)*(1+AN14)","v":8.9282526429390394},{"$f":"IFERROR(PTRM_ORAB!AO23/PTRM_Life!AO23,0)*(1+AO14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP23/PTRM_Life!AP23,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ23/PTRM_Life!AQ23,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR23/PTRM_Life!AR23,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS23/PTRM_Life!AS23,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT23/PTRM_Life!AT23,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU23/PTRM_Life!AU23,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV23/PTRM_Life!AV23,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW23/PTRM_Life!AW23,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX23/PTRM_Life!AX23,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY23/PTRM_Life!AY23,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ23/PTRM_Life!AZ23,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA23/PTRM_Life!BA23,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB23/PTRM_Life!BB23,0)*(1+BB14)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L24/PTRM_Life!L24,0)*(1+L14)","v":4.4558537722224774},{"$f":"IFERROR(PTRM_ORAB!M24/PTRM_Life!M24,0)*(1+M14)","v":4.5292733311465447},{"$f":"IFERROR(PTRM_ORAB!N24/PTRM_Life!N24,0)*(1+N14)","v":4.5098461452076659},{"$f":"IFERROR(PTRM_ORAB!O24/PTRM_Life!O24,0)*(1+O14)","v":4.6809858506515312},{"$f":"IFERROR(PTRM_ORAB!P24/PTRM_Life!P24,0)*(1+P14)","v":4.7681734519388286},{"$f":"IFERROR(PTRM_ORAB!Q24/PTRM_Life!Q24,0)*(1+Q14)","v":4.9246496306644074},{"$f":"IFERROR(PTRM_ORAB!R24/PTRM_Life!R24,0)*(1+R14)","v":5.0595819973149663},{"$f":"IFERROR(PTRM_ORAB!S24/PTRM_Life!S24,0)*(1+S14)","v":5.2284079803321113},{"$f":"IFERROR(PTRM_ORAB!T24/PTRM_Life!T24,0)*(1+T14)","v":5.4219856638735298},{"$f":"IFERROR(PTRM_ORAB!U24/PTRM_Life!U24,0)*(1+U14)","v":5.5051209948885571},{"$f":"IFERROR(PTRM_ORAB!V24/PTRM_Life!V24,0)*(1+V14)","v":5.5690748416521174},{"$f":"IFERROR(PTRM_ORAB!W24/PTRM_Life!W24,0)*(1+W14)","v":5.6834636153882441},{"$f":"IFERROR(PTRM_ORAB!X24/PTRM_Life!X24,0)*(1+X14)","v":5.8059302419990049},{"$f":"IFERROR(PTRM_ORAB!Y24/PTRM_Life!Y24,0)*(1+Y14)","v":5.9581771104605812},{"$f":"IFERROR(PTRM_ORAB!Z24/PTRM_Life!Z24,0)*(1+Z14)","v":6.064602654293453},{"$f":"IFERROR(PTRM_ORAB!AA24/PTRM_Life!AA24,0)*(1+AA14)","v":6.2545426023665742},{"$f":"IFERROR(PTRM_ORAB!AB24/PTRM_Life!AB24,0)*(1+AB14)","v":6.4776516454008251},{"$f":"IFERROR(PTRM_ORAB!AC24/PTRM_Life!AC24,0)*(1+AC14)","v":6.6315178152569345},{"$f":"IFERROR(PTRM_ORAB!AD24/PTRM_Life!AD24,0)*(1+AD14)","v":6.8996117595444284},{"$f":"IFERROR(PTRM_ORAB!AE24/PTRM_Life!AE24,0)*(1+AE14)","v":7.0820535744043314},{"$f":"IFERROR(PTRM_ORAB!AF24/PTRM_Life!AF24,0)*(1+AF14)","v":7.3055987576749848},{"$f":"IFERROR(PTRM_ORAB!AG24/PTRM_Life!AG24,0)*(1+AG14)","v":7.5281060245927129},{"$f":"IFERROR(PTRM_ORAB!AH24/PTRM_Life!AH24,0)*(1+AH14)","v":7.7283727781241254},{"$f":"IFERROR(PTRM_ORAB!AI24/PTRM_Life!AI24,0)*(1+AI14)","v":7.9386502379227597},{"$f":"IFERROR(PTRM_ORAB!AJ24/PTRM_Life!AJ24,0)*(1+AJ14)","v":8.0696298958793413},{"$f":"IFERROR(PTRM_ORAB!AK24/PTRM_Life!AK24,0)*(1+AK14)","v":8.3781074935805346},{"$f":"IFERROR(PTRM_ORAB!AL24/PTRM_Life!AL24,0)*(1+AL14)","v":8.7033776511884682},{"$f":"IFERROR(PTRM_ORAB!AM24/PTRM_Life!AM24,0)*(1+AM14)","v":8.768404268776246},{"$f":"IFERROR(PTRM_ORAB!AN24/PTRM_Life!AN24,0)*(1+AN14)","v":8.8831443761926501},{"$f":"IFERROR(PTRM_ORAB!AO24/PTRM_Life!AO24,0)*(1+AO14)","v":9.0765655063093433},{"$f":"IFERROR(PTRM_ORAB!AP24/PTRM_Life!AP24,0)*(1+AP14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ24/PTRM_Life!AQ24,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR24/PTRM_Life!AR24,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS24/PTRM_Life!AS24,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT24/PTRM_Life!AT24,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU24/PTRM_Life!AU24,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV24/PTRM_Life!AV24,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW24/PTRM_Life!AW24,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX24/PTRM_Life!AX24,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY24/PTRM_Life!AY24,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ24/PTRM_Life!AZ24,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA24/PTRM_Life!BA24,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB24/PTRM_Life!BB24,0)*(1+BB14)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M25/PTRM_Life!M25,0)*(1+M14)","v":4.5816416588233073},{"$f":"IFERROR(PTRM_ORAB!N25/PTRM_Life!N25,0)*(1+N14)","v":4.5619898520314335},{"$f":"IFERROR(PTRM_ORAB!O25/PTRM_Life!O25,0)*(1+O14)","v":4.7351083076009655},{"$f":"IFERROR(PTRM_ORAB!P25/PTRM_Life!P25,0)*(1+P14)","v":4.8233039886705456},{"$f":"IFERROR(PTRM_ORAB!Q25/PTRM_Life!Q25,0)*(1+Q14)","v":4.9815893750111204},{"$f":"IFERROR(PTRM_ORAB!R25/PTRM_Life!R25,0)*(1+R14)","v":5.1180818555859959},{"$f":"IFERROR(PTRM_ORAB!S25/PTRM_Life!S25,0)*(1+S14)","v":5.2888598370259761},{"$f":"IFERROR(PTRM_ORAB!T25/PTRM_Life!T25,0)*(1+T14)","v":5.4846757029029352},{"$f":"IFERROR(PTRM_ORAB!U25/PTRM_Life!U25,0)*(1+U14)","v":5.5687722605734979},{"$f":"IFERROR(PTRM_ORAB!V25/PTRM_Life!V25,0)*(1+V14)","v":5.6334655539896756},{"$f":"IFERROR(PTRM_ORAB!W25/PTRM_Life!W25,0)*(1+W14)","v":5.7491769126853711},{"$f":"IFERROR(PTRM_ORAB!X25/PTRM_Life!X25,0)*(1+X14)","v":5.8730595219412329},{"$f":"IFERROR(PTRM_ORAB!Y25/PTRM_Life!Y25,0)*(1+Y14)","v":6.0270666979206915},{"$f":"IFERROR(PTRM_ORAB!Z25/PTRM_Life!Z25,0)*(1+Z14)","v":6.1347227543204008},{"$f":"IFERROR(PTRM_ORAB!AA25/PTRM_Life!AA25,0)*(1+AA14)","v":6.326858824533292},{"$f":"IFERROR(PTRM_ORAB!AB25/PTRM_Life!AB25,0)*(1+AB14)","v":6.5525474971502655},{"$f":"IFERROR(PTRM_ORAB!AC25/PTRM_Life!AC25,0)*(1+AC14)","v":6.7081926971978136},{"$f":"IFERROR(PTRM_ORAB!AD25/PTRM_Life!AD25,0)*(1+AD14)","v":6.979386395131451},{"$f":"IFERROR(PTRM_ORAB!AE25/PTRM_Life!AE25,0)*(1+AE14)","v":7.1639376372755983},{"$f":"IFERROR(PTRM_ORAB!AF25/PTRM_Life!AF25,0)*(1+AF14)","v":7.3900674928661081},{"$f":"IFERROR(PTRM_ORAB!AG25/PTRM_Life!AG25,0)*(1+AG14)","v":7.6151474315155854},{"$f":"IFERROR(PTRM_ORAB!AH25/PTRM_Life!AH25,0)*(1+AH14)","v":7.8177297076937702},{"$f":"IFERROR(PTRM_ORAB!AI25/PTRM_Life!AI25,0)*(1+AI14)","v":8.030438435846655},{"$f":"IFERROR(PTRM_ORAB!AJ25/PTRM_Life!AJ25,0)*(1+AJ14)","v":8.1629325057508861},{"$f":"IFERROR(PTRM_ORAB!AK25/PTRM_Life!AK25,0)*(1+AK14)","v":8.4749767806508842},{"$f":"IFERROR(PTRM_ORAB!AL25/PTRM_Life!AL25,0)*(1+AL14)","v":8.8040077742586966},{"$f":"IFERROR(PTRM_ORAB!AM25/PTRM_Life!AM25,0)*(1+AM14)","v":8.8697862420812843},{"$f":"IFERROR(PTRM_ORAB!AN25/PTRM_Life!AN25,0)*(1+AN14)","v":8.9858529966447076},{"$f":"IFERROR(PTRM_ORAB!AO25/PTRM_Life!AO25,0)*(1+AO14)","v":9.1815104989961913},{"$f":"IFERROR(PTRM_ORAB!AP25/PTRM_Life!AP25,0)*(1+AP14)","v":9.5833633642481697},{"$f":"IFERROR(PTRM_ORAB!AQ25/PTRM_Life!AQ25,0)*(1+AQ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR25/PTRM_Life!AR25,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS25/PTRM_Life!AS25,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT25/PTRM_Life!AT25,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU25/PTRM_Life!AU25,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV25/PTRM_Life!AV25,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW25/PTRM_Life!AW25,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX25/PTRM_Life!AX25,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY25/PTRM_Life!AY25,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ25/PTRM_Life!AZ25,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA25/PTRM_Life!BA25,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB25/PTRM_Life!BB25,0)*(1+BB14)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N26/PTRM_Life!N26,0)*(1+N14)","v":4.4720782714124345},{"$f":"IFERROR(PTRM_ORAB!O26/PTRM_Life!O26,0)*(1+O14)","v":4.6417847610461713},{"$f":"IFERROR(PTRM_ORAB!P26/PTRM_Life!P26,0)*(1+P14)","v":4.7282422065330483},{"$f":"IFERROR(PTRM_ORAB!Q26/PTRM_Life!Q26,0)*(1+Q14)","v":4.8834079696968136},{"$f":"IFERROR(PTRM_ORAB!R26/PTRM_Life!R26,0)*(1+R14)","v":5.0172103402387531},{"$f":"IFERROR(PTRM_ORAB!S26/PTRM_Life!S26,0)*(1+S14)","v":5.1846224838000383},{"$f":"IFERROR(PTRM_ORAB!T26/PTRM_Life!T26,0)*(1+T14)","v":5.3765790438516161},{"$f":"IFERROR(PTRM_ORAB!U26/PTRM_Life!U26,0)*(1+U14)","v":5.4590181549538999},{"$f":"IFERROR(PTRM_ORAB!V26/PTRM_Life!V26,0)*(1+V14)","v":5.5224364178559462},{"$f":"IFERROR(PTRM_ORAB!W26/PTRM_Life!W26,0)*(1+W14)","v":5.6358672385641961},{"$f":"IFERROR(PTRM_ORAB!X26/PTRM_Life!X26,0)*(1+X14)","v":5.7573082638686053},{"$f":"IFERROR(PTRM_ORAB!Y26/PTRM_Life!Y26,0)*(1+Y14)","v":5.9082801352840217},{"$f":"IFERROR(PTRM_ORAB!Z26/PTRM_Life!Z26,0)*(1+Z14)","v":6.0138144144531678},{"$f":"IFERROR(PTRM_ORAB!AA26/PTRM_Life!AA26,0)*(1+AA14)","v":6.2021637033870372},{"$f":"IFERROR(PTRM_ORAB!AB26/PTRM_Life!AB26,0)*(1+AB14)","v":6.4234043114661743},{"$f":"IFERROR(PTRM_ORAB!AC26/PTRM_Life!AC26,0)*(1+AC14)","v":6.575981923376542},{"$f":"IFERROR(PTRM_ORAB!AD26/PTRM_Life!AD26,0)*(1+AD14)","v":6.8418307049850675},{"$f":"IFERROR(PTRM_ORAB!AE26/PTRM_Life!AE26,0)*(1+AE14)","v":7.0227446541003866},{"$f":"IFERROR(PTRM_ORAB!AF26/PTRM_Life!AF26,0)*(1+AF14)","v":7.2444177499433415},{"$f":"IFERROR(PTRM_ORAB!AG26/PTRM_Life!AG26,0)*(1+AG14)","v":7.465061621502362},{"$f":"IFERROR(PTRM_ORAB!AH26/PTRM_Life!AH26,0)*(1+AH14)","v":7.6636512336792313},{"$f":"IFERROR(PTRM_ORAB!AI26/PTRM_Life!AI26,0)*(1+AI14)","v":7.8721677170924309},{"$f":"IFERROR(PTRM_ORAB!AJ26/PTRM_Life!AJ26,0)*(1+AJ14)","v":8.0020504810459414},{"$f":"IFERROR(PTRM_ORAB!AK26/PTRM_Life!AK26,0)*(1+AK14)","v":8.3079447216649847},{"$f":"IFERROR(PTRM_ORAB!AL26/PTRM_Life!AL26,0)*(1+AL14)","v":8.6304908922750556},{"$f":"IFERROR(PTRM_ORAB!AM26/PTRM_Life!AM26,0)*(1+AM14)","v":8.6949729420422681},{"$f":"IFERROR(PTRM_ORAB!AN26/PTRM_Life!AN26,0)*(1+AN14)","v":8.8087521541738596},{"$f":"IFERROR(PTRM_ORAB!AO26/PTRM_Life!AO26,0)*(1+AO14)","v":9.0005534718631708},{"$f":"IFERROR(PTRM_ORAB!AP26/PTRM_Life!AP26,0)*(1+AP14)","v":9.3944862786619279},{"$f":"IFERROR(PTRM_ORAB!AQ26/PTRM_Life!AQ26,0)*(1+AQ14)","v":9.5496129432005805},{"$f":"IFERROR(PTRM_ORAB!AR26/PTRM_Life!AR26,0)*(1+AR14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS26/PTRM_Life!AS26,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT26/PTRM_Life!AT26,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU26/PTRM_Life!AU26,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV26/PTRM_Life!AV26,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW26/PTRM_Life!AW26,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX26/PTRM_Life!AX26,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY26/PTRM_Life!AY26,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ26/PTRM_Life!AZ26,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA26/PTRM_Life!BA26,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB26/PTRM_Life!BB26,0)*(1+BB14)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O27/PTRM_Life!O27,0)*(1+O14)","v":4.594124881257593},{"$f":"IFERROR(PTRM_ORAB!P27/PTRM_Life!P27,0)*(1+P14)","v":4.6796946183153079},{"$f":"IFERROR(PTRM_ORAB!Q27/PTRM_Life!Q27,0)*(1+Q14)","v":4.8332672051470409},{"$f":"IFERROR(PTRM_ORAB!R27/PTRM_Life!R27,0)*(1+R14)","v":4.9656957496234195},{"$f":"IFERROR(PTRM_ORAB!S27/PTRM_Life!S27,0)*(1+S14)","v":5.1313889762059954},{"$f":"IFERROR(PTRM_ORAB!T27/PTRM_Life!T27,0)*(1+T14)","v":5.3213746076067094},{"$f":"IFERROR(PTRM_ORAB!U27/PTRM_Life!U27,0)*(1+U14)","v":5.4029672688352317},{"$f":"IFERROR(PTRM_ORAB!V27/PTRM_Life!V27,0)*(1+V14)","v":5.4657343798761078},{"$f":"IFERROR(PTRM_ORAB!W27/PTRM_Life!W27,0)*(1+W14)","v":5.5780005409636351},{"$f":"IFERROR(PTRM_ORAB!X27/PTRM_Life!X27,0)*(1+X14)","v":5.698194661259441},{"$f":"IFERROR(PTRM_ORAB!Y27/PTRM_Life!Y27,0)*(1+Y14)","v":5.8476164174468748},{"$f":"IFERROR(PTRM_ORAB!Z27/PTRM_Life!Z27,0)*(1+Z14)","v":5.9520671153390552},{"$f":"IFERROR(PTRM_ORAB!AA27/PTRM_Life!AA27,0)*(1+AA14)","v":6.138482513553952},{"$f":"IFERROR(PTRM_ORAB!AB27/PTRM_Life!AB27,0)*(1+AB14)","v":6.3574515167810297},{"$f":"IFERROR(PTRM_ORAB!AC27/PTRM_Life!AC27,0)*(1+AC14)","v":6.5084625264001614},{"$f":"IFERROR(PTRM_ORAB!AD27/PTRM_Life!AD27,0)*(1+AD14)","v":6.7715816853256756},{"$f":"IFERROR(PTRM_ORAB!AE27/PTRM_Life!AE27,0)*(1+AE14)","v":6.9506380866418667},{"$f":"IFERROR(PTRM_ORAB!AF27/PTRM_Life!AF27,0)*(1+AF14)","v":7.1700351370315953},{"$f":"IFERROR(PTRM_ORAB!AG27/PTRM_Life!AG27,0)*(1+AG14)","v":7.3884135307763827},{"$f":"IFERROR(PTRM_ORAB!AH27/PTRM_Life!AH27,0)*(1+AH14)","v":7.5849641089327537},{"$f":"IFERROR(PTRM_ORAB!AI27/PTRM_Life!AI27,0)*(1+AI14)","v":7.79133963341636},{"$f":"IFERROR(PTRM_ORAB!AJ27/PTRM_Life!AJ27,0)*(1+AJ14)","v":7.9198888161645167},{"$f":"IFERROR(PTRM_ORAB!AK27/PTRM_Life!AK27,0)*(1+AK14)","v":8.2226422642896324},{"$f":"IFERROR(PTRM_ORAB!AL27/PTRM_Life!AL27,0)*(1+AL14)","v":8.5418766674419473},{"$f":"IFERROR(PTRM_ORAB!AM27/PTRM_Life!AM27,0)*(1+AM14)","v":8.6056966428350474},{"$f":"IFERROR(PTRM_ORAB!AN27/PTRM_Life!AN27,0)*(1+AN14)","v":8.7183076182103481},{"$f":"IFERROR(PTRM_ORAB!AO27/PTRM_Life!AO27,0)*(1+AO14)","v":8.9081396012116159},{"$f":"IFERROR(PTRM_ORAB!AP27/PTRM_Life!AP27,0)*(1+AP14)","v":9.2980276728097326},{"$f":"IFERROR(PTRM_ORAB!AQ27/PTRM_Life!AQ27,0)*(1+AQ14)","v":9.4515615624644749},{"$f":"IFERROR(PTRM_ORAB!AR27/PTRM_Life!AR27,0)*(1+AR14)","v":9.6519761655380858},{"$f":"IFERROR(PTRM_ORAB!AS27/PTRM_Life!AS27,0)*(1+AS14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT27/PTRM_Life!AT27,0)*(1+AT14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU27/PTRM_Life!AU27,0)*(1+AU14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV27/PTRM_Life!AV27,0)*(1+AV14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW27/PTRM_Life!AW27,0)*(1+AW14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX27/PTRM_Life!AX27,0)*(1+AX14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY27/PTRM_Life!AY27,0)*(1+AY14)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ27/PTRM_Life!AZ27,0)*(1+AZ14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA27/PTRM_Life!BA27,0)*(1+BA14)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB27/PTRM_Life!BB27,0)*(1+BB14)","v":0}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":35.042131311970579},40.423056243525942,44.969042174244493,49.632852912989463,54.449897243891918,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581635,85.478681128884318,{"$f":"SUM(O17:O27)","v":93.316552213251867},95.054657520009371,98.174046889695958,100.86395530632828,104.22954092478945,108.08855750587973,109.74587985312625,111.0208148072491,113.30118187468457,115.74258283617499,118.77765991253943,120.89927812177237,124.68577559201805,129.13350675972848,132.20086498966893,137.54538072809578,141.18240115187783,145.63882687762393,150.07456149713067,154.06692625932948,79.110989969507955,72.431437839263594,66.758835009166702,60.710335220404588,52.457471091703049,44.324309788160605,36.16676907838032,28.275877315719832,19.001174505665055,9.6519761655380858,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E35/PTRM_Life!E35,0)*(1+E32)","v":35.524982825339258},{"$f":"IFERROR(PTRM_ORAB!F35/PTRM_Life!F35,0)*(1+F32)","v":36.450264346163976},{"$f":"IFERROR(PTRM_ORAB!G35/PTRM_Life!G35,0)*(1+G32)","v":37.399645692651937},{"$f":"IFERROR(PTRM_ORAB!H35/PTRM_Life!H35,0)*(1+H32)","v":38.373754567382186},{"$f":"IFERROR(PTRM_ORAB!I35/PTRM_Life!I35,0)*(1+I32)","v":39.37323502203666},{"$f":"IFERROR(PTRM_ORAB!J35/PTRM_Life!J35,0)*(1+J32)","v":39.949511049709415},{"$f":"IFERROR(PTRM_ORAB!K35/PTRM_Life!K35,0)*(1+K32)","v":41.051550782247929},{"$f":"IFERROR(PTRM_ORAB!L35/PTRM_Life!L35,0)*(1+L32)","v":42.183991176526263},{"$f":"IFERROR(PTRM_ORAB!M35/PTRM_Life!M35,0)*(1+M32)","v":43.347670859507609},{"$f":"IFERROR(PTRM_ORAB!N35/PTRM_Life!N35,0)*(1+N32)","v":44.543451592361571},{"$f":"IFERROR(PTRM_ORAB!O35/PTRM_Life!O35,0)*(1+O32)","v":46.202485055260077},{"$f":"IFERROR(PTRM_ORAB!P35/PTRM_Life!P35,0)*(1+P32)","v":47.396520640399245},{"$f":"IFERROR(PTRM_ORAB!Q35/PTRM_Life!Q35,0)*(1+Q32)","v":48.621414327150774},{"$f":"IFERROR(PTRM_ORAB!R35/PTRM_Life!R35,0)*(1+R32)","v":49.877963597974123},{"$f":"IFERROR(PTRM_ORAB!S35/PTRM_Life!S35,0)*(1+S32)","v":51.166986545095384},{"$f":"IFERROR(PTRM_ORAB!T35/PTRM_Life!T35,0)*(1+T32)","v":54.140680031331073},{"$f":"IFERROR(PTRM_ORAB!U35/PTRM_Life!U35,0)*(1+U32)","v":55.521884150194659},{"$f":"IFERROR(PTRM_ORAB!V35/PTRM_Life!V35,0)*(1+V32)","v":56.938324708956351},{"$f":"IFERROR(PTRM_ORAB!W35/PTRM_Life!W35,0)*(1+W32)","v":58.390900638251892},{"$f":"IFERROR(PTRM_ORAB!X35/PTRM_Life!X35,0)*(1+X32)","v":59.880533801689019},{"$f":"IFERROR(PTRM_ORAB!Y35/PTRM_Life!Y35,0)*(1+Y32)","v":59.713130993806914},{"$f":"IFERROR(PTRM_ORAB!Z35/PTRM_Life!Z35,0)*(1+Z32)","v":61.187449036279844},{"$f":"IFERROR(PTRM_ORAB!AA35/PTRM_Life!AA35,0)*(1+AA32)","v":62.698168011917474},{"$f":"IFERROR(PTRM_ORAB!AB35/PTRM_Life!AB35,0)*(1+AB32)","v":64.246186660270638},{"$f":"IFERROR(PTRM_ORAB!AC35/PTRM_Life!AC35,0)*(1+AC32)","v":65.832425910782305},{"$f":"IFERROR(PTRM_ORAB!AD35/PTRM_Life!AD35,0)*(1+AD32)","v":68.701208793409123},{"$f":"IFERROR(PTRM_ORAB!AE35/PTRM_Life!AE35,0)*(1+AE32)","v":70.540816835427137},{"$f":"IFERROR(PTRM_ORAB!AF35/PTRM_Life!AF35,0)*(1+AF32)","v":72.429683948831112},{"$f":"IFERROR(PTRM_ORAB!AG35/PTRM_Life!AG35,0)*(1+AG32)","v":74.369129140745628},{"$f":"IFERROR(PTRM_ORAB!AH35/PTRM_Life!AH35,0)*(1+AH32)","v":76.360506737267841},{"$f":"IFERROR(PTRM_ORAB!AI35/PTRM_Life!AI35,0)*(1+AI32)","v":0.56711320738762794},{"$f":"IFERROR(PTRM_ORAB!AJ35/PTRM_Life!AJ35,0)*(1+AJ32)","v":0.58093623226388658},{"$f":"IFERROR(PTRM_ORAB!AK35/PTRM_Life!AK35,0)*(1+AK32)","v":0.59509618460760771},{"$f":"IFERROR(PTRM_ORAB!AL35/PTRM_Life!AL35,0)*(1+AL32)","v":0.60960127681219645},{"$f":"IFERROR(PTRM_ORAB!AM35/PTRM_Life!AM35,0)*(1+AM32)","v":0.62445992144294005},{"$f":"IFERROR(PTRM_ORAB!AN35/PTRM_Life!AN35,0)*(1+AN32)","v":-6.9141854953815908E-4},{"$f":"IFERROR(PTRM_ORAB!AO35/PTRM_Life!AO35,0)*(1+AO32)","v":-7.0760972994117466E-4},{"$f":"IFERROR(PTRM_ORAB!AP35/PTRM_Life!AP35,0)*(1+AP32)","v":-7.241800646538599E-4},{"$f":"IFERROR(PTRM_ORAB!AQ35/PTRM_Life!AQ35,0)*(1+AQ32)","v":-7.41138432460032E-4},{"$f":"IFERROR(PTRM_ORAB!AR35/PTRM_Life!AR35,0)*(1+AR32)","v":-7.5849392006097039E-4},{"$f":"IFERROR(PTRM_ORAB!AS35/PTRM_Life!AS35,0)*(1+AS32)","v":-1.1906412338800202E-5},{"$f":"IFERROR(PTRM_ORAB!AT35/PTRM_Life!AT35,0)*(1+AT32)","v":-1.2203066304161958E-5},{"$f":"IFERROR(PTRM_ORAB!AU35/PTRM_Life!AU35,0)*(1+AU32)","v":-1.2507111545137282E-5},{"$f":"IFERROR(PTRM_ORAB!AV35/PTRM_Life!AV35,0)*(1+AV32)","v":-1.2818732218897741E-5},{"$f":"IFERROR(PTRM_ORAB!AW35/PTRM_Life!AW35,0)*(1+AW32)","v":-1.3138117070979029E-5},{"$f":"IFERROR(PTRM_ORAB!AX35/PTRM_Life!AX35,0)*(1+AX32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY35/PTRM_Life!AY35,0)*(1+AY32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ35/PTRM_Life!AZ35,0)*(1+AZ32)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA35/PTRM_Life!BA35,0)*(1+BA32)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB35/PTRM_Life!BB35,0)*(1+BB32)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F36/PTRM_Life!F36,0)*(1+F32)","v":3.617584855866014},{"$f":"IFERROR(PTRM_ORAB!G36/PTRM_Life!G36,0)*(1+G32)","v":3.711808248840061},{"$f":"IFERROR(PTRM_ORAB!H36/PTRM_Life!H36,0)*(1+H32)","v":3.8084857785205752},{"$f":"IFERROR(PTRM_ORAB!I36/PTRM_Life!I36,0)*(1+I32)","v":3.9076813652014875},{"$f":"IFERROR(PTRM_ORAB!J36/PTRM_Life!J36,0)*(1+J32)","v":3.9764849920226379},{"$f":"IFERROR(PTRM_ORAB!K36/PTRM_Life!K36,0)*(1+K32)","v":4.0861795625418909},{"$f":"IFERROR(PTRM_ORAB!L36/PTRM_Life!L36,0)*(1+L32)","v":4.1989001469466585},{"$f":"IFERROR(PTRM_ORAB!M36/PTRM_Life!M36,0)*(1+M32)","v":4.3147302202894631},{"$f":"IFERROR(PTRM_ORAB!N36/PTRM_Life!N36,0)*(1+N32)","v":4.4337555603499945},{"$f":"IFERROR(PTRM_ORAB!O36/PTRM_Life!O36,0)*(1+O32)","v":4.598353864290619},{"$f":"IFERROR(PTRM_ORAB!P36/PTRM_Life!P36,0)*(1+P32)","v":4.7171915878558819},{"$f":"IFERROR(PTRM_ORAB!Q36/PTRM_Life!Q36,0)*(1+Q32)","v":4.8391004984065242},{"$f":"IFERROR(PTRM_ORAB!R36/PTRM_Life!R36,0)*(1+R32)","v":4.9641599662739191},{"$f":"IFERROR(PTRM_ORAB!S36/PTRM_Life!S36,0)*(1+S32)","v":5.0924514129994556},{"$f":"IFERROR(PTRM_ORAB!T36/PTRM_Life!T36,0)*(1+T32)","v":5.3847165844240923},{"$f":"IFERROR(PTRM_ORAB!U36/PTRM_Life!U36,0)*(1+U32)","v":5.5220882007579775},{"$f":"IFERROR(PTRM_ORAB!V36/PTRM_Life!V36,0)*(1+V32)","v":5.662964358264702},{"$f":"IFERROR(PTRM_ORAB!W36/PTRM_Life!W36,0)*(1+W32)","v":5.8074344626683878},{"$f":"IFERROR(PTRM_ORAB!X36/PTRM_Life!X36,0)*(1+X32)","v":5.9555902005576451},{"$f":"IFERROR(PTRM_ORAB!Y36/PTRM_Life!Y36,0)*(1+Y32)","v":5.9421929049005158},{"$f":"IFERROR(PTRM_ORAB!Z36/PTRM_Life!Z36,0)*(1+Z32)","v":6.0889057311373112},{"$f":"IFERROR(PTRM_ORAB!AA36/PTRM_Life!AA36,0)*(1+AA32)","v":6.2392408991134065},{"$f":"IFERROR(PTRM_ORAB!AB36/PTRM_Life!AB36,0)*(1+AB32)","v":6.393287844497193},{"$f":"IFERROR(PTRM_ORAB!AC36/PTRM_Life!AC36,0)*(1+AC32)","v":6.5511382111249716},{"$f":"IFERROR(PTRM_ORAB!AD36/PTRM_Life!AD36,0)*(1+AD32)","v":6.8306778466072151},{"$f":"IFERROR(PTRM_ORAB!AE36/PTRM_Life!AE36,0)*(1+AE32)","v":7.013582487147664},{"$f":"IFERROR(PTRM_ORAB!AF36/PTRM_Life!AF36,0)*(1+AF32)","v":7.2013847539973161},{"$f":"IFERROR(PTRM_ORAB!AG36/PTRM_Life!AG36,0)*(1+AG32)","v":7.3942157905945978},{"$f":"IFERROR(PTRM_ORAB!AH36/PTRM_Life!AH36,0)*(1+AH32)","v":7.5922102519977157},{"$f":"IFERROR(PTRM_ORAB!AI36/PTRM_Life!AI36,0)*(1+AI32)","v":8.2237757267296168},{"$f":"IFERROR(PTRM_ORAB!AJ36/PTRM_Life!AJ36,0)*(1+AJ32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK36/PTRM_Life!AK36,0)*(1+AK32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL36/PTRM_Life!AL36,0)*(1+AL32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM36/PTRM_Life!AM36,0)*(1+AM32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN36/PTRM_Life!AN36,0)*(1+AN32)","v":1.0998025899233196E-3},{"$f":"IFERROR(PTRM_ORAB!AO36/PTRM_Life!AO36,0)*(1+AO32)","v":1.1255570365650053E-3},{"$f":"IFERROR(PTRM_ORAB!AP36/PTRM_Life!AP36,0)*(1+AP32)","v":1.1519145837339099E-3},{"$f":"IFERROR(PTRM_ORAB!AQ36/PTRM_Life!AQ36,0)*(1+AQ32)","v":1.1788893544376438E-3},{"$f":"IFERROR(PTRM_ORAB!AR36/PTRM_Life!AR36,0)*(1+AR32)","v":1.2064958024070303E-3},{"$f":"IFERROR(PTRM_ORAB!AS36/PTRM_Life!AS36,0)*(1+AS32)","v":1.8938894734100026E-5},{"$f":"IFERROR(PTRM_ORAB!AT36/PTRM_Life!AT36,0)*(1+AT32)","v":1.9410766366172679E-5},{"$f":"IFERROR(PTRM_ORAB!AU36/PTRM_Life!AU36,0)*(1+AU32)","v":1.9894394905936151E-5},{"$f":"IFERROR(PTRM_ORAB!AV36/PTRM_Life!AV36,0)*(1+AV32)","v":2.0390073282375895E-5},{"$f":"IFERROR(PTRM_ORAB!AW36/PTRM_Life!AW36,0)*(1+AW32)","v":2.0898101722943324E-5},{"$f":"IFERROR(PTRM_ORAB!AX36/PTRM_Life!AX36,0)*(1+AX32)","v":1.0446405707763468E-7},{"$f":"IFERROR(PTRM_ORAB!AY36/PTRM_Life!AY36,0)*(1+AY32)","v":1.0685346505783163E-7},{"$f":"IFERROR(PTRM_ORAB!AZ36/PTRM_Life!AZ36,0)*(1+AZ32)","v":1.0929752600341727E-7},{"$f":"IFERROR(PTRM_ORAB!BA36/PTRM_Life!BA36,0)*(1+BA32)","v":1.1179748999250745E-7},{"$f":"IFERROR(PTRM_ORAB!BB36/PTRM_Life!BB36,0)*(1+BB32)","v":1.1435463569627385E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G37/PTRM_Life!G37,0)*(1+G32)","v":3.7795966391952058},{"$f":"IFERROR(PTRM_ORAB!H37/PTRM_Life!H37,0)*(1+H32)","v":3.8780397811275393},{"$f":"IFERROR(PTRM_ORAB!I37/PTRM_Life!I37,0)*(1+I32)","v":3.9790469670885429},{"$f":"IFERROR(PTRM_ORAB!J37/PTRM_Life!J37,0)*(1+J32)","v":4.0270303978364925},{"$f":"IFERROR(PTRM_ORAB!K37/PTRM_Life!K37,0)*(1+K32)","v":4.1381193044575015},{"$f":"IFERROR(PTRM_ORAB!L37/PTRM_Life!L37,0)*(1+L32)","v":4.2522726888586844},{"$f":"IFERROR(PTRM_ORAB!M37/PTRM_Life!M37,0)*(1+M32)","v":4.3695750871503583},{"$f":"IFERROR(PTRM_ORAB!N37/PTRM_Life!N37,0)*(1+N32)","v":4.4901133674401512},{"$f":"IFERROR(PTRM_ORAB!O37/PTRM_Life!O37,0)*(1+O32)","v":4.6563084223969824},{"$f":"IFERROR(PTRM_ORAB!P37/PTRM_Life!P37,0)*(1+P32)","v":4.7766438966701852},{"$f":"IFERROR(PTRM_ORAB!Q37/PTRM_Life!Q37,0)*(1+Q32)","v":4.900089265103083},{"$f":"IFERROR(PTRM_ORAB!R37/PTRM_Life!R37,0)*(1+R32)","v":5.0267248983573047},{"$f":"IFERROR(PTRM_ORAB!S37/PTRM_Life!S37,0)*(1+S32)","v":5.156633244156561},{"$f":"IFERROR(PTRM_ORAB!T37/PTRM_Life!T37,0)*(1+T32)","v":5.4492805534446518},{"$f":"IFERROR(PTRM_ORAB!U37/PTRM_Life!U37,0)*(1+U32)","v":5.5882992865101659},{"$f":"IFERROR(PTRM_ORAB!V37/PTRM_Life!V37,0)*(1+V32)","v":5.7308645809893566},{"$f":"IFERROR(PTRM_ORAB!W37/PTRM_Life!W37,0)*(1+W32)","v":5.8770669146011851},{"$f":"IFERROR(PTRM_ORAB!X37/PTRM_Life!X37,0)*(1+X32)","v":6.026999073277187},{"$f":"IFERROR(PTRM_ORAB!Y37/PTRM_Life!Y37,0)*(1+Y32)","v":6.0161838290331824},{"$f":"IFERROR(PTRM_ORAB!Z37/PTRM_Life!Z37,0)*(1+Z32)","v":6.1647234922254759},{"$f":"IFERROR(PTRM_ORAB!AA37/PTRM_Life!AA37,0)*(1+AA32)","v":6.3169306017871456},{"$f":"IFERROR(PTRM_ORAB!AB37/PTRM_Life!AB37,0)*(1+AB32)","v":6.4728957070205322},{"$f":"IFERROR(PTRM_ORAB!AC37/PTRM_Life!AC37,0)*(1+AC32)","v":6.6327115928915257},{"$f":"IFERROR(PTRM_ORAB!AD37/PTRM_Life!AD37,0)*(1+AD32)","v":6.9114365695895046},{"$f":"IFERROR(PTRM_ORAB!AE37/PTRM_Life!AE37,0)*(1+AE32)","v":7.0965036814877438},{"$f":"IFERROR(PTRM_ORAB!AF37/PTRM_Life!AF37,0)*(1+AF32)","v":7.2865263240577178},{"$f":"IFERROR(PTRM_ORAB!AG37/PTRM_Life!AG37,0)*(1+AG32)","v":7.4816371912394093},{"$f":"IFERROR(PTRM_ORAB!AH37/PTRM_Life!AH37,0)*(1+AH32)","v":7.6819725301102642},{"$f":"IFERROR(PTRM_ORAB!AI37/PTRM_Life!AI37,0)*(1+AI32)","v":8.1783740367594451},{"$f":"IFERROR(PTRM_ORAB!AJ37/PTRM_Life!AJ37,0)*(1+AJ32)","v":8.3777167187580375},{"$f":"IFERROR(PTRM_ORAB!AK37/PTRM_Life!AK37,0)*(1+AK32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL37/PTRM_Life!AL37,0)*(1+AL32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM37/PTRM_Life!AM37,0)*(1+AM32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN37/PTRM_Life!AN37,0)*(1+AN32)","v":-1.7334809432890022E-2},{"$f":"IFERROR(PTRM_ORAB!AO37/PTRM_Life!AO37,0)*(1+AO32)","v":-1.7740744487665883E-2},{"$f":"IFERROR(PTRM_ORAB!AP37/PTRM_Life!AP37,0)*(1+AP32)","v":-1.8156185459961852E-2},{"$f":"IFERROR(PTRM_ORAB!AQ37/PTRM_Life!AQ37,0)*(1+AQ32)","v":-1.8581354953041279E-2},{"$f":"IFERROR(PTRM_ORAB!AR37/PTRM_Life!AR37,0)*(1+AR32)","v":-1.901648078294289E-2},{"$f":"IFERROR(PTRM_ORAB!AS37/PTRM_Life!AS37,0)*(1+AS32)","v":-2.9851005452539948E-4},{"$f":"IFERROR(PTRM_ORAB!AT37/PTRM_Life!AT37,0)*(1+AT32)","v":-3.0594757548935402E-4},{"$f":"IFERROR(PTRM_ORAB!AU37/PTRM_Life!AU37,0)*(1+AU32)","v":-3.1357040584992907E-4},{"$f":"IFERROR(PTRM_ORAB!AV37/PTRM_Life!AV37,0)*(1+AV32)","v":-3.2138316267948551E-4},{"$f":"IFERROR(PTRM_ORAB!AW37/PTRM_Life!AW37,0)*(1+AW32)","v":-3.2939057808695308E-4},{"$f":"IFERROR(PTRM_ORAB!AX37/PTRM_Life!AX37,0)*(1+AX32)","v":-1.646535968017267E-6},{"$f":"IFERROR(PTRM_ORAB!AY37/PTRM_Life!AY37,0)*(1+AY32)","v":-1.6841972104744494E-6},{"$f":"IFERROR(PTRM_ORAB!AZ37/PTRM_Life!AZ37,0)*(1+AZ32)","v":-1.7227198791081435E-6},{"$f":"IFERROR(PTRM_ORAB!BA37/PTRM_Life!BA37,0)*(1+BA32)","v":-1.7621236773325011E-6},{"$f":"IFERROR(PTRM_ORAB!BB37/PTRM_Life!BB37,0)*(1+BB32)","v":-1.8024287592381661E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H38/PTRM_Life!H38,0)*(1+H32)","v":3.8210647453302169},{"$f":"IFERROR(PTRM_ORAB!I38/PTRM_Life!I38,0)*(1+I32)","v":3.9205879630080891},{"$f":"IFERROR(PTRM_ORAB!J38/PTRM_Life!J38,0)*(1+J32)","v":3.9811508332634271},{"$f":"IFERROR(PTRM_ORAB!K38/PTRM_Life!K38,0)*(1+K32)","v":4.0909741148056176},{"$f":"IFERROR(PTRM_ORAB!L38/PTRM_Life!L38,0)*(1+L32)","v":4.2038269608315053},{"$f":"IFERROR(PTRM_ORAB!M38/PTRM_Life!M38,0)*(1+M32)","v":4.3197929443397465},{"$f":"IFERROR(PTRM_ORAB!N38/PTRM_Life!N38,0)*(1+N32)","v":4.4389579437580933},{"$f":"IFERROR(PTRM_ORAB!O38/PTRM_Life!O38,0)*(1+O32)","v":4.6028123224062281},{"$f":"IFERROR(PTRM_ORAB!P38/PTRM_Life!P38,0)*(1+P32)","v":4.7217652682942424},{"$f":"IFERROR(PTRM_ORAB!Q38/PTRM_Life!Q38,0)*(1+Q32)","v":4.8437923789198774},{"$f":"IFERROR(PTRM_ORAB!R38/PTRM_Life!R38,0)*(1+R32)","v":4.9689731015701586},{"$f":"IFERROR(PTRM_ORAB!S38/PTRM_Life!S38,0)*(1+S32)","v":5.0973889367309271},{"$f":"IFERROR(PTRM_ORAB!T38/PTRM_Life!T38,0)*(1+T32)","v":5.3837731941681204},{"$f":"IFERROR(PTRM_ORAB!U38/PTRM_Life!U38,0)*(1+U32)","v":5.5211207433032481},{"$f":"IFERROR(PTRM_ORAB!V38/PTRM_Life!V38,0)*(1+V32)","v":5.6619722196234692},{"$f":"IFERROR(PTRM_ORAB!W38/PTRM_Life!W38,0)*(1+W32)","v":5.8064170131892237},{"$f":"IFERROR(PTRM_ORAB!X38/PTRM_Life!X38,0)*(1+X32)","v":5.9545467945258377},{"$f":"IFERROR(PTRM_ORAB!Y38/PTRM_Life!Y38,0)*(1+Y32)","v":5.9461544012074032},{"$f":"IFERROR(PTRM_ORAB!Z38/PTRM_Life!Z38,0)*(1+Z32)","v":6.0929650368436254},{"$f":"IFERROR(PTRM_ORAB!AA38/PTRM_Life!AA38,0)*(1+AA32)","v":6.2434004291345921},{"$f":"IFERROR(PTRM_ORAB!AB38/PTRM_Life!AB38,0)*(1+AB32)","v":6.397550073372992},{"$f":"IFERROR(PTRM_ORAB!AC38/PTRM_Life!AC38,0)*(1+AC32)","v":6.5555056744915463},{"$f":"IFERROR(PTRM_ORAB!AD38/PTRM_Life!AD38,0)*(1+AD32)","v":6.8278021733233034},{"$f":"IFERROR(PTRM_ORAB!AE38/PTRM_Life!AE38,0)*(1+AE32)","v":7.0106298121371138},{"$f":"IFERROR(PTRM_ORAB!AF38/PTRM_Life!AF38,0)*(1+AF32)","v":7.1983530153896291},{"$f":"IFERROR(PTRM_ORAB!AG38/PTRM_Life!AG38,0)*(1+AG32)","v":7.3911028713086955},{"$f":"IFERROR(PTRM_ORAB!AH38/PTRM_Life!AH38,0)*(1+AH32)","v":7.5890139782635737},{"$f":"IFERROR(PTRM_ORAB!AI38/PTRM_Life!AI38,0)*(1+AI32)","v":8.0324402703976396},{"$f":"IFERROR(PTRM_ORAB!AJ38/PTRM_Life!AJ38,0)*(1+AJ32)","v":8.2282259093642107},{"$f":"IFERROR(PTRM_ORAB!AK38/PTRM_Life!AK38,0)*(1+AK32)","v":8.4287836991511025},{"$f":"IFERROR(PTRM_ORAB!AL38/PTRM_Life!AL38,0)*(1+AL32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM38/PTRM_Life!AM38,0)*(1+AM32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN38/PTRM_Life!AN38,0)*(1+AN32)","v":3.362942119341324E-3},{"$f":"IFERROR(PTRM_ORAB!AO38/PTRM_Life!AO38,0)*(1+AO32)","v":3.4416932644697347E-3},{"$f":"IFERROR(PTRM_ORAB!AP38/PTRM_Life!AP38,0)*(1+AP32)","v":3.5222885516139621E-3},{"$f":"IFERROR(PTRM_ORAB!AQ38/PTRM_Life!AQ38,0)*(1+AQ32)","v":3.6047711656669863E-3},{"$f":"IFERROR(PTRM_ORAB!AR38/PTRM_Life!AR38,0)*(1+AR32)","v":3.6891853027969314E-3},{"$f":"IFERROR(PTRM_ORAB!AS38/PTRM_Life!AS38,0)*(1+AS32)","v":5.7910762693800483E-5},{"$f":"IFERROR(PTRM_ORAB!AT38/PTRM_Life!AT38,0)*(1+AT32)","v":5.9353637079584663E-5},{"$f":"IFERROR(PTRM_ORAB!AU38/PTRM_Life!AU38,0)*(1+AU32)","v":6.0832461371678312E-5},{"$f":"IFERROR(PTRM_ORAB!AV38/PTRM_Life!AV38,0)*(1+AV32)","v":6.2348131279213418E-5},{"$f":"IFERROR(PTRM_ORAB!AW38/PTRM_Life!AW38,0)*(1+AW32)","v":6.3901564828343937E-5},{"$f":"IFERROR(PTRM_ORAB!AX38/PTRM_Life!AX38,0)*(1+AX32)","v":3.1942694145514544E-7},{"$f":"IFERROR(PTRM_ORAB!AY38/PTRM_Life!AY38,0)*(1+AY32)","v":3.2673319878761345E-7},{"$f":"IFERROR(PTRM_ORAB!AZ38/PTRM_Life!AZ38,0)*(1+AZ32)","v":3.3420657225613766E-7},{"$f":"IFERROR(PTRM_ORAB!BA38/PTRM_Life!BA38,0)*(1+BA32)","v":3.4185088431066192E-7},{"$f":"IFERROR(PTRM_ORAB!BB38/PTRM_Life!BB38,0)*(1+BB32)","v":3.4967004483208619E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I39/PTRM_Life!I39,0)*(1+I32)","v":3.9212942662825925},{"$f":"IFERROR(PTRM_ORAB!J39/PTRM_Life!J39,0)*(1+J32)","v":3.9817664638717196},{"$f":"IFERROR(PTRM_ORAB!K39/PTRM_Life!K39,0)*(1+K32)","v":4.0916067280846127},{"$f":"IFERROR(PTRM_ORAB!L39/PTRM_Life!L39,0)*(1+L32)","v":4.2044770252619772},{"$f":"IFERROR(PTRM_ORAB!M39/PTRM_Life!M39,0)*(1+M32)","v":4.3204609413258943},{"$f":"IFERROR(PTRM_ORAB!N39/PTRM_Life!N39,0)*(1+N32)","v":4.4396443679840409},{"$f":"IFERROR(PTRM_ORAB!O39/PTRM_Life!O39,0)*(1+O32)","v":4.6031140581774102},{"$f":"IFERROR(PTRM_ORAB!P39/PTRM_Life!P39,0)*(1+P32)","v":4.7220748019846841},{"$f":"IFERROR(PTRM_ORAB!Q39/PTRM_Life!Q39,0)*(1+Q32)","v":4.8441099120553872},{"$f":"IFERROR(PTRM_ORAB!R39/PTRM_Life!R39,0)*(1+R32)","v":4.9692988408846821},{"$f":"IFERROR(PTRM_ORAB!S39/PTRM_Life!S39,0)*(1+S32)","v":5.0977230943011467},{"$f":"IFERROR(PTRM_ORAB!T39/PTRM_Life!T39,0)*(1+T32)","v":5.3815304659082335},{"$f":"IFERROR(PTRM_ORAB!U39/PTRM_Life!U39,0)*(1+U32)","v":5.5188207999232644},{"$f":"IFERROR(PTRM_ORAB!V39/PTRM_Life!V39,0)*(1+V32)","v":5.6596136014860257},{"$f":"IFERROR(PTRM_ORAB!W39/PTRM_Life!W39,0)*(1+W32)","v":5.8039982234195726},{"$f":"IFERROR(PTRM_ORAB!X39/PTRM_Life!X39,0)*(1+X32)","v":5.9520662980618741},{"$f":"IFERROR(PTRM_ORAB!Y39/PTRM_Life!Y39,0)*(1+Y32)","v":5.9456418716219961},{"$f":"IFERROR(PTRM_ORAB!Z39/PTRM_Life!Z39,0)*(1+Z32)","v":6.0924398528955592},{"$f":"IFERROR(PTRM_ORAB!AA39/PTRM_Life!AA39,0)*(1+AA32)","v":6.2428622783874772},{"$f":"IFERROR(PTRM_ORAB!AB39/PTRM_Life!AB39,0)*(1+AB32)","v":6.3969986356763764},{"$f":"IFERROR(PTRM_ORAB!AC39/PTRM_Life!AC39,0)*(1+AC32)","v":6.5549406217904602},{"$f":"IFERROR(PTRM_ORAB!AD39/PTRM_Life!AD39,0)*(1+AD32)","v":6.8247373641092972},{"$f":"IFERROR(PTRM_ORAB!AE39/PTRM_Life!AE39,0)*(1+AE32)","v":7.0074829367153022},{"$f":"IFERROR(PTRM_ORAB!AF39/PTRM_Life!AF39,0)*(1+AF32)","v":7.1951218762782139},{"$f":"IFERROR(PTRM_ORAB!AG39/PTRM_Life!AG39,0)*(1+AG32)","v":7.3877852121840428},{"$f":"IFERROR(PTRM_ORAB!AH39/PTRM_Life!AH39,0)*(1+AH32)","v":7.5856074823846127},{"$f":"IFERROR(PTRM_ORAB!AI39/PTRM_Life!AI39,0)*(1+AI32)","v":8.0053611120770398},{"$f":"IFERROR(PTRM_ORAB!AJ39/PTRM_Life!AJ39,0)*(1+AJ32)","v":8.200486713727928},{"$f":"IFERROR(PTRM_ORAB!AK39/PTRM_Life!AK39,0)*(1+AK32)","v":8.4003683782080305},{"$f":"IFERROR(PTRM_ORAB!AL39/PTRM_Life!AL39,0)*(1+AL32)","v":8.6051220315334387},{"$f":"IFERROR(PTRM_ORAB!AM39/PTRM_Life!AM39,0)*(1+AM32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN39/PTRM_Life!AN39,0)*(1+AN32)","v":2.4702314645947233E-2},{"$f":"IFERROR(PTRM_ORAB!AO39/PTRM_Life!AO39,0)*(1+AO32)","v":2.5280777044839688E-2},{"$f":"IFERROR(PTRM_ORAB!AP39/PTRM_Life!AP39,0)*(1+AP32)","v":2.5872785492016624E-2},{"$f":"IFERROR(PTRM_ORAB!AQ39/PTRM_Life!AQ39,0)*(1+AQ32)","v":2.6478657199840459E-2},{"$f":"IFERROR(PTRM_ORAB!AR39/PTRM_Life!AR39,0)*(1+AR32)","v":2.7098716808942044E-2},{"$f":"IFERROR(PTRM_ORAB!AS39/PTRM_Life!AS39,0)*(1+AS32)","v":4.2538046468941975E-4},{"$f":"IFERROR(PTRM_ORAB!AT39/PTRM_Life!AT39,0)*(1+AT32)","v":4.3597902268042066E-4},{"$f":"IFERROR(PTRM_ORAB!AU39/PTRM_Life!AU39,0)*(1+AU32)","v":4.4684164881938078E-4},{"$f":"IFERROR(PTRM_ORAB!AV39/PTRM_Life!AV39,0)*(1+AV32)","v":4.5797492249066804E-4},{"$f":"IFERROR(PTRM_ORAB!AW39/PTRM_Life!AW39,0)*(1+AW32)","v":4.6938558700716245E-4},{"$f":"IFERROR(PTRM_ORAB!AX39/PTRM_Life!AX39,0)*(1+AX32)","v":2.3463338155111453E-6},{"$f":"IFERROR(PTRM_ORAB!AY39/PTRM_Life!AY39,0)*(1+AY32)","v":2.4000015448701705E-6},{"$f":"IFERROR(PTRM_ORAB!AZ39/PTRM_Life!AZ39,0)*(1+AZ32)","v":2.4548968170261807E-6},{"$f":"IFERROR(PTRM_ORAB!BA39/PTRM_Life!BA39,0)*(1+BA32)","v":2.5110477095844048E-6},{"$f":"IFERROR(PTRM_ORAB!BB39/PTRM_Life!BB39,0)*(1+BB32)","v":2.5684829423695645E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J40/PTRM_Life!J40,0)*(1+J32)","v":3.9814362066594677},{"$f":"IFERROR(PTRM_ORAB!K40/PTRM_Life!K40,0)*(1+K32)","v":4.0912673604587342},{"$f":"IFERROR(PTRM_ORAB!L40/PTRM_Life!L40,0)*(1+L32)","v":4.2041282959043071},{"$f":"IFERROR(PTRM_ORAB!M40/PTRM_Life!M40,0)*(1+M32)","v":4.3201025919854521},{"$f":"IFERROR(PTRM_ORAB!N40/PTRM_Life!N40,0)*(1+N32)","v":4.4392761332857829},{"$f":"IFERROR(PTRM_ORAB!O40/PTRM_Life!O40,0)*(1+O32)","v":4.6023550720078044},{"$f":"IFERROR(PTRM_ORAB!P40/PTRM_Life!P40,0)*(1+P32)","v":4.7212962009286912},{"$f":"IFERROR(PTRM_ORAB!Q40/PTRM_Life!Q40,0)*(1+Q32)","v":4.8433111891949867},{"$f":"IFERROR(PTRM_ORAB!R40/PTRM_Life!R40,0)*(1+R32)","v":4.9684794762012956},{"$f":"IFERROR(PTRM_ORAB!S40/PTRM_Life!S40,0)*(1+S32)","v":5.096882554337081},{"$f":"IFERROR(PTRM_ORAB!T40/PTRM_Life!T40,0)*(1+T32)","v":5.3783074217620355},{"$f":"IFERROR(PTRM_ORAB!U40/PTRM_Life!U40,0)*(1+U32)","v":5.5155155314339774},{"$f":"IFERROR(PTRM_ORAB!V40/PTRM_Life!V40,0)*(1+V32)","v":5.6562240109961879},{"$f":"IFERROR(PTRM_ORAB!W40/PTRM_Life!W40,0)*(1+W32)","v":5.8005221597575654},{"$f":"IFERROR(PTRM_ORAB!X40/PTRM_Life!X40,0)*(1+X32)","v":5.9485015551766915},{"$f":"IFERROR(PTRM_ORAB!Y40/PTRM_Life!Y40,0)*(1+Y32)","v":5.9437824981117755},{"$f":"IFERROR(PTRM_ORAB!Z40/PTRM_Life!Z40,0)*(1+Z32)","v":6.0905345714272707},{"$f":"IFERROR(PTRM_ORAB!AA40/PTRM_Life!AA40,0)*(1+AA32)","v":6.2409099554929899},{"$f":"IFERROR(PTRM_ORAB!AB40/PTRM_Life!AB40,0)*(1+AB32)","v":6.3949981099022173},{"$f":"IFERROR(PTRM_ORAB!AC40/PTRM_Life!AC40,0)*(1+AC32)","v":6.5528907030068542},{"$f":"IFERROR(PTRM_ORAB!AD40/PTRM_Life!AD40,0)*(1+AD32)","v":6.8206226629327356},{"$f":"IFERROR(PTRM_ORAB!AE40/PTRM_Life!AE40,0)*(1+AE32)","v":7.0032580564384324},{"$f":"IFERROR(PTRM_ORAB!AF40/PTRM_Life!AF40,0)*(1+AF32)","v":7.1907838666420441},{"$f":"IFERROR(PTRM_ORAB!AG40/PTRM_Life!AG40,0)*(1+AG32)","v":7.3833310439306787},{"$f":"IFERROR(PTRM_ORAB!AH40/PTRM_Life!AH40,0)*(1+AH32)","v":7.5810340451419043},{"$f":"IFERROR(PTRM_ORAB!AI40/PTRM_Life!AI40,0)*(1+AI32)","v":7.9864589202577143},{"$f":"IFERROR(PTRM_ORAB!AJ40/PTRM_Life!AJ40,0)*(1+AJ32)","v":8.1811237929671279},{"$f":"IFERROR(PTRM_ORAB!AK40/PTRM_Life!AK40,0)*(1+AK32)","v":8.3805334985299194},{"$f":"IFERROR(PTRM_ORAB!AL40/PTRM_Life!AL40,0)*(1+AL32)","v":8.5848036892386279},{"$f":"IFERROR(PTRM_ORAB!AM40/PTRM_Life!AM40,0)*(1+AM32)","v":8.7940528363371087},{"$f":"IFERROR(PTRM_ORAB!AN40/PTRM_Life!AN40,0)*(1+AN32)","v":-9.7370080094340387E-3},{"$f":"IFERROR(PTRM_ORAB!AO40/PTRM_Life!AO40,0)*(1+AO32)","v":-9.9650227963842299E-3},{"$f":"IFERROR(PTRM_ORAB!AP40/PTRM_Life!AP40,0)*(1+AP32)","v":-1.0198377082184332E-2},{"$f":"IFERROR(PTRM_ORAB!AQ40/PTRM_Life!AQ40,0)*(1+AQ32)","v":-1.0437195903672303E-2},{"$f":"IFERROR(PTRM_ORAB!AR40/PTRM_Life!AR40,0)*(1+AR32)","v":-1.0681607225715735E-2},{"$f":"IFERROR(PTRM_ORAB!AS40/PTRM_Life!AS40,0)*(1+AS32)","v":-1.6767388202697261E-4},{"$f":"IFERROR(PTRM_ORAB!AT40/PTRM_Life!AT40,0)*(1+AT32)","v":-1.7185155709612893E-4},{"$f":"IFERROR(PTRM_ORAB!AU40/PTRM_Life!AU40,0)*(1+AU32)","v":-1.7613332094030773E-4},{"$f":"IFERROR(PTRM_ORAB!AV40/PTRM_Life!AV40,0)*(1+AV32)","v":-1.8052176698118644E-4},{"$f":"IFERROR(PTRM_ORAB!AW40/PTRM_Life!AW40,0)*(1+AW32)","v":-1.850195532567856E-4},{"$f":"IFERROR(PTRM_ORAB!AX40/PTRM_Life!AX40,0)*(1+AX32)","v":-9.2486357986648447E-7},{"$f":"IFERROR(PTRM_ORAB!AY40/PTRM_Life!AY40,0)*(1+AY32)","v":-9.4601799871778534E-7},{"$f":"IFERROR(PTRM_ORAB!AZ40/PTRM_Life!AZ40,0)*(1+AZ32)","v":-9.6765628291601752E-7},{"$f":"IFERROR(PTRM_ORAB!BA40/PTRM_Life!BA40,0)*(1+BA32)","v":-9.8978949992068453E-7},{"$f":"IFERROR(PTRM_ORAB!BB40/PTRM_Life!BB40,0)*(1+BB32)","v":-1.0124289703374614E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K41/PTRM_Life!K41,0)*(1+K32)","v":4.1416693268721758},{"$f":"IFERROR(PTRM_ORAB!L41/PTRM_Life!L41,0)*(1+L32)","v":4.2559206415270614},{"$f":"IFERROR(PTRM_ORAB!M41/PTRM_Life!M41,0)*(1+M32)","v":4.3733236715580812},{"$f":"IFERROR(PTRM_ORAB!N41/PTRM_Life!N41,0)*(1+N32)","v":4.4939653595955438},{"$f":"IFERROR(PTRM_ORAB!O41/PTRM_Life!O41,0)*(1+O32)","v":4.6367513493319423},{"$f":"IFERROR(PTRM_ORAB!P41/PTRM_Life!P41,0)*(1+P32)","v":4.7565813996836193},{"$f":"IFERROR(PTRM_ORAB!Q41/PTRM_Life!Q41,0)*(1+Q32)","v":4.8795082822536875},{"$f":"IFERROR(PTRM_ORAB!R41/PTRM_Life!R41,0)*(1+R32)","v":5.0056120301370246},{"$f":"IFERROR(PTRM_ORAB!S41/PTRM_Life!S41,0)*(1+S32)","v":5.1349747447666756},{"$f":"IFERROR(PTRM_ORAB!T41/PTRM_Life!T41,0)*(1+T32)","v":5.4163738224181222},{"$f":"IFERROR(PTRM_ORAB!U41/PTRM_Life!U41,0)*(1+U32)","v":5.5545530589644594},{"$f":"IFERROR(PTRM_ORAB!V41/PTRM_Life!V41,0)*(1+V32)","v":5.6962574401995747},{"$f":"IFERROR(PTRM_ORAB!W41/PTRM_Life!W41,0)*(1+W32)","v":5.8415768974719633},{"$f":"IFERROR(PTRM_ORAB!X41/PTRM_Life!X41,0)*(1+X32)","v":5.9906036564040175},{"$f":"IFERROR(PTRM_ORAB!Y41/PTRM_Life!Y41,0)*(1+Y32)","v":5.9873505680741248},{"$f":"IFERROR(PTRM_ORAB!Z41/PTRM_Life!Z41,0)*(1+Z32)","v":6.1351783376485871},{"$f":"IFERROR(PTRM_ORAB!AA41/PTRM_Life!AA41,0)*(1+AA32)","v":6.2866559769290076},{"$f":"IFERROR(PTRM_ORAB!AB41/PTRM_Life!AB41,0)*(1+AB32)","v":6.4418736012496591},{"$f":"IFERROR(PTRM_ORAB!AC41/PTRM_Life!AC41,0)*(1+AC32)","v":6.6009235508936905},{"$f":"IFERROR(PTRM_ORAB!AD41/PTRM_Life!AD41,0)*(1+AD32)","v":6.8689857807076642},{"$f":"IFERROR(PTRM_ORAB!AE41/PTRM_Life!AE41,0)*(1+AE32)","v":7.0529161904431836},{"$f":"IFERROR(PTRM_ORAB!AF41/PTRM_Life!AF41,0)*(1+AF32)","v":7.2417716934465455},{"$f":"IFERROR(PTRM_ORAB!AG41/PTRM_Life!AG41,0)*(1+AG32)","v":7.4356841686372404},{"$f":"IFERROR(PTRM_ORAB!AH41/PTRM_Life!AH41,0)*(1+AH32)","v":7.6347890262484697},{"$f":"IFERROR(PTRM_ORAB!AI41/PTRM_Life!AI41,0)*(1+AI32)","v":8.0336383300485661},{"$f":"IFERROR(PTRM_ORAB!AJ41/PTRM_Life!AJ41,0)*(1+AJ32)","v":8.22945317095955},{"$f":"IFERROR(PTRM_ORAB!AK41/PTRM_Life!AK41,0)*(1+AK32)","v":8.4300408744697339},{"$f":"IFERROR(PTRM_ORAB!AL41/PTRM_Life!AL41,0)*(1+AL32)","v":8.635517776078947},{"$f":"IFERROR(PTRM_ORAB!AM41/PTRM_Life!AM41,0)*(1+AM32)","v":8.8460030468910649},{"$f":"IFERROR(PTRM_ORAB!AN41/PTRM_Life!AN41,0)*(1+AN32)","v":9.0572621951760688},{"$f":"IFERROR(PTRM_ORAB!AO41/PTRM_Life!AO41,0)*(1+AO32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP41/PTRM_Life!AP41,0)*(1+AP32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ41/PTRM_Life!AQ41,0)*(1+AQ32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR41/PTRM_Life!AR41,0)*(1+AR32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS41/PTRM_Life!AS41,0)*(1+AS32)","v":1.1275473704366426E-2},{"$f":"IFERROR(PTRM_ORAB!AT41/PTRM_Life!AT41,0)*(1+AT32)","v":1.1556407531496888E-2},{"$f":"IFERROR(PTRM_ORAB!AU41/PTRM_Life!AU41,0)*(1+AU32)","v":1.1844340959468564E-2},{"$f":"IFERROR(PTRM_ORAB!AV41/PTRM_Life!AV41,0)*(1+AV32)","v":1.21394483866885E-2},{"$f":"IFERROR(PTRM_ORAB!AW41/PTRM_Life!AW41,0)*(1+AW32)","v":1.2441908556783565E-2},{"$f":"IFERROR(PTRM_ORAB!AX41/PTRM_Life!AX41,0)*(1+AX32)","v":6.2193794578174055E-5},{"$f":"IFERROR(PTRM_ORAB!AY41/PTRM_Life!AY41,0)*(1+AY32)","v":6.3616354195721535E-5},{"$f":"IFERROR(PTRM_ORAB!AZ41/PTRM_Life!AZ41,0)*(1+AZ32)","v":6.5071452041225714E-5},{"$f":"IFERROR(PTRM_ORAB!BA41/PTRM_Life!BA41,0)*(1+BA32)","v":6.6559832362073822E-5},{"$f":"IFERROR(PTRM_ORAB!BB41/PTRM_Life!BB41,0)*(1+BB32)","v":6.8082256428835024E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L42/PTRM_Life!L42,0)*(1+L32)","v":4.2344184270146421},{"$f":"IFERROR(PTRM_ORAB!M42/PTRM_Life!M42,0)*(1+M32)","v":4.3512283009817301},{"$f":"IFERROR(PTRM_ORAB!N42/PTRM_Life!N42,0)*(1+N32)","v":4.4712604702631307},{"$f":"IFERROR(PTRM_ORAB!O42/PTRM_Life!O42,0)*(1+O32)","v":4.620844184349914},{"$f":"IFERROR(PTRM_ORAB!P42/PTRM_Life!P42,0)*(1+P32)","v":4.7402631373109534},{"$f":"IFERROR(PTRM_ORAB!Q42/PTRM_Life!Q42,0)*(1+Q32)","v":4.8627682982801756},{"$f":"IFERROR(PTRM_ORAB!R42/PTRM_Life!R42,0)*(1+R32)","v":4.9884394257853},{"$f":"IFERROR(PTRM_ORAB!S42/PTRM_Life!S42,0)*(1+S32)","v":5.1173583395964251},{"$f":"IFERROR(PTRM_ORAB!T42/PTRM_Life!T42,0)*(1+T32)","v":5.3958631664336929},{"$f":"IFERROR(PTRM_ORAB!U42/PTRM_Life!U42,0)*(1+U32)","v":5.5335191475922167},{"$f":"IFERROR(PTRM_ORAB!V42/PTRM_Life!V42,0)*(1+V32)","v":5.6746869244661324},{"$f":"IFERROR(PTRM_ORAB!W42/PTRM_Life!W42,0)*(1+W32)","v":5.8194560878530393},{"$f":"IFERROR(PTRM_ORAB!X42/PTRM_Life!X42,0)*(1+X32)","v":5.9679185141365085},{"$f":"IFERROR(PTRM_ORAB!Y42/PTRM_Life!Y42,0)*(1+Y32)","v":5.9659957074933425},{"$f":"IFERROR(PTRM_ORAB!Z42/PTRM_Life!Z42,0)*(1+Z32)","v":6.1132962252602923},{"$f":"IFERROR(PTRM_ORAB!AA42/PTRM_Life!AA42,0)*(1+AA32)","v":6.2642335948786689},{"$f":"IFERROR(PTRM_ORAB!AB42/PTRM_Life!AB42,0)*(1+AB32)","v":6.4188976102717401},{"$f":"IFERROR(PTRM_ORAB!AC42/PTRM_Life!AC42,0)*(1+AC32)","v":6.5773802823759953},{"$f":"IFERROR(PTRM_ORAB!AD42/PTRM_Life!AD42,0)*(1+AD32)","v":6.8431310993330383},{"$f":"IFERROR(PTRM_ORAB!AE42/PTRM_Life!AE42,0)*(1+AE32)","v":7.0263691998557221},{"$f":"IFERROR(PTRM_ORAB!AF42/PTRM_Life!AF42,0)*(1+AF32)","v":7.2145138557250412},{"$f":"IFERROR(PTRM_ORAB!AG42/PTRM_Life!AG42,0)*(1+AG32)","v":7.4076964494717084},{"$f":"IFERROR(PTRM_ORAB!AH42/PTRM_Life!AH42,0)*(1+AH32)","v":7.6060518816483809},{"$f":"IFERROR(PTRM_ORAB!AI42/PTRM_Life!AI42,0)*(1+AI32)","v":7.9966751026486085},{"$f":"IFERROR(PTRM_ORAB!AJ42/PTRM_Life!AJ42,0)*(1+AJ32)","v":8.1915889883266679},{"$f":"IFERROR(PTRM_ORAB!AK42/PTRM_Life!AK42,0)*(1+AK32)","v":8.3912537763913377},{"$f":"IFERROR(PTRM_ORAB!AL42/PTRM_Life!AL42,0)*(1+AL32)","v":8.5957852670761881},{"$f":"IFERROR(PTRM_ORAB!AM42/PTRM_Life!AM42,0)*(1+AM32)","v":8.805302083172057},{"$f":"IFERROR(PTRM_ORAB!AN42/PTRM_Life!AN42,0)*(1+AN32)","v":9.0399628747695093},{"$f":"IFERROR(PTRM_ORAB!AO42/PTRM_Life!AO42,0)*(1+AO32)","v":9.2516547216829661},{"$f":"IFERROR(PTRM_ORAB!AP42/PTRM_Life!AP42,0)*(1+AP32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ42/PTRM_Life!AQ42,0)*(1+AQ32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR42/PTRM_Life!AR42,0)*(1+AR32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS42/PTRM_Life!AS42,0)*(1+AS32)","v":3.9680218264663794E-2},{"$f":"IFERROR(PTRM_ORAB!AT42/PTRM_Life!AT42,0)*(1+AT32)","v":4.0668869905450045E-2},{"$f":"IFERROR(PTRM_ORAB!AU42/PTRM_Life!AU42,0)*(1+AU32)","v":4.1682154275328398E-2},{"$f":"IFERROR(PTRM_ORAB!AV42/PTRM_Life!AV42,0)*(1+AV32)","v":4.2720685110540724E-2},{"$f":"IFERROR(PTRM_ORAB!AW42/PTRM_Life!AW42,0)*(1+AW32)","v":4.3785091438861258E-2},{"$f":"IFERROR(PTRM_ORAB!AX42/PTRM_Life!AX42,0)*(1+AX32)","v":2.1887003670754553E-4},{"$f":"IFERROR(PTRM_ORAB!AY42/PTRM_Life!AY42,0)*(1+AY32)","v":2.2387625441500395E-4},{"$f":"IFERROR(PTRM_ORAB!AZ42/PTRM_Life!AZ42,0)*(1+AZ32)","v":2.2899697941688917E-4},{"$f":"IFERROR(PTRM_ORAB!BA42/PTRM_Life!BA42,0)*(1+BA32)","v":2.3423483084030337E-4},{"$f":"IFERROR(PTRM_ORAB!BB42/PTRM_Life!BB42,0)*(1+BB32)","v":2.3959248771968298E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M43/PTRM_Life!M43,0)*(1+M32)","v":4.4015380378428839},{"$f":"IFERROR(PTRM_ORAB!N43/PTRM_Life!N43,0)*(1+N32)","v":4.5229580421064339},{"$f":"IFERROR(PTRM_ORAB!O43/PTRM_Life!O43,0)*(1+O32)","v":4.6626839175445687},{"$f":"IFERROR(PTRM_ORAB!P43/PTRM_Life!P43,0)*(1+P32)","v":4.7831841571560414},{"$f":"IFERROR(PTRM_ORAB!Q43/PTRM_Life!Q43,0)*(1+Q32)","v":4.906798549046159},{"$f":"IFERROR(PTRM_ORAB!R43/PTRM_Life!R43,0)*(1+R32)","v":5.0336075739213983},{"$f":"IFERROR(PTRM_ORAB!S43/PTRM_Life!S43,0)*(1+S32)","v":5.1636937923942714},{"$f":"IFERROR(PTRM_ORAB!T43/PTRM_Life!T43,0)*(1+T32)","v":5.4429432768013744},{"$f":"IFERROR(PTRM_ORAB!U43/PTRM_Life!U43,0)*(1+U32)","v":5.5818003371173583},{"$f":"IFERROR(PTRM_ORAB!V43/PTRM_Life!V43,0)*(1+V32)","v":5.7241998343501086},{"$f":"IFERROR(PTRM_ORAB!W43/PTRM_Life!W43,0)*(1+W32)","v":5.8702321409969285},{"$f":"IFERROR(PTRM_ORAB!X43/PTRM_Life!X43,0)*(1+X32)","v":6.0199899350833412},{"$f":"IFERROR(PTRM_ORAB!Y43/PTRM_Life!Y43,0)*(1+Y32)","v":6.0192320959263288},{"$f":"IFERROR(PTRM_ORAB!Z43/PTRM_Life!Z43,0)*(1+Z32)","v":6.1678470208710054},{"$f":"IFERROR(PTRM_ORAB!AA43/PTRM_Life!AA43,0)*(1+AA32)","v":6.3201312503987799},{"$f":"IFERROR(PTRM_ORAB!AB43/PTRM_Life!AB43,0)*(1+AB32)","v":6.476175379691318},{"$f":"IFERROR(PTRM_ORAB!AC43/PTRM_Life!AC43,0)*(1+AC32)","v":6.636072240726592},{"$f":"IFERROR(PTRM_ORAB!AD43/PTRM_Life!AD43,0)*(1+AD32)","v":6.9030373857341232},{"$f":"IFERROR(PTRM_ORAB!AE43/PTRM_Life!AE43,0)*(1+AE32)","v":7.0878795932029046},{"$f":"IFERROR(PTRM_ORAB!AF43/PTRM_Life!AF43,0)*(1+AF32)","v":7.2776713090913487},{"$f":"IFERROR(PTRM_ORAB!AG43/PTRM_Life!AG43,0)*(1+AG32)","v":7.4725450660819615},{"$f":"IFERROR(PTRM_ORAB!AH43/PTRM_Life!AH43,0)*(1+AH32)","v":7.6726369456767367},{"$f":"IFERROR(PTRM_ORAB!AI43/PTRM_Life!AI43,0)*(1+AI32)","v":8.061591997578395},{"$f":"IFERROR(PTRM_ORAB!AJ43/PTRM_Life!AJ43,0)*(1+AJ32)","v":8.258088191412595},{"$f":"IFERROR(PTRM_ORAB!AK43/PTRM_Life!AK43,0)*(1+AK32)","v":8.4593738553915134},{"$f":"IFERROR(PTRM_ORAB!AL43/PTRM_Life!AL43,0)*(1+AL32)","v":8.6655657298133768},{"$f":"IFERROR(PTRM_ORAB!AM43/PTRM_Life!AM43,0)*(1+AM32)","v":8.8767834004471542},{"$f":"IFERROR(PTRM_ORAB!AN43/PTRM_Life!AN43,0)*(1+AN32)","v":9.1215396729179581},{"$f":"IFERROR(PTRM_ORAB!AO43/PTRM_Life!AO43,0)*(1+AO32)","v":9.3351418311130612},{"$f":"IFERROR(PTRM_ORAB!AP43/PTRM_Life!AP43,0)*(1+AP32)","v":9.5537459827897102},{"$f":"IFERROR(PTRM_ORAB!AQ43/PTRM_Life!AQ43,0)*(1+AQ32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR43/PTRM_Life!AR43,0)*(1+AR32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS43/PTRM_Life!AS43,0)*(1+AS32)","v":0.11129421180709073},{"$f":"IFERROR(PTRM_ORAB!AT43/PTRM_Life!AT43,0)*(1+AT32)","v":0.11406716039268554},{"$f":"IFERROR(PTRM_ORAB!AU43/PTRM_Life!AU43,0)*(1+AU32)","v":0.11690919832024613},{"$f":"IFERROR(PTRM_ORAB!AV43/PTRM_Life!AV43,0)*(1+AV32)","v":0.11982204698381421},{"$f":"IFERROR(PTRM_ORAB!AW43/PTRM_Life!AW43,0)*(1+AW32)","v":0.1228074706667884},{"$f":"IFERROR(PTRM_ORAB!AX43/PTRM_Life!AX43,0)*(1+AX32)","v":6.1388191115993389E-4},{"$f":"IFERROR(PTRM_ORAB!AY43/PTRM_Life!AY43,0)*(1+AY32)","v":6.2792324153191053E-4},{"$f":"IFERROR(PTRM_ORAB!AZ43/PTRM_Life!AZ43,0)*(1+AZ32)","v":6.4228573946890379E-4},{"$f":"IFERROR(PTRM_ORAB!BA43/PTRM_Life!BA43,0)*(1+BA32)","v":6.5697675104155553E-4},{"$f":"IFERROR(PTRM_ORAB!BB43/PTRM_Life!BB43,0)*(1+BB32)","v":6.7200379034729424E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N44/PTRM_Life!N44,0)*(1+N32)","v":4.433815733633713},{"$f":"IFERROR(PTRM_ORAB!O44/PTRM_Life!O44,0)*(1+O32)","v":4.5843533042977631},{"$f":"IFERROR(PTRM_ORAB!P44/PTRM_Life!P44,0)*(1+P32)","v":4.7028292038870356},{"$f":"IFERROR(PTRM_ORAB!Q44/PTRM_Life!Q44,0)*(1+Q32)","v":4.8243669396507434},{"$f":"IFERROR(PTRM_ORAB!R44/PTRM_Life!R44,0)*(1+R32)","v":4.9490456402622405},{"$f":"IFERROR(PTRM_ORAB!S44/PTRM_Life!S44,0)*(1+S32)","v":5.0769464793596004},{"$f":"IFERROR(PTRM_ORAB!T44/PTRM_Life!T44,0)*(1+T32)","v":5.3499030947207737},{"$f":"IFERROR(PTRM_ORAB!U44/PTRM_Life!U44,0)*(1+U32)","v":5.4863865704671673},{"$f":"IFERROR(PTRM_ORAB!V44/PTRM_Life!V44,0)*(1+V32)","v":5.6263519296836},{"$f":"IFERROR(PTRM_ORAB!W44/PTRM_Life!W44,0)*(1+W32)","v":5.7698880000646522},{"$f":"IFERROR(PTRM_ORAB!X44/PTRM_Life!X44,0)*(1+X32)","v":5.9170858754230533},{"$f":"IFERROR(PTRM_ORAB!Y44/PTRM_Life!Y44,0)*(1+Y32)","v":5.9173802667608681},{"$f":"IFERROR(PTRM_ORAB!Z44/PTRM_Life!Z44,0)*(1+Z32)","v":6.0634804686136832},{"$f":"IFERROR(PTRM_ORAB!AA44/PTRM_Life!AA44,0)*(1+AA32)","v":6.2131878865011565},{"$f":"IFERROR(PTRM_ORAB!AB44/PTRM_Life!AB44,0)*(1+AB32)","v":6.3665915826378221},{"$f":"IFERROR(PTRM_ORAB!AC44/PTRM_Life!AC44,0)*(1+AC32)","v":6.5237828181855386},{"$f":"IFERROR(PTRM_ORAB!AD44/PTRM_Life!AD44,0)*(1+AD32)","v":6.7852556550314942},{"$f":"IFERROR(PTRM_ORAB!AE44/PTRM_Life!AE44,0)*(1+AE32)","v":6.9669440283420601},{"$f":"IFERROR(PTRM_ORAB!AF44/PTRM_Life!AF44,0)*(1+AF32)","v":7.153497460049028},{"$f":"IFERROR(PTRM_ORAB!AG44/PTRM_Life!AG44,0)*(1+AG32)","v":7.3450462215218257},{"$f":"IFERROR(PTRM_ORAB!AH44/PTRM_Life!AH44,0)*(1+AH32)","v":7.5417240723983268},{"$f":"IFERROR(PTRM_ORAB!AI44/PTRM_Life!AI44,0)*(1+AI32)","v":7.9201530171903141},{"$f":"IFERROR(PTRM_ORAB!AJ44/PTRM_Life!AJ44,0)*(1+AJ32)","v":8.1132017255508746},{"$f":"IFERROR(PTRM_ORAB!AK44/PTRM_Life!AK44,0)*(1+AK32)","v":8.3109558737834686},{"$f":"IFERROR(PTRM_ORAB!AL44/PTRM_Life!AL44,0)*(1+AL32)","v":8.5135301540016926},{"$f":"IFERROR(PTRM_ORAB!AM44/PTRM_Life!AM44,0)*(1+AM32)","v":8.7210420538666984},{"$f":"IFERROR(PTRM_ORAB!AN44/PTRM_Life!AN44,0)*(1+AN32)","v":8.9655275312269609},{"$f":"IFERROR(PTRM_ORAB!AO44/PTRM_Life!AO44,0)*(1+AO32)","v":9.1754763006998967},{"$f":"IFERROR(PTRM_ORAB!AP44/PTRM_Life!AP44,0)*(1+AP32)","v":9.3903415110235979},{"$f":"IFERROR(PTRM_ORAB!AQ44/PTRM_Life!AQ44,0)*(1+AQ32)","v":9.6102382921447678},{"$f":"IFERROR(PTRM_ORAB!AR44/PTRM_Life!AR44,0)*(1+AR32)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS44/PTRM_Life!AS44,0)*(1+AS32)","v":0.12730414289522848},{"$f":"IFERROR(PTRM_ORAB!AT44/PTRM_Life!AT44,0)*(1+AT32)","v":0.13047598658098603},{"$f":"IFERROR(PTRM_ORAB!AU44/PTRM_Life!AU44,0)*(1+AU32)","v":0.13372685827115938},{"$f":"IFERROR(PTRM_ORAB!AV44/PTRM_Life!AV44,0)*(1+AV32)","v":0.13705872698632487},{"$f":"IFERROR(PTRM_ORAB!AW44/PTRM_Life!AW44,0)*(1+AW32)","v":0.14047361080614931},{"$f":"IFERROR(PTRM_ORAB!AX44/PTRM_Life!AX44,0)*(1+AX32)","v":7.0219025113864666E-4},{"$f":"IFERROR(PTRM_ORAB!AY44/PTRM_Life!AY44,0)*(1+AY32)","v":7.1825145952575994E-4},{"$f":"IFERROR(PTRM_ORAB!AZ44/PTRM_Life!AZ44,0)*(1+AZ32)","v":7.3468003617871837E-4},{"$f":"IFERROR(PTRM_ORAB!BA44/PTRM_Life!BA44,0)*(1+BA32)","v":7.5148438391750289E-4},{"$f":"IFERROR(PTRM_ORAB!BB44/PTRM_Life!BB44,0)*(1+BB32)","v":7.6867309775992471E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O45/PTRM_Life!O45,0)*(1+O32)","v":4.5405485135931078},{"$f":"IFERROR(PTRM_ORAB!P45/PTRM_Life!P45,0)*(1+P32)","v":4.6578923424974734},{"$f":"IFERROR(PTRM_ORAB!Q45/PTRM_Life!Q45,0)*(1+Q32)","v":4.7782687508667898},{"$f":"IFERROR(PTRM_ORAB!R45/PTRM_Life!R45,0)*(1+R32)","v":4.9017561112775887},{"$f":"IFERROR(PTRM_ORAB!S45/PTRM_Life!S45,0)*(1+S32)","v":5.0284348217309027},{"$f":"IFERROR(PTRM_ORAB!T45/PTRM_Life!T45,0)*(1+T32)","v":5.2973238432559722},{"$f":"IFERROR(PTRM_ORAB!U45/PTRM_Life!U45,0)*(1+U32)","v":5.4324659490999574},{"$f":"IFERROR(PTRM_ORAB!V45/PTRM_Life!V45,0)*(1+V32)","v":5.5710557182003999},{"$f":"IFERROR(PTRM_ORAB!W45/PTRM_Life!W45,0)*(1+W32)","v":5.7131811052465915},{"$f":"IFERROR(PTRM_ORAB!X45/PTRM_Life!X45,0)*(1+X32)","v":5.8589323087743965},{"$f":"IFERROR(PTRM_ORAB!Y45/PTRM_Life!Y45,0)*(1+Y32)","v":5.8601499627152691},{"$f":"IFERROR(PTRM_ORAB!Z45/PTRM_Life!Z45,0)*(1+Z32)","v":6.0048371475578151},{"$f":"IFERROR(PTRM_ORAB!AA45/PTRM_Life!AA45,0)*(1+AA32)","v":6.1530966610252014},{"$f":"IFERROR(PTRM_ORAB!AB45/PTRM_Life!AB45,0)*(1+AB32)","v":6.3050167039613223},{"$f":"IFERROR(PTRM_ORAB!AC45/PTRM_Life!AC45,0)*(1+AC32)","v":6.4606876548901457},{"$f":"IFERROR(PTRM_ORAB!AD45/PTRM_Life!AD45,0)*(1+AD32)","v":6.7187948368304866},{"$f":"IFERROR(PTRM_ORAB!AE45/PTRM_Life!AE45,0)*(1+AE32)","v":6.8987035929001213},{"$f":"IFERROR(PTRM_ORAB!AF45/PTRM_Life!AF45,0)*(1+AF32)","v":7.0834297546647607},{"$f":"IFERROR(PTRM_ORAB!AG45/PTRM_Life!AG45,0)*(1+AG32)","v":7.2731023175003804},{"$f":"IFERROR(PTRM_ORAB!AH45/PTRM_Life!AH45,0)*(1+AH32)","v":7.4678537308842028},{"$f":"IFERROR(PTRM_ORAB!AI45/PTRM_Life!AI45,0)*(1+AI32)","v":7.8394947756071032},{"$f":"IFERROR(PTRM_ORAB!AJ45/PTRM_Life!AJ45,0)*(1+AJ32)","v":8.0305774904669729},{"$f":"IFERROR(PTRM_ORAB!AK45/PTRM_Life!AK45,0)*(1+AK32)","v":8.2263177253537503},{"$f":"IFERROR(PTRM_ORAB!AL45/PTRM_Life!AL45,0)*(1+AL32)","v":8.426829004365187},{"$f":"IFERROR(PTRM_ORAB!AM45/PTRM_Life!AM45,0)*(1+AM32)","v":8.63222761867695},{"$f":"IFERROR(PTRM_ORAB!AN45/PTRM_Life!AN45,0)*(1+AN32)","v":8.8766127320680859},{"$f":"IFERROR(PTRM_ORAB!AO45/PTRM_Life!AO45,0)*(1+AO32)","v":9.084479353825083},{"$f":"IFERROR(PTRM_ORAB!AP45/PTRM_Life!AP45,0)*(1+AP32)","v":9.2972136580804463},{"$f":"IFERROR(PTRM_ORAB!AQ45/PTRM_Life!AQ45,0)*(1+AQ32)","v":9.5149296329901603},{"$f":"IFERROR(PTRM_ORAB!AR45/PTRM_Life!AR45,0)*(1+AR32)","v":9.737743936009144},{"$f":"IFERROR(PTRM_ORAB!AS45/PTRM_Life!AS45,0)*(1+AS32)","v":0.15285764524316175},{"$f":"IFERROR(PTRM_ORAB!AT45/PTRM_Life!AT45,0)*(1+AT32)","v":0.15666616667740382},{"$f":"IFERROR(PTRM_ORAB!AU45/PTRM_Life!AU45,0)*(1+AU32)","v":0.16056957924706802},{"$f":"IFERROR(PTRM_ORAB!AV45/PTRM_Life!AV45,0)*(1+AV32)","v":0.16457024721023644},{"$f":"IFERROR(PTRM_ORAB!AW45/PTRM_Life!AW45,0)*(1+AW32)","v":0.16867059373161361},{"$f":"IFERROR(PTRM_ORAB!AX45/PTRM_Life!AX45,0)*(1+AX32)","v":8.4313947575215785E-4},{"$f":"IFERROR(PTRM_ORAB!AY45/PTRM_Life!AY45,0)*(1+AY32)","v":8.6242461791626176E-4},{"$f":"IFERROR(PTRM_ORAB!AZ45/PTRM_Life!AZ45,0)*(1+AZ32)","v":8.8215086943295299E-4},{"$f":"IFERROR(PTRM_ORAB!BA45/PTRM_Life!BA45,0)*(1+BA32)","v":9.0232831980322046E-4},{"$f":"IFERROR(PTRM_ORAB!BB45/PTRM_Life!BB45,0)*(1+BB32)","v":9.2296728930536386E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":35.524982825339258},40.06784920202999,44.891050580687207,49.881344872360522,55.101845583617376,59.897379943363163,65.691367179468472,71.737935362871099,78.118422654981217,84.707198570778459,92.310610063656441,94.69624263666806,97.143528390928182,99.654060662645037,102.22947396546843,108.02069545466813,110.77645377536444,113.60251532721588,116.500673643521,119.47276801310959,119.25719509965172,122.20165692076048,125.21881754556593,128.31047190855182,131.47845926115963,137.03569016760798,140.70508641409737,144.47273785817279,148.34127547321617,152.31340068202203,80.845076496682083,74.391398933797859,{"$f":"SUM(AK35:AK45)","v":67.622723865886456},60.63675492891965,53.299870960833971,45.06230682952193,36.848186857652891,28.242769397914316,19.126670553565699,9.7392817519945698,0.44243583168773731,0.45345933231525881,0.46475748874003209,0.47633714414277745,0.48820531220533991,2.4404742946026181E-3,2.4962953005841812E-3,2.5533931012919515E-3,2.6117969008712903E-3,2.6715365714544232E-3]
[]
[]
["Approach C"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E53/PTRM_Life!E53,0)*(1+E50)","v":35.524982825339258},{"$f":"IFERROR(PTRM_ORAB!F53/PTRM_Life!F53,0)*(1+F50)","v":36.450264346163976},{"$f":"IFERROR(PTRM_ORAB!G53/PTRM_Life!G53,0)*(1+G50)","v":37.399645692651937},{"$f":"IFERROR(PTRM_ORAB!H53/PTRM_Life!H53,0)*(1+H50)","v":38.373754567382186},{"$f":"IFERROR(PTRM_ORAB!I53/PTRM_Life!I53,0)*(1+I50)","v":39.37323502203666},{"$f":"IFERROR(PTRM_ORAB!J53/PTRM_Life!J53,0)*(1+J50)","v":39.949511049709415},{"$f":"IFERROR(PTRM_ORAB!K53/PTRM_Life!K53,0)*(1+K50)","v":41.051550782247929},{"$f":"IFERROR(PTRM_ORAB!L53/PTRM_Life!L53,0)*(1+L50)","v":42.183991176526263},{"$f":"IFERROR(PTRM_ORAB!M53/PTRM_Life!M53,0)*(1+M50)","v":43.347670859507609},{"$f":"IFERROR(PTRM_ORAB!N53/PTRM_Life!N53,0)*(1+N50)","v":44.543451592361571},{"$f":"IFERROR(PTRM_ORAB!O53/PTRM_Life!O53,0)*(1+O50)","v":46.202485055260077},{"$f":"IFERROR(PTRM_ORAB!P53/PTRM_Life!P53,0)*(1+P50)","v":47.396520640399245},{"$f":"IFERROR(PTRM_ORAB!Q53/PTRM_Life!Q53,0)*(1+Q50)","v":48.621414327150774},{"$f":"IFERROR(PTRM_ORAB!R53/PTRM_Life!R53,0)*(1+R50)","v":49.877963597974123},{"$f":"IFERROR(PTRM_ORAB!S53/PTRM_Life!S53,0)*(1+S50)","v":51.166986545095384},{"$f":"IFERROR(PTRM_ORAB!T53/PTRM_Life!T53,0)*(1+T50)","v":54.140680031331073},{"$f":"IFERROR(PTRM_ORAB!U53/PTRM_Life!U53,0)*(1+U50)","v":55.521884150194659},{"$f":"IFERROR(PTRM_ORAB!V53/PTRM_Life!V53,0)*(1+V50)","v":56.938324708956351},{"$f":"IFERROR(PTRM_ORAB!W53/PTRM_Life!W53,0)*(1+W50)","v":58.390900638251892},{"$f":"IFERROR(PTRM_ORAB!X53/PTRM_Life!X53,0)*(1+X50)","v":59.880533801689019},{"$f":"IFERROR(PTRM_ORAB!Y53/PTRM_Life!Y53,0)*(1+Y50)","v":59.713130993806914},{"$f":"IFERROR(PTRM_ORAB!Z53/PTRM_Life!Z53,0)*(1+Z50)","v":61.187449036279844},{"$f":"IFERROR(PTRM_ORAB!AA53/PTRM_Life!AA53,0)*(1+AA50)","v":62.698168011917474},{"$f":"IFERROR(PTRM_ORAB!AB53/PTRM_Life!AB53,0)*(1+AB50)","v":64.246186660270638},{"$f":"IFERROR(PTRM_ORAB!AC53/PTRM_Life!AC53,0)*(1+AC50)","v":65.832425910782305},{"$f":"IFERROR(PTRM_ORAB!AD53/PTRM_Life!AD53,0)*(1+AD50)","v":68.701208793409123},{"$f":"IFERROR(PTRM_ORAB!AE53/PTRM_Life!AE53,0)*(1+AE50)","v":70.540816835427137},{"$f":"IFERROR(PTRM_ORAB!AF53/PTRM_Life!AF53,0)*(1+AF50)","v":72.429683948831112},{"$f":"IFERROR(PTRM_ORAB!AG53/PTRM_Life!AG53,0)*(1+AG50)","v":74.369129140745628},{"$f":"IFERROR(PTRM_ORAB!AH53/PTRM_Life!AH53,0)*(1+AH50)","v":76.360506737267841},{"$f":"IFERROR(PTRM_ORAB!AI53/PTRM_Life!AI53,0)*(1+AI50)","v":0.56711320738762794},{"$f":"IFERROR(PTRM_ORAB!AJ53/PTRM_Life!AJ53,0)*(1+AJ50)","v":0.58093623226388658},{"$f":"IFERROR(PTRM_ORAB!AK53/PTRM_Life!AK53,0)*(1+AK50)","v":0.59509618460760771},{"$f":"IFERROR(PTRM_ORAB!AL53/PTRM_Life!AL53,0)*(1+AL50)","v":0.60960127681219645},{"$f":"IFERROR(PTRM_ORAB!AM53/PTRM_Life!AM53,0)*(1+AM50)","v":0.62445992144294005},{"$f":"IFERROR(PTRM_ORAB!AN53/PTRM_Life!AN53,0)*(1+AN50)","v":-6.9141854953815908E-4},{"$f":"IFERROR(PTRM_ORAB!AO53/PTRM_Life!AO53,0)*(1+AO50)","v":-7.0760972994117466E-4},{"$f":"IFERROR(PTRM_ORAB!AP53/PTRM_Life!AP53,0)*(1+AP50)","v":-7.241800646538599E-4},{"$f":"IFERROR(PTRM_ORAB!AQ53/PTRM_Life!AQ53,0)*(1+AQ50)","v":-7.41138432460032E-4},{"$f":"IFERROR(PTRM_ORAB!AR53/PTRM_Life!AR53,0)*(1+AR50)","v":-7.5849392006097039E-4},{"$f":"IFERROR(PTRM_ORAB!AS53/PTRM_Life!AS53,0)*(1+AS50)","v":-1.1906412338800202E-5},{"$f":"IFERROR(PTRM_ORAB!AT53/PTRM_Life!AT53,0)*(1+AT50)","v":-1.2203066304161958E-5},{"$f":"IFERROR(PTRM_ORAB!AU53/PTRM_Life!AU53,0)*(1+AU50)","v":-1.2507111545137282E-5},{"$f":"IFERROR(PTRM_ORAB!AV53/PTRM_Life!AV53,0)*(1+AV50)","v":-1.2818732218897741E-5},{"$f":"IFERROR(PTRM_ORAB!AW53/PTRM_Life!AW53,0)*(1+AW50)","v":-1.3138117070979029E-5},{"$f":"IFERROR(PTRM_ORAB!AX53/PTRM_Life!AX53,0)*(1+AX50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY53/PTRM_Life!AY53,0)*(1+AY50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ53/PTRM_Life!AZ53,0)*(1+AZ50)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA53/PTRM_Life!BA53,0)*(1+BA50)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB53/PTRM_Life!BB53,0)*(1+BB50)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F54/PTRM_Life!F54,0)*(1+F50)","v":3.617584855866014},{"$f":"IFERROR(PTRM_ORAB!G54/PTRM_Life!G54,0)*(1+G50)","v":3.711808248840061},{"$f":"IFERROR(PTRM_ORAB!H54/PTRM_Life!H54,0)*(1+H50)","v":3.8084857785205752},{"$f":"IFERROR(PTRM_ORAB!I54/PTRM_Life!I54,0)*(1+I50)","v":3.9076813652014875},{"$f":"IFERROR(PTRM_ORAB!J54/PTRM_Life!J54,0)*(1+J50)","v":3.9764849920226379},{"$f":"IFERROR(PTRM_ORAB!K54/PTRM_Life!K54,0)*(1+K50)","v":4.0861795625418909},{"$f":"IFERROR(PTRM_ORAB!L54/PTRM_Life!L54,0)*(1+L50)","v":4.1989001469466585},{"$f":"IFERROR(PTRM_ORAB!M54/PTRM_Life!M54,0)*(1+M50)","v":4.3147302202894631},{"$f":"IFERROR(PTRM_ORAB!N54/PTRM_Life!N54,0)*(1+N50)","v":4.4337555603499945},{"$f":"IFERROR(PTRM_ORAB!O54/PTRM_Life!O54,0)*(1+O50)","v":4.598353864290619},{"$f":"IFERROR(PTRM_ORAB!P54/PTRM_Life!P54,0)*(1+P50)","v":4.7171915878558819},{"$f":"IFERROR(PTRM_ORAB!Q54/PTRM_Life!Q54,0)*(1+Q50)","v":4.8391004984065242},{"$f":"IFERROR(PTRM_ORAB!R54/PTRM_Life!R54,0)*(1+R50)","v":4.9641599662739191},{"$f":"IFERROR(PTRM_ORAB!S54/PTRM_Life!S54,0)*(1+S50)","v":5.0924514129994556},{"$f":"IFERROR(PTRM_ORAB!T54/PTRM_Life!T54,0)*(1+T50)","v":5.3847165844240923},{"$f":"IFERROR(PTRM_ORAB!U54/PTRM_Life!U54,0)*(1+U50)","v":5.5220882007579775},{"$f":"IFERROR(PTRM_ORAB!V54/PTRM_Life!V54,0)*(1+V50)","v":5.662964358264702},{"$f":"IFERROR(PTRM_ORAB!W54/PTRM_Life!W54,0)*(1+W50)","v":5.8074344626683878},{"$f":"IFERROR(PTRM_ORAB!X54/PTRM_Life!X54,0)*(1+X50)","v":5.9555902005576451},{"$f":"IFERROR(PTRM_ORAB!Y54/PTRM_Life!Y54,0)*(1+Y50)","v":5.9421929049005158},{"$f":"IFERROR(PTRM_ORAB!Z54/PTRM_Life!Z54,0)*(1+Z50)","v":6.0889057311373112},{"$f":"IFERROR(PTRM_ORAB!AA54/PTRM_Life!AA54,0)*(1+AA50)","v":6.2392408991134065},{"$f":"IFERROR(PTRM_ORAB!AB54/PTRM_Life!AB54,0)*(1+AB50)","v":6.393287844497193},{"$f":"IFERROR(PTRM_ORAB!AC54/PTRM_Life!AC54,0)*(1+AC50)","v":6.5511382111249716},{"$f":"IFERROR(PTRM_ORAB!AD54/PTRM_Life!AD54,0)*(1+AD50)","v":6.8306778466072151},{"$f":"IFERROR(PTRM_ORAB!AE54/PTRM_Life!AE54,0)*(1+AE50)","v":7.013582487147664},{"$f":"IFERROR(PTRM_ORAB!AF54/PTRM_Life!AF54,0)*(1+AF50)","v":7.2013847539973161},{"$f":"IFERROR(PTRM_ORAB!AG54/PTRM_Life!AG54,0)*(1+AG50)","v":7.3942157905945978},{"$f":"IFERROR(PTRM_ORAB!AH54/PTRM_Life!AH54,0)*(1+AH50)","v":7.5922102519977157},{"$f":"IFERROR(PTRM_ORAB!AI54/PTRM_Life!AI54,0)*(1+AI50)","v":8.2237757267296168},{"$f":"IFERROR(PTRM_ORAB!AJ54/PTRM_Life!AJ54,0)*(1+AJ50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK54/PTRM_Life!AK54,0)*(1+AK50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL54/PTRM_Life!AL54,0)*(1+AL50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM54/PTRM_Life!AM54,0)*(1+AM50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN54/PTRM_Life!AN54,0)*(1+AN50)","v":1.0998025899233196E-3},{"$f":"IFERROR(PTRM_ORAB!AO54/PTRM_Life!AO54,0)*(1+AO50)","v":1.1255570365650053E-3},{"$f":"IFERROR(PTRM_ORAB!AP54/PTRM_Life!AP54,0)*(1+AP50)","v":1.1519145837339099E-3},{"$f":"IFERROR(PTRM_ORAB!AQ54/PTRM_Life!AQ54,0)*(1+AQ50)","v":1.1788893544376438E-3},{"$f":"IFERROR(PTRM_ORAB!AR54/PTRM_Life!AR54,0)*(1+AR50)","v":1.2064958024070303E-3},{"$f":"IFERROR(PTRM_ORAB!AS54/PTRM_Life!AS54,0)*(1+AS50)","v":1.8938894734100026E-5},{"$f":"IFERROR(PTRM_ORAB!AT54/PTRM_Life!AT54,0)*(1+AT50)","v":1.9410766366172679E-5},{"$f":"IFERROR(PTRM_ORAB!AU54/PTRM_Life!AU54,0)*(1+AU50)","v":1.9894394905936151E-5},{"$f":"IFERROR(PTRM_ORAB!AV54/PTRM_Life!AV54,0)*(1+AV50)","v":2.0390073282375895E-5},{"$f":"IFERROR(PTRM_ORAB!AW54/PTRM_Life!AW54,0)*(1+AW50)","v":2.0898101722943324E-5},{"$f":"IFERROR(PTRM_ORAB!AX54/PTRM_Life!AX54,0)*(1+AX50)","v":1.0446405707763468E-7},{"$f":"IFERROR(PTRM_ORAB!AY54/PTRM_Life!AY54,0)*(1+AY50)","v":1.0685346505783163E-7},{"$f":"IFERROR(PTRM_ORAB!AZ54/PTRM_Life!AZ54,0)*(1+AZ50)","v":1.0929752600341727E-7},{"$f":"IFERROR(PTRM_ORAB!BA54/PTRM_Life!BA54,0)*(1+BA50)","v":1.1179748999250745E-7},{"$f":"IFERROR(PTRM_ORAB!BB54/PTRM_Life!BB54,0)*(1+BB50)","v":1.1435463569627385E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G55/PTRM_Life!G55,0)*(1+G50)","v":3.7795966391952058},{"$f":"IFERROR(PTRM_ORAB!H55/PTRM_Life!H55,0)*(1+H50)","v":3.8780397811275393},{"$f":"IFERROR(PTRM_ORAB!I55/PTRM_Life!I55,0)*(1+I50)","v":3.9790469670885429},{"$f":"IFERROR(PTRM_ORAB!J55/PTRM_Life!J55,0)*(1+J50)","v":4.0270303978364925},{"$f":"IFERROR(PTRM_ORAB!K55/PTRM_Life!K55,0)*(1+K50)","v":4.1381193044575015},{"$f":"IFERROR(PTRM_ORAB!L55/PTRM_Life!L55,0)*(1+L50)","v":4.2522726888586844},{"$f":"IFERROR(PTRM_ORAB!M55/PTRM_Life!M55,0)*(1+M50)","v":4.3695750871503583},{"$f":"IFERROR(PTRM_ORAB!N55/PTRM_Life!N55,0)*(1+N50)","v":4.4901133674401512},{"$f":"IFERROR(PTRM_ORAB!O55/PTRM_Life!O55,0)*(1+O50)","v":4.6563084223969824},{"$f":"IFERROR(PTRM_ORAB!P55/PTRM_Life!P55,0)*(1+P50)","v":4.7766438966701852},{"$f":"IFERROR(PTRM_ORAB!Q55/PTRM_Life!Q55,0)*(1+Q50)","v":4.900089265103083},{"$f":"IFERROR(PTRM_ORAB!R55/PTRM_Life!R55,0)*(1+R50)","v":5.0267248983573047},{"$f":"IFERROR(PTRM_ORAB!S55/PTRM_Life!S55,0)*(1+S50)","v":5.156633244156561},{"$f":"IFERROR(PTRM_ORAB!T55/PTRM_Life!T55,0)*(1+T50)","v":5.4492805534446518},{"$f":"IFERROR(PTRM_ORAB!U55/PTRM_Life!U55,0)*(1+U50)","v":5.5882992865101659},{"$f":"IFERROR(PTRM_ORAB!V55/PTRM_Life!V55,0)*(1+V50)","v":5.7308645809893566},{"$f":"IFERROR(PTRM_ORAB!W55/PTRM_Life!W55,0)*(1+W50)","v":5.8770669146011851},{"$f":"IFERROR(PTRM_ORAB!X55/PTRM_Life!X55,0)*(1+X50)","v":6.026999073277187},{"$f":"IFERROR(PTRM_ORAB!Y55/PTRM_Life!Y55,0)*(1+Y50)","v":6.0161838290331824},{"$f":"IFERROR(PTRM_ORAB!Z55/PTRM_Life!Z55,0)*(1+Z50)","v":6.1647234922254759},{"$f":"IFERROR(PTRM_ORAB!AA55/PTRM_Life!AA55,0)*(1+AA50)","v":6.3169306017871456},{"$f":"IFERROR(PTRM_ORAB!AB55/PTRM_Life!AB55,0)*(1+AB50)","v":6.4728957070205322},{"$f":"IFERROR(PTRM_ORAB!AC55/PTRM_Life!AC55,0)*(1+AC50)","v":6.6327115928915257},{"$f":"IFERROR(PTRM_ORAB!AD55/PTRM_Life!AD55,0)*(1+AD50)","v":6.9114365695895046},{"$f":"IFERROR(PTRM_ORAB!AE55/PTRM_Life!AE55,0)*(1+AE50)","v":7.0965036814877438},{"$f":"IFERROR(PTRM_ORAB!AF55/PTRM_Life!AF55,0)*(1+AF50)","v":7.2865263240577178},{"$f":"IFERROR(PTRM_ORAB!AG55/PTRM_Life!AG55,0)*(1+AG50)","v":7.4816371912394093},{"$f":"IFERROR(PTRM_ORAB!AH55/PTRM_Life!AH55,0)*(1+AH50)","v":7.6819725301102642},{"$f":"IFERROR(PTRM_ORAB!AI55/PTRM_Life!AI55,0)*(1+AI50)","v":8.1783740367594451},{"$f":"IFERROR(PTRM_ORAB!AJ55/PTRM_Life!AJ55,0)*(1+AJ50)","v":8.3777167187580375},{"$f":"IFERROR(PTRM_ORAB!AK55/PTRM_Life!AK55,0)*(1+AK50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL55/PTRM_Life!AL55,0)*(1+AL50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM55/PTRM_Life!AM55,0)*(1+AM50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN55/PTRM_Life!AN55,0)*(1+AN50)","v":-1.7334809432890022E-2},{"$f":"IFERROR(PTRM_ORAB!AO55/PTRM_Life!AO55,0)*(1+AO50)","v":-1.7740744487665883E-2},{"$f":"IFERROR(PTRM_ORAB!AP55/PTRM_Life!AP55,0)*(1+AP50)","v":-1.8156185459961852E-2},{"$f":"IFERROR(PTRM_ORAB!AQ55/PTRM_Life!AQ55,0)*(1+AQ50)","v":-1.8581354953041279E-2},{"$f":"IFERROR(PTRM_ORAB!AR55/PTRM_Life!AR55,0)*(1+AR50)","v":-1.901648078294289E-2},{"$f":"IFERROR(PTRM_ORAB!AS55/PTRM_Life!AS55,0)*(1+AS50)","v":-2.9851005452539948E-4},{"$f":"IFERROR(PTRM_ORAB!AT55/PTRM_Life!AT55,0)*(1+AT50)","v":-3.0594757548935402E-4},{"$f":"IFERROR(PTRM_ORAB!AU55/PTRM_Life!AU55,0)*(1+AU50)","v":-3.1357040584992907E-4},{"$f":"IFERROR(PTRM_ORAB!AV55/PTRM_Life!AV55,0)*(1+AV50)","v":-3.2138316267948551E-4},{"$f":"IFERROR(PTRM_ORAB!AW55/PTRM_Life!AW55,0)*(1+AW50)","v":-3.2939057808695308E-4},{"$f":"IFERROR(PTRM_ORAB!AX55/PTRM_Life!AX55,0)*(1+AX50)","v":-1.646535968017267E-6},{"$f":"IFERROR(PTRM_ORAB!AY55/PTRM_Life!AY55,0)*(1+AY50)","v":-1.6841972104744494E-6},{"$f":"IFERROR(PTRM_ORAB!AZ55/PTRM_Life!AZ55,0)*(1+AZ50)","v":-1.7227198791081435E-6},{"$f":"IFERROR(PTRM_ORAB!BA55/PTRM_Life!BA55,0)*(1+BA50)","v":-1.7621236773325011E-6},{"$f":"IFERROR(PTRM_ORAB!BB55/PTRM_Life!BB55,0)*(1+BB50)","v":-1.8024287592381661E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H56/PTRM_Life!H56,0)*(1+H50)","v":3.8210647453302169},{"$f":"IFERROR(PTRM_ORAB!I56/PTRM_Life!I56,0)*(1+I50)","v":3.9205879630080891},{"$f":"IFERROR(PTRM_ORAB!J56/PTRM_Life!J56,0)*(1+J50)","v":3.9811508332634271},{"$f":"IFERROR(PTRM_ORAB!K56/PTRM_Life!K56,0)*(1+K50)","v":4.0909741148056176},{"$f":"IFERROR(PTRM_ORAB!L56/PTRM_Life!L56,0)*(1+L50)","v":4.2038269608315053},{"$f":"IFERROR(PTRM_ORAB!M56/PTRM_Life!M56,0)*(1+M50)","v":4.3197929443397465},{"$f":"IFERROR(PTRM_ORAB!N56/PTRM_Life!N56,0)*(1+N50)","v":4.4389579437580933},{"$f":"IFERROR(PTRM_ORAB!O56/PTRM_Life!O56,0)*(1+O50)","v":4.6028123224062281},{"$f":"IFERROR(PTRM_ORAB!P56/PTRM_Life!P56,0)*(1+P50)","v":4.7217652682942424},{"$f":"IFERROR(PTRM_ORAB!Q56/PTRM_Life!Q56,0)*(1+Q50)","v":4.8437923789198774},{"$f":"IFERROR(PTRM_ORAB!R56/PTRM_Life!R56,0)*(1+R50)","v":4.9689731015701586},{"$f":"IFERROR(PTRM_ORAB!S56/PTRM_Life!S56,0)*(1+S50)","v":5.0973889367309271},{"$f":"IFERROR(PTRM_ORAB!T56/PTRM_Life!T56,0)*(1+T50)","v":5.3837731941681204},{"$f":"IFERROR(PTRM_ORAB!U56/PTRM_Life!U56,0)*(1+U50)","v":5.5211207433032481},{"$f":"IFERROR(PTRM_ORAB!V56/PTRM_Life!V56,0)*(1+V50)","v":5.6619722196234692},{"$f":"IFERROR(PTRM_ORAB!W56/PTRM_Life!W56,0)*(1+W50)","v":5.8064170131892237},{"$f":"IFERROR(PTRM_ORAB!X56/PTRM_Life!X56,0)*(1+X50)","v":5.9545467945258377},{"$f":"IFERROR(PTRM_ORAB!Y56/PTRM_Life!Y56,0)*(1+Y50)","v":5.9461544012074032},{"$f":"IFERROR(PTRM_ORAB!Z56/PTRM_Life!Z56,0)*(1+Z50)","v":6.0929650368436254},{"$f":"IFERROR(PTRM_ORAB!AA56/PTRM_Life!AA56,0)*(1+AA50)","v":6.2434004291345921},{"$f":"IFERROR(PTRM_ORAB!AB56/PTRM_Life!AB56,0)*(1+AB50)","v":6.397550073372992},{"$f":"IFERROR(PTRM_ORAB!AC56/PTRM_Life!AC56,0)*(1+AC50)","v":6.5555056744915463},{"$f":"IFERROR(PTRM_ORAB!AD56/PTRM_Life!AD56,0)*(1+AD50)","v":6.8278021733233034},{"$f":"IFERROR(PTRM_ORAB!AE56/PTRM_Life!AE56,0)*(1+AE50)","v":7.0106298121371138},{"$f":"IFERROR(PTRM_ORAB!AF56/PTRM_Life!AF56,0)*(1+AF50)","v":7.1983530153896291},{"$f":"IFERROR(PTRM_ORAB!AG56/PTRM_Life!AG56,0)*(1+AG50)","v":7.3911028713086955},{"$f":"IFERROR(PTRM_ORAB!AH56/PTRM_Life!AH56,0)*(1+AH50)","v":7.5890139782635737},{"$f":"IFERROR(PTRM_ORAB!AI56/PTRM_Life!AI56,0)*(1+AI50)","v":8.0324402703976396},{"$f":"IFERROR(PTRM_ORAB!AJ56/PTRM_Life!AJ56,0)*(1+AJ50)","v":8.2282259093642107},{"$f":"IFERROR(PTRM_ORAB!AK56/PTRM_Life!AK56,0)*(1+AK50)","v":8.4287836991511025},{"$f":"IFERROR(PTRM_ORAB!AL56/PTRM_Life!AL56,0)*(1+AL50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM56/PTRM_Life!AM56,0)*(1+AM50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN56/PTRM_Life!AN56,0)*(1+AN50)","v":3.362942119341324E-3},{"$f":"IFERROR(PTRM_ORAB!AO56/PTRM_Life!AO56,0)*(1+AO50)","v":3.4416932644697347E-3},{"$f":"IFERROR(PTRM_ORAB!AP56/PTRM_Life!AP56,0)*(1+AP50)","v":3.5222885516139621E-3},{"$f":"IFERROR(PTRM_ORAB!AQ56/PTRM_Life!AQ56,0)*(1+AQ50)","v":3.6047711656669863E-3},{"$f":"IFERROR(PTRM_ORAB!AR56/PTRM_Life!AR56,0)*(1+AR50)","v":3.6891853027969314E-3},{"$f":"IFERROR(PTRM_ORAB!AS56/PTRM_Life!AS56,0)*(1+AS50)","v":5.7910762693800483E-5},{"$f":"IFERROR(PTRM_ORAB!AT56/PTRM_Life!AT56,0)*(1+AT50)","v":5.9353637079584663E-5},{"$f":"IFERROR(PTRM_ORAB!AU56/PTRM_Life!AU56,0)*(1+AU50)","v":6.0832461371678312E-5},{"$f":"IFERROR(PTRM_ORAB!AV56/PTRM_Life!AV56,0)*(1+AV50)","v":6.2348131279213418E-5},{"$f":"IFERROR(PTRM_ORAB!AW56/PTRM_Life!AW56,0)*(1+AW50)","v":6.3901564828343937E-5},{"$f":"IFERROR(PTRM_ORAB!AX56/PTRM_Life!AX56,0)*(1+AX50)","v":3.1942694145514544E-7},{"$f":"IFERROR(PTRM_ORAB!AY56/PTRM_Life!AY56,0)*(1+AY50)","v":3.2673319878761345E-7},{"$f":"IFERROR(PTRM_ORAB!AZ56/PTRM_Life!AZ56,0)*(1+AZ50)","v":3.3420657225613766E-7},{"$f":"IFERROR(PTRM_ORAB!BA56/PTRM_Life!BA56,0)*(1+BA50)","v":3.4185088431066192E-7},{"$f":"IFERROR(PTRM_ORAB!BB56/PTRM_Life!BB56,0)*(1+BB50)","v":3.4967004483208619E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I57/PTRM_Life!I57,0)*(1+I50)","v":3.9212942662825925},{"$f":"IFERROR(PTRM_ORAB!J57/PTRM_Life!J57,0)*(1+J50)","v":3.9817664638717196},{"$f":"IFERROR(PTRM_ORAB!K57/PTRM_Life!K57,0)*(1+K50)","v":4.0916067280846127},{"$f":"IFERROR(PTRM_ORAB!L57/PTRM_Life!L57,0)*(1+L50)","v":4.2044770252619772},{"$f":"IFERROR(PTRM_ORAB!M57/PTRM_Life!M57,0)*(1+M50)","v":4.3204609413258943},{"$f":"IFERROR(PTRM_ORAB!N57/PTRM_Life!N57,0)*(1+N50)","v":4.4396443679840409},{"$f":"IFERROR(PTRM_ORAB!O57/PTRM_Life!O57,0)*(1+O50)","v":4.6031140581774102},{"$f":"IFERROR(PTRM_ORAB!P57/PTRM_Life!P57,0)*(1+P50)","v":4.7220748019846841},{"$f":"IFERROR(PTRM_ORAB!Q57/PTRM_Life!Q57,0)*(1+Q50)","v":4.8441099120553872},{"$f":"IFERROR(PTRM_ORAB!R57/PTRM_Life!R57,0)*(1+R50)","v":4.9692988408846821},{"$f":"IFERROR(PTRM_ORAB!S57/PTRM_Life!S57,0)*(1+S50)","v":5.0977230943011467},{"$f":"IFERROR(PTRM_ORAB!T57/PTRM_Life!T57,0)*(1+T50)","v":5.3815304659082335},{"$f":"IFERROR(PTRM_ORAB!U57/PTRM_Life!U57,0)*(1+U50)","v":5.5188207999232644},{"$f":"IFERROR(PTRM_ORAB!V57/PTRM_Life!V57,0)*(1+V50)","v":5.6596136014860257},{"$f":"IFERROR(PTRM_ORAB!W57/PTRM_Life!W57,0)*(1+W50)","v":5.8039982234195726},{"$f":"IFERROR(PTRM_ORAB!X57/PTRM_Life!X57,0)*(1+X50)","v":5.9520662980618741},{"$f":"IFERROR(PTRM_ORAB!Y57/PTRM_Life!Y57,0)*(1+Y50)","v":5.9456418716219961},{"$f":"IFERROR(PTRM_ORAB!Z57/PTRM_Life!Z57,0)*(1+Z50)","v":6.0924398528955592},{"$f":"IFERROR(PTRM_ORAB!AA57/PTRM_Life!AA57,0)*(1+AA50)","v":6.2428622783874772},{"$f":"IFERROR(PTRM_ORAB!AB57/PTRM_Life!AB57,0)*(1+AB50)","v":6.3969986356763764},{"$f":"IFERROR(PTRM_ORAB!AC57/PTRM_Life!AC57,0)*(1+AC50)","v":6.5549406217904602},{"$f":"IFERROR(PTRM_ORAB!AD57/PTRM_Life!AD57,0)*(1+AD50)","v":6.8247373641092972},{"$f":"IFERROR(PTRM_ORAB!AE57/PTRM_Life!AE57,0)*(1+AE50)","v":7.0074829367153022},{"$f":"IFERROR(PTRM_ORAB!AF57/PTRM_Life!AF57,0)*(1+AF50)","v":7.1951218762782139},{"$f":"IFERROR(PTRM_ORAB!AG57/PTRM_Life!AG57,0)*(1+AG50)","v":7.3877852121840428},{"$f":"IFERROR(PTRM_ORAB!AH57/PTRM_Life!AH57,0)*(1+AH50)","v":7.5856074823846127},{"$f":"IFERROR(PTRM_ORAB!AI57/PTRM_Life!AI57,0)*(1+AI50)","v":8.0053611120770398},{"$f":"IFERROR(PTRM_ORAB!AJ57/PTRM_Life!AJ57,0)*(1+AJ50)","v":8.200486713727928},{"$f":"IFERROR(PTRM_ORAB!AK57/PTRM_Life!AK57,0)*(1+AK50)","v":8.4003683782080305},{"$f":"IFERROR(PTRM_ORAB!AL57/PTRM_Life!AL57,0)*(1+AL50)","v":8.6051220315334387},{"$f":"IFERROR(PTRM_ORAB!AM57/PTRM_Life!AM57,0)*(1+AM50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN57/PTRM_Life!AN57,0)*(1+AN50)","v":2.4702314645947233E-2},{"$f":"IFERROR(PTRM_ORAB!AO57/PTRM_Life!AO57,0)*(1+AO50)","v":2.5280777044839688E-2},{"$f":"IFERROR(PTRM_ORAB!AP57/PTRM_Life!AP57,0)*(1+AP50)","v":2.5872785492016624E-2},{"$f":"IFERROR(PTRM_ORAB!AQ57/PTRM_Life!AQ57,0)*(1+AQ50)","v":2.6478657199840459E-2},{"$f":"IFERROR(PTRM_ORAB!AR57/PTRM_Life!AR57,0)*(1+AR50)","v":2.7098716808942044E-2},{"$f":"IFERROR(PTRM_ORAB!AS57/PTRM_Life!AS57,0)*(1+AS50)","v":4.2538046468941975E-4},{"$f":"IFERROR(PTRM_ORAB!AT57/PTRM_Life!AT57,0)*(1+AT50)","v":4.3597902268042066E-4},{"$f":"IFERROR(PTRM_ORAB!AU57/PTRM_Life!AU57,0)*(1+AU50)","v":4.4684164881938078E-4},{"$f":"IFERROR(PTRM_ORAB!AV57/PTRM_Life!AV57,0)*(1+AV50)","v":4.5797492249066804E-4},{"$f":"IFERROR(PTRM_ORAB!AW57/PTRM_Life!AW57,0)*(1+AW50)","v":4.6938558700716245E-4},{"$f":"IFERROR(PTRM_ORAB!AX57/PTRM_Life!AX57,0)*(1+AX50)","v":2.3463338155111453E-6},{"$f":"IFERROR(PTRM_ORAB!AY57/PTRM_Life!AY57,0)*(1+AY50)","v":2.4000015448701705E-6},{"$f":"IFERROR(PTRM_ORAB!AZ57/PTRM_Life!AZ57,0)*(1+AZ50)","v":2.4548968170261807E-6},{"$f":"IFERROR(PTRM_ORAB!BA57/PTRM_Life!BA57,0)*(1+BA50)","v":2.5110477095844048E-6},{"$f":"IFERROR(PTRM_ORAB!BB57/PTRM_Life!BB57,0)*(1+BB50)","v":2.5684829423695645E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J58/PTRM_Life!J58,0)*(1+J50)","v":3.9814362066594677},{"$f":"IFERROR(PTRM_ORAB!K58/PTRM_Life!K58,0)*(1+K50)","v":4.0912673604587342},{"$f":"IFERROR(PTRM_ORAB!L58/PTRM_Life!L58,0)*(1+L50)","v":4.2041282959043071},{"$f":"IFERROR(PTRM_ORAB!M58/PTRM_Life!M58,0)*(1+M50)","v":4.3201025919854521},{"$f":"IFERROR(PTRM_ORAB!N58/PTRM_Life!N58,0)*(1+N50)","v":4.4392761332857829},{"$f":"IFERROR(PTRM_ORAB!O58/PTRM_Life!O58,0)*(1+O50)","v":4.6023550720078044},{"$f":"IFERROR(PTRM_ORAB!P58/PTRM_Life!P58,0)*(1+P50)","v":4.7212962009286912},{"$f":"IFERROR(PTRM_ORAB!Q58/PTRM_Life!Q58,0)*(1+Q50)","v":4.8433111891949867},{"$f":"IFERROR(PTRM_ORAB!R58/PTRM_Life!R58,0)*(1+R50)","v":4.9684794762012956},{"$f":"IFERROR(PTRM_ORAB!S58/PTRM_Life!S58,0)*(1+S50)","v":5.096882554337081},{"$f":"IFERROR(PTRM_ORAB!T58/PTRM_Life!T58,0)*(1+T50)","v":5.3783074217620355},{"$f":"IFERROR(PTRM_ORAB!U58/PTRM_Life!U58,0)*(1+U50)","v":5.5155155314339774},{"$f":"IFERROR(PTRM_ORAB!V58/PTRM_Life!V58,0)*(1+V50)","v":5.6562240109961879},{"$f":"IFERROR(PTRM_ORAB!W58/PTRM_Life!W58,0)*(1+W50)","v":5.8005221597575654},{"$f":"IFERROR(PTRM_ORAB!X58/PTRM_Life!X58,0)*(1+X50)","v":5.9485015551766915},{"$f":"IFERROR(PTRM_ORAB!Y58/PTRM_Life!Y58,0)*(1+Y50)","v":5.9437824981117755},{"$f":"IFERROR(PTRM_ORAB!Z58/PTRM_Life!Z58,0)*(1+Z50)","v":6.0905345714272707},{"$f":"IFERROR(PTRM_ORAB!AA58/PTRM_Life!AA58,0)*(1+AA50)","v":6.2409099554929899},{"$f":"IFERROR(PTRM_ORAB!AB58/PTRM_Life!AB58,0)*(1+AB50)","v":6.3949981099022173},{"$f":"IFERROR(PTRM_ORAB!AC58/PTRM_Life!AC58,0)*(1+AC50)","v":6.5528907030068542},{"$f":"IFERROR(PTRM_ORAB!AD58/PTRM_Life!AD58,0)*(1+AD50)","v":6.8206226629327356},{"$f":"IFERROR(PTRM_ORAB!AE58/PTRM_Life!AE58,0)*(1+AE50)","v":7.0032580564384324},{"$f":"IFERROR(PTRM_ORAB!AF58/PTRM_Life!AF58,0)*(1+AF50)","v":7.1907838666420441},{"$f":"IFERROR(PTRM_ORAB!AG58/PTRM_Life!AG58,0)*(1+AG50)","v":7.3833310439306787},{"$f":"IFERROR(PTRM_ORAB!AH58/PTRM_Life!AH58,0)*(1+AH50)","v":7.5810340451419043},{"$f":"IFERROR(PTRM_ORAB!AI58/PTRM_Life!AI58,0)*(1+AI50)","v":7.9864589202577143},{"$f":"IFERROR(PTRM_ORAB!AJ58/PTRM_Life!AJ58,0)*(1+AJ50)","v":8.1811237929671279},{"$f":"IFERROR(PTRM_ORAB!AK58/PTRM_Life!AK58,0)*(1+AK50)","v":8.3805334985299194},{"$f":"IFERROR(PTRM_ORAB!AL58/PTRM_Life!AL58,0)*(1+AL50)","v":8.5848036892386279},{"$f":"IFERROR(PTRM_ORAB!AM58/PTRM_Life!AM58,0)*(1+AM50)","v":8.7940528363371087},{"$f":"IFERROR(PTRM_ORAB!AN58/PTRM_Life!AN58,0)*(1+AN50)","v":-9.7370080094340387E-3},{"$f":"IFERROR(PTRM_ORAB!AO58/PTRM_Life!AO58,0)*(1+AO50)","v":-9.9650227963842299E-3},{"$f":"IFERROR(PTRM_ORAB!AP58/PTRM_Life!AP58,0)*(1+AP50)","v":-1.0198377082184332E-2},{"$f":"IFERROR(PTRM_ORAB!AQ58/PTRM_Life!AQ58,0)*(1+AQ50)","v":-1.0437195903672303E-2},{"$f":"IFERROR(PTRM_ORAB!AR58/PTRM_Life!AR58,0)*(1+AR50)","v":-1.0681607225715735E-2},{"$f":"IFERROR(PTRM_ORAB!AS58/PTRM_Life!AS58,0)*(1+AS50)","v":-1.6767388202697261E-4},{"$f":"IFERROR(PTRM_ORAB!AT58/PTRM_Life!AT58,0)*(1+AT50)","v":-1.7185155709612893E-4},{"$f":"IFERROR(PTRM_ORAB!AU58/PTRM_Life!AU58,0)*(1+AU50)","v":-1.7613332094030773E-4},{"$f":"IFERROR(PTRM_ORAB!AV58/PTRM_Life!AV58,0)*(1+AV50)","v":-1.8052176698118644E-4},{"$f":"IFERROR(PTRM_ORAB!AW58/PTRM_Life!AW58,0)*(1+AW50)","v":-1.850195532567856E-4},{"$f":"IFERROR(PTRM_ORAB!AX58/PTRM_Life!AX58,0)*(1+AX50)","v":-9.2486357986648447E-7},{"$f":"IFERROR(PTRM_ORAB!AY58/PTRM_Life!AY58,0)*(1+AY50)","v":-9.4601799871778534E-7},{"$f":"IFERROR(PTRM_ORAB!AZ58/PTRM_Life!AZ58,0)*(1+AZ50)","v":-9.6765628291601752E-7},{"$f":"IFERROR(PTRM_ORAB!BA58/PTRM_Life!BA58,0)*(1+BA50)","v":-9.8978949992068453E-7},{"$f":"IFERROR(PTRM_ORAB!BB58/PTRM_Life!BB58,0)*(1+BB50)","v":-1.0124289703374614E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K59/PTRM_Life!K59,0)*(1+K50)","v":4.1416693268721758},{"$f":"IFERROR(PTRM_ORAB!L59/PTRM_Life!L59,0)*(1+L50)","v":4.2559206415270614},{"$f":"IFERROR(PTRM_ORAB!M59/PTRM_Life!M59,0)*(1+M50)","v":4.3733236715580812},{"$f":"IFERROR(PTRM_ORAB!N59/PTRM_Life!N59,0)*(1+N50)","v":4.4939653595955438},{"$f":"IFERROR(PTRM_ORAB!O59/PTRM_Life!O59,0)*(1+O50)","v":4.6367513493319423},{"$f":"IFERROR(PTRM_ORAB!P59/PTRM_Life!P59,0)*(1+P50)","v":4.7565813996836193},{"$f":"IFERROR(PTRM_ORAB!Q59/PTRM_Life!Q59,0)*(1+Q50)","v":4.8795082822536875},{"$f":"IFERROR(PTRM_ORAB!R59/PTRM_Life!R59,0)*(1+R50)","v":5.0056120301370246},{"$f":"IFERROR(PTRM_ORAB!S59/PTRM_Life!S59,0)*(1+S50)","v":5.1349747447666756},{"$f":"IFERROR(PTRM_ORAB!T59/PTRM_Life!T59,0)*(1+T50)","v":5.4163738224181222},{"$f":"IFERROR(PTRM_ORAB!U59/PTRM_Life!U59,0)*(1+U50)","v":5.5545530589644594},{"$f":"IFERROR(PTRM_ORAB!V59/PTRM_Life!V59,0)*(1+V50)","v":5.6962574401995747},{"$f":"IFERROR(PTRM_ORAB!W59/PTRM_Life!W59,0)*(1+W50)","v":5.8415768974719633},{"$f":"IFERROR(PTRM_ORAB!X59/PTRM_Life!X59,0)*(1+X50)","v":5.9906036564040175},{"$f":"IFERROR(PTRM_ORAB!Y59/PTRM_Life!Y59,0)*(1+Y50)","v":5.9873505680741248},{"$f":"IFERROR(PTRM_ORAB!Z59/PTRM_Life!Z59,0)*(1+Z50)","v":6.1351783376485871},{"$f":"IFERROR(PTRM_ORAB!AA59/PTRM_Life!AA59,0)*(1+AA50)","v":6.2866559769290076},{"$f":"IFERROR(PTRM_ORAB!AB59/PTRM_Life!AB59,0)*(1+AB50)","v":6.4418736012496591},{"$f":"IFERROR(PTRM_ORAB!AC59/PTRM_Life!AC59,0)*(1+AC50)","v":6.6009235508936905},{"$f":"IFERROR(PTRM_ORAB!AD59/PTRM_Life!AD59,0)*(1+AD50)","v":6.8689857807076642},{"$f":"IFERROR(PTRM_ORAB!AE59/PTRM_Life!AE59,0)*(1+AE50)","v":7.0529161904431836},{"$f":"IFERROR(PTRM_ORAB!AF59/PTRM_Life!AF59,0)*(1+AF50)","v":7.2417716934465455},{"$f":"IFERROR(PTRM_ORAB!AG59/PTRM_Life!AG59,0)*(1+AG50)","v":7.4356841686372404},{"$f":"IFERROR(PTRM_ORAB!AH59/PTRM_Life!AH59,0)*(1+AH50)","v":7.6347890262484697},{"$f":"IFERROR(PTRM_ORAB!AI59/PTRM_Life!AI59,0)*(1+AI50)","v":8.0336383300485661},{"$f":"IFERROR(PTRM_ORAB!AJ59/PTRM_Life!AJ59,0)*(1+AJ50)","v":8.22945317095955},{"$f":"IFERROR(PTRM_ORAB!AK59/PTRM_Life!AK59,0)*(1+AK50)","v":8.4300408744697339},{"$f":"IFERROR(PTRM_ORAB!AL59/PTRM_Life!AL59,0)*(1+AL50)","v":8.635517776078947},{"$f":"IFERROR(PTRM_ORAB!AM59/PTRM_Life!AM59,0)*(1+AM50)","v":8.8460030468910649},{"$f":"IFERROR(PTRM_ORAB!AN59/PTRM_Life!AN59,0)*(1+AN50)","v":9.0572621951760688},{"$f":"IFERROR(PTRM_ORAB!AO59/PTRM_Life!AO59,0)*(1+AO50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP59/PTRM_Life!AP59,0)*(1+AP50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ59/PTRM_Life!AQ59,0)*(1+AQ50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR59/PTRM_Life!AR59,0)*(1+AR50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS59/PTRM_Life!AS59,0)*(1+AS50)","v":1.1275473704366426E-2},{"$f":"IFERROR(PTRM_ORAB!AT59/PTRM_Life!AT59,0)*(1+AT50)","v":1.1556407531496888E-2},{"$f":"IFERROR(PTRM_ORAB!AU59/PTRM_Life!AU59,0)*(1+AU50)","v":1.1844340959468564E-2},{"$f":"IFERROR(PTRM_ORAB!AV59/PTRM_Life!AV59,0)*(1+AV50)","v":1.21394483866885E-2},{"$f":"IFERROR(PTRM_ORAB!AW59/PTRM_Life!AW59,0)*(1+AW50)","v":1.2441908556783565E-2},{"$f":"IFERROR(PTRM_ORAB!AX59/PTRM_Life!AX59,0)*(1+AX50)","v":6.2193794578174055E-5},{"$f":"IFERROR(PTRM_ORAB!AY59/PTRM_Life!AY59,0)*(1+AY50)","v":6.3616354195721535E-5},{"$f":"IFERROR(PTRM_ORAB!AZ59/PTRM_Life!AZ59,0)*(1+AZ50)","v":6.5071452041225714E-5},{"$f":"IFERROR(PTRM_ORAB!BA59/PTRM_Life!BA59,0)*(1+BA50)","v":6.6559832362073822E-5},{"$f":"IFERROR(PTRM_ORAB!BB59/PTRM_Life!BB59,0)*(1+BB50)","v":6.8082256428835024E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L60/PTRM_Life!L60,0)*(1+L50)","v":4.2344184270146421},{"$f":"IFERROR(PTRM_ORAB!M60/PTRM_Life!M60,0)*(1+M50)","v":4.3512283009817301},{"$f":"IFERROR(PTRM_ORAB!N60/PTRM_Life!N60,0)*(1+N50)","v":4.4712604702631307},{"$f":"IFERROR(PTRM_ORAB!O60/PTRM_Life!O60,0)*(1+O50)","v":4.620844184349914},{"$f":"IFERROR(PTRM_ORAB!P60/PTRM_Life!P60,0)*(1+P50)","v":4.7402631373109534},{"$f":"IFERROR(PTRM_ORAB!Q60/PTRM_Life!Q60,0)*(1+Q50)","v":4.8627682982801756},{"$f":"IFERROR(PTRM_ORAB!R60/PTRM_Life!R60,0)*(1+R50)","v":4.9884394257853},{"$f":"IFERROR(PTRM_ORAB!S60/PTRM_Life!S60,0)*(1+S50)","v":5.1173583395964251},{"$f":"IFERROR(PTRM_ORAB!T60/PTRM_Life!T60,0)*(1+T50)","v":5.3958631664336929},{"$f":"IFERROR(PTRM_ORAB!U60/PTRM_Life!U60,0)*(1+U50)","v":5.5335191475922167},{"$f":"IFERROR(PTRM_ORAB!V60/PTRM_Life!V60,0)*(1+V50)","v":5.6746869244661324},{"$f":"IFERROR(PTRM_ORAB!W60/PTRM_Life!W60,0)*(1+W50)","v":5.8194560878530393},{"$f":"IFERROR(PTRM_ORAB!X60/PTRM_Life!X60,0)*(1+X50)","v":5.9679185141365085},{"$f":"IFERROR(PTRM_ORAB!Y60/PTRM_Life!Y60,0)*(1+Y50)","v":5.9659957074933425},{"$f":"IFERROR(PTRM_ORAB!Z60/PTRM_Life!Z60,0)*(1+Z50)","v":6.1132962252602923},{"$f":"IFERROR(PTRM_ORAB!AA60/PTRM_Life!AA60,0)*(1+AA50)","v":6.2642335948786689},{"$f":"IFERROR(PTRM_ORAB!AB60/PTRM_Life!AB60,0)*(1+AB50)","v":6.4188976102717401},{"$f":"IFERROR(PTRM_ORAB!AC60/PTRM_Life!AC60,0)*(1+AC50)","v":6.5773802823759953},{"$f":"IFERROR(PTRM_ORAB!AD60/PTRM_Life!AD60,0)*(1+AD50)","v":6.8431310993330383},{"$f":"IFERROR(PTRM_ORAB!AE60/PTRM_Life!AE60,0)*(1+AE50)","v":7.0263691998557221},{"$f":"IFERROR(PTRM_ORAB!AF60/PTRM_Life!AF60,0)*(1+AF50)","v":7.2145138557250412},{"$f":"IFERROR(PTRM_ORAB!AG60/PTRM_Life!AG60,0)*(1+AG50)","v":7.4076964494717084},{"$f":"IFERROR(PTRM_ORAB!AH60/PTRM_Life!AH60,0)*(1+AH50)","v":7.6060518816483809},{"$f":"IFERROR(PTRM_ORAB!AI60/PTRM_Life!AI60,0)*(1+AI50)","v":7.9966751026486085},{"$f":"IFERROR(PTRM_ORAB!AJ60/PTRM_Life!AJ60,0)*(1+AJ50)","v":8.1915889883266679},{"$f":"IFERROR(PTRM_ORAB!AK60/PTRM_Life!AK60,0)*(1+AK50)","v":8.3912537763913377},{"$f":"IFERROR(PTRM_ORAB!AL60/PTRM_Life!AL60,0)*(1+AL50)","v":8.5957852670761881},{"$f":"IFERROR(PTRM_ORAB!AM60/PTRM_Life!AM60,0)*(1+AM50)","v":8.805302083172057},{"$f":"IFERROR(PTRM_ORAB!AN60/PTRM_Life!AN60,0)*(1+AN50)","v":9.0399628747695093},{"$f":"IFERROR(PTRM_ORAB!AO60/PTRM_Life!AO60,0)*(1+AO50)","v":9.2516547216829661},{"$f":"IFERROR(PTRM_ORAB!AP60/PTRM_Life!AP60,0)*(1+AP50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ60/PTRM_Life!AQ60,0)*(1+AQ50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR60/PTRM_Life!AR60,0)*(1+AR50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS60/PTRM_Life!AS60,0)*(1+AS50)","v":3.9680218264663794E-2},{"$f":"IFERROR(PTRM_ORAB!AT60/PTRM_Life!AT60,0)*(1+AT50)","v":4.0668869905450045E-2},{"$f":"IFERROR(PTRM_ORAB!AU60/PTRM_Life!AU60,0)*(1+AU50)","v":4.1682154275328398E-2},{"$f":"IFERROR(PTRM_ORAB!AV60/PTRM_Life!AV60,0)*(1+AV50)","v":4.2720685110540724E-2},{"$f":"IFERROR(PTRM_ORAB!AW60/PTRM_Life!AW60,0)*(1+AW50)","v":4.3785091438861258E-2},{"$f":"IFERROR(PTRM_ORAB!AX60/PTRM_Life!AX60,0)*(1+AX50)","v":2.1887003670754553E-4},{"$f":"IFERROR(PTRM_ORAB!AY60/PTRM_Life!AY60,0)*(1+AY50)","v":2.2387625441500395E-4},{"$f":"IFERROR(PTRM_ORAB!AZ60/PTRM_Life!AZ60,0)*(1+AZ50)","v":2.2899697941688917E-4},{"$f":"IFERROR(PTRM_ORAB!BA60/PTRM_Life!BA60,0)*(1+BA50)","v":2.3423483084030337E-4},{"$f":"IFERROR(PTRM_ORAB!BB60/PTRM_Life!BB60,0)*(1+BB50)","v":2.3959248771968298E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M61/PTRM_Life!M61,0)*(1+M50)","v":4.4015380378428839},{"$f":"IFERROR(PTRM_ORAB!N61/PTRM_Life!N61,0)*(1+N50)","v":4.5229580421064339},{"$f":"IFERROR(PTRM_ORAB!O61/PTRM_Life!O61,0)*(1+O50)","v":4.6626839175445687},{"$f":"IFERROR(PTRM_ORAB!P61/PTRM_Life!P61,0)*(1+P50)","v":4.7831841571560414},{"$f":"IFERROR(PTRM_ORAB!Q61/PTRM_Life!Q61,0)*(1+Q50)","v":4.906798549046159},{"$f":"IFERROR(PTRM_ORAB!R61/PTRM_Life!R61,0)*(1+R50)","v":5.0336075739213983},{"$f":"IFERROR(PTRM_ORAB!S61/PTRM_Life!S61,0)*(1+S50)","v":5.1636937923942714},{"$f":"IFERROR(PTRM_ORAB!T61/PTRM_Life!T61,0)*(1+T50)","v":5.4429432768013744},{"$f":"IFERROR(PTRM_ORAB!U61/PTRM_Life!U61,0)*(1+U50)","v":5.5818003371173583},{"$f":"IFERROR(PTRM_ORAB!V61/PTRM_Life!V61,0)*(1+V50)","v":5.7241998343501086},{"$f":"IFERROR(PTRM_ORAB!W61/PTRM_Life!W61,0)*(1+W50)","v":5.8702321409969285},{"$f":"IFERROR(PTRM_ORAB!X61/PTRM_Life!X61,0)*(1+X50)","v":6.0199899350833412},{"$f":"IFERROR(PTRM_ORAB!Y61/PTRM_Life!Y61,0)*(1+Y50)","v":6.0192320959263288},{"$f":"IFERROR(PTRM_ORAB!Z61/PTRM_Life!Z61,0)*(1+Z50)","v":6.1678470208710054},{"$f":"IFERROR(PTRM_ORAB!AA61/PTRM_Life!AA61,0)*(1+AA50)","v":6.3201312503987799},{"$f":"IFERROR(PTRM_ORAB!AB61/PTRM_Life!AB61,0)*(1+AB50)","v":6.476175379691318},{"$f":"IFERROR(PTRM_ORAB!AC61/PTRM_Life!AC61,0)*(1+AC50)","v":6.636072240726592},{"$f":"IFERROR(PTRM_ORAB!AD61/PTRM_Life!AD61,0)*(1+AD50)","v":6.9030373857341232},{"$f":"IFERROR(PTRM_ORAB!AE61/PTRM_Life!AE61,0)*(1+AE50)","v":7.0878795932029046},{"$f":"IFERROR(PTRM_ORAB!AF61/PTRM_Life!AF61,0)*(1+AF50)","v":7.2776713090913487},{"$f":"IFERROR(PTRM_ORAB!AG61/PTRM_Life!AG61,0)*(1+AG50)","v":7.4725450660819615},{"$f":"IFERROR(PTRM_ORAB!AH61/PTRM_Life!AH61,0)*(1+AH50)","v":7.6726369456767367},{"$f":"IFERROR(PTRM_ORAB!AI61/PTRM_Life!AI61,0)*(1+AI50)","v":8.061591997578395},{"$f":"IFERROR(PTRM_ORAB!AJ61/PTRM_Life!AJ61,0)*(1+AJ50)","v":8.258088191412595},{"$f":"IFERROR(PTRM_ORAB!AK61/PTRM_Life!AK61,0)*(1+AK50)","v":8.4593738553915134},{"$f":"IFERROR(PTRM_ORAB!AL61/PTRM_Life!AL61,0)*(1+AL50)","v":8.6655657298133768},{"$f":"IFERROR(PTRM_ORAB!AM61/PTRM_Life!AM61,0)*(1+AM50)","v":8.8767834004471542},{"$f":"IFERROR(PTRM_ORAB!AN61/PTRM_Life!AN61,0)*(1+AN50)","v":9.1215396729179581},{"$f":"IFERROR(PTRM_ORAB!AO61/PTRM_Life!AO61,0)*(1+AO50)","v":9.3351418311130612},{"$f":"IFERROR(PTRM_ORAB!AP61/PTRM_Life!AP61,0)*(1+AP50)","v":9.5537459827897102},{"$f":"IFERROR(PTRM_ORAB!AQ61/PTRM_Life!AQ61,0)*(1+AQ50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR61/PTRM_Life!AR61,0)*(1+AR50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS61/PTRM_Life!AS61,0)*(1+AS50)","v":0.11129421180709073},{"$f":"IFERROR(PTRM_ORAB!AT61/PTRM_Life!AT61,0)*(1+AT50)","v":0.11406716039268554},{"$f":"IFERROR(PTRM_ORAB!AU61/PTRM_Life!AU61,0)*(1+AU50)","v":0.11690919832024613},{"$f":"IFERROR(PTRM_ORAB!AV61/PTRM_Life!AV61,0)*(1+AV50)","v":0.11982204698381421},{"$f":"IFERROR(PTRM_ORAB!AW61/PTRM_Life!AW61,0)*(1+AW50)","v":0.1228074706667884},{"$f":"IFERROR(PTRM_ORAB!AX61/PTRM_Life!AX61,0)*(1+AX50)","v":6.1388191115993389E-4},{"$f":"IFERROR(PTRM_ORAB!AY61/PTRM_Life!AY61,0)*(1+AY50)","v":6.2792324153191053E-4},{"$f":"IFERROR(PTRM_ORAB!AZ61/PTRM_Life!AZ61,0)*(1+AZ50)","v":6.4228573946890379E-4},{"$f":"IFERROR(PTRM_ORAB!BA61/PTRM_Life!BA61,0)*(1+BA50)","v":6.5697675104155553E-4},{"$f":"IFERROR(PTRM_ORAB!BB61/PTRM_Life!BB61,0)*(1+BB50)","v":6.7200379034729424E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N62/PTRM_Life!N62,0)*(1+N50)","v":4.433815733633713},{"$f":"IFERROR(PTRM_ORAB!O62/PTRM_Life!O62,0)*(1+O50)","v":4.5843533042977631},{"$f":"IFERROR(PTRM_ORAB!P62/PTRM_Life!P62,0)*(1+P50)","v":4.7028292038870356},{"$f":"IFERROR(PTRM_ORAB!Q62/PTRM_Life!Q62,0)*(1+Q50)","v":4.8243669396507434},{"$f":"IFERROR(PTRM_ORAB!R62/PTRM_Life!R62,0)*(1+R50)","v":4.9490456402622405},{"$f":"IFERROR(PTRM_ORAB!S62/PTRM_Life!S62,0)*(1+S50)","v":5.0769464793596004},{"$f":"IFERROR(PTRM_ORAB!T62/PTRM_Life!T62,0)*(1+T50)","v":5.3499030947207737},{"$f":"IFERROR(PTRM_ORAB!U62/PTRM_Life!U62,0)*(1+U50)","v":5.4863865704671673},{"$f":"IFERROR(PTRM_ORAB!V62/PTRM_Life!V62,0)*(1+V50)","v":5.6263519296836},{"$f":"IFERROR(PTRM_ORAB!W62/PTRM_Life!W62,0)*(1+W50)","v":5.7698880000646522},{"$f":"IFERROR(PTRM_ORAB!X62/PTRM_Life!X62,0)*(1+X50)","v":5.9170858754230533},{"$f":"IFERROR(PTRM_ORAB!Y62/PTRM_Life!Y62,0)*(1+Y50)","v":5.9173802667608681},{"$f":"IFERROR(PTRM_ORAB!Z62/PTRM_Life!Z62,0)*(1+Z50)","v":6.0634804686136832},{"$f":"IFERROR(PTRM_ORAB!AA62/PTRM_Life!AA62,0)*(1+AA50)","v":6.2131878865011565},{"$f":"IFERROR(PTRM_ORAB!AB62/PTRM_Life!AB62,0)*(1+AB50)","v":6.3665915826378221},{"$f":"IFERROR(PTRM_ORAB!AC62/PTRM_Life!AC62,0)*(1+AC50)","v":6.5237828181855386},{"$f":"IFERROR(PTRM_ORAB!AD62/PTRM_Life!AD62,0)*(1+AD50)","v":6.7852556550314942},{"$f":"IFERROR(PTRM_ORAB!AE62/PTRM_Life!AE62,0)*(1+AE50)","v":6.9669440283420601},{"$f":"IFERROR(PTRM_ORAB!AF62/PTRM_Life!AF62,0)*(1+AF50)","v":7.153497460049028},{"$f":"IFERROR(PTRM_ORAB!AG62/PTRM_Life!AG62,0)*(1+AG50)","v":7.3450462215218257},{"$f":"IFERROR(PTRM_ORAB!AH62/PTRM_Life!AH62,0)*(1+AH50)","v":7.5417240723983268},{"$f":"IFERROR(PTRM_ORAB!AI62/PTRM_Life!AI62,0)*(1+AI50)","v":7.9201530171903141},{"$f":"IFERROR(PTRM_ORAB!AJ62/PTRM_Life!AJ62,0)*(1+AJ50)","v":8.1132017255508746},{"$f":"IFERROR(PTRM_ORAB!AK62/PTRM_Life!AK62,0)*(1+AK50)","v":8.3109558737834686},{"$f":"IFERROR(PTRM_ORAB!AL62/PTRM_Life!AL62,0)*(1+AL50)","v":8.5135301540016926},{"$f":"IFERROR(PTRM_ORAB!AM62/PTRM_Life!AM62,0)*(1+AM50)","v":8.7210420538666984},{"$f":"IFERROR(PTRM_ORAB!AN62/PTRM_Life!AN62,0)*(1+AN50)","v":8.9655275312269609},{"$f":"IFERROR(PTRM_ORAB!AO62/PTRM_Life!AO62,0)*(1+AO50)","v":9.1754763006998967},{"$f":"IFERROR(PTRM_ORAB!AP62/PTRM_Life!AP62,0)*(1+AP50)","v":9.3903415110235979},{"$f":"IFERROR(PTRM_ORAB!AQ62/PTRM_Life!AQ62,0)*(1+AQ50)","v":9.6102382921447678},{"$f":"IFERROR(PTRM_ORAB!AR62/PTRM_Life!AR62,0)*(1+AR50)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS62/PTRM_Life!AS62,0)*(1+AS50)","v":0.12730414289522848},{"$f":"IFERROR(PTRM_ORAB!AT62/PTRM_Life!AT62,0)*(1+AT50)","v":0.13047598658098603},{"$f":"IFERROR(PTRM_ORAB!AU62/PTRM_Life!AU62,0)*(1+AU50)","v":0.13372685827115938},{"$f":"IFERROR(PTRM_ORAB!AV62/PTRM_Life!AV62,0)*(1+AV50)","v":0.13705872698632487},{"$f":"IFERROR(PTRM_ORAB!AW62/PTRM_Life!AW62,0)*(1+AW50)","v":0.14047361080614931},{"$f":"IFERROR(PTRM_ORAB!AX62/PTRM_Life!AX62,0)*(1+AX50)","v":7.0219025113864666E-4},{"$f":"IFERROR(PTRM_ORAB!AY62/PTRM_Life!AY62,0)*(1+AY50)","v":7.1825145952575994E-4},{"$f":"IFERROR(PTRM_ORAB!AZ62/PTRM_Life!AZ62,0)*(1+AZ50)","v":7.3468003617871837E-4},{"$f":"IFERROR(PTRM_ORAB!BA62/PTRM_Life!BA62,0)*(1+BA50)","v":7.5148438391750289E-4},{"$f":"IFERROR(PTRM_ORAB!BB62/PTRM_Life!BB62,0)*(1+BB50)","v":7.6867309775992471E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O63/PTRM_Life!O63,0)*(1+O50)","v":4.5405485135931078},{"$f":"IFERROR(PTRM_ORAB!P63/PTRM_Life!P63,0)*(1+P50)","v":4.6578923424974734},{"$f":"IFERROR(PTRM_ORAB!Q63/PTRM_Life!Q63,0)*(1+Q50)","v":4.7782687508667898},{"$f":"IFERROR(PTRM_ORAB!R63/PTRM_Life!R63,0)*(1+R50)","v":4.9017561112775887},{"$f":"IFERROR(PTRM_ORAB!S63/PTRM_Life!S63,0)*(1+S50)","v":5.0284348217309027},{"$f":"IFERROR(PTRM_ORAB!T63/PTRM_Life!T63,0)*(1+T50)","v":5.2973238432559722},{"$f":"IFERROR(PTRM_ORAB!U63/PTRM_Life!U63,0)*(1+U50)","v":5.4324659490999574},{"$f":"IFERROR(PTRM_ORAB!V63/PTRM_Life!V63,0)*(1+V50)","v":5.5710557182003999},{"$f":"IFERROR(PTRM_ORAB!W63/PTRM_Life!W63,0)*(1+W50)","v":5.7131811052465915},{"$f":"IFERROR(PTRM_ORAB!X63/PTRM_Life!X63,0)*(1+X50)","v":5.8589323087743965},{"$f":"IFERROR(PTRM_ORAB!Y63/PTRM_Life!Y63,0)*(1+Y50)","v":5.8601499627152691},{"$f":"IFERROR(PTRM_ORAB!Z63/PTRM_Life!Z63,0)*(1+Z50)","v":6.0048371475578151},{"$f":"IFERROR(PTRM_ORAB!AA63/PTRM_Life!AA63,0)*(1+AA50)","v":6.1530966610252014},{"$f":"IFERROR(PTRM_ORAB!AB63/PTRM_Life!AB63,0)*(1+AB50)","v":6.3050167039613223},{"$f":"IFERROR(PTRM_ORAB!AC63/PTRM_Life!AC63,0)*(1+AC50)","v":6.4606876548901457},{"$f":"IFERROR(PTRM_ORAB!AD63/PTRM_Life!AD63,0)*(1+AD50)","v":6.7187948368304866},{"$f":"IFERROR(PTRM_ORAB!AE63/PTRM_Life!AE63,0)*(1+AE50)","v":6.8987035929001213},{"$f":"IFERROR(PTRM_ORAB!AF63/PTRM_Life!AF63,0)*(1+AF50)","v":7.0834297546647607},{"$f":"IFERROR(PTRM_ORAB!AG63/PTRM_Life!AG63,0)*(1+AG50)","v":7.2731023175003804},{"$f":"IFERROR(PTRM_ORAB!AH63/PTRM_Life!AH63,0)*(1+AH50)","v":7.4678537308842028},{"$f":"IFERROR(PTRM_ORAB!AI63/PTRM_Life!AI63,0)*(1+AI50)","v":7.8394947756071032},{"$f":"IFERROR(PTRM_ORAB!AJ63/PTRM_Life!AJ63,0)*(1+AJ50)","v":8.0305774904669729},{"$f":"IFERROR(PTRM_ORAB!AK63/PTRM_Life!AK63,0)*(1+AK50)","v":8.2263177253537503},{"$f":"IFERROR(PTRM_ORAB!AL63/PTRM_Life!AL63,0)*(1+AL50)","v":8.426829004365187},{"$f":"IFERROR(PTRM_ORAB!AM63/PTRM_Life!AM63,0)*(1+AM50)","v":8.63222761867695},{"$f":"IFERROR(PTRM_ORAB!AN63/PTRM_Life!AN63,0)*(1+AN50)","v":8.8766127320680859},{"$f":"IFERROR(PTRM_ORAB!AO63/PTRM_Life!AO63,0)*(1+AO50)","v":9.084479353825083},{"$f":"IFERROR(PTRM_ORAB!AP63/PTRM_Life!AP63,0)*(1+AP50)","v":9.2972136580804463},{"$f":"IFERROR(PTRM_ORAB!AQ63/PTRM_Life!AQ63,0)*(1+AQ50)","v":9.5149296329901603},{"$f":"IFERROR(PTRM_ORAB!AR63/PTRM_Life!AR63,0)*(1+AR50)","v":9.737743936009144},{"$f":"IFERROR(PTRM_ORAB!AS63/PTRM_Life!AS63,0)*(1+AS50)","v":0.15285764524316175},{"$f":"IFERROR(PTRM_ORAB!AT63/PTRM_Life!AT63,0)*(1+AT50)","v":0.15666616667740382},{"$f":"IFERROR(PTRM_ORAB!AU63/PTRM_Life!AU63,0)*(1+AU50)","v":0.16056957924706802},{"$f":"IFERROR(PTRM_ORAB!AV63/PTRM_Life!AV63,0)*(1+AV50)","v":0.16457024721023644},{"$f":"IFERROR(PTRM_ORAB!AW63/PTRM_Life!AW63,0)*(1+AW50)","v":0.16867059373161361},{"$f":"IFERROR(PTRM_ORAB!AX63/PTRM_Life!AX63,0)*(1+AX50)","v":8.4313947575215785E-4},{"$f":"IFERROR(PTRM_ORAB!AY63/PTRM_Life!AY63,0)*(1+AY50)","v":8.6242461791626176E-4},{"$f":"IFERROR(PTRM_ORAB!AZ63/PTRM_Life!AZ63,0)*(1+AZ50)","v":8.8215086943295299E-4},{"$f":"IFERROR(PTRM_ORAB!BA63/PTRM_Life!BA63,0)*(1+BA50)","v":9.0232831980322046E-4},{"$f":"IFERROR(PTRM_ORAB!BB63/PTRM_Life!BB63,0)*(1+BB50)","v":9.2296728930536386E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":35.524982825339258},40.06784920202999,44.891050580687207,49.881344872360522,55.101845583617376,59.897379943363163,65.691367179468472,71.737935362871099,78.118422654981217,84.707198570778459,92.310610063656441,94.69624263666806,97.143528390928182,99.654060662645037,102.22947396546843,108.02069545466813,110.77645377536444,113.60251532721588,116.500673643521,119.47276801310959,119.25719509965172,122.20165692076048,125.21881754556593,128.31047190855182,131.47845926115963,137.03569016760798,140.70508641409737,144.47273785817279,148.34127547321617,152.31340068202203,80.845076496682083,74.391398933797859,{"$f":"SUM(AK53:AK63)","v":67.622723865886456},60.63675492891965,53.299870960833971,45.06230682952193,36.848186857652891,28.242769397914316,19.126670553565699,9.7392817519945698,0.44243583168773731,0.45345933231525881,0.46475748874003209,0.47633714414277745,0.48820531220533991,2.4404742946026181E-3,2.4962953005841812E-3,2.5533931012919515E-3,2.6117969008712903E-3,2.6715365714544232E-3]
[]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E71/PTRM_Life!E71,0)*(1+E68)","v":35.524982825339258},{"$f":"IFERROR(PTRM_ORAB!F71/PTRM_Life!F71,0)*(1+F68)","v":36.450264346163976},{"$f":"IFERROR(PTRM_ORAB!G71/PTRM_Life!G71,0)*(1+G68)","v":37.399645692651937},{"$f":"IFERROR(PTRM_ORAB!H71/PTRM_Life!H71,0)*(1+H68)","v":38.373754567382186},{"$f":"IFERROR(PTRM_ORAB!I71/PTRM_Life!I71,0)*(1+I68)","v":39.37323502203666},{"$f":"IFERROR(PTRM_ORAB!J71/PTRM_Life!J71,0)*(1+J68)","v":39.949511049709415},{"$f":"IFERROR(PTRM_ORAB!K71/PTRM_Life!K71,0)*(1+K68)","v":41.051550782247929},{"$f":"IFERROR(PTRM_ORAB!L71/PTRM_Life!L71,0)*(1+L68)","v":42.183991176526263},{"$f":"IFERROR(PTRM_ORAB!M71/PTRM_Life!M71,0)*(1+M68)","v":43.347670859507609},{"$f":"IFERROR(PTRM_ORAB!N71/PTRM_Life!N71,0)*(1+N68)","v":44.543451592361571},{"$f":"IFERROR(PTRM_ORAB!O71/PTRM_Life!O71,0)*(1+O68)","v":46.202485055260077},{"$f":"IFERROR(PTRM_ORAB!P71/PTRM_Life!P71,0)*(1+P68)","v":47.396520640399245},{"$f":"IFERROR(PTRM_ORAB!Q71/PTRM_Life!Q71,0)*(1+Q68)","v":48.621414327150774},{"$f":"IFERROR(PTRM_ORAB!R71/PTRM_Life!R71,0)*(1+R68)","v":49.877963597974123},{"$f":"IFERROR(PTRM_ORAB!S71/PTRM_Life!S71,0)*(1+S68)","v":51.166986545095384},{"$f":"IFERROR(PTRM_ORAB!T71/PTRM_Life!T71,0)*(1+T68)","v":54.140680031331073},{"$f":"IFERROR(PTRM_ORAB!U71/PTRM_Life!U71,0)*(1+U68)","v":55.521884150194659},{"$f":"IFERROR(PTRM_ORAB!V71/PTRM_Life!V71,0)*(1+V68)","v":56.938324708956351},{"$f":"IFERROR(PTRM_ORAB!W71/PTRM_Life!W71,0)*(1+W68)","v":58.390900638251892},{"$f":"IFERROR(PTRM_ORAB!X71/PTRM_Life!X71,0)*(1+X68)","v":59.880533801689019},{"$f":"IFERROR(PTRM_ORAB!Y71/PTRM_Life!Y71,0)*(1+Y68)","v":59.713130993806914},{"$f":"IFERROR(PTRM_ORAB!Z71/PTRM_Life!Z71,0)*(1+Z68)","v":61.187449036279844},{"$f":"IFERROR(PTRM_ORAB!AA71/PTRM_Life!AA71,0)*(1+AA68)","v":62.698168011917474},{"$f":"IFERROR(PTRM_ORAB!AB71/PTRM_Life!AB71,0)*(1+AB68)","v":64.246186660270638},{"$f":"IFERROR(PTRM_ORAB!AC71/PTRM_Life!AC71,0)*(1+AC68)","v":65.832425910782305},{"$f":"IFERROR(PTRM_ORAB!AD71/PTRM_Life!AD71,0)*(1+AD68)","v":68.701208793409123},{"$f":"IFERROR(PTRM_ORAB!AE71/PTRM_Life!AE71,0)*(1+AE68)","v":70.540816835427137},{"$f":"IFERROR(PTRM_ORAB!AF71/PTRM_Life!AF71,0)*(1+AF68)","v":72.429683948831112},{"$f":"IFERROR(PTRM_ORAB!AG71/PTRM_Life!AG71,0)*(1+AG68)","v":74.369129140745628},{"$f":"IFERROR(PTRM_ORAB!AH71/PTRM_Life!AH71,0)*(1+AH68)","v":76.360506737267841},{"$f":"IFERROR(PTRM_ORAB!AI71/PTRM_Life!AI71,0)*(1+AI68)","v":0.56711320738762794},{"$f":"IFERROR(PTRM_ORAB!AJ71/PTRM_Life!AJ71,0)*(1+AJ68)","v":0.58093623226388658},{"$f":"IFERROR(PTRM_ORAB!AK71/PTRM_Life!AK71,0)*(1+AK68)","v":0.59509618460760771},{"$f":"IFERROR(PTRM_ORAB!AL71/PTRM_Life!AL71,0)*(1+AL68)","v":0.60960127681219645},{"$f":"IFERROR(PTRM_ORAB!AM71/PTRM_Life!AM71,0)*(1+AM68)","v":0.62445992144294005},{"$f":"IFERROR(PTRM_ORAB!AN71/PTRM_Life!AN71,0)*(1+AN68)","v":-6.9141854953815908E-4},{"$f":"IFERROR(PTRM_ORAB!AO71/PTRM_Life!AO71,0)*(1+AO68)","v":-7.0760972994117466E-4},{"$f":"IFERROR(PTRM_ORAB!AP71/PTRM_Life!AP71,0)*(1+AP68)","v":-7.241800646538599E-4},{"$f":"IFERROR(PTRM_ORAB!AQ71/PTRM_Life!AQ71,0)*(1+AQ68)","v":-7.41138432460032E-4},{"$f":"IFERROR(PTRM_ORAB!AR71/PTRM_Life!AR71,0)*(1+AR68)","v":-7.5849392006097039E-4},{"$f":"IFERROR(PTRM_ORAB!AS71/PTRM_Life!AS71,0)*(1+AS68)","v":-1.1906412338800202E-5},{"$f":"IFERROR(PTRM_ORAB!AT71/PTRM_Life!AT71,0)*(1+AT68)","v":-1.2203066304161958E-5},{"$f":"IFERROR(PTRM_ORAB!AU71/PTRM_Life!AU71,0)*(1+AU68)","v":-1.2507111545137282E-5},{"$f":"IFERROR(PTRM_ORAB!AV71/PTRM_Life!AV71,0)*(1+AV68)","v":-1.2818732218897741E-5},{"$f":"IFERROR(PTRM_ORAB!AW71/PTRM_Life!AW71,0)*(1+AW68)","v":-1.3138117070979029E-5},{"$f":"IFERROR(PTRM_ORAB!AX71/PTRM_Life!AX71,0)*(1+AX68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY71/PTRM_Life!AY71,0)*(1+AY68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ71/PTRM_Life!AZ71,0)*(1+AZ68)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA71/PTRM_Life!BA71,0)*(1+BA68)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB71/PTRM_Life!BB71,0)*(1+BB68)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F72/PTRM_Life!F72,0)*(1+F68)","v":3.617584855866014},{"$f":"IFERROR(PTRM_ORAB!G72/PTRM_Life!G72,0)*(1+G68)","v":3.711808248840061},{"$f":"IFERROR(PTRM_ORAB!H72/PTRM_Life!H72,0)*(1+H68)","v":3.8084857785205752},{"$f":"IFERROR(PTRM_ORAB!I72/PTRM_Life!I72,0)*(1+I68)","v":3.9076813652014875},{"$f":"IFERROR(PTRM_ORAB!J72/PTRM_Life!J72,0)*(1+J68)","v":3.9764849920226379},{"$f":"IFERROR(PTRM_ORAB!K72/PTRM_Life!K72,0)*(1+K68)","v":4.0861795625418909},{"$f":"IFERROR(PTRM_ORAB!L72/PTRM_Life!L72,0)*(1+L68)","v":4.1989001469466585},{"$f":"IFERROR(PTRM_ORAB!M72/PTRM_Life!M72,0)*(1+M68)","v":4.3147302202894631},{"$f":"IFERROR(PTRM_ORAB!N72/PTRM_Life!N72,0)*(1+N68)","v":4.4337555603499945},{"$f":"IFERROR(PTRM_ORAB!O72/PTRM_Life!O72,0)*(1+O68)","v":4.598353864290619},{"$f":"IFERROR(PTRM_ORAB!P72/PTRM_Life!P72,0)*(1+P68)","v":4.7171915878558819},{"$f":"IFERROR(PTRM_ORAB!Q72/PTRM_Life!Q72,0)*(1+Q68)","v":4.8391004984065242},{"$f":"IFERROR(PTRM_ORAB!R72/PTRM_Life!R72,0)*(1+R68)","v":4.9641599662739191},{"$f":"IFERROR(PTRM_ORAB!S72/PTRM_Life!S72,0)*(1+S68)","v":5.0924514129994556},{"$f":"IFERROR(PTRM_ORAB!T72/PTRM_Life!T72,0)*(1+T68)","v":5.3847165844240923},{"$f":"IFERROR(PTRM_ORAB!U72/PTRM_Life!U72,0)*(1+U68)","v":5.5220882007579775},{"$f":"IFERROR(PTRM_ORAB!V72/PTRM_Life!V72,0)*(1+V68)","v":5.662964358264702},{"$f":"IFERROR(PTRM_ORAB!W72/PTRM_Life!W72,0)*(1+W68)","v":5.8074344626683878},{"$f":"IFERROR(PTRM_ORAB!X72/PTRM_Life!X72,0)*(1+X68)","v":5.9555902005576451},{"$f":"IFERROR(PTRM_ORAB!Y72/PTRM_Life!Y72,0)*(1+Y68)","v":5.9421929049005158},{"$f":"IFERROR(PTRM_ORAB!Z72/PTRM_Life!Z72,0)*(1+Z68)","v":6.0889057311373112},{"$f":"IFERROR(PTRM_ORAB!AA72/PTRM_Life!AA72,0)*(1+AA68)","v":6.2392408991134065},{"$f":"IFERROR(PTRM_ORAB!AB72/PTRM_Life!AB72,0)*(1+AB68)","v":6.393287844497193},{"$f":"IFERROR(PTRM_ORAB!AC72/PTRM_Life!AC72,0)*(1+AC68)","v":6.5511382111249716},{"$f":"IFERROR(PTRM_ORAB!AD72/PTRM_Life!AD72,0)*(1+AD68)","v":6.8306778466072151},{"$f":"IFERROR(PTRM_ORAB!AE72/PTRM_Life!AE72,0)*(1+AE68)","v":7.013582487147664},{"$f":"IFERROR(PTRM_ORAB!AF72/PTRM_Life!AF72,0)*(1+AF68)","v":7.2013847539973161},{"$f":"IFERROR(PTRM_ORAB!AG72/PTRM_Life!AG72,0)*(1+AG68)","v":7.3942157905945978},{"$f":"IFERROR(PTRM_ORAB!AH72/PTRM_Life!AH72,0)*(1+AH68)","v":7.5922102519977157},{"$f":"IFERROR(PTRM_ORAB!AI72/PTRM_Life!AI72,0)*(1+AI68)","v":8.2237757267296168},{"$f":"IFERROR(PTRM_ORAB!AJ72/PTRM_Life!AJ72,0)*(1+AJ68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK72/PTRM_Life!AK72,0)*(1+AK68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL72/PTRM_Life!AL72,0)*(1+AL68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM72/PTRM_Life!AM72,0)*(1+AM68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN72/PTRM_Life!AN72,0)*(1+AN68)","v":1.0998025899233196E-3},{"$f":"IFERROR(PTRM_ORAB!AO72/PTRM_Life!AO72,0)*(1+AO68)","v":1.1255570365650053E-3},{"$f":"IFERROR(PTRM_ORAB!AP72/PTRM_Life!AP72,0)*(1+AP68)","v":1.1519145837339099E-3},{"$f":"IFERROR(PTRM_ORAB!AQ72/PTRM_Life!AQ72,0)*(1+AQ68)","v":1.1788893544376438E-3},{"$f":"IFERROR(PTRM_ORAB!AR72/PTRM_Life!AR72,0)*(1+AR68)","v":1.2064958024070303E-3},{"$f":"IFERROR(PTRM_ORAB!AS72/PTRM_Life!AS72,0)*(1+AS68)","v":1.8938894734100026E-5},{"$f":"IFERROR(PTRM_ORAB!AT72/PTRM_Life!AT72,0)*(1+AT68)","v":1.9410766366172679E-5},{"$f":"IFERROR(PTRM_ORAB!AU72/PTRM_Life!AU72,0)*(1+AU68)","v":1.9894394905936151E-5},{"$f":"IFERROR(PTRM_ORAB!AV72/PTRM_Life!AV72,0)*(1+AV68)","v":2.0390073282375895E-5},{"$f":"IFERROR(PTRM_ORAB!AW72/PTRM_Life!AW72,0)*(1+AW68)","v":2.0898101722943324E-5},{"$f":"IFERROR(PTRM_ORAB!AX72/PTRM_Life!AX72,0)*(1+AX68)","v":1.0446405707763468E-7},{"$f":"IFERROR(PTRM_ORAB!AY72/PTRM_Life!AY72,0)*(1+AY68)","v":1.0685346505783163E-7},{"$f":"IFERROR(PTRM_ORAB!AZ72/PTRM_Life!AZ72,0)*(1+AZ68)","v":1.0929752600341727E-7},{"$f":"IFERROR(PTRM_ORAB!BA72/PTRM_Life!BA72,0)*(1+BA68)","v":1.1179748999250745E-7},{"$f":"IFERROR(PTRM_ORAB!BB72/PTRM_Life!BB72,0)*(1+BB68)","v":1.1435463569627385E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G73/PTRM_Life!G73,0)*(1+G68)","v":3.7795966391952058},{"$f":"IFERROR(PTRM_ORAB!H73/PTRM_Life!H73,0)*(1+H68)","v":3.8780397811275393},{"$f":"IFERROR(PTRM_ORAB!I73/PTRM_Life!I73,0)*(1+I68)","v":3.9790469670885429},{"$f":"IFERROR(PTRM_ORAB!J73/PTRM_Life!J73,0)*(1+J68)","v":4.0270303978364925},{"$f":"IFERROR(PTRM_ORAB!K73/PTRM_Life!K73,0)*(1+K68)","v":4.1381193044575015},{"$f":"IFERROR(PTRM_ORAB!L73/PTRM_Life!L73,0)*(1+L68)","v":4.2522726888586844},{"$f":"IFERROR(PTRM_ORAB!M73/PTRM_Life!M73,0)*(1+M68)","v":4.3695750871503583},{"$f":"IFERROR(PTRM_ORAB!N73/PTRM_Life!N73,0)*(1+N68)","v":4.4901133674401512},{"$f":"IFERROR(PTRM_ORAB!O73/PTRM_Life!O73,0)*(1+O68)","v":4.6563084223969824},{"$f":"IFERROR(PTRM_ORAB!P73/PTRM_Life!P73,0)*(1+P68)","v":4.7766438966701852},{"$f":"IFERROR(PTRM_ORAB!Q73/PTRM_Life!Q73,0)*(1+Q68)","v":4.900089265103083},{"$f":"IFERROR(PTRM_ORAB!R73/PTRM_Life!R73,0)*(1+R68)","v":5.0267248983573047},{"$f":"IFERROR(PTRM_ORAB!S73/PTRM_Life!S73,0)*(1+S68)","v":5.156633244156561},{"$f":"IFERROR(PTRM_ORAB!T73/PTRM_Life!T73,0)*(1+T68)","v":5.4492805534446518},{"$f":"IFERROR(PTRM_ORAB!U73/PTRM_Life!U73,0)*(1+U68)","v":5.5882992865101659},{"$f":"IFERROR(PTRM_ORAB!V73/PTRM_Life!V73,0)*(1+V68)","v":5.7308645809893566},{"$f":"IFERROR(PTRM_ORAB!W73/PTRM_Life!W73,0)*(1+W68)","v":5.8770669146011851},{"$f":"IFERROR(PTRM_ORAB!X73/PTRM_Life!X73,0)*(1+X68)","v":6.026999073277187},{"$f":"IFERROR(PTRM_ORAB!Y73/PTRM_Life!Y73,0)*(1+Y68)","v":6.0161838290331824},{"$f":"IFERROR(PTRM_ORAB!Z73/PTRM_Life!Z73,0)*(1+Z68)","v":6.1647234922254759},{"$f":"IFERROR(PTRM_ORAB!AA73/PTRM_Life!AA73,0)*(1+AA68)","v":6.3169306017871456},{"$f":"IFERROR(PTRM_ORAB!AB73/PTRM_Life!AB73,0)*(1+AB68)","v":6.4728957070205322},{"$f":"IFERROR(PTRM_ORAB!AC73/PTRM_Life!AC73,0)*(1+AC68)","v":6.6327115928915257},{"$f":"IFERROR(PTRM_ORAB!AD73/PTRM_Life!AD73,0)*(1+AD68)","v":6.9114365695895046},{"$f":"IFERROR(PTRM_ORAB!AE73/PTRM_Life!AE73,0)*(1+AE68)","v":7.0965036814877438},{"$f":"IFERROR(PTRM_ORAB!AF73/PTRM_Life!AF73,0)*(1+AF68)","v":7.2865263240577178},{"$f":"IFERROR(PTRM_ORAB!AG73/PTRM_Life!AG73,0)*(1+AG68)","v":7.4816371912394093},{"$f":"IFERROR(PTRM_ORAB!AH73/PTRM_Life!AH73,0)*(1+AH68)","v":7.6819725301102642},{"$f":"IFERROR(PTRM_ORAB!AI73/PTRM_Life!AI73,0)*(1+AI68)","v":8.1783740367594451},{"$f":"IFERROR(PTRM_ORAB!AJ73/PTRM_Life!AJ73,0)*(1+AJ68)","v":8.3777167187580375},{"$f":"IFERROR(PTRM_ORAB!AK73/PTRM_Life!AK73,0)*(1+AK68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL73/PTRM_Life!AL73,0)*(1+AL68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM73/PTRM_Life!AM73,0)*(1+AM68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN73/PTRM_Life!AN73,0)*(1+AN68)","v":-1.7334809432890022E-2},{"$f":"IFERROR(PTRM_ORAB!AO73/PTRM_Life!AO73,0)*(1+AO68)","v":-1.7740744487665883E-2},{"$f":"IFERROR(PTRM_ORAB!AP73/PTRM_Life!AP73,0)*(1+AP68)","v":-1.8156185459961852E-2},{"$f":"IFERROR(PTRM_ORAB!AQ73/PTRM_Life!AQ73,0)*(1+AQ68)","v":-1.8581354953041279E-2},{"$f":"IFERROR(PTRM_ORAB!AR73/PTRM_Life!AR73,0)*(1+AR68)","v":-1.901648078294289E-2},{"$f":"IFERROR(PTRM_ORAB!AS73/PTRM_Life!AS73,0)*(1+AS68)","v":-2.9851005452539948E-4},{"$f":"IFERROR(PTRM_ORAB!AT73/PTRM_Life!AT73,0)*(1+AT68)","v":-3.0594757548935402E-4},{"$f":"IFERROR(PTRM_ORAB!AU73/PTRM_Life!AU73,0)*(1+AU68)","v":-3.1357040584992907E-4},{"$f":"IFERROR(PTRM_ORAB!AV73/PTRM_Life!AV73,0)*(1+AV68)","v":-3.2138316267948551E-4},{"$f":"IFERROR(PTRM_ORAB!AW73/PTRM_Life!AW73,0)*(1+AW68)","v":-3.2939057808695308E-4},{"$f":"IFERROR(PTRM_ORAB!AX73/PTRM_Life!AX73,0)*(1+AX68)","v":-1.646535968017267E-6},{"$f":"IFERROR(PTRM_ORAB!AY73/PTRM_Life!AY73,0)*(1+AY68)","v":-1.6841972104744494E-6},{"$f":"IFERROR(PTRM_ORAB!AZ73/PTRM_Life!AZ73,0)*(1+AZ68)","v":-1.7227198791081435E-6},{"$f":"IFERROR(PTRM_ORAB!BA73/PTRM_Life!BA73,0)*(1+BA68)","v":-1.7621236773325011E-6},{"$f":"IFERROR(PTRM_ORAB!BB73/PTRM_Life!BB73,0)*(1+BB68)","v":-1.8024287592381661E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H74/PTRM_Life!H74,0)*(1+H68)","v":3.8210647453302169},{"$f":"IFERROR(PTRM_ORAB!I74/PTRM_Life!I74,0)*(1+I68)","v":3.9205879630080891},{"$f":"IFERROR(PTRM_ORAB!J74/PTRM_Life!J74,0)*(1+J68)","v":3.9811508332634271},{"$f":"IFERROR(PTRM_ORAB!K74/PTRM_Life!K74,0)*(1+K68)","v":4.0909741148056176},{"$f":"IFERROR(PTRM_ORAB!L74/PTRM_Life!L74,0)*(1+L68)","v":4.2038269608315053},{"$f":"IFERROR(PTRM_ORAB!M74/PTRM_Life!M74,0)*(1+M68)","v":4.3197929443397465},{"$f":"IFERROR(PTRM_ORAB!N74/PTRM_Life!N74,0)*(1+N68)","v":4.4389579437580933},{"$f":"IFERROR(PTRM_ORAB!O74/PTRM_Life!O74,0)*(1+O68)","v":4.6028123224062281},{"$f":"IFERROR(PTRM_ORAB!P74/PTRM_Life!P74,0)*(1+P68)","v":4.7217652682942424},{"$f":"IFERROR(PTRM_ORAB!Q74/PTRM_Life!Q74,0)*(1+Q68)","v":4.8437923789198774},{"$f":"IFERROR(PTRM_ORAB!R74/PTRM_Life!R74,0)*(1+R68)","v":4.9689731015701586},{"$f":"IFERROR(PTRM_ORAB!S74/PTRM_Life!S74,0)*(1+S68)","v":5.0973889367309271},{"$f":"IFERROR(PTRM_ORAB!T74/PTRM_Life!T74,0)*(1+T68)","v":5.3837731941681204},{"$f":"IFERROR(PTRM_ORAB!U74/PTRM_Life!U74,0)*(1+U68)","v":5.5211207433032481},{"$f":"IFERROR(PTRM_ORAB!V74/PTRM_Life!V74,0)*(1+V68)","v":5.6619722196234692},{"$f":"IFERROR(PTRM_ORAB!W74/PTRM_Life!W74,0)*(1+W68)","v":5.8064170131892237},{"$f":"IFERROR(PTRM_ORAB!X74/PTRM_Life!X74,0)*(1+X68)","v":5.9545467945258377},{"$f":"IFERROR(PTRM_ORAB!Y74/PTRM_Life!Y74,0)*(1+Y68)","v":5.9461544012074032},{"$f":"IFERROR(PTRM_ORAB!Z74/PTRM_Life!Z74,0)*(1+Z68)","v":6.0929650368436254},{"$f":"IFERROR(PTRM_ORAB!AA74/PTRM_Life!AA74,0)*(1+AA68)","v":6.2434004291345921},{"$f":"IFERROR(PTRM_ORAB!AB74/PTRM_Life!AB74,0)*(1+AB68)","v":6.397550073372992},{"$f":"IFERROR(PTRM_ORAB!AC74/PTRM_Life!AC74,0)*(1+AC68)","v":6.5555056744915463},{"$f":"IFERROR(PTRM_ORAB!AD74/PTRM_Life!AD74,0)*(1+AD68)","v":6.8278021733233034},{"$f":"IFERROR(PTRM_ORAB!AE74/PTRM_Life!AE74,0)*(1+AE68)","v":7.0106298121371138},{"$f":"IFERROR(PTRM_ORAB!AF74/PTRM_Life!AF74,0)*(1+AF68)","v":7.1983530153896291},{"$f":"IFERROR(PTRM_ORAB!AG74/PTRM_Life!AG74,0)*(1+AG68)","v":7.3911028713086955},{"$f":"IFERROR(PTRM_ORAB!AH74/PTRM_Life!AH74,0)*(1+AH68)","v":7.5890139782635737},{"$f":"IFERROR(PTRM_ORAB!AI74/PTRM_Life!AI74,0)*(1+AI68)","v":8.0324402703976396},{"$f":"IFERROR(PTRM_ORAB!AJ74/PTRM_Life!AJ74,0)*(1+AJ68)","v":8.2282259093642107},{"$f":"IFERROR(PTRM_ORAB!AK74/PTRM_Life!AK74,0)*(1+AK68)","v":8.4287836991511025},{"$f":"IFERROR(PTRM_ORAB!AL74/PTRM_Life!AL74,0)*(1+AL68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM74/PTRM_Life!AM74,0)*(1+AM68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN74/PTRM_Life!AN74,0)*(1+AN68)","v":3.362942119341324E-3},{"$f":"IFERROR(PTRM_ORAB!AO74/PTRM_Life!AO74,0)*(1+AO68)","v":3.4416932644697347E-3},{"$f":"IFERROR(PTRM_ORAB!AP74/PTRM_Life!AP74,0)*(1+AP68)","v":3.5222885516139621E-3},{"$f":"IFERROR(PTRM_ORAB!AQ74/PTRM_Life!AQ74,0)*(1+AQ68)","v":3.6047711656669863E-3},{"$f":"IFERROR(PTRM_ORAB!AR74/PTRM_Life!AR74,0)*(1+AR68)","v":3.6891853027969314E-3},{"$f":"IFERROR(PTRM_ORAB!AS74/PTRM_Life!AS74,0)*(1+AS68)","v":5.7910762693800483E-5},{"$f":"IFERROR(PTRM_ORAB!AT74/PTRM_Life!AT74,0)*(1+AT68)","v":5.9353637079584663E-5},{"$f":"IFERROR(PTRM_ORAB!AU74/PTRM_Life!AU74,0)*(1+AU68)","v":6.0832461371678312E-5},{"$f":"IFERROR(PTRM_ORAB!AV74/PTRM_Life!AV74,0)*(1+AV68)","v":6.2348131279213418E-5},{"$f":"IFERROR(PTRM_ORAB!AW74/PTRM_Life!AW74,0)*(1+AW68)","v":6.3901564828343937E-5},{"$f":"IFERROR(PTRM_ORAB!AX74/PTRM_Life!AX74,0)*(1+AX68)","v":3.1942694145514544E-7},{"$f":"IFERROR(PTRM_ORAB!AY74/PTRM_Life!AY74,0)*(1+AY68)","v":3.2673319878761345E-7},{"$f":"IFERROR(PTRM_ORAB!AZ74/PTRM_Life!AZ74,0)*(1+AZ68)","v":3.3420657225613766E-7},{"$f":"IFERROR(PTRM_ORAB!BA74/PTRM_Life!BA74,0)*(1+BA68)","v":3.4185088431066192E-7},{"$f":"IFERROR(PTRM_ORAB!BB74/PTRM_Life!BB74,0)*(1+BB68)","v":3.4967004483208619E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I75/PTRM_Life!I75,0)*(1+I68)","v":3.9212942662825925},{"$f":"IFERROR(PTRM_ORAB!J75/PTRM_Life!J75,0)*(1+J68)","v":3.9817664638717196},{"$f":"IFERROR(PTRM_ORAB!K75/PTRM_Life!K75,0)*(1+K68)","v":4.0916067280846127},{"$f":"IFERROR(PTRM_ORAB!L75/PTRM_Life!L75,0)*(1+L68)","v":4.2044770252619772},{"$f":"IFERROR(PTRM_ORAB!M75/PTRM_Life!M75,0)*(1+M68)","v":4.3204609413258943},{"$f":"IFERROR(PTRM_ORAB!N75/PTRM_Life!N75,0)*(1+N68)","v":4.4396443679840409},{"$f":"IFERROR(PTRM_ORAB!O75/PTRM_Life!O75,0)*(1+O68)","v":4.6031140581774102},{"$f":"IFERROR(PTRM_ORAB!P75/PTRM_Life!P75,0)*(1+P68)","v":4.7220748019846841},{"$f":"IFERROR(PTRM_ORAB!Q75/PTRM_Life!Q75,0)*(1+Q68)","v":4.8441099120553872},{"$f":"IFERROR(PTRM_ORAB!R75/PTRM_Life!R75,0)*(1+R68)","v":4.9692988408846821},{"$f":"IFERROR(PTRM_ORAB!S75/PTRM_Life!S75,0)*(1+S68)","v":5.0977230943011467},{"$f":"IFERROR(PTRM_ORAB!T75/PTRM_Life!T75,0)*(1+T68)","v":5.3815304659082335},{"$f":"IFERROR(PTRM_ORAB!U75/PTRM_Life!U75,0)*(1+U68)","v":5.5188207999232644},{"$f":"IFERROR(PTRM_ORAB!V75/PTRM_Life!V75,0)*(1+V68)","v":5.6596136014860257},{"$f":"IFERROR(PTRM_ORAB!W75/PTRM_Life!W75,0)*(1+W68)","v":5.8039982234195726},{"$f":"IFERROR(PTRM_ORAB!X75/PTRM_Life!X75,0)*(1+X68)","v":5.9520662980618741},{"$f":"IFERROR(PTRM_ORAB!Y75/PTRM_Life!Y75,0)*(1+Y68)","v":5.9456418716219961},{"$f":"IFERROR(PTRM_ORAB!Z75/PTRM_Life!Z75,0)*(1+Z68)","v":6.0924398528955592},{"$f":"IFERROR(PTRM_ORAB!AA75/PTRM_Life!AA75,0)*(1+AA68)","v":6.2428622783874772},{"$f":"IFERROR(PTRM_ORAB!AB75/PTRM_Life!AB75,0)*(1+AB68)","v":6.3969986356763764},{"$f":"IFERROR(PTRM_ORAB!AC75/PTRM_Life!AC75,0)*(1+AC68)","v":6.5549406217904602},{"$f":"IFERROR(PTRM_ORAB!AD75/PTRM_Life!AD75,0)*(1+AD68)","v":6.8247373641092972},{"$f":"IFERROR(PTRM_ORAB!AE75/PTRM_Life!AE75,0)*(1+AE68)","v":7.0074829367153022},{"$f":"IFERROR(PTRM_ORAB!AF75/PTRM_Life!AF75,0)*(1+AF68)","v":7.1951218762782139},{"$f":"IFERROR(PTRM_ORAB!AG75/PTRM_Life!AG75,0)*(1+AG68)","v":7.3877852121840428},{"$f":"IFERROR(PTRM_ORAB!AH75/PTRM_Life!AH75,0)*(1+AH68)","v":7.5856074823846127},{"$f":"IFERROR(PTRM_ORAB!AI75/PTRM_Life!AI75,0)*(1+AI68)","v":8.0053611120770398},{"$f":"IFERROR(PTRM_ORAB!AJ75/PTRM_Life!AJ75,0)*(1+AJ68)","v":8.200486713727928},{"$f":"IFERROR(PTRM_ORAB!AK75/PTRM_Life!AK75,0)*(1+AK68)","v":8.4003683782080305},{"$f":"IFERROR(PTRM_ORAB!AL75/PTRM_Life!AL75,0)*(1+AL68)","v":8.6051220315334387},{"$f":"IFERROR(PTRM_ORAB!AM75/PTRM_Life!AM75,0)*(1+AM68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN75/PTRM_Life!AN75,0)*(1+AN68)","v":2.4702314645947233E-2},{"$f":"IFERROR(PTRM_ORAB!AO75/PTRM_Life!AO75,0)*(1+AO68)","v":2.5280777044839688E-2},{"$f":"IFERROR(PTRM_ORAB!AP75/PTRM_Life!AP75,0)*(1+AP68)","v":2.5872785492016624E-2},{"$f":"IFERROR(PTRM_ORAB!AQ75/PTRM_Life!AQ75,0)*(1+AQ68)","v":2.6478657199840459E-2},{"$f":"IFERROR(PTRM_ORAB!AR75/PTRM_Life!AR75,0)*(1+AR68)","v":2.7098716808942044E-2},{"$f":"IFERROR(PTRM_ORAB!AS75/PTRM_Life!AS75,0)*(1+AS68)","v":4.2538046468941975E-4},{"$f":"IFERROR(PTRM_ORAB!AT75/PTRM_Life!AT75,0)*(1+AT68)","v":4.3597902268042066E-4},{"$f":"IFERROR(PTRM_ORAB!AU75/PTRM_Life!AU75,0)*(1+AU68)","v":4.4684164881938078E-4},{"$f":"IFERROR(PTRM_ORAB!AV75/PTRM_Life!AV75,0)*(1+AV68)","v":4.5797492249066804E-4},{"$f":"IFERROR(PTRM_ORAB!AW75/PTRM_Life!AW75,0)*(1+AW68)","v":4.6938558700716245E-4},{"$f":"IFERROR(PTRM_ORAB!AX75/PTRM_Life!AX75,0)*(1+AX68)","v":2.3463338155111453E-6},{"$f":"IFERROR(PTRM_ORAB!AY75/PTRM_Life!AY75,0)*(1+AY68)","v":2.4000015448701705E-6},{"$f":"IFERROR(PTRM_ORAB!AZ75/PTRM_Life!AZ75,0)*(1+AZ68)","v":2.4548968170261807E-6},{"$f":"IFERROR(PTRM_ORAB!BA75/PTRM_Life!BA75,0)*(1+BA68)","v":2.5110477095844048E-6},{"$f":"IFERROR(PTRM_ORAB!BB75/PTRM_Life!BB75,0)*(1+BB68)","v":2.5684829423695645E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J76/PTRM_Life!J76,0)*(1+J68)","v":3.9814362066594677},{"$f":"IFERROR(PTRM_ORAB!K76/PTRM_Life!K76,0)*(1+K68)","v":4.0912673604587342},{"$f":"IFERROR(PTRM_ORAB!L76/PTRM_Life!L76,0)*(1+L68)","v":4.2041282959043071},{"$f":"IFERROR(PTRM_ORAB!M76/PTRM_Life!M76,0)*(1+M68)","v":4.3201025919854521},{"$f":"IFERROR(PTRM_ORAB!N76/PTRM_Life!N76,0)*(1+N68)","v":4.4392761332857829},{"$f":"IFERROR(PTRM_ORAB!O76/PTRM_Life!O76,0)*(1+O68)","v":4.6023550720078044},{"$f":"IFERROR(PTRM_ORAB!P76/PTRM_Life!P76,0)*(1+P68)","v":4.7212962009286912},{"$f":"IFERROR(PTRM_ORAB!Q76/PTRM_Life!Q76,0)*(1+Q68)","v":4.8433111891949867},{"$f":"IFERROR(PTRM_ORAB!R76/PTRM_Life!R76,0)*(1+R68)","v":4.9684794762012956},{"$f":"IFERROR(PTRM_ORAB!S76/PTRM_Life!S76,0)*(1+S68)","v":5.096882554337081},{"$f":"IFERROR(PTRM_ORAB!T76/PTRM_Life!T76,0)*(1+T68)","v":5.3783074217620355},{"$f":"IFERROR(PTRM_ORAB!U76/PTRM_Life!U76,0)*(1+U68)","v":5.5155155314339774},{"$f":"IFERROR(PTRM_ORAB!V76/PTRM_Life!V76,0)*(1+V68)","v":5.6562240109961879},{"$f":"IFERROR(PTRM_ORAB!W76/PTRM_Life!W76,0)*(1+W68)","v":5.8005221597575654},{"$f":"IFERROR(PTRM_ORAB!X76/PTRM_Life!X76,0)*(1+X68)","v":5.9485015551766915},{"$f":"IFERROR(PTRM_ORAB!Y76/PTRM_Life!Y76,0)*(1+Y68)","v":5.9437824981117755},{"$f":"IFERROR(PTRM_ORAB!Z76/PTRM_Life!Z76,0)*(1+Z68)","v":6.0905345714272707},{"$f":"IFERROR(PTRM_ORAB!AA76/PTRM_Life!AA76,0)*(1+AA68)","v":6.2409099554929899},{"$f":"IFERROR(PTRM_ORAB!AB76/PTRM_Life!AB76,0)*(1+AB68)","v":6.3949981099022173},{"$f":"IFERROR(PTRM_ORAB!AC76/PTRM_Life!AC76,0)*(1+AC68)","v":6.5528907030068542},{"$f":"IFERROR(PTRM_ORAB!AD76/PTRM_Life!AD76,0)*(1+AD68)","v":6.8206226629327356},{"$f":"IFERROR(PTRM_ORAB!AE76/PTRM_Life!AE76,0)*(1+AE68)","v":7.0032580564384324},{"$f":"IFERROR(PTRM_ORAB!AF76/PTRM_Life!AF76,0)*(1+AF68)","v":7.1907838666420441},{"$f":"IFERROR(PTRM_ORAB!AG76/PTRM_Life!AG76,0)*(1+AG68)","v":7.3833310439306787},{"$f":"IFERROR(PTRM_ORAB!AH76/PTRM_Life!AH76,0)*(1+AH68)","v":7.5810340451419043},{"$f":"IFERROR(PTRM_ORAB!AI76/PTRM_Life!AI76,0)*(1+AI68)","v":7.9864589202577143},{"$f":"IFERROR(PTRM_ORAB!AJ76/PTRM_Life!AJ76,0)*(1+AJ68)","v":8.1811237929671279},{"$f":"IFERROR(PTRM_ORAB!AK76/PTRM_Life!AK76,0)*(1+AK68)","v":8.3805334985299194},{"$f":"IFERROR(PTRM_ORAB!AL76/PTRM_Life!AL76,0)*(1+AL68)","v":8.5848036892386279},{"$f":"IFERROR(PTRM_ORAB!AM76/PTRM_Life!AM76,0)*(1+AM68)","v":8.7940528363371087},{"$f":"IFERROR(PTRM_ORAB!AN76/PTRM_Life!AN76,0)*(1+AN68)","v":-9.7370080094340387E-3},{"$f":"IFERROR(PTRM_ORAB!AO76/PTRM_Life!AO76,0)*(1+AO68)","v":-9.9650227963842299E-3},{"$f":"IFERROR(PTRM_ORAB!AP76/PTRM_Life!AP76,0)*(1+AP68)","v":-1.0198377082184332E-2},{"$f":"IFERROR(PTRM_ORAB!AQ76/PTRM_Life!AQ76,0)*(1+AQ68)","v":-1.0437195903672303E-2},{"$f":"IFERROR(PTRM_ORAB!AR76/PTRM_Life!AR76,0)*(1+AR68)","v":-1.0681607225715735E-2},{"$f":"IFERROR(PTRM_ORAB!AS76/PTRM_Life!AS76,0)*(1+AS68)","v":-1.6767388202697261E-4},{"$f":"IFERROR(PTRM_ORAB!AT76/PTRM_Life!AT76,0)*(1+AT68)","v":-1.7185155709612893E-4},{"$f":"IFERROR(PTRM_ORAB!AU76/PTRM_Life!AU76,0)*(1+AU68)","v":-1.7613332094030773E-4},{"$f":"IFERROR(PTRM_ORAB!AV76/PTRM_Life!AV76,0)*(1+AV68)","v":-1.8052176698118644E-4},{"$f":"IFERROR(PTRM_ORAB!AW76/PTRM_Life!AW76,0)*(1+AW68)","v":-1.850195532567856E-4},{"$f":"IFERROR(PTRM_ORAB!AX76/PTRM_Life!AX76,0)*(1+AX68)","v":-9.2486357986648447E-7},{"$f":"IFERROR(PTRM_ORAB!AY76/PTRM_Life!AY76,0)*(1+AY68)","v":-9.4601799871778534E-7},{"$f":"IFERROR(PTRM_ORAB!AZ76/PTRM_Life!AZ76,0)*(1+AZ68)","v":-9.6765628291601752E-7},{"$f":"IFERROR(PTRM_ORAB!BA76/PTRM_Life!BA76,0)*(1+BA68)","v":-9.8978949992068453E-7},{"$f":"IFERROR(PTRM_ORAB!BB76/PTRM_Life!BB76,0)*(1+BB68)","v":-1.0124289703374614E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K77/PTRM_Life!K77,0)*(1+K68)","v":4.1416693268721758},{"$f":"IFERROR(PTRM_ORAB!L77/PTRM_Life!L77,0)*(1+L68)","v":4.2559206415270614},{"$f":"IFERROR(PTRM_ORAB!M77/PTRM_Life!M77,0)*(1+M68)","v":4.3733236715580812},{"$f":"IFERROR(PTRM_ORAB!N77/PTRM_Life!N77,0)*(1+N68)","v":4.4939653595955438},{"$f":"IFERROR(PTRM_ORAB!O77/PTRM_Life!O77,0)*(1+O68)","v":4.6367513493319423},{"$f":"IFERROR(PTRM_ORAB!P77/PTRM_Life!P77,0)*(1+P68)","v":4.7565813996836193},{"$f":"IFERROR(PTRM_ORAB!Q77/PTRM_Life!Q77,0)*(1+Q68)","v":4.8795082822536875},{"$f":"IFERROR(PTRM_ORAB!R77/PTRM_Life!R77,0)*(1+R68)","v":5.0056120301370246},{"$f":"IFERROR(PTRM_ORAB!S77/PTRM_Life!S77,0)*(1+S68)","v":5.1349747447666756},{"$f":"IFERROR(PTRM_ORAB!T77/PTRM_Life!T77,0)*(1+T68)","v":5.4163738224181222},{"$f":"IFERROR(PTRM_ORAB!U77/PTRM_Life!U77,0)*(1+U68)","v":5.5545530589644594},{"$f":"IFERROR(PTRM_ORAB!V77/PTRM_Life!V77,0)*(1+V68)","v":5.6962574401995747},{"$f":"IFERROR(PTRM_ORAB!W77/PTRM_Life!W77,0)*(1+W68)","v":5.8415768974719633},{"$f":"IFERROR(PTRM_ORAB!X77/PTRM_Life!X77,0)*(1+X68)","v":5.9906036564040175},{"$f":"IFERROR(PTRM_ORAB!Y77/PTRM_Life!Y77,0)*(1+Y68)","v":5.9873505680741248},{"$f":"IFERROR(PTRM_ORAB!Z77/PTRM_Life!Z77,0)*(1+Z68)","v":6.1351783376485871},{"$f":"IFERROR(PTRM_ORAB!AA77/PTRM_Life!AA77,0)*(1+AA68)","v":6.2866559769290076},{"$f":"IFERROR(PTRM_ORAB!AB77/PTRM_Life!AB77,0)*(1+AB68)","v":6.4418736012496591},{"$f":"IFERROR(PTRM_ORAB!AC77/PTRM_Life!AC77,0)*(1+AC68)","v":6.6009235508936905},{"$f":"IFERROR(PTRM_ORAB!AD77/PTRM_Life!AD77,0)*(1+AD68)","v":6.8689857807076642},{"$f":"IFERROR(PTRM_ORAB!AE77/PTRM_Life!AE77,0)*(1+AE68)","v":7.0529161904431836},{"$f":"IFERROR(PTRM_ORAB!AF77/PTRM_Life!AF77,0)*(1+AF68)","v":7.2417716934465455},{"$f":"IFERROR(PTRM_ORAB!AG77/PTRM_Life!AG77,0)*(1+AG68)","v":7.4356841686372404},{"$f":"IFERROR(PTRM_ORAB!AH77/PTRM_Life!AH77,0)*(1+AH68)","v":7.6347890262484697},{"$f":"IFERROR(PTRM_ORAB!AI77/PTRM_Life!AI77,0)*(1+AI68)","v":8.0336383300485661},{"$f":"IFERROR(PTRM_ORAB!AJ77/PTRM_Life!AJ77,0)*(1+AJ68)","v":8.22945317095955},{"$f":"IFERROR(PTRM_ORAB!AK77/PTRM_Life!AK77,0)*(1+AK68)","v":8.4300408744697339},{"$f":"IFERROR(PTRM_ORAB!AL77/PTRM_Life!AL77,0)*(1+AL68)","v":8.635517776078947},{"$f":"IFERROR(PTRM_ORAB!AM77/PTRM_Life!AM77,0)*(1+AM68)","v":8.8460030468910649},{"$f":"IFERROR(PTRM_ORAB!AN77/PTRM_Life!AN77,0)*(1+AN68)","v":9.0572621951760688},{"$f":"IFERROR(PTRM_ORAB!AO77/PTRM_Life!AO77,0)*(1+AO68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP77/PTRM_Life!AP77,0)*(1+AP68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ77/PTRM_Life!AQ77,0)*(1+AQ68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR77/PTRM_Life!AR77,0)*(1+AR68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS77/PTRM_Life!AS77,0)*(1+AS68)","v":1.1275473704366426E-2},{"$f":"IFERROR(PTRM_ORAB!AT77/PTRM_Life!AT77,0)*(1+AT68)","v":1.1556407531496888E-2},{"$f":"IFERROR(PTRM_ORAB!AU77/PTRM_Life!AU77,0)*(1+AU68)","v":1.1844340959468564E-2},{"$f":"IFERROR(PTRM_ORAB!AV77/PTRM_Life!AV77,0)*(1+AV68)","v":1.21394483866885E-2},{"$f":"IFERROR(PTRM_ORAB!AW77/PTRM_Life!AW77,0)*(1+AW68)","v":1.2441908556783565E-2},{"$f":"IFERROR(PTRM_ORAB!AX77/PTRM_Life!AX77,0)*(1+AX68)","v":6.2193794578174055E-5},{"$f":"IFERROR(PTRM_ORAB!AY77/PTRM_Life!AY77,0)*(1+AY68)","v":6.3616354195721535E-5},{"$f":"IFERROR(PTRM_ORAB!AZ77/PTRM_Life!AZ77,0)*(1+AZ68)","v":6.5071452041225714E-5},{"$f":"IFERROR(PTRM_ORAB!BA77/PTRM_Life!BA77,0)*(1+BA68)","v":6.6559832362073822E-5},{"$f":"IFERROR(PTRM_ORAB!BB77/PTRM_Life!BB77,0)*(1+BB68)","v":6.8082256428835024E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L78/PTRM_Life!L78,0)*(1+L68)","v":4.2344184270146421},{"$f":"IFERROR(PTRM_ORAB!M78/PTRM_Life!M78,0)*(1+M68)","v":4.3512283009817301},{"$f":"IFERROR(PTRM_ORAB!N78/PTRM_Life!N78,0)*(1+N68)","v":4.4712604702631307},{"$f":"IFERROR(PTRM_ORAB!O78/PTRM_Life!O78,0)*(1+O68)","v":4.620844184349914},{"$f":"IFERROR(PTRM_ORAB!P78/PTRM_Life!P78,0)*(1+P68)","v":4.7402631373109534},{"$f":"IFERROR(PTRM_ORAB!Q78/PTRM_Life!Q78,0)*(1+Q68)","v":4.8627682982801756},{"$f":"IFERROR(PTRM_ORAB!R78/PTRM_Life!R78,0)*(1+R68)","v":4.9884394257853},{"$f":"IFERROR(PTRM_ORAB!S78/PTRM_Life!S78,0)*(1+S68)","v":5.1173583395964251},{"$f":"IFERROR(PTRM_ORAB!T78/PTRM_Life!T78,0)*(1+T68)","v":5.3958631664336929},{"$f":"IFERROR(PTRM_ORAB!U78/PTRM_Life!U78,0)*(1+U68)","v":5.5335191475922167},{"$f":"IFERROR(PTRM_ORAB!V78/PTRM_Life!V78,0)*(1+V68)","v":5.6746869244661324},{"$f":"IFERROR(PTRM_ORAB!W78/PTRM_Life!W78,0)*(1+W68)","v":5.8194560878530393},{"$f":"IFERROR(PTRM_ORAB!X78/PTRM_Life!X78,0)*(1+X68)","v":5.9679185141365085},{"$f":"IFERROR(PTRM_ORAB!Y78/PTRM_Life!Y78,0)*(1+Y68)","v":5.9659957074933425},{"$f":"IFERROR(PTRM_ORAB!Z78/PTRM_Life!Z78,0)*(1+Z68)","v":6.1132962252602923},{"$f":"IFERROR(PTRM_ORAB!AA78/PTRM_Life!AA78,0)*(1+AA68)","v":6.2642335948786689},{"$f":"IFERROR(PTRM_ORAB!AB78/PTRM_Life!AB78,0)*(1+AB68)","v":6.4188976102717401},{"$f":"IFERROR(PTRM_ORAB!AC78/PTRM_Life!AC78,0)*(1+AC68)","v":6.5773802823759953},{"$f":"IFERROR(PTRM_ORAB!AD78/PTRM_Life!AD78,0)*(1+AD68)","v":6.8431310993330383},{"$f":"IFERROR(PTRM_ORAB!AE78/PTRM_Life!AE78,0)*(1+AE68)","v":7.0263691998557221},{"$f":"IFERROR(PTRM_ORAB!AF78/PTRM_Life!AF78,0)*(1+AF68)","v":7.2145138557250412},{"$f":"IFERROR(PTRM_ORAB!AG78/PTRM_Life!AG78,0)*(1+AG68)","v":7.4076964494717084},{"$f":"IFERROR(PTRM_ORAB!AH78/PTRM_Life!AH78,0)*(1+AH68)","v":7.6060518816483809},{"$f":"IFERROR(PTRM_ORAB!AI78/PTRM_Life!AI78,0)*(1+AI68)","v":7.9966751026486085},{"$f":"IFERROR(PTRM_ORAB!AJ78/PTRM_Life!AJ78,0)*(1+AJ68)","v":8.1915889883266679},{"$f":"IFERROR(PTRM_ORAB!AK78/PTRM_Life!AK78,0)*(1+AK68)","v":8.3912537763913377},{"$f":"IFERROR(PTRM_ORAB!AL78/PTRM_Life!AL78,0)*(1+AL68)","v":8.5957852670761881},{"$f":"IFERROR(PTRM_ORAB!AM78/PTRM_Life!AM78,0)*(1+AM68)","v":8.805302083172057},{"$f":"IFERROR(PTRM_ORAB!AN78/PTRM_Life!AN78,0)*(1+AN68)","v":9.0399628747695093},{"$f":"IFERROR(PTRM_ORAB!AO78/PTRM_Life!AO78,0)*(1+AO68)","v":9.2516547216829661},{"$f":"IFERROR(PTRM_ORAB!AP78/PTRM_Life!AP78,0)*(1+AP68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ78/PTRM_Life!AQ78,0)*(1+AQ68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR78/PTRM_Life!AR78,0)*(1+AR68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS78/PTRM_Life!AS78,0)*(1+AS68)","v":3.9680218264663794E-2},{"$f":"IFERROR(PTRM_ORAB!AT78/PTRM_Life!AT78,0)*(1+AT68)","v":4.0668869905450045E-2},{"$f":"IFERROR(PTRM_ORAB!AU78/PTRM_Life!AU78,0)*(1+AU68)","v":4.1682154275328398E-2},{"$f":"IFERROR(PTRM_ORAB!AV78/PTRM_Life!AV78,0)*(1+AV68)","v":4.2720685110540724E-2},{"$f":"IFERROR(PTRM_ORAB!AW78/PTRM_Life!AW78,0)*(1+AW68)","v":4.3785091438861258E-2},{"$f":"IFERROR(PTRM_ORAB!AX78/PTRM_Life!AX78,0)*(1+AX68)","v":2.1887003670754553E-4},{"$f":"IFERROR(PTRM_ORAB!AY78/PTRM_Life!AY78,0)*(1+AY68)","v":2.2387625441500395E-4},{"$f":"IFERROR(PTRM_ORAB!AZ78/PTRM_Life!AZ78,0)*(1+AZ68)","v":2.2899697941688917E-4},{"$f":"IFERROR(PTRM_ORAB!BA78/PTRM_Life!BA78,0)*(1+BA68)","v":2.3423483084030337E-4},{"$f":"IFERROR(PTRM_ORAB!BB78/PTRM_Life!BB78,0)*(1+BB68)","v":2.3959248771968298E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M79/PTRM_Life!M79,0)*(1+M68)","v":4.4015380378428839},{"$f":"IFERROR(PTRM_ORAB!N79/PTRM_Life!N79,0)*(1+N68)","v":4.5229580421064339},{"$f":"IFERROR(PTRM_ORAB!O79/PTRM_Life!O79,0)*(1+O68)","v":4.6626839175445687},{"$f":"IFERROR(PTRM_ORAB!P79/PTRM_Life!P79,0)*(1+P68)","v":4.7831841571560414},{"$f":"IFERROR(PTRM_ORAB!Q79/PTRM_Life!Q79,0)*(1+Q68)","v":4.906798549046159},{"$f":"IFERROR(PTRM_ORAB!R79/PTRM_Life!R79,0)*(1+R68)","v":5.0336075739213983},{"$f":"IFERROR(PTRM_ORAB!S79/PTRM_Life!S79,0)*(1+S68)","v":5.1636937923942714},{"$f":"IFERROR(PTRM_ORAB!T79/PTRM_Life!T79,0)*(1+T68)","v":5.4429432768013744},{"$f":"IFERROR(PTRM_ORAB!U79/PTRM_Life!U79,0)*(1+U68)","v":5.5818003371173583},{"$f":"IFERROR(PTRM_ORAB!V79/PTRM_Life!V79,0)*(1+V68)","v":5.7241998343501086},{"$f":"IFERROR(PTRM_ORAB!W79/PTRM_Life!W79,0)*(1+W68)","v":5.8702321409969285},{"$f":"IFERROR(PTRM_ORAB!X79/PTRM_Life!X79,0)*(1+X68)","v":6.0199899350833412},{"$f":"IFERROR(PTRM_ORAB!Y79/PTRM_Life!Y79,0)*(1+Y68)","v":6.0192320959263288},{"$f":"IFERROR(PTRM_ORAB!Z79/PTRM_Life!Z79,0)*(1+Z68)","v":6.1678470208710054},{"$f":"IFERROR(PTRM_ORAB!AA79/PTRM_Life!AA79,0)*(1+AA68)","v":6.3201312503987799},{"$f":"IFERROR(PTRM_ORAB!AB79/PTRM_Life!AB79,0)*(1+AB68)","v":6.476175379691318},{"$f":"IFERROR(PTRM_ORAB!AC79/PTRM_Life!AC79,0)*(1+AC68)","v":6.636072240726592},{"$f":"IFERROR(PTRM_ORAB!AD79/PTRM_Life!AD79,0)*(1+AD68)","v":6.9030373857341232},{"$f":"IFERROR(PTRM_ORAB!AE79/PTRM_Life!AE79,0)*(1+AE68)","v":7.0878795932029046},{"$f":"IFERROR(PTRM_ORAB!AF79/PTRM_Life!AF79,0)*(1+AF68)","v":7.2776713090913487},{"$f":"IFERROR(PTRM_ORAB!AG79/PTRM_Life!AG79,0)*(1+AG68)","v":7.4725450660819615},{"$f":"IFERROR(PTRM_ORAB!AH79/PTRM_Life!AH79,0)*(1+AH68)","v":7.6726369456767367},{"$f":"IFERROR(PTRM_ORAB!AI79/PTRM_Life!AI79,0)*(1+AI68)","v":8.061591997578395},{"$f":"IFERROR(PTRM_ORAB!AJ79/PTRM_Life!AJ79,0)*(1+AJ68)","v":8.258088191412595},{"$f":"IFERROR(PTRM_ORAB!AK79/PTRM_Life!AK79,0)*(1+AK68)","v":8.4593738553915134},{"$f":"IFERROR(PTRM_ORAB!AL79/PTRM_Life!AL79,0)*(1+AL68)","v":8.6655657298133768},{"$f":"IFERROR(PTRM_ORAB!AM79/PTRM_Life!AM79,0)*(1+AM68)","v":8.8767834004471542},{"$f":"IFERROR(PTRM_ORAB!AN79/PTRM_Life!AN79,0)*(1+AN68)","v":9.1215396729179581},{"$f":"IFERROR(PTRM_ORAB!AO79/PTRM_Life!AO79,0)*(1+AO68)","v":9.3351418311130612},{"$f":"IFERROR(PTRM_ORAB!AP79/PTRM_Life!AP79,0)*(1+AP68)","v":9.5537459827897102},{"$f":"IFERROR(PTRM_ORAB!AQ79/PTRM_Life!AQ79,0)*(1+AQ68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR79/PTRM_Life!AR79,0)*(1+AR68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS79/PTRM_Life!AS79,0)*(1+AS68)","v":0.11129421180709073},{"$f":"IFERROR(PTRM_ORAB!AT79/PTRM_Life!AT79,0)*(1+AT68)","v":0.11406716039268554},{"$f":"IFERROR(PTRM_ORAB!AU79/PTRM_Life!AU79,0)*(1+AU68)","v":0.11690919832024613},{"$f":"IFERROR(PTRM_ORAB!AV79/PTRM_Life!AV79,0)*(1+AV68)","v":0.11982204698381421},{"$f":"IFERROR(PTRM_ORAB!AW79/PTRM_Life!AW79,0)*(1+AW68)","v":0.1228074706667884},{"$f":"IFERROR(PTRM_ORAB!AX79/PTRM_Life!AX79,0)*(1+AX68)","v":6.1388191115993389E-4},{"$f":"IFERROR(PTRM_ORAB!AY79/PTRM_Life!AY79,0)*(1+AY68)","v":6.2792324153191053E-4},{"$f":"IFERROR(PTRM_ORAB!AZ79/PTRM_Life!AZ79,0)*(1+AZ68)","v":6.4228573946890379E-4},{"$f":"IFERROR(PTRM_ORAB!BA79/PTRM_Life!BA79,0)*(1+BA68)","v":6.5697675104155553E-4},{"$f":"IFERROR(PTRM_ORAB!BB79/PTRM_Life!BB79,0)*(1+BB68)","v":6.7200379034729424E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N80/PTRM_Life!N80,0)*(1+N68)","v":4.433815733633713},{"$f":"IFERROR(PTRM_ORAB!O80/PTRM_Life!O80,0)*(1+O68)","v":4.5843533042977631},{"$f":"IFERROR(PTRM_ORAB!P80/PTRM_Life!P80,0)*(1+P68)","v":4.7028292038870356},{"$f":"IFERROR(PTRM_ORAB!Q80/PTRM_Life!Q80,0)*(1+Q68)","v":4.8243669396507434},{"$f":"IFERROR(PTRM_ORAB!R80/PTRM_Life!R80,0)*(1+R68)","v":4.9490456402622405},{"$f":"IFERROR(PTRM_ORAB!S80/PTRM_Life!S80,0)*(1+S68)","v":5.0769464793596004},{"$f":"IFERROR(PTRM_ORAB!T80/PTRM_Life!T80,0)*(1+T68)","v":5.3499030947207737},{"$f":"IFERROR(PTRM_ORAB!U80/PTRM_Life!U80,0)*(1+U68)","v":5.4863865704671673},{"$f":"IFERROR(PTRM_ORAB!V80/PTRM_Life!V80,0)*(1+V68)","v":5.6263519296836},{"$f":"IFERROR(PTRM_ORAB!W80/PTRM_Life!W80,0)*(1+W68)","v":5.7698880000646522},{"$f":"IFERROR(PTRM_ORAB!X80/PTRM_Life!X80,0)*(1+X68)","v":5.9170858754230533},{"$f":"IFERROR(PTRM_ORAB!Y80/PTRM_Life!Y80,0)*(1+Y68)","v":5.9173802667608681},{"$f":"IFERROR(PTRM_ORAB!Z80/PTRM_Life!Z80,0)*(1+Z68)","v":6.0634804686136832},{"$f":"IFERROR(PTRM_ORAB!AA80/PTRM_Life!AA80,0)*(1+AA68)","v":6.2131878865011565},{"$f":"IFERROR(PTRM_ORAB!AB80/PTRM_Life!AB80,0)*(1+AB68)","v":6.3665915826378221},{"$f":"IFERROR(PTRM_ORAB!AC80/PTRM_Life!AC80,0)*(1+AC68)","v":6.5237828181855386},{"$f":"IFERROR(PTRM_ORAB!AD80/PTRM_Life!AD80,0)*(1+AD68)","v":6.7852556550314942},{"$f":"IFERROR(PTRM_ORAB!AE80/PTRM_Life!AE80,0)*(1+AE68)","v":6.9669440283420601},{"$f":"IFERROR(PTRM_ORAB!AF80/PTRM_Life!AF80,0)*(1+AF68)","v":7.153497460049028},{"$f":"IFERROR(PTRM_ORAB!AG80/PTRM_Life!AG80,0)*(1+AG68)","v":7.3450462215218257},{"$f":"IFERROR(PTRM_ORAB!AH80/PTRM_Life!AH80,0)*(1+AH68)","v":7.5417240723983268},{"$f":"IFERROR(PTRM_ORAB!AI80/PTRM_Life!AI80,0)*(1+AI68)","v":7.9201530171903141},{"$f":"IFERROR(PTRM_ORAB!AJ80/PTRM_Life!AJ80,0)*(1+AJ68)","v":8.1132017255508746},{"$f":"IFERROR(PTRM_ORAB!AK80/PTRM_Life!AK80,0)*(1+AK68)","v":8.3109558737834686},{"$f":"IFERROR(PTRM_ORAB!AL80/PTRM_Life!AL80,0)*(1+AL68)","v":8.5135301540016926},{"$f":"IFERROR(PTRM_ORAB!AM80/PTRM_Life!AM80,0)*(1+AM68)","v":8.7210420538666984},{"$f":"IFERROR(PTRM_ORAB!AN80/PTRM_Life!AN80,0)*(1+AN68)","v":8.9655275312269609},{"$f":"IFERROR(PTRM_ORAB!AO80/PTRM_Life!AO80,0)*(1+AO68)","v":9.1754763006998967},{"$f":"IFERROR(PTRM_ORAB!AP80/PTRM_Life!AP80,0)*(1+AP68)","v":9.3903415110235979},{"$f":"IFERROR(PTRM_ORAB!AQ80/PTRM_Life!AQ80,0)*(1+AQ68)","v":9.6102382921447678},{"$f":"IFERROR(PTRM_ORAB!AR80/PTRM_Life!AR80,0)*(1+AR68)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS80/PTRM_Life!AS80,0)*(1+AS68)","v":0.12730414289522848},{"$f":"IFERROR(PTRM_ORAB!AT80/PTRM_Life!AT80,0)*(1+AT68)","v":0.13047598658098603},{"$f":"IFERROR(PTRM_ORAB!AU80/PTRM_Life!AU80,0)*(1+AU68)","v":0.13372685827115938},{"$f":"IFERROR(PTRM_ORAB!AV80/PTRM_Life!AV80,0)*(1+AV68)","v":0.13705872698632487},{"$f":"IFERROR(PTRM_ORAB!AW80/PTRM_Life!AW80,0)*(1+AW68)","v":0.14047361080614931},{"$f":"IFERROR(PTRM_ORAB!AX80/PTRM_Life!AX80,0)*(1+AX68)","v":7.0219025113864666E-4},{"$f":"IFERROR(PTRM_ORAB!AY80/PTRM_Life!AY80,0)*(1+AY68)","v":7.1825145952575994E-4},{"$f":"IFERROR(PTRM_ORAB!AZ80/PTRM_Life!AZ80,0)*(1+AZ68)","v":7.3468003617871837E-4},{"$f":"IFERROR(PTRM_ORAB!BA80/PTRM_Life!BA80,0)*(1+BA68)","v":7.5148438391750289E-4},{"$f":"IFERROR(PTRM_ORAB!BB80/PTRM_Life!BB80,0)*(1+BB68)","v":7.6867309775992471E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O81/PTRM_Life!O81,0)*(1+O68)","v":4.5405485135931078},{"$f":"IFERROR(PTRM_ORAB!P81/PTRM_Life!P81,0)*(1+P68)","v":4.6578923424974734},{"$f":"IFERROR(PTRM_ORAB!Q81/PTRM_Life!Q81,0)*(1+Q68)","v":4.7782687508667898},{"$f":"IFERROR(PTRM_ORAB!R81/PTRM_Life!R81,0)*(1+R68)","v":4.9017561112775887},{"$f":"IFERROR(PTRM_ORAB!S81/PTRM_Life!S81,0)*(1+S68)","v":5.0284348217309027},{"$f":"IFERROR(PTRM_ORAB!T81/PTRM_Life!T81,0)*(1+T68)","v":5.2973238432559722},{"$f":"IFERROR(PTRM_ORAB!U81/PTRM_Life!U81,0)*(1+U68)","v":5.4324659490999574},{"$f":"IFERROR(PTRM_ORAB!V81/PTRM_Life!V81,0)*(1+V68)","v":5.5710557182003999},{"$f":"IFERROR(PTRM_ORAB!W81/PTRM_Life!W81,0)*(1+W68)","v":5.7131811052465915},{"$f":"IFERROR(PTRM_ORAB!X81/PTRM_Life!X81,0)*(1+X68)","v":5.8589323087743965},{"$f":"IFERROR(PTRM_ORAB!Y81/PTRM_Life!Y81,0)*(1+Y68)","v":5.8601499627152691},{"$f":"IFERROR(PTRM_ORAB!Z81/PTRM_Life!Z81,0)*(1+Z68)","v":6.0048371475578151},{"$f":"IFERROR(PTRM_ORAB!AA81/PTRM_Life!AA81,0)*(1+AA68)","v":6.1530966610252014},{"$f":"IFERROR(PTRM_ORAB!AB81/PTRM_Life!AB81,0)*(1+AB68)","v":6.3050167039613223},{"$f":"IFERROR(PTRM_ORAB!AC81/PTRM_Life!AC81,0)*(1+AC68)","v":6.4606876548901457},{"$f":"IFERROR(PTRM_ORAB!AD81/PTRM_Life!AD81,0)*(1+AD68)","v":6.7187948368304866},{"$f":"IFERROR(PTRM_ORAB!AE81/PTRM_Life!AE81,0)*(1+AE68)","v":6.8987035929001213},{"$f":"IFERROR(PTRM_ORAB!AF81/PTRM_Life!AF81,0)*(1+AF68)","v":7.0834297546647607},{"$f":"IFERROR(PTRM_ORAB!AG81/PTRM_Life!AG81,0)*(1+AG68)","v":7.2731023175003804},{"$f":"IFERROR(PTRM_ORAB!AH81/PTRM_Life!AH81,0)*(1+AH68)","v":7.4678537308842028},{"$f":"IFERROR(PTRM_ORAB!AI81/PTRM_Life!AI81,0)*(1+AI68)","v":7.8394947756071032},{"$f":"IFERROR(PTRM_ORAB!AJ81/PTRM_Life!AJ81,0)*(1+AJ68)","v":8.0305774904669729},{"$f":"IFERROR(PTRM_ORAB!AK81/PTRM_Life!AK81,0)*(1+AK68)","v":8.2263177253537503},{"$f":"IFERROR(PTRM_ORAB!AL81/PTRM_Life!AL81,0)*(1+AL68)","v":8.426829004365187},{"$f":"IFERROR(PTRM_ORAB!AM81/PTRM_Life!AM81,0)*(1+AM68)","v":8.63222761867695},{"$f":"IFERROR(PTRM_ORAB!AN81/PTRM_Life!AN81,0)*(1+AN68)","v":8.8766127320680859},{"$f":"IFERROR(PTRM_ORAB!AO81/PTRM_Life!AO81,0)*(1+AO68)","v":9.084479353825083},{"$f":"IFERROR(PTRM_ORAB!AP81/PTRM_Life!AP81,0)*(1+AP68)","v":9.2972136580804463},{"$f":"IFERROR(PTRM_ORAB!AQ81/PTRM_Life!AQ81,0)*(1+AQ68)","v":9.5149296329901603},{"$f":"IFERROR(PTRM_ORAB!AR81/PTRM_Life!AR81,0)*(1+AR68)","v":9.737743936009144},{"$f":"IFERROR(PTRM_ORAB!AS81/PTRM_Life!AS81,0)*(1+AS68)","v":0.15285764524316175},{"$f":"IFERROR(PTRM_ORAB!AT81/PTRM_Life!AT81,0)*(1+AT68)","v":0.15666616667740382},{"$f":"IFERROR(PTRM_ORAB!AU81/PTRM_Life!AU81,0)*(1+AU68)","v":0.16056957924706802},{"$f":"IFERROR(PTRM_ORAB!AV81/PTRM_Life!AV81,0)*(1+AV68)","v":0.16457024721023644},{"$f":"IFERROR(PTRM_ORAB!AW81/PTRM_Life!AW81,0)*(1+AW68)","v":0.16867059373161361},{"$f":"IFERROR(PTRM_ORAB!AX81/PTRM_Life!AX81,0)*(1+AX68)","v":8.4313947575215785E-4},{"$f":"IFERROR(PTRM_ORAB!AY81/PTRM_Life!AY81,0)*(1+AY68)","v":8.6242461791626176E-4},{"$f":"IFERROR(PTRM_ORAB!AZ81/PTRM_Life!AZ81,0)*(1+AZ68)","v":8.8215086943295299E-4},{"$f":"IFERROR(PTRM_ORAB!BA81/PTRM_Life!BA81,0)*(1+BA68)","v":9.0232831980322046E-4},{"$f":"IFERROR(PTRM_ORAB!BB81/PTRM_Life!BB81,0)*(1+BB68)","v":9.2296728930536386E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":35.524982825339258},40.06784920202999,44.891050580687207,49.881344872360522,55.101845583617376,59.897379943363163,65.691367179468472,71.737935362871099,78.118422654981217,84.707198570778459,92.310610063656441,94.69624263666806,97.143528390928182,99.654060662645037,102.22947396546843,108.02069545466813,110.77645377536444,113.60251532721588,116.500673643521,119.47276801310959,119.25719509965172,122.20165692076048,125.21881754556593,128.31047190855182,131.47845926115963,137.03569016760798,140.70508641409737,144.47273785817279,148.34127547321617,152.31340068202203,80.845076496682083,74.391398933797859,{"$f":"SUM(AK71:AK81)","v":67.622723865886456},60.63675492891965,53.299870960833971,45.06230682952193,36.848186857652891,28.242769397914316,19.126670553565699,9.7392817519945698,0.44243583168773731,0.45345933231525881,0.46475748874003209,0.47633714414277745,0.48820531220533991,2.4404742946026181E-3,2.4962953005841812E-3,2.5533931012919515E-3,2.6117969008712903E-3,2.6715365714544232E-3]
[]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E89/PTRM_Life!E89,0)*(1+E86)","v":35.524982825339258},{"$f":"IFERROR(PTRM_ORAB!F89/PTRM_Life!F89,0)*(1+F86)","v":36.450264346163976},{"$f":"IFERROR(PTRM_ORAB!G89/PTRM_Life!G89,0)*(1+G86)","v":37.399645692651937},{"$f":"IFERROR(PTRM_ORAB!H89/PTRM_Life!H89,0)*(1+H86)","v":38.373754567382186},{"$f":"IFERROR(PTRM_ORAB!I89/PTRM_Life!I89,0)*(1+I86)","v":39.37323502203666},{"$f":"IFERROR(PTRM_ORAB!J89/PTRM_Life!J89,0)*(1+J86)","v":39.980674615067777},{"$f":"IFERROR(PTRM_ORAB!K89/PTRM_Life!K89,0)*(1+K86)","v":41.083574019885873},{"$f":"IFERROR(PTRM_ORAB!L89/PTRM_Life!L89,0)*(1+L86)","v":42.21689780120235},{"$f":"IFERROR(PTRM_ORAB!M89/PTRM_Life!M89,0)*(1+M86)","v":43.381485240171294},{"$f":"IFERROR(PTRM_ORAB!N89/PTRM_Life!N89,0)*(1+N86)","v":44.578198770199585},{"$f":"IFERROR(PTRM_ORAB!O89/PTRM_Life!O89,0)*(1+O86)","v":46.12489584697903},{"$f":"IFERROR(PTRM_ORAB!P89/PTRM_Life!P89,0)*(1+P86)","v":47.316926252621904},{"$f":"IFERROR(PTRM_ORAB!Q89/PTRM_Life!Q89,0)*(1+Q86)","v":48.539762938948684},{"$f":"IFERROR(PTRM_ORAB!R89/PTRM_Life!R89,0)*(1+R86)","v":49.794202049182772},{"$f":"IFERROR(PTRM_ORAB!S89/PTRM_Life!S89,0)*(1+S86)","v":51.081060301703651},{"$f":"IFERROR(PTRM_ORAB!T89/PTRM_Life!T89,0)*(1+T86)","v":53.456744188445974},{"$f":"IFERROR(PTRM_ORAB!U89/PTRM_Life!U89,0)*(1+U86)","v":54.820500151824909},{"$f":"IFERROR(PTRM_ORAB!V89/PTRM_Life!V89,0)*(1+V86)","v":56.2190474283653},{"$f":"IFERROR(PTRM_ORAB!W89/PTRM_Life!W89,0)*(1+W86)","v":57.65327359290017},{"$f":"IFERROR(PTRM_ORAB!X89/PTRM_Life!X89,0)*(1+X86)","v":59.124088863532194},{"$f":"IFERROR(PTRM_ORAB!Y89/PTRM_Life!Y89,0)*(1+Y86)","v":59.313952302102514},{"$f":"IFERROR(PTRM_ORAB!Z89/PTRM_Life!Z89,0)*(1+Z86)","v":60.7784146170737},{"$f":"IFERROR(PTRM_ORAB!AA89/PTRM_Life!AA89,0)*(1+AA86)","v":62.279034527159233},{"$f":"IFERROR(PTRM_ORAB!AB89/PTRM_Life!AB89,0)*(1+AB86)","v":63.816704763890037},{"$f":"IFERROR(PTRM_ORAB!AC89/PTRM_Life!AC89,0)*(1+AC86)","v":65.392340100351106},{"$f":"IFERROR(PTRM_ORAB!AD89/PTRM_Life!AD89,0)*(1+AD86)","v":67.886214606265213},{"$f":"IFERROR(PTRM_ORAB!AE89/PTRM_Life!AE89,0)*(1+AE86)","v":69.703999599064744},{"$f":"IFERROR(PTRM_ORAB!AF89/PTRM_Life!AF89,0)*(1+AF86)","v":71.570459308803663},{"$f":"IFERROR(PTRM_ORAB!AG89/PTRM_Life!AG89,0)*(1+AG86)","v":73.486897095383483},{"$f":"IFERROR(PTRM_ORAB!AH89/PTRM_Life!AH89,0)*(1+AH86)","v":75.454651218693556},{"$f":"IFERROR(PTRM_ORAB!AI89/PTRM_Life!AI89,0)*(1+AI86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AJ89/PTRM_Life!AJ89,0)*(1+AJ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK89/PTRM_Life!AK89,0)*(1+AK86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL89/PTRM_Life!AL89,0)*(1+AL86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM89/PTRM_Life!AM89,0)*(1+AM86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN89/PTRM_Life!AN89,0)*(1+AN86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO89/PTRM_Life!AO89,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP89/PTRM_Life!AP89,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ89/PTRM_Life!AQ89,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR89/PTRM_Life!AR89,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS89/PTRM_Life!AS89,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT89/PTRM_Life!AT89,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU89/PTRM_Life!AU89,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV89/PTRM_Life!AV89,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW89/PTRM_Life!AW89,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX89/PTRM_Life!AX89,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY89/PTRM_Life!AY89,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ89/PTRM_Life!AZ89,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA89/PTRM_Life!BA89,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB89/PTRM_Life!BB89,0)*(1+BB86)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F90/PTRM_Life!F90,0)*(1+F86)","v":3.617584855866014},{"$f":"IFERROR(PTRM_ORAB!G90/PTRM_Life!G90,0)*(1+G86)","v":3.711808248840061},{"$f":"IFERROR(PTRM_ORAB!H90/PTRM_Life!H90,0)*(1+H86)","v":3.8084857785205752},{"$f":"IFERROR(PTRM_ORAB!I90/PTRM_Life!I90,0)*(1+I86)","v":3.9076813652014875},{"$f":"IFERROR(PTRM_ORAB!J90/PTRM_Life!J90,0)*(1+J86)","v":3.9679680136530244},{"$f":"IFERROR(PTRM_ORAB!K90/PTRM_Life!K90,0)*(1+K86)","v":4.0774276364015067},{"$f":"IFERROR(PTRM_ORAB!L90/PTRM_Life!L90,0)*(1+L86)","v":4.1899067918102864},{"$f":"IFERROR(PTRM_ORAB!M90/PTRM_Life!M90,0)*(1+M86)","v":4.3054887761420195},{"$f":"IFERROR(PTRM_ORAB!N90/PTRM_Life!N90,0)*(1+N86)","v":4.4242591834544669},{"$f":"IFERROR(PTRM_ORAB!O90/PTRM_Life!O90,0)*(1+O86)","v":4.5777644603553842},{"$f":"IFERROR(PTRM_ORAB!P90/PTRM_Life!P90,0)*(1+P86)","v":4.6960700809191298},{"$f":"IFERROR(PTRM_ORAB!Q90/PTRM_Life!Q90,0)*(1+Q86)","v":4.8174331370451871},{"$f":"IFERROR(PTRM_ORAB!R90/PTRM_Life!R90,0)*(1+R86)","v":4.9419326436795332},{"$f":"IFERROR(PTRM_ORAB!S90/PTRM_Life!S90,0)*(1+S86)","v":5.0696496577937431},{"$f":"IFERROR(PTRM_ORAB!T90/PTRM_Life!T90,0)*(1+T86)","v":5.3054295130338973},{"$f":"IFERROR(PTRM_ORAB!U90/PTRM_Life!U90,0)*(1+U86)","v":5.440778405798123},{"$f":"IFERROR(PTRM_ORAB!V90/PTRM_Life!V90,0)*(1+V86)","v":5.5795802372410161},{"$f":"IFERROR(PTRM_ORAB!W90/PTRM_Life!W90,0)*(1+W86)","v":5.7219230966352361},{"$f":"IFERROR(PTRM_ORAB!X90/PTRM_Life!X90,0)*(1+X86)","v":5.8678973205334177},{"$f":"IFERROR(PTRM_ORAB!Y90/PTRM_Life!Y90,0)*(1+Y86)","v":5.8867407257151161},{"$f":"IFERROR(PTRM_ORAB!Z90/PTRM_Life!Z90,0)*(1+Z86)","v":6.0320844368694022},{"$f":"IFERROR(PTRM_ORAB!AA90/PTRM_Life!AA90,0)*(1+AA86)","v":6.1810166862923808},{"$f":"IFERROR(PTRM_ORAB!AB90/PTRM_Life!AB90,0)*(1+AB86)","v":6.3336260750442825},{"$f":"IFERROR(PTRM_ORAB!AC90/PTRM_Life!AC90,0)*(1+AC86)","v":6.4900033917467557},{"$f":"IFERROR(PTRM_ORAB!AD90/PTRM_Life!AD90,0)*(1+AD86)","v":6.7375133291054006},{"$f":"IFERROR(PTRM_ORAB!AE90/PTRM_Life!AE90,0)*(1+AE86)","v":6.9179233090912957},{"$f":"IFERROR(PTRM_ORAB!AF90/PTRM_Life!AF90,0)*(1+AF86)","v":7.1031641160141721},{"$f":"IFERROR(PTRM_ORAB!AG90/PTRM_Life!AG90,0)*(1+AG86)","v":7.2933651046297747},{"$f":"IFERROR(PTRM_ORAB!AH90/PTRM_Life!AH90,0)*(1+AH86)","v":7.4886590934181854},{"$f":"IFERROR(PTRM_ORAB!AI90/PTRM_Life!AI90,0)*(1+AI86)","v":7.833527188767885},{"$f":"IFERROR(PTRM_ORAB!AJ90/PTRM_Life!AJ90,0)*(1+AJ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK90/PTRM_Life!AK90,0)*(1+AK86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL90/PTRM_Life!AL90,0)*(1+AL86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM90/PTRM_Life!AM90,0)*(1+AM86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN90/PTRM_Life!AN90,0)*(1+AN86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO90/PTRM_Life!AO90,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP90/PTRM_Life!AP90,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ90/PTRM_Life!AQ90,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR90/PTRM_Life!AR90,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS90/PTRM_Life!AS90,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT90/PTRM_Life!AT90,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU90/PTRM_Life!AU90,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV90/PTRM_Life!AV90,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW90/PTRM_Life!AW90,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX90/PTRM_Life!AX90,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY90/PTRM_Life!AY90,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ90/PTRM_Life!AZ90,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA90/PTRM_Life!BA90,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB90/PTRM_Life!BB90,0)*(1+BB86)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G91/PTRM_Life!G91,0)*(1+G86)","v":3.7795966391952058},{"$f":"IFERROR(PTRM_ORAB!H91/PTRM_Life!H91,0)*(1+H86)","v":3.8780397811275393},{"$f":"IFERROR(PTRM_ORAB!I91/PTRM_Life!I91,0)*(1+I86)","v":3.9790469670885429},{"$f":"IFERROR(PTRM_ORAB!J91/PTRM_Life!J91,0)*(1+J86)","v":4.0404346246936944},{"$f":"IFERROR(PTRM_ORAB!K91/PTRM_Life!K91,0)*(1+K86)","v":4.1518932978072707},{"$f":"IFERROR(PTRM_ORAB!L91/PTRM_Life!L91,0)*(1+L86)","v":4.2664266490102571},{"$f":"IFERROR(PTRM_ORAB!M91/PTRM_Life!M91,0)*(1+M86)","v":4.3841194957967922},{"$f":"IFERROR(PTRM_ORAB!N91/PTRM_Life!N91,0)*(1+N86)","v":4.5050589954205265},{"$f":"IFERROR(PTRM_ORAB!O91/PTRM_Life!O91,0)*(1+O86)","v":4.6613677241526075},{"$f":"IFERROR(PTRM_ORAB!P91/PTRM_Life!P91,0)*(1+P86)","v":4.7818339486727917},{"$f":"IFERROR(PTRM_ORAB!Q91/PTRM_Life!Q91,0)*(1+Q86)","v":4.9054134464013845},{"$f":"IFERROR(PTRM_ORAB!R91/PTRM_Life!R91,0)*(1+R86)","v":5.0321866753265816},{"$f":"IFERROR(PTRM_ORAB!S91/PTRM_Life!S91,0)*(1+S86)","v":5.1622361727554873},{"$f":"IFERROR(PTRM_ORAB!T91/PTRM_Life!T91,0)*(1+T86)","v":5.4023220523895183},{"$f":"IFERROR(PTRM_ORAB!U91/PTRM_Life!U91,0)*(1+U86)","v":5.5401428087204323},{"$f":"IFERROR(PTRM_ORAB!V91/PTRM_Life!V91,0)*(1+V86)","v":5.6814795644107736},{"$f":"IFERROR(PTRM_ORAB!W91/PTRM_Life!W91,0)*(1+W86)","v":5.8264220174989569},{"$f":"IFERROR(PTRM_ORAB!X91/PTRM_Life!X91,0)*(1+X86)","v":5.9750621543452258},{"$f":"IFERROR(PTRM_ORAB!Y91/PTRM_Life!Y91,0)*(1+Y86)","v":5.994249694789425},{"$f":"IFERROR(PTRM_ORAB!Z91/PTRM_Life!Z91,0)*(1+Z86)","v":6.1422478038993367},{"$f":"IFERROR(PTRM_ORAB!AA91/PTRM_Life!AA91,0)*(1+AA86)","v":6.2938999884007263},{"$f":"IFERROR(PTRM_ORAB!AB91/PTRM_Life!AB91,0)*(1+AB86)","v":6.449296467466306},{"$f":"IFERROR(PTRM_ORAB!AC91/PTRM_Life!AC91,0)*(1+AC86)","v":6.6085296877814255},{"$f":"IFERROR(PTRM_ORAB!AD91/PTRM_Life!AD91,0)*(1+AD86)","v":6.8605598748743333},{"$f":"IFERROR(PTRM_ORAB!AE91/PTRM_Life!AE91,0)*(1+AE86)","v":7.0442646646476339},{"$f":"IFERROR(PTRM_ORAB!AF91/PTRM_Life!AF91,0)*(1+AF86)","v":7.2328885062769288},{"$f":"IFERROR(PTRM_ORAB!AG91/PTRM_Life!AG91,0)*(1+AG86)","v":7.4265631169111908},{"$f":"IFERROR(PTRM_ORAB!AH91/PTRM_Life!AH91,0)*(1+AH86)","v":7.6254237406813914},{"$f":"IFERROR(PTRM_ORAB!AI91/PTRM_Life!AI91,0)*(1+AI86)","v":7.9765901282653164},{"$f":"IFERROR(PTRM_ORAB!AJ91/PTRM_Life!AJ91,0)*(1+AJ86)","v":8.1710144554267998},{"$f":"IFERROR(PTRM_ORAB!AK91/PTRM_Life!AK91,0)*(1+AK86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL91/PTRM_Life!AL91,0)*(1+AL86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM91/PTRM_Life!AM91,0)*(1+AM86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN91/PTRM_Life!AN91,0)*(1+AN86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO91/PTRM_Life!AO91,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP91/PTRM_Life!AP91,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ91/PTRM_Life!AQ91,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR91/PTRM_Life!AR91,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS91/PTRM_Life!AS91,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT91/PTRM_Life!AT91,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU91/PTRM_Life!AU91,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV91/PTRM_Life!AV91,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW91/PTRM_Life!AW91,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX91/PTRM_Life!AX91,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY91/PTRM_Life!AY91,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ91/PTRM_Life!AZ91,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA91/PTRM_Life!BA91,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB91/PTRM_Life!BB91,0)*(1+BB86)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H92/PTRM_Life!H92,0)*(1+H86)","v":3.8210647453302169},{"$f":"IFERROR(PTRM_ORAB!I92/PTRM_Life!I92,0)*(1+I86)","v":3.9205879630080891},{"$f":"IFERROR(PTRM_ORAB!J92/PTRM_Life!J92,0)*(1+J86)","v":3.9810737309506887},{"$f":"IFERROR(PTRM_ORAB!K92/PTRM_Life!K92,0)*(1+K86)","v":4.090894885562915},{"$f":"IFERROR(PTRM_ORAB!L92/PTRM_Life!L92,0)*(1+L86)","v":4.203745545985746},{"$f":"IFERROR(PTRM_ORAB!M92/PTRM_Life!M92,0)*(1+M86)","v":4.3197092835992956},{"$f":"IFERROR(PTRM_ORAB!N92/PTRM_Life!N92,0)*(1+N86)","v":4.4388719751681203},{"$f":"IFERROR(PTRM_ORAB!O92/PTRM_Life!O92,0)*(1+O86)","v":4.5928842613886305},{"$f":"IFERROR(PTRM_ORAB!P92/PTRM_Life!P92,0)*(1+P86)","v":4.7115806310744697},{"$f":"IFERROR(PTRM_ORAB!Q92/PTRM_Life!Q92,0)*(1+Q86)","v":4.8333445346616202},{"$f":"IFERROR(PTRM_ORAB!R92/PTRM_Life!R92,0)*(1+R86)","v":4.9582552480728426},{"$f":"IFERROR(PTRM_ORAB!S92/PTRM_Life!S92,0)*(1+S86)","v":5.086394096001067},{"$f":"IFERROR(PTRM_ORAB!T92/PTRM_Life!T92,0)*(1+T86)","v":5.3229527035186166},{"$f":"IFERROR(PTRM_ORAB!U92/PTRM_Life!U92,0)*(1+U86)","v":5.4587486372667966},{"$f":"IFERROR(PTRM_ORAB!V92/PTRM_Life!V92,0)*(1+V86)","v":5.5980089143314871},{"$f":"IFERROR(PTRM_ORAB!W92/PTRM_Life!W92,0)*(1+W86)","v":5.7408219149335356},{"$f":"IFERROR(PTRM_ORAB!X92/PTRM_Life!X92,0)*(1+X86)","v":5.887278273996257},{"$f":"IFERROR(PTRM_ORAB!Y92/PTRM_Life!Y92,0)*(1+Y86)","v":5.9061839166608125},{"$f":"IFERROR(PTRM_ORAB!Z92/PTRM_Life!Z92,0)*(1+Z86)","v":6.0520076804724861},{"$f":"IFERROR(PTRM_ORAB!AA92/PTRM_Life!AA92,0)*(1+AA86)","v":6.2014318350597017},{"$f":"IFERROR(PTRM_ORAB!AB92/PTRM_Life!AB92,0)*(1+AB86)","v":6.35454527412125},{"$f":"IFERROR(PTRM_ORAB!AC92/PTRM_Life!AC92,0)*(1+AC86)","v":6.5114390861425901},{"$f":"IFERROR(PTRM_ORAB!AD92/PTRM_Life!AD92,0)*(1+AD86)","v":6.7597665188177896},{"$f":"IFERROR(PTRM_ORAB!AE92/PTRM_Life!AE92,0)*(1+AE86)","v":6.94077237109581},{"$f":"IFERROR(PTRM_ORAB!AF92/PTRM_Life!AF92,0)*(1+AF86)","v":7.1266250059465257},{"$f":"IFERROR(PTRM_ORAB!AG92/PTRM_Life!AG92,0)*(1+AG86)","v":7.3174542053687581},{"$f":"IFERROR(PTRM_ORAB!AH92/PTRM_Life!AH92,0)*(1+AH86)","v":7.5133932265259267},{"$f":"IFERROR(PTRM_ORAB!AI92/PTRM_Life!AI92,0)*(1+AI86)","v":7.8594003793849243},{"$f":"IFERROR(PTRM_ORAB!AJ92/PTRM_Life!AJ92,0)*(1+AJ86)","v":8.0509682807165852},{"$f":"IFERROR(PTRM_ORAB!AK92/PTRM_Life!AK92,0)*(1+AK86)","v":8.2472055281877896},{"$f":"IFERROR(PTRM_ORAB!AL92/PTRM_Life!AL92,0)*(1+AL86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM92/PTRM_Life!AM92,0)*(1+AM86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN92/PTRM_Life!AN92,0)*(1+AN86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO92/PTRM_Life!AO92,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP92/PTRM_Life!AP92,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ92/PTRM_Life!AQ92,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR92/PTRM_Life!AR92,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS92/PTRM_Life!AS92,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT92/PTRM_Life!AT92,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU92/PTRM_Life!AU92,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV92/PTRM_Life!AV92,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW92/PTRM_Life!AW92,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX92/PTRM_Life!AX92,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY92/PTRM_Life!AY92,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ92/PTRM_Life!AZ92,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA92/PTRM_Life!BA92,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB92/PTRM_Life!BB92,0)*(1+BB86)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I93/PTRM_Life!I93,0)*(1+I86)","v":3.9212942662825925},{"$f":"IFERROR(PTRM_ORAB!J93/PTRM_Life!J93,0)*(1+J86)","v":3.9817909308805817},{"$f":"IFERROR(PTRM_ORAB!K93/PTRM_Life!K93,0)*(1+K86)","v":4.0916318700358012},{"$f":"IFERROR(PTRM_ORAB!L93/PTRM_Life!L93,0)*(1+L86)","v":4.2045028607743253},{"$f":"IFERROR(PTRM_ORAB!M93/PTRM_Life!M93,0)*(1+M86)","v":4.3204874895318488},{"$f":"IFERROR(PTRM_ORAB!N93/PTRM_Life!N93,0)*(1+N86)","v":4.4396716485438343},{"$f":"IFERROR(PTRM_ORAB!O93/PTRM_Life!O93,0)*(1+O86)","v":4.5937116804451188},{"$f":"IFERROR(PTRM_ORAB!P93/PTRM_Life!P93,0)*(1+P86)","v":4.7124294335651209},{"$f":"IFERROR(PTRM_ORAB!Q93/PTRM_Life!Q93,0)*(1+Q86)","v":4.8342152732099821},{"$f":"IFERROR(PTRM_ORAB!R93/PTRM_Life!R93,0)*(1+R86)","v":4.9591484895842131},{"$f":"IFERROR(PTRM_ORAB!S93/PTRM_Life!S93,0)*(1+S86)","v":5.0873104220315808},{"$f":"IFERROR(PTRM_ORAB!T93/PTRM_Life!T93,0)*(1+T86)","v":5.3239116461466063},{"$f":"IFERROR(PTRM_ORAB!U93/PTRM_Life!U93,0)*(1+U86)","v":5.4597320438562056},{"$f":"IFERROR(PTRM_ORAB!V93/PTRM_Life!V93,0)*(1+V86)","v":5.5990174089920295},{"$f":"IFERROR(PTRM_ORAB!W93/PTRM_Life!W93,0)*(1+W86)","v":5.7418561376968311},{"$f":"IFERROR(PTRM_ORAB!X93/PTRM_Life!X93,0)*(1+X86)","v":5.8883388812220252},{"$f":"IFERROR(PTRM_ORAB!Y93/PTRM_Life!Y93,0)*(1+Y86)","v":5.9072479297832086},{"$f":"IFERROR(PTRM_ORAB!Z93/PTRM_Life!Z93,0)*(1+Z86)","v":6.0530979640938103},{"$f":"IFERROR(PTRM_ORAB!AA93/PTRM_Life!AA93,0)*(1+AA86)","v":6.2025490377989412},{"$f":"IFERROR(PTRM_ORAB!AB93/PTRM_Life!AB93,0)*(1+AB86)","v":6.3556900606118027},{"$f":"IFERROR(PTRM_ORAB!AC93/PTRM_Life!AC93,0)*(1+AC86)","v":6.5126121374276646},{"$f":"IFERROR(PTRM_ORAB!AD93/PTRM_Life!AD93,0)*(1+AD86)","v":6.760984306882273},{"$f":"IFERROR(PTRM_ORAB!AE93/PTRM_Life!AE93,0)*(1+AE86)","v":6.9420227677963897},{"$f":"IFERROR(PTRM_ORAB!AF93/PTRM_Life!AF93,0)*(1+AF86)","v":7.1279088844426441},{"$f":"IFERROR(PTRM_ORAB!AG93/PTRM_Life!AG93,0)*(1+AG86)","v":7.3187724622003962},{"$f":"IFERROR(PTRM_ORAB!AH93/PTRM_Life!AH93,0)*(1+AH86)","v":7.5147467822396603},{"$f":"IFERROR(PTRM_ORAB!AI93/PTRM_Life!AI93,0)*(1+AI86)","v":7.8608162691126875},{"$f":"IFERROR(PTRM_ORAB!AJ93/PTRM_Life!AJ93,0)*(1+AJ86)","v":8.0524186818587786},{"$f":"IFERROR(PTRM_ORAB!AK93/PTRM_Life!AK93,0)*(1+AK86)","v":8.2486912819382603},{"$f":"IFERROR(PTRM_ORAB!AL93/PTRM_Life!AL93,0)*(1+AL86)","v":8.4497479022064539},{"$f":"IFERROR(PTRM_ORAB!AM93/PTRM_Life!AM93,0)*(1+AM86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN93/PTRM_Life!AN93,0)*(1+AN86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO93/PTRM_Life!AO93,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP93/PTRM_Life!AP93,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ93/PTRM_Life!AQ93,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR93/PTRM_Life!AR93,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS93/PTRM_Life!AS93,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT93/PTRM_Life!AT93,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU93/PTRM_Life!AU93,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV93/PTRM_Life!AV93,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW93/PTRM_Life!AW93,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX93/PTRM_Life!AX93,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY93/PTRM_Life!AY93,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ93/PTRM_Life!AZ93,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA93/PTRM_Life!BA93,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB93/PTRM_Life!BB93,0)*(1+BB86)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J94/PTRM_Life!J94,0)*(1+J86)","v":3.9814362066594682},{"$f":"IFERROR(PTRM_ORAB!K94/PTRM_Life!K94,0)*(1+K86)","v":4.0912673604587351},{"$f":"IFERROR(PTRM_ORAB!L94/PTRM_Life!L94,0)*(1+L86)","v":4.204128295904308},{"$f":"IFERROR(PTRM_ORAB!M94/PTRM_Life!M94,0)*(1+M86)","v":4.320102591985453},{"$f":"IFERROR(PTRM_ORAB!N94/PTRM_Life!N94,0)*(1+N86)","v":4.4392761332857829},{"$f":"IFERROR(PTRM_ORAB!O94/PTRM_Life!O94,0)*(1+O86)","v":4.5933024422841617},{"$f":"IFERROR(PTRM_ORAB!P94/PTRM_Life!P94,0)*(1+P86)","v":4.7120096192430241},{"$f":"IFERROR(PTRM_ORAB!Q94/PTRM_Life!Q94,0)*(1+Q86)","v":4.8337846094013459},{"$f":"IFERROR(PTRM_ORAB!R94/PTRM_Life!R94,0)*(1+R86)","v":4.9587066958999406},{"$f":"IFERROR(PTRM_ORAB!S94/PTRM_Life!S94,0)*(1+S86)","v":5.0868572108363299},{"$f":"IFERROR(PTRM_ORAB!T94/PTRM_Life!T94,0)*(1+T86)","v":5.3234373569524394},{"$f":"IFERROR(PTRM_ORAB!U94/PTRM_Life!U94,0)*(1+U86)","v":5.4592456548844197},{"$f":"IFERROR(PTRM_ORAB!V94/PTRM_Life!V94,0)*(1+V86)","v":5.5985186115604533},{"$f":"IFERROR(PTRM_ORAB!W94/PTRM_Life!W94,0)*(1+W86)","v":5.7413446152483809},{"$f":"IFERROR(PTRM_ORAB!X94/PTRM_Life!X94,0)*(1+X86)","v":5.8878143091238062},{"$f":"IFERROR(PTRM_ORAB!Y94/PTRM_Life!Y94,0)*(1+Y86)","v":5.9067216731421164},{"$f":"IFERROR(PTRM_ORAB!Z94/PTRM_Life!Z94,0)*(1+Z86)","v":6.0525587141688622},{"$f":"IFERROR(PTRM_ORAB!AA94/PTRM_Life!AA94,0)*(1+AA86)","v":6.2019964737857771},{"$f":"IFERROR(PTRM_ORAB!AB94/PTRM_Life!AB94,0)*(1+AB86)","v":6.3551238537853978},{"$f":"IFERROR(PTRM_ORAB!AC94/PTRM_Life!AC94,0)*(1+AC86)","v":6.512031950946767},{"$f":"IFERROR(PTRM_ORAB!AD94/PTRM_Life!AD94,0)*(1+AD86)","v":6.7603819937689389},{"$f":"IFERROR(PTRM_ORAB!AE94/PTRM_Life!AE94,0)*(1+AE86)","v":6.9414043265818686},{"$f":"IFERROR(PTRM_ORAB!AF94/PTRM_Life!AF94,0)*(1+AF86)","v":7.1272738832657625},{"$f":"IFERROR(PTRM_ORAB!AG94/PTRM_Life!AG94,0)*(1+AG86)","v":7.3181204576360601},{"$f":"IFERROR(PTRM_ORAB!AH94/PTRM_Life!AH94,0)*(1+AH86)","v":7.5140773189892087},{"$f":"IFERROR(PTRM_ORAB!AI94/PTRM_Life!AI94,0)*(1+AI86)","v":7.8601159757078367},{"$f":"IFERROR(PTRM_ORAB!AJ94/PTRM_Life!AJ94,0)*(1+AJ86)","v":8.0517013192461739},{"$f":"IFERROR(PTRM_ORAB!AK94/PTRM_Life!AK94,0)*(1+AK86)","v":8.2479564340667881},{"$f":"IFERROR(PTRM_ORAB!AL94/PTRM_Life!AL94,0)*(1+AL86)","v":8.4489951428840104},{"$f":"IFERROR(PTRM_ORAB!AM94/PTRM_Life!AM94,0)*(1+AM86)","v":8.6549340427686854},{"$f":"IFERROR(PTRM_ORAB!AN94/PTRM_Life!AN94,0)*(1+AN86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO94/PTRM_Life!AO94,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP94/PTRM_Life!AP94,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ94/PTRM_Life!AQ94,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR94/PTRM_Life!AR94,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS94/PTRM_Life!AS94,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT94/PTRM_Life!AT94,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU94/PTRM_Life!AU94,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV94/PTRM_Life!AV94,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW94/PTRM_Life!AW94,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX94/PTRM_Life!AX94,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY94/PTRM_Life!AY94,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ94/PTRM_Life!AZ94,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA94/PTRM_Life!BA94,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB94/PTRM_Life!BB94,0)*(1+BB86)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K95/PTRM_Life!K95,0)*(1+K86)","v":4.1416693268721758},{"$f":"IFERROR(PTRM_ORAB!L95/PTRM_Life!L95,0)*(1+L86)","v":4.2559206415270614},{"$f":"IFERROR(PTRM_ORAB!M95/PTRM_Life!M95,0)*(1+M86)","v":4.3733236715580812},{"$f":"IFERROR(PTRM_ORAB!N95/PTRM_Life!N95,0)*(1+N86)","v":4.4939653595955438},{"$f":"IFERROR(PTRM_ORAB!O95/PTRM_Life!O95,0)*(1+O86)","v":4.6498891805795601},{"$f":"IFERROR(PTRM_ORAB!P95/PTRM_Life!P95,0)*(1+P86)","v":4.7700587589458543},{"$f":"IFERROR(PTRM_ORAB!Q95/PTRM_Life!Q95,0)*(1+Q86)","v":4.893333944135005},{"$f":"IFERROR(PTRM_ORAB!R95/PTRM_Life!R95,0)*(1+R86)","v":5.0197949960086943},{"$f":"IFERROR(PTRM_ORAB!S95/PTRM_Life!S95,0)*(1+S86)","v":5.1495242486272295},{"$f":"IFERROR(PTRM_ORAB!T95/PTRM_Life!T95,0)*(1+T86)","v":5.3890189206171248},{"$f":"IFERROR(PTRM_ORAB!U95/PTRM_Life!U95,0)*(1+U86)","v":5.5265002955367377},{"$f":"IFERROR(PTRM_ORAB!V95/PTRM_Life!V95,0)*(1+V86)","v":5.6674890117235108},{"$f":"IFERROR(PTRM_ORAB!W95/PTRM_Life!W95,0)*(1+W86)","v":5.8120745463358707},{"$f":"IFERROR(PTRM_ORAB!X95/PTRM_Life!X95,0)*(1+X86)","v":5.960348659219119},{"$f":"IFERROR(PTRM_ORAB!Y95/PTRM_Life!Y95,0)*(1+Y86)","v":5.9794889506514224},{"$f":"IFERROR(PTRM_ORAB!Z95/PTRM_Life!Z95,0)*(1+Z86)","v":6.1271226167813602},{"$f":"IFERROR(PTRM_ORAB!AA95/PTRM_Life!AA95,0)*(1+AA86)","v":6.2784013602004833},{"$f":"IFERROR(PTRM_ORAB!AB95/PTRM_Life!AB95,0)*(1+AB86)","v":6.433415177918234},{"$f":"IFERROR(PTRM_ORAB!AC95/PTRM_Life!AC95,0)*(1+AC86)","v":6.5922562889714742},{"$f":"IFERROR(PTRM_ORAB!AD95/PTRM_Life!AD95,0)*(1+AD86)","v":6.8436658557538887},{"$f":"IFERROR(PTRM_ORAB!AE95/PTRM_Life!AE95,0)*(1+AE86)","v":7.0269182754163602},{"$f":"IFERROR(PTRM_ORAB!AF95/PTRM_Life!AF95,0)*(1+AF86)","v":7.2150776338481926},{"$f":"IFERROR(PTRM_ORAB!AG95/PTRM_Life!AG95,0)*(1+AG86)","v":7.4082753238469863},{"$f":"IFERROR(PTRM_ORAB!AH95/PTRM_Life!AH95,0)*(1+AH86)","v":7.6066462565071973},{"$f":"IFERROR(PTRM_ORAB!AI95/PTRM_Life!AI95,0)*(1+AI86)","v":7.9569479024702456},{"$f":"IFERROR(PTRM_ORAB!AJ95/PTRM_Life!AJ95,0)*(1+AJ86)","v":8.1508934628312844},{"$f":"IFERROR(PTRM_ORAB!AK95/PTRM_Life!AK95,0)*(1+AK86)","v":8.3495663232632573},{"$f":"IFERROR(PTRM_ORAB!AL95/PTRM_Life!AL95,0)*(1+AL86)","v":8.5530817087082482},{"$f":"IFERROR(PTRM_ORAB!AM95/PTRM_Life!AM95,0)*(1+AM86)","v":8.7615576526432584},{"$f":"IFERROR(PTRM_ORAB!AN95/PTRM_Life!AN95,0)*(1+AN86)","v":9.0193052289008069},{"$f":"IFERROR(PTRM_ORAB!AO95/PTRM_Life!AO95,0)*(1+AO86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP95/PTRM_Life!AP95,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ95/PTRM_Life!AQ95,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR95/PTRM_Life!AR95,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS95/PTRM_Life!AS95,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT95/PTRM_Life!AT95,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU95/PTRM_Life!AU95,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV95/PTRM_Life!AV95,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW95/PTRM_Life!AW95,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX95/PTRM_Life!AX95,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY95/PTRM_Life!AY95,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ95/PTRM_Life!AZ95,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA95/PTRM_Life!BA95,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB95/PTRM_Life!BB95,0)*(1+BB86)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L96/PTRM_Life!L96,0)*(1+L86)","v":4.2344184270146421},{"$f":"IFERROR(PTRM_ORAB!M96/PTRM_Life!M96,0)*(1+M86)","v":4.3512283009817301},{"$f":"IFERROR(PTRM_ORAB!N96/PTRM_Life!N96,0)*(1+N86)","v":4.4712604702631307},{"$f":"IFERROR(PTRM_ORAB!O96/PTRM_Life!O96,0)*(1+O86)","v":4.6263965163498257},{"$f":"IFERROR(PTRM_ORAB!P96/PTRM_Life!P96,0)*(1+P86)","v":4.7459589612027067},{"$f":"IFERROR(PTRM_ORAB!Q96/PTRM_Life!Q96,0)*(1+Q86)","v":4.8686113224016418},{"$f":"IFERROR(PTRM_ORAB!R96/PTRM_Life!R96,0)*(1+R86)","v":4.9944334543109123},{"$f":"IFERROR(PTRM_ORAB!S96/PTRM_Life!S96,0)*(1+S86)","v":5.1235072750139361},{"$f":"IFERROR(PTRM_ORAB!T96/PTRM_Life!T96,0)*(1+T86)","v":5.3617919465725601},{"$f":"IFERROR(PTRM_ORAB!U96/PTRM_Life!U96,0)*(1+U86)","v":5.4985787234806081},{"$f":"IFERROR(PTRM_ORAB!V96/PTRM_Life!V96,0)*(1+V86)","v":5.6388551214935649},{"$f":"IFERROR(PTRM_ORAB!W96/PTRM_Life!W96,0)*(1+W86)","v":5.7827101657038504},{"$f":"IFERROR(PTRM_ORAB!X96/PTRM_Life!X96,0)*(1+X86)","v":5.9302351523579233},{"$f":"IFERROR(PTRM_ORAB!Y96/PTRM_Life!Y96,0)*(1+Y86)","v":5.9492787411759451},{"$f":"IFERROR(PTRM_ORAB!Z96/PTRM_Life!Z96,0)*(1+Z86)","v":6.0961665168098502},{"$f":"IFERROR(PTRM_ORAB!AA96/PTRM_Life!AA96,0)*(1+AA86)","v":6.2466809536861243},{"$f":"IFERROR(PTRM_ORAB!AB96/PTRM_Life!AB96,0)*(1+AB86)","v":6.4009115941217534},{"$f":"IFERROR(PTRM_ORAB!AC96/PTRM_Life!AC96,0)*(1+AC86)","v":6.558950191234783},{"$f":"IFERROR(PTRM_ORAB!AD96/PTRM_Life!AD96,0)*(1+AD86)","v":6.8090895598883439},{"$f":"IFERROR(PTRM_ORAB!AE96/PTRM_Life!AE96,0)*(1+AE86)","v":6.991416132203228},{"$f":"IFERROR(PTRM_ORAB!AF96/PTRM_Life!AF96,0)*(1+AF86)","v":7.1786248519299969},{"$f":"IFERROR(PTRM_ORAB!AG96/PTRM_Life!AG96,0)*(1+AG86)","v":7.3708464480295923},{"$f":"IFERROR(PTRM_ORAB!AH96/PTRM_Life!AH96,0)*(1+AH86)","v":7.5682151499843089},{"$f":"IFERROR(PTRM_ORAB!AI96/PTRM_Life!AI96,0)*(1+AI86)","v":7.9167469647474871},{"$f":"IFERROR(PTRM_ORAB!AJ96/PTRM_Life!AJ96,0)*(1+AJ86)","v":8.1097126527392174},{"$f":"IFERROR(PTRM_ORAB!AK96/PTRM_Life!AK96,0)*(1+AK86)","v":8.307381757034122},{"$f":"IFERROR(PTRM_ORAB!AL96/PTRM_Life!AL96,0)*(1+AL86)","v":8.5098689204225959},{"$f":"IFERROR(PTRM_ORAB!AM96/PTRM_Life!AM96,0)*(1+AM86)","v":8.7172915800403583},{"$f":"IFERROR(PTRM_ORAB!AN96/PTRM_Life!AN96,0)*(1+AN86)","v":8.9737369366040909},{"$f":"IFERROR(PTRM_ORAB!AO96/PTRM_Life!AO96,0)*(1+AO86)","v":9.1838779484800561},{"$f":"IFERROR(PTRM_ORAB!AP96/PTRM_Life!AP96,0)*(1+AP86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ96/PTRM_Life!AQ96,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR96/PTRM_Life!AR96,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS96/PTRM_Life!AS96,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT96/PTRM_Life!AT96,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU96/PTRM_Life!AU96,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV96/PTRM_Life!AV96,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW96/PTRM_Life!AW96,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX96/PTRM_Life!AX96,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY96/PTRM_Life!AY96,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ96/PTRM_Life!AZ96,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA96/PTRM_Life!BA96,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB96/PTRM_Life!BB96,0)*(1+BB86)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M97/PTRM_Life!M97,0)*(1+M86)","v":4.4015380378428839},{"$f":"IFERROR(PTRM_ORAB!N97/PTRM_Life!N97,0)*(1+N86)","v":4.5229580421064339},{"$f":"IFERROR(PTRM_ORAB!O97/PTRM_Life!O97,0)*(1+O86)","v":4.6798878009373031},{"$f":"IFERROR(PTRM_ORAB!P97/PTRM_Life!P97,0)*(1+P86)","v":4.8008326497283242},{"$f":"IFERROR(PTRM_ORAB!Q97/PTRM_Life!Q97,0)*(1+Q86)","v":4.9249031410713213},{"$f":"IFERROR(PTRM_ORAB!R97/PTRM_Life!R97,0)*(1+R86)","v":5.0521800526220639},{"$f":"IFERROR(PTRM_ORAB!S97/PTRM_Life!S97,0)*(1+S86)","v":5.1827462496165753},{"$f":"IFERROR(PTRM_ORAB!T97/PTRM_Life!T97,0)*(1+T86)","v":5.423786014287975},{"$f":"IFERROR(PTRM_ORAB!U97/PTRM_Life!U97,0)*(1+U86)","v":5.562154346167703},{"$f":"IFERROR(PTRM_ORAB!V97/PTRM_Life!V97,0)*(1+V86)","v":5.7040526468214079},{"$f":"IFERROR(PTRM_ORAB!W97/PTRM_Life!W97,0)*(1+W86)","v":5.8495709706667176},{"$f":"IFERROR(PTRM_ORAB!X97/PTRM_Life!X97,0)*(1+X86)","v":5.9988016695348181},{"$f":"IFERROR(PTRM_ORAB!Y97/PTRM_Life!Y97,0)*(1+Y86)","v":6.0180654439822892},{"$f":"IFERROR(PTRM_ORAB!Z97/PTRM_Life!Z97,0)*(1+Z86)","v":6.1666515642740896},{"$f":"IFERROR(PTRM_ORAB!AA97/PTRM_Life!AA97,0)*(1+AA86)","v":6.3189062779617062},{"$f":"IFERROR(PTRM_ORAB!AB97/PTRM_Life!AB97,0)*(1+AB86)","v":6.4749201626675772},{"$f":"IFERROR(PTRM_ORAB!AC97/PTRM_Life!AC97,0)*(1+AC86)","v":6.6347860323769154},{"$f":"IFERROR(PTRM_ORAB!AD97/PTRM_Life!AD97,0)*(1+AD86)","v":6.8878175604266465},{"$f":"IFERROR(PTRM_ORAB!AE97/PTRM_Life!AE97,0)*(1+AE86)","v":7.0722522275693498},{"$f":"IFERROR(PTRM_ORAB!AF97/PTRM_Life!AF97,0)*(1+AF86)","v":7.2616254904494708},{"$f":"IFERROR(PTRM_ORAB!AG97/PTRM_Life!AG97,0)*(1+AG86)","v":7.4560695895412952},{"$f":"IFERROR(PTRM_ORAB!AH97/PTRM_Life!AH97,0)*(1+AH86)","v":7.655720306314155},{"$f":"IFERROR(PTRM_ORAB!AI97/PTRM_Life!AI97,0)*(1+AI86)","v":8.0082819128224614},{"$f":"IFERROR(PTRM_ORAB!AJ97/PTRM_Life!AJ97,0)*(1+AJ86)","v":8.2034787071397091},{"$f":"IFERROR(PTRM_ORAB!AK97/PTRM_Life!AK97,0)*(1+AK86)","v":8.4034332995622787},{"$f":"IFERROR(PTRM_ORAB!AL97/PTRM_Life!AL97,0)*(1+AL86)","v":8.6082616584025153},{"$f":"IFERROR(PTRM_ORAB!AM97/PTRM_Life!AM97,0)*(1+AM86)","v":8.8180825786268429},{"$f":"IFERROR(PTRM_ORAB!AN97/PTRM_Life!AN97,0)*(1+AN86)","v":9.0774930056294298},{"$f":"IFERROR(PTRM_ORAB!AO97/PTRM_Life!AO97,0)*(1+AO86)","v":9.2900637082225686},{"$f":"IFERROR(PTRM_ORAB!AP97/PTRM_Life!AP97,0)*(1+AP86)","v":9.5076122503549865},{"$f":"IFERROR(PTRM_ORAB!AQ97/PTRM_Life!AQ97,0)*(1+AQ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR97/PTRM_Life!AR97,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS97/PTRM_Life!AS97,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT97/PTRM_Life!AT97,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU97/PTRM_Life!AU97,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV97/PTRM_Life!AV97,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW97/PTRM_Life!AW97,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX97/PTRM_Life!AX97,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY97/PTRM_Life!AY97,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ97/PTRM_Life!AZ97,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA97/PTRM_Life!BA97,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB97/PTRM_Life!BB97,0)*(1+BB86)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N98/PTRM_Life!N98,0)*(1+N86)","v":4.433815733633713},{"$f":"IFERROR(PTRM_ORAB!O98/PTRM_Life!O98,0)*(1+O86)","v":4.5876525871490763},{"$f":"IFERROR(PTRM_ORAB!P98/PTRM_Life!P98,0)*(1+P86)","v":4.7062137518734435},{"$f":"IFERROR(PTRM_ORAB!Q98/PTRM_Life!Q98,0)*(1+Q86)","v":4.8278389563248316},{"$f":"IFERROR(PTRM_ORAB!R98/PTRM_Life!R98,0)*(1+R86)","v":4.9526073861241873},{"$f":"IFERROR(PTRM_ORAB!S98/PTRM_Life!S98,0)*(1+S86)","v":5.0806002733289022},{"$f":"IFERROR(PTRM_ORAB!T98/PTRM_Life!T98,0)*(1+T86)","v":5.3168894210685274},{"$f":"IFERROR(PTRM_ORAB!U98/PTRM_Life!U98,0)*(1+U86)","v":5.452530672040484},{"$f":"IFERROR(PTRM_ORAB!V98/PTRM_Life!V98,0)*(1+V86)","v":5.5916323201559894},{"$f":"IFERROR(PTRM_ORAB!W98/PTRM_Life!W98,0)*(1+W86)","v":5.7342826449635256},{"$f":"IFERROR(PTRM_ORAB!X98/PTRM_Life!X98,0)*(1+X86)","v":5.8805721781457514},{"$f":"IFERROR(PTRM_ORAB!Y98/PTRM_Life!Y98,0)*(1+Y86)","v":5.8994562857229651},{"$f":"IFERROR(PTRM_ORAB!Z98/PTRM_Life!Z98,0)*(1+Z86)","v":6.0451139442323436},{"$f":"IFERROR(PTRM_ORAB!AA98/PTRM_Life!AA98,0)*(1+AA86)","v":6.1943678923750181},{"$f":"IFERROR(PTRM_ORAB!AB98/PTRM_Life!AB98,0)*(1+AB86)","v":6.3473069225925194},{"$f":"IFERROR(PTRM_ORAB!AC98/PTRM_Life!AC98,0)*(1+AC86)","v":6.5040220196130054},{"$f":"IFERROR(PTRM_ORAB!AD98/PTRM_Life!AD98,0)*(1+AD86)","v":6.7520665868471097},{"$f":"IFERROR(PTRM_ORAB!AE98/PTRM_Life!AE98,0)*(1+AE86)","v":6.9328662585203773},{"$f":"IFERROR(PTRM_ORAB!AF98/PTRM_Life!AF98,0)*(1+AF86)","v":7.118507191880969},{"$f":"IFERROR(PTRM_ORAB!AG98/PTRM_Life!AG98,0)*(1+AG86)","v":7.3091190210952979},{"$f":"IFERROR(PTRM_ORAB!AH98/PTRM_Life!AH98,0)*(1+AH86)","v":7.504834851535878},{"$f":"IFERROR(PTRM_ORAB!AI98/PTRM_Life!AI98,0)*(1+AI86)","v":7.8504478736906691},{"$f":"IFERROR(PTRM_ORAB!AJ98/PTRM_Life!AJ98,0)*(1+AJ86)","v":8.0417975633719845},{"$f":"IFERROR(PTRM_ORAB!AK98/PTRM_Life!AK98,0)*(1+AK86)","v":8.2378112804222141},{"$f":"IFERROR(PTRM_ORAB!AL98/PTRM_Life!AL98,0)*(1+AL86)","v":8.4386027075514498},{"$f":"IFERROR(PTRM_ORAB!AM98/PTRM_Life!AM98,0)*(1+AM86)","v":8.6442882984137661},{"$f":"IFERROR(PTRM_ORAB!AN98/PTRM_Life!AN98,0)*(1+AN86)","v":8.8985860438284181},{"$f":"IFERROR(PTRM_ORAB!AO98/PTRM_Life!AO98,0)*(1+AO86)","v":9.1069672220071372},{"$f":"IFERROR(PTRM_ORAB!AP98/PTRM_Life!AP98,0)*(1+AP86)","v":9.3202281322247771},{"$f":"IFERROR(PTRM_ORAB!AQ98/PTRM_Life!AQ98,0)*(1+AQ86)","v":9.5384830448054601},{"$f":"IFERROR(PTRM_ORAB!AR98/PTRM_Life!AR98,0)*(1+AR86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS98/PTRM_Life!AS98,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT98/PTRM_Life!AT98,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU98/PTRM_Life!AU98,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV98/PTRM_Life!AV98,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW98/PTRM_Life!AW98,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX98/PTRM_Life!AX98,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY98/PTRM_Life!AY98,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ98/PTRM_Life!AZ98,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA98/PTRM_Life!BA98,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB98/PTRM_Life!BB98,0)*(1+BB86)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O99/PTRM_Life!O99,0)*(1+O86)","v":4.5405485135931087},{"$f":"IFERROR(PTRM_ORAB!P99/PTRM_Life!P99,0)*(1+P86)","v":4.6578923424974743},{"$f":"IFERROR(PTRM_ORAB!Q99/PTRM_Life!Q99,0)*(1+Q86)","v":4.7782687508667907},{"$f":"IFERROR(PTRM_ORAB!R99/PTRM_Life!R99,0)*(1+R86)","v":4.9017561112775896},{"$f":"IFERROR(PTRM_ORAB!S99/PTRM_Life!S99,0)*(1+S86)","v":5.0284348217309036},{"$f":"IFERROR(PTRM_ORAB!T99/PTRM_Life!T99,0)*(1+T86)","v":5.2622978525874053},{"$f":"IFERROR(PTRM_ORAB!U99/PTRM_Life!U99,0)*(1+U86)","v":5.3965463966484437},{"$f":"IFERROR(PTRM_ORAB!V99/PTRM_Life!V99,0)*(1+V86)","v":5.5342198079608966},{"$f":"IFERROR(PTRM_ORAB!W99/PTRM_Life!W99,0)*(1+W86)","v":5.6754054596562309},{"$f":"IFERROR(PTRM_ORAB!X99/PTRM_Life!X99,0)*(1+X86)","v":5.8201929538761368},{"$f":"IFERROR(PTRM_ORAB!Y99/PTRM_Life!Y99,0)*(1+Y86)","v":5.8388831674355606},{"$f":"IFERROR(PTRM_ORAB!Z99/PTRM_Life!Z99,0)*(1+Z86)","v":5.9830452748041152},{"$f":"IFERROR(PTRM_ORAB!AA99/PTRM_Life!AA99,0)*(1+AA86)","v":6.1307667466273035},{"$f":"IFERROR(PTRM_ORAB!AB99/PTRM_Life!AB99,0)*(1+AB86)","v":6.2821354636634785},{"$f":"IFERROR(PTRM_ORAB!AC99/PTRM_Life!AC99,0)*(1+AC86)","v":6.4372414764481478},{"$f":"IFERROR(PTRM_ORAB!AD99/PTRM_Life!AD99,0)*(1+AD86)","v":6.6827392271310408},{"$f":"IFERROR(PTRM_ORAB!AE99/PTRM_Life!AE99,0)*(1+AE86)","v":6.8616825243575512},{"$f":"IFERROR(PTRM_ORAB!AF99/PTRM_Life!AF99,0)*(1+AF86)","v":7.04541737524701},{"$f":"IFERROR(PTRM_ORAB!AG99/PTRM_Life!AG99,0)*(1+AG86)","v":7.2340720829371188},{"$f":"IFERROR(PTRM_ORAB!AH99/PTRM_Life!AH99,0)*(1+AH86)","v":7.4277783861308082},{"$f":"IFERROR(PTRM_ORAB!AI99/PTRM_Life!AI99,0)*(1+AI86)","v":7.7698428001666944},{"$f":"IFERROR(PTRM_ORAB!AJ99/PTRM_Life!AJ99,0)*(1+AJ86)","v":7.9592277922850529},{"$f":"IFERROR(PTRM_ORAB!AK99/PTRM_Life!AK99,0)*(1+AK86)","v":8.1532289235148614},{"$f":"IFERROR(PTRM_ORAB!AL99/PTRM_Life!AL99,0)*(1+AL86)","v":8.3519587093202983},{"$f":"IFERROR(PTRM_ORAB!AM99/PTRM_Life!AM99,0)*(1+AM86)","v":8.5555324076586423},{"$f":"IFERROR(PTRM_ORAB!AN99/PTRM_Life!AN99,0)*(1+AN86)","v":8.8072191315372059},{"$f":"IFERROR(PTRM_ORAB!AO99/PTRM_Life!AO99,0)*(1+AO86)","v":9.0134607400431683},{"$f":"IFERROR(PTRM_ORAB!AP99/PTRM_Life!AP99,0)*(1+AP86)","v":9.2245319775663983},{"$f":"IFERROR(PTRM_ORAB!AQ99/PTRM_Life!AQ99,0)*(1+AQ86)","v":9.4405459411517345},{"$f":"IFERROR(PTRM_ORAB!AR99/PTRM_Life!AR99,0)*(1+AR86)","v":9.6616183762754968},{"$f":"IFERROR(PTRM_ORAB!AS99/PTRM_Life!AS99,0)*(1+AS86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT99/PTRM_Life!AT99,0)*(1+AT86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU99/PTRM_Life!AU99,0)*(1+AU86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV99/PTRM_Life!AV99,0)*(1+AV86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW99/PTRM_Life!AW99,0)*(1+AW86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX99/PTRM_Life!AX99,0)*(1+AX86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY99/PTRM_Life!AY99,0)*(1+AY86)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ99/PTRM_Life!AZ99,0)*(1+AZ86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA99/PTRM_Life!BA99,0)*(1+BA86)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB99/PTRM_Life!BB99,0)*(1+BB86)","v":0}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":35.524982825339258},40.06784920202999,44.891050580687207,49.881344872360522,55.101845583617376,59.933378121905236,65.728358397024294,71.775947013228972,78.157482887609405,84.747336311671148,92.228301014213812,94.611806430344231,97.056910054467792,99.565203802089329,102.13832072943939,106.88858161562065,109.61545813622486,112.41190107305644,115.2796851622393,118.22063041588667,118.60026883116139,121.52851113347936,124.52905177934738,127.60367581588265,130.75421236304061,135.74079941976098,139.37552245634458,143.10757224810536,146.93955490757997,150.87414633102026,78.892717395136216,72.791212915615574,{"$f":"SUM(AK89:AK99)","v":66.195274827989579},59.360516749495574,52.15168656015156,44.77634034649995,36.594369618752935,28.052372360146165,18.979028985957193,9.6616183762754968,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E107/PTRM_Life!E107,0)*(1+E104)","v":35.524982825339258},{"$f":"IFERROR(PTRM_ORAB!F107/PTRM_Life!F107,0)*(1+F104)","v":36.450264346163976},{"$f":"IFERROR(PTRM_ORAB!G107/PTRM_Life!G107,0)*(1+G104)","v":37.399645692651937},{"$f":"IFERROR(PTRM_ORAB!H107/PTRM_Life!H107,0)*(1+H104)","v":38.373754567382186},{"$f":"IFERROR(PTRM_ORAB!I107/PTRM_Life!I107,0)*(1+I104)","v":39.37323502203666},{"$f":"IFERROR(PTRM_ORAB!J107/PTRM_Life!J107,0)*(1+J104)","v":39.980674615067777},{"$f":"IFERROR(PTRM_ORAB!K107/PTRM_Life!K107,0)*(1+K104)","v":41.083574019885873},{"$f":"IFERROR(PTRM_ORAB!L107/PTRM_Life!L107,0)*(1+L104)","v":42.21689780120235},{"$f":"IFERROR(PTRM_ORAB!M107/PTRM_Life!M107,0)*(1+M104)","v":43.381485240171294},{"$f":"IFERROR(PTRM_ORAB!N107/PTRM_Life!N107,0)*(1+N104)","v":44.578198770199585},{"$f":"IFERROR(PTRM_ORAB!O107/PTRM_Life!O107,0)*(1+O104)","v":46.12489584697903},{"$f":"IFERROR(PTRM_ORAB!P107/PTRM_Life!P107,0)*(1+P104)","v":47.316926252621904},{"$f":"IFERROR(PTRM_ORAB!Q107/PTRM_Life!Q107,0)*(1+Q104)","v":48.539762938948684},{"$f":"IFERROR(PTRM_ORAB!R107/PTRM_Life!R107,0)*(1+R104)","v":49.794202049182772},{"$f":"IFERROR(PTRM_ORAB!S107/PTRM_Life!S107,0)*(1+S104)","v":51.081060301703651},{"$f":"IFERROR(PTRM_ORAB!T107/PTRM_Life!T107,0)*(1+T104)","v":53.456744188445974},{"$f":"IFERROR(PTRM_ORAB!U107/PTRM_Life!U107,0)*(1+U104)","v":54.820500151824909},{"$f":"IFERROR(PTRM_ORAB!V107/PTRM_Life!V107,0)*(1+V104)","v":56.2190474283653},{"$f":"IFERROR(PTRM_ORAB!W107/PTRM_Life!W107,0)*(1+W104)","v":57.65327359290017},{"$f":"IFERROR(PTRM_ORAB!X107/PTRM_Life!X107,0)*(1+X104)","v":59.124088863532194},{"$f":"IFERROR(PTRM_ORAB!Y107/PTRM_Life!Y107,0)*(1+Y104)","v":59.313952302102514},{"$f":"IFERROR(PTRM_ORAB!Z107/PTRM_Life!Z107,0)*(1+Z104)","v":60.7784146170737},{"$f":"IFERROR(PTRM_ORAB!AA107/PTRM_Life!AA107,0)*(1+AA104)","v":62.279034527159233},{"$f":"IFERROR(PTRM_ORAB!AB107/PTRM_Life!AB107,0)*(1+AB104)","v":63.816704763890037},{"$f":"IFERROR(PTRM_ORAB!AC107/PTRM_Life!AC107,0)*(1+AC104)","v":65.392340100351106},{"$f":"IFERROR(PTRM_ORAB!AD107/PTRM_Life!AD107,0)*(1+AD104)","v":67.886214606265213},{"$f":"IFERROR(PTRM_ORAB!AE107/PTRM_Life!AE107,0)*(1+AE104)","v":69.703999599064744},{"$f":"IFERROR(PTRM_ORAB!AF107/PTRM_Life!AF107,0)*(1+AF104)","v":71.570459308803663},{"$f":"IFERROR(PTRM_ORAB!AG107/PTRM_Life!AG107,0)*(1+AG104)","v":73.486897095383483},{"$f":"IFERROR(PTRM_ORAB!AH107/PTRM_Life!AH107,0)*(1+AH104)","v":75.454651218693556},{"$f":"IFERROR(PTRM_ORAB!AI107/PTRM_Life!AI107,0)*(1+AI104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AJ107/PTRM_Life!AJ107,0)*(1+AJ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK107/PTRM_Life!AK107,0)*(1+AK104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL107/PTRM_Life!AL107,0)*(1+AL104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM107/PTRM_Life!AM107,0)*(1+AM104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN107/PTRM_Life!AN107,0)*(1+AN104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO107/PTRM_Life!AO107,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP107/PTRM_Life!AP107,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ107/PTRM_Life!AQ107,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR107/PTRM_Life!AR107,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS107/PTRM_Life!AS107,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT107/PTRM_Life!AT107,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU107/PTRM_Life!AU107,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV107/PTRM_Life!AV107,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW107/PTRM_Life!AW107,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX107/PTRM_Life!AX107,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY107/PTRM_Life!AY107,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ107/PTRM_Life!AZ107,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA107/PTRM_Life!BA107,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB107/PTRM_Life!BB107,0)*(1+BB104)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F108/PTRM_Life!F108,0)*(1+F104)","v":3.617584855866014},{"$f":"IFERROR(PTRM_ORAB!G108/PTRM_Life!G108,0)*(1+G104)","v":3.711808248840061},{"$f":"IFERROR(PTRM_ORAB!H108/PTRM_Life!H108,0)*(1+H104)","v":3.8084857785205752},{"$f":"IFERROR(PTRM_ORAB!I108/PTRM_Life!I108,0)*(1+I104)","v":3.9076813652014875},{"$f":"IFERROR(PTRM_ORAB!J108/PTRM_Life!J108,0)*(1+J104)","v":3.9679680136530244},{"$f":"IFERROR(PTRM_ORAB!K108/PTRM_Life!K108,0)*(1+K104)","v":4.0774276364015067},{"$f":"IFERROR(PTRM_ORAB!L108/PTRM_Life!L108,0)*(1+L104)","v":4.1899067918102864},{"$f":"IFERROR(PTRM_ORAB!M108/PTRM_Life!M108,0)*(1+M104)","v":4.3054887761420195},{"$f":"IFERROR(PTRM_ORAB!N108/PTRM_Life!N108,0)*(1+N104)","v":4.4242591834544669},{"$f":"IFERROR(PTRM_ORAB!O108/PTRM_Life!O108,0)*(1+O104)","v":4.5777644603553842},{"$f":"IFERROR(PTRM_ORAB!P108/PTRM_Life!P108,0)*(1+P104)","v":4.6960700809191298},{"$f":"IFERROR(PTRM_ORAB!Q108/PTRM_Life!Q108,0)*(1+Q104)","v":4.8174331370451871},{"$f":"IFERROR(PTRM_ORAB!R108/PTRM_Life!R108,0)*(1+R104)","v":4.9419326436795332},{"$f":"IFERROR(PTRM_ORAB!S108/PTRM_Life!S108,0)*(1+S104)","v":5.0696496577937431},{"$f":"IFERROR(PTRM_ORAB!T108/PTRM_Life!T108,0)*(1+T104)","v":5.3054295130338973},{"$f":"IFERROR(PTRM_ORAB!U108/PTRM_Life!U108,0)*(1+U104)","v":5.440778405798123},{"$f":"IFERROR(PTRM_ORAB!V108/PTRM_Life!V108,0)*(1+V104)","v":5.5795802372410161},{"$f":"IFERROR(PTRM_ORAB!W108/PTRM_Life!W108,0)*(1+W104)","v":5.7219230966352361},{"$f":"IFERROR(PTRM_ORAB!X108/PTRM_Life!X108,0)*(1+X104)","v":5.8678973205334177},{"$f":"IFERROR(PTRM_ORAB!Y108/PTRM_Life!Y108,0)*(1+Y104)","v":5.8867407257151161},{"$f":"IFERROR(PTRM_ORAB!Z108/PTRM_Life!Z108,0)*(1+Z104)","v":6.0320844368694022},{"$f":"IFERROR(PTRM_ORAB!AA108/PTRM_Life!AA108,0)*(1+AA104)","v":6.1810166862923808},{"$f":"IFERROR(PTRM_ORAB!AB108/PTRM_Life!AB108,0)*(1+AB104)","v":6.3336260750442825},{"$f":"IFERROR(PTRM_ORAB!AC108/PTRM_Life!AC108,0)*(1+AC104)","v":6.4900033917467557},{"$f":"IFERROR(PTRM_ORAB!AD108/PTRM_Life!AD108,0)*(1+AD104)","v":6.7375133291054006},{"$f":"IFERROR(PTRM_ORAB!AE108/PTRM_Life!AE108,0)*(1+AE104)","v":6.9179233090912957},{"$f":"IFERROR(PTRM_ORAB!AF108/PTRM_Life!AF108,0)*(1+AF104)","v":7.1031641160141721},{"$f":"IFERROR(PTRM_ORAB!AG108/PTRM_Life!AG108,0)*(1+AG104)","v":7.2933651046297747},{"$f":"IFERROR(PTRM_ORAB!AH108/PTRM_Life!AH108,0)*(1+AH104)","v":7.4886590934181854},{"$f":"IFERROR(PTRM_ORAB!AI108/PTRM_Life!AI108,0)*(1+AI104)","v":7.833527188767885},{"$f":"IFERROR(PTRM_ORAB!AJ108/PTRM_Life!AJ108,0)*(1+AJ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK108/PTRM_Life!AK108,0)*(1+AK104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL108/PTRM_Life!AL108,0)*(1+AL104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM108/PTRM_Life!AM108,0)*(1+AM104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN108/PTRM_Life!AN108,0)*(1+AN104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO108/PTRM_Life!AO108,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP108/PTRM_Life!AP108,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ108/PTRM_Life!AQ108,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR108/PTRM_Life!AR108,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS108/PTRM_Life!AS108,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT108/PTRM_Life!AT108,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU108/PTRM_Life!AU108,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV108/PTRM_Life!AV108,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW108/PTRM_Life!AW108,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX108/PTRM_Life!AX108,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY108/PTRM_Life!AY108,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ108/PTRM_Life!AZ108,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA108/PTRM_Life!BA108,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB108/PTRM_Life!BB108,0)*(1+BB104)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G109/PTRM_Life!G109,0)*(1+G104)","v":3.7795966391952058},{"$f":"IFERROR(PTRM_ORAB!H109/PTRM_Life!H109,0)*(1+H104)","v":3.8780397811275393},{"$f":"IFERROR(PTRM_ORAB!I109/PTRM_Life!I109,0)*(1+I104)","v":3.9790469670885429},{"$f":"IFERROR(PTRM_ORAB!J109/PTRM_Life!J109,0)*(1+J104)","v":4.0404346246936944},{"$f":"IFERROR(PTRM_ORAB!K109/PTRM_Life!K109,0)*(1+K104)","v":4.1518932978072707},{"$f":"IFERROR(PTRM_ORAB!L109/PTRM_Life!L109,0)*(1+L104)","v":4.2664266490102571},{"$f":"IFERROR(PTRM_ORAB!M109/PTRM_Life!M109,0)*(1+M104)","v":4.3841194957967922},{"$f":"IFERROR(PTRM_ORAB!N109/PTRM_Life!N109,0)*(1+N104)","v":4.5050589954205265},{"$f":"IFERROR(PTRM_ORAB!O109/PTRM_Life!O109,0)*(1+O104)","v":4.6613677241526075},{"$f":"IFERROR(PTRM_ORAB!P109/PTRM_Life!P109,0)*(1+P104)","v":4.7818339486727917},{"$f":"IFERROR(PTRM_ORAB!Q109/PTRM_Life!Q109,0)*(1+Q104)","v":4.9054134464013845},{"$f":"IFERROR(PTRM_ORAB!R109/PTRM_Life!R109,0)*(1+R104)","v":5.0321866753265816},{"$f":"IFERROR(PTRM_ORAB!S109/PTRM_Life!S109,0)*(1+S104)","v":5.1622361727554873},{"$f":"IFERROR(PTRM_ORAB!T109/PTRM_Life!T109,0)*(1+T104)","v":5.4023220523895183},{"$f":"IFERROR(PTRM_ORAB!U109/PTRM_Life!U109,0)*(1+U104)","v":5.5401428087204323},{"$f":"IFERROR(PTRM_ORAB!V109/PTRM_Life!V109,0)*(1+V104)","v":5.6814795644107736},{"$f":"IFERROR(PTRM_ORAB!W109/PTRM_Life!W109,0)*(1+W104)","v":5.8264220174989569},{"$f":"IFERROR(PTRM_ORAB!X109/PTRM_Life!X109,0)*(1+X104)","v":5.9750621543452258},{"$f":"IFERROR(PTRM_ORAB!Y109/PTRM_Life!Y109,0)*(1+Y104)","v":5.994249694789425},{"$f":"IFERROR(PTRM_ORAB!Z109/PTRM_Life!Z109,0)*(1+Z104)","v":6.1422478038993367},{"$f":"IFERROR(PTRM_ORAB!AA109/PTRM_Life!AA109,0)*(1+AA104)","v":6.2938999884007263},{"$f":"IFERROR(PTRM_ORAB!AB109/PTRM_Life!AB109,0)*(1+AB104)","v":6.449296467466306},{"$f":"IFERROR(PTRM_ORAB!AC109/PTRM_Life!AC109,0)*(1+AC104)","v":6.6085296877814255},{"$f":"IFERROR(PTRM_ORAB!AD109/PTRM_Life!AD109,0)*(1+AD104)","v":6.8605598748743333},{"$f":"IFERROR(PTRM_ORAB!AE109/PTRM_Life!AE109,0)*(1+AE104)","v":7.0442646646476339},{"$f":"IFERROR(PTRM_ORAB!AF109/PTRM_Life!AF109,0)*(1+AF104)","v":7.2328885062769288},{"$f":"IFERROR(PTRM_ORAB!AG109/PTRM_Life!AG109,0)*(1+AG104)","v":7.4265631169111908},{"$f":"IFERROR(PTRM_ORAB!AH109/PTRM_Life!AH109,0)*(1+AH104)","v":7.6254237406813914},{"$f":"IFERROR(PTRM_ORAB!AI109/PTRM_Life!AI109,0)*(1+AI104)","v":7.9765901282653164},{"$f":"IFERROR(PTRM_ORAB!AJ109/PTRM_Life!AJ109,0)*(1+AJ104)","v":8.1710144554267998},{"$f":"IFERROR(PTRM_ORAB!AK109/PTRM_Life!AK109,0)*(1+AK104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL109/PTRM_Life!AL109,0)*(1+AL104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM109/PTRM_Life!AM109,0)*(1+AM104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN109/PTRM_Life!AN109,0)*(1+AN104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO109/PTRM_Life!AO109,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP109/PTRM_Life!AP109,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ109/PTRM_Life!AQ109,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR109/PTRM_Life!AR109,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS109/PTRM_Life!AS109,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT109/PTRM_Life!AT109,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU109/PTRM_Life!AU109,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV109/PTRM_Life!AV109,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW109/PTRM_Life!AW109,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX109/PTRM_Life!AX109,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY109/PTRM_Life!AY109,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ109/PTRM_Life!AZ109,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA109/PTRM_Life!BA109,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB109/PTRM_Life!BB109,0)*(1+BB104)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H110/PTRM_Life!H110,0)*(1+H104)","v":3.8210647453302169},{"$f":"IFERROR(PTRM_ORAB!I110/PTRM_Life!I110,0)*(1+I104)","v":3.9205879630080891},{"$f":"IFERROR(PTRM_ORAB!J110/PTRM_Life!J110,0)*(1+J104)","v":3.9810737309506887},{"$f":"IFERROR(PTRM_ORAB!K110/PTRM_Life!K110,0)*(1+K104)","v":4.090894885562915},{"$f":"IFERROR(PTRM_ORAB!L110/PTRM_Life!L110,0)*(1+L104)","v":4.203745545985746},{"$f":"IFERROR(PTRM_ORAB!M110/PTRM_Life!M110,0)*(1+M104)","v":4.3197092835992956},{"$f":"IFERROR(PTRM_ORAB!N110/PTRM_Life!N110,0)*(1+N104)","v":4.4388719751681203},{"$f":"IFERROR(PTRM_ORAB!O110/PTRM_Life!O110,0)*(1+O104)","v":4.5928842613886305},{"$f":"IFERROR(PTRM_ORAB!P110/PTRM_Life!P110,0)*(1+P104)","v":4.7115806310744697},{"$f":"IFERROR(PTRM_ORAB!Q110/PTRM_Life!Q110,0)*(1+Q104)","v":4.8333445346616202},{"$f":"IFERROR(PTRM_ORAB!R110/PTRM_Life!R110,0)*(1+R104)","v":4.9582552480728426},{"$f":"IFERROR(PTRM_ORAB!S110/PTRM_Life!S110,0)*(1+S104)","v":5.086394096001067},{"$f":"IFERROR(PTRM_ORAB!T110/PTRM_Life!T110,0)*(1+T104)","v":5.3229527035186166},{"$f":"IFERROR(PTRM_ORAB!U110/PTRM_Life!U110,0)*(1+U104)","v":5.4587486372667966},{"$f":"IFERROR(PTRM_ORAB!V110/PTRM_Life!V110,0)*(1+V104)","v":5.5980089143314871},{"$f":"IFERROR(PTRM_ORAB!W110/PTRM_Life!W110,0)*(1+W104)","v":5.7408219149335356},{"$f":"IFERROR(PTRM_ORAB!X110/PTRM_Life!X110,0)*(1+X104)","v":5.887278273996257},{"$f":"IFERROR(PTRM_ORAB!Y110/PTRM_Life!Y110,0)*(1+Y104)","v":5.9061839166608125},{"$f":"IFERROR(PTRM_ORAB!Z110/PTRM_Life!Z110,0)*(1+Z104)","v":6.0520076804724861},{"$f":"IFERROR(PTRM_ORAB!AA110/PTRM_Life!AA110,0)*(1+AA104)","v":6.2014318350597017},{"$f":"IFERROR(PTRM_ORAB!AB110/PTRM_Life!AB110,0)*(1+AB104)","v":6.35454527412125},{"$f":"IFERROR(PTRM_ORAB!AC110/PTRM_Life!AC110,0)*(1+AC104)","v":6.5114390861425901},{"$f":"IFERROR(PTRM_ORAB!AD110/PTRM_Life!AD110,0)*(1+AD104)","v":6.7597665188177896},{"$f":"IFERROR(PTRM_ORAB!AE110/PTRM_Life!AE110,0)*(1+AE104)","v":6.94077237109581},{"$f":"IFERROR(PTRM_ORAB!AF110/PTRM_Life!AF110,0)*(1+AF104)","v":7.1266250059465257},{"$f":"IFERROR(PTRM_ORAB!AG110/PTRM_Life!AG110,0)*(1+AG104)","v":7.3174542053687581},{"$f":"IFERROR(PTRM_ORAB!AH110/PTRM_Life!AH110,0)*(1+AH104)","v":7.5133932265259267},{"$f":"IFERROR(PTRM_ORAB!AI110/PTRM_Life!AI110,0)*(1+AI104)","v":7.8594003793849243},{"$f":"IFERROR(PTRM_ORAB!AJ110/PTRM_Life!AJ110,0)*(1+AJ104)","v":8.0509682807165852},{"$f":"IFERROR(PTRM_ORAB!AK110/PTRM_Life!AK110,0)*(1+AK104)","v":8.2472055281877896},{"$f":"IFERROR(PTRM_ORAB!AL110/PTRM_Life!AL110,0)*(1+AL104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM110/PTRM_Life!AM110,0)*(1+AM104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN110/PTRM_Life!AN110,0)*(1+AN104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO110/PTRM_Life!AO110,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP110/PTRM_Life!AP110,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ110/PTRM_Life!AQ110,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR110/PTRM_Life!AR110,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS110/PTRM_Life!AS110,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT110/PTRM_Life!AT110,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU110/PTRM_Life!AU110,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV110/PTRM_Life!AV110,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW110/PTRM_Life!AW110,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX110/PTRM_Life!AX110,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY110/PTRM_Life!AY110,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ110/PTRM_Life!AZ110,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA110/PTRM_Life!BA110,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB110/PTRM_Life!BB110,0)*(1+BB104)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I111/PTRM_Life!I111,0)*(1+I104)","v":3.9212942662825925},{"$f":"IFERROR(PTRM_ORAB!J111/PTRM_Life!J111,0)*(1+J104)","v":3.9817909308805817},{"$f":"IFERROR(PTRM_ORAB!K111/PTRM_Life!K111,0)*(1+K104)","v":4.0916318700358012},{"$f":"IFERROR(PTRM_ORAB!L111/PTRM_Life!L111,0)*(1+L104)","v":4.2045028607743253},{"$f":"IFERROR(PTRM_ORAB!M111/PTRM_Life!M111,0)*(1+M104)","v":4.3204874895318488},{"$f":"IFERROR(PTRM_ORAB!N111/PTRM_Life!N111,0)*(1+N104)","v":4.4396716485438343},{"$f":"IFERROR(PTRM_ORAB!O111/PTRM_Life!O111,0)*(1+O104)","v":4.5937116804451188},{"$f":"IFERROR(PTRM_ORAB!P111/PTRM_Life!P111,0)*(1+P104)","v":4.7124294335651209},{"$f":"IFERROR(PTRM_ORAB!Q111/PTRM_Life!Q111,0)*(1+Q104)","v":4.8342152732099821},{"$f":"IFERROR(PTRM_ORAB!R111/PTRM_Life!R111,0)*(1+R104)","v":4.9591484895842131},{"$f":"IFERROR(PTRM_ORAB!S111/PTRM_Life!S111,0)*(1+S104)","v":5.0873104220315808},{"$f":"IFERROR(PTRM_ORAB!T111/PTRM_Life!T111,0)*(1+T104)","v":5.3239116461466063},{"$f":"IFERROR(PTRM_ORAB!U111/PTRM_Life!U111,0)*(1+U104)","v":5.4597320438562056},{"$f":"IFERROR(PTRM_ORAB!V111/PTRM_Life!V111,0)*(1+V104)","v":5.5990174089920295},{"$f":"IFERROR(PTRM_ORAB!W111/PTRM_Life!W111,0)*(1+W104)","v":5.7418561376968311},{"$f":"IFERROR(PTRM_ORAB!X111/PTRM_Life!X111,0)*(1+X104)","v":5.8883388812220252},{"$f":"IFERROR(PTRM_ORAB!Y111/PTRM_Life!Y111,0)*(1+Y104)","v":5.9072479297832086},{"$f":"IFERROR(PTRM_ORAB!Z111/PTRM_Life!Z111,0)*(1+Z104)","v":6.0530979640938103},{"$f":"IFERROR(PTRM_ORAB!AA111/PTRM_Life!AA111,0)*(1+AA104)","v":6.2025490377989412},{"$f":"IFERROR(PTRM_ORAB!AB111/PTRM_Life!AB111,0)*(1+AB104)","v":6.3556900606118027},{"$f":"IFERROR(PTRM_ORAB!AC111/PTRM_Life!AC111,0)*(1+AC104)","v":6.5126121374276646},{"$f":"IFERROR(PTRM_ORAB!AD111/PTRM_Life!AD111,0)*(1+AD104)","v":6.760984306882273},{"$f":"IFERROR(PTRM_ORAB!AE111/PTRM_Life!AE111,0)*(1+AE104)","v":6.9420227677963897},{"$f":"IFERROR(PTRM_ORAB!AF111/PTRM_Life!AF111,0)*(1+AF104)","v":7.1279088844426441},{"$f":"IFERROR(PTRM_ORAB!AG111/PTRM_Life!AG111,0)*(1+AG104)","v":7.3187724622003962},{"$f":"IFERROR(PTRM_ORAB!AH111/PTRM_Life!AH111,0)*(1+AH104)","v":7.5147467822396603},{"$f":"IFERROR(PTRM_ORAB!AI111/PTRM_Life!AI111,0)*(1+AI104)","v":7.8608162691126875},{"$f":"IFERROR(PTRM_ORAB!AJ111/PTRM_Life!AJ111,0)*(1+AJ104)","v":8.0524186818587786},{"$f":"IFERROR(PTRM_ORAB!AK111/PTRM_Life!AK111,0)*(1+AK104)","v":8.2486912819382603},{"$f":"IFERROR(PTRM_ORAB!AL111/PTRM_Life!AL111,0)*(1+AL104)","v":8.4497479022064539},{"$f":"IFERROR(PTRM_ORAB!AM111/PTRM_Life!AM111,0)*(1+AM104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN111/PTRM_Life!AN111,0)*(1+AN104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO111/PTRM_Life!AO111,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP111/PTRM_Life!AP111,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ111/PTRM_Life!AQ111,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR111/PTRM_Life!AR111,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS111/PTRM_Life!AS111,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT111/PTRM_Life!AT111,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU111/PTRM_Life!AU111,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV111/PTRM_Life!AV111,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW111/PTRM_Life!AW111,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX111/PTRM_Life!AX111,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY111/PTRM_Life!AY111,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ111/PTRM_Life!AZ111,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA111/PTRM_Life!BA111,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB111/PTRM_Life!BB111,0)*(1+BB104)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J112/PTRM_Life!J112,0)*(1+J104)","v":3.9814362066594682},{"$f":"IFERROR(PTRM_ORAB!K112/PTRM_Life!K112,0)*(1+K104)","v":4.0912673604587351},{"$f":"IFERROR(PTRM_ORAB!L112/PTRM_Life!L112,0)*(1+L104)","v":4.204128295904308},{"$f":"IFERROR(PTRM_ORAB!M112/PTRM_Life!M112,0)*(1+M104)","v":4.320102591985453},{"$f":"IFERROR(PTRM_ORAB!N112/PTRM_Life!N112,0)*(1+N104)","v":4.4392761332857829},{"$f":"IFERROR(PTRM_ORAB!O112/PTRM_Life!O112,0)*(1+O104)","v":4.5933024422841617},{"$f":"IFERROR(PTRM_ORAB!P112/PTRM_Life!P112,0)*(1+P104)","v":4.7120096192430241},{"$f":"IFERROR(PTRM_ORAB!Q112/PTRM_Life!Q112,0)*(1+Q104)","v":4.8337846094013459},{"$f":"IFERROR(PTRM_ORAB!R112/PTRM_Life!R112,0)*(1+R104)","v":4.9587066958999406},{"$f":"IFERROR(PTRM_ORAB!S112/PTRM_Life!S112,0)*(1+S104)","v":5.0868572108363299},{"$f":"IFERROR(PTRM_ORAB!T112/PTRM_Life!T112,0)*(1+T104)","v":5.3234373569524394},{"$f":"IFERROR(PTRM_ORAB!U112/PTRM_Life!U112,0)*(1+U104)","v":5.4592456548844197},{"$f":"IFERROR(PTRM_ORAB!V112/PTRM_Life!V112,0)*(1+V104)","v":5.5985186115604533},{"$f":"IFERROR(PTRM_ORAB!W112/PTRM_Life!W112,0)*(1+W104)","v":5.7413446152483809},{"$f":"IFERROR(PTRM_ORAB!X112/PTRM_Life!X112,0)*(1+X104)","v":5.8878143091238062},{"$f":"IFERROR(PTRM_ORAB!Y112/PTRM_Life!Y112,0)*(1+Y104)","v":5.9067216731421164},{"$f":"IFERROR(PTRM_ORAB!Z112/PTRM_Life!Z112,0)*(1+Z104)","v":6.0525587141688622},{"$f":"IFERROR(PTRM_ORAB!AA112/PTRM_Life!AA112,0)*(1+AA104)","v":6.2019964737857771},{"$f":"IFERROR(PTRM_ORAB!AB112/PTRM_Life!AB112,0)*(1+AB104)","v":6.3551238537853978},{"$f":"IFERROR(PTRM_ORAB!AC112/PTRM_Life!AC112,0)*(1+AC104)","v":6.512031950946767},{"$f":"IFERROR(PTRM_ORAB!AD112/PTRM_Life!AD112,0)*(1+AD104)","v":6.7603819937689389},{"$f":"IFERROR(PTRM_ORAB!AE112/PTRM_Life!AE112,0)*(1+AE104)","v":6.9414043265818686},{"$f":"IFERROR(PTRM_ORAB!AF112/PTRM_Life!AF112,0)*(1+AF104)","v":7.1272738832657625},{"$f":"IFERROR(PTRM_ORAB!AG112/PTRM_Life!AG112,0)*(1+AG104)","v":7.3181204576360601},{"$f":"IFERROR(PTRM_ORAB!AH112/PTRM_Life!AH112,0)*(1+AH104)","v":7.5140773189892087},{"$f":"IFERROR(PTRM_ORAB!AI112/PTRM_Life!AI112,0)*(1+AI104)","v":7.8601159757078367},{"$f":"IFERROR(PTRM_ORAB!AJ112/PTRM_Life!AJ112,0)*(1+AJ104)","v":8.0517013192461739},{"$f":"IFERROR(PTRM_ORAB!AK112/PTRM_Life!AK112,0)*(1+AK104)","v":8.2479564340667881},{"$f":"IFERROR(PTRM_ORAB!AL112/PTRM_Life!AL112,0)*(1+AL104)","v":8.4489951428840104},{"$f":"IFERROR(PTRM_ORAB!AM112/PTRM_Life!AM112,0)*(1+AM104)","v":8.6549340427686854},{"$f":"IFERROR(PTRM_ORAB!AN112/PTRM_Life!AN112,0)*(1+AN104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO112/PTRM_Life!AO112,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP112/PTRM_Life!AP112,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ112/PTRM_Life!AQ112,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR112/PTRM_Life!AR112,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS112/PTRM_Life!AS112,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT112/PTRM_Life!AT112,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU112/PTRM_Life!AU112,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV112/PTRM_Life!AV112,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW112/PTRM_Life!AW112,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX112/PTRM_Life!AX112,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY112/PTRM_Life!AY112,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ112/PTRM_Life!AZ112,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA112/PTRM_Life!BA112,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB112/PTRM_Life!BB112,0)*(1+BB104)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K113/PTRM_Life!K113,0)*(1+K104)","v":4.1416693268721758},{"$f":"IFERROR(PTRM_ORAB!L113/PTRM_Life!L113,0)*(1+L104)","v":4.2559206415270614},{"$f":"IFERROR(PTRM_ORAB!M113/PTRM_Life!M113,0)*(1+M104)","v":4.3733236715580812},{"$f":"IFERROR(PTRM_ORAB!N113/PTRM_Life!N113,0)*(1+N104)","v":4.4939653595955438},{"$f":"IFERROR(PTRM_ORAB!O113/PTRM_Life!O113,0)*(1+O104)","v":4.6498891805795601},{"$f":"IFERROR(PTRM_ORAB!P113/PTRM_Life!P113,0)*(1+P104)","v":4.7700587589458543},{"$f":"IFERROR(PTRM_ORAB!Q113/PTRM_Life!Q113,0)*(1+Q104)","v":4.893333944135005},{"$f":"IFERROR(PTRM_ORAB!R113/PTRM_Life!R113,0)*(1+R104)","v":5.0197949960086943},{"$f":"IFERROR(PTRM_ORAB!S113/PTRM_Life!S113,0)*(1+S104)","v":5.1495242486272295},{"$f":"IFERROR(PTRM_ORAB!T113/PTRM_Life!T113,0)*(1+T104)","v":5.3890189206171248},{"$f":"IFERROR(PTRM_ORAB!U113/PTRM_Life!U113,0)*(1+U104)","v":5.5265002955367377},{"$f":"IFERROR(PTRM_ORAB!V113/PTRM_Life!V113,0)*(1+V104)","v":5.6674890117235108},{"$f":"IFERROR(PTRM_ORAB!W113/PTRM_Life!W113,0)*(1+W104)","v":5.8120745463358707},{"$f":"IFERROR(PTRM_ORAB!X113/PTRM_Life!X113,0)*(1+X104)","v":5.960348659219119},{"$f":"IFERROR(PTRM_ORAB!Y113/PTRM_Life!Y113,0)*(1+Y104)","v":5.9794889506514224},{"$f":"IFERROR(PTRM_ORAB!Z113/PTRM_Life!Z113,0)*(1+Z104)","v":6.1271226167813602},{"$f":"IFERROR(PTRM_ORAB!AA113/PTRM_Life!AA113,0)*(1+AA104)","v":6.2784013602004833},{"$f":"IFERROR(PTRM_ORAB!AB113/PTRM_Life!AB113,0)*(1+AB104)","v":6.433415177918234},{"$f":"IFERROR(PTRM_ORAB!AC113/PTRM_Life!AC113,0)*(1+AC104)","v":6.5922562889714742},{"$f":"IFERROR(PTRM_ORAB!AD113/PTRM_Life!AD113,0)*(1+AD104)","v":6.8436658557538887},{"$f":"IFERROR(PTRM_ORAB!AE113/PTRM_Life!AE113,0)*(1+AE104)","v":7.0269182754163602},{"$f":"IFERROR(PTRM_ORAB!AF113/PTRM_Life!AF113,0)*(1+AF104)","v":7.2150776338481926},{"$f":"IFERROR(PTRM_ORAB!AG113/PTRM_Life!AG113,0)*(1+AG104)","v":7.4082753238469863},{"$f":"IFERROR(PTRM_ORAB!AH113/PTRM_Life!AH113,0)*(1+AH104)","v":7.6066462565071973},{"$f":"IFERROR(PTRM_ORAB!AI113/PTRM_Life!AI113,0)*(1+AI104)","v":7.9569479024702456},{"$f":"IFERROR(PTRM_ORAB!AJ113/PTRM_Life!AJ113,0)*(1+AJ104)","v":8.1508934628312844},{"$f":"IFERROR(PTRM_ORAB!AK113/PTRM_Life!AK113,0)*(1+AK104)","v":8.3495663232632573},{"$f":"IFERROR(PTRM_ORAB!AL113/PTRM_Life!AL113,0)*(1+AL104)","v":8.5530817087082482},{"$f":"IFERROR(PTRM_ORAB!AM113/PTRM_Life!AM113,0)*(1+AM104)","v":8.7615576526432584},{"$f":"IFERROR(PTRM_ORAB!AN113/PTRM_Life!AN113,0)*(1+AN104)","v":9.0193052289008069},{"$f":"IFERROR(PTRM_ORAB!AO113/PTRM_Life!AO113,0)*(1+AO104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP113/PTRM_Life!AP113,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ113/PTRM_Life!AQ113,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR113/PTRM_Life!AR113,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS113/PTRM_Life!AS113,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT113/PTRM_Life!AT113,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU113/PTRM_Life!AU113,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV113/PTRM_Life!AV113,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW113/PTRM_Life!AW113,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX113/PTRM_Life!AX113,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY113/PTRM_Life!AY113,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ113/PTRM_Life!AZ113,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA113/PTRM_Life!BA113,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB113/PTRM_Life!BB113,0)*(1+BB104)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L114/PTRM_Life!L114,0)*(1+L104)","v":4.2344184270146421},{"$f":"IFERROR(PTRM_ORAB!M114/PTRM_Life!M114,0)*(1+M104)","v":4.3512283009817301},{"$f":"IFERROR(PTRM_ORAB!N114/PTRM_Life!N114,0)*(1+N104)","v":4.4712604702631307},{"$f":"IFERROR(PTRM_ORAB!O114/PTRM_Life!O114,0)*(1+O104)","v":4.6263965163498257},{"$f":"IFERROR(PTRM_ORAB!P114/PTRM_Life!P114,0)*(1+P104)","v":4.7459589612027067},{"$f":"IFERROR(PTRM_ORAB!Q114/PTRM_Life!Q114,0)*(1+Q104)","v":4.8686113224016418},{"$f":"IFERROR(PTRM_ORAB!R114/PTRM_Life!R114,0)*(1+R104)","v":4.9944334543109123},{"$f":"IFERROR(PTRM_ORAB!S114/PTRM_Life!S114,0)*(1+S104)","v":5.1235072750139361},{"$f":"IFERROR(PTRM_ORAB!T114/PTRM_Life!T114,0)*(1+T104)","v":5.3617919465725601},{"$f":"IFERROR(PTRM_ORAB!U114/PTRM_Life!U114,0)*(1+U104)","v":5.4985787234806081},{"$f":"IFERROR(PTRM_ORAB!V114/PTRM_Life!V114,0)*(1+V104)","v":5.6388551214935649},{"$f":"IFERROR(PTRM_ORAB!W114/PTRM_Life!W114,0)*(1+W104)","v":5.7827101657038504},{"$f":"IFERROR(PTRM_ORAB!X114/PTRM_Life!X114,0)*(1+X104)","v":5.9302351523579233},{"$f":"IFERROR(PTRM_ORAB!Y114/PTRM_Life!Y114,0)*(1+Y104)","v":5.9492787411759451},{"$f":"IFERROR(PTRM_ORAB!Z114/PTRM_Life!Z114,0)*(1+Z104)","v":6.0961665168098502},{"$f":"IFERROR(PTRM_ORAB!AA114/PTRM_Life!AA114,0)*(1+AA104)","v":6.2466809536861243},{"$f":"IFERROR(PTRM_ORAB!AB114/PTRM_Life!AB114,0)*(1+AB104)","v":6.4009115941217534},{"$f":"IFERROR(PTRM_ORAB!AC114/PTRM_Life!AC114,0)*(1+AC104)","v":6.558950191234783},{"$f":"IFERROR(PTRM_ORAB!AD114/PTRM_Life!AD114,0)*(1+AD104)","v":6.8090895598883439},{"$f":"IFERROR(PTRM_ORAB!AE114/PTRM_Life!AE114,0)*(1+AE104)","v":6.991416132203228},{"$f":"IFERROR(PTRM_ORAB!AF114/PTRM_Life!AF114,0)*(1+AF104)","v":7.1786248519299969},{"$f":"IFERROR(PTRM_ORAB!AG114/PTRM_Life!AG114,0)*(1+AG104)","v":7.3708464480295923},{"$f":"IFERROR(PTRM_ORAB!AH114/PTRM_Life!AH114,0)*(1+AH104)","v":7.5682151499843089},{"$f":"IFERROR(PTRM_ORAB!AI114/PTRM_Life!AI114,0)*(1+AI104)","v":7.9167469647474871},{"$f":"IFERROR(PTRM_ORAB!AJ114/PTRM_Life!AJ114,0)*(1+AJ104)","v":8.1097126527392174},{"$f":"IFERROR(PTRM_ORAB!AK114/PTRM_Life!AK114,0)*(1+AK104)","v":8.307381757034122},{"$f":"IFERROR(PTRM_ORAB!AL114/PTRM_Life!AL114,0)*(1+AL104)","v":8.5098689204225959},{"$f":"IFERROR(PTRM_ORAB!AM114/PTRM_Life!AM114,0)*(1+AM104)","v":8.7172915800403583},{"$f":"IFERROR(PTRM_ORAB!AN114/PTRM_Life!AN114,0)*(1+AN104)","v":8.9737369366040909},{"$f":"IFERROR(PTRM_ORAB!AO114/PTRM_Life!AO114,0)*(1+AO104)","v":9.1838779484800561},{"$f":"IFERROR(PTRM_ORAB!AP114/PTRM_Life!AP114,0)*(1+AP104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ114/PTRM_Life!AQ114,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR114/PTRM_Life!AR114,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS114/PTRM_Life!AS114,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT114/PTRM_Life!AT114,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU114/PTRM_Life!AU114,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV114/PTRM_Life!AV114,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW114/PTRM_Life!AW114,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX114/PTRM_Life!AX114,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY114/PTRM_Life!AY114,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ114/PTRM_Life!AZ114,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA114/PTRM_Life!BA114,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB114/PTRM_Life!BB114,0)*(1+BB104)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M115/PTRM_Life!M115,0)*(1+M104)","v":4.4015380378428839},{"$f":"IFERROR(PTRM_ORAB!N115/PTRM_Life!N115,0)*(1+N104)","v":4.5229580421064339},{"$f":"IFERROR(PTRM_ORAB!O115/PTRM_Life!O115,0)*(1+O104)","v":4.6798878009373031},{"$f":"IFERROR(PTRM_ORAB!P115/PTRM_Life!P115,0)*(1+P104)","v":4.8008326497283242},{"$f":"IFERROR(PTRM_ORAB!Q115/PTRM_Life!Q115,0)*(1+Q104)","v":4.9249031410713213},{"$f":"IFERROR(PTRM_ORAB!R115/PTRM_Life!R115,0)*(1+R104)","v":5.0521800526220639},{"$f":"IFERROR(PTRM_ORAB!S115/PTRM_Life!S115,0)*(1+S104)","v":5.1827462496165753},{"$f":"IFERROR(PTRM_ORAB!T115/PTRM_Life!T115,0)*(1+T104)","v":5.423786014287975},{"$f":"IFERROR(PTRM_ORAB!U115/PTRM_Life!U115,0)*(1+U104)","v":5.562154346167703},{"$f":"IFERROR(PTRM_ORAB!V115/PTRM_Life!V115,0)*(1+V104)","v":5.7040526468214079},{"$f":"IFERROR(PTRM_ORAB!W115/PTRM_Life!W115,0)*(1+W104)","v":5.8495709706667176},{"$f":"IFERROR(PTRM_ORAB!X115/PTRM_Life!X115,0)*(1+X104)","v":5.9988016695348181},{"$f":"IFERROR(PTRM_ORAB!Y115/PTRM_Life!Y115,0)*(1+Y104)","v":6.0180654439822892},{"$f":"IFERROR(PTRM_ORAB!Z115/PTRM_Life!Z115,0)*(1+Z104)","v":6.1666515642740896},{"$f":"IFERROR(PTRM_ORAB!AA115/PTRM_Life!AA115,0)*(1+AA104)","v":6.3189062779617062},{"$f":"IFERROR(PTRM_ORAB!AB115/PTRM_Life!AB115,0)*(1+AB104)","v":6.4749201626675772},{"$f":"IFERROR(PTRM_ORAB!AC115/PTRM_Life!AC115,0)*(1+AC104)","v":6.6347860323769154},{"$f":"IFERROR(PTRM_ORAB!AD115/PTRM_Life!AD115,0)*(1+AD104)","v":6.8878175604266465},{"$f":"IFERROR(PTRM_ORAB!AE115/PTRM_Life!AE115,0)*(1+AE104)","v":7.0722522275693498},{"$f":"IFERROR(PTRM_ORAB!AF115/PTRM_Life!AF115,0)*(1+AF104)","v":7.2616254904494708},{"$f":"IFERROR(PTRM_ORAB!AG115/PTRM_Life!AG115,0)*(1+AG104)","v":7.4560695895412952},{"$f":"IFERROR(PTRM_ORAB!AH115/PTRM_Life!AH115,0)*(1+AH104)","v":7.655720306314155},{"$f":"IFERROR(PTRM_ORAB!AI115/PTRM_Life!AI115,0)*(1+AI104)","v":8.0082819128224614},{"$f":"IFERROR(PTRM_ORAB!AJ115/PTRM_Life!AJ115,0)*(1+AJ104)","v":8.2034787071397091},{"$f":"IFERROR(PTRM_ORAB!AK115/PTRM_Life!AK115,0)*(1+AK104)","v":8.4034332995622787},{"$f":"IFERROR(PTRM_ORAB!AL115/PTRM_Life!AL115,0)*(1+AL104)","v":8.6082616584025153},{"$f":"IFERROR(PTRM_ORAB!AM115/PTRM_Life!AM115,0)*(1+AM104)","v":8.8180825786268429},{"$f":"IFERROR(PTRM_ORAB!AN115/PTRM_Life!AN115,0)*(1+AN104)","v":9.0774930056294298},{"$f":"IFERROR(PTRM_ORAB!AO115/PTRM_Life!AO115,0)*(1+AO104)","v":9.2900637082225686},{"$f":"IFERROR(PTRM_ORAB!AP115/PTRM_Life!AP115,0)*(1+AP104)","v":9.5076122503549865},{"$f":"IFERROR(PTRM_ORAB!AQ115/PTRM_Life!AQ115,0)*(1+AQ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR115/PTRM_Life!AR115,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS115/PTRM_Life!AS115,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT115/PTRM_Life!AT115,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU115/PTRM_Life!AU115,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV115/PTRM_Life!AV115,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW115/PTRM_Life!AW115,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX115/PTRM_Life!AX115,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY115/PTRM_Life!AY115,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ115/PTRM_Life!AZ115,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA115/PTRM_Life!BA115,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB115/PTRM_Life!BB115,0)*(1+BB104)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N116/PTRM_Life!N116,0)*(1+N104)","v":4.433815733633713},{"$f":"IFERROR(PTRM_ORAB!O116/PTRM_Life!O116,0)*(1+O104)","v":4.5876525871490763},{"$f":"IFERROR(PTRM_ORAB!P116/PTRM_Life!P116,0)*(1+P104)","v":4.7062137518734435},{"$f":"IFERROR(PTRM_ORAB!Q116/PTRM_Life!Q116,0)*(1+Q104)","v":4.8278389563248316},{"$f":"IFERROR(PTRM_ORAB!R116/PTRM_Life!R116,0)*(1+R104)","v":4.9526073861241873},{"$f":"IFERROR(PTRM_ORAB!S116/PTRM_Life!S116,0)*(1+S104)","v":5.0806002733289022},{"$f":"IFERROR(PTRM_ORAB!T116/PTRM_Life!T116,0)*(1+T104)","v":5.3168894210685274},{"$f":"IFERROR(PTRM_ORAB!U116/PTRM_Life!U116,0)*(1+U104)","v":5.452530672040484},{"$f":"IFERROR(PTRM_ORAB!V116/PTRM_Life!V116,0)*(1+V104)","v":5.5916323201559894},{"$f":"IFERROR(PTRM_ORAB!W116/PTRM_Life!W116,0)*(1+W104)","v":5.7342826449635256},{"$f":"IFERROR(PTRM_ORAB!X116/PTRM_Life!X116,0)*(1+X104)","v":5.8805721781457514},{"$f":"IFERROR(PTRM_ORAB!Y116/PTRM_Life!Y116,0)*(1+Y104)","v":5.8994562857229651},{"$f":"IFERROR(PTRM_ORAB!Z116/PTRM_Life!Z116,0)*(1+Z104)","v":6.0451139442323436},{"$f":"IFERROR(PTRM_ORAB!AA116/PTRM_Life!AA116,0)*(1+AA104)","v":6.1943678923750181},{"$f":"IFERROR(PTRM_ORAB!AB116/PTRM_Life!AB116,0)*(1+AB104)","v":6.3473069225925194},{"$f":"IFERROR(PTRM_ORAB!AC116/PTRM_Life!AC116,0)*(1+AC104)","v":6.5040220196130054},{"$f":"IFERROR(PTRM_ORAB!AD116/PTRM_Life!AD116,0)*(1+AD104)","v":6.7520665868471097},{"$f":"IFERROR(PTRM_ORAB!AE116/PTRM_Life!AE116,0)*(1+AE104)","v":6.9328662585203773},{"$f":"IFERROR(PTRM_ORAB!AF116/PTRM_Life!AF116,0)*(1+AF104)","v":7.118507191880969},{"$f":"IFERROR(PTRM_ORAB!AG116/PTRM_Life!AG116,0)*(1+AG104)","v":7.3091190210952979},{"$f":"IFERROR(PTRM_ORAB!AH116/PTRM_Life!AH116,0)*(1+AH104)","v":7.504834851535878},{"$f":"IFERROR(PTRM_ORAB!AI116/PTRM_Life!AI116,0)*(1+AI104)","v":7.8504478736906691},{"$f":"IFERROR(PTRM_ORAB!AJ116/PTRM_Life!AJ116,0)*(1+AJ104)","v":8.0417975633719845},{"$f":"IFERROR(PTRM_ORAB!AK116/PTRM_Life!AK116,0)*(1+AK104)","v":8.2378112804222141},{"$f":"IFERROR(PTRM_ORAB!AL116/PTRM_Life!AL116,0)*(1+AL104)","v":8.4386027075514498},{"$f":"IFERROR(PTRM_ORAB!AM116/PTRM_Life!AM116,0)*(1+AM104)","v":8.6442882984137661},{"$f":"IFERROR(PTRM_ORAB!AN116/PTRM_Life!AN116,0)*(1+AN104)","v":8.8985860438284181},{"$f":"IFERROR(PTRM_ORAB!AO116/PTRM_Life!AO116,0)*(1+AO104)","v":9.1069672220071372},{"$f":"IFERROR(PTRM_ORAB!AP116/PTRM_Life!AP116,0)*(1+AP104)","v":9.3202281322247771},{"$f":"IFERROR(PTRM_ORAB!AQ116/PTRM_Life!AQ116,0)*(1+AQ104)","v":9.5384830448054601},{"$f":"IFERROR(PTRM_ORAB!AR116/PTRM_Life!AR116,0)*(1+AR104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS116/PTRM_Life!AS116,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT116/PTRM_Life!AT116,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU116/PTRM_Life!AU116,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV116/PTRM_Life!AV116,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW116/PTRM_Life!AW116,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX116/PTRM_Life!AX116,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY116/PTRM_Life!AY116,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ116/PTRM_Life!AZ116,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA116/PTRM_Life!BA116,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB116/PTRM_Life!BB116,0)*(1+BB104)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O117/PTRM_Life!O117,0)*(1+O104)","v":4.5405485135931087},{"$f":"IFERROR(PTRM_ORAB!P117/PTRM_Life!P117,0)*(1+P104)","v":4.6578923424974743},{"$f":"IFERROR(PTRM_ORAB!Q117/PTRM_Life!Q117,0)*(1+Q104)","v":4.7782687508667907},{"$f":"IFERROR(PTRM_ORAB!R117/PTRM_Life!R117,0)*(1+R104)","v":4.9017561112775896},{"$f":"IFERROR(PTRM_ORAB!S117/PTRM_Life!S117,0)*(1+S104)","v":5.0284348217309036},{"$f":"IFERROR(PTRM_ORAB!T117/PTRM_Life!T117,0)*(1+T104)","v":5.2622978525874053},{"$f":"IFERROR(PTRM_ORAB!U117/PTRM_Life!U117,0)*(1+U104)","v":5.3965463966484437},{"$f":"IFERROR(PTRM_ORAB!V117/PTRM_Life!V117,0)*(1+V104)","v":5.5342198079608966},{"$f":"IFERROR(PTRM_ORAB!W117/PTRM_Life!W117,0)*(1+W104)","v":5.6754054596562309},{"$f":"IFERROR(PTRM_ORAB!X117/PTRM_Life!X117,0)*(1+X104)","v":5.8201929538761368},{"$f":"IFERROR(PTRM_ORAB!Y117/PTRM_Life!Y117,0)*(1+Y104)","v":5.8388831674355606},{"$f":"IFERROR(PTRM_ORAB!Z117/PTRM_Life!Z117,0)*(1+Z104)","v":5.9830452748041152},{"$f":"IFERROR(PTRM_ORAB!AA117/PTRM_Life!AA117,0)*(1+AA104)","v":6.1307667466273035},{"$f":"IFERROR(PTRM_ORAB!AB117/PTRM_Life!AB117,0)*(1+AB104)","v":6.2821354636634785},{"$f":"IFERROR(PTRM_ORAB!AC117/PTRM_Life!AC117,0)*(1+AC104)","v":6.4372414764481478},{"$f":"IFERROR(PTRM_ORAB!AD117/PTRM_Life!AD117,0)*(1+AD104)","v":6.6827392271310408},{"$f":"IFERROR(PTRM_ORAB!AE117/PTRM_Life!AE117,0)*(1+AE104)","v":6.8616825243575512},{"$f":"IFERROR(PTRM_ORAB!AF117/PTRM_Life!AF117,0)*(1+AF104)","v":7.04541737524701},{"$f":"IFERROR(PTRM_ORAB!AG117/PTRM_Life!AG117,0)*(1+AG104)","v":7.2340720829371188},{"$f":"IFERROR(PTRM_ORAB!AH117/PTRM_Life!AH117,0)*(1+AH104)","v":7.4277783861308082},{"$f":"IFERROR(PTRM_ORAB!AI117/PTRM_Life!AI117,0)*(1+AI104)","v":7.7698428001666944},{"$f":"IFERROR(PTRM_ORAB!AJ117/PTRM_Life!AJ117,0)*(1+AJ104)","v":7.9592277922850529},{"$f":"IFERROR(PTRM_ORAB!AK117/PTRM_Life!AK117,0)*(1+AK104)","v":8.1532289235148614},{"$f":"IFERROR(PTRM_ORAB!AL117/PTRM_Life!AL117,0)*(1+AL104)","v":8.3519587093202983},{"$f":"IFERROR(PTRM_ORAB!AM117/PTRM_Life!AM117,0)*(1+AM104)","v":8.5555324076586423},{"$f":"IFERROR(PTRM_ORAB!AN117/PTRM_Life!AN117,0)*(1+AN104)","v":8.8072191315372059},{"$f":"IFERROR(PTRM_ORAB!AO117/PTRM_Life!AO117,0)*(1+AO104)","v":9.0134607400431683},{"$f":"IFERROR(PTRM_ORAB!AP117/PTRM_Life!AP117,0)*(1+AP104)","v":9.2245319775663983},{"$f":"IFERROR(PTRM_ORAB!AQ117/PTRM_Life!AQ117,0)*(1+AQ104)","v":9.4405459411517345},{"$f":"IFERROR(PTRM_ORAB!AR117/PTRM_Life!AR117,0)*(1+AR104)","v":9.6616183762754968},{"$f":"IFERROR(PTRM_ORAB!AS117/PTRM_Life!AS117,0)*(1+AS104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT117/PTRM_Life!AT117,0)*(1+AT104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU117/PTRM_Life!AU117,0)*(1+AU104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV117/PTRM_Life!AV117,0)*(1+AV104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW117/PTRM_Life!AW117,0)*(1+AW104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX117/PTRM_Life!AX117,0)*(1+AX104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY117/PTRM_Life!AY117,0)*(1+AY104)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ117/PTRM_Life!AZ117,0)*(1+AZ104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA117/PTRM_Life!BA117,0)*(1+BA104)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB117/PTRM_Life!BB117,0)*(1+BB104)","v":0}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":35.524982825339258},40.06784920202999,44.891050580687207,49.881344872360522,55.101845583617376,59.933378121905236,65.728358397024294,71.775947013228972,78.157482887609405,84.747336311671148,92.228301014213812,94.611806430344231,97.056910054467792,99.565203802089329,102.13832072943939,106.88858161562065,109.61545813622486,112.41190107305644,115.2796851622393,118.22063041588667,118.60026883116139,121.52851113347936,124.52905177934738,127.60367581588265,130.75421236304061,135.74079941976098,139.37552245634458,143.10757224810536,146.93955490757997,150.87414633102026,78.892717395136216,72.791212915615574,{"$f":"SUM(AK107:AK117)","v":66.195274827989579},59.360516749495574,52.15168656015156,44.77634034649995,36.594369618752935,28.052372360146165,18.979028985957193,9.6616183762754968,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E125/PTRM_Life!E125,0)*(1+E122)","v":35.524982825339258},{"$f":"IFERROR(PTRM_ORAB!F125/PTRM_Life!F125,0)*(1+F122)","v":36.450264346163976},{"$f":"IFERROR(PTRM_ORAB!G125/PTRM_Life!G125,0)*(1+G122)","v":37.399645692651937},{"$f":"IFERROR(PTRM_ORAB!H125/PTRM_Life!H125,0)*(1+H122)","v":38.373754567382186},{"$f":"IFERROR(PTRM_ORAB!I125/PTRM_Life!I125,0)*(1+I122)","v":39.37323502203666},{"$f":"IFERROR(PTRM_ORAB!J125/PTRM_Life!J125,0)*(1+J122)","v":40.315386776274345},{"$f":"IFERROR(PTRM_ORAB!K125/PTRM_Life!K125,0)*(1+K122)","v":41.427519488107251},{"$f":"IFERROR(PTRM_ORAB!L125/PTRM_Life!L125,0)*(1+L122)","v":42.570331284717199},{"$f":"IFERROR(PTRM_ORAB!M125/PTRM_Life!M125,0)*(1+M122)","v":43.744668473593173},{"$f":"IFERROR(PTRM_ORAB!N125/PTRM_Life!N125,0)*(1+N122)","v":44.951400708304092},{"$f":"IFERROR(PTRM_ORAB!O125/PTRM_Life!O125,0)*(1+O122)","v":47.59809319237629},{"$f":"IFERROR(PTRM_ORAB!P125/PTRM_Life!P125,0)*(1+P122)","v":48.828196226628499},{"$f":"IFERROR(PTRM_ORAB!Q125/PTRM_Life!Q125,0)*(1+Q122)","v":50.090089472912119},{"$f":"IFERROR(PTRM_ORAB!R125/PTRM_Life!R125,0)*(1+R122)","v":51.384594502715764},{"$f":"IFERROR(PTRM_ORAB!S125/PTRM_Life!S125,0)*(1+S122)","v":52.712554119840391},{"$f":"IFERROR(PTRM_ORAB!T125/PTRM_Life!T125,0)*(1+T122)","v":53.153886709133616},{"$f":"IFERROR(PTRM_ORAB!U125/PTRM_Life!U125,0)*(1+U122)","v":54.509916356596079},{"$f":"IFERROR(PTRM_ORAB!V125/PTRM_Life!V125,0)*(1+V122)","v":55.900540208144882},{"$f":"IFERROR(PTRM_ORAB!W125/PTRM_Life!W125,0)*(1+W122)","v":57.326640810086133},{"$f":"IFERROR(PTRM_ORAB!X125/PTRM_Life!X125,0)*(1+X122)","v":58.789123223710845},{"$f":"IFERROR(PTRM_ORAB!Y125/PTRM_Life!Y125,0)*(1+Y122)","v":59.660307372499716},{"$f":"IFERROR(PTRM_ORAB!Z125/PTRM_Life!Z125,0)*(1+Z122)","v":61.133321199021047},{"$f":"IFERROR(PTRM_ORAB!AA125/PTRM_Life!AA125,0)*(1+AA122)","v":62.642703757596927},{"$f":"IFERROR(PTRM_ORAB!AB125/PTRM_Life!AB125,0)*(1+AB122)","v":64.189352992732324},{"$f":"IFERROR(PTRM_ORAB!AC125/PTRM_Life!AC125,0)*(1+AC122)","v":65.774189019194637},{"$f":"IFERROR(PTRM_ORAB!AD125/PTRM_Life!AD125,0)*(1+AD122)","v":68.135522906932877},{"$f":"IFERROR(PTRM_ORAB!AE125/PTRM_Life!AE125,0)*(1+AE122)","v":69.959983612764319},{"$f":"IFERROR(PTRM_ORAB!AF125/PTRM_Life!AF125,0)*(1+AF122)","v":71.833297790692399},{"$f":"IFERROR(PTRM_ORAB!AG125/PTRM_Life!AG125,0)*(1+AG122)","v":73.756773587134418},{"$f":"IFERROR(PTRM_ORAB!AH125/PTRM_Life!AH125,0)*(1+AH122)","v":75.731754176663884},{"$f":"IFERROR(PTRM_ORAB!AI125/PTRM_Life!AI125,0)*(1+AI122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AJ125/PTRM_Life!AJ125,0)*(1+AJ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK125/PTRM_Life!AK125,0)*(1+AK122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL125/PTRM_Life!AL125,0)*(1+AL122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM125/PTRM_Life!AM125,0)*(1+AM122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN125/PTRM_Life!AN125,0)*(1+AN122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO125/PTRM_Life!AO125,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP125/PTRM_Life!AP125,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ125/PTRM_Life!AQ125,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR125/PTRM_Life!AR125,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS125/PTRM_Life!AS125,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT125/PTRM_Life!AT125,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU125/PTRM_Life!AU125,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV125/PTRM_Life!AV125,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW125/PTRM_Life!AW125,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX125/PTRM_Life!AX125,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY125/PTRM_Life!AY125,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ125/PTRM_Life!AZ125,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA125/PTRM_Life!BA125,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB125/PTRM_Life!BB125,0)*(1+BB122)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F126/PTRM_Life!F126,0)*(1+F122)","v":3.617584855866014},{"$f":"IFERROR(PTRM_ORAB!G126/PTRM_Life!G126,0)*(1+G122)","v":3.711808248840061},{"$f":"IFERROR(PTRM_ORAB!H126/PTRM_Life!H126,0)*(1+H122)","v":3.8084857785205752},{"$f":"IFERROR(PTRM_ORAB!I126/PTRM_Life!I126,0)*(1+I122)","v":3.9076813652014875},{"$f":"IFERROR(PTRM_ORAB!J126/PTRM_Life!J126,0)*(1+J122)","v":3.9710643066315465},{"$f":"IFERROR(PTRM_ORAB!K126/PTRM_Life!K126,0)*(1+K122)","v":4.0806093431384518},{"$f":"IFERROR(PTRM_ORAB!L126/PTRM_Life!L126,0)*(1+L122)","v":4.1931762685136036},{"$f":"IFERROR(PTRM_ORAB!M126/PTRM_Life!M126,0)*(1+M122)","v":4.3088484440175678},{"$f":"IFERROR(PTRM_ORAB!N126/PTRM_Life!N126,0)*(1+N122)","v":4.427711530499038},{"$f":"IFERROR(PTRM_ORAB!O126/PTRM_Life!O126,0)*(1+O122)","v":4.6884106554374698},{"$f":"IFERROR(PTRM_ORAB!P126/PTRM_Life!P126,0)*(1+P122)","v":4.8095757649254649},{"$f":"IFERROR(PTRM_ORAB!Q126/PTRM_Life!Q126,0)*(1+Q122)","v":4.9338722092806826},{"$f":"IFERROR(PTRM_ORAB!R126/PTRM_Life!R126,0)*(1+R122)","v":5.0613809132684491},{"$f":"IFERROR(PTRM_ORAB!S126/PTRM_Life!S126,0)*(1+S122)","v":5.1921848930361714},{"$f":"IFERROR(PTRM_ORAB!T126/PTRM_Life!T126,0)*(1+T122)","v":5.2356561389508212},{"$f":"IFERROR(PTRM_ORAB!U126/PTRM_Life!U126,0)*(1+U122)","v":5.3692250158080661},{"$f":"IFERROR(PTRM_ORAB!V126/PTRM_Life!V126,0)*(1+V122)","v":5.5062014206601644},{"$f":"IFERROR(PTRM_ORAB!W126/PTRM_Life!W126,0)*(1+W122)","v":5.6466722842900143},{"$f":"IFERROR(PTRM_ORAB!X126/PTRM_Life!X126,0)*(1+X122)","v":5.7907267552057995},{"$f":"IFERROR(PTRM_ORAB!Y126/PTRM_Life!Y126,0)*(1+Y122)","v":5.8765383659676411},{"$f":"IFERROR(PTRM_ORAB!Z126/PTRM_Life!Z126,0)*(1+Z122)","v":6.0216301807165449},{"$f":"IFERROR(PTRM_ORAB!AA126/PTRM_Life!AA126,0)*(1+AA122)","v":6.1703043144083569},{"$f":"IFERROR(PTRM_ORAB!AB126/PTRM_Life!AB126,0)*(1+AB122)","v":6.3226492145480639},{"$f":"IFERROR(PTRM_ORAB!AC126/PTRM_Life!AC126,0)*(1+AC122)","v":6.4787555124107943},{"$f":"IFERROR(PTRM_ORAB!AD126/PTRM_Life!AD126,0)*(1+AD122)","v":6.7113468247470358},{"$f":"IFERROR(PTRM_ORAB!AE126/PTRM_Life!AE126,0)*(1+AE122)","v":6.8910561458552424},{"$f":"IFERROR(PTRM_ORAB!AF126/PTRM_Life!AF126,0)*(1+AF122)","v":7.075577532400759},{"$f":"IFERROR(PTRM_ORAB!AG126/PTRM_Life!AG126,0)*(1+AG122)","v":7.2650398367638109},{"$f":"IFERROR(PTRM_ORAB!AH126/PTRM_Life!AH126,0)*(1+AH122)","v":7.459575361596877},{"$f":"IFERROR(PTRM_ORAB!AI126/PTRM_Life!AI126,0)*(1+AI122)","v":7.7814479542249684},{"$f":"IFERROR(PTRM_ORAB!AJ126/PTRM_Life!AJ126,0)*(1+AJ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK126/PTRM_Life!AK126,0)*(1+AK122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL126/PTRM_Life!AL126,0)*(1+AL122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM126/PTRM_Life!AM126,0)*(1+AM122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN126/PTRM_Life!AN126,0)*(1+AN122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO126/PTRM_Life!AO126,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP126/PTRM_Life!AP126,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ126/PTRM_Life!AQ126,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR126/PTRM_Life!AR126,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS126/PTRM_Life!AS126,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT126/PTRM_Life!AT126,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU126/PTRM_Life!AU126,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV126/PTRM_Life!AV126,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW126/PTRM_Life!AW126,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX126/PTRM_Life!AX126,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY126/PTRM_Life!AY126,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ126/PTRM_Life!AZ126,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA126/PTRM_Life!BA126,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB126/PTRM_Life!BB126,0)*(1+BB122)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G127/PTRM_Life!G127,0)*(1+G122)","v":3.7795966391952058},{"$f":"IFERROR(PTRM_ORAB!H127/PTRM_Life!H127,0)*(1+H122)","v":3.8780397811275393},{"$f":"IFERROR(PTRM_ORAB!I127/PTRM_Life!I127,0)*(1+I122)","v":3.9790469670885429},{"$f":"IFERROR(PTRM_ORAB!J127/PTRM_Life!J127,0)*(1+J122)","v":4.0864369995584671},{"$f":"IFERROR(PTRM_ORAB!K127/PTRM_Life!K127,0)*(1+K122)","v":4.199164685572577},{"$f":"IFERROR(PTRM_ORAB!L127/PTRM_Life!L127,0)*(1+L122)","v":4.3150020564283897},{"$f":"IFERROR(PTRM_ORAB!M127/PTRM_Life!M127,0)*(1+M122)","v":4.4340348953097566},{"$f":"IFERROR(PTRM_ORAB!N127/PTRM_Life!N127,0)*(1+N122)","v":4.5563513517993828},{"$f":"IFERROR(PTRM_ORAB!O127/PTRM_Life!O127,0)*(1+O122)","v":4.8246246578049918},{"$f":"IFERROR(PTRM_ORAB!P127/PTRM_Life!P127,0)*(1+P122)","v":4.9493100187648835},{"$f":"IFERROR(PTRM_ORAB!Q127/PTRM_Life!Q127,0)*(1+Q122)","v":5.077217690337589},{"$f":"IFERROR(PTRM_ORAB!R127/PTRM_Life!R127,0)*(1+R122)","v":5.2084309484233895},{"$f":"IFERROR(PTRM_ORAB!S127/PTRM_Life!S127,0)*(1+S122)","v":5.3430352210662893},{"$f":"IFERROR(PTRM_ORAB!T127/PTRM_Life!T127,0)*(1+T122)","v":5.3877694519942221},{"$f":"IFERROR(PTRM_ORAB!U127/PTRM_Life!U127,0)*(1+U122)","v":5.5252189512298324},{"$f":"IFERROR(PTRM_ORAB!V127/PTRM_Life!V127,0)*(1+V122)","v":5.6661749785395292},{"$f":"IFERROR(PTRM_ORAB!W127/PTRM_Life!W127,0)*(1+W122)","v":5.8107269903360503},{"$f":"IFERROR(PTRM_ORAB!X127/PTRM_Life!X127,0)*(1+X122)","v":5.9589667251897591},{"$f":"IFERROR(PTRM_ORAB!Y127/PTRM_Life!Y127,0)*(1+Y122)","v":6.0472714501027474},{"$f":"IFERROR(PTRM_ORAB!Z127/PTRM_Life!Z127,0)*(1+Z122)","v":6.1965786670956504},{"$f":"IFERROR(PTRM_ORAB!AA127/PTRM_Life!AA127,0)*(1+AA122)","v":6.349572281372037},{"$f":"IFERROR(PTRM_ORAB!AB127/PTRM_Life!AB127,0)*(1+AB122)","v":6.50634331013259},{"$f":"IFERROR(PTRM_ORAB!AC127/PTRM_Life!AC127,0)*(1+AC122)","v":6.666985017793948},{"$f":"IFERROR(PTRM_ORAB!AD127/PTRM_Life!AD127,0)*(1+AD122)","v":6.906333885280036},{"$f":"IFERROR(PTRM_ORAB!AE127/PTRM_Life!AE127,0)*(1+AE122)","v":7.0912643629143908},{"$f":"IFERROR(PTRM_ORAB!AF127/PTRM_Life!AF127,0)*(1+AF122)","v":7.2811467125732019},{"$f":"IFERROR(PTRM_ORAB!AG127/PTRM_Life!AG127,0)*(1+AG122)","v":7.4761135302290755},{"$f":"IFERROR(PTRM_ORAB!AH127/PTRM_Life!AH127,0)*(1+AH122)","v":7.6763009623688205},{"$f":"IFERROR(PTRM_ORAB!AI127/PTRM_Life!AI127,0)*(1+AI122)","v":8.0075250297964669},{"$f":"IFERROR(PTRM_ORAB!AJ127/PTRM_Life!AJ127,0)*(1+AJ122)","v":8.2027033755698238},{"$f":"IFERROR(PTRM_ORAB!AK127/PTRM_Life!AK127,0)*(1+AK122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL127/PTRM_Life!AL127,0)*(1+AL122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM127/PTRM_Life!AM127,0)*(1+AM122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN127/PTRM_Life!AN127,0)*(1+AN122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO127/PTRM_Life!AO127,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP127/PTRM_Life!AP127,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ127/PTRM_Life!AQ127,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR127/PTRM_Life!AR127,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS127/PTRM_Life!AS127,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT127/PTRM_Life!AT127,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU127/PTRM_Life!AU127,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV127/PTRM_Life!AV127,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW127/PTRM_Life!AW127,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX127/PTRM_Life!AX127,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY127/PTRM_Life!AY127,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ127/PTRM_Life!AZ127,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA127/PTRM_Life!BA127,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB127/PTRM_Life!BB127,0)*(1+BB122)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H128/PTRM_Life!H128,0)*(1+H122)","v":3.8210647453302169},{"$f":"IFERROR(PTRM_ORAB!I128/PTRM_Life!I128,0)*(1+I122)","v":3.9205879630080891},{"$f":"IFERROR(PTRM_ORAB!J128/PTRM_Life!J128,0)*(1+J122)","v":4.0396989641628993},{"$f":"IFERROR(PTRM_ORAB!K128/PTRM_Life!K128,0)*(1+K122)","v":4.1511373434828025},{"$f":"IFERROR(PTRM_ORAB!L128/PTRM_Life!L128,0)*(1+L122)","v":4.2656498410713226},{"$f":"IFERROR(PTRM_ORAB!M128/PTRM_Life!M128,0)*(1+M122)","v":4.3833212589794854},{"$f":"IFERROR(PTRM_ORAB!N128/PTRM_Life!N128,0)*(1+N122)","v":4.5042387385918241},{"$f":"IFERROR(PTRM_ORAB!O128/PTRM_Life!O128,0)*(1+O122)","v":4.7694437072480182},{"$f":"IFERROR(PTRM_ORAB!P128/PTRM_Life!P128,0)*(1+P122)","v":4.8927029973264826},{"$f":"IFERROR(PTRM_ORAB!Q128/PTRM_Life!Q128,0)*(1+Q122)","v":5.0191477433036216},{"$f":"IFERROR(PTRM_ORAB!R128/PTRM_Life!R128,0)*(1+R122)","v":5.1488602686235811},{"$f":"IFERROR(PTRM_ORAB!S128/PTRM_Life!S128,0)*(1+S122)","v":5.2819250242594009},{"$f":"IFERROR(PTRM_ORAB!T128/PTRM_Life!T128,0)*(1+T122)","v":5.3261476138555981},{"$f":"IFERROR(PTRM_ORAB!U128/PTRM_Life!U128,0)*(1+U122)","v":5.4620250542142283},{"$f":"IFERROR(PTRM_ORAB!V128/PTRM_Life!V128,0)*(1+V122)","v":5.6013689172364707},{"$f":"IFERROR(PTRM_ORAB!W128/PTRM_Life!W128,0)*(1+W122)","v":5.7442676361902105},{"$f":"IFERROR(PTRM_ORAB!X128/PTRM_Life!X128,0)*(1+X122)","v":5.8908119003991075},{"$f":"IFERROR(PTRM_ORAB!Y128/PTRM_Life!Y128,0)*(1+Y122)","v":5.9781066527225226},{"$f":"IFERROR(PTRM_ORAB!Z128/PTRM_Life!Z128,0)*(1+Z122)","v":6.1257061898971914},{"$f":"IFERROR(PTRM_ORAB!AA128/PTRM_Life!AA128,0)*(1+AA122)","v":6.2769499617166629},{"$f":"IFERROR(PTRM_ORAB!AB128/PTRM_Life!AB128,0)*(1+AB122)","v":6.4319279443854729},{"$f":"IFERROR(PTRM_ORAB!AC128/PTRM_Life!AC128,0)*(1+AC122)","v":6.5907323356219134},{"$f":"IFERROR(PTRM_ORAB!AD128/PTRM_Life!AD128,0)*(1+AD122)","v":6.8273436848637035},{"$f":"IFERROR(PTRM_ORAB!AE128/PTRM_Life!AE128,0)*(1+AE122)","v":7.0101590467602328},{"$f":"IFERROR(PTRM_ORAB!AF128/PTRM_Life!AF128,0)*(1+AF122)","v":7.1978696443572083},{"$f":"IFERROR(PTRM_ORAB!AG128/PTRM_Life!AG128,0)*(1+AG122)","v":7.3906065570798729},{"$f":"IFERROR(PTRM_ORAB!AH128/PTRM_Life!AH128,0)*(1+AH122)","v":7.588504374259176},{"$f":"IFERROR(PTRM_ORAB!AI128/PTRM_Life!AI128,0)*(1+AI122)","v":7.9159401140583805},{"$f":"IFERROR(PTRM_ORAB!AJ128/PTRM_Life!AJ128,0)*(1+AJ122)","v":8.1088861355761122},{"$f":"IFERROR(PTRM_ORAB!AK128/PTRM_Life!AK128,0)*(1+AK122)","v":8.3065350940391838},{"$f":"IFERROR(PTRM_ORAB!AL128/PTRM_Life!AL128,0)*(1+AL122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM128/PTRM_Life!AM128,0)*(1+AM122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN128/PTRM_Life!AN128,0)*(1+AN122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO128/PTRM_Life!AO128,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP128/PTRM_Life!AP128,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ128/PTRM_Life!AQ128,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR128/PTRM_Life!AR128,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS128/PTRM_Life!AS128,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT128/PTRM_Life!AT128,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU128/PTRM_Life!AU128,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV128/PTRM_Life!AV128,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW128/PTRM_Life!AW128,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX128/PTRM_Life!AX128,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY128/PTRM_Life!AY128,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ128/PTRM_Life!AZ128,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA128/PTRM_Life!BA128,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB128/PTRM_Life!BB128,0)*(1+BB122)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I129/PTRM_Life!I129,0)*(1+I122)","v":3.9212942662825925},{"$f":"IFERROR(PTRM_ORAB!J129/PTRM_Life!J129,0)*(1+J122)","v":3.981783146404819},{"$f":"IFERROR(PTRM_ORAB!K129/PTRM_Life!K129,0)*(1+K122)","v":4.091623870818947},{"$f":"IFERROR(PTRM_ORAB!L129/PTRM_Life!L129,0)*(1+L122)","v":4.2044946408925714},{"$f":"IFERROR(PTRM_ORAB!M129/PTRM_Life!M129,0)*(1+M122)","v":4.3204790428979756},{"$f":"IFERROR(PTRM_ORAB!N129/PTRM_Life!N129,0)*(1+N122)","v":4.4396629689027014},{"$f":"IFERROR(PTRM_ORAB!O129/PTRM_Life!O129,0)*(1+O122)","v":4.7010657823068609},{"$f":"IFERROR(PTRM_ORAB!P129/PTRM_Life!P129,0)*(1+P122)","v":4.8225579450215035},{"$f":"IFERROR(PTRM_ORAB!Q129/PTRM_Life!Q129,0)*(1+Q122)","v":4.9471898948152031},{"$f":"IFERROR(PTRM_ORAB!R129/PTRM_Life!R129,0)*(1+R122)","v":5.0750427748883222},{"$f":"IFERROR(PTRM_ORAB!S129/PTRM_Life!S129,0)*(1+S122)","v":5.2061998254684454},{"$f":"IFERROR(PTRM_ORAB!T129/PTRM_Life!T129,0)*(1+T122)","v":5.2497884105354533},{"$f":"IFERROR(PTRM_ORAB!U129/PTRM_Life!U129,0)*(1+U122)","v":5.3837178213148853},{"$f":"IFERROR(PTRM_ORAB!V129/PTRM_Life!V129,0)*(1+V122)","v":5.5210639578114389},{"$f":"IFERROR(PTRM_ORAB!W129/PTRM_Life!W129,0)*(1+W122)","v":5.6619139854547109},{"$f":"IFERROR(PTRM_ORAB!X129/PTRM_Life!X129,0)*(1+X122)","v":5.8063572933857506},{"$f":"IFERROR(PTRM_ORAB!Y129/PTRM_Life!Y129,0)*(1+Y122)","v":5.8924005299374098},{"$f":"IFERROR(PTRM_ORAB!Z129/PTRM_Life!Z129,0)*(1+Z122)","v":6.0378839817373953},{"$f":"IFERROR(PTRM_ORAB!AA129/PTRM_Life!AA129,0)*(1+AA122)","v":6.1869594220045769},{"$f":"IFERROR(PTRM_ORAB!AB129/PTRM_Life!AB129,0)*(1+AB122)","v":6.3397155369846345},{"$f":"IFERROR(PTRM_ORAB!AC129/PTRM_Life!AC129,0)*(1+AC122)","v":6.4962432025878964},{"$f":"IFERROR(PTRM_ORAB!AD129/PTRM_Life!AD129,0)*(1+AD122)","v":6.7294623337699386},{"$f":"IFERROR(PTRM_ORAB!AE129/PTRM_Life!AE129,0)*(1+AE122)","v":6.9096567327489566},{"$f":"IFERROR(PTRM_ORAB!AF129/PTRM_Life!AF129,0)*(1+AF122)","v":7.0946761860655956},{"$f":"IFERROR(PTRM_ORAB!AG129/PTRM_Life!AG129,0)*(1+AG122)","v":7.2846498939030644},{"$f":"IFERROR(PTRM_ORAB!AH129/PTRM_Life!AH129,0)*(1+AH122)","v":7.4797105160299235},{"$f":"IFERROR(PTRM_ORAB!AI129/PTRM_Life!AI129,0)*(1+AI122)","v":7.8024519187505676},{"$f":"IFERROR(PTRM_ORAB!AJ129/PTRM_Life!AJ129,0)*(1+AJ122)","v":7.9926317374599956},{"$f":"IFERROR(PTRM_ORAB!AK129/PTRM_Life!AK129,0)*(1+AK122)","v":8.1874470686751053},{"$f":"IFERROR(PTRM_ORAB!AL129/PTRM_Life!AL129,0)*(1+AL122)","v":8.3870109000742765},{"$f":"IFERROR(PTRM_ORAB!AM129/PTRM_Life!AM129,0)*(1+AM122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN129/PTRM_Life!AN129,0)*(1+AN122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO129/PTRM_Life!AO129,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP129/PTRM_Life!AP129,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ129/PTRM_Life!AQ129,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR129/PTRM_Life!AR129,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS129/PTRM_Life!AS129,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT129/PTRM_Life!AT129,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU129/PTRM_Life!AU129,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV129/PTRM_Life!AV129,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW129/PTRM_Life!AW129,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX129/PTRM_Life!AX129,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY129/PTRM_Life!AY129,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ129/PTRM_Life!AZ129,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA129/PTRM_Life!BA129,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB129/PTRM_Life!BB129,0)*(1+BB122)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J130/PTRM_Life!J130,0)*(1+J122)","v":3.9817909308805821},{"$f":"IFERROR(PTRM_ORAB!K130/PTRM_Life!K130,0)*(1+K122)","v":4.0916318700358021},{"$f":"IFERROR(PTRM_ORAB!L130/PTRM_Life!L130,0)*(1+L122)","v":4.2045028607743253},{"$f":"IFERROR(PTRM_ORAB!M130/PTRM_Life!M130,0)*(1+M122)","v":4.3204874895318488},{"$f":"IFERROR(PTRM_ORAB!N130/PTRM_Life!N130,0)*(1+N122)","v":4.4396716485438343},{"$f":"IFERROR(PTRM_ORAB!O130/PTRM_Life!O130,0)*(1+O122)","v":4.7010749729963841},{"$f":"IFERROR(PTRM_ORAB!P130/PTRM_Life!P130,0)*(1+P122)","v":4.8225673732309424},{"$f":"IFERROR(PTRM_ORAB!Q130/PTRM_Life!Q130,0)*(1+Q122)","v":4.9471995666829116},{"$f":"IFERROR(PTRM_ORAB!R130/PTRM_Life!R130,0)*(1+R122)","v":5.0750526967112926},{"$f":"IFERROR(PTRM_ORAB!S130/PTRM_Life!S130,0)*(1+S122)","v":5.2062100037064027},{"$f":"IFERROR(PTRM_ORAB!T130/PTRM_Life!T130,0)*(1+T122)","v":5.2497986739900773},{"$f":"IFERROR(PTRM_ORAB!U130/PTRM_Life!U130,0)*(1+U122)","v":5.383728346604526},{"$f":"IFERROR(PTRM_ORAB!V130/PTRM_Life!V130,0)*(1+V122)","v":5.5210747516158705},{"$f":"IFERROR(PTRM_ORAB!W130/PTRM_Life!W130,0)*(1+W122)","v":5.6619250546241204},{"$f":"IFERROR(PTRM_ORAB!X130/PTRM_Life!X130,0)*(1+X122)","v":5.8063686449450813},{"$f":"IFERROR(PTRM_ORAB!Y130/PTRM_Life!Y130,0)*(1+Y122)","v":5.8924120497132044},{"$f":"IFERROR(PTRM_ORAB!Z130/PTRM_Life!Z130,0)*(1+Z122)","v":6.0378957859366169},{"$f":"IFERROR(PTRM_ORAB!AA130/PTRM_Life!AA130,0)*(1+AA122)","v":6.1869715176496438},{"$f":"IFERROR(PTRM_ORAB!AB130/PTRM_Life!AB130,0)*(1+AB122)","v":6.3397279312713462},{"$f":"IFERROR(PTRM_ORAB!AC130/PTRM_Life!AC130,0)*(1+AC122)","v":6.4962559028897209},{"$f":"IFERROR(PTRM_ORAB!AD130/PTRM_Life!AD130,0)*(1+AD122)","v":6.7294754900204214},{"$f":"IFERROR(PTRM_ORAB!AE130/PTRM_Life!AE130,0)*(1+AE122)","v":6.9096702412835516},{"$f":"IFERROR(PTRM_ORAB!AF130/PTRM_Life!AF130,0)*(1+AF122)","v":7.0946900563173898},{"$f":"IFERROR(PTRM_ORAB!AG130/PTRM_Life!AG130,0)*(1+AG122)","v":7.284664135557736},{"$f":"IFERROR(PTRM_ORAB!AH130/PTRM_Life!AH130,0)*(1+AH122)","v":7.4797251390325075},{"$f":"IFERROR(PTRM_ORAB!AI130/PTRM_Life!AI130,0)*(1+AI122)","v":7.8024671727198642},{"$f":"IFERROR(PTRM_ORAB!AJ130/PTRM_Life!AJ130,0)*(1+AJ122)","v":7.9926473632351227},{"$f":"IFERROR(PTRM_ORAB!AK130/PTRM_Life!AK130,0)*(1+AK122)","v":8.1874630753185933},{"$f":"IFERROR(PTRM_ORAB!AL130/PTRM_Life!AL130,0)*(1+AL122)","v":8.387027296869551},{"$f":"IFERROR(PTRM_ORAB!AM130/PTRM_Life!AM130,0)*(1+AM122)","v":8.5914557697956777},{"$f":"IFERROR(PTRM_ORAB!AN130/PTRM_Life!AN130,0)*(1+AN122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AO130/PTRM_Life!AO130,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP130/PTRM_Life!AP130,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ130/PTRM_Life!AQ130,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR130/PTRM_Life!AR130,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS130/PTRM_Life!AS130,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT130/PTRM_Life!AT130,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU130/PTRM_Life!AU130,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV130/PTRM_Life!AV130,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW130/PTRM_Life!AW130,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX130/PTRM_Life!AX130,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY130/PTRM_Life!AY130,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ130/PTRM_Life!AZ130,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA130/PTRM_Life!BA130,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB130/PTRM_Life!BB130,0)*(1+BB122)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K131/PTRM_Life!K131,0)*(1+K122)","v":4.1416693268721758},{"$f":"IFERROR(PTRM_ORAB!L131/PTRM_Life!L131,0)*(1+L122)","v":4.2559206415270614},{"$f":"IFERROR(PTRM_ORAB!M131/PTRM_Life!M131,0)*(1+M122)","v":4.3733236715580812},{"$f":"IFERROR(PTRM_ORAB!N131/PTRM_Life!N131,0)*(1+N122)","v":4.4939653595955438},{"$f":"IFERROR(PTRM_ORAB!O131/PTRM_Life!O131,0)*(1+O122)","v":4.8171881217983419},{"$f":"IFERROR(PTRM_ORAB!P131/PTRM_Life!P131,0)*(1+P122)","v":4.9416812963723382},{"$f":"IFERROR(PTRM_ORAB!Q131/PTRM_Life!Q131,0)*(1+Q122)","v":5.069391814783371},{"$f":"IFERROR(PTRM_ORAB!R131/PTRM_Life!R131,0)*(1+R122)","v":5.2004028245726683},{"$f":"IFERROR(PTRM_ORAB!S131/PTRM_Life!S131,0)*(1+S122)","v":5.334799622107937},{"$f":"IFERROR(PTRM_ORAB!T131/PTRM_Life!T131,0)*(1+T122)","v":5.3794649009944955},{"$f":"IFERROR(PTRM_ORAB!U131/PTRM_Life!U131,0)*(1+U122)","v":5.5167025395730267},{"$f":"IFERROR(PTRM_ORAB!V131/PTRM_Life!V131,0)*(1+V122)","v":5.657441301365342},{"$f":"IFERROR(PTRM_ORAB!W131/PTRM_Life!W131,0)*(1+W122)","v":5.8017705048986707},{"$f":"IFERROR(PTRM_ORAB!X131/PTRM_Life!X131,0)*(1+X122)","v":5.9497817473402153},{"$f":"IFERROR(PTRM_ORAB!Y131/PTRM_Life!Y131,0)*(1+Y122)","v":6.0379503619207036},{"$f":"IFERROR(PTRM_ORAB!Z131/PTRM_Life!Z131,0)*(1+Z122)","v":6.1870274411155428},{"$f":"IFERROR(PTRM_ORAB!AA131/PTRM_Life!AA131,0)*(1+AA122)","v":6.3397852354884039},{"$f":"IFERROR(PTRM_ORAB!AB131/PTRM_Life!AB131,0)*(1+AB122)","v":6.4963146219487005},{"$f":"IFERROR(PTRM_ORAB!AC131/PTRM_Life!AC131,0)*(1+AC122)","v":6.6567087211580187},{"$f":"IFERROR(PTRM_ORAB!AD131/PTRM_Life!AD131,0)*(1+AD122)","v":6.8956886632670154},{"$f":"IFERROR(PTRM_ORAB!AE131/PTRM_Life!AE131,0)*(1+AE122)","v":7.0803340944463198},{"$f":"IFERROR(PTRM_ORAB!AF131/PTRM_Life!AF131,0)*(1+AF122)","v":7.2699237649786861},{"$f":"IFERROR(PTRM_ORAB!AG131/PTRM_Life!AG131,0)*(1+AG122)","v":7.4645900664571494},{"$f":"IFERROR(PTRM_ORAB!AH131/PTRM_Life!AH131,0)*(1+AH122)","v":7.6644689355162869},{"$f":"IFERROR(PTRM_ORAB!AI131/PTRM_Life!AI131,0)*(1+AI122)","v":7.9951824638080602},{"$f":"IFERROR(PTRM_ORAB!AJ131/PTRM_Life!AJ131,0)*(1+AJ122)","v":8.1900599673607264},{"$f":"IFERROR(PTRM_ORAB!AK131/PTRM_Life!AK131,0)*(1+AK122)","v":8.3896874865087625},{"$f":"IFERROR(PTRM_ORAB!AL131/PTRM_Life!AL131,0)*(1+AL122)","v":8.5941807998707613},{"$f":"IFERROR(PTRM_ORAB!AM131/PTRM_Life!AM131,0)*(1+AM122)","v":8.8036585080957455},{"$f":"IFERROR(PTRM_ORAB!AN131/PTRM_Life!AN131,0)*(1+AN122)","v":9.2347373568501787},{"$f":"IFERROR(PTRM_ORAB!AO131/PTRM_Life!AO131,0)*(1+AO122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP131/PTRM_Life!AP131,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ131/PTRM_Life!AQ131,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR131/PTRM_Life!AR131,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS131/PTRM_Life!AS131,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT131/PTRM_Life!AT131,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU131/PTRM_Life!AU131,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV131/PTRM_Life!AV131,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW131/PTRM_Life!AW131,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX131/PTRM_Life!AX131,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY131/PTRM_Life!AY131,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ131/PTRM_Life!AZ131,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA131/PTRM_Life!BA131,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB131/PTRM_Life!BB131,0)*(1+BB122)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L132/PTRM_Life!L132,0)*(1+L122)","v":4.2344184270146421},{"$f":"IFERROR(PTRM_ORAB!M132/PTRM_Life!M132,0)*(1+M122)","v":4.3512283009817301},{"$f":"IFERROR(PTRM_ORAB!N132/PTRM_Life!N132,0)*(1+N122)","v":4.4712604702631307},{"$f":"IFERROR(PTRM_ORAB!O132/PTRM_Life!O132,0)*(1+O122)","v":4.8273819987188276},{"$f":"IFERROR(PTRM_ORAB!P132/PTRM_Life!P132,0)*(1+P122)","v":4.95213861911785},{"$f":"IFERROR(PTRM_ORAB!Q132/PTRM_Life!Q132,0)*(1+Q122)","v":5.0801193917255656},{"$f":"IFERROR(PTRM_ORAB!R132/PTRM_Life!R132,0)*(1+R122)","v":5.2114076400356062},{"$f":"IFERROR(PTRM_ORAB!S132/PTRM_Life!S132,0)*(1+S122)","v":5.3460888409153027},{"$f":"IFERROR(PTRM_ORAB!T132/PTRM_Life!T132,0)*(1+T122)","v":5.3908486380859886},{"$f":"IFERROR(PTRM_ORAB!U132/PTRM_Life!U132,0)*(1+U122)","v":5.52837669164545},{"$f":"IFERROR(PTRM_ORAB!V132/PTRM_Life!V132,0)*(1+V122)","v":5.6694132773091575},{"$f":"IFERROR(PTRM_ORAB!W132/PTRM_Life!W132,0)*(1+W122)","v":5.8140479026154477},{"$f":"IFERROR(PTRM_ORAB!X132/PTRM_Life!X132,0)*(1+X122)","v":5.9623723585645703},{"$f":"IFERROR(PTRM_ORAB!Y132/PTRM_Life!Y132,0)*(1+Y122)","v":6.0507275508710165},{"$f":"IFERROR(PTRM_ORAB!Z132/PTRM_Life!Z132,0)*(1+Z122)","v":6.2001200990404017},{"$f":"IFERROR(PTRM_ORAB!AA132/PTRM_Life!AA132,0)*(1+AA122)","v":6.353201151321219},{"$f":"IFERROR(PTRM_ORAB!AB132/PTRM_Life!AB132,0)*(1+AB122)","v":6.5100617769317584},{"$f":"IFERROR(PTRM_ORAB!AC132/PTRM_Life!AC132,0)*(1+AC122)","v":6.6707952935905857},{"$f":"IFERROR(PTRM_ORAB!AD132/PTRM_Life!AD132,0)*(1+AD122)","v":6.9102809523240385},{"$f":"IFERROR(PTRM_ORAB!AE132/PTRM_Life!AE132,0)*(1+AE122)","v":7.0953171203298435},{"$f":"IFERROR(PTRM_ORAB!AF132/PTRM_Life!AF132,0)*(1+AF122)","v":7.2853079904246796},{"$f":"IFERROR(PTRM_ORAB!AG132/PTRM_Life!AG132,0)*(1+AG122)","v":7.4803862343616201},{"$f":"IFERROR(PTRM_ORAB!AH132/PTRM_Life!AH132,0)*(1+AH122)","v":7.6806880764371073},{"$f":"IFERROR(PTRM_ORAB!AI132/PTRM_Life!AI132,0)*(1+AI122)","v":8.0121014430823152},{"$f":"IFERROR(PTRM_ORAB!AJ132/PTRM_Life!AJ132,0)*(1+AJ122)","v":8.2073913360280368},{"$f":"IFERROR(PTRM_ORAB!AK132/PTRM_Life!AK132,0)*(1+AK122)","v":8.4074412962991243},{"$f":"IFERROR(PTRM_ORAB!AL132/PTRM_Life!AL132,0)*(1+AL122)","v":8.6123673475187239},{"$f":"IFERROR(PTRM_ORAB!AM132/PTRM_Life!AM132,0)*(1+AM122)","v":8.8222883413122215},{"$f":"IFERROR(PTRM_ORAB!AN132/PTRM_Life!AN132,0)*(1+AN122)","v":9.2542794161653923},{"$f":"IFERROR(PTRM_ORAB!AO132/PTRM_Life!AO132,0)*(1+AO122)","v":9.4709899855117481},{"$f":"IFERROR(PTRM_ORAB!AP132/PTRM_Life!AP132,0)*(1+AP122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ132/PTRM_Life!AQ132,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR132/PTRM_Life!AR132,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS132/PTRM_Life!AS132,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT132/PTRM_Life!AT132,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU132/PTRM_Life!AU132,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV132/PTRM_Life!AV132,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW132/PTRM_Life!AW132,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX132/PTRM_Life!AX132,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY132/PTRM_Life!AY132,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ132/PTRM_Life!AZ132,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA132/PTRM_Life!BA132,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB132/PTRM_Life!BB132,0)*(1+BB122)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M133/PTRM_Life!M133,0)*(1+M122)","v":4.4015380378428839},{"$f":"IFERROR(PTRM_ORAB!N133/PTRM_Life!N133,0)*(1+N122)","v":4.5229580421064339},{"$f":"IFERROR(PTRM_ORAB!O133/PTRM_Life!O133,0)*(1+O122)","v":4.9147009155282175},{"$f":"IFERROR(PTRM_ORAB!P133/PTRM_Life!P133,0)*(1+P122)","v":5.0417141654960052},{"$f":"IFERROR(PTRM_ORAB!Q133/PTRM_Life!Q133,0)*(1+Q122)","v":5.1720098869599553},{"$f":"IFERROR(PTRM_ORAB!R133/PTRM_Life!R133,0)*(1+R122)","v":5.3056729105902987},{"$f":"IFERROR(PTRM_ORAB!S133/PTRM_Life!S133,0)*(1+S122)","v":5.4427902593817459},{"$f":"IFERROR(PTRM_ORAB!T133/PTRM_Life!T133,0)*(1+T122)","v":5.4883596831795742},{"$f":"IFERROR(PTRM_ORAB!U133/PTRM_Life!U133,0)*(1+U122)","v":5.6283753792481441},{"$f":"IFERROR(PTRM_ORAB!V133/PTRM_Life!V133,0)*(1+V122)","v":5.7719630706445066},{"$f":"IFERROR(PTRM_ORAB!W133/PTRM_Life!W133,0)*(1+W122)","v":5.9192138839421826},{"$f":"IFERROR(PTRM_ORAB!X133/PTRM_Life!X133,0)*(1+X122)","v":6.0702212704804444},{"$f":"IFERROR(PTRM_ORAB!Y133/PTRM_Life!Y133,0)*(1+Y122)","v":6.1601746540401896},{"$f":"IFERROR(PTRM_ORAB!Z133/PTRM_Life!Z133,0)*(1+Z122)","v":6.3122694527232088},{"$f":"IFERROR(PTRM_ORAB!AA133/PTRM_Life!AA133,0)*(1+AA122)","v":6.4681194741207753},{"$f":"IFERROR(PTRM_ORAB!AB133/PTRM_Life!AB133,0)*(1+AB122)","v":6.6278174347344256},{"$f":"IFERROR(PTRM_ORAB!AC133/PTRM_Life!AC133,0)*(1+AC122)","v":6.7914583402374209},{"$f":"IFERROR(PTRM_ORAB!AD133/PTRM_Life!AD133,0)*(1+AD122)","v":7.0352758766465024},{"$f":"IFERROR(PTRM_ORAB!AE133/PTRM_Life!AE133,0)*(1+AE122)","v":7.2236590260523945},{"$f":"IFERROR(PTRM_ORAB!AF133/PTRM_Life!AF133,0)*(1+AF122)","v":7.4170864994623953},{"$f":"IFERROR(PTRM_ORAB!AG133/PTRM_Life!AG133,0)*(1+AG122)","v":7.6156933684300823},{"$f":"IFERROR(PTRM_ORAB!AH133/PTRM_Life!AH133,0)*(1+AH122)","v":7.8196183213117161},{"$f":"IFERROR(PTRM_ORAB!AI133/PTRM_Life!AI133,0)*(1+AI122)","v":8.1570263774592799},{"$f":"IFERROR(PTRM_ORAB!AJ133/PTRM_Life!AJ133,0)*(1+AJ122)","v":8.3558487237969992},{"$f":"IFERROR(PTRM_ORAB!AK133/PTRM_Life!AK133,0)*(1+AK122)","v":8.5595172387719156},{"$f":"IFERROR(PTRM_ORAB!AL133/PTRM_Life!AL133,0)*(1+AL122)","v":8.7681500446720566},{"$f":"IFERROR(PTRM_ORAB!AM133/PTRM_Life!AM133,0)*(1+AM122)","v":8.9818681429413267},{"$f":"IFERROR(PTRM_ORAB!AN133/PTRM_Life!AN133,0)*(1+AN122)","v":9.4216731825351161},{"$f":"IFERROR(PTRM_ORAB!AO133/PTRM_Life!AO133,0)*(1+AO122)","v":9.6423036679315182},{"$f":"IFERROR(PTRM_ORAB!AP133/PTRM_Life!AP133,0)*(1+AP122)","v":9.8681007315081573},{"$f":"IFERROR(PTRM_ORAB!AQ133/PTRM_Life!AQ133,0)*(1+AQ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR133/PTRM_Life!AR133,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS133/PTRM_Life!AS133,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT133/PTRM_Life!AT133,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU133/PTRM_Life!AU133,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV133/PTRM_Life!AV133,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW133/PTRM_Life!AW133,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX133/PTRM_Life!AX133,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY133/PTRM_Life!AY133,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ133/PTRM_Life!AZ133,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA133/PTRM_Life!BA133,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB133/PTRM_Life!BB133,0)*(1+BB122)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N134/PTRM_Life!N134,0)*(1+N122)","v":4.433815733633713},{"$f":"IFERROR(PTRM_ORAB!O134/PTRM_Life!O134,0)*(1+O122)","v":4.77749064355835},{"$f":"IFERROR(PTRM_ORAB!P134/PTRM_Life!P134,0)*(1+P122)","v":4.9009578949249235},{"$f":"IFERROR(PTRM_ORAB!Q134/PTRM_Life!Q134,0)*(1+Q122)","v":5.0276159766452038},{"$f":"IFERROR(PTRM_ORAB!R134/PTRM_Life!R134,0)*(1+R122)","v":5.157547351058259},{"$f":"IFERROR(PTRM_ORAB!S134/PTRM_Life!S134,0)*(1+S122)","v":5.2908366116215868},{"$f":"IFERROR(PTRM_ORAB!T134/PTRM_Life!T134,0)*(1+T122)","v":5.3351338129301347},{"$f":"IFERROR(PTRM_ORAB!U134/PTRM_Life!U134,0)*(1+U122)","v":5.471240503737179},{"$f":"IFERROR(PTRM_ORAB!V134/PTRM_Life!V134,0)*(1+V122)","v":5.6108194657059238},{"$f":"IFERROR(PTRM_ORAB!W134/PTRM_Life!W134,0)*(1+W122)","v":5.7539592813075799},{"$f":"IFERROR(PTRM_ORAB!X134/PTRM_Life!X134,0)*(1+X122)","v":5.900750792875523},{"$f":"IFERROR(PTRM_ORAB!Y134/PTRM_Life!Y134,0)*(1+Y122)","v":5.9881928276400966},{"$f":"IFERROR(PTRM_ORAB!Z134/PTRM_Life!Z134,0)*(1+Z122)","v":6.1360413926150654},{"$f":"IFERROR(PTRM_ORAB!AA134/PTRM_Life!AA134,0)*(1+AA122)","v":6.287540340734723},{"$f":"IFERROR(PTRM_ORAB!AB134/PTRM_Life!AB134,0)*(1+AB122)","v":6.442779800010153},{"$f":"IFERROR(PTRM_ORAB!AC134/PTRM_Life!AC134,0)*(1+AC122)","v":6.6018521237143011},{"$f":"IFERROR(PTRM_ORAB!AD134/PTRM_Life!AD134,0)*(1+AD122)","v":6.8388626801958727},{"$f":"IFERROR(PTRM_ORAB!AE134/PTRM_Life!AE134,0)*(1+AE122)","v":7.0219864855218743},{"$f":"IFERROR(PTRM_ORAB!AF134/PTRM_Life!AF134,0)*(1+AF122)","v":7.2100137857190587},{"$f":"IFERROR(PTRM_ORAB!AG134/PTRM_Life!AG134,0)*(1+AG122)","v":7.4030758813679771},{"$f":"IFERROR(PTRM_ORAB!AH134/PTRM_Life!AH134,0)*(1+AH122)","v":7.6013075888767476},{"$f":"IFERROR(PTRM_ORAB!AI134/PTRM_Life!AI134,0)*(1+AI122)","v":7.9292957735113685},{"$f":"IFERROR(PTRM_ORAB!AJ134/PTRM_Life!AJ134,0)*(1+AJ122)","v":8.1225673307606829},{"$f":"IFERROR(PTRM_ORAB!AK134/PTRM_Life!AK134,0)*(1+AK122)","v":8.3205497596824056},{"$f":"IFERROR(PTRM_ORAB!AL134/PTRM_Life!AL134,0)*(1+AL122)","v":8.5233578847868241},{"$f":"IFERROR(PTRM_ORAB!AM134/PTRM_Life!AM134,0)*(1+AM122)","v":8.7311093293588655},{"$f":"IFERROR(PTRM_ORAB!AN134/PTRM_Life!AN134,0)*(1+AN122)","v":9.1586357440406623},{"$f":"IFERROR(PTRM_ORAB!AO134/PTRM_Life!AO134,0)*(1+AO122)","v":9.3731065933927944},{"$f":"IFERROR(PTRM_ORAB!AP134/PTRM_Life!AP134,0)*(1+AP122)","v":9.592599778659066},{"$f":"IFERROR(PTRM_ORAB!AQ134/PTRM_Life!AQ134,0)*(1+AQ122)","v":9.8172329095664423},{"$f":"IFERROR(PTRM_ORAB!AR134/PTRM_Life!AR134,0)*(1+AR122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS134/PTRM_Life!AS134,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT134/PTRM_Life!AT134,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU134/PTRM_Life!AU134,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV134/PTRM_Life!AV134,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW134/PTRM_Life!AW134,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX134/PTRM_Life!AX134,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY134/PTRM_Life!AY134,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ134/PTRM_Life!AZ134,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA134/PTRM_Life!BA134,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB134/PTRM_Life!BB134,0)*(1+BB122)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O135/PTRM_Life!O135,0)*(1+O122)","v":4.5876525871490763},{"$f":"IFERROR(PTRM_ORAB!P135/PTRM_Life!P135,0)*(1+P122)","v":4.7062137518734435},{"$f":"IFERROR(PTRM_ORAB!Q135/PTRM_Life!Q135,0)*(1+Q122)","v":4.8278389563248316},{"$f":"IFERROR(PTRM_ORAB!R135/PTRM_Life!R135,0)*(1+R122)","v":4.9526073861241882},{"$f":"IFERROR(PTRM_ORAB!S135/PTRM_Life!S135,0)*(1+S122)","v":5.0806002733289031},{"$f":"IFERROR(PTRM_ORAB!T135/PTRM_Life!T135,0)*(1+T122)","v":5.1231372839373135},{"$f":"IFERROR(PTRM_ORAB!U135/PTRM_Life!U135,0)*(1+U122)","v":5.253835648161461},{"$f":"IFERROR(PTRM_ORAB!V135/PTRM_Life!V135,0)*(1+V122)","v":5.3878683096070432},{"$f":"IFERROR(PTRM_ORAB!W135/PTRM_Life!W135,0)*(1+W122)","v":5.5253203308379808},{"$f":"IFERROR(PTRM_ORAB!X135/PTRM_Life!X135,0)*(1+X122)","v":5.6662789444826158},{"$f":"IFERROR(PTRM_ORAB!Y135/PTRM_Life!Y135,0)*(1+Y122)","v":5.7502463882606909},{"$f":"IFERROR(PTRM_ORAB!Z135/PTRM_Life!Z135,0)*(1+Z122)","v":5.8922200523071586},{"$f":"IFERROR(PTRM_ORAB!AA135/PTRM_Life!AA135,0)*(1+AA122)","v":6.0376990481119206},{"$f":"IFERROR(PTRM_ORAB!AB135/PTRM_Life!AB135,0)*(1+AB122)","v":6.1867699223652934},{"$f":"IFERROR(PTRM_ORAB!AC135/PTRM_Life!AC135,0)*(1+AC122)","v":6.3395213585965964},{"$f":"IFERROR(PTRM_ORAB!AD135/PTRM_Life!AD135,0)*(1+AD122)","v":6.5671140790743214},{"$f":"IFERROR(PTRM_ORAB!AE135/PTRM_Life!AE135,0)*(1+AE122)","v":6.742961288823472},{"$f":"IFERROR(PTRM_ORAB!AF135/PTRM_Life!AF135,0)*(1+AF122)","v":6.9235171484916327},{"$f":"IFERROR(PTRM_ORAB!AG135/PTRM_Life!AG135,0)*(1+AG122)","v":7.1089077413080544},{"$f":"IFERROR(PTRM_ORAB!AH135/PTRM_Life!AH135,0)*(1+AH122)","v":7.2992625266248581},{"$f":"IFERROR(PTRM_ORAB!AI135/PTRM_Life!AI135,0)*(1+AI122)","v":7.6142177941610036},{"$f":"IFERROR(PTRM_ORAB!AJ135/PTRM_Life!AJ135,0)*(1+AJ122)","v":7.7998095254253359},{"$f":"IFERROR(PTRM_ORAB!AK135/PTRM_Life!AK135,0)*(1+AK122)","v":7.9899249374727566},{"$f":"IFERROR(PTRM_ORAB!AL135/PTRM_Life!AL135,0)*(1+AL122)","v":8.1846742921543072},{"$f":"IFERROR(PTRM_ORAB!AM135/PTRM_Life!AM135,0)*(1+AM122)","v":8.3841705388837422},{"$f":"IFERROR(PTRM_ORAB!AN135/PTRM_Life!AN135,0)*(1+AN122)","v":8.7947087918542852},{"$f":"IFERROR(PTRM_ORAB!AO135/PTRM_Life!AO135,0)*(1+AO122)","v":9.0006574415340115},{"$f":"IFERROR(PTRM_ORAB!AP135/PTRM_Life!AP135,0)*(1+AP122)","v":9.2114288599157792},{"$f":"IFERROR(PTRM_ORAB!AQ135/PTRM_Life!AQ135,0)*(1+AQ122)","v":9.4271359833941162},{"$f":"IFERROR(PTRM_ORAB!AR135/PTRM_Life!AR135,0)*(1+AR122)","v":9.6478943930330363},{"$f":"IFERROR(PTRM_ORAB!AS135/PTRM_Life!AS135,0)*(1+AS122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AT135/PTRM_Life!AT135,0)*(1+AT122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AU135/PTRM_Life!AU135,0)*(1+AU122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AV135/PTRM_Life!AV135,0)*(1+AV122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AW135/PTRM_Life!AW135,0)*(1+AW122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AX135/PTRM_Life!AX135,0)*(1+AX122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY135/PTRM_Life!AY135,0)*(1+AY122)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ135/PTRM_Life!AZ135,0)*(1+AZ122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA135/PTRM_Life!BA135,0)*(1+BA122)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB135/PTRM_Life!BB135,0)*(1+BB122)","v":0}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":35.524982825339258},40.06784920202999,44.891050580687207,49.881344872360522,55.101845583617376,60.376161123912659,66.183355928028007,72.243496020939119,78.637929614712505,85.241036552239706,95.207127234922822,97.667616053682337,100.19169260377106,102.78100021701181,105.43722469473256,106.31999131758728,109.03236230813287,111.81392965864032,114.6664586645831,117.59175965657968,119.33432820367592,122.28069444220583,125.29980650452524,128.39346048604477,131.5634968277958,136.28670737712176,139.93604815750058,143.68310711148303,147.53050083259285,151.48091597871792,79.017656041572266,72.972545495212842,{"$f":"SUM(AK125:AK135)","v":66.348565956767843},59.456768565946504,52.314550630387586,45.864034491445629,37.487057688370072,28.672129370082999,19.244368892960559,9.6478943930330363,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
["Actual Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.012100039251465},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0621032225519884},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0820673301178525},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1028039365480253},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.1237376900747433},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1734557243603563},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.213022810759937},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2830878880198655},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3042294585504095},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.2986352922579969},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.347915922736314},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3730220776767257},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4180802640422721},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4569347898416756},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.5055491710726605},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5612909421988372},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5852302233657545},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6036460894083409},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6365849733145474},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6718499199046915},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7156902528459963},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7463360803906862},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8010303453468244},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8652758357642905},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9095824555526484},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.986781598601542},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0393167343760594},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.1036878138014719},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1677600194376416},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2254279454883319},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2859785101125922},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3236948314489743},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.4125226722105548},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.5061860240383877},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5249108004091707},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5579508528035859},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6136475434999809},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.7280406767680945},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.773087509384585},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.831889140079014},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.89936094818141},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9766431890373815},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0562584887502502},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1635722255021395},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2228486696402383},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3254228230551024},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.3217479864877855},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4294536373956506},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5082488598504553},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5879967037167733}]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(PTRM_ORAB!E143/PTRM_Life!E143,0)*(1+E140)","v":35.042131311970579},{"$f":"IFERROR(PTRM_ORAB!F143/PTRM_Life!F143,0)*(1+F140)","v":36.983072847418121},{"$f":"IFERROR(PTRM_ORAB!G143/PTRM_Life!G143,0)*(1+G140)","v":37.33840027760472},{"$f":"IFERROR(PTRM_ORAB!H143/PTRM_Life!H143,0)*(1+H140)","v":38.161503757292984},{"$f":"IFERROR(PTRM_ORAB!I143/PTRM_Life!I143,0)*(1+I140)","v":38.994143360021063},{"$f":"IFERROR(PTRM_ORAB!J143/PTRM_Life!J143,0)*(1+J140)","v":40.597111010983696},{"$f":"IFERROR(PTRM_ORAB!K143/PTRM_Life!K143,0)*(1+K140)","v":41.687050242204712},{"$f":"IFERROR(PTRM_ORAB!L143/PTRM_Life!L143,0)*(1+L140)","v":43.972908342768648},{"$f":"IFERROR(PTRM_ORAB!M143/PTRM_Life!M143,0)*(1+M140)","v":44.144964756203017},{"$f":"IFERROR(PTRM_ORAB!N143/PTRM_Life!N143,0)*(1+N140)","v":44.110619178749396},{"$f":"IFERROR(PTRM_ORAB!O143/PTRM_Life!O143,0)*(1+O140)","v":46.747652961499355},{"$f":"IFERROR(PTRM_ORAB!P143/PTRM_Life!P143,0)*(1+P140)","v":47.38455048616165},{"$f":"IFERROR(PTRM_ORAB!Q143/PTRM_Life!Q143,0)*(1+Q140)","v":49.072556841318409},{"$f":"IFERROR(PTRM_ORAB!R143/PTRM_Life!R143,0)*(1+R140)","v":50.266387938375168},{"$f":"IFERROR(PTRM_ORAB!S143/PTRM_Life!S143,0)*(1+S140)","v":51.893290413745696},{"$f":"IFERROR(PTRM_ORAB!T143/PTRM_Life!T143,0)*(1+T140)","v":54.748485932932944},{"$f":"IFERROR(PTRM_ORAB!U143/PTRM_Life!U143,0)*(1+U140)","v":55.323462407497217},{"$f":"IFERROR(PTRM_ORAB!V143/PTRM_Life!V143,0)*(1+V140)","v":56.187262521542451},{"$f":"IFERROR(PTRM_ORAB!W143/PTRM_Life!W143,0)*(1+W140)","v":57.678675973470774},{"$f":"IFERROR(PTRM_ORAB!X143/PTRM_Life!X143,0)*(1+X140)","v":59.073701569080789},{"$f":"IFERROR(PTRM_ORAB!Y143/PTRM_Life!Y143,0)*(1+Y140)","v":59.802444255773807},{"$f":"IFERROR(PTRM_ORAB!Z143/PTRM_Life!Z143,0)*(1+Z140)","v":60.830237564364197},{"$f":"IFERROR(PTRM_ORAB!AA143/PTRM_Life!AA143,0)*(1+AA140)","v":62.919573564532584},{"$f":"IFERROR(PTRM_ORAB!AB143/PTRM_Life!AB143,0)*(1+AB140)","v":64.993605062528601},{"$f":"IFERROR(PTRM_ORAB!AC143/PTRM_Life!AC143,0)*(1+AC140)","v":66.204288902593277},{"$f":"IFERROR(PTRM_ORAB!AD143/PTRM_Life!AD143,0)*(1+AD140)","v":69.614544487456499},{"$f":"IFERROR(PTRM_ORAB!AE143/PTRM_Life!AE143,0)*(1+AE140)","v":70.986572075169988},{"$f":"IFERROR(PTRM_ORAB!AF143/PTRM_Life!AF143,0)*(1+AF140)","v":73.07881646240152},{"$f":"IFERROR(PTRM_ORAB!AG143/PTRM_Life!AG143,0)*(1+AG140)","v":74.769247403006162},{"$f":"IFERROR(PTRM_ORAB!AH143/PTRM_Life!AH143,0)*(1+AH140)","v":75.320854335670617},{"$f":"IFERROR(PTRM_ORAB!AI143/PTRM_Life!AI143,0)*(1+AI140)","v":0.56868224016814106},{"$f":"IFERROR(PTRM_ORAB!AJ143/PTRM_Life!AJ143,0)*(1+AJ140)","v":0.57726745885695652},{"$f":"IFERROR(PTRM_ORAB!AK143/PTRM_Life!AK143,0)*(1+AK140)","v":0.60153513878436737},{"$f":"IFERROR(PTRM_ORAB!AL143/PTRM_Life!AL143,0)*(1+AL140)","v":0.62059937174745783},{"$f":"IFERROR(PTRM_ORAB!AM143/PTRM_Life!AM143,0)*(1+AM140)","v":0.61539355778666538},{"$f":"IFERROR(PTRM_ORAB!AN143/PTRM_Life!AN143,0)*(1+AN140)","v":-6.8443847232382404E-4},{"$f":"IFERROR(PTRM_ORAB!AO143/PTRM_Life!AO143,0)*(1+AO140)","v":-7.0290743105080563E-4},{"$f":"IFERROR(PTRM_ORAB!AP143/PTRM_Life!AP143,0)*(1+AP140)","v":-7.3554205958735637E-4},{"$f":"IFERROR(PTRM_ORAB!AQ143/PTRM_Life!AQ143,0)*(1+AQ140)","v":-7.4178338193015404E-4},{"$f":"IFERROR(PTRM_ORAB!AR143/PTRM_Life!AR143,0)*(1+AR140)","v":-7.6140435662147945E-4},{"$f":"IFERROR(PTRM_ORAB!AS143/PTRM_Life!AS143,0)*(1+AS140)","v":-1.1893752685005245E-5},{"$f":"IFERROR(PTRM_ORAB!AT143/PTRM_Life!AT143,0)*(1+AT140)","v":-1.2217278286877774E-5},{"$f":"IFERROR(PTRM_ORAB!AU143/PTRM_Life!AU143,0)*(1+AU140)","v":-1.2534938924974605E-5},{"$f":"IFERROR(PTRM_ORAB!AV143/PTRM_Life!AV143,0)*(1+AV140)","v":-1.2959928859632313E-5},{"$f":"IFERROR(PTRM_ORAB!AW143/PTRM_Life!AW143,0)*(1+AW140)","v":-1.3080707096988036E-5},{"$f":"IFERROR(PTRM_ORAB!AX143/PTRM_Life!AX143,0)*(1+AX140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AY143/PTRM_Life!AY143,0)*(1+AY140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AZ143/PTRM_Life!AZ143,0)*(1+AZ140)","v":0},{"$f":"IFERROR(PTRM_ORAB!BA143/PTRM_Life!BA143,0)*(1+BA140)","v":0},{"$f":"IFERROR(PTRM_ORAB!BB143/PTRM_Life!BB143,0)*(1+BB140)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!F144/PTRM_Life!F144,0)*(1+F140)","v":3.6496552474543802},{"$f":"IFERROR(PTRM_ORAB!G144/PTRM_Life!G144,0)*(1+G140)","v":3.6840084541221976},{"$f":"IFERROR(PTRM_ORAB!H144/PTRM_Life!H144,0)*(1+H140)","v":3.7644296451763148},{"$f":"IFERROR(PTRM_ORAB!I144/PTRM_Life!I144,0)*(1+I140)","v":3.8456852234036538},{"$f":"IFERROR(PTRM_ORAB!J144/PTRM_Life!J144,0)*(1+J140)","v":4.0409456439599625},{"$f":"IFERROR(PTRM_ORAB!K144/PTRM_Life!K144,0)*(1+K140)","v":4.1494801804140584},{"$f":"IFERROR(PTRM_ORAB!L144/PTRM_Life!L144,0)*(1+L140)","v":4.3770858629615752},{"$f":"IFERROR(PTRM_ORAB!M144/PTRM_Life!M144,0)*(1+M140)","v":4.394401571020464},{"$f":"IFERROR(PTRM_ORAB!N144/PTRM_Life!N144,0)*(1+N140)","v":4.3911650918181344},{"$f":"IFERROR(PTRM_ORAB!O144/PTRM_Life!O144,0)*(1+O140)","v":4.652612308297349},{"$f":"IFERROR(PTRM_ORAB!P144/PTRM_Life!P144,0)*(1+P140)","v":4.7160584228569933},{"$f":"IFERROR(PTRM_ORAB!Q144/PTRM_Life!Q144,0)*(1+Q140)","v":4.8840943011353755},{"$f":"IFERROR(PTRM_ORAB!R144/PTRM_Life!R144,0)*(1+R140)","v":5.0029998255729593},{"$f":"IFERROR(PTRM_ORAB!S144/PTRM_Life!S144,0)*(1+S140)","v":5.1650467300664999},{"$f":"IFERROR(PTRM_ORAB!T144/PTRM_Life!T144,0)*(1+T140)","v":5.4451676632907127},{"$f":"IFERROR(PTRM_ORAB!U144/PTRM_Life!U144,0)*(1+U140)","v":5.5024705077803908},{"$f":"IFERROR(PTRM_ORAB!V144/PTRM_Life!V144,0)*(1+V140)","v":5.5884161127076464},{"$f":"IFERROR(PTRM_ORAB!W144/PTRM_Life!W144,0)*(1+W140)","v":5.7365941417425876},{"$f":"IFERROR(PTRM_ORAB!X144/PTRM_Life!X144,0)*(1+X140)","v":5.8750303233852081},{"$f":"IFERROR(PTRM_ORAB!Y144/PTRM_Life!Y144,0)*(1+Y140)","v":5.9510806758604451},{"$f":"IFERROR(PTRM_ORAB!Z144/PTRM_Life!Z144,0)*(1+Z140)","v":6.0533989913961692},{"$f":"IFERROR(PTRM_ORAB!AA144/PTRM_Life!AA144,0)*(1+AA140)","v":6.2611446135215489},{"$f":"IFERROR(PTRM_ORAB!AB144/PTRM_Life!AB144,0)*(1+AB140)","v":6.467550919208005},{"$f":"IFERROR(PTRM_ORAB!AC144/PTRM_Life!AC144,0)*(1+AC140)","v":6.5887340362616209},{"$f":"IFERROR(PTRM_ORAB!AD144/PTRM_Life!AD144,0)*(1+AD140)","v":6.9214870478049022},{"$f":"IFERROR(PTRM_ORAB!AE144/PTRM_Life!AE144,0)*(1+AE140)","v":7.0597663003736013},{"$f":"IFERROR(PTRM_ORAB!AF144/PTRM_Life!AF144,0)*(1+AF140)","v":7.2722566952995402},{"$f":"IFERROR(PTRM_ORAB!AG144/PTRM_Life!AG144,0)*(1+AG140)","v":7.4557891435395245},{"$f":"IFERROR(PTRM_ORAB!AH144/PTRM_Life!AH144,0)*(1+AH140)","v":7.5883588247109257},{"$f":"IFERROR(PTRM_ORAB!AI144/PTRM_Life!AI144,0)*(1+AI140)","v":8.2465284567431976},{"$f":"IFERROR(PTRM_ORAB!AJ144/PTRM_Life!AJ144,0)*(1+AJ140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AK144/PTRM_Life!AK144,0)*(1+AK140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL144/PTRM_Life!AL144,0)*(1+AL140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM144/PTRM_Life!AM144,0)*(1+AM140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN144/PTRM_Life!AN144,0)*(1+AN140)","v":1.0886997535829899E-3},{"$f":"IFERROR(PTRM_ORAB!AO144/PTRM_Life!AO144,0)*(1+AO140)","v":1.1180773406533528E-3},{"$f":"IFERROR(PTRM_ORAB!AP144/PTRM_Life!AP144,0)*(1+AP140)","v":1.1699875027536583E-3},{"$f":"IFERROR(PTRM_ORAB!AQ144/PTRM_Life!AQ144,0)*(1+AQ140)","v":1.1799152411427144E-3},{"$f":"IFERROR(PTRM_ORAB!AR144/PTRM_Life!AR144,0)*(1+AR140)","v":1.2111252785314338E-3},{"$f":"IFERROR(PTRM_ORAB!AS144/PTRM_Life!AS144,0)*(1+AS140)","v":1.8918757698377555E-5},{"$f":"IFERROR(PTRM_ORAB!AT144/PTRM_Life!AT144,0)*(1+AT140)","v":1.9433372608671153E-5},{"$f":"IFERROR(PTRM_ORAB!AU144/PTRM_Life!AU144,0)*(1+AU140)","v":1.9938658434064393E-5},{"$f":"IFERROR(PTRM_ORAB!AV144/PTRM_Life!AV144,0)*(1+AV140)","v":2.0614667243981475E-5},{"$f":"IFERROR(PTRM_ORAB!AW144/PTRM_Life!AW144,0)*(1+AW140)","v":2.0806782740939041E-5},{"$f":"IFERROR(PTRM_ORAB!AX144/PTRM_Life!AX144,0)*(1+AX140)","v":1.0537852772956976E-7},{"$f":"IFERROR(PTRM_ORAB!AY144/PTRM_Life!AY144,0)*(1+AY140)","v":1.0480534666601308E-7},{"$f":"IFERROR(PTRM_ORAB!AZ144/PTRM_Life!AZ144,0)*(1+AZ140)","v":1.0943168870717998E-7},{"$f":"IFERROR(PTRM_ORAB!BA144/PTRM_Life!BA144,0)*(1+BA140)","v":1.1171156772412723E-7},{"$f":"IFERROR(PTRM_ORAB!BB144/PTRM_Life!BB144,0)*(1+BB140)","v":1.1479351133062882E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!G145/PTRM_Life!G145,0)*(1+G140)","v":3.7861631320948272},{"$f":"IFERROR(PTRM_ORAB!H145/PTRM_Life!H145,0)*(1+H140)","v":3.8700819837142291},{"$f":"IFERROR(PTRM_ORAB!I145/PTRM_Life!I145,0)*(1+I140)","v":3.9549906746390406},{"$f":"IFERROR(PTRM_ORAB!J145/PTRM_Life!J145,0)*(1+J140)","v":4.0923104140660831},{"$f":"IFERROR(PTRM_ORAB!K145/PTRM_Life!K145,0)*(1+K140)","v":4.202266068205156},{"$f":"IFERROR(PTRM_ORAB!L145/PTRM_Life!L145,0)*(1+L140)","v":4.432835980673703},{"$f":"IFERROR(PTRM_ORAB!M145/PTRM_Life!M145,0)*(1+M140)","v":4.4505473886970641},{"$f":"IFERROR(PTRM_ORAB!N145/PTRM_Life!N145,0)*(1+N140)","v":4.4474371047170598},{"$f":"IFERROR(PTRM_ORAB!O145/PTRM_Life!O145,0)*(1+O140)","v":4.7112507033242181},{"$f":"IFERROR(PTRM_ORAB!P145/PTRM_Life!P145,0)*(1+P140)","v":4.7755497506227407},{"$f":"IFERROR(PTRM_ORAB!Q145/PTRM_Life!Q145,0)*(1+Q140)","v":4.9457352048897087},{"$f":"IFERROR(PTRM_ORAB!R145/PTRM_Life!R145,0)*(1+R140)","v":5.0662187046992342},{"$f":"IFERROR(PTRM_ORAB!S145/PTRM_Life!S145,0)*(1+S140)","v":5.2304217350539668},{"$f":"IFERROR(PTRM_ORAB!T145/PTRM_Life!T145,0)*(1+T140)","v":5.5104564544113792},{"$f":"IFERROR(PTRM_ORAB!U145/PTRM_Life!U145,0)*(1+U140)","v":5.568549896144912},{"$f":"IFERROR(PTRM_ORAB!V145/PTRM_Life!V145,0)*(1+V140)","v":5.6555547437490929},{"$f":"IFERROR(PTRM_ORAB!W145/PTRM_Life!W145,0)*(1+W140)","v":5.805373754618655},{"$f":"IFERROR(PTRM_ORAB!X145/PTRM_Life!X145,0)*(1+X140)","v":5.9452043322874024},{"$f":"IFERROR(PTRM_ORAB!Y145/PTRM_Life!Y145,0)*(1+Y140)","v":6.0251822686296448},{"$f":"IFERROR(PTRM_ORAB!Z145/PTRM_Life!Z145,0)*(1+Z140)","v":6.1288079361764334},{"$f":"IFERROR(PTRM_ORAB!AA145/PTRM_Life!AA145,0)*(1+AA140)","v":6.3390026781551487},{"$f":"IFERROR(PTRM_ORAB!AB145/PTRM_Life!AB145,0)*(1+AB140)","v":6.5479935037997059},{"$f":"IFERROR(PTRM_ORAB!AC145/PTRM_Life!AC145,0)*(1+AC140)","v":6.6712242250960987},{"$f":"IFERROR(PTRM_ORAB!AD145/PTRM_Life!AD145,0)*(1+AD140)","v":7.0033194029051824},{"$f":"IFERROR(PTRM_ORAB!AE145/PTRM_Life!AE145,0)*(1+AE140)","v":7.1444910224209703},{"$f":"IFERROR(PTRM_ORAB!AF145/PTRM_Life!AF145,0)*(1+AF140)","v":7.3620799172596696},{"$f":"IFERROR(PTRM_ORAB!AG145/PTRM_Life!AG145,0)*(1+AG140)","v":7.5549629629989079},{"$f":"IFERROR(PTRM_ORAB!AH145/PTRM_Life!AH145,0)*(1+AH140)","v":7.7116400696818665},{"$f":"IFERROR(PTRM_ORAB!AI145/PTRM_Life!AI145,0)*(1+AI140)","v":8.2010011538637766},{"$f":"IFERROR(PTRM_ORAB!AJ145/PTRM_Life!AJ145,0)*(1+AJ140)","v":8.3179089819838534},{"$f":"IFERROR(PTRM_ORAB!AK145/PTRM_Life!AK145,0)*(1+AK140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AL145/PTRM_Life!AL145,0)*(1+AL140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM145/PTRM_Life!AM145,0)*(1+AM140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN145/PTRM_Life!AN145,0)*(1+AN140)","v":-1.7159809342976066E-2},{"$f":"IFERROR(PTRM_ORAB!AO145/PTRM_Life!AO145,0)*(1+AO140)","v":-1.7622851418098273E-2},{"$f":"IFERROR(PTRM_ORAB!AP145/PTRM_Life!AP145,0)*(1+AP140)","v":-1.8441046224951723E-2},{"$f":"IFERROR(PTRM_ORAB!AQ145/PTRM_Life!AQ145,0)*(1+AQ140)","v":-1.8597524719047534E-2},{"$f":"IFERROR(PTRM_ORAB!AR145/PTRM_Life!AR145,0)*(1+AR140)","v":-1.9089449411245747E-2},{"$f":"IFERROR(PTRM_ORAB!AS145/PTRM_Life!AS145,0)*(1+AS140)","v":-2.981926596765506E-4},{"$f":"IFERROR(PTRM_ORAB!AT145/PTRM_Life!AT145,0)*(1+AT140)","v":-3.0630388934903681E-4},{"$f":"IFERROR(PTRM_ORAB!AU145/PTRM_Life!AU145,0)*(1+AU140)","v":-3.1426807635185429E-4},{"$f":"IFERROR(PTRM_ORAB!AV145/PTRM_Life!AV145,0)*(1+AV140)","v":-3.2492315572903976E-4},{"$f":"IFERROR(PTRM_ORAB!AW145/PTRM_Life!AW145,0)*(1+AW140)","v":-3.2795123145769962E-4},{"$f":"IFERROR(PTRM_ORAB!AX145/PTRM_Life!AX145,0)*(1+AX140)","v":-1.6609496224571696E-6},{"$f":"IFERROR(PTRM_ORAB!AY145/PTRM_Life!AY145,0)*(1+AY140)","v":-1.6519152879335634E-6},{"$f":"IFERROR(PTRM_ORAB!AZ145/PTRM_Life!AZ145,0)*(1+AZ140)","v":-1.7248345176114864E-6},{"$f":"IFERROR(PTRM_ORAB!BA145/PTRM_Life!BA145,0)*(1+BA140)","v":-1.7607693923343945E-6},{"$f":"IFERROR(PTRM_ORAB!BB145/PTRM_Life!BB145,0)*(1+BB140)","v":-1.8093462056562673E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!H146/PTRM_Life!H146,0)*(1+H140)","v":3.8020294954210492},{"$f":"IFERROR(PTRM_ORAB!I146/PTRM_Life!I146,0)*(1+I140)","v":3.88502605152236},{"$f":"IFERROR(PTRM_ORAB!J146/PTRM_Life!J146,0)*(1+J140)","v":4.0456871206347644},{"$f":"IFERROR(PTRM_ORAB!K146/PTRM_Life!K146,0)*(1+K140)","v":4.1544280734649215},{"$f":"IFERROR(PTRM_ORAB!L146/PTRM_Life!L146,0)*(1+L140)","v":4.3824359066638925},{"$f":"IFERROR(PTRM_ORAB!M146/PTRM_Life!M146,0)*(1+M140)","v":4.4001048979413104},{"$f":"IFERROR(PTRM_ORAB!N146/PTRM_Life!N146,0)*(1+N140)","v":4.3971807415351263},{"$f":"IFERROR(PTRM_ORAB!O146/PTRM_Life!O146,0)*(1+O140)","v":4.65712337415198},{"$f":"IFERROR(PTRM_ORAB!P146/PTRM_Life!P146,0)*(1+P140)","v":4.7207315912305985},{"$f":"IFERROR(PTRM_ORAB!Q146/PTRM_Life!Q146,0)*(1+Q140)","v":4.8889899744704648},{"$f":"IFERROR(PTRM_ORAB!R146/PTRM_Life!R146,0)*(1+R140)","v":5.0081594572578974},{"$f":"IFERROR(PTRM_ORAB!S146/PTRM_Life!S146,0)*(1+S140)","v":5.1705757589526247},{"$f":"IFERROR(PTRM_ORAB!T146/PTRM_Life!T146,0)*(1+T140)","v":5.4442136821414469},{"$f":"IFERROR(PTRM_ORAB!U146/PTRM_Life!U146,0)*(1+U140)","v":5.5016990119202553},{"$f":"IFERROR(PTRM_ORAB!V146/PTRM_Life!V146,0)*(1+V140)","v":5.5876820385890005},{"$f":"IFERROR(PTRM_ORAB!W146/PTRM_Life!W146,0)*(1+W140)","v":5.7355827451793377},{"$f":"IFERROR(PTRM_ORAB!X146/PTRM_Life!X146,0)*(1+X140)","v":5.8735075888450945},{"$f":"IFERROR(PTRM_ORAB!Y146/PTRM_Life!Y146,0)*(1+Y140)","v":5.9550480973993798},{"$f":"IFERROR(PTRM_ORAB!Z146/PTRM_Life!Z146,0)*(1+Z140)","v":6.057494976112384},{"$f":"IFERROR(PTRM_ORAB!AA146/PTRM_Life!AA146,0)*(1+AA140)","v":6.2651311762236643},{"$f":"IFERROR(PTRM_ORAB!AB146/PTRM_Life!AB146,0)*(1+AB140)","v":6.4717025679034315},{"$f":"IFERROR(PTRM_ORAB!AC146/PTRM_Life!AC146,0)*(1+AC140)","v":6.5939149178962682},{"$f":"IFERROR(PTRM_ORAB!AD146/PTRM_Life!AD146,0)*(1+AD140)","v":6.918573144406837},{"$f":"IFERROR(PTRM_ORAB!AE146/PTRM_Life!AE146,0)*(1+AE140)","v":7.0589238089389656},{"$f":"IFERROR(PTRM_ORAB!AF146/PTRM_Life!AF146,0)*(1+AF140)","v":7.2755238272611535},{"$f":"IFERROR(PTRM_ORAB!AG146/PTRM_Life!AG146,0)*(1+AG140)","v":7.4700759585335144},{"$f":"IFERROR(PTRM_ORAB!AH146/PTRM_Life!AH146,0)*(1+AH140)","v":7.634901685986125},{"$f":"IFERROR(PTRM_ORAB!AI146/PTRM_Life!AI146,0)*(1+AI140)","v":8.0546636323782632},{"$f":"IFERROR(PTRM_ORAB!AJ146/PTRM_Life!AJ146,0)*(1+AJ140)","v":8.1740033784805721},{"$f":"IFERROR(PTRM_ORAB!AK146/PTRM_Life!AK146,0)*(1+AK140)","v":8.524998241100219},{"$f":"IFERROR(PTRM_ORAB!AL146/PTRM_Life!AL146,0)*(1+AL140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AM146/PTRM_Life!AM146,0)*(1+AM140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN146/PTRM_Life!AN146,0)*(1+AN140)","v":3.3289922120441863E-3},{"$f":"IFERROR(PTRM_ORAB!AO146/PTRM_Life!AO146,0)*(1+AO140)","v":3.4188220831762668E-3},{"$f":"IFERROR(PTRM_ORAB!AP146/PTRM_Life!AP146,0)*(1+AP140)","v":3.5775513607288188E-3},{"$f":"IFERROR(PTRM_ORAB!AQ146/PTRM_Life!AQ146,0)*(1+AQ140)","v":3.6079080900948465E-3},{"$f":"IFERROR(PTRM_ORAB!AR146/PTRM_Life!AR146,0)*(1+AR140)","v":3.703341170760769E-3},{"$f":"IFERROR(PTRM_ORAB!AS146/PTRM_Life!AS146,0)*(1+AS140)","v":5.7849188292894143E-5},{"$f":"IFERROR(PTRM_ORAB!AT146/PTRM_Life!AT146,0)*(1+AT140)","v":5.9422761744096912E-5},{"$f":"IFERROR(PTRM_ORAB!AU146/PTRM_Life!AU146,0)*(1+AU140)","v":6.0967809009933535E-5},{"$f":"IFERROR(PTRM_ORAB!AV146/PTRM_Life!AV146,0)*(1+AV140)","v":6.3034887702732793E-5},{"$f":"IFERROR(PTRM_ORAB!AW146/PTRM_Life!AW146,0)*(1+AW140)","v":6.3622332488202696E-5},{"$f":"IFERROR(PTRM_ORAB!AX146/PTRM_Life!AX146,0)*(1+AX140)","v":3.2222318134444085E-7},{"$f":"IFERROR(PTRM_ORAB!AY146/PTRM_Life!AY146,0)*(1+AY140)","v":3.2047052613312876E-7},{"$f":"IFERROR(PTRM_ORAB!AZ146/PTRM_Life!AZ146,0)*(1+AZ140)","v":3.3461681079481917E-7},{"$f":"IFERROR(PTRM_ORAB!BA146/PTRM_Life!BA146,0)*(1+BA140)","v":3.4158815387342485E-7},{"$f":"IFERROR(PTRM_ORAB!BB146/PTRM_Life!BB146,0)*(1+BB140)","v":3.5101202508331305E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!I147/PTRM_Life!I147,0)*(1+I140)","v":3.8748987007729334},{"$f":"IFERROR(PTRM_ORAB!J147/PTRM_Life!J147,0)*(1+J140)","v":4.0463127308985678},{"$f":"IFERROR(PTRM_ORAB!K147/PTRM_Life!K147,0)*(1+K140)","v":4.1551058020299072},{"$f":"IFERROR(PTRM_ORAB!L147/PTRM_Life!L147,0)*(1+L140)","v":4.3832087848682022},{"$f":"IFERROR(PTRM_ORAB!M147/PTRM_Life!M147,0)*(1+M140)","v":4.4010273468087746},{"$f":"IFERROR(PTRM_ORAB!N147/PTRM_Life!N147,0)*(1+N140)","v":4.3982405899031107},{"$f":"IFERROR(PTRM_ORAB!O147/PTRM_Life!O147,0)*(1+O140)","v":4.6574286702653902},{"$f":"IFERROR(PTRM_ORAB!P147/PTRM_Life!P147,0)*(1+P140)","v":4.7210847933412534},{"$f":"IFERROR(PTRM_ORAB!Q147/PTRM_Life!Q147,0)*(1+Q140)","v":4.889379638449288},{"$f":"IFERROR(PTRM_ORAB!R147/PTRM_Life!R147,0)*(1+R140)","v":5.0086201333063389},{"$f":"IFERROR(PTRM_ORAB!S147/PTRM_Life!S147,0)*(1+S140)","v":5.1711362041007058},{"$f":"IFERROR(PTRM_ORAB!T147/PTRM_Life!T147,0)*(1+T140)","v":5.4419457760767882},{"$f":"IFERROR(PTRM_ORAB!U147/PTRM_Life!U147,0)*(1+U140)","v":5.4994873442608609},{"$f":"IFERROR(PTRM_ORAB!V147/PTRM_Life!V147,0)*(1+V140)","v":5.5854552095559535},{"$f":"IFERROR(PTRM_ORAB!W147/PTRM_Life!W147,0)*(1+W140)","v":5.7331908810483148},{"$f":"IFERROR(PTRM_ORAB!X147/PTRM_Life!X147,0)*(1+X140)","v":5.8708635562859879},{"$f":"IFERROR(PTRM_ORAB!Y147/PTRM_Life!Y147,0)*(1+Y140)","v":5.954534801220623},{"$f":"IFERROR(PTRM_ORAB!Z147/PTRM_Life!Z147,0)*(1+Z140)","v":6.0569960591930148},{"$f":"IFERROR(PTRM_ORAB!AA147/PTRM_Life!AA147,0)*(1+AA140)","v":6.2645208197339484},{"$f":"IFERROR(PTRM_ORAB!AB147/PTRM_Life!AB147,0)*(1+AB140)","v":6.4710865293397726},{"$f":"IFERROR(PTRM_ORAB!AC147/PTRM_Life!AC147,0)*(1+AC140)","v":6.5936224546804496},{"$f":"IFERROR(PTRM_ORAB!AD147/PTRM_Life!AD147,0)*(1+AD140)","v":6.915467590645541},{"$f":"IFERROR(PTRM_ORAB!AE147/PTRM_Life!AE147,0)*(1+AE140)","v":7.0564204653026561},{"$f":"IFERROR(PTRM_ORAB!AF147/PTRM_Life!AF147,0)*(1+AF140)","v":7.2740654387446542},{"$f":"IFERROR(PTRM_ORAB!AG147/PTRM_Life!AG147,0)*(1+AG140)","v":7.4710773091995115},{"$f":"IFERROR(PTRM_ORAB!AH147/PTRM_Life!AH147,0)*(1+AH140)","v":7.6414176299610421},{"$f":"IFERROR(PTRM_ORAB!AI147/PTRM_Life!AI147,0)*(1+AI140)","v":8.0275095541183639},{"$f":"IFERROR(PTRM_ORAB!AJ147/PTRM_Life!AJ147,0)*(1+AJ140)","v":8.1479479037491629},{"$f":"IFERROR(PTRM_ORAB!AK147/PTRM_Life!AK147,0)*(1+AK140)","v":8.4925100553760409},{"$f":"IFERROR(PTRM_ORAB!AL147/PTRM_Life!AL147,0)*(1+AL140)","v":8.7494778724254427},{"$f":"IFERROR(PTRM_ORAB!AM147/PTRM_Life!AM147,0)*(1+AM140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AN147/PTRM_Life!AN147,0)*(1+AN140)","v":2.4452937385651449E-2},{"$f":"IFERROR(PTRM_ORAB!AO147/PTRM_Life!AO147,0)*(1+AO140)","v":2.5112777984318716E-2},{"$f":"IFERROR(PTRM_ORAB!AP147/PTRM_Life!AP147,0)*(1+AP140)","v":2.6278715552817512E-2},{"$f":"IFERROR(PTRM_ORAB!AQ147/PTRM_Life!AQ147,0)*(1+AQ140)","v":2.6501699313408771E-2},{"$f":"IFERROR(PTRM_ORAB!AR147/PTRM_Life!AR147,0)*(1+AR140)","v":2.7202697993309738E-2},{"$f":"IFERROR(PTRM_ORAB!AS147/PTRM_Life!AS147,0)*(1+AS140)","v":4.2492817316273061E-4},{"$f":"IFERROR(PTRM_ORAB!AT147/PTRM_Life!AT147,0)*(1+AT140)","v":4.364867742717301E-4},{"$f":"IFERROR(PTRM_ORAB!AU147/PTRM_Life!AU147,0)*(1+AU140)","v":4.4783583778491121E-4},{"$f":"IFERROR(PTRM_ORAB!AV147/PTRM_Life!AV147,0)*(1+AV140)","v":4.6301945571689679E-4},{"$f":"IFERROR(PTRM_ORAB!AW147/PTRM_Life!AW147,0)*(1+AW140)","v":4.6733450052374606E-4},{"$f":"IFERROR(PTRM_ORAB!AX147/PTRM_Life!AX147,0)*(1+AX140)","v":2.3668734487012785E-6},{"$f":"IFERROR(PTRM_ORAB!AY147/PTRM_Life!AY147,0)*(1+AY140)","v":2.3539994119324951E-6},{"$f":"IFERROR(PTRM_ORAB!AZ147/PTRM_Life!AZ147,0)*(1+AZ140)","v":2.457910202657803E-6},{"$f":"IFERROR(PTRM_ORAB!BA147/PTRM_Life!BA147,0)*(1+BA140)","v":2.5091178369617442E-6},{"$f":"IFERROR(PTRM_ORAB!BB147/PTRM_Life!BB147,0)*(1+BB140)","v":2.5783403877962271E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!J148/PTRM_Life!J148,0)*(1+J140)","v":4.0459771200649008},{"$f":"IFERROR(PTRM_ORAB!K148/PTRM_Life!K148,0)*(1+K140)","v":4.1547940332214592},{"$f":"IFERROR(PTRM_ORAB!L148/PTRM_Life!L148,0)*(1+L140)","v":4.3829336184840395},{"$f":"IFERROR(PTRM_ORAB!M148/PTRM_Life!M148,0)*(1+M140)","v":4.4008864008944091},{"$f":"IFERROR(PTRM_ORAB!N148/PTRM_Life!N148,0)*(1+N140)","v":4.3982264227859122},{"$f":"IFERROR(PTRM_ORAB!O148/PTRM_Life!O148,0)*(1+O140)","v":4.6566607284108148},{"$f":"IFERROR(PTRM_ORAB!P148/PTRM_Life!P148,0)*(1+P140)","v":4.7203464404133779},{"$f":"IFERROR(PTRM_ORAB!Q148/PTRM_Life!Q148,0)*(1+Q140)","v":4.8886365941880925},{"$f":"IFERROR(PTRM_ORAB!R148/PTRM_Life!R148,0)*(1+R140)","v":5.0079145997174104},{"$f":"IFERROR(PTRM_ORAB!S148/PTRM_Life!S148,0)*(1+S140)","v":5.170483921916941},{"$f":"IFERROR(PTRM_ORAB!T148/PTRM_Life!T148,0)*(1+T140)","v":5.4386865486899643},{"$f":"IFERROR(PTRM_ORAB!U148/PTRM_Life!U148,0)*(1+U140)","v":5.4962653564030477},{"$f":"IFERROR(PTRM_ORAB!V148/PTRM_Life!V148,0)*(1+V140)","v":5.5821996167214394},{"$f":"IFERROR(PTRM_ORAB!W148/PTRM_Life!W148,0)*(1+W140)","v":5.7297549477008021},{"$f":"IFERROR(PTRM_ORAB!X148/PTRM_Life!X148,0)*(1+X140)","v":5.8671749168991774},{"$f":"IFERROR(PTRM_ORAB!Y148/PTRM_Life!Y148,0)*(1+Y140)","v":5.952672646635107},{"$f":"IFERROR(PTRM_ORAB!Z148/PTRM_Life!Z148,0)*(1+Z140)","v":6.0551217498118808},{"$f":"IFERROR(PTRM_ORAB!AA148/PTRM_Life!AA148,0)*(1+AA140)","v":6.2625022299517843},{"$f":"IFERROR(PTRM_ORAB!AB148/PTRM_Life!AB148,0)*(1+AB140)","v":6.469014341580924},{"$f":"IFERROR(PTRM_ORAB!AC148/PTRM_Life!AC148,0)*(1+AC140)","v":6.5917861048859399},{"$f":"IFERROR(PTRM_ORAB!AD148/PTRM_Life!AD148,0)*(1+AD140)","v":6.9112981873244186},{"$f":"IFERROR(PTRM_ORAB!AE148/PTRM_Life!AE148,0)*(1+AE140)","v":7.052683153423569},{"$f":"IFERROR(PTRM_ORAB!AF148/PTRM_Life!AF148,0)*(1+AF140)","v":7.2710345587980321},{"$f":"IFERROR(PTRM_ORAB!AG148/PTRM_Life!AG148,0)*(1+AG140)","v":7.4696813756460472},{"$f":"IFERROR(PTRM_ORAB!AH148/PTRM_Life!AH148,0)*(1+AH140)","v":7.6434352394363136},{"$f":"IFERROR(PTRM_ORAB!AI148/PTRM_Life!AI148,0)*(1+AI140)","v":8.0085550655826108},{"$f":"IFERROR(PTRM_ORAB!AJ148/PTRM_Life!AJ148,0)*(1+AJ140)","v":8.1294577274964404},{"$f":"IFERROR(PTRM_ORAB!AK148/PTRM_Life!AK148,0)*(1+AK140)","v":8.4712110605267483},{"$f":"IFERROR(PTRM_ORAB!AL148/PTRM_Life!AL148,0)*(1+AL140)","v":8.739686051802833},{"$f":"IFERROR(PTRM_ORAB!AM148/PTRM_Life!AM148,0)*(1+AM140)","v":8.6663743764569379},{"$f":"IFERROR(PTRM_ORAB!AN148/PTRM_Life!AN148,0)*(1+AN140)","v":-9.6387099990785947E-3},{"$f":"IFERROR(PTRM_ORAB!AO148/PTRM_Life!AO148,0)*(1+AO140)","v":-9.8988019494184419E-3},{"$f":"IFERROR(PTRM_ORAB!AP148/PTRM_Life!AP148,0)*(1+AP140)","v":-1.0358384122412721E-2},{"$f":"IFERROR(PTRM_ORAB!AQ148/PTRM_Life!AQ148,0)*(1+AQ140)","v":-1.0446278503727592E-2},{"$f":"IFERROR(PTRM_ORAB!AR148/PTRM_Life!AR148,0)*(1+AR140)","v":-1.0722593895974384E-2},{"$f":"IFERROR(PTRM_ORAB!AS148/PTRM_Life!AS148,0)*(1+AS140)","v":-1.6749560050635027E-4},{"$f":"IFERROR(PTRM_ORAB!AT148/PTRM_Life!AT148,0)*(1+AT140)","v":-1.7205169952740488E-4},{"$f":"IFERROR(PTRM_ORAB!AU148/PTRM_Life!AU148,0)*(1+AU140)","v":-1.7652520429451999E-4},{"$f":"IFERROR(PTRM_ORAB!AV148/PTRM_Life!AV148,0)*(1+AV140)","v":-1.825101903792223E-4},{"$f":"IFERROR(PTRM_ORAB!AW148/PTRM_Life!AW148,0)*(1+AW140)","v":-1.8421106847293784E-4},{"$f":"IFERROR(PTRM_ORAB!AX148/PTRM_Life!AX148,0)*(1+AX140)","v":-9.3295976744038817E-7},{"$f":"IFERROR(PTRM_ORAB!AY148/PTRM_Life!AY148,0)*(1+AY140)","v":-9.2788515799880049E-7},{"$f":"IFERROR(PTRM_ORAB!AZ148/PTRM_Life!AZ148,0)*(1+AZ140)","v":-9.6884408092001729E-7},{"$f":"IFERROR(PTRM_ORAB!BA148/PTRM_Life!BA148,0)*(1+BA140)","v":-9.8902879447856962E-7},{"$f":"IFERROR(PTRM_ORAB!BB148/PTRM_Life!BB148,0)*(1+BB140)","v":-1.0163145181676023E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!K149/PTRM_Life!K149,0)*(1+K140)","v":4.2339258020702708},{"$f":"IFERROR(PTRM_ORAB!L149/PTRM_Life!L149,0)*(1+L140)","v":4.4674863789188013},{"$f":"IFERROR(PTRM_ORAB!M149/PTRM_Life!M149,0)*(1+M140)","v":4.4870300053264378},{"$f":"IFERROR(PTRM_ORAB!N149/PTRM_Life!N149,0)*(1+N140)","v":4.4856320537553591},{"$f":"IFERROR(PTRM_ORAB!O149/PTRM_Life!O149,0)*(1+O140)","v":4.691462865862797},{"$f":"IFERROR(PTRM_ORAB!P149/PTRM_Life!P149,0)*(1+P140)","v":4.7556616947261396},{"$f":"IFERROR(PTRM_ORAB!Q149/PTRM_Life!Q149,0)*(1+Q140)","v":4.9252307459266795},{"$f":"IFERROR(PTRM_ORAB!R149/PTRM_Life!R149,0)*(1+R140)","v":5.0454525504474379},{"$f":"IFERROR(PTRM_ORAB!S149/PTRM_Life!S149,0)*(1+S140)","v":5.2093096904466103},{"$f":"IFERROR(PTRM_ORAB!T149/PTRM_Life!T149,0)*(1+T140)","v":5.4771802986692979},{"$f":"IFERROR(PTRM_ORAB!U149/PTRM_Life!U149,0)*(1+U140)","v":5.5352316239358172},{"$f":"IFERROR(PTRM_ORAB!V149/PTRM_Life!V149,0)*(1+V140)","v":5.6217898396210222},{"$f":"IFERROR(PTRM_ORAB!W149/PTRM_Life!W149,0)*(1+W140)","v":5.7703067735093647},{"$f":"IFERROR(PTRM_ORAB!X149/PTRM_Life!X149,0)*(1+X140)","v":5.9085480978392102},{"$f":"IFERROR(PTRM_ORAB!Y149/PTRM_Life!Y149,0)*(1+Y140)","v":5.9963058816018897},{"$f":"IFERROR(PTRM_ORAB!Z149/PTRM_Life!Z149,0)*(1+Z140)","v":6.0995233016183921},{"$f":"IFERROR(PTRM_ORAB!AA149/PTRM_Life!AA149,0)*(1+AA140)","v":6.3083551549456578},{"$f":"IFERROR(PTRM_ORAB!AB149/PTRM_Life!AB149,0)*(1+AB140)","v":6.5163910407649936},{"$f":"IFERROR(PTRM_ORAB!AC149/PTRM_Life!AC149,0)*(1+AC140)","v":6.6402934903869291},{"$f":"IFERROR(PTRM_ORAB!AD149/PTRM_Life!AD149,0)*(1+AD140)","v":6.9603042597505835},{"$f":"IFERROR(PTRM_ORAB!AE149/PTRM_Life!AE149,0)*(1+AE140)","v":7.1031083386845015},{"$f":"IFERROR(PTRM_ORAB!AF149/PTRM_Life!AF149,0)*(1+AF140)","v":7.3236525674342623},{"$f":"IFERROR(PTRM_ORAB!AG149/PTRM_Life!AG149,0)*(1+AG140)","v":7.52499465639203},{"$f":"IFERROR(PTRM_ORAB!AH149/PTRM_Life!AH149,0)*(1+AH140)","v":7.7023981677649562},{"$f":"IFERROR(PTRM_ORAB!AI149/PTRM_Life!AI149,0)*(1+AI140)","v":8.0558650067022395},{"$f":"IFERROR(PTRM_ORAB!AJ149/PTRM_Life!AJ149,0)*(1+AJ140)","v":8.177933759948985},{"$f":"IFERROR(PTRM_ORAB!AK149/PTRM_Life!AK149,0)*(1+AK140)","v":8.5206271499342456},{"$f":"IFERROR(PTRM_ORAB!AL149/PTRM_Life!AL149,0)*(1+AL140)","v":8.7949589518615614},{"$f":"IFERROR(PTRM_ORAB!AM149/PTRM_Life!AM149,0)*(1+AM140)","v":8.7681213420354016},{"$f":"IFERROR(PTRM_ORAB!AN149/PTRM_Life!AN149,0)*(1+AN140)","v":8.9658264222784005},{"$f":"IFERROR(PTRM_ORAB!AO149/PTRM_Life!AO149,0)*(1+AO140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AP149/PTRM_Life!AP149,0)*(1+AP140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ149/PTRM_Life!AQ149,0)*(1+AQ140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR149/PTRM_Life!AR149,0)*(1+AR140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS149/PTRM_Life!AS149,0)*(1+AS140)","v":1.1263484904599575E-2},{"$f":"IFERROR(PTRM_ORAB!AT149/PTRM_Life!AT149,0)*(1+AT140)","v":1.1569866399948546E-2},{"$f":"IFERROR(PTRM_ORAB!AU149/PTRM_Life!AU149,0)*(1+AU140)","v":1.1870693724742339E-2},{"$f":"IFERROR(PTRM_ORAB!AV149/PTRM_Life!AV149,0)*(1+AV140)","v":1.2273162805813679E-2},{"$f":"IFERROR(PTRM_ORAB!AW149/PTRM_Life!AW149,0)*(1+AW140)","v":1.2387540823356906E-2},{"$f":"IFERROR(PTRM_ORAB!AX149/PTRM_Life!AX149,0)*(1+AX140)","v":6.2738234469417712E-5},{"$f":"IFERROR(PTRM_ORAB!AY149/PTRM_Life!AY149,0)*(1+AY140)","v":6.2396984987823757E-5},{"$f":"IFERROR(PTRM_ORAB!AZ149/PTRM_Life!AZ149,0)*(1+AZ140)","v":6.5151327243006063E-5},{"$f":"IFERROR(PTRM_ORAB!BA149/PTRM_Life!BA149,0)*(1+BA140)","v":6.650867761987042E-5},{"$f":"IFERROR(PTRM_ORAB!BB149/PTRM_Life!BB149,0)*(1+BB140)","v":6.8343545735530787E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!L150/PTRM_Life!L150,0)*(1+L140)","v":4.4558537722224774},{"$f":"IFERROR(PTRM_ORAB!M150/PTRM_Life!M150,0)*(1+M140)","v":4.4758082341243304},{"$f":"IFERROR(PTRM_ORAB!N150/PTRM_Life!N150,0)*(1+N140)","v":4.4748867497001763},{"$f":"IFERROR(PTRM_ORAB!O150/PTRM_Life!O150,0)*(1+O140)","v":4.6753680037078338},{"$f":"IFERROR(PTRM_ORAB!P150/PTRM_Life!P150,0)*(1+P140)","v":4.7393807656347722},{"$f":"IFERROR(PTRM_ORAB!Q150/PTRM_Life!Q150,0)*(1+Q140)","v":4.9083873677055916},{"$f":"IFERROR(PTRM_ORAB!R150/PTRM_Life!R150,0)*(1+R140)","v":5.0282443690327447},{"$f":"IFERROR(PTRM_ORAB!S150/PTRM_Life!S150,0)*(1+S140)","v":5.1916052435213604},{"$f":"IFERROR(PTRM_ORAB!T150/PTRM_Life!T150,0)*(1+T140)","v":5.4564393814885594},{"$f":"IFERROR(PTRM_ORAB!U150/PTRM_Life!U150,0)*(1+U140)","v":5.5143294549491841},{"$f":"IFERROR(PTRM_ORAB!V150/PTRM_Life!V150,0)*(1+V140)","v":5.6005736906750734},{"$f":"IFERROR(PTRM_ORAB!W150/PTRM_Life!W150,0)*(1+W140)","v":5.7484540319949815},{"$f":"IFERROR(PTRM_ORAB!X150/PTRM_Life!X150,0)*(1+X140)","v":5.8860379235615978},{"$f":"IFERROR(PTRM_ORAB!Y150/PTRM_Life!Y150,0)*(1+Y140)","v":5.9749190804374273},{"$f":"IFERROR(PTRM_ORAB!Z150/PTRM_Life!Z150,0)*(1+Z140)","v":6.0777834966594817},{"$f":"IFERROR(PTRM_ORAB!AA150/PTRM_Life!AA150,0)*(1+AA140)","v":6.2858110188029981},{"$f":"IFERROR(PTRM_ORAB!AB150/PTRM_Life!AB150,0)*(1+AB140)","v":6.4931139693351909},{"$f":"IFERROR(PTRM_ORAB!AC150/PTRM_Life!AC150,0)*(1+AC140)","v":6.6167695206491093},{"$f":"IFERROR(PTRM_ORAB!AD150/PTRM_Life!AD150,0)*(1+AD140)","v":6.9341058580284933},{"$f":"IFERROR(PTRM_ORAB!AE150/PTRM_Life!AE150,0)*(1+AE140)","v":7.0767119910592635},{"$f":"IFERROR(PTRM_ORAB!AF150/PTRM_Life!AF150,0)*(1+AF140)","v":7.2969322543472881},{"$f":"IFERROR(PTRM_ORAB!AG150/PTRM_Life!AG150,0)*(1+AG140)","v":7.4984900226326348},{"$f":"IFERROR(PTRM_ORAB!AH150/PTRM_Life!AH150,0)*(1+AH140)","v":7.6769671997113393},{"$f":"IFERROR(PTRM_ORAB!AI150/PTRM_Life!AI150,0)*(1+AI140)","v":8.0187995130973899},{"$f":"IFERROR(PTRM_ORAB!AJ150/PTRM_Life!AJ150,0)*(1+AJ140)","v":8.1406064802694331},{"$f":"IFERROR(PTRM_ORAB!AK150/PTRM_Life!AK150,0)*(1+AK140)","v":8.4810488155687249},{"$f":"IFERROR(PTRM_ORAB!AL150/PTRM_Life!AL150,0)*(1+AL140)","v":8.7563063907456424},{"$f":"IFERROR(PTRM_ORAB!AM150/PTRM_Life!AM150,0)*(1+AM140)","v":8.7445515224539569},{"$f":"IFERROR(PTRM_ORAB!AN150/PTRM_Life!AN150,0)*(1+AN140)","v":8.9487017436894121},{"$f":"IFERROR(PTRM_ORAB!AO150/PTRM_Life!AO150,0)*(1+AO140)","v":9.2181489135788439},{"$f":"IFERROR(PTRM_ORAB!AP150/PTRM_Life!AP150,0)*(1+AP140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AQ150/PTRM_Life!AQ150,0)*(1+AQ140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR150/PTRM_Life!AR150,0)*(1+AR140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS150/PTRM_Life!AS150,0)*(1+AS140)","v":3.9638027736447166E-2},{"$f":"IFERROR(PTRM_ORAB!AT150/PTRM_Life!AT150,0)*(1+AT140)","v":4.0716233843476904E-2},{"$f":"IFERROR(PTRM_ORAB!AU150/PTRM_Life!AU150,0)*(1+AU140)","v":4.1774893924708789E-2},{"$f":"IFERROR(PTRM_ORAB!AV150/PTRM_Life!AV150,0)*(1+AV140)","v":4.3191247809291476E-2},{"$f":"IFERROR(PTRM_ORAB!AW150/PTRM_Life!AW150,0)*(1+AW140)","v":4.3593762578940307E-2},{"$f":"IFERROR(PTRM_ORAB!AX150/PTRM_Life!AX150,0)*(1+AX140)","v":2.2078600886826923E-4},{"$f":"IFERROR(PTRM_ORAB!AY150/PTRM_Life!AY150,0)*(1+AY140)","v":2.1958509667004312E-4},{"$f":"IFERROR(PTRM_ORAB!AZ150/PTRM_Life!AZ150,0)*(1+AZ140)","v":2.2927807318941519E-4},{"$f":"IFERROR(PTRM_ORAB!BA150/PTRM_Life!BA150,0)*(1+BA140)","v":2.3405480901690816E-4},{"$f":"IFERROR(PTRM_ORAB!BB150/PTRM_Life!BB150,0)*(1+BB140)","v":2.4051200711121802E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!M151/PTRM_Life!M151,0)*(1+M140)","v":4.5816416588233073},{"$f":"IFERROR(PTRM_ORAB!N151/PTRM_Life!N151,0)*(1+N140)","v":4.5826200600460387},{"$f":"IFERROR(PTRM_ORAB!O151/PTRM_Life!O151,0)*(1+O140)","v":4.7177014263591497},{"$f":"IFERROR(PTRM_ORAB!P151/PTRM_Life!P151,0)*(1+P140)","v":4.7823257288998615},{"$f":"IFERROR(PTRM_ORAB!Q151/PTRM_Life!Q151,0)*(1+Q140)","v":4.9528804779509059},{"$f":"IFERROR(PTRM_ORAB!R151/PTRM_Life!R151,0)*(1+R140)","v":5.0738667902281103},{"$f":"IFERROR(PTRM_ORAB!S151/PTRM_Life!S151,0)*(1+S140)","v":5.2387674178234791},{"$f":"IFERROR(PTRM_ORAB!T151/PTRM_Life!T151,0)*(1+T140)","v":5.5040480328519017},{"$f":"IFERROR(PTRM_ORAB!U151/PTRM_Life!U151,0)*(1+U140)","v":5.5624969258597003},{"$f":"IFERROR(PTRM_ORAB!V151/PTRM_Life!V151,0)*(1+V140)","v":5.6495059984642584},{"$f":"IFERROR(PTRM_ORAB!W151/PTRM_Life!W151,0)*(1+W140)","v":5.7986089270586767},{"$f":"IFERROR(PTRM_ORAB!X151/PTRM_Life!X151,0)*(1+X140)","v":5.9372723896957078},{"$f":"IFERROR(PTRM_ORAB!Y151/PTRM_Life!Y151,0)*(1+Y140)","v":6.0282350948325281},{"$f":"IFERROR(PTRM_ORAB!Z151/PTRM_Life!Z151,0)*(1+Z140)","v":6.1320308776195231},{"$f":"IFERROR(PTRM_ORAB!AA151/PTRM_Life!AA151,0)*(1+AA140)","v":6.3418620544710294},{"$f":"IFERROR(PTRM_ORAB!AB151/PTRM_Life!AB151,0)*(1+AB140)","v":6.5510231258634333},{"$f":"IFERROR(PTRM_ORAB!AC151/PTRM_Life!AC151,0)*(1+AC140)","v":6.6759510839359839},{"$f":"IFERROR(PTRM_ORAB!AD151/PTRM_Life!AD151,0)*(1+AD140)","v":6.9948085576314547},{"$f":"IFERROR(PTRM_ORAB!AE151/PTRM_Life!AE151,0)*(1+AE140)","v":7.1389485442848954},{"$f":"IFERROR(PTRM_ORAB!AF151/PTRM_Life!AF151,0)*(1+AF140)","v":7.3615092285988837},{"$f":"IFERROR(PTRM_ORAB!AG151/PTRM_Life!AG151,0)*(1+AG140)","v":7.5656016053665658},{"$f":"IFERROR(PTRM_ORAB!AH151/PTRM_Life!AH151,0)*(1+AH140)","v":7.7469667148615802},{"$f":"IFERROR(PTRM_ORAB!AI151/PTRM_Life!AI151,0)*(1+AI140)","v":8.0838960136770304},{"$f":"IFERROR(PTRM_ORAB!AJ151/PTRM_Life!AJ151,0)*(1+AJ140)","v":8.2069077319807047},{"$f":"IFERROR(PTRM_ORAB!AK151/PTRM_Life!AK151,0)*(1+AK140)","v":8.549646193819127},{"$f":"IFERROR(PTRM_ORAB!AL151/PTRM_Life!AL151,0)*(1+AL140)","v":8.828486922578092},{"$f":"IFERROR(PTRM_ORAB!AM151/PTRM_Life!AM151,0)*(1+AM140)","v":8.8239941512296234},{"$f":"IFERROR(PTRM_ORAB!AN151/PTRM_Life!AN151,0)*(1+AN140)","v":9.0294549996428266},{"$f":"IFERROR(PTRM_ORAB!AO151/PTRM_Life!AO151,0)*(1+AO140)","v":9.2825157219090002},{"$f":"IFERROR(PTRM_ORAB!AP151/PTRM_Life!AP151,0)*(1+AP140)","v":9.7601805280362104},{"$f":"IFERROR(PTRM_ORAB!AQ151/PTRM_Life!AQ151,0)*(1+AQ140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AR151/PTRM_Life!AR151,0)*(1+AR140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS151/PTRM_Life!AS151,0)*(1+AS140)","v":0.11117587673261418},{"$f":"IFERROR(PTRM_ORAB!AT151/PTRM_Life!AT151,0)*(1+AT140)","v":0.11420000573430188},{"$f":"IFERROR(PTRM_ORAB!AU151/PTRM_Life!AU151,0)*(1+AU140)","v":0.11716931246861631},{"$f":"IFERROR(PTRM_ORAB!AV151/PTRM_Life!AV151,0)*(1+AV140)","v":0.12114187099067759},{"$f":"IFERROR(PTRM_ORAB!AW151/PTRM_Life!AW151,0)*(1+AW140)","v":0.12227083564833104},{"$f":"IFERROR(PTRM_ORAB!AX151/PTRM_Life!AX151,0)*(1+AX140)","v":6.1925578813938501E-4},{"$f":"IFERROR(PTRM_ORAB!AY151/PTRM_Life!AY151,0)*(1+AY140)","v":6.1588749576610142E-4},{"$f":"IFERROR(PTRM_ORAB!AZ151/PTRM_Life!AZ151,0)*(1+AZ140)","v":6.4307414515882462E-4},{"$f":"IFERROR(PTRM_ORAB!BA151/PTRM_Life!BA151,0)*(1+BA140)","v":6.5647182975283659E-4},{"$f":"IFERROR(PTRM_ORAB!BB151/PTRM_Life!BB151,0)*(1+BB140)","v":6.7458283830614484E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!N152/PTRM_Life!N152,0)*(1+N140)","v":4.4720782714124345},{"$f":"IFERROR(PTRM_ORAB!O152/PTRM_Life!O152,0)*(1+O140)","v":4.6384465481866126},{"$f":"IFERROR(PTRM_ORAB!P152/PTRM_Life!P152,0)*(1+P140)","v":4.7020143506212229},{"$f":"IFERROR(PTRM_ORAB!Q152/PTRM_Life!Q152,0)*(1+Q140)","v":4.8697200518734949},{"$f":"IFERROR(PTRM_ORAB!R152/PTRM_Life!R152,0)*(1+R140)","v":4.9887137045453676},{"$f":"IFERROR(PTRM_ORAB!S152/PTRM_Life!S152,0)*(1+S140)","v":5.1508986129342587},{"$f":"IFERROR(PTRM_ORAB!T152/PTRM_Life!T152,0)*(1+T140)","v":5.4099633428020253},{"$f":"IFERROR(PTRM_ORAB!U152/PTRM_Life!U152,0)*(1+U140)","v":5.4674613328805997},{"$f":"IFERROR(PTRM_ORAB!V152/PTRM_Life!V152,0)*(1+V140)","v":5.5529939109849042},{"$f":"IFERROR(PTRM_ORAB!W152/PTRM_Life!W152,0)*(1+W140)","v":5.6994876270216128},{"$f":"IFERROR(PTRM_ORAB!X152/PTRM_Life!X152,0)*(1+X140)","v":5.8356738905806207},{"$f":"IFERROR(PTRM_ORAB!Y152/PTRM_Life!Y152,0)*(1+Y140)","v":5.9262309253200014},{"$f":"IFERROR(PTRM_ORAB!Z152/PTRM_Life!Z152,0)*(1+Z140)","v":6.0282821488629983},{"$f":"IFERROR(PTRM_ORAB!AA152/PTRM_Life!AA152,0)*(1+AA140)","v":6.2345170123989027},{"$f":"IFERROR(PTRM_ORAB!AB152/PTRM_Life!AB152,0)*(1+AB140)","v":6.4401462726481133},{"$f":"IFERROR(PTRM_ORAB!AC152/PTRM_Life!AC152,0)*(1+AC140)","v":6.5631045497042901},{"$f":"IFERROR(PTRM_ORAB!AD152/PTRM_Life!AD152,0)*(1+AD140)","v":6.8754609991850826},{"$f":"IFERROR(PTRM_ORAB!AE152/PTRM_Life!AE152,0)*(1+AE140)","v":7.0173790371473261},{"$f":"IFERROR(PTRM_ORAB!AF152/PTRM_Life!AF152,0)*(1+AF140)","v":7.2364766632721427},{"$f":"IFERROR(PTRM_ORAB!AG152/PTRM_Life!AG152,0)*(1+AG140)","v":7.4376957110966346},{"$f":"IFERROR(PTRM_ORAB!AH152/PTRM_Life!AH152,0)*(1+AH140)","v":7.6169823857555805},{"$f":"IFERROR(PTRM_ORAB!AI152/PTRM_Life!AI152,0)*(1+AI140)","v":7.9420657138949018},{"$f":"IFERROR(PTRM_ORAB!AJ152/PTRM_Life!AJ152,0)*(1+AJ140)","v":8.0630783184675927},{"$f":"IFERROR(PTRM_ORAB!AK152/PTRM_Life!AK152,0)*(1+AK140)","v":8.3994678022685356},{"$f":"IFERROR(PTRM_ORAB!AL152/PTRM_Life!AL152,0)*(1+AL140)","v":8.6743114044352545},{"$f":"IFERROR(PTRM_ORAB!AM152/PTRM_Life!AM152,0)*(1+AM140)","v":8.674162672117264},{"$f":"IFERROR(PTRM_ORAB!AN152/PTRM_Life!AN152,0)*(1+AN140)","v":8.8750178472200574},{"$f":"IFERROR(PTRM_ORAB!AO152/PTRM_Life!AO152,0)*(1+AO140)","v":9.1175849305650178},{"$f":"IFERROR(PTRM_ORAB!AP152/PTRM_Life!AP152,0)*(1+AP140)","v":9.5515644965349793},{"$f":"IFERROR(PTRM_ORAB!AQ152/PTRM_Life!AQ152,0)*(1+AQ140)","v":9.6456767707677518},{"$f":"IFERROR(PTRM_ORAB!AR152/PTRM_Life!AR152,0)*(1+AR140)","v":0},{"$f":"IFERROR(PTRM_ORAB!AS152/PTRM_Life!AS152,0)*(1+AS140)","v":0.12716878504520127},{"$f":"IFERROR(PTRM_ORAB!AT152/PTRM_Life!AT152,0)*(1+AT140)","v":0.13062794203381234},{"$f":"IFERROR(PTRM_ORAB!AU152/PTRM_Life!AU152,0)*(1+AU140)","v":0.13402439044444611},{"$f":"IFERROR(PTRM_ORAB!AV152/PTRM_Life!AV152,0)*(1+AV140)","v":0.13856841074469975},{"$f":"IFERROR(PTRM_ORAB!AW152/PTRM_Life!AW152,0)*(1+AW140)","v":0.13985977959280033},{"$f":"IFERROR(PTRM_ORAB!AX152/PTRM_Life!AX152,0)*(1+AX140)","v":7.0833717281395549E-4},{"$f":"IFERROR(PTRM_ORAB!AY152/PTRM_Life!AY152,0)*(1+AY140)","v":7.0448434375268627E-4},{"$f":"IFERROR(PTRM_ORAB!AZ152/PTRM_Life!AZ152,0)*(1+AZ140)","v":7.355818558598987E-4},{"$f":"IFERROR(PTRM_ORAB!BA152/PTRM_Life!BA152,0)*(1+BA140)","v":7.5090682852763818E-4},{"$f":"IFERROR(PTRM_ORAB!BB152/PTRM_Life!BB152,0)*(1+BB140)","v":7.7162314776303025E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(PTRM_ORAB!O153/PTRM_Life!O153,0)*(1+O140)","v":4.5941248812575921},{"$f":"IFERROR(PTRM_ORAB!P153/PTRM_Life!P153,0)*(1+P140)","v":4.6571121592645977},{"$f":"IFERROR(PTRM_ORAB!Q153/PTRM_Life!Q153,0)*(1+Q140)","v":4.8232301960584811},{"$f":"IFERROR(PTRM_ORAB!R153/PTRM_Life!R153,0)*(1+R140)","v":4.9411232540521937},{"$f":"IFERROR(PTRM_ORAB!S153/PTRM_Life!S153,0)*(1+S140)","v":5.1018080481703292},{"$f":"IFERROR(PTRM_ORAB!T153/PTRM_Life!T153,0)*(1+T140)","v":5.356793814685294},{"$f":"IFERROR(PTRM_ORAB!U153/PTRM_Life!U153,0)*(1+U140)","v":5.4137704651224938},{"$f":"IFERROR(PTRM_ORAB!V153/PTRM_Life!V153,0)*(1+V140)","v":5.4984720269515694},{"$f":"IFERROR(PTRM_ORAB!W153/PTRM_Life!W153,0)*(1+W140)","v":5.643471312113026},{"$f":"IFERROR(PTRM_ORAB!X153/PTRM_Life!X153,0)*(1+X140)","v":5.7782233432605485},{"$f":"IFERROR(PTRM_ORAB!Y153/PTRM_Life!Y153,0)*(1+Y140)","v":5.868915021590503},{"$f":"IFERROR(PTRM_ORAB!Z153/PTRM_Life!Z153,0)*(1+Z140)","v":5.9699896851474161},{"$f":"IFERROR(PTRM_ORAB!AA153/PTRM_Life!AA153,0)*(1+AA140)","v":6.1741895976537871},{"$f":"IFERROR(PTRM_ORAB!AB153/PTRM_Life!AB153,0)*(1+AB140)","v":6.3778368032708777},{"$f":"IFERROR(PTRM_ORAB!AC153/PTRM_Life!AC153,0)*(1+AC140)","v":6.4997310587707302},{"$f":"IFERROR(PTRM_ORAB!AD153/PTRM_Life!AD153,0)*(1+AD140)","v":6.8081166297542701},{"$f":"IFERROR(PTRM_ORAB!AE153/PTRM_Life!AE153,0)*(1+AE140)","v":6.9488460990201162},{"$f":"IFERROR(PTRM_ORAB!AF153/PTRM_Life!AF153,0)*(1+AF140)","v":7.1660752372859555},{"$f":"IFERROR(PTRM_ORAB!AG153/PTRM_Life!AG153,0)*(1+AG140)","v":7.365818602755744},{"$f":"IFERROR(PTRM_ORAB!AH153/PTRM_Life!AH153,0)*(1+AH140)","v":7.5441546590814905},{"$f":"IFERROR(PTRM_ORAB!AI153/PTRM_Life!AI153,0)*(1+AI140)","v":7.8611843150594636},{"$f":"IFERROR(PTRM_ORAB!AJ153/PTRM_Life!AJ153,0)*(1+AJ140)","v":7.9810870219115575},{"$f":"IFERROR(PTRM_ORAB!AK153/PTRM_Life!AK153,0)*(1+AK140)","v":8.3137971536997259},{"$f":"IFERROR(PTRM_ORAB!AL153/PTRM_Life!AL153,0)*(1+AL140)","v":8.5864808418825955},{"$f":"IFERROR(PTRM_ORAB!AM153/PTRM_Life!AM153,0)*(1+AM140)","v":8.5891142779327527},{"$f":"IFERROR(PTRM_ORAB!AN153/PTRM_Life!AN153,0)*(1+AN140)","v":8.7870006695728424},{"$f":"IFERROR(PTRM_ORAB!AO153/PTRM_Life!AO153,0)*(1+AO140)","v":9.0241100070262146},{"$f":"IFERROR(PTRM_ORAB!AP153/PTRM_Life!AP153,0)*(1+AP140)","v":9.4430819298468531},{"$f":"IFERROR(PTRM_ORAB!AQ153/PTRM_Life!AQ153,0)*(1+AQ140)","v":9.523209663489558},{"$f":"IFERROR(PTRM_ORAB!AR153/PTRM_Life!AR153,0)*(1+AR140)","v":9.775108884123636},{"$f":"IFERROR(PTRM_ORAB!AS153/PTRM_Life!AS153,0)*(1+AS140)","v":0.15269511728649215},{"$f":"IFERROR(PTRM_ORAB!AT153/PTRM_Life!AT153,0)*(1+AT140)","v":0.15684862384001161},{"$f":"IFERROR(PTRM_ORAB!AU153/PTRM_Life!AU153,0)*(1+AU140)","v":0.16092683444991013},{"$f":"IFERROR(PTRM_ORAB!AV153/PTRM_Life!AV153,0)*(1+AV140)","v":0.16638296672681127},{"$f":"IFERROR(PTRM_ORAB!AW153/PTRM_Life!AW153,0)*(1+AW140)","v":0.16793354942405686},{"$f":"IFERROR(PTRM_ORAB!AX153/PTRM_Life!AX153,0)*(1+AX140)","v":8.5052025654540483E-4},{"$f":"IFERROR(PTRM_ORAB!AY153/PTRM_Life!AY153,0)*(1+AY140)","v":8.4589405692270497E-4},{"$f":"IFERROR(PTRM_ORAB!AZ153/PTRM_Life!AZ153,0)*(1+AZ140)","v":8.8323370954926123E-4},{"$f":"IFERROR(PTRM_ORAB!BA153/PTRM_Life!BA153,0)*(1+BA140)","v":9.0163483289160563E-4},{"$f":"IFERROR(PTRM_ORAB!BB153/PTRM_Life!BB153,0)*(1+BB140)","v":9.2650949686097755E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":35.042131311970579},40.632728094872505,44.808571863821747,49.598044881604579,54.554744010359052,60.86834404060798,66.737050201610487,74.854748647561351,79.736412259839113,84.158086264422735,93.399832471323094,94.674816183773231,98.048841393966484,100.43770132723486,103.69334377673248,109.23338092804032,110.38522432675448,112.10990570956243,115.07950111545813,117.85123793172136,119.43556874930135,121.48966678696186,125.65660992039105,129.79946413624305,132.23942034486069,138.85748616489326,141.64385083582584,145.91842285070311,149.58343475116729,151.82807691262184,81.068750665285378,73.916198763145275,{"$f":"SUM(AK143:AK153)","v":68.354841611077731},61.750307807478883,52.881711900012597,44.607389353940441,36.643784689688658,28.75631823642739,19.170390370297248,9.7766526009023966,0.4419654058116404,0.45398744189301243,0.46579153909808124,0.48158393481298956,0.48607198867621071,2.4618380266043099E-3,2.4484474529381591E-3,2.556527391104034E-3,2.6097895971806053E-3,2.6817895209772877E-3]

{"sheet":"PTRM_IndexRAB","index":11,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - RAB Indexation under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E17*PTRM_IndexRAB!E14","v":12.568258508618145},{"$f":"PTRM_ORAB!F17*PTRM_IndexRAB!F14","v":50.206820838928522},{"$f":"PTRM_ORAB!G17*PTRM_IndexRAB!G14","v":19.354190147317833},{"$f":"PTRM_ORAB!H17*PTRM_IndexRAB!H14","v":19.385121181065568},{"$f":"PTRM_ORAB!I17*PTRM_IndexRAB!I14","v":18.844626122565398},{"$f":"PTRM_ORAB!J17*PTRM_IndexRAB!J14","v":43.034922894035972},{"$f":"PTRM_ORAB!K17*PTRM_IndexRAB!K14","v":32.878529397666462},{"$f":"PTRM_ORAB!L17*PTRM_IndexRAB!L14","v":55.795158065064072},{"$f":"PTRM_ORAB!M17*PTRM_IndexRAB!M14","v":16.103749197413002},{"$f":"PTRM_ORAB!N17*PTRM_IndexRAB!N14","v":-4.0674454561218703},{"$f":"PTRM_ORAB!O17*PTRM_IndexRAB!O14","v":34.125052018278318},{"$f":"PTRM_ORAB!P17*PTRM_IndexRAB!P14","v":16.515847976266961},{"$f":"PTRM_ORAB!Q17*PTRM_IndexRAB!Q14","v":28.081046138909908},{"$f":"PTRM_ORAB!R17*PTRM_IndexRAB!R14","v":22.869549273289582},{"$f":"PTRM_ORAB!S17*PTRM_IndexRAB!S14","v":26.930958832983347},{"$f":"PTRM_ORAB!T17*PTRM_IndexRAB!T14","v":28.949368455858483},{"$f":"PTRM_ORAB!U17*PTRM_IndexRAB!U14","v":11.603959710346608},{"$f":"PTRM_ORAB!V17*PTRM_IndexRAB!V14","v":8.2890082242741006},{"$f":"PTRM_ORAB!W17*PTRM_IndexRAB!W14","v":13.685390578165132},{"$f":"PTRM_ORAB!X17*PTRM_IndexRAB!X14","v":13.430834159822245},{"$f":"PTRM_ORAB!Y17*PTRM_IndexRAB!Y14","v":15.17892149106048},{"$f":"PTRM_ORAB!Z17*PTRM_IndexRAB!Z14","v":9.5495066120275691},{"$f":"PTRM_ORAB!AA17*PTRM_IndexRAB!AA14","v":15.149519140595643},{"$f":"PTRM_ORAB!AB17*PTRM_IndexRAB!AB14","v":15.570686462506954},{"$f":"PTRM_ORAB!AC17*PTRM_IndexRAB!AC14","v":9.204218921450547},{"$f":"PTRM_ORAB!AD17*PTRM_IndexRAB!AD14","v":13.364402741707611},{"$f":"PTRM_ORAB!AE17*PTRM_IndexRAB!AE14","v":7.2757358162514354},{"$f":"PTRM_ORAB!AF17*PTRM_IndexRAB!AF14","v":6.6861962170860103},{"$f":"PTRM_ORAB!AG17*PTRM_IndexRAB!AG14","v":4.4367682171236522},{"$f":"PTRM_ORAB!AH17*PTRM_IndexRAB!AH14","v":1.9966475237485966},{"$f":"PTRM_ORAB!AI17*PTRM_IndexRAB!AI14","v":5.0144462185837769E-16},{"$f":"PTRM_ORAB!AJ17*PTRM_IndexRAB!AJ14","v":3.1234467602030422E-16},{"$f":"PTRM_ORAB!AK17*PTRM_IndexRAB!AK14","v":7.3562060564733995E-16},{"$f":"PTRM_ORAB!AL17*PTRM_IndexRAB!AL14","v":7.7566550090398279E-16},{"$f":"PTRM_ORAB!AM17*PTRM_IndexRAB!AM14","v":1.5506772669908201E-16},{"$f":"PTRM_ORAB!AN17*PTRM_IndexRAB!AN14","v":2.736185315844373E-16},{"$f":"PTRM_ORAB!AO17*PTRM_IndexRAB!AO14","v":4.6124765604294115E-16},{"$f":"PTRM_ORAB!AP17*PTRM_IndexRAB!AP14","v":9.4733751552568486E-16},{"$f":"PTRM_ORAB!AQ17*PTRM_IndexRAB!AQ14","v":3.7305171450446667E-16},{"$f":"PTRM_ORAB!AR17*PTRM_IndexRAB!AR14","v":4.8696096644506218E-16},{"$f":"PTRM_ORAB!AS17*PTRM_IndexRAB!AS14","v":5.5876234201870975E-16},{"$f":"PTRM_ORAB!AT17*PTRM_IndexRAB!AT14","v":6.400066503568814E-16},{"$f":"PTRM_ORAB!AU17*PTRM_IndexRAB!AU14","v":6.5932768928574347E-16},{"$f":"PTRM_ORAB!AV17*PTRM_IndexRAB!AV14","v":8.8871006372416854E-16},{"$f":"PTRM_ORAB!AW17*PTRM_IndexRAB!AW14","v":4.9089309571902986E-16},{"$f":"PTRM_ORAB!AX17*PTRM_IndexRAB!AX14","v":8.4945958622739665E-16},{"$f":"PTRM_ORAB!AY17*PTRM_IndexRAB!AY14","v":-3.043286291918763E-17},{"$f":"PTRM_ORAB!AZ17*PTRM_IndexRAB!AZ14","v":8.9195566922699953E-16},{"$f":"PTRM_ORAB!BA17*PTRM_IndexRAB!BA14","v":6.5253628555373936E-16},{"$f":"PTRM_ORAB!BB17*PTRM_IndexRAB!BB14","v":6.6042534301231962E-16}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F18*PTRM_IndexRAB!F14","v":5.1547074647891611},{"$f":"PTRM_ORAB!G18*PTRM_IndexRAB!G14","v":1.9894499360800559},{"$f":"PTRM_ORAB!H18*PTRM_IndexRAB!H14","v":1.9951742544684963},{"$f":"PTRM_ORAB!I18*PTRM_IndexRAB!I14","v":1.942209107558756},{"$f":"PTRM_ORAB!J18*PTRM_IndexRAB!J14","v":4.4419371890030899},{"$f":"PTRM_ORAB!K18*PTRM_IndexRAB!K14","v":3.3990628556265938},{"$f":"PTRM_ORAB!L18*PTRM_IndexRAB!L14","v":5.7782717488548823},{"$f":"PTRM_ORAB!M18*PTRM_IndexRAB!M14","v":1.670898995804855},{"$f":"PTRM_ORAB!N18*PTRM_IndexRAB!N14","v":-0.42290533959019649},{"$f":"PTRM_ORAB!O18*PTRM_IndexRAB!O14","v":3.5561548669523768},{"$f":"PTRM_ORAB!P18*PTRM_IndexRAB!P14","v":1.7254219397152906},{"$f":"PTRM_ORAB!Q18*PTRM_IndexRAB!Q14","v":2.9417951226799319},{"$f":"PTRM_ORAB!R18*PTRM_IndexRAB!R14","v":2.4032515647090511},{"$f":"PTRM_ORAB!S18*PTRM_IndexRAB!S14","v":2.8398722200434423},{"$f":"PTRM_ORAB!T18*PTRM_IndexRAB!T14","v":3.0646851367871721},{"$f":"PTRM_ORAB!U18*PTRM_IndexRAB!U14","v":1.2339213544780812},{"$f":"PTRM_ORAB!V18*PTRM_IndexRAB!V14","v":0.88594201576892584},{"$f":"PTRM_ORAB!W18*PTRM_IndexRAB!W14","v":1.4714223469367278},{"$f":"PTRM_ORAB!X18*PTRM_IndexRAB!X14","v":1.4541512874577607},{"$f":"PTRM_ORAB!Y18*PTRM_IndexRAB!Y14","v":1.6571111691331324},{"$f":"PTRM_ORAB!Z18*PTRM_IndexRAB!Z14","v":1.0530681287485164},{"$f":"PTRM_ORAB!AA18*PTRM_IndexRAB!AA14","v":1.6914899246881203},{"$f":"PTRM_ORAB!AB18*PTRM_IndexRAB!AB14","v":1.7661100070028852},{"$f":"PTRM_ORAB!AC18*PTRM_IndexRAB!AC14","v":1.065741246065584},{"$f":"PTRM_ORAB!AD18*PTRM_IndexRAB!AD14","v":1.5916546614954914},{"$f":"PTRM_ORAB!AE18*PTRM_IndexRAB!AE14","v":0.90262005558414793},{"$f":"PTRM_ORAB!AF18*PTRM_IndexRAB!AF14","v":0.8847812258577672},{"$f":"PTRM_ORAB!AG18*PTRM_IndexRAB!AG14","v":0.66050490164456033},{"$f":"PTRM_ORAB!AH18*PTRM_IndexRAB!AH14","v":0.39632315287586933},{"$f":"PTRM_ORAB!AI18*PTRM_IndexRAB!AI14","v":0.20806705151150259},{"$f":"PTRM_ORAB!AJ18*PTRM_IndexRAB!AJ14","v":0},{"$f":"PTRM_ORAB!AK18*PTRM_IndexRAB!AK14","v":0},{"$f":"PTRM_ORAB!AL18*PTRM_IndexRAB!AL14","v":0},{"$f":"PTRM_ORAB!AM18*PTRM_IndexRAB!AM14","v":0},{"$f":"PTRM_ORAB!AN18*PTRM_IndexRAB!AN14","v":0},{"$f":"PTRM_ORAB!AO18*PTRM_IndexRAB!AO14","v":0},{"$f":"PTRM_ORAB!AP18*PTRM_IndexRAB!AP14","v":0},{"$f":"PTRM_ORAB!AQ18*PTRM_IndexRAB!AQ14","v":0},{"$f":"PTRM_ORAB!AR18*PTRM_IndexRAB!AR14","v":0},{"$f":"PTRM_ORAB!AS18*PTRM_IndexRAB!AS14","v":0},{"$f":"PTRM_ORAB!AT18*PTRM_IndexRAB!AT14","v":0},{"$f":"PTRM_ORAB!AU18*PTRM_IndexRAB!AU14","v":0},{"$f":"PTRM_ORAB!AV18*PTRM_IndexRAB!AV14","v":0},{"$f":"PTRM_ORAB!AW18*PTRM_IndexRAB!AW14","v":0},{"$f":"PTRM_ORAB!AX18*PTRM_IndexRAB!AX14","v":0},{"$f":"PTRM_ORAB!AY18*PTRM_IndexRAB!AY14","v":0},{"$f":"PTRM_ORAB!AZ18*PTRM_IndexRAB!AZ14","v":0},{"$f":"PTRM_ORAB!BA18*PTRM_IndexRAB!BA14","v":0},{"$f":"PTRM_ORAB!BB18*PTRM_IndexRAB!BB14","v":0}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G19*PTRM_IndexRAB!G14","v":2.0956376537904635},{"$f":"PTRM_ORAB!H19*PTRM_IndexRAB!H14","v":2.1041694951845318},{"$f":"PTRM_ORAB!I19*PTRM_IndexRAB!I14","v":2.0509268704161339},{"$f":"PTRM_ORAB!J19*PTRM_IndexRAB!J14","v":4.6970236931389726},{"$f":"PTRM_ORAB!K19*PTRM_IndexRAB!K14","v":3.5995851918095223},{"$f":"PTRM_ORAB!L19*PTRM_IndexRAB!L14","v":6.1289580829509251},{"$f":"PTRM_ORAB!M19*PTRM_IndexRAB!M14","v":1.7753890022043677},{"$f":"PTRM_ORAB!N19*PTRM_IndexRAB!N14","v":-0.45020285556829837},{"$f":"PTRM_ORAB!O19*PTRM_IndexRAB!O14","v":3.7935339355523916},{"$f":"PTRM_ORAB!P19*PTRM_IndexRAB!P14","v":1.8447798091155434},{"$f":"PTRM_ORAB!Q19*PTRM_IndexRAB!Q14","v":3.153179830273757},{"$f":"PTRM_ORAB!R19*PTRM_IndexRAB!R14","v":2.583094241033423},{"$f":"PTRM_ORAB!S19*PTRM_IndexRAB!S14","v":3.0618386768535055},{"$f":"PTRM_ORAB!T19*PTRM_IndexRAB!T14","v":3.3156961299759553},{"$f":"PTRM_ORAB!U19*PTRM_IndexRAB!U14","v":1.3402200952232819},{"$f":"PTRM_ORAB!V19*PTRM_IndexRAB!V14","v":0.9665591657098086},{"$f":"PTRM_ORAB!W19*PTRM_IndexRAB!W14","v":1.61354823439894},{"$f":"PTRM_ORAB!X19*PTRM_IndexRAB!X14","v":1.6041006691003292},{"$f":"PTRM_ORAB!Y19*PTRM_IndexRAB!Y14","v":1.8407725396871935},{"$f":"PTRM_ORAB!Z19*PTRM_IndexRAB!Z14","v":1.1795302296813985},{"$f":"PTRM_ORAB!AA19*PTRM_IndexRAB!AA14","v":1.9137571549397288},{"$f":"PTRM_ORAB!AB19*PTRM_IndexRAB!AB14","v":2.0231598386388936},{"$f":"PTRM_ORAB!AC19*PTRM_IndexRAB!AC14","v":1.2402340274493175},{"$f":"PTRM_ORAB!AD19*PTRM_IndexRAB!AD14","v":1.8908433770608435},{"$f":"PTRM_ORAB!AE19*PTRM_IndexRAB!AE14","v":1.1029254206616335},{"$f":"PTRM_ORAB!AF19*PTRM_IndexRAB!AF14","v":1.1261748733653163},{"$f":"PTRM_ORAB!AG19*PTRM_IndexRAB!AG14","v":0.89675685059355437},{"$f":"PTRM_ORAB!AH19*PTRM_IndexRAB!AH14","v":0.60534174567597521},{"$f":"PTRM_ORAB!AI19*PTRM_IndexRAB!AI14","v":0.42373391937252397},{"$f":"PTRM_ORAB!AJ19*PTRM_IndexRAB!AJ14","v":0.1319697410201803},{"$f":"PTRM_ORAB!AK19*PTRM_IndexRAB!AK14","v":0},{"$f":"PTRM_ORAB!AL19*PTRM_IndexRAB!AL14","v":0},{"$f":"PTRM_ORAB!AM19*PTRM_IndexRAB!AM14","v":0},{"$f":"PTRM_ORAB!AN19*PTRM_IndexRAB!AN14","v":0},{"$f":"PTRM_ORAB!AO19*PTRM_IndexRAB!AO14","v":0},{"$f":"PTRM_ORAB!AP19*PTRM_IndexRAB!AP14","v":0},{"$f":"PTRM_ORAB!AQ19*PTRM_IndexRAB!AQ14","v":0},{"$f":"PTRM_ORAB!AR19*PTRM_IndexRAB!AR14","v":0},{"$f":"PTRM_ORAB!AS19*PTRM_IndexRAB!AS14","v":0},{"$f":"PTRM_ORAB!AT19*PTRM_IndexRAB!AT14","v":0},{"$f":"PTRM_ORAB!AU19*PTRM_IndexRAB!AU14","v":0},{"$f":"PTRM_ORAB!AV19*PTRM_IndexRAB!AV14","v":0},{"$f":"PTRM_ORAB!AW19*PTRM_IndexRAB!AW14","v":0},{"$f":"PTRM_ORAB!AX19*PTRM_IndexRAB!AX14","v":0},{"$f":"PTRM_ORAB!AY19*PTRM_IndexRAB!AY14","v":0},{"$f":"PTRM_ORAB!AZ19*PTRM_IndexRAB!AZ14","v":0},{"$f":"PTRM_ORAB!BA19*PTRM_IndexRAB!BA14","v":0},{"$f":"PTRM_ORAB!BB19*PTRM_IndexRAB!BB14","v":0}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H20*PTRM_IndexRAB!H14","v":2.1447472212307015},{"$f":"PTRM_ORAB!I20*PTRM_IndexRAB!I14","v":2.0929665064672269},{"$f":"PTRM_ORAB!J20*PTRM_IndexRAB!J14","v":4.7994243974125075},{"$f":"PTRM_ORAB!K20*PTRM_IndexRAB!K14","v":3.6831127120103941},{"$f":"PTRM_ORAB!L20*PTRM_IndexRAB!L14","v":6.2804697365801125},{"$f":"PTRM_ORAB!M20*PTRM_IndexRAB!M14","v":1.8221932311073221},{"$f":"PTRM_ORAB!N20*PTRM_IndexRAB!N14","v":-0.46287506689798391},{"$f":"PTRM_ORAB!O20*PTRM_IndexRAB!O14","v":3.9077004549094649},{"$f":"PTRM_ORAB!P20*PTRM_IndexRAB!P14","v":1.9042328791231791},{"$f":"PTRM_ORAB!Q20*PTRM_IndexRAB!Q14","v":3.2621969379912832},{"$f":"PTRM_ORAB!R20*PTRM_IndexRAB!R14","v":2.6790991258580159},{"$f":"PTRM_ORAB!S20*PTRM_IndexRAB!S14","v":3.1844580882507492},{"$f":"PTRM_ORAB!T20*PTRM_IndexRAB!T14","v":3.459158347782231},{"$f":"PTRM_ORAB!U20*PTRM_IndexRAB!U14","v":1.4030630934016184},{"$f":"PTRM_ORAB!V20*PTRM_IndexRAB!V14","v":1.0158493426754114},{"$f":"PTRM_ORAB!W20*PTRM_IndexRAB!W14","v":1.7034026268031028},{"$f":"PTRM_ORAB!X20*PTRM_IndexRAB!X14","v":1.7021132016794467},{"$f":"PTRM_ORAB!Y20*PTRM_IndexRAB!Y14","v":1.9648724803228963},{"$f":"PTRM_ORAB!Z20*PTRM_IndexRAB!Z14","v":1.2678555421325166},{"$f":"PTRM_ORAB!AA20*PTRM_IndexRAB!AA14","v":2.0742048688090753},{"$f":"PTRM_ORAB!AB20*PTRM_IndexRAB!AB14","v":2.214929067804964},{"$f":"PTRM_ORAB!AC20*PTRM_IndexRAB!AC14","v":1.3747644773968986},{"$f":"PTRM_ORAB!AD20*PTRM_IndexRAB!AD14","v":2.1292156051736439},{"$f":"PTRM_ORAB!AE20*PTRM_IndexRAB!AE14","v":1.2678418202796871},{"$f":"PTRM_ORAB!AF20*PTRM_IndexRAB!AF14","v":1.3315553264722151},{"$f":"PTRM_ORAB!AG20*PTRM_IndexRAB!AG14","v":1.1044774487654021},{"$f":"PTRM_ORAB!AH20*PTRM_IndexRAB!AH14","v":0.7952643204041947},{"$f":"PTRM_ORAB!AI20*PTRM_IndexRAB!AI14","v":0.62626281527372174},{"$f":"PTRM_ORAB!AJ20*PTRM_IndexRAB!AJ14","v":0.26006175971508716},{"$f":"PTRM_ORAB!AK20*PTRM_IndexRAB!AK14","v":0.3062430767587172},{"$f":"PTRM_ORAB!AL20*PTRM_IndexRAB!AL14","v":0},{"$f":"PTRM_ORAB!AM20*PTRM_IndexRAB!AM14","v":0},{"$f":"PTRM_ORAB!AN20*PTRM_IndexRAB!AN14","v":0},{"$f":"PTRM_ORAB!AO20*PTRM_IndexRAB!AO14","v":0},{"$f":"PTRM_ORAB!AP20*PTRM_IndexRAB!AP14","v":0},{"$f":"PTRM_ORAB!AQ20*PTRM_IndexRAB!AQ14","v":0},{"$f":"PTRM_ORAB!AR20*PTRM_IndexRAB!AR14","v":0},{"$f":"PTRM_ORAB!AS20*PTRM_IndexRAB!AS14","v":0},{"$f":"PTRM_ORAB!AT20*PTRM_IndexRAB!AT14","v":0},{"$f":"PTRM_ORAB!AU20*PTRM_IndexRAB!AU14","v":0},{"$f":"PTRM_ORAB!AV20*PTRM_IndexRAB!AV14","v":0},{"$f":"PTRM_ORAB!AW20*PTRM_IndexRAB!AW14","v":0},{"$f":"PTRM_ORAB!AX20*PTRM_IndexRAB!AX14","v":0},{"$f":"PTRM_ORAB!AY20*PTRM_IndexRAB!AY14","v":0},{"$f":"PTRM_ORAB!AZ20*PTRM_IndexRAB!AZ14","v":0},{"$f":"PTRM_ORAB!BA20*PTRM_IndexRAB!BA14","v":0},{"$f":"PTRM_ORAB!BB20*PTRM_IndexRAB!BB14","v":0}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I21*PTRM_IndexRAB!I14","v":2.1655278200445052},{"$f":"PTRM_ORAB!J21*PTRM_IndexRAB!J14","v":4.9717279189231967},{"$f":"PTRM_ORAB!K21*PTRM_IndexRAB!K14","v":3.8202123903501275},{"$f":"PTRM_ORAB!L21*PTRM_IndexRAB!L14","v":6.5232012235007071},{"$f":"PTRM_ORAB!M21*PTRM_IndexRAB!M14","v":1.8954223637075334},{"$f":"PTRM_ORAB!N21*PTRM_IndexRAB!N14","v":-0.48224839056825192},{"$f":"PTRM_ORAB!O21*PTRM_IndexRAB!O14","v":4.0783350641411893},{"$f":"PTRM_ORAB!P21*PTRM_IndexRAB!P14","v":1.9911475644563288},{"$f":"PTRM_ORAB!Q21*PTRM_IndexRAB!Q14","v":3.4181553272449201},{"$f":"PTRM_ORAB!R21*PTRM_IndexRAB!R14","v":2.813560860554646},{"$f":"PTRM_ORAB!S21*PTRM_IndexRAB!S14","v":3.3526650273391576},{"$f":"PTRM_ORAB!T21*PTRM_IndexRAB!T14","v":3.6519916080446935},{"$f":"PTRM_ORAB!U21*PTRM_IndexRAB!U14","v":1.4858638502453427},{"$f":"PTRM_ORAB!V21*PTRM_IndexRAB!V14","v":1.0795343722552766},{"$f":"PTRM_ORAB!W21*PTRM_IndexRAB!W14","v":1.8172901321066279},{"$f":"PTRM_ORAB!X21*PTRM_IndexRAB!X14","v":1.8240212586785309},{"$f":"PTRM_ORAB!Y21*PTRM_IndexRAB!Y14","v":2.1163977226943729},{"$f":"PTRM_ORAB!Z21*PTRM_IndexRAB!Z14","v":1.373757611777451},{"$f":"PTRM_ORAB!AA21*PTRM_IndexRAB!AA14","v":2.2631765910157311},{"$f":"PTRM_ORAB!AB21*PTRM_IndexRAB!AB14","v":2.4368609018165173},{"$f":"PTRM_ORAB!AC21*PTRM_IndexRAB!AC14","v":1.5277912716634929},{"$f":"PTRM_ORAB!AD21*PTRM_IndexRAB!AD14","v":2.3957990869999262},{"$f":"PTRM_ORAB!AE21*PTRM_IndexRAB!AE14","v":1.4492231142950602},{"$f":"PTRM_ORAB!AF21*PTRM_IndexRAB!AF14","v":1.5537610775643151},{"$f":"PTRM_ORAB!AG21*PTRM_IndexRAB!AG14","v":1.3256117076151708},{"$f":"PTRM_ORAB!AH21*PTRM_IndexRAB!AH14","v":0.99425948646087603},{"$f":"PTRM_ORAB!AI21*PTRM_IndexRAB!AI14","v":0.83516751735187766},{"$f":"PTRM_ORAB!AJ21*PTRM_IndexRAB!AJ14","v":0.39016291569225625},{"$f":"PTRM_ORAB!AK21*PTRM_IndexRAB!AK14","v":0.61259649435913988},{"$f":"PTRM_ORAB!AL21*PTRM_IndexRAB!AL14","v":0.32297217002979439},{"$f":"PTRM_ORAB!AM21*PTRM_IndexRAB!AM14","v":-5.5576138527348299E-17},{"$f":"PTRM_ORAB!AN21*PTRM_IndexRAB!AN14","v":-9.8064644002267006E-17},{"$f":"PTRM_ORAB!AO21*PTRM_IndexRAB!AO14","v":-1.6531075919750973E-16},{"$f":"PTRM_ORAB!AP21*PTRM_IndexRAB!AP14","v":-3.395249425251367E-16},{"$f":"PTRM_ORAB!AQ21*PTRM_IndexRAB!AQ14","v":-1.3370141037405021E-16},{"$f":"PTRM_ORAB!AR21*PTRM_IndexRAB!AR14","v":-1.7452638730611114E-16},{"$f":"PTRM_ORAB!AS21*PTRM_IndexRAB!AS14","v":-2.002599379312447E-16},{"$f":"PTRM_ORAB!AT21*PTRM_IndexRAB!AT14","v":-2.2937782745523908E-16},{"$f":"PTRM_ORAB!AU21*PTRM_IndexRAB!AU14","v":-2.3630247102137895E-16},{"$f":"PTRM_ORAB!AV21*PTRM_IndexRAB!AV14","v":-3.1851291473453523E-16},{"$f":"PTRM_ORAB!AW21*PTRM_IndexRAB!AW14","v":-1.7593565902169866E-16},{"$f":"PTRM_ORAB!AX21*PTRM_IndexRAB!AX14","v":-3.0444557770019358E-16},{"$f":"PTRM_ORAB!AY21*PTRM_IndexRAB!AY14","v":1.0907111630408557E-17},{"$f":"PTRM_ORAB!AZ21*PTRM_IndexRAB!AZ14","v":-3.1967613692699368E-16},{"$f":"PTRM_ORAB!BA21*PTRM_IndexRAB!BA14","v":-2.3386843782414598E-16},{"$f":"PTRM_ORAB!BB21*PTRM_IndexRAB!BB14","v":-2.3669586916335097E-16}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J22*PTRM_IndexRAB!J14","v":5.1427086254279155},{"$f":"PTRM_ORAB!K22*PTRM_IndexRAB!K14","v":3.9562960627767478},{"$f":"PTRM_ORAB!L22*PTRM_IndexRAB!L14","v":6.7641986156620488},{"$f":"PTRM_ORAB!M22*PTRM_IndexRAB!M14","v":1.9681478726238608},{"$f":"PTRM_ORAB!N22*PTRM_IndexRAB!N14","v":-0.50149364584608047},{"$f":"PTRM_ORAB!O22*PTRM_IndexRAB!O14","v":4.247887228261841},{"$f":"PTRM_ORAB!P22*PTRM_IndexRAB!P14","v":2.0775341007517851},{"$f":"PTRM_ORAB!Q22*PTRM_IndexRAB!Q14","v":3.5732076706497464},{"$f":"PTRM_ORAB!R22*PTRM_IndexRAB!R14","v":2.9472773628362252},{"$f":"PTRM_ORAB!S22*PTRM_IndexRAB!S14","v":3.5199846672969102},{"$f":"PTRM_ORAB!T22*PTRM_IndexRAB!T14","v":3.8438592258151192},{"$f":"PTRM_ORAB!U22*PTRM_IndexRAB!U14","v":1.5682721174452066},{"$f":"PTRM_ORAB!V22*PTRM_IndexRAB!V14","v":1.1429345649251306},{"$f":"PTRM_ORAB!W22*PTRM_IndexRAB!W14","v":1.9306987506492594},{"$f":"PTRM_ORAB!X22*PTRM_IndexRAB!X14","v":1.945449347012159},{"$f":"PTRM_ORAB!Y22*PTRM_IndexRAB!Y14","v":2.2673669785867094},{"$f":"PTRM_ORAB!Z22*PTRM_IndexRAB!Z14","v":1.4792994767177952},{"$f":"PTRM_ORAB!AA22*PTRM_IndexRAB!AA14","v":2.4515562199971908},{"$f":"PTRM_ORAB!AB22*PTRM_IndexRAB!AB14","v":2.6581568838119307},{"$f":"PTRM_ORAB!AC22*PTRM_IndexRAB!AC14","v":1.6804206825247672},{"$f":"PTRM_ORAB!AD22*PTRM_IndexRAB!AD14","v":2.6617618371131897},{"$f":"PTRM_ORAB!AE22*PTRM_IndexRAB!AE14","v":1.6302307589249445},{"$f":"PTRM_ORAB!AF22*PTRM_IndexRAB!AF14","v":1.7755687523093537},{"$f":"PTRM_ORAB!AG22*PTRM_IndexRAB!AG14","v":1.5464092156024136},{"$f":"PTRM_ORAB!AH22*PTRM_IndexRAB!AH14","v":1.1930050935149017},{"$f":"PTRM_ORAB!AI22*PTRM_IndexRAB!AI14","v":1.0438663938953019},{"$f":"PTRM_ORAB!AJ22*PTRM_IndexRAB!AJ14","v":0.52017087653885918},{"$f":"PTRM_ORAB!AK22*PTRM_IndexRAB!AK14","v":0.9188128803292348},{"$f":"PTRM_ORAB!AL22*PTRM_IndexRAB!AL14","v":0.64588679507370483},{"$f":"PTRM_ORAB!AM22*PTRM_IndexRAB!AM14","v":6.4561461674078821E-2},{"$f":"PTRM_ORAB!AN22*PTRM_IndexRAB!AN14","v":5.7930278072561899E-17},{"$f":"PTRM_ORAB!AO22*PTRM_IndexRAB!AO14","v":9.7654953486362244E-17},{"$f":"PTRM_ORAB!AP22*PTRM_IndexRAB!AP14","v":2.0056947672799453E-16},{"$f":"PTRM_ORAB!AQ22*PTRM_IndexRAB!AQ14","v":7.8982185276513994E-17},{"$f":"PTRM_ORAB!AR22*PTRM_IndexRAB!AR14","v":1.0309895325178488E-16},{"$f":"PTRM_ORAB!AS22*PTRM_IndexRAB!AS14","v":1.1830067818206531E-16},{"$f":"PTRM_ORAB!AT22*PTRM_IndexRAB!AT14","v":1.355016526430763E-16},{"$f":"PTRM_ORAB!AU22*PTRM_IndexRAB!AU14","v":1.3959228623912121E-16},{"$f":"PTRM_ORAB!AV22*PTRM_IndexRAB!AV14","v":1.8815692350698042E-16},{"$f":"PTRM_ORAB!AW22*PTRM_IndexRAB!AW14","v":1.0393146024953522E-16},{"$f":"PTRM_ORAB!AX22*PTRM_IndexRAB!AX14","v":1.7984684647125471E-16},{"$f":"PTRM_ORAB!AY22*PTRM_IndexRAB!AY14","v":-6.4432193289095591E-18},{"$f":"PTRM_ORAB!AZ22*PTRM_IndexRAB!AZ14","v":1.8884408028764174E-16},{"$f":"PTRM_ORAB!BA22*PTRM_IndexRAB!BA14","v":1.3815441613427192E-16},{"$f":"PTRM_ORAB!BB22*PTRM_IndexRAB!BB14","v":1.3982468053361482E-16}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K23*PTRM_IndexRAB!K14","v":4.1431399278050982},{"$f":"PTRM_ORAB!L23*PTRM_IndexRAB!L14","v":7.0920841210078924},{"$f":"PTRM_ORAB!M23*PTRM_IndexRAB!M14","v":2.0661866576651393},{"$f":"PTRM_ORAB!N23*PTRM_IndexRAB!N14","v":-0.52719758400530969},{"$f":"PTRM_ORAB!O23*PTRM_IndexRAB!O14","v":4.4722274040640384},{"$f":"PTRM_ORAB!P23*PTRM_IndexRAB!P14","v":2.1907584146416195},{"$f":"PTRM_ORAB!Q23*PTRM_IndexRAB!Q14","v":3.7744982103621627},{"$f":"PTRM_ORAB!R23*PTRM_IndexRAB!R14","v":3.1192036048715992},{"$f":"PTRM_ORAB!S23*PTRM_IndexRAB!S14","v":3.7330320475714687},{"$f":"PTRM_ORAB!T23*PTRM_IndexRAB!T14","v":4.0857739356142879},{"$f":"PTRM_ORAB!U23*PTRM_IndexRAB!U14","v":1.6711497808046625},{"$f":"PTRM_ORAB!V23*PTRM_IndexRAB!V14","v":1.2212934369883979},{"$f":"PTRM_ORAB!W23*PTRM_IndexRAB!W14","v":2.0694534398254913},{"$f":"PTRM_ORAB!X23*PTRM_IndexRAB!X14","v":2.0925046266135117},{"$f":"PTRM_ORAB!Y23*PTRM_IndexRAB!Y14","v":2.4483195556101029},{"$f":"PTRM_ORAB!Z23*PTRM_IndexRAB!Z14","v":1.6044895299945436},{"$f":"PTRM_ORAB!AA23*PTRM_IndexRAB!AA14","v":2.6726623819149871},{"$f":"PTRM_ORAB!AB23*PTRM_IndexRAB!AB14","v":2.9151457686701332},{"$f":"PTRM_ORAB!AC23*PTRM_IndexRAB!AC14","v":1.8557699564471402},{"$f":"PTRM_ORAB!AD23*PTRM_IndexRAB!AD14","v":2.9640084656975341},{"$f":"PTRM_ORAB!AE23*PTRM_IndexRAB!AE14","v":1.8336824740471769},{"$f":"PTRM_ORAB!AF23*PTRM_IndexRAB!AF14","v":2.0221230343068504},{"$f":"PTRM_ORAB!AG23*PTRM_IndexRAB!AG14","v":1.7890972023425167},{"$f":"PTRM_ORAB!AH23*PTRM_IndexRAB!AH14","v":1.4089859030223371},{"$f":"PTRM_ORAB!AI23*PTRM_IndexRAB!AI14","v":1.2680714440908354},{"$f":"PTRM_ORAB!AJ23*PTRM_IndexRAB!AJ14","v":0.65822383820317176},{"$f":"PTRM_ORAB!AK23*PTRM_IndexRAB!AK14","v":1.2401761404866918},{"$f":"PTRM_ORAB!AL23*PTRM_IndexRAB!AL14","v":0.9807656010124195},{"$f":"PTRM_ORAB!AM23*PTRM_IndexRAB!AM14","v":0.13071364052022461},{"$f":"PTRM_ORAB!AN23*PTRM_IndexRAB!AN14","v":0.11532275328510243},{"$f":"PTRM_ORAB!AO23*PTRM_IndexRAB!AO14","v":3.354134064775739E-17},{"$f":"PTRM_ORAB!AP23*PTRM_IndexRAB!AP14","v":6.8889174612280236E-17},{"$f":"PTRM_ORAB!AQ23*PTRM_IndexRAB!AQ14","v":2.7127844383580674E-17},{"$f":"PTRM_ORAB!AR23*PTRM_IndexRAB!AR14","v":3.5411179750633545E-17},{"$f":"PTRM_ORAB!AS23*PTRM_IndexRAB!AS14","v":4.0632484109672005E-17},{"$f":"PTRM_ORAB!AT23*PTRM_IndexRAB!AT14","v":4.654046648304661E-17},{"$f":"PTRM_ORAB!AU23*PTRM_IndexRAB!AU14","v":4.7945467765744107E-17},{"$f":"PTRM_ORAB!AV23*PTRM_IndexRAB!AV14","v":6.4625861170094265E-17},{"$f":"PTRM_ORAB!AW23*PTRM_IndexRAB!AW14","v":3.5697119171075586E-17},{"$f":"PTRM_ORAB!AX23*PTRM_IndexRAB!AX14","v":6.1771616559724265E-17},{"$f":"PTRM_ORAB!AY23*PTRM_IndexRAB!AY14","v":-2.2130389362107589E-18},{"$f":"PTRM_ORAB!AZ23*PTRM_IndexRAB!AZ14","v":6.4861877458421055E-17},{"$f":"PTRM_ORAB!BA23*PTRM_IndexRAB!BA14","v":4.74516055573031E-17},{"$f":"PTRM_ORAB!BB23*PTRM_IndexRAB!BB14","v":4.8025287743307178E-17}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L24*PTRM_IndexRAB!L14","v":7.2995717999844167},{"$f":"PTRM_ORAB!M24*PTRM_IndexRAB!M14","v":2.1291672087979645},{"$f":"PTRM_ORAB!N24*PTRM_IndexRAB!N14","v":-0.54396120628863143},{"$f":"PTRM_ORAB!O24*PTRM_IndexRAB!O14","v":4.6207720469843716},{"$f":"PTRM_ORAB!P24*PTRM_IndexRAB!P14","v":2.2668776334696963},{"$f":"PTRM_ORAB!Q24*PTRM_IndexRAB!Q14","v":3.9119044681394932},{"$f":"PTRM_ORAB!R24*PTRM_IndexRAB!R14","v":3.2383767996134001},{"$f":"PTRM_ORAB!S24*PTRM_IndexRAB!S14","v":3.882997609394339},{"$f":"PTRM_ORAB!T24*PTRM_IndexRAB!T14","v":4.2587090379112169},{"$f":"PTRM_ORAB!U24*PTRM_IndexRAB!U14","v":1.7458419513155621},{"$f":"PTRM_ORAB!V24*PTRM_IndexRAB!V14","v":1.2790769352711855},{"$f":"PTRM_ORAB!W24*PTRM_IndexRAB!W14","v":2.173386700986407},{"$f":"PTRM_ORAB!X24*PTRM_IndexRAB!X14","v":2.2043992789936793},{"$f":"PTRM_ORAB!Y24*PTRM_IndexRAB!Y14","v":2.5881967638468164},{"$f":"PTRM_ORAB!Z24*PTRM_IndexRAB!Z14","v":1.7028087013259559},{"$f":"PTRM_ORAB!AA24*PTRM_IndexRAB!AA14","v":2.8490992210968242},{"$f":"PTRM_ORAB!AB24*PTRM_IndexRAB!AB14","v":3.1235266024794996},{"$f":"PTRM_ORAB!AC24*PTRM_IndexRAB!AC14","v":2.0002602081294314},{"$f":"PTRM_ORAB!AD24*PTRM_IndexRAB!AD14","v":3.2171273314499218},{"$f":"PTRM_ORAB!AE24*PTRM_IndexRAB!AE14","v":2.0068599634589259},{"$f":"PTRM_ORAB!AF24*PTRM_IndexRAB!AF14","v":2.2354518327065289},{"$f":"PTRM_ORAB!AG24*PTRM_IndexRAB!AG14","v":2.0025654022595685},{"$f":"PTRM_ORAB!AH24*PTRM_IndexRAB!AH14","v":1.6021340282512992},{"$f":"PTRM_ORAB!AI24*PTRM_IndexRAB!AI14","v":1.4719422185904396},{"$f":"PTRM_ORAB!AJ24*PTRM_IndexRAB!AJ14","v":0.78587794773948072},{"$f":"PTRM_ORAB!AK24*PTRM_IndexRAB!AK14","v":1.5423879885059653},{"$f":"PTRM_ORAB!AL24*PTRM_IndexRAB!AL14","v":1.3010806304317311},{"$f":"PTRM_ORAB!AM24*PTRM_IndexRAB!AM14","v":0.19507985276332895},{"$f":"PTRM_ORAB!AN24*PTRM_IndexRAB!AN14","v":0.22948021483280615},{"$f":"PTRM_ORAB!AO24*PTRM_IndexRAB!AO14","v":0.1934211301166904},{"$f":"PTRM_ORAB!AP24*PTRM_IndexRAB!AP14","v":1.0811679901993496E-16},{"$f":"PTRM_ORAB!AQ24*PTRM_IndexRAB!AQ14","v":4.2575277110967574E-17},{"$f":"PTRM_ORAB!AR24*PTRM_IndexRAB!AR14","v":5.5575399555963888E-17},{"$f":"PTRM_ORAB!AS24*PTRM_IndexRAB!AS14","v":6.3769875933206498E-17},{"$f":"PTRM_ORAB!AT24*PTRM_IndexRAB!AT14","v":7.3042046001587554E-17},{"$f":"PTRM_ORAB!AU24*PTRM_IndexRAB!AU14","v":7.5247098423235775E-17},{"$f":"PTRM_ORAB!AV24*PTRM_IndexRAB!AV14","v":1.0142582318545836E-16},{"$f":"PTRM_ORAB!AW24*PTRM_IndexRAB!AW14","v":5.6024161716721418E-17},{"$f":"PTRM_ORAB!AX24*PTRM_IndexRAB!AX14","v":9.6946283509886524E-17},{"$f":"PTRM_ORAB!AY24*PTRM_IndexRAB!AY14","v":-3.4732116800095543E-18},{"$f":"PTRM_ORAB!AZ24*PTRM_IndexRAB!AZ14","v":1.017962344402611E-16},{"$f":"PTRM_ORAB!BA24*PTRM_IndexRAB!BA14","v":7.4472015815060085E-17},{"$f":"PTRM_ORAB!BB24*PTRM_IndexRAB!BB14","v":7.5372370362122159E-17}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M25*PTRM_IndexRAB!M14","v":2.228053498730596},{"$f":"PTRM_ORAB!N25*PTRM_IndexRAB!N14","v":-0.56990239696433409},{"$f":"PTRM_ORAB!O25*PTRM_IndexRAB!O14","v":4.8473167559469266},{"$f":"PTRM_ORAB!P25*PTRM_IndexRAB!P14","v":2.3812833888786415},{"$f":"PTRM_ORAB!Q25*PTRM_IndexRAB!Q14","v":4.115420044854968},{"$f":"PTRM_ORAB!R25*PTRM_IndexRAB!R14","v":3.4123120143718708},{"$f":"PTRM_ORAB!S25*PTRM_IndexRAB!S14","v":4.0986715545595569},{"$f":"PTRM_ORAB!T25*PTRM_IndexRAB!T14","v":4.5037649151700583},{"$f":"PTRM_ORAB!U25*PTRM_IndexRAB!U14","v":1.850124268752402},{"$f":"PTRM_ORAB!V25*PTRM_IndexRAB!V14","v":1.3585591617396995},{"$f":"PTRM_ORAB!W25*PTRM_IndexRAB!W14","v":2.3142271739139342},{"$f":"PTRM_ORAB!X25*PTRM_IndexRAB!X14","v":2.3537695758613464},{"$f":"PTRM_ORAB!Y25*PTRM_IndexRAB!Y14","v":2.772129167630256},{"$f":"PTRM_ORAB!Z25*PTRM_IndexRAB!Z14","v":1.8301529587950631},{"$f":"PTRM_ORAB!AA25*PTRM_IndexRAB!AA14","v":3.0741771234062627},{"$f":"PTRM_ORAB!AB25*PTRM_IndexRAB!AB14","v":3.3853300892546003},{"$f":"PTRM_ORAB!AC25*PTRM_IndexRAB!AC14","v":2.1790328006656976},{"$f":"PTRM_ORAB!AD25*PTRM_IndexRAB!AD14","v":3.5255180731372802},{"$f":"PTRM_ORAB!AE25*PTRM_IndexRAB!AE14","v":2.214614905729773},{"$f":"PTRM_ORAB!AF25*PTRM_IndexRAB!AF14","v":2.4874284114956029},{"$f":"PTRM_ORAB!AG25*PTRM_IndexRAB!AG14","v":2.2507993864947928},{"$f":"PTRM_ORAB!AH25*PTRM_IndexRAB!AH14","v":1.8232404856036655},{"$f":"PTRM_ORAB!AI25*PTRM_IndexRAB!AI14","v":1.7016698252230842},{"$f":"PTRM_ORAB!AJ25*PTRM_IndexRAB!AJ14","v":0.92745848932960895},{"$f":"PTRM_ORAB!AK25*PTRM_IndexRAB!AK14","v":1.8722656493999863},{"$f":"PTRM_ORAB!AL25*PTRM_IndexRAB!AL14","v":1.6451549680390745},{"$f":"PTRM_ORAB!AM25*PTRM_IndexRAB!AM14","v":0.26311387129035096},{"$f":"PTRM_ORAB!AN25*PTRM_IndexRAB!AN14","v":0.3482002636902749},{"$f":"PTRM_ORAB!AO25*PTRM_IndexRAB!AO14","v":0.39131500470296415},{"$f":"PTRM_ORAB!AP25*PTRM_IndexRAB!AP14","v":0.40185286525197617},{"$f":"PTRM_ORAB!AQ25*PTRM_IndexRAB!AQ14","v":5.1331230986715196E-17},{"$f":"PTRM_ORAB!AR25*PTRM_IndexRAB!AR14","v":6.7004934914476215E-17},{"$f":"PTRM_ORAB!AS25*PTRM_IndexRAB!AS14","v":7.6884672364900582E-17},{"$f":"PTRM_ORAB!AT25*PTRM_IndexRAB!AT14","v":8.8063740026343172E-17},{"$f":"PTRM_ORAB!AU25*PTRM_IndexRAB!AU14","v":9.0722279509208518E-17},{"$f":"PTRM_ORAB!AV25*PTRM_IndexRAB!AV14","v":1.2228487308211385E-16},{"$f":"PTRM_ORAB!AW25*PTRM_IndexRAB!AW14","v":6.7545988683119981E-17},{"$f":"PTRM_ORAB!AX25*PTRM_IndexRAB!AX14","v":1.1688407944308194E-16},{"$f":"PTRM_ORAB!AY25*PTRM_IndexRAB!AY14","v":-4.1875060624420635E-18},{"$f":"PTRM_ORAB!AZ25*PTRM_IndexRAB!AZ14","v":1.2273146244031814E-16},{"$f":"PTRM_ORAB!BA25*PTRM_IndexRAB!BA14","v":8.9787794824813989E-17},{"$f":"PTRM_ORAB!BB25*PTRM_IndexRAB!BB14","v":9.087331464667506E-17}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N26*PTRM_IndexRAB!N14","v":-0.57793476749273331},{"$f":"PTRM_ORAB!O26*PTRM_IndexRAB!O14","v":4.9214881993783877},{"$f":"PTRM_ORAB!P26*PTRM_IndexRAB!P14","v":2.4208084736325133},{"$f":"PTRM_ORAB!Q26*PTRM_IndexRAB!Q14","v":4.18947560542167},{"$f":"PTRM_ORAB!R26*PTRM_IndexRAB!R14","v":3.4788616340904501},{"$f":"PTRM_ORAB!S26*PTRM_IndexRAB!S14","v":4.1853035890321575},{"$f":"PTRM_ORAB!T26*PTRM_IndexRAB!T14","v":4.6069574412378662},{"$f":"PTRM_ORAB!U26*PTRM_IndexRAB!U14","v":1.8960995553525284},{"$f":"PTRM_ORAB!V26*PTRM_IndexRAB!V14","v":1.3952017838449888},{"$f":"PTRM_ORAB!W26*PTRM_IndexRAB!W14","v":2.3820472348732595},{"$f":"PTRM_ORAB!X26*PTRM_IndexRAB!X14","v":2.4288205060881958},{"$f":"PTRM_ORAB!Y26*PTRM_IndexRAB!Y14","v":2.8684655568929283},{"$f":"PTRM_ORAB!Z26*PTRM_IndexRAB!Z14","v":1.8996170250446143},{"$f":"PTRM_ORAB!AA26*PTRM_IndexRAB!AA14","v":3.2019379118757691},{"$f":"PTRM_ORAB!AB26*PTRM_IndexRAB!AB14","v":3.5398497292661735},{"$f":"PTRM_ORAB!AC26*PTRM_IndexRAB!AC14","v":2.2886641786555213},{"$f":"PTRM_ORAB!AD26*PTRM_IndexRAB!AD14","v":3.7218829425193314},{"$f":"PTRM_ORAB!AE26*PTRM_IndexRAB!AE14","v":2.3518813384991533},{"$f":"PTRM_ORAB!AF26*PTRM_IndexRAB!AF14","v":2.6600771501154528},{"$f":"PTRM_ORAB!AG26*PTRM_IndexRAB!AG14","v":2.4270825871492314},{"$f":"PTRM_ORAB!AH26*PTRM_IndexRAB!AH14","v":1.9858961217686919},{"$f":"PTRM_ORAB!AI26*PTRM_IndexRAB!AI14","v":1.8766483507187914},{"$f":"PTRM_ORAB!AJ26*PTRM_IndexRAB!AJ14","v":1.0390621116280807},{"$f":"PTRM_ORAB!AK26*PTRM_IndexRAB!AK14","v":2.1412596843332921},{"$f":"PTRM_ORAB!AL26*PTRM_IndexRAB!AL14","v":1.9352770236604406},{"$f":"PTRM_ORAB!AM26*PTRM_IndexRAB!AM14","v":0.32241024883604907},{"$f":"PTRM_ORAB!AN26*PTRM_IndexRAB!AN14","v":0.4551168485263673},{"$f":"PTRM_ORAB!AO26*PTRM_IndexRAB!AO14","v":0.57540395306793157},{"$f":"PTRM_ORAB!AP26*PTRM_IndexRAB!AP14","v":0.78786561359751617},{"$f":"PTRM_ORAB!AQ26*PTRM_IndexRAB!AQ14","v":0.15512666453865265},{"$f":"PTRM_ORAB!AR26*PTRM_IndexRAB!AR14","v":3.7666564253184204E-17},{"$f":"PTRM_ORAB!AS26*PTRM_IndexRAB!AS14","v":4.3220420337903732E-17},{"$f":"PTRM_ORAB!AT26*PTRM_IndexRAB!AT14","v":4.9504689860706427E-17},{"$f":"PTRM_ORAB!AU26*PTRM_IndexRAB!AU14","v":5.0999177518649667E-17},{"$f":"PTRM_ORAB!AV26*PTRM_IndexRAB!AV14","v":6.8741967065843584E-17},{"$f":"PTRM_ORAB!AW26*PTRM_IndexRAB!AW14","v":3.797071553050521E-17},{"$f":"PTRM_ORAB!AX26*PTRM_IndexRAB!AX14","v":6.5705931871086133E-17},{"$f":"PTRM_ORAB!AY26*PTRM_IndexRAB!AY14","v":-2.3539902898628969E-18},{"$f":"PTRM_ORAB!AZ26*PTRM_IndexRAB!AZ14","v":6.8993015541259062E-17},{"$f":"PTRM_ORAB!BA26*PTRM_IndexRAB!BA14","v":5.0473860578139399E-17},{"$f":"PTRM_ORAB!BB26*PTRM_IndexRAB!BB14","v":5.1084081335318303E-17}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O27*PTRM_IndexRAB!O14","v":5.0389204584414076},{"$f":"PTRM_ORAB!P27*PTRM_IndexRAB!P14","v":2.4815223746737174},{"$f":"PTRM_ORAB!Q27*PTRM_IndexRAB!Q14","v":4.3000324312885239},{"$f":"PTRM_ORAB!R27*PTRM_IndexRAB!R14","v":3.5755707008622051},{"$f":"PTRM_ORAB!S27*PTRM_IndexRAB!S14","v":4.3080238911469868},{"$f":"PTRM_ORAB!T27*PTRM_IndexRAB!T14","v":4.749640785017859},{"$f":"PTRM_ORAB!U27*PTRM_IndexRAB!U14","v":1.9582238694845546},{"$f":"PTRM_ORAB!V27*PTRM_IndexRAB!V14","v":1.4436435539400936},{"$f":"PTRM_ORAB!W27*PTRM_IndexRAB!W14","v":2.4698555439256178},{"$f":"PTRM_ORAB!X27*PTRM_IndexRAB!X14","v":2.5240765262119238},{"$f":"PTRM_ORAB!Y27*PTRM_IndexRAB!Y14","v":2.9884351237486939},{"$f":"PTRM_ORAB!Z27*PTRM_IndexRAB!Z14","v":1.9845632599514063},{"$f":"PTRM_ORAB!AA27*PTRM_IndexRAB!AA14","v":3.3554771678681448},{"$f":"PTRM_ORAB!AB27*PTRM_IndexRAB!AB14","v":3.7224730548603158},{"$f":"PTRM_ORAB!AC27*PTRM_IndexRAB!AC14","v":2.4161761539061231},{"$f":"PTRM_ORAB!AD27*PTRM_IndexRAB!AD14","v":3.9467873838827034},{"$f":"PTRM_ORAB!AE27*PTRM_IndexRAB!AE14","v":2.5067896184266631},{"$f":"PTRM_ORAB!AF27*PTRM_IndexRAB!AF14","v":2.8521616550664568},{"$f":"PTRM_ORAB!AG27*PTRM_IndexRAB!AG14","v":2.6205407249374706},{"$f":"PTRM_ORAB!AH27*PTRM_IndexRAB!AH14","v":2.162056359720065},{"$f":"PTRM_ORAB!AI27*PTRM_IndexRAB!AI14","v":2.0637552448360617},{"$f":"PTRM_ORAB!AJ27*PTRM_IndexRAB!AJ14","v":1.1569426447333997},{"$f":"PTRM_ORAB!AK27*PTRM_IndexRAB!AK14","v":2.4220275850009121},{"$f":"PTRM_ORAB!AL27*PTRM_IndexRAB!AL14","v":2.2346408220662193},{"$f":"PTRM_ORAB!AM27*PTRM_IndexRAB!AM14","v":0.38291985235859455},{"$f":"PTRM_ORAB!AN27*PTRM_IndexRAB!AN14","v":0.56305487687652001},{"$f":"PTRM_ORAB!AO27*PTRM_IndexRAB!AO14","v":0.75932793200506499},{"$f":"PTRM_ORAB!AP27*PTRM_IndexRAB!AP14","v":1.1696642147943488},{"$f":"PTRM_ORAB!AQ27*PTRM_IndexRAB!AQ14","v":0.3070677793094832},{"$f":"PTRM_ORAB!AR27*PTRM_IndexRAB!AR14","v":0.20041460307361039},{"$f":"PTRM_ORAB!AS27*PTRM_IndexRAB!AS14","v":1.5672731192532127E-16},{"$f":"PTRM_ORAB!AT27*PTRM_IndexRAB!AT14","v":1.7951553707498109E-16},{"$f":"PTRM_ORAB!AU27*PTRM_IndexRAB!AU14","v":1.8493489744916976E-16},{"$f":"PTRM_ORAB!AV27*PTRM_IndexRAB!AV14","v":2.4927438535900119E-16},{"$f":"PTRM_ORAB!AW27*PTRM_IndexRAB!AW14","v":1.3769065942558961E-16},{"$f":"PTRM_ORAB!AX27*PTRM_IndexRAB!AX14","v":2.3826501452769279E-16},{"$f":"PTRM_ORAB!AY27*PTRM_IndexRAB!AY14","v":-8.5361171303780429E-18},{"$f":"PTRM_ORAB!AZ27*PTRM_IndexRAB!AZ14","v":2.5018474561017882E-16},{"$f":"PTRM_ORAB!BA27*PTRM_IndexRAB!BA14","v":1.8302997585536458E-16},{"$f":"PTRM_ORAB!BB27*PTRM_IndexRAB!BB14","v":1.8524277846593545E-16}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":12.568258508618145},55.361528303717684,23.439277737188355,25.629212151949297,27.096256427052023,67.087744717941661,55.479938538044948,101.66191339360506,31.659208028054636,-8.6061667093436895,{"$f":"SUM(O17:O27)","v":77.609388432910706},37.800214554725272,64.720911787816362,53.120157182090473,63.097806204471624,68.489605019214935,27.756739646849848,20.077602557393021,33.630722762584497,33.564240437519125,38.690988549213586,24.924649076196832,40.697057706207474,43.356228406112862,26.833073924354522,41.409001506237473,24.542405286158601,25.615279556345872,21.060613644528335,14.963154221046473,11.519184780864141,5.8699303246001255,11.055769499173939,9.0657780103133856,1.3587989274426271,1.711174957211071,1.9194680198926515,2.359382693643842,0.46219444384813629,0.200414603073611,8.5803784694053455E-16,9.8279695499138354E-16,1.0124664251694936E-15,1.3647069823591248E-15,7.5381754147387817E-16,1.3044337809099292E-15,-4.6732834716591944E-17,1.3696909480780856E-15,1.0020375164945464E-15,1.0141519869359415E-15]
[]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E35*PTRM_IndexRAB!E32","v":27.053803909678511},{"$f":"PTRM_ORAB!F35*PTRM_IndexRAB!F32","v":26.833164103917078},{"$f":"PTRM_ORAB!G35*PTRM_IndexRAB!G32","v":26.582677701662636},{"$f":"PTRM_ORAB!H35*PTRM_IndexRAB!H32","v":26.300939617716935},{"$f":"PTRM_ORAB!I35*PTRM_IndexRAB!I32","v":25.986491821016134},{"$f":"PTRM_ORAB!J35*PTRM_IndexRAB!J32","v":26.811379614984137},{"$f":"PTRM_ORAB!K35*PTRM_IndexRAB!K32","v":26.448953580924186},{"$f":"PTRM_ORAB!L35*PTRM_IndexRAB!L32","v":26.046129068401616},{"$f":"PTRM_ORAB!M35*PTRM_IndexRAB!M32","v":25.600953025589689},{"$f":"PTRM_ORAB!N35*PTRM_IndexRAB!N32","v":25.111395389933229},{"$f":"PTRM_ORAB!O35*PTRM_IndexRAB!O32","v":23.279097508612633},{"$f":"PTRM_ORAB!P35*PTRM_IndexRAB!P32","v":22.68667611764425},{"$f":"PTRM_ORAB!Q35*PTRM_IndexRAB!Q32","v":22.048086361527513},{"$f":"PTRM_ORAB!R35*PTRM_IndexRAB!R32","v":21.361337603996869},{"$f":"PTRM_ORAB!S35*PTRM_IndexRAB!S32","v":20.624367153940156},{"$f":"PTRM_ORAB!T35*PTRM_IndexRAB!T32","v":20.202663706907444},{"$f":"PTRM_ORAB!U35*PTRM_IndexRAB!U32","v":19.336857664090338},{"$f":"PTRM_ORAB!V35*PTRM_IndexRAB!V32","v":18.413727263901922},{"$f":"PTRM_ORAB!W35*PTRM_IndexRAB!W32","v":17.43091115154651},{"$f":"PTRM_ORAB!X35*PTRM_IndexRAB!X32","v":16.385964797808292},{"$f":"PTRM_ORAB!Y35*PTRM_IndexRAB!Y32","v":14.387941936346985},{"$f":"PTRM_ORAB!Z35*PTRM_IndexRAB!Z32","v":13.268862382256282},{"$f":"PTRM_ORAB!AA35*PTRM_IndexRAB!AA32","v":12.085751805101047},{"$f":"PTRM_ORAB!AB35*PTRM_IndexRAB!AB32","v":10.836130538472151},{"$f":"PTRM_ORAB!AC35*PTRM_IndexRAB!AC32","v":9.5174355030698781},{"$f":"PTRM_ORAB!AD35*PTRM_IndexRAB!AD32","v":8.9581678992722722},{"$f":"PTRM_ORAB!AE35*PTRM_IndexRAB!AE32","v":7.3584321680720306},{"$f":"PTRM_ORAB!AF35*PTRM_IndexRAB!AF32","v":5.6666013402119484},{"$f":"PTRM_ORAB!AG35*PTRM_IndexRAB!AG32","v":3.8788903838290238},{"$f":"PTRM_ORAB!AH35*PTRM_IndexRAB!AH32","v":1.991377596522236},{"$f":"PTRM_ORAB!AI35*PTRM_IndexRAB!AI32","v":6.74705719664348E-2},{"$f":"PTRM_ORAB!AJ35*PTRM_IndexRAB!AJ32","v":5.5292099505034574E-2},{"$f":"PTRM_ORAB!AK35*PTRM_IndexRAB!AK32","v":4.2479857031163512E-2},{"$f":"PTRM_ORAB!AL35*PTRM_IndexRAB!AL32","v":2.9010184409177367E-2},{"$f":"PTRM_ORAB!AM35*PTRM_IndexRAB!AM32","v":1.485864463074371E-2},{"$f":"PTRM_ORAB!AN35*PTRM_IndexRAB!AN32","v":-7.9103508585829881E-5},{"$f":"PTRM_ORAB!AO35*PTRM_IndexRAB!AO32","v":-6.4764721612062292E-5},{"$f":"PTRM_ORAB!AP35*PTRM_IndexRAB!AP32","v":-4.9711004138055945E-5},{"$f":"PTRM_ORAB!AQ35*PTRM_IndexRAB!AQ32","v":-3.3916735612344203E-5},{"$f":"PTRM_ORAB!AR35*PTRM_IndexRAB!AR32","v":-1.735548760093871E-5},{"$f":"PTRM_ORAB!AS35*PTRM_IndexRAB!AS32","v":-1.4472118504889876E-6},{"$f":"PTRM_ORAB!AT35*PTRM_IndexRAB!AT32","v":-1.18661586144702E-6},{"$f":"PTRM_ORAB!AU35*PTRM_IndexRAB!AU32","v":-9.1213572292596764E-7},{"$f":"PTRM_ORAB!AV35*PTRM_IndexRAB!AV32","v":-6.2324134752091793E-7},{"$f":"PTRM_ORAB!AW35*PTRM_IndexRAB!AW32","v":-3.1938485208128622E-7},{"$f":"PTRM_ORAB!AX35*PTRM_IndexRAB!AX32","v":-7.3428538001947097E-9},{"$f":"PTRM_ORAB!AY35*PTRM_IndexRAB!AY32","v":-7.510807007818703E-9},{"$f":"PTRM_ORAB!AZ35*PTRM_IndexRAB!AZ32","v":-7.6826018117373724E-9},{"$f":"PTRM_ORAB!BA35*PTRM_IndexRAB!BA32","v":-7.8583260808417059E-9},{"$f":"PTRM_ORAB!BB35*PTRM_IndexRAB!BB32","v":-8.0380696938491789E-9}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F36*PTRM_IndexRAB!F32","v":2.754946618789452},{"$f":"PTRM_ORAB!G36*PTRM_IndexRAB!G32","v":2.7324783962473584},{"$f":"PTRM_ORAB!H36*PTRM_IndexRAB!H32","v":2.7069708310544014},{"$f":"PTRM_ORAB!I36*PTRM_IndexRAB!I32","v":2.678280840384633},{"$f":"PTRM_ORAB!J36*PTRM_IndexRAB!J32","v":2.7754945601865848},{"$f":"PTRM_ORAB!K36*PTRM_IndexRAB!K32","v":2.7423642629813196},{"$f":"PTRM_ORAB!L36*PTRM_IndexRAB!L32","v":2.7052940257144322},{"$f":"PTRM_ORAB!M36*PTRM_IndexRAB!M32","v":2.6640916868844902},{"$f":"PTRM_ORAB!N36*PTRM_IndexRAB!N32","v":2.6185574813316892},{"$f":"PTRM_ORAB!O36*PTRM_IndexRAB!O32","v":2.4327220549022623},{"$f":"PTRM_ORAB!P36*PTRM_IndexRAB!P32","v":2.3767544713052708},{"$f":"PTRM_ORAB!Q36*PTRM_IndexRAB!Q32","v":2.3162693004621975},{"$f":"PTRM_ORAB!R36*PTRM_IndexRAB!R32","v":2.2510704216131074},{"$f":"PTRM_ORAB!S36*PTRM_IndexRAB!S32","v":2.180954594334132},{"$f":"PTRM_ORAB!T36*PTRM_IndexRAB!T32","v":2.1432681081788805},{"$f":"PTRM_ORAB!U36*PTRM_IndexRAB!U32","v":2.0605742450082825},{"$f":"PTRM_ORAB!V36*PTRM_IndexRAB!V32","v":1.9722662050941457},{"$f":"PTRM_ORAB!W36*PTRM_IndexRAB!W32","v":1.8781113572479149},{"$f":"PTRM_ORAB!X36*PTRM_IndexRAB!X32","v":1.7778688546710737},{"$f":"PTRM_ORAB!Y36*PTRM_IndexRAB!Y32","v":1.5749554172442179},{"$f":"PTRM_ORAB!Z36*PTRM_IndexRAB!Z32","v":1.4671282623679551},{"$f":"PTRM_ORAB!AA36*PTRM_IndexRAB!AA32","v":1.3530165117848516},{"$f":"PTRM_ORAB!AB36*PTRM_IndexRAB!AB32","v":1.2323755630702915},{"$f":"PTRM_ORAB!AC36*PTRM_IndexRAB!AC32","v":1.1049525663944531},{"$f":"PTRM_ORAB!AD36*PTRM_IndexRAB!AD32","v":1.0688084257687878},{"$f":"PTRM_ORAB!AE36*PTRM_IndexRAB!AE32","v":0.91452320270224852},{"$f":"PTRM_ORAB!AF36*PTRM_IndexRAB!AF32","v":0.75120906739860938},{"$f":"PTRM_ORAB!AG36*PTRM_IndexRAB!AG32","v":0.57849310979184365},{"$f":"PTRM_ORAB!AH36*PTRM_IndexRAB!AH32","v":0.39598892280624076},{"$f":"PTRM_ORAB!AI36*PTRM_IndexRAB!AI32","v":0.19567974957313083},{"$f":"PTRM_ORAB!AJ36*PTRM_IndexRAB!AJ32","v":0},{"$f":"PTRM_ORAB!AK36*PTRM_IndexRAB!AK32","v":0},{"$f":"PTRM_ORAB!AL36*PTRM_IndexRAB!AL32","v":0},{"$f":"PTRM_ORAB!AM36*PTRM_IndexRAB!AM32","v":0},{"$f":"PTRM_ORAB!AN36*PTRM_IndexRAB!AN32","v":1.2582572983155967E-4},{"$f":"PTRM_ORAB!AO36*PTRM_IndexRAB!AO32","v":1.0301778656674272E-4},{"$f":"PTRM_ORAB!AP36*PTRM_IndexRAB!AP32","v":7.9072641506713654E-5},{"$f":"PTRM_ORAB!AQ36*PTRM_IndexRAB!AQ32","v":5.3949541407468372E-5},{"$f":"PTRM_ORAB!AR36*PTRM_IndexRAB!AR32","v":2.760644796938733E-5},{"$f":"PTRM_ORAB!AS36*PTRM_IndexRAB!AS32","v":2.3020026616275391E-6},{"$f":"PTRM_ORAB!AT36*PTRM_IndexRAB!AT32","v":1.8874865282906146E-6},{"$f":"PTRM_ORAB!AU36*PTRM_IndexRAB!AU32","v":1.4508856192904114E-6},{"$f":"PTRM_ORAB!AV36*PTRM_IndexRAB!AV32","v":9.9135675287949419E-7},{"$f":"PTRM_ORAB!AW36*PTRM_IndexRAB!AW32","v":5.08028440567439E-7},{"$f":"PTRM_ORAB!AX36*PTRM_IndexRAB!AX32","v":1.1679885696264275E-8},{"$f":"PTRM_ORAB!AY36*PTRM_IndexRAB!AY32","v":9.5576319207877391E-9},{"$f":"PTRM_ORAB!AZ36*PTRM_IndexRAB!AZ32","v":7.3321828367569512E-9},{"$f":"PTRM_ORAB!BA36*PTRM_IndexRAB!BA32","v":4.9999279781803472E-9},{"$f":"PTRM_ORAB!BB36*PTRM_IndexRAB!BB32","v":2.5571457037664253E-9}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G37*PTRM_IndexRAB!G32","v":2.8783255670297576},{"$f":"PTRM_ORAB!H37*PTRM_IndexRAB!H32","v":2.8548511160376591},{"$f":"PTRM_ORAB!I37*PTRM_IndexRAB!I32","v":2.8282012069080844},{"$f":"PTRM_ORAB!J37*PTRM_IndexRAB!J32","v":2.9188807800370049},{"$f":"PTRM_ORAB!K37*PTRM_IndexRAB!K32","v":2.8883115721462542},{"$f":"PTRM_ORAB!L37*PTRM_IndexRAB!L32","v":2.8538346100295708},{"$f":"PTRM_ORAB!M37*PTRM_IndexRAB!M32","v":2.8152575590001638},{"$f":"PTRM_ORAB!N37*PTRM_IndexRAB!N32","v":2.772380446665268},{"$f":"PTRM_ORAB!O37*PTRM_IndexRAB!O32","v":2.5806863728663094},{"$f":"PTRM_ORAB!P37*PTRM_IndexRAB!P32","v":2.5270449597372346},{"$f":"PTRM_ORAB!Q37*PTRM_IndexRAB!Q32","v":2.4689073686579559},{"$f":"PTRM_ORAB!R37*PTRM_IndexRAB!R32","v":2.4060770318301943},{"$f":"PTRM_ORAB!S37*PTRM_IndexRAB!S32","v":2.3383502243866161},{"$f":"PTRM_ORAB!T37*PTRM_IndexRAB!T32","v":2.304526775844101},{"$f":"PTRM_ORAB!U37*PTRM_IndexRAB!U32","v":2.2242997290482323},{"$f":"PTRM_ORAB!V37*PTRM_IndexRAB!V32","v":2.1384794171878552},{"$f":"PTRM_ORAB!W37*PTRM_IndexRAB!W32","v":2.0468326705656161},{"$f":"PTRM_ORAB!X37*PTRM_IndexRAB!X32","v":1.9491180627880111},{"$f":"PTRM_ORAB!Y37*PTRM_IndexRAB!Y32","v":1.7395270119631805},{"$f":"PTRM_ORAB!Z37*PTRM_IndexRAB!Z32","v":1.6339362951152387},{"$f":"PTRM_ORAB!AA37*PTRM_IndexRAB!AA32","v":1.5220710956166943},{"$f":"PTRM_ORAB!AB37*PTRM_IndexRAB!AB32","v":1.4036859471004817},{"$f":"PTRM_ORAB!AC37*PTRM_IndexRAB!AC32","v":1.2785270869679413},{"$f":"PTRM_ORAB!AD37*PTRM_IndexRAB!AD32","v":1.2616857028298758},{"$f":"PTRM_ORAB!AE37*PTRM_IndexRAB!AE32","v":1.1104026713894404},{"$f":"PTRM_ORAB!AF37*PTRM_IndexRAB!AF32","v":0.95011321284987804},{"$f":"PTRM_ORAB!AG37*PTRM_IndexRAB!AG32","v":0.78044346872676507},{"$f":"PTRM_ORAB!AH37*PTRM_IndexRAB!AH32","v":0.60100601661256736},{"$f":"PTRM_ORAB!AI37*PTRM_IndexRAB!AI32","v":0.38919888786045437},{"$f":"PTRM_ORAB!AJ37*PTRM_IndexRAB!AJ32","v":0.19934268199859229},{"$f":"PTRM_ORAB!AK37*PTRM_IndexRAB!AK32","v":0},{"$f":"PTRM_ORAB!AL37*PTRM_IndexRAB!AL32","v":0},{"$f":"PTRM_ORAB!AM37*PTRM_IndexRAB!AM32","v":0},{"$f":"PTRM_ORAB!AN37*PTRM_IndexRAB!AN32","v":-1.9832332350994616E-3},{"$f":"PTRM_ORAB!AO37*PTRM_IndexRAB!AO32","v":-1.6237402191034409E-3},{"$f":"PTRM_ORAB!AP37*PTRM_IndexRAB!AP32","v":-1.2463229168879113E-3},{"$f":"PTRM_ORAB!AQ37*PTRM_IndexRAB!AQ32","v":-8.5033898615885083E-4},{"$f":"PTRM_ORAB!AR37*PTRM_IndexRAB!AR32","v":-4.3512582990160915E-4},{"$f":"PTRM_ORAB!AS37*PTRM_IndexRAB!AS32","v":-3.6283581998202905E-5},{"$f":"PTRM_ORAB!AT37*PTRM_IndexRAB!AT32","v":-2.9750083855818141E-5},{"$f":"PTRM_ORAB!AU37*PTRM_IndexRAB!AU32","v":-2.2868491081725193E-5},{"$f":"PTRM_ORAB!AV37*PTRM_IndexRAB!AV32","v":-1.5625513659112874E-5},{"$f":"PTRM_ORAB!AW37*PTRM_IndexRAB!AW32","v":-8.0074154074676218E-6},{"$f":"PTRM_ORAB!AX37*PTRM_IndexRAB!AX32","v":-1.8409539548073785E-7},{"$f":"PTRM_ORAB!AY37*PTRM_IndexRAB!AY32","v":-1.5064496982872965E-7},{"$f":"PTRM_ORAB!AZ37*PTRM_IndexRAB!AZ32","v":-1.1556800590108337E-7},{"$f":"PTRM_ORAB!BA37*PTRM_IndexRAB!BA32","v":-7.8807596448715284E-8},{"$f":"PTRM_ORAB!BB37*PTRM_IndexRAB!BB32","v":-4.0305081905666095E-8}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H38*PTRM_IndexRAB!H32","v":2.9099053152142411},{"$f":"PTRM_ORAB!I38*PTRM_IndexRAB!I32","v":2.8861733126582783},{"$f":"PTRM_ORAB!J38*PTRM_IndexRAB!J32","v":2.9925013025014748},{"$f":"PTRM_ORAB!K38*PTRM_IndexRAB!K32","v":2.9652286016391414},{"$f":"PTRM_ORAB!L38*PTRM_IndexRAB!L32","v":2.9341739966730702},{"$f":"PTRM_ORAB!M38*PTRM_IndexRAB!M32","v":2.8991495877060407},{"$f":"PTRM_ORAB!N38*PTRM_IndexRAB!N32","v":2.8599599860403497},{"$f":"PTRM_ORAB!O38*PTRM_IndexRAB!O32","v":2.6669932201662068},{"$f":"PTRM_ORAB!P38*PTRM_IndexRAB!P32","v":2.6169648095362987},{"$f":"PTRM_ORAB!Q38*PTRM_IndexRAB!Q32","v":2.5625693231383626},{"$f":"PTRM_ORAB!R38*PTRM_IndexRAB!R32","v":2.5036144530056155},{"$f":"PTRM_ORAB!S38*PTRM_IndexRAB!S32","v":2.4399008680545924},{"$f":"PTRM_ORAB!T38*PTRM_IndexRAB!T32","v":2.4107541889706265},{"$f":"PTRM_ORAB!U38*PTRM_IndexRAB!U32","v":2.3349083352971562},{"$f":"PTRM_ORAB!V38*PTRM_IndexRAB!V32","v":2.2536236211235336},{"$f":"PTRM_ORAB!W38*PTRM_IndexRAB!W32","v":2.1666719034863196},{"$f":"PTRM_ORAB!X38*PTRM_IndexRAB!X32","v":2.0738169387125849},{"$f":"PTRM_ORAB!Y38*PTRM_IndexRAB!Y32","v":1.862551832383383},{"$f":"PTRM_ORAB!Z38*PTRM_IndexRAB!Z32","v":1.7617276276346747},{"$f":"PTRM_ORAB!AA38*PTRM_IndexRAB!AA32","v":1.6547893152006357},{"$f":"PTRM_ORAB!AB38*PTRM_IndexRAB!AB32","v":1.5414964423839981},{"$f":"PTRM_ORAB!AC38*PTRM_IndexRAB!AC32","v":1.4216004100669899},{"$f":"PTRM_ORAB!AD38*PTRM_IndexRAB!AD32","v":1.4244779520098136},{"$f":"PTRM_ORAB!AE38*PTRM_IndexRAB!AE32","v":1.2797934716966728},{"$f":"PTRM_ORAB!AF38*PTRM_IndexRAB!AF32","v":1.1263392195150914},{"$f":"PTRM_ORAB!AG38*PTRM_IndexRAB!AG32","v":0.96374927959533407},{"$f":"PTRM_ORAB!AH38*PTRM_IndexRAB!AH32","v":0.79164442781951572},{"$f":"PTRM_ORAB!AI38*PTRM_IndexRAB!AI32","v":0.57338111573147199},{"$f":"PTRM_ORAB!AJ38*PTRM_IndexRAB!AJ32","v":0.39157127793314217},{"$f":"PTRM_ORAB!AK38*PTRM_IndexRAB!AK32","v":0.20055778978689096},{"$f":"PTRM_ORAB!AL38*PTRM_IndexRAB!AL32","v":2.3678359543937894E-17},{"$f":"PTRM_ORAB!AM38*PTRM_IndexRAB!AM32","v":2.4255504545572695E-17},{"$f":"PTRM_ORAB!AN38*PTRM_IndexRAB!AN32","v":3.8474599934968019E-4},{"$f":"PTRM_ORAB!AO38*PTRM_IndexRAB!AO32","v":3.1500458051364347E-4},{"$f":"PTRM_ORAB!AP38*PTRM_IndexRAB!AP32","v":2.4178586143268184E-4},{"$f":"PTRM_ORAB!AQ38*PTRM_IndexRAB!AQ32","v":1.6496522810604931E-4},{"$f":"PTRM_ORAB!AR38*PTRM_IndexRAB!AR32","v":8.441413712994654E-5},{"$f":"PTRM_ORAB!AS38*PTRM_IndexRAB!AS32","v":7.0389920705340688E-6},{"$f":"PTRM_ORAB!AT38*PTRM_IndexRAB!AT32","v":5.7714975431367126E-6},{"$f":"PTRM_ORAB!AU38*PTRM_IndexRAB!AU32","v":4.436472876280944E-6},{"$f":"PTRM_ORAB!AV38*PTRM_IndexRAB!AV32","v":3.0313398150702133E-6},{"$f":"PTRM_ORAB!AW38*PTRM_IndexRAB!AW32","v":1.5534335491305293E-6},{"$f":"PTRM_ORAB!AX38*PTRM_IndexRAB!AX32","v":3.5714390852451036E-8},{"$f":"PTRM_ORAB!AY38*PTRM_IndexRAB!AY32","v":2.922502932987198E-8},{"$f":"PTRM_ORAB!AZ38*PTRM_IndexRAB!AZ32","v":2.2420120405572663E-8},{"$f":"PTRM_ORAB!BA38*PTRM_IndexRAB!BA32","v":1.5288624109048624E-8},{"$f":"PTRM_ORAB!BB38*PTRM_IndexRAB!BB32","v":7.8191605214244761E-9}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I39*PTRM_IndexRAB!I32","v":2.9862344106887773},{"$f":"PTRM_ORAB!J39*PTRM_IndexRAB!J32","v":3.0998556252455285},{"$f":"PTRM_ORAB!K39*PTRM_IndexRAB!K32","v":3.0755273979610172},{"$f":"PTRM_ORAB!L39*PTRM_IndexRAB!L32","v":3.0474980237888527},{"$f":"PTRM_ORAB!M39*PTRM_IndexRAB!M32","v":3.0155818176618343},{"$f":"PTRM_ORAB!N39*PTRM_IndexRAB!N32","v":2.979585666453664},{"$f":"PTRM_ORAB!O39*PTRM_IndexRAB!O32","v":2.7831318824192457},{"$f":"PTRM_ORAB!P39*PTRM_IndexRAB!P32","v":2.7360971075673057},{"$f":"PTRM_ORAB!Q39*PTRM_IndexRAB!Q32","v":2.6847724215554862},{"$f":"PTRM_ORAB!R39*PTRM_IndexRAB!R32","v":2.6289675054151918},{"$f":"PTRM_ORAB!S39*PTRM_IndexRAB!S32","v":2.568485068329295},{"$f":"PTRM_ORAB!T39*PTRM_IndexRAB!T32","v":2.543624933165205},{"$f":"PTRM_ORAB!U39*PTRM_IndexRAB!U32","v":2.4712260122705629},{"$f":"PTRM_ORAB!V39*PTRM_IndexRAB!V32","v":2.3934776265669258},{"$f":"PTRM_ORAB!W39*PTRM_IndexRAB!W32","v":2.3101539509367672},{"$f":"PTRM_ORAB!X39*PTRM_IndexRAB!X32","v":2.2210211196345266},{"$f":"PTRM_ORAB!Y39*PTRM_IndexRAB!Y32","v":2.0056521578966633},{"$f":"PTRM_ORAB!Z39*PTRM_IndexRAB!Z32","v":1.9083737565563377},{"$f":"PTRM_ORAB!AA39*PTRM_IndexRAB!AA32","v":1.8050691059030013},{"$f":"PTRM_ORAB!AB39*PTRM_IndexRAB!AB32","v":1.6954999301778904},{"$f":"PTRM_ORAB!AC39*PTRM_IndexRAB!AC32","v":1.5794198611408408},{"$f":"PTRM_ORAB!AD39*PTRM_IndexRAB!AD32","v":1.601818361711093},{"$f":"PTRM_ORAB!AE39*PTRM_IndexRAB!AE32","v":1.4619645808480384},{"$f":"PTRM_ORAB!AF39*PTRM_IndexRAB!AF32","v":1.3134725769403781},{"$f":"PTRM_ORAB!AG39*PTRM_IndexRAB!AG32","v":1.155980015434976},{"$f":"PTRM_ORAB!AH39*PTRM_IndexRAB!AH32","v":0.98911135100284442},{"$f":"PTRM_ORAB!AI39*PTRM_IndexRAB!AI32","v":0.76193082579437843},{"$f":"PTRM_ORAB!AJ39*PTRM_IndexRAB!AJ32","v":0.58537680495265754},{"$f":"PTRM_ORAB!AK39*PTRM_IndexRAB!AK32","v":0.3997633289602085},{"$f":"PTRM_ORAB!AL39*PTRM_IndexRAB!AL32","v":0.20475365332540715},{"$f":"PTRM_ORAB!AM39*PTRM_IndexRAB!AM32","v":6.1563734814238518E-17},{"$f":"PTRM_ORAB!AN39*PTRM_IndexRAB!AN32","v":2.8261315233598827E-3},{"$f":"PTRM_ORAB!AO39*PTRM_IndexRAB!AO32","v":2.3138495955698211E-3},{"$f":"PTRM_ORAB!AP39*PTRM_IndexRAB!AP32","v":1.7760253415308052E-3},{"$f":"PTRM_ORAB!AQ39*PTRM_IndexRAB!AQ32","v":1.2117434156476753E-3},{"$f":"PTRM_ORAB!AR39*PTRM_IndexRAB!AR32","v":6.200596091015967E-4},{"$f":"PTRM_ORAB!AS39*PTRM_IndexRAB!AS32","v":5.1704546419822345E-5},{"$f":"PTRM_ORAB!AT39*PTRM_IndexRAB!AT32","v":4.2394231964003521E-5},{"$f":"PTRM_ORAB!AU39*PTRM_IndexRAB!AU32","v":3.2587878416880587E-5},{"$f":"PTRM_ORAB!AV39*PTRM_IndexRAB!AV32","v":2.2266547342574523E-5},{"$f":"PTRM_ORAB!AW39*PTRM_IndexRAB!AW32","v":1.1410664516494441E-5},{"$f":"PTRM_ORAB!AX39*PTRM_IndexRAB!AX32","v":2.6233818154394732E-7},{"$f":"PTRM_ORAB!AY39*PTRM_IndexRAB!AY32","v":2.1467091743610054E-7},{"$f":"PTRM_ORAB!AZ39*PTRM_IndexRAB!AZ32","v":1.6468581646803109E-7},{"$f":"PTRM_ORAB!BA39*PTRM_IndexRAB!BA32","v":1.1230178511644736E-7},{"$f":"PTRM_ORAB!BB39*PTRM_IndexRAB!BB32","v":5.7435232785160207E-8}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J40*PTRM_IndexRAB!J32","v":3.2064812232649103},{"$f":"PTRM_ORAB!K40*PTRM_IndexRAB!K32","v":3.1851034601787278},{"$f":"PTRM_ORAB!L40*PTRM_IndexRAB!L32","v":3.1601061924760514},{"$f":"PTRM_ORAB!M40*PTRM_IndexRAB!M32","v":3.1313059941909023},{"$f":"PTRM_ORAB!N40*PTRM_IndexRAB!N32","v":3.0985120738085974},{"$f":"PTRM_ORAB!O40*PTRM_IndexRAB!O32","v":2.8986176923813005},{"$f":"PTRM_ORAB!P40*PTRM_IndexRAB!P32","v":2.8545870941013014},{"$f":"PTRM_ORAB!Q40*PTRM_IndexRAB!Q32","v":2.8063447301247884},{"$f":"PTRM_ORAB!R40*PTRM_IndexRAB!R32","v":2.7537023141388142},{"$f":"PTRM_ORAB!S40*PTRM_IndexRAB!S32","v":2.6964646408514752},{"$f":"PTRM_ORAB!T40*PTRM_IndexRAB!T32","v":2.675896352276915},{"$f":"PTRM_ORAB!U40*PTRM_IndexRAB!U32","v":2.6069540837668894},{"$f":"PTRM_ORAB!V40*PTRM_IndexRAB!V32","v":2.5327526321197946},{"$f":"PTRM_ORAB!W40*PTRM_IndexRAB!W32","v":2.4530685289434024},{"$f":"PTRM_ORAB!X40*PTRM_IndexRAB!X32","v":2.3676703267060129},{"$f":"PTRM_ORAB!Y40*PTRM_IndexRAB!Y32","v":2.1482409993032476},{"$f":"PTRM_ORAB!Z40*PTRM_IndexRAB!Z32","v":2.0545290264169407},{"$f":"PTRM_ORAB!AA40*PTRM_IndexRAB!AA32","v":1.9548799928543459},{"$f":"PTRM_ORAB!AB40*PTRM_IndexRAB!AB32","v":1.8490578529107369},{"$f":"PTRM_ORAB!AC40*PTRM_IndexRAB!AC32","v":1.7368185241510099},{"$f":"PTRM_ORAB!AD40*PTRM_IndexRAB!AD32","v":1.7787251218786322},{"$f":"PTRM_ORAB!AE40*PTRM_IndexRAB!AE32","v":1.6437185415512745},{"$f":"PTRM_ORAB!AF40*PTRM_IndexRAB!AF32","v":1.500206481628894},{"$f":"PTRM_ORAB!AG40*PTRM_IndexRAB!AG32","v":1.3478302410204421},{"$f":"PTRM_ORAB!AH40*PTRM_IndexRAB!AH32","v":1.1862180072673587},{"$f":"PTRM_ORAB!AI40*PTRM_IndexRAB!AI32","v":0.95016470136254982},{"$f":"PTRM_ORAB!AJ40*PTRM_IndexRAB!AJ32","v":0.77865949083765629},{"$f":"PTRM_ORAB!AK40*PTRM_IndexRAB!AK32","v":0.59822911668836865},{"$f":"PTRM_ORAB!AL40*PTRM_IndexRAB!AL32","v":0.40854038141741644},{"$f":"PTRM_ORAB!AM40*PTRM_IndexRAB!AM32","v":0.20924914709847653},{"$f":"PTRM_ORAB!AN40*PTRM_IndexRAB!AN32","v":-1.1139873195317724E-3},{"$f":"PTRM_ORAB!AO40*PTRM_IndexRAB!AO32","v":-9.1205914780076783E-4},{"$f":"PTRM_ORAB!AP40*PTRM_IndexRAB!AP32","v":-7.00062857400307E-4},{"$f":"PTRM_ORAB!AQ40*PTRM_IndexRAB!AQ32","v":-4.7763764297594391E-4},{"$f":"PTRM_ORAB!AR40*PTRM_IndexRAB!AR32","v":-2.4441132204343168E-4},{"$f":"PTRM_ORAB!AS40*PTRM_IndexRAB!AS32","v":-2.0380583351389273E-5},{"$f":"PTRM_ORAB!AT40*PTRM_IndexRAB!AT32","v":-1.6710700276625191E-5},{"$f":"PTRM_ORAB!AU40*PTRM_IndexRAB!AU32","v":-1.2845291532536311E-5},{"$f":"PTRM_ORAB!AV40*PTRM_IndexRAB!AV32","v":-8.7768920817573789E-6},{"$f":"PTRM_ORAB!AW40*PTRM_IndexRAB!AW32","v":-4.4977862755991308E-6},{"$f":"PTRM_ORAB!AX40*PTRM_IndexRAB!AX32","v":-1.0340686739220135E-7},{"$f":"PTRM_ORAB!AY40*PTRM_IndexRAB!AY32","v":-8.4617675405203392E-8},{"$f":"PTRM_ORAB!AZ40*PTRM_IndexRAB!AZ32","v":-6.4914852594696606E-8},{"$f":"PTRM_ORAB!BA40*PTRM_IndexRAB!BA32","v":-4.4266434009334508E-8},{"$f":"PTRM_ORAB!BB40*PTRM_IndexRAB!BB32","v":-2.2639470416777019E-8}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K41*PTRM_IndexRAB!K32","v":3.3355262373349155},{"$f":"PTRM_ORAB!L41*PTRM_IndexRAB!L32","v":3.3132881249916641},{"$f":"PTRM_ORAB!M41*PTRM_IndexRAB!M32","v":3.287284840868558},{"$f":"PTRM_ORAB!N41*PTRM_IndexRAB!N32","v":3.2573255770114793},{"$f":"PTRM_ORAB!O41*PTRM_IndexRAB!O32","v":3.0370921099102435},{"$f":"PTRM_ORAB!P41*PTRM_IndexRAB!P32","v":2.9957512587919179},{"$f":"PTRM_ORAB!Q41*PTRM_IndexRAB!Q32","v":2.9502451816816575},{"$f":"PTRM_ORAB!R41*PTRM_IndexRAB!R32","v":2.9003862013167758},{"$f":"PTRM_ORAB!S41*PTRM_IndexRAB!S32","v":2.8459797218523275},{"$f":"PTRM_ORAB!T41*PTRM_IndexRAB!T32","v":2.8295775061310739},{"$f":"PTRM_ORAB!U41*PTRM_IndexRAB!U32","v":2.7635847309267505},{"$f":"PTRM_ORAB!V41*PTRM_IndexRAB!V32","v":2.6923832434671784},{"$f":"PTRM_ORAB!W41*PTRM_IndexRAB!W32","v":2.6157502309029868},{"$f":"PTRM_ORAB!X41*PTRM_IndexRAB!X32","v":2.5334549018449346},{"$f":"PTRM_ORAB!Y41*PTRM_IndexRAB!Y32","v":2.3082535018286454},{"$f":"PTRM_ORAB!Z41*PTRM_IndexRAB!Z32","v":2.2174165436169342},{"$f":"PTRM_ORAB!AA41*PTRM_IndexRAB!AA32","v":2.1206869499258749},{"$f":"PTRM_ORAB!AB41*PTRM_IndexRAB!AB32","v":2.0178291161684876},{"$f":"PTRM_ORAB!AC41*PTRM_IndexRAB!AC32","v":1.9085993957283642},{"$f":"PTRM_ORAB!AD41*PTRM_IndexRAB!AD32","v":1.9704713178180924},{"$f":"PTRM_ORAB!AE41*PTRM_IndexRAB!AE32","v":1.8393040973551873},{"$f":"PTRM_ORAB!AF41*PTRM_IndexRAB!AF32","v":1.6996995270302597},{"$f":"PTRM_ORAB!AG41*PTRM_IndexRAB!AG32","v":1.5512998015255517},{"$f":"PTRM_ORAB!AH41*PTRM_IndexRAB!AH32","v":1.3937340032786043},{"$f":"PTRM_ORAB!AI41*PTRM_IndexRAB!AI32","v":1.1469332740742144},{"$f":"PTRM_ORAB!AJ41*PTRM_IndexRAB!AJ32","v":0.97907420455492034},{"$f":"PTRM_ORAB!AK41*PTRM_IndexRAB!AK32","v":0.80235081404073905},{"$f":"PTRM_ORAB!AL41*PTRM_IndexRAB!AL32","v":0.61643070482763629},{"$f":"PTRM_ORAB!AM41*PTRM_IndexRAB!AM32","v":0.42097054162423359},{"$f":"PTRM_ORAB!AN41*PTRM_IndexRAB!AN32","v":0.20724385201953027},{"$f":"PTRM_ORAB!AO41*PTRM_IndexRAB!AO32","v":-6.4996163652590269E-18},{"$f":"PTRM_ORAB!AP41*PTRM_IndexRAB!AP32","v":-6.6518200647267296E-18},{"$f":"PTRM_ORAB!AQ41*PTRM_IndexRAB!AQ32","v":-6.8075879693459056E-18},{"$f":"PTRM_ORAB!AR41*PTRM_IndexRAB!AR32","v":-6.9670035433057064E-18},{"$f":"PTRM_ORAB!AS41*PTRM_IndexRAB!AS32","v":1.3705219255391926E-3},{"$f":"PTRM_ORAB!AT41*PTRM_IndexRAB!AT32","v":1.1237353085218483E-3},{"$f":"PTRM_ORAB!AU41*PTRM_IndexRAB!AU32","v":8.6380028391502795E-4},{"$f":"PTRM_ORAB!AV41*PTRM_IndexRAB!AV32","v":5.9021485443986775E-4},{"$f":"PTRM_ORAB!AW41*PTRM_IndexRAB!AW32","v":3.0246017009506607E-4},{"$f":"PTRM_ORAB!AX41*PTRM_IndexRAB!AX32","v":6.9537449723033633E-6},{"$f":"PTRM_ORAB!AY41*PTRM_IndexRAB!AY32","v":5.6902384701899134E-6},{"$f":"PTRM_ORAB!AZ41*PTRM_IndexRAB!AZ32","v":4.365293536512536E-6},{"$f":"PTRM_ORAB!BA41*PTRM_IndexRAB!BA32","v":2.9767606416962508E-6},{"$f":"PTRM_ORAB!BB41*PTRM_IndexRAB!BB32","v":1.5224240667612248E-6}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L42*PTRM_IndexRAB!L32","v":3.4102224606686207},{"$f":"PTRM_ORAB!M42*PTRM_IndexRAB!M32","v":3.3874863450455508},{"$f":"PTRM_ORAB!N42*PTRM_IndexRAB!N32","v":3.3609007398792072},{"$f":"PTRM_ORAB!O42*PTRM_IndexRAB!O32","v":3.1430833424815958},{"$f":"PTRM_ORAB!P42*PTRM_IndexRAB!P32","v":3.1048927769870001},{"$f":"PTRM_ORAB!Q42*PTRM_IndexRAB!Q32","v":3.0626290242305592},{"$f":"PTRM_ORAB!R42*PTRM_IndexRAB!R32","v":3.0161070601229789},{"$f":"PTRM_ORAB!S42*PTRM_IndexRAB!S32","v":2.9651350176558728},{"$f":"PTRM_ORAB!T42*PTRM_IndexRAB!T32","v":2.9530940452798355},{"$f":"PTRM_ORAB!U42*PTRM_IndexRAB!U32","v":2.8907756043290016},{"$f":"PTRM_ORAB!V42*PTRM_IndexRAB!V32","v":2.8233555374782902},{"$f":"PTRM_ORAB!W42*PTRM_IndexRAB!W32","v":2.7506141043512295},{"$f":"PTRM_ORAB!X42*PTRM_IndexRAB!X32","v":2.6723236731024662},{"$f":"PTRM_ORAB!Y42*PTRM_IndexRAB!Y32","v":2.4437720361603676},{"$f":"PTRM_ORAB!Z42*PTRM_IndexRAB!Z32","v":2.3568082842711893},{"$f":"PTRM_ORAB!AA42*PTRM_IndexRAB!AA32","v":2.2640605442756665},{"$f":"PTRM_ORAB!AB42*PTRM_IndexRAB!AB32","v":2.1652962155029951},{"$f":"PTRM_ORAB!AC42*PTRM_IndexRAB!AC32","v":2.0602747373553165},{"$f":"PTRM_ORAB!AD42*PTRM_IndexRAB!AD32","v":2.1415140171602229},{"$f":"PTRM_ORAB!AE42*PTRM_IndexRAB!AE32","v":2.0156191057495212},{"$f":"PTRM_ORAB!AF42*PTRM_IndexRAB!AF32","v":1.8814465586931939},{"$f":"PTRM_ORAB!AG42*PTRM_IndexRAB!AG32","v":1.7386433437200068},{"$f":"PTRM_ORAB!AH42*PTRM_IndexRAB!AH32","v":1.5868434574133705},{"$f":"PTRM_ORAB!AI42*PTRM_IndexRAB!AI32","v":1.3319321969014493},{"$f":"PTRM_ORAB!AJ42*PTRM_IndexRAB!AJ32","v":1.169483314068358},{"$f":"PTRM_ORAB!AK42*PTRM_IndexRAB!AK32","v":0.99832394032334948},{"$f":"PTRM_ORAB!AL42*PTRM_IndexRAB!AL32","v":0.81812596273939109},{"$f":"PTRM_ORAB!AM42*PTRM_IndexRAB!AM32","v":0.62855044828760509},{"$f":"PTRM_ORAB!AN42*PTRM_IndexRAB!AN32","v":0.41369603483017209},{"$f":"PTRM_ORAB!AO42*PTRM_IndexRAB!AO32","v":0.21169184691345694},{"$f":"PTRM_ORAB!AP42*PTRM_IndexRAB!AP32","v":-7.9295319656160128E-17},{"$f":"PTRM_ORAB!AQ42*PTRM_IndexRAB!AQ32","v":-8.115220478966611E-17},{"$f":"PTRM_ORAB!AR42*PTRM_IndexRAB!AR32","v":-8.3052573226020055E-17},{"$f":"PTRM_ORAB!AS42*PTRM_IndexRAB!AS32","v":4.8230886406876909E-3},{"$f":"PTRM_ORAB!AT42*PTRM_IndexRAB!AT32","v":3.9546065631449927E-3},{"$f":"PTRM_ORAB!AU42*PTRM_IndexRAB!AU32","v":3.0398531096350804E-3},{"$f":"PTRM_ORAB!AV42*PTRM_IndexRAB!AV32","v":2.0770616704246653E-3},{"$f":"PTRM_ORAB!AW42*PTRM_IndexRAB!AW32","v":1.0644063283205476E-3},{"$f":"PTRM_ORAB!AX42*PTRM_IndexRAB!AX32","v":2.4471354862098372E-5},{"$f":"PTRM_ORAB!AY42*PTRM_IndexRAB!AY32","v":2.0024870829833811E-5},{"$f":"PTRM_ORAB!AZ42*PTRM_IndexRAB!AZ32","v":1.5362175005655692E-5},{"$f":"PTRM_ORAB!BA42*PTRM_IndexRAB!BA32","v":1.0475702846828346E-5},{"$f":"PTRM_ORAB!BB42*PTRM_IndexRAB!BB32","v":5.3576568793796685E-6}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M43*PTRM_IndexRAB!M32","v":3.5448135645682108},{"$f":"PTRM_ORAB!N43*PTRM_IndexRAB!N32","v":3.5211801236429388},{"$f":"PTRM_ORAB!O43*PTRM_IndexRAB!O32","v":3.2890071348749568},{"$f":"PTRM_ORAB!P43*PTRM_IndexRAB!P32","v":3.253506469509766},{"$f":"PTRM_ORAB!Q43*PTRM_IndexRAB!Q32","v":3.2139741891430607},{"$f":"PTRM_ORAB!R43*PTRM_IndexRAB!R32","v":3.1702256218809923},{"$f":"PTRM_ORAB!S43*PTRM_IndexRAB!S32","v":3.1220692433489456},{"$f":"PTRM_ORAB!T43*PTRM_IndexRAB!T32","v":3.1142631976143078},{"$f":"PTRM_ORAB!U43*PTRM_IndexRAB!U32","v":3.0548553269516661},{"$f":"PTRM_ORAB!V43*PTRM_IndexRAB!V32","v":2.9903894418877384},{"$f":"PTRM_ORAB!W43*PTRM_IndexRAB!W32","v":2.9206461329363922},{"$f":"PTRM_ORAB!X43*PTRM_IndexRAB!X32","v":2.8453980876418368},{"$f":"PTRM_ORAB!Y43*PTRM_IndexRAB!Y32","v":2.6106125875700488},{"$f":"PTRM_ORAB!Z43*PTRM_IndexRAB!Z32","v":2.526453724059508},{"$f":"PTRM_ORAB!AA43*PTRM_IndexRAB!AA32","v":2.4365476724443957},{"$f":"PTRM_ORAB!AB43*PTRM_IndexRAB!AB32","v":2.3406619393880685},{"$f":"PTRM_ORAB!AC43*PTRM_IndexRAB!AC32","v":2.2385560544938286},{"$f":"PTRM_ORAB!AD43*PTRM_IndexRAB!AD32","v":2.3402830809864876},{"$f":"PTRM_ORAB!AE43*PTRM_IndexRAB!AE32","v":2.2181064896253866},{"$f":"PTRM_ORAB!AF43*PTRM_IndexRAB!AF32","v":2.0877088747728858},{"$f":"PTRM_ORAB!AG43*PTRM_IndexRAB!AG32","v":1.9487375699061289},{"$f":"PTRM_ORAB!AH43*PTRM_IndexRAB!AH32","v":1.8008269163529809},{"$f":"PTRM_ORAB!AI43*PTRM_IndexRAB!AI32","v":1.5345654897855276},{"$f":"PTRM_ORAB!AJ43*PTRM_IndexRAB!AJ32","v":1.3754733568393946},{"$f":"PTRM_ORAB!AK43*PTRM_IndexRAB!AK32","v":1.207713983873524},{"$f":"PTRM_ORAB!AL43*PTRM_IndexRAB!AL32","v":1.0309593721093075},{"$f":"PTRM_ORAB!AM43*PTRM_IndexRAB!AM32","v":0.84487068253510678},{"$f":"PTRM_ORAB!AN43*PTRM_IndexRAB!AN32","v":0.62614385365965519},{"$f":"PTRM_ORAB!AO43*PTRM_IndexRAB!AO32","v":0.42720431639020545},{"$f":"PTRM_ORAB!AP43*PTRM_IndexRAB!AP32","v":0.21860415167664948},{"$f":"PTRM_ORAB!AQ43*PTRM_IndexRAB!AQ32","v":1.0399386184414443E-17},{"$f":"PTRM_ORAB!AR43*PTRM_IndexRAB!AR32","v":1.0642912103562768E-17},{"$f":"PTRM_ORAB!AS43*PTRM_IndexRAB!AS32","v":1.3527693954725207E-2},{"$f":"PTRM_ORAB!AT43*PTRM_IndexRAB!AT32","v":1.1091794342379207E-2},{"$f":"PTRM_ORAB!AU43*PTRM_IndexRAB!AU32","v":8.5261137826817494E-3},{"$f":"PTRM_ORAB!AV43*PTRM_IndexRAB!AV32","v":5.8256973271361883E-3},{"$f":"PTRM_ORAB!AW43*PTRM_IndexRAB!AW32","v":2.9854236829742523E-3},{"$f":"PTRM_ORAB!AX43*PTRM_IndexRAB!AX32","v":6.8636723040765076E-5},{"$f":"PTRM_ORAB!AY43*PTRM_IndexRAB!AY32","v":5.6165321487906502E-5},{"$f":"PTRM_ORAB!AZ43*PTRM_IndexRAB!AZ32","v":4.3087493810979781E-5},{"$f":"PTRM_ORAB!BA43*PTRM_IndexRAB!BA32","v":2.9382023145303576E-5},{"$f":"PTRM_ORAB!BB43*PTRM_IndexRAB!BB32","v":1.5027039305738701E-5}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N44*PTRM_IndexRAB!N32","v":3.570808662847178},{"$f":"PTRM_ORAB!O44*PTRM_IndexRAB!O32","v":3.3492447605946691},{"$f":"PTRM_ORAB!P44*PTRM_IndexRAB!P32","v":3.3173251884996393},{"$f":"PTRM_ORAB!Q44*PTRM_IndexRAB!Q32","v":3.2815188656200993},{"$f":"PTRM_ORAB!R44*PTRM_IndexRAB!R32","v":3.2416462158989283},{"$f":"PTRM_ORAB!S44*PTRM_IndexRAB!S32","v":3.1975209774339937},{"$f":"PTRM_ORAB!T44*PTRM_IndexRAB!T32","v":3.194117045434679},{"$f":"PTRM_ORAB!U44*PTRM_IndexRAB!U32","v":3.1391199421670528},{"$f":"PTRM_ORAB!V44*PTRM_IndexRAB!V32","v":3.0792379027615078},{"$f":"PTRM_ORAB!W44*PTRM_IndexRAB!W32","v":3.0142574780020825},{"$f":"PTRM_ORAB!X44*PTRM_IndexRAB!X32","v":2.9439575071680166},{"$f":"PTRM_ORAB!Y44*PTRM_IndexRAB!Y32","v":2.7090181393153663},{"$f":"PTRM_ORAB!Z44*PTRM_IndexRAB!Z32","v":2.6298036333506682},{"$f":"PTRM_ORAB!AA44*PTRM_IndexRAB!AA32","v":2.5450261040870528},{"$f":"PTRM_ORAB!AB44*PTRM_IndexRAB!AB32","v":2.4544591381866443},{"$f":"PTRM_ORAB!AC44*PTRM_IndexRAB!AC32","v":2.3578685332157501},{"$f":"PTRM_ORAB!AD44*PTRM_IndexRAB!AD32","v":2.4773026457818625},{"$f":"PTRM_ORAB!AE44*PTRM_IndexRAB!AE32","v":2.361948853037366},{"$f":"PTRM_ORAB!AF44*PTRM_IndexRAB!AF32","v":2.2386411804836142},{"$f":"PTRM_ORAB!AG44*PTRM_IndexRAB!AG32","v":2.1070363762007727},{"$f":"PTRM_ORAB!AH44*PTRM_IndexRAB!AH32","v":1.9667785087650174},{"$f":"PTRM_ORAB!AI44*PTRM_IndexRAB!AI32","v":1.6960970841563774},{"$f":"PTRM_ORAB!AJ44*PTRM_IndexRAB!AJ32","v":1.5443896668844899},{"$f":"PTRM_ORAB!AK44*PTRM_IndexRAB!AK32","v":1.3842790376281517},{"$f":"PTRM_ORAB!AL44*PTRM_IndexRAB!AL32","v":1.2154456813093404},{"$f":"PTRM_ORAB!AM44*PTRM_IndexRAB!AM32","v":1.037559499325027},{"$f":"PTRM_ORAB!AN44*PTRM_IndexRAB!AN32","v":0.82057929688652687},{"$f":"PTRM_ORAB!AO44*PTRM_IndexRAB!AO32","v":0.62984630841880729},{"$f":"PTRM_ORAB!AP44*PTRM_IndexRAB!AP32","v":0.4297304206474053},{"$f":"PTRM_ORAB!AQ44*PTRM_IndexRAB!AQ32","v":0.21989678112116931},{"$f":"PTRM_ORAB!AR44*PTRM_IndexRAB!AR32","v":-5.3946815831649923E-17},{"$f":"PTRM_ORAB!AS44*PTRM_IndexRAB!AS32","v":1.547368417721735E-2},{"$f":"PTRM_ORAB!AT44*PTRM_IndexRAB!AT32","v":1.2687374743030137E-2},{"$f":"PTRM_ORAB!AU44*PTRM_IndexRAB!AU32","v":9.7526150705201479E-3},{"$f":"PTRM_ORAB!AV44*PTRM_IndexRAB!AV32","v":6.6637374303309908E-3},{"$f":"PTRM_ORAB!AW44*PTRM_IndexRAB!AW32","v":3.4148838198244866E-3},{"$f":"PTRM_ORAB!AX44*PTRM_IndexRAB!AX32","v":7.8510275206288197E-5},{"$f":"PTRM_ORAB!AY44*PTRM_IndexRAB!AY32","v":6.4244833548452568E-5},{"$f":"PTRM_ORAB!AZ44*PTRM_IndexRAB!AZ32","v":4.92857299588753E-5},{"$f":"PTRM_ORAB!BA44*PTRM_IndexRAB!BA32","v":3.3608695477568948E-5},{"$f":"PTRM_ORAB!BB44*PTRM_IndexRAB!BB32","v":1.7188713842421594E-5}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O45*PTRM_IndexRAB!O32","v":3.4316294285068882},{"$f":"PTRM_ORAB!P45*PTRM_IndexRAB!P32","v":3.4029710382265979},{"$f":"PTRM_ORAB!Q45*PTRM_IndexRAB!Q32","v":3.3705394343408646},{"$f":"PTRM_ORAB!R45*PTRM_IndexRAB!R32","v":3.3341587310915659},{"$f":"PTRM_ORAB!S45*PTRM_IndexRAB!S32","v":3.2936464717861553},{"$f":"PTRM_ORAB!T45*PTRM_IndexRAB!T32","v":3.2945052312466538},{"$f":"PTRM_ORAB!U45*PTRM_IndexRAB!U32","v":3.2434105402556455},{"$f":"PTRM_ORAB!V45*PTRM_IndexRAB!V32","v":3.1875646893101699},{"$f":"PTRM_ORAB!W45*PTRM_IndexRAB!W32","v":3.1267585150162289},{"$f":"PTRM_ORAB!X45*PTRM_IndexRAB!X32","v":3.0607752740838894},{"$f":"PTRM_ORAB!Y45*PTRM_IndexRAB!Y32","v":2.8240186370591731},{"$f":"PTRM_ORAB!Z45*PTRM_IndexRAB!Z32","v":2.7490565120083823},{"$f":"PTRM_ORAB!AA45*PTRM_IndexRAB!AA32","v":2.6686712424129508},{"$f":"PTRM_ORAB!AB45*PTRM_IndexRAB!AB32","v":2.5826407299140488},{"$f":"PTRM_ORAB!AC45*PTRM_IndexRAB!AC32","v":2.4907352148611741},{"$f":"PTRM_ORAB!AD45*PTRM_IndexRAB!AD32","v":2.6282547259138758},{"$f":"PTRM_ORAB!AE45*PTRM_IndexRAB!AE32","v":2.5187225849748751},{"$f":"PTRM_ORAB!AF45*PTRM_IndexRAB!AF32","v":2.4014401029403172},{"$f":"PTRM_ORAB!AG45*PTRM_IndexRAB!AG32","v":2.276070754027439},{"$f":"PTRM_ORAB!AH45*PTRM_IndexRAB!AH32","v":2.1422655472220455},{"$f":"PTRM_ORAB!AI45*PTRM_IndexRAB!AI32","v":1.8653601769374974},{"$f":"PTRM_ORAB!AJ45*PTRM_IndexRAB!AJ32","v":1.7197444337388337},{"$f":"PTRM_ORAB!AK45*PTRM_IndexRAB!AK32","v":1.5659218790942147},{"$f":"PTRM_ORAB!AL45*PTRM_IndexRAB!AL32","v":1.4035789530800675},{"$f":"PTRM_ORAB!AM45*PTRM_IndexRAB!AM32","v":1.2323916858705735},{"$f":"PTRM_ORAB!AN45*PTRM_IndexRAB!AN32","v":1.0155515959663766},{"$f":"PTRM_ORAB!AO45*PTRM_IndexRAB!AO32","v":0.8314664870279842},{"$f":"PTRM_ORAB!AP45*PTRM_IndexRAB!AP32","v":0.63820291276608798},{"$f":"PTRM_ORAB!AQ45*PTRM_IndexRAB!AQ32","v":0.43543194981942851},{"$f":"PTRM_ORAB!AR45*PTRM_IndexRAB!AR32","v":0.22281430301898494},{"$f":"PTRM_ORAB!AS45*PTRM_IndexRAB!AS32","v":1.8579685411435801E-2},{"$f":"PTRM_ORAB!AT45*PTRM_IndexRAB!AT32","v":1.523408573696812E-2},{"$f":"PTRM_ORAB!AU45*PTRM_IndexRAB!AU32","v":1.1710237708992563E-2},{"$f":"PTRM_ORAB!AV45*PTRM_IndexRAB!AV32","v":8.0013359263368632E-3},{"$f":"PTRM_ORAB!AW45*PTRM_IndexRAB!AW32","v":4.1003465213771137E-3},{"$f":"PTRM_ORAB!AX45*PTRM_IndexRAB!AX32","v":9.4269483478655292E-5},{"$f":"PTRM_ORAB!AY45*PTRM_IndexRAB!AY32","v":7.7140568656416237E-5},{"$f":"PTRM_ORAB!AZ45*PTRM_IndexRAB!AZ32","v":5.9178754550073629E-5},{"$f":"PTRM_ORAB!BA45*PTRM_IndexRAB!BA32","v":4.0354900740534941E-5},{"$f":"PTRM_ORAB!BB45*PTRM_IndexRAB!BB32","v":2.0638969502143749E-5}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":27.053803909678511},29.588110722706531,32.193481664939753,34.772666880023237,37.365381591655911,41.804593106219642,44.641015113165565,47.470546502743879,50.345924421515434,53.150606147613594,52.891305507716311,51.872571291906581,50.765856200482546,49.567293160311024,48.272873981973568,47.666291091049722,46.126566214111584,44.477257580899064,42.713776023935438,40.831369544161639,36.61454425707128,34.574096047654109,32.410570339606515,30.11913341327579,27.694787887445546,27.651509251131017,24.722535767002039,21.616878142465072,18.327174343778285,14.84579475506278,10.512714074143485,8.7984073313130793,{"$f":"SUM(AK35:AK45)","v":7.1996197474266097},5.726844893217744,4.3884506493717659,3.0833750125515849,2.1003402666245878,1.2866382721561866,0.65539749576101181,0.22284949057363976,5.377760827355714E-2,4.4094002510085849E-2,3.3894469274319834E-2,2.3159310805490708E-2,1.1868168062562511E-2,2.7285646890152983E-4,2.2327651311924404E-4,1.7128571952149978E-4,1.1679974083259685E-4,5.9731632513438999E-5]
[null,null,"Check vs PTRM slave",null,{"$f":"[2]Assets!$G$471","v":25.935617401558034},{"$f":"[2]Assets!$H$471","v":28.356275025703454},{"$f":"[2]Assets!$I$471","v":30.790927076738456},{"$f":"[2]Assets!$J$471","v":33.236489647656406},{"$f":"[2]Assets!$K$471","v":35.689659121650081},{"$f":"[3]Assets!$G$471","v":38.146901694865306},{"$f":"[3]Assets!$H$471","v":40.604442477130661},{"$f":"[3]Assets!$I$471","v":43.058254155223928},{"$f":"[3]Assets!$J$471","v":45.504045202704418},{"$f":"[3]Assets!$K$471","v":47.937247619793467},{"$f":"[4]Assets!$G$471","v":50.353004186218882},{"$f":"[4]Assets!$H$471","v":49.343177453912837},{"$f":"[4]Assets!$I$471","v":48.251388757375111},{"$f":"[4]Assets!$J$471","v":47.074171140101811},{"$f":"[4]Assets!$K$471","v":45.807935523991468}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E46,9)=ROUND(E47,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F46,9)=ROUND(F47,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E53*PTRM_IndexRAB!E50","v":27.053803909678511},{"$f":"PTRM_ORAB!F53*PTRM_IndexRAB!F50","v":26.833164103917078},{"$f":"PTRM_ORAB!G53*PTRM_IndexRAB!G50","v":26.582677701662636},{"$f":"PTRM_ORAB!H53*PTRM_IndexRAB!H50","v":26.300939617716935},{"$f":"PTRM_ORAB!I53*PTRM_IndexRAB!I50","v":25.986491821016134},{"$f":"PTRM_ORAB!J53*PTRM_IndexRAB!J50","v":26.811379614984137},{"$f":"PTRM_ORAB!K53*PTRM_IndexRAB!K50","v":26.448953580924186},{"$f":"PTRM_ORAB!L53*PTRM_IndexRAB!L50","v":26.046129068401616},{"$f":"PTRM_ORAB!M53*PTRM_IndexRAB!M50","v":25.600953025589689},{"$f":"PTRM_ORAB!N53*PTRM_IndexRAB!N50","v":25.111395389933229},{"$f":"PTRM_ORAB!O53*PTRM_IndexRAB!O50","v":23.279097508612633},{"$f":"PTRM_ORAB!P53*PTRM_IndexRAB!P50","v":22.68667611764425},{"$f":"PTRM_ORAB!Q53*PTRM_IndexRAB!Q50","v":22.048086361527513},{"$f":"PTRM_ORAB!R53*PTRM_IndexRAB!R50","v":21.361337603996869},{"$f":"PTRM_ORAB!S53*PTRM_IndexRAB!S50","v":20.624367153940156},{"$f":"PTRM_ORAB!T53*PTRM_IndexRAB!T50","v":20.202663706907444},{"$f":"PTRM_ORAB!U53*PTRM_IndexRAB!U50","v":19.336857664090338},{"$f":"PTRM_ORAB!V53*PTRM_IndexRAB!V50","v":18.413727263901922},{"$f":"PTRM_ORAB!W53*PTRM_IndexRAB!W50","v":17.43091115154651},{"$f":"PTRM_ORAB!X53*PTRM_IndexRAB!X50","v":16.385964797808292},{"$f":"PTRM_ORAB!Y53*PTRM_IndexRAB!Y50","v":14.387941936346985},{"$f":"PTRM_ORAB!Z53*PTRM_IndexRAB!Z50","v":13.268862382256282},{"$f":"PTRM_ORAB!AA53*PTRM_IndexRAB!AA50","v":12.085751805101047},{"$f":"PTRM_ORAB!AB53*PTRM_IndexRAB!AB50","v":10.836130538472151},{"$f":"PTRM_ORAB!AC53*PTRM_IndexRAB!AC50","v":9.5174355030698781},{"$f":"PTRM_ORAB!AD53*PTRM_IndexRAB!AD50","v":8.9581678992722722},{"$f":"PTRM_ORAB!AE53*PTRM_IndexRAB!AE50","v":7.3584321680720306},{"$f":"PTRM_ORAB!AF53*PTRM_IndexRAB!AF50","v":5.6666013402119484},{"$f":"PTRM_ORAB!AG53*PTRM_IndexRAB!AG50","v":3.8788903838290238},{"$f":"PTRM_ORAB!AH53*PTRM_IndexRAB!AH50","v":1.991377596522236},{"$f":"PTRM_ORAB!AI53*PTRM_IndexRAB!AI50","v":6.74705719664348E-2},{"$f":"PTRM_ORAB!AJ53*PTRM_IndexRAB!AJ50","v":5.5292099505034574E-2},{"$f":"PTRM_ORAB!AK53*PTRM_IndexRAB!AK50","v":4.2479857031163512E-2},{"$f":"PTRM_ORAB!AL53*PTRM_IndexRAB!AL50","v":2.9010184409177367E-2},{"$f":"PTRM_ORAB!AM53*PTRM_IndexRAB!AM50","v":1.485864463074371E-2},{"$f":"PTRM_ORAB!AN53*PTRM_IndexRAB!AN50","v":-7.9103508585829881E-5},{"$f":"PTRM_ORAB!AO53*PTRM_IndexRAB!AO50","v":-6.4764721612062292E-5},{"$f":"PTRM_ORAB!AP53*PTRM_IndexRAB!AP50","v":-4.9711004138055945E-5},{"$f":"PTRM_ORAB!AQ53*PTRM_IndexRAB!AQ50","v":-3.3916735612344203E-5},{"$f":"PTRM_ORAB!AR53*PTRM_IndexRAB!AR50","v":-1.735548760093871E-5},{"$f":"PTRM_ORAB!AS53*PTRM_IndexRAB!AS50","v":-1.4472118504889876E-6},{"$f":"PTRM_ORAB!AT53*PTRM_IndexRAB!AT50","v":-1.18661586144702E-6},{"$f":"PTRM_ORAB!AU53*PTRM_IndexRAB!AU50","v":-9.1213572292596764E-7},{"$f":"PTRM_ORAB!AV53*PTRM_IndexRAB!AV50","v":-6.2324134752091793E-7},{"$f":"PTRM_ORAB!AW53*PTRM_IndexRAB!AW50","v":-3.1938485208128622E-7},{"$f":"PTRM_ORAB!AX53*PTRM_IndexRAB!AX50","v":-7.3428538001947097E-9},{"$f":"PTRM_ORAB!AY53*PTRM_IndexRAB!AY50","v":-7.510807007818703E-9},{"$f":"PTRM_ORAB!AZ53*PTRM_IndexRAB!AZ50","v":-7.6826018117373724E-9},{"$f":"PTRM_ORAB!BA53*PTRM_IndexRAB!BA50","v":-7.8583260808417059E-9},{"$f":"PTRM_ORAB!BB53*PTRM_IndexRAB!BB50","v":-8.0380696938491789E-9}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F54*PTRM_IndexRAB!F50","v":2.754946618789452},{"$f":"PTRM_ORAB!G54*PTRM_IndexRAB!G50","v":2.7324783962473584},{"$f":"PTRM_ORAB!H54*PTRM_IndexRAB!H50","v":2.7069708310544014},{"$f":"PTRM_ORAB!I54*PTRM_IndexRAB!I50","v":2.678280840384633},{"$f":"PTRM_ORAB!J54*PTRM_IndexRAB!J50","v":2.7754945601865848},{"$f":"PTRM_ORAB!K54*PTRM_IndexRAB!K50","v":2.7423642629813196},{"$f":"PTRM_ORAB!L54*PTRM_IndexRAB!L50","v":2.7052940257144322},{"$f":"PTRM_ORAB!M54*PTRM_IndexRAB!M50","v":2.6640916868844902},{"$f":"PTRM_ORAB!N54*PTRM_IndexRAB!N50","v":2.6185574813316892},{"$f":"PTRM_ORAB!O54*PTRM_IndexRAB!O50","v":2.4327220549022623},{"$f":"PTRM_ORAB!P54*PTRM_IndexRAB!P50","v":2.3767544713052708},{"$f":"PTRM_ORAB!Q54*PTRM_IndexRAB!Q50","v":2.3162693004621975},{"$f":"PTRM_ORAB!R54*PTRM_IndexRAB!R50","v":2.2510704216131074},{"$f":"PTRM_ORAB!S54*PTRM_IndexRAB!S50","v":2.180954594334132},{"$f":"PTRM_ORAB!T54*PTRM_IndexRAB!T50","v":2.1432681081788805},{"$f":"PTRM_ORAB!U54*PTRM_IndexRAB!U50","v":2.0605742450082825},{"$f":"PTRM_ORAB!V54*PTRM_IndexRAB!V50","v":1.9722662050941457},{"$f":"PTRM_ORAB!W54*PTRM_IndexRAB!W50","v":1.8781113572479149},{"$f":"PTRM_ORAB!X54*PTRM_IndexRAB!X50","v":1.7778688546710737},{"$f":"PTRM_ORAB!Y54*PTRM_IndexRAB!Y50","v":1.5749554172442179},{"$f":"PTRM_ORAB!Z54*PTRM_IndexRAB!Z50","v":1.4671282623679551},{"$f":"PTRM_ORAB!AA54*PTRM_IndexRAB!AA50","v":1.3530165117848516},{"$f":"PTRM_ORAB!AB54*PTRM_IndexRAB!AB50","v":1.2323755630702915},{"$f":"PTRM_ORAB!AC54*PTRM_IndexRAB!AC50","v":1.1049525663944531},{"$f":"PTRM_ORAB!AD54*PTRM_IndexRAB!AD50","v":1.0688084257687878},{"$f":"PTRM_ORAB!AE54*PTRM_IndexRAB!AE50","v":0.91452320270224852},{"$f":"PTRM_ORAB!AF54*PTRM_IndexRAB!AF50","v":0.75120906739860938},{"$f":"PTRM_ORAB!AG54*PTRM_IndexRAB!AG50","v":0.57849310979184365},{"$f":"PTRM_ORAB!AH54*PTRM_IndexRAB!AH50","v":0.39598892280624076},{"$f":"PTRM_ORAB!AI54*PTRM_IndexRAB!AI50","v":0.19567974957313083},{"$f":"PTRM_ORAB!AJ54*PTRM_IndexRAB!AJ50","v":0},{"$f":"PTRM_ORAB!AK54*PTRM_IndexRAB!AK50","v":0},{"$f":"PTRM_ORAB!AL54*PTRM_IndexRAB!AL50","v":0},{"$f":"PTRM_ORAB!AM54*PTRM_IndexRAB!AM50","v":0},{"$f":"PTRM_ORAB!AN54*PTRM_IndexRAB!AN50","v":1.2582572983155967E-4},{"$f":"PTRM_ORAB!AO54*PTRM_IndexRAB!AO50","v":1.0301778656674272E-4},{"$f":"PTRM_ORAB!AP54*PTRM_IndexRAB!AP50","v":7.9072641506713654E-5},{"$f":"PTRM_ORAB!AQ54*PTRM_IndexRAB!AQ50","v":5.3949541407468372E-5},{"$f":"PTRM_ORAB!AR54*PTRM_IndexRAB!AR50","v":2.760644796938733E-5},{"$f":"PTRM_ORAB!AS54*PTRM_IndexRAB!AS50","v":2.3020026616275391E-6},{"$f":"PTRM_ORAB!AT54*PTRM_IndexRAB!AT50","v":1.8874865282906146E-6},{"$f":"PTRM_ORAB!AU54*PTRM_IndexRAB!AU50","v":1.4508856192904114E-6},{"$f":"PTRM_ORAB!AV54*PTRM_IndexRAB!AV50","v":9.9135675287949419E-7},{"$f":"PTRM_ORAB!AW54*PTRM_IndexRAB!AW50","v":5.08028440567439E-7},{"$f":"PTRM_ORAB!AX54*PTRM_IndexRAB!AX50","v":1.1679885696264275E-8},{"$f":"PTRM_ORAB!AY54*PTRM_IndexRAB!AY50","v":9.5576319207877391E-9},{"$f":"PTRM_ORAB!AZ54*PTRM_IndexRAB!AZ50","v":7.3321828367569512E-9},{"$f":"PTRM_ORAB!BA54*PTRM_IndexRAB!BA50","v":4.9999279781803472E-9},{"$f":"PTRM_ORAB!BB54*PTRM_IndexRAB!BB50","v":2.5571457037664253E-9}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G55*PTRM_IndexRAB!G50","v":2.8783255670297576},{"$f":"PTRM_ORAB!H55*PTRM_IndexRAB!H50","v":2.8548511160376591},{"$f":"PTRM_ORAB!I55*PTRM_IndexRAB!I50","v":2.8282012069080844},{"$f":"PTRM_ORAB!J55*PTRM_IndexRAB!J50","v":2.9188807800370049},{"$f":"PTRM_ORAB!K55*PTRM_IndexRAB!K50","v":2.8883115721462542},{"$f":"PTRM_ORAB!L55*PTRM_IndexRAB!L50","v":2.8538346100295708},{"$f":"PTRM_ORAB!M55*PTRM_IndexRAB!M50","v":2.8152575590001638},{"$f":"PTRM_ORAB!N55*PTRM_IndexRAB!N50","v":2.772380446665268},{"$f":"PTRM_ORAB!O55*PTRM_IndexRAB!O50","v":2.5806863728663094},{"$f":"PTRM_ORAB!P55*PTRM_IndexRAB!P50","v":2.5270449597372346},{"$f":"PTRM_ORAB!Q55*PTRM_IndexRAB!Q50","v":2.4689073686579559},{"$f":"PTRM_ORAB!R55*PTRM_IndexRAB!R50","v":2.4060770318301943},{"$f":"PTRM_ORAB!S55*PTRM_IndexRAB!S50","v":2.3383502243866161},{"$f":"PTRM_ORAB!T55*PTRM_IndexRAB!T50","v":2.304526775844101},{"$f":"PTRM_ORAB!U55*PTRM_IndexRAB!U50","v":2.2242997290482323},{"$f":"PTRM_ORAB!V55*PTRM_IndexRAB!V50","v":2.1384794171878552},{"$f":"PTRM_ORAB!W55*PTRM_IndexRAB!W50","v":2.0468326705656161},{"$f":"PTRM_ORAB!X55*PTRM_IndexRAB!X50","v":1.9491180627880111},{"$f":"PTRM_ORAB!Y55*PTRM_IndexRAB!Y50","v":1.7395270119631805},{"$f":"PTRM_ORAB!Z55*PTRM_IndexRAB!Z50","v":1.6339362951152387},{"$f":"PTRM_ORAB!AA55*PTRM_IndexRAB!AA50","v":1.5220710956166943},{"$f":"PTRM_ORAB!AB55*PTRM_IndexRAB!AB50","v":1.4036859471004817},{"$f":"PTRM_ORAB!AC55*PTRM_IndexRAB!AC50","v":1.2785270869679413},{"$f":"PTRM_ORAB!AD55*PTRM_IndexRAB!AD50","v":1.2616857028298758},{"$f":"PTRM_ORAB!AE55*PTRM_IndexRAB!AE50","v":1.1104026713894404},{"$f":"PTRM_ORAB!AF55*PTRM_IndexRAB!AF50","v":0.95011321284987804},{"$f":"PTRM_ORAB!AG55*PTRM_IndexRAB!AG50","v":0.78044346872676507},{"$f":"PTRM_ORAB!AH55*PTRM_IndexRAB!AH50","v":0.60100601661256736},{"$f":"PTRM_ORAB!AI55*PTRM_IndexRAB!AI50","v":0.38919888786045437},{"$f":"PTRM_ORAB!AJ55*PTRM_IndexRAB!AJ50","v":0.19934268199859229},{"$f":"PTRM_ORAB!AK55*PTRM_IndexRAB!AK50","v":0},{"$f":"PTRM_ORAB!AL55*PTRM_IndexRAB!AL50","v":0},{"$f":"PTRM_ORAB!AM55*PTRM_IndexRAB!AM50","v":0},{"$f":"PTRM_ORAB!AN55*PTRM_IndexRAB!AN50","v":-1.9832332350994616E-3},{"$f":"PTRM_ORAB!AO55*PTRM_IndexRAB!AO50","v":-1.6237402191034409E-3},{"$f":"PTRM_ORAB!AP55*PTRM_IndexRAB!AP50","v":-1.2463229168879113E-3},{"$f":"PTRM_ORAB!AQ55*PTRM_IndexRAB!AQ50","v":-8.5033898615885083E-4},{"$f":"PTRM_ORAB!AR55*PTRM_IndexRAB!AR50","v":-4.3512582990160915E-4},{"$f":"PTRM_ORAB!AS55*PTRM_IndexRAB!AS50","v":-3.6283581998202905E-5},{"$f":"PTRM_ORAB!AT55*PTRM_IndexRAB!AT50","v":-2.9750083855818141E-5},{"$f":"PTRM_ORAB!AU55*PTRM_IndexRAB!AU50","v":-2.2868491081725193E-5},{"$f":"PTRM_ORAB!AV55*PTRM_IndexRAB!AV50","v":-1.5625513659112874E-5},{"$f":"PTRM_ORAB!AW55*PTRM_IndexRAB!AW50","v":-8.0074154074676218E-6},{"$f":"PTRM_ORAB!AX55*PTRM_IndexRAB!AX50","v":-1.8409539548073785E-7},{"$f":"PTRM_ORAB!AY55*PTRM_IndexRAB!AY50","v":-1.5064496982872965E-7},{"$f":"PTRM_ORAB!AZ55*PTRM_IndexRAB!AZ50","v":-1.1556800590108337E-7},{"$f":"PTRM_ORAB!BA55*PTRM_IndexRAB!BA50","v":-7.8807596448715284E-8},{"$f":"PTRM_ORAB!BB55*PTRM_IndexRAB!BB50","v":-4.0305081905666095E-8}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H56*PTRM_IndexRAB!H50","v":2.9099053152142411},{"$f":"PTRM_ORAB!I56*PTRM_IndexRAB!I50","v":2.8861733126582783},{"$f":"PTRM_ORAB!J56*PTRM_IndexRAB!J50","v":2.9925013025014748},{"$f":"PTRM_ORAB!K56*PTRM_IndexRAB!K50","v":2.9652286016391414},{"$f":"PTRM_ORAB!L56*PTRM_IndexRAB!L50","v":2.9341739966730702},{"$f":"PTRM_ORAB!M56*PTRM_IndexRAB!M50","v":2.8991495877060407},{"$f":"PTRM_ORAB!N56*PTRM_IndexRAB!N50","v":2.8599599860403497},{"$f":"PTRM_ORAB!O56*PTRM_IndexRAB!O50","v":2.6669932201662068},{"$f":"PTRM_ORAB!P56*PTRM_IndexRAB!P50","v":2.6169648095362987},{"$f":"PTRM_ORAB!Q56*PTRM_IndexRAB!Q50","v":2.5625693231383626},{"$f":"PTRM_ORAB!R56*PTRM_IndexRAB!R50","v":2.5036144530056155},{"$f":"PTRM_ORAB!S56*PTRM_IndexRAB!S50","v":2.4399008680545924},{"$f":"PTRM_ORAB!T56*PTRM_IndexRAB!T50","v":2.4107541889706265},{"$f":"PTRM_ORAB!U56*PTRM_IndexRAB!U50","v":2.3349083352971562},{"$f":"PTRM_ORAB!V56*PTRM_IndexRAB!V50","v":2.2536236211235336},{"$f":"PTRM_ORAB!W56*PTRM_IndexRAB!W50","v":2.1666719034863196},{"$f":"PTRM_ORAB!X56*PTRM_IndexRAB!X50","v":2.0738169387125849},{"$f":"PTRM_ORAB!Y56*PTRM_IndexRAB!Y50","v":1.862551832383383},{"$f":"PTRM_ORAB!Z56*PTRM_IndexRAB!Z50","v":1.7617276276346747},{"$f":"PTRM_ORAB!AA56*PTRM_IndexRAB!AA50","v":1.6547893152006357},{"$f":"PTRM_ORAB!AB56*PTRM_IndexRAB!AB50","v":1.5414964423839981},{"$f":"PTRM_ORAB!AC56*PTRM_IndexRAB!AC50","v":1.4216004100669899},{"$f":"PTRM_ORAB!AD56*PTRM_IndexRAB!AD50","v":1.4244779520098136},{"$f":"PTRM_ORAB!AE56*PTRM_IndexRAB!AE50","v":1.2797934716966728},{"$f":"PTRM_ORAB!AF56*PTRM_IndexRAB!AF50","v":1.1263392195150914},{"$f":"PTRM_ORAB!AG56*PTRM_IndexRAB!AG50","v":0.96374927959533407},{"$f":"PTRM_ORAB!AH56*PTRM_IndexRAB!AH50","v":0.79164442781951572},{"$f":"PTRM_ORAB!AI56*PTRM_IndexRAB!AI50","v":0.57338111573147199},{"$f":"PTRM_ORAB!AJ56*PTRM_IndexRAB!AJ50","v":0.39157127793314217},{"$f":"PTRM_ORAB!AK56*PTRM_IndexRAB!AK50","v":0.20055778978689096},{"$f":"PTRM_ORAB!AL56*PTRM_IndexRAB!AL50","v":2.3678359543937894E-17},{"$f":"PTRM_ORAB!AM56*PTRM_IndexRAB!AM50","v":2.4255504545572695E-17},{"$f":"PTRM_ORAB!AN56*PTRM_IndexRAB!AN50","v":3.8474599934968019E-4},{"$f":"PTRM_ORAB!AO56*PTRM_IndexRAB!AO50","v":3.1500458051364347E-4},{"$f":"PTRM_ORAB!AP56*PTRM_IndexRAB!AP50","v":2.4178586143268184E-4},{"$f":"PTRM_ORAB!AQ56*PTRM_IndexRAB!AQ50","v":1.6496522810604931E-4},{"$f":"PTRM_ORAB!AR56*PTRM_IndexRAB!AR50","v":8.441413712994654E-5},{"$f":"PTRM_ORAB!AS56*PTRM_IndexRAB!AS50","v":7.0389920705340688E-6},{"$f":"PTRM_ORAB!AT56*PTRM_IndexRAB!AT50","v":5.7714975431367126E-6},{"$f":"PTRM_ORAB!AU56*PTRM_IndexRAB!AU50","v":4.436472876280944E-6},{"$f":"PTRM_ORAB!AV56*PTRM_IndexRAB!AV50","v":3.0313398150702133E-6},{"$f":"PTRM_ORAB!AW56*PTRM_IndexRAB!AW50","v":1.5534335491305293E-6},{"$f":"PTRM_ORAB!AX56*PTRM_IndexRAB!AX50","v":3.5714390852451036E-8},{"$f":"PTRM_ORAB!AY56*PTRM_IndexRAB!AY50","v":2.922502932987198E-8},{"$f":"PTRM_ORAB!AZ56*PTRM_IndexRAB!AZ50","v":2.2420120405572663E-8},{"$f":"PTRM_ORAB!BA56*PTRM_IndexRAB!BA50","v":1.5288624109048624E-8},{"$f":"PTRM_ORAB!BB56*PTRM_IndexRAB!BB50","v":7.8191605214244761E-9}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I57*PTRM_IndexRAB!I50","v":2.9862344106887773},{"$f":"PTRM_ORAB!J57*PTRM_IndexRAB!J50","v":3.0998556252455285},{"$f":"PTRM_ORAB!K57*PTRM_IndexRAB!K50","v":3.0755273979610172},{"$f":"PTRM_ORAB!L57*PTRM_IndexRAB!L50","v":3.0474980237888527},{"$f":"PTRM_ORAB!M57*PTRM_IndexRAB!M50","v":3.0155818176618343},{"$f":"PTRM_ORAB!N57*PTRM_IndexRAB!N50","v":2.979585666453664},{"$f":"PTRM_ORAB!O57*PTRM_IndexRAB!O50","v":2.7831318824192457},{"$f":"PTRM_ORAB!P57*PTRM_IndexRAB!P50","v":2.7360971075673057},{"$f":"PTRM_ORAB!Q57*PTRM_IndexRAB!Q50","v":2.6847724215554862},{"$f":"PTRM_ORAB!R57*PTRM_IndexRAB!R50","v":2.6289675054151918},{"$f":"PTRM_ORAB!S57*PTRM_IndexRAB!S50","v":2.568485068329295},{"$f":"PTRM_ORAB!T57*PTRM_IndexRAB!T50","v":2.543624933165205},{"$f":"PTRM_ORAB!U57*PTRM_IndexRAB!U50","v":2.4712260122705629},{"$f":"PTRM_ORAB!V57*PTRM_IndexRAB!V50","v":2.3934776265669258},{"$f":"PTRM_ORAB!W57*PTRM_IndexRAB!W50","v":2.3101539509367672},{"$f":"PTRM_ORAB!X57*PTRM_IndexRAB!X50","v":2.2210211196345266},{"$f":"PTRM_ORAB!Y57*PTRM_IndexRAB!Y50","v":2.0056521578966633},{"$f":"PTRM_ORAB!Z57*PTRM_IndexRAB!Z50","v":1.9083737565563377},{"$f":"PTRM_ORAB!AA57*PTRM_IndexRAB!AA50","v":1.8050691059030013},{"$f":"PTRM_ORAB!AB57*PTRM_IndexRAB!AB50","v":1.6954999301778904},{"$f":"PTRM_ORAB!AC57*PTRM_IndexRAB!AC50","v":1.5794198611408408},{"$f":"PTRM_ORAB!AD57*PTRM_IndexRAB!AD50","v":1.601818361711093},{"$f":"PTRM_ORAB!AE57*PTRM_IndexRAB!AE50","v":1.4619645808480384},{"$f":"PTRM_ORAB!AF57*PTRM_IndexRAB!AF50","v":1.3134725769403781},{"$f":"PTRM_ORAB!AG57*PTRM_IndexRAB!AG50","v":1.155980015434976},{"$f":"PTRM_ORAB!AH57*PTRM_IndexRAB!AH50","v":0.98911135100284442},{"$f":"PTRM_ORAB!AI57*PTRM_IndexRAB!AI50","v":0.76193082579437843},{"$f":"PTRM_ORAB!AJ57*PTRM_IndexRAB!AJ50","v":0.58537680495265754},{"$f":"PTRM_ORAB!AK57*PTRM_IndexRAB!AK50","v":0.3997633289602085},{"$f":"PTRM_ORAB!AL57*PTRM_IndexRAB!AL50","v":0.20475365332540715},{"$f":"PTRM_ORAB!AM57*PTRM_IndexRAB!AM50","v":6.1563734814238518E-17},{"$f":"PTRM_ORAB!AN57*PTRM_IndexRAB!AN50","v":2.8261315233598827E-3},{"$f":"PTRM_ORAB!AO57*PTRM_IndexRAB!AO50","v":2.3138495955698211E-3},{"$f":"PTRM_ORAB!AP57*PTRM_IndexRAB!AP50","v":1.7760253415308052E-3},{"$f":"PTRM_ORAB!AQ57*PTRM_IndexRAB!AQ50","v":1.2117434156476753E-3},{"$f":"PTRM_ORAB!AR57*PTRM_IndexRAB!AR50","v":6.200596091015967E-4},{"$f":"PTRM_ORAB!AS57*PTRM_IndexRAB!AS50","v":5.1704546419822345E-5},{"$f":"PTRM_ORAB!AT57*PTRM_IndexRAB!AT50","v":4.2394231964003521E-5},{"$f":"PTRM_ORAB!AU57*PTRM_IndexRAB!AU50","v":3.2587878416880587E-5},{"$f":"PTRM_ORAB!AV57*PTRM_IndexRAB!AV50","v":2.2266547342574523E-5},{"$f":"PTRM_ORAB!AW57*PTRM_IndexRAB!AW50","v":1.1410664516494441E-5},{"$f":"PTRM_ORAB!AX57*PTRM_IndexRAB!AX50","v":2.6233818154394732E-7},{"$f":"PTRM_ORAB!AY57*PTRM_IndexRAB!AY50","v":2.1467091743610054E-7},{"$f":"PTRM_ORAB!AZ57*PTRM_IndexRAB!AZ50","v":1.6468581646803109E-7},{"$f":"PTRM_ORAB!BA57*PTRM_IndexRAB!BA50","v":1.1230178511644736E-7},{"$f":"PTRM_ORAB!BB57*PTRM_IndexRAB!BB50","v":5.7435232785160207E-8}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J58*PTRM_IndexRAB!J50","v":3.2064812232649103},{"$f":"PTRM_ORAB!K58*PTRM_IndexRAB!K50","v":3.1851034601787278},{"$f":"PTRM_ORAB!L58*PTRM_IndexRAB!L50","v":3.1601061924760514},{"$f":"PTRM_ORAB!M58*PTRM_IndexRAB!M50","v":3.1313059941909023},{"$f":"PTRM_ORAB!N58*PTRM_IndexRAB!N50","v":3.0985120738085974},{"$f":"PTRM_ORAB!O58*PTRM_IndexRAB!O50","v":2.8986176923813005},{"$f":"PTRM_ORAB!P58*PTRM_IndexRAB!P50","v":2.8545870941013014},{"$f":"PTRM_ORAB!Q58*PTRM_IndexRAB!Q50","v":2.8063447301247884},{"$f":"PTRM_ORAB!R58*PTRM_IndexRAB!R50","v":2.7537023141388142},{"$f":"PTRM_ORAB!S58*PTRM_IndexRAB!S50","v":2.6964646408514752},{"$f":"PTRM_ORAB!T58*PTRM_IndexRAB!T50","v":2.675896352276915},{"$f":"PTRM_ORAB!U58*PTRM_IndexRAB!U50","v":2.6069540837668894},{"$f":"PTRM_ORAB!V58*PTRM_IndexRAB!V50","v":2.5327526321197946},{"$f":"PTRM_ORAB!W58*PTRM_IndexRAB!W50","v":2.4530685289434024},{"$f":"PTRM_ORAB!X58*PTRM_IndexRAB!X50","v":2.3676703267060129},{"$f":"PTRM_ORAB!Y58*PTRM_IndexRAB!Y50","v":2.1482409993032476},{"$f":"PTRM_ORAB!Z58*PTRM_IndexRAB!Z50","v":2.0545290264169407},{"$f":"PTRM_ORAB!AA58*PTRM_IndexRAB!AA50","v":1.9548799928543459},{"$f":"PTRM_ORAB!AB58*PTRM_IndexRAB!AB50","v":1.8490578529107369},{"$f":"PTRM_ORAB!AC58*PTRM_IndexRAB!AC50","v":1.7368185241510099},{"$f":"PTRM_ORAB!AD58*PTRM_IndexRAB!AD50","v":1.7787251218786322},{"$f":"PTRM_ORAB!AE58*PTRM_IndexRAB!AE50","v":1.6437185415512745},{"$f":"PTRM_ORAB!AF58*PTRM_IndexRAB!AF50","v":1.500206481628894},{"$f":"PTRM_ORAB!AG58*PTRM_IndexRAB!AG50","v":1.3478302410204421},{"$f":"PTRM_ORAB!AH58*PTRM_IndexRAB!AH50","v":1.1862180072673587},{"$f":"PTRM_ORAB!AI58*PTRM_IndexRAB!AI50","v":0.95016470136254982},{"$f":"PTRM_ORAB!AJ58*PTRM_IndexRAB!AJ50","v":0.77865949083765629},{"$f":"PTRM_ORAB!AK58*PTRM_IndexRAB!AK50","v":0.59822911668836865},{"$f":"PTRM_ORAB!AL58*PTRM_IndexRAB!AL50","v":0.40854038141741644},{"$f":"PTRM_ORAB!AM58*PTRM_IndexRAB!AM50","v":0.20924914709847653},{"$f":"PTRM_ORAB!AN58*PTRM_IndexRAB!AN50","v":-1.1139873195317724E-3},{"$f":"PTRM_ORAB!AO58*PTRM_IndexRAB!AO50","v":-9.1205914780076783E-4},{"$f":"PTRM_ORAB!AP58*PTRM_IndexRAB!AP50","v":-7.00062857400307E-4},{"$f":"PTRM_ORAB!AQ58*PTRM_IndexRAB!AQ50","v":-4.7763764297594391E-4},{"$f":"PTRM_ORAB!AR58*PTRM_IndexRAB!AR50","v":-2.4441132204343168E-4},{"$f":"PTRM_ORAB!AS58*PTRM_IndexRAB!AS50","v":-2.0380583351389273E-5},{"$f":"PTRM_ORAB!AT58*PTRM_IndexRAB!AT50","v":-1.6710700276625191E-5},{"$f":"PTRM_ORAB!AU58*PTRM_IndexRAB!AU50","v":-1.2845291532536311E-5},{"$f":"PTRM_ORAB!AV58*PTRM_IndexRAB!AV50","v":-8.7768920817573789E-6},{"$f":"PTRM_ORAB!AW58*PTRM_IndexRAB!AW50","v":-4.4977862755991308E-6},{"$f":"PTRM_ORAB!AX58*PTRM_IndexRAB!AX50","v":-1.0340686739220135E-7},{"$f":"PTRM_ORAB!AY58*PTRM_IndexRAB!AY50","v":-8.4617675405203392E-8},{"$f":"PTRM_ORAB!AZ58*PTRM_IndexRAB!AZ50","v":-6.4914852594696606E-8},{"$f":"PTRM_ORAB!BA58*PTRM_IndexRAB!BA50","v":-4.4266434009334508E-8},{"$f":"PTRM_ORAB!BB58*PTRM_IndexRAB!BB50","v":-2.2639470416777019E-8}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K59*PTRM_IndexRAB!K50","v":3.3355262373349155},{"$f":"PTRM_ORAB!L59*PTRM_IndexRAB!L50","v":3.3132881249916641},{"$f":"PTRM_ORAB!M59*PTRM_IndexRAB!M50","v":3.287284840868558},{"$f":"PTRM_ORAB!N59*PTRM_IndexRAB!N50","v":3.2573255770114793},{"$f":"PTRM_ORAB!O59*PTRM_IndexRAB!O50","v":3.0370921099102435},{"$f":"PTRM_ORAB!P59*PTRM_IndexRAB!P50","v":2.9957512587919179},{"$f":"PTRM_ORAB!Q59*PTRM_IndexRAB!Q50","v":2.9502451816816575},{"$f":"PTRM_ORAB!R59*PTRM_IndexRAB!R50","v":2.9003862013167758},{"$f":"PTRM_ORAB!S59*PTRM_IndexRAB!S50","v":2.8459797218523275},{"$f":"PTRM_ORAB!T59*PTRM_IndexRAB!T50","v":2.8295775061310739},{"$f":"PTRM_ORAB!U59*PTRM_IndexRAB!U50","v":2.7635847309267505},{"$f":"PTRM_ORAB!V59*PTRM_IndexRAB!V50","v":2.6923832434671784},{"$f":"PTRM_ORAB!W59*PTRM_IndexRAB!W50","v":2.6157502309029868},{"$f":"PTRM_ORAB!X59*PTRM_IndexRAB!X50","v":2.5334549018449346},{"$f":"PTRM_ORAB!Y59*PTRM_IndexRAB!Y50","v":2.3082535018286454},{"$f":"PTRM_ORAB!Z59*PTRM_IndexRAB!Z50","v":2.2174165436169342},{"$f":"PTRM_ORAB!AA59*PTRM_IndexRAB!AA50","v":2.1206869499258749},{"$f":"PTRM_ORAB!AB59*PTRM_IndexRAB!AB50","v":2.0178291161684876},{"$f":"PTRM_ORAB!AC59*PTRM_IndexRAB!AC50","v":1.9085993957283642},{"$f":"PTRM_ORAB!AD59*PTRM_IndexRAB!AD50","v":1.9704713178180924},{"$f":"PTRM_ORAB!AE59*PTRM_IndexRAB!AE50","v":1.8393040973551873},{"$f":"PTRM_ORAB!AF59*PTRM_IndexRAB!AF50","v":1.6996995270302597},{"$f":"PTRM_ORAB!AG59*PTRM_IndexRAB!AG50","v":1.5512998015255517},{"$f":"PTRM_ORAB!AH59*PTRM_IndexRAB!AH50","v":1.3937340032786043},{"$f":"PTRM_ORAB!AI59*PTRM_IndexRAB!AI50","v":1.1469332740742144},{"$f":"PTRM_ORAB!AJ59*PTRM_IndexRAB!AJ50","v":0.97907420455492034},{"$f":"PTRM_ORAB!AK59*PTRM_IndexRAB!AK50","v":0.80235081404073905},{"$f":"PTRM_ORAB!AL59*PTRM_IndexRAB!AL50","v":0.61643070482763629},{"$f":"PTRM_ORAB!AM59*PTRM_IndexRAB!AM50","v":0.42097054162423359},{"$f":"PTRM_ORAB!AN59*PTRM_IndexRAB!AN50","v":0.20724385201953027},{"$f":"PTRM_ORAB!AO59*PTRM_IndexRAB!AO50","v":-6.4996163652590269E-18},{"$f":"PTRM_ORAB!AP59*PTRM_IndexRAB!AP50","v":-6.6518200647267296E-18},{"$f":"PTRM_ORAB!AQ59*PTRM_IndexRAB!AQ50","v":-6.8075879693459056E-18},{"$f":"PTRM_ORAB!AR59*PTRM_IndexRAB!AR50","v":-6.9670035433057064E-18},{"$f":"PTRM_ORAB!AS59*PTRM_IndexRAB!AS50","v":1.3705219255391926E-3},{"$f":"PTRM_ORAB!AT59*PTRM_IndexRAB!AT50","v":1.1237353085218483E-3},{"$f":"PTRM_ORAB!AU59*PTRM_IndexRAB!AU50","v":8.6380028391502795E-4},{"$f":"PTRM_ORAB!AV59*PTRM_IndexRAB!AV50","v":5.9021485443986775E-4},{"$f":"PTRM_ORAB!AW59*PTRM_IndexRAB!AW50","v":3.0246017009506607E-4},{"$f":"PTRM_ORAB!AX59*PTRM_IndexRAB!AX50","v":6.9537449723033633E-6},{"$f":"PTRM_ORAB!AY59*PTRM_IndexRAB!AY50","v":5.6902384701899134E-6},{"$f":"PTRM_ORAB!AZ59*PTRM_IndexRAB!AZ50","v":4.365293536512536E-6},{"$f":"PTRM_ORAB!BA59*PTRM_IndexRAB!BA50","v":2.9767606416962508E-6},{"$f":"PTRM_ORAB!BB59*PTRM_IndexRAB!BB50","v":1.5224240667612248E-6}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L60*PTRM_IndexRAB!L50","v":3.4102224606686207},{"$f":"PTRM_ORAB!M60*PTRM_IndexRAB!M50","v":3.3874863450455508},{"$f":"PTRM_ORAB!N60*PTRM_IndexRAB!N50","v":3.3609007398792072},{"$f":"PTRM_ORAB!O60*PTRM_IndexRAB!O50","v":3.1430833424815958},{"$f":"PTRM_ORAB!P60*PTRM_IndexRAB!P50","v":3.1048927769870001},{"$f":"PTRM_ORAB!Q60*PTRM_IndexRAB!Q50","v":3.0626290242305592},{"$f":"PTRM_ORAB!R60*PTRM_IndexRAB!R50","v":3.0161070601229789},{"$f":"PTRM_ORAB!S60*PTRM_IndexRAB!S50","v":2.9651350176558728},{"$f":"PTRM_ORAB!T60*PTRM_IndexRAB!T50","v":2.9530940452798355},{"$f":"PTRM_ORAB!U60*PTRM_IndexRAB!U50","v":2.8907756043290016},{"$f":"PTRM_ORAB!V60*PTRM_IndexRAB!V50","v":2.8233555374782902},{"$f":"PTRM_ORAB!W60*PTRM_IndexRAB!W50","v":2.7506141043512295},{"$f":"PTRM_ORAB!X60*PTRM_IndexRAB!X50","v":2.6723236731024662},{"$f":"PTRM_ORAB!Y60*PTRM_IndexRAB!Y50","v":2.4437720361603676},{"$f":"PTRM_ORAB!Z60*PTRM_IndexRAB!Z50","v":2.3568082842711893},{"$f":"PTRM_ORAB!AA60*PTRM_IndexRAB!AA50","v":2.2640605442756665},{"$f":"PTRM_ORAB!AB60*PTRM_IndexRAB!AB50","v":2.1652962155029951},{"$f":"PTRM_ORAB!AC60*PTRM_IndexRAB!AC50","v":2.0602747373553165},{"$f":"PTRM_ORAB!AD60*PTRM_IndexRAB!AD50","v":2.1415140171602229},{"$f":"PTRM_ORAB!AE60*PTRM_IndexRAB!AE50","v":2.0156191057495212},{"$f":"PTRM_ORAB!AF60*PTRM_IndexRAB!AF50","v":1.8814465586931939},{"$f":"PTRM_ORAB!AG60*PTRM_IndexRAB!AG50","v":1.7386433437200068},{"$f":"PTRM_ORAB!AH60*PTRM_IndexRAB!AH50","v":1.5868434574133705},{"$f":"PTRM_ORAB!AI60*PTRM_IndexRAB!AI50","v":1.3319321969014493},{"$f":"PTRM_ORAB!AJ60*PTRM_IndexRAB!AJ50","v":1.169483314068358},{"$f":"PTRM_ORAB!AK60*PTRM_IndexRAB!AK50","v":0.99832394032334948},{"$f":"PTRM_ORAB!AL60*PTRM_IndexRAB!AL50","v":0.81812596273939109},{"$f":"PTRM_ORAB!AM60*PTRM_IndexRAB!AM50","v":0.62855044828760509},{"$f":"PTRM_ORAB!AN60*PTRM_IndexRAB!AN50","v":0.41369603483017209},{"$f":"PTRM_ORAB!AO60*PTRM_IndexRAB!AO50","v":0.21169184691345694},{"$f":"PTRM_ORAB!AP60*PTRM_IndexRAB!AP50","v":-7.9295319656160128E-17},{"$f":"PTRM_ORAB!AQ60*PTRM_IndexRAB!AQ50","v":-8.115220478966611E-17},{"$f":"PTRM_ORAB!AR60*PTRM_IndexRAB!AR50","v":-8.3052573226020055E-17},{"$f":"PTRM_ORAB!AS60*PTRM_IndexRAB!AS50","v":4.8230886406876909E-3},{"$f":"PTRM_ORAB!AT60*PTRM_IndexRAB!AT50","v":3.9546065631449927E-3},{"$f":"PTRM_ORAB!AU60*PTRM_IndexRAB!AU50","v":3.0398531096350804E-3},{"$f":"PTRM_ORAB!AV60*PTRM_IndexRAB!AV50","v":2.0770616704246653E-3},{"$f":"PTRM_ORAB!AW60*PTRM_IndexRAB!AW50","v":1.0644063283205476E-3},{"$f":"PTRM_ORAB!AX60*PTRM_IndexRAB!AX50","v":2.4471354862098372E-5},{"$f":"PTRM_ORAB!AY60*PTRM_IndexRAB!AY50","v":2.0024870829833811E-5},{"$f":"PTRM_ORAB!AZ60*PTRM_IndexRAB!AZ50","v":1.5362175005655692E-5},{"$f":"PTRM_ORAB!BA60*PTRM_IndexRAB!BA50","v":1.0475702846828346E-5},{"$f":"PTRM_ORAB!BB60*PTRM_IndexRAB!BB50","v":5.3576568793796685E-6}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M61*PTRM_IndexRAB!M50","v":3.5448135645682108},{"$f":"PTRM_ORAB!N61*PTRM_IndexRAB!N50","v":3.5211801236429388},{"$f":"PTRM_ORAB!O61*PTRM_IndexRAB!O50","v":3.2890071348749568},{"$f":"PTRM_ORAB!P61*PTRM_IndexRAB!P50","v":3.253506469509766},{"$f":"PTRM_ORAB!Q61*PTRM_IndexRAB!Q50","v":3.2139741891430607},{"$f":"PTRM_ORAB!R61*PTRM_IndexRAB!R50","v":3.1702256218809923},{"$f":"PTRM_ORAB!S61*PTRM_IndexRAB!S50","v":3.1220692433489456},{"$f":"PTRM_ORAB!T61*PTRM_IndexRAB!T50","v":3.1142631976143078},{"$f":"PTRM_ORAB!U61*PTRM_IndexRAB!U50","v":3.0548553269516661},{"$f":"PTRM_ORAB!V61*PTRM_IndexRAB!V50","v":2.9903894418877384},{"$f":"PTRM_ORAB!W61*PTRM_IndexRAB!W50","v":2.9206461329363922},{"$f":"PTRM_ORAB!X61*PTRM_IndexRAB!X50","v":2.8453980876418368},{"$f":"PTRM_ORAB!Y61*PTRM_IndexRAB!Y50","v":2.6106125875700488},{"$f":"PTRM_ORAB!Z61*PTRM_IndexRAB!Z50","v":2.526453724059508},{"$f":"PTRM_ORAB!AA61*PTRM_IndexRAB!AA50","v":2.4365476724443957},{"$f":"PTRM_ORAB!AB61*PTRM_IndexRAB!AB50","v":2.3406619393880685},{"$f":"PTRM_ORAB!AC61*PTRM_IndexRAB!AC50","v":2.2385560544938286},{"$f":"PTRM_ORAB!AD61*PTRM_IndexRAB!AD50","v":2.3402830809864876},{"$f":"PTRM_ORAB!AE61*PTRM_IndexRAB!AE50","v":2.2181064896253866},{"$f":"PTRM_ORAB!AF61*PTRM_IndexRAB!AF50","v":2.0877088747728858},{"$f":"PTRM_ORAB!AG61*PTRM_IndexRAB!AG50","v":1.9487375699061289},{"$f":"PTRM_ORAB!AH61*PTRM_IndexRAB!AH50","v":1.8008269163529809},{"$f":"PTRM_ORAB!AI61*PTRM_IndexRAB!AI50","v":1.5345654897855276},{"$f":"PTRM_ORAB!AJ61*PTRM_IndexRAB!AJ50","v":1.3754733568393946},{"$f":"PTRM_ORAB!AK61*PTRM_IndexRAB!AK50","v":1.207713983873524},{"$f":"PTRM_ORAB!AL61*PTRM_IndexRAB!AL50","v":1.0309593721093075},{"$f":"PTRM_ORAB!AM61*PTRM_IndexRAB!AM50","v":0.84487068253510678},{"$f":"PTRM_ORAB!AN61*PTRM_IndexRAB!AN50","v":0.62614385365965519},{"$f":"PTRM_ORAB!AO61*PTRM_IndexRAB!AO50","v":0.42720431639020545},{"$f":"PTRM_ORAB!AP61*PTRM_IndexRAB!AP50","v":0.21860415167664948},{"$f":"PTRM_ORAB!AQ61*PTRM_IndexRAB!AQ50","v":1.0399386184414443E-17},{"$f":"PTRM_ORAB!AR61*PTRM_IndexRAB!AR50","v":1.0642912103562768E-17},{"$f":"PTRM_ORAB!AS61*PTRM_IndexRAB!AS50","v":1.3527693954725207E-2},{"$f":"PTRM_ORAB!AT61*PTRM_IndexRAB!AT50","v":1.1091794342379207E-2},{"$f":"PTRM_ORAB!AU61*PTRM_IndexRAB!AU50","v":8.5261137826817494E-3},{"$f":"PTRM_ORAB!AV61*PTRM_IndexRAB!AV50","v":5.8256973271361883E-3},{"$f":"PTRM_ORAB!AW61*PTRM_IndexRAB!AW50","v":2.9854236829742523E-3},{"$f":"PTRM_ORAB!AX61*PTRM_IndexRAB!AX50","v":6.8636723040765076E-5},{"$f":"PTRM_ORAB!AY61*PTRM_IndexRAB!AY50","v":5.6165321487906502E-5},{"$f":"PTRM_ORAB!AZ61*PTRM_IndexRAB!AZ50","v":4.3087493810979781E-5},{"$f":"PTRM_ORAB!BA61*PTRM_IndexRAB!BA50","v":2.9382023145303576E-5},{"$f":"PTRM_ORAB!BB61*PTRM_IndexRAB!BB50","v":1.5027039305738701E-5}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N62*PTRM_IndexRAB!N50","v":3.570808662847178},{"$f":"PTRM_ORAB!O62*PTRM_IndexRAB!O50","v":3.3492447605946691},{"$f":"PTRM_ORAB!P62*PTRM_IndexRAB!P50","v":3.3173251884996393},{"$f":"PTRM_ORAB!Q62*PTRM_IndexRAB!Q50","v":3.2815188656200993},{"$f":"PTRM_ORAB!R62*PTRM_IndexRAB!R50","v":3.2416462158989283},{"$f":"PTRM_ORAB!S62*PTRM_IndexRAB!S50","v":3.1975209774339937},{"$f":"PTRM_ORAB!T62*PTRM_IndexRAB!T50","v":3.194117045434679},{"$f":"PTRM_ORAB!U62*PTRM_IndexRAB!U50","v":3.1391199421670528},{"$f":"PTRM_ORAB!V62*PTRM_IndexRAB!V50","v":3.0792379027615078},{"$f":"PTRM_ORAB!W62*PTRM_IndexRAB!W50","v":3.0142574780020825},{"$f":"PTRM_ORAB!X62*PTRM_IndexRAB!X50","v":2.9439575071680166},{"$f":"PTRM_ORAB!Y62*PTRM_IndexRAB!Y50","v":2.7090181393153663},{"$f":"PTRM_ORAB!Z62*PTRM_IndexRAB!Z50","v":2.6298036333506682},{"$f":"PTRM_ORAB!AA62*PTRM_IndexRAB!AA50","v":2.5450261040870528},{"$f":"PTRM_ORAB!AB62*PTRM_IndexRAB!AB50","v":2.4544591381866443},{"$f":"PTRM_ORAB!AC62*PTRM_IndexRAB!AC50","v":2.3578685332157501},{"$f":"PTRM_ORAB!AD62*PTRM_IndexRAB!AD50","v":2.4773026457818625},{"$f":"PTRM_ORAB!AE62*PTRM_IndexRAB!AE50","v":2.361948853037366},{"$f":"PTRM_ORAB!AF62*PTRM_IndexRAB!AF50","v":2.2386411804836142},{"$f":"PTRM_ORAB!AG62*PTRM_IndexRAB!AG50","v":2.1070363762007727},{"$f":"PTRM_ORAB!AH62*PTRM_IndexRAB!AH50","v":1.9667785087650174},{"$f":"PTRM_ORAB!AI62*PTRM_IndexRAB!AI50","v":1.6960970841563774},{"$f":"PTRM_ORAB!AJ62*PTRM_IndexRAB!AJ50","v":1.5443896668844899},{"$f":"PTRM_ORAB!AK62*PTRM_IndexRAB!AK50","v":1.3842790376281517},{"$f":"PTRM_ORAB!AL62*PTRM_IndexRAB!AL50","v":1.2154456813093404},{"$f":"PTRM_ORAB!AM62*PTRM_IndexRAB!AM50","v":1.037559499325027},{"$f":"PTRM_ORAB!AN62*PTRM_IndexRAB!AN50","v":0.82057929688652687},{"$f":"PTRM_ORAB!AO62*PTRM_IndexRAB!AO50","v":0.62984630841880729},{"$f":"PTRM_ORAB!AP62*PTRM_IndexRAB!AP50","v":0.4297304206474053},{"$f":"PTRM_ORAB!AQ62*PTRM_IndexRAB!AQ50","v":0.21989678112116931},{"$f":"PTRM_ORAB!AR62*PTRM_IndexRAB!AR50","v":-5.3946815831649923E-17},{"$f":"PTRM_ORAB!AS62*PTRM_IndexRAB!AS50","v":1.547368417721735E-2},{"$f":"PTRM_ORAB!AT62*PTRM_IndexRAB!AT50","v":1.2687374743030137E-2},{"$f":"PTRM_ORAB!AU62*PTRM_IndexRAB!AU50","v":9.7526150705201479E-3},{"$f":"PTRM_ORAB!AV62*PTRM_IndexRAB!AV50","v":6.6637374303309908E-3},{"$f":"PTRM_ORAB!AW62*PTRM_IndexRAB!AW50","v":3.4148838198244866E-3},{"$f":"PTRM_ORAB!AX62*PTRM_IndexRAB!AX50","v":7.8510275206288197E-5},{"$f":"PTRM_ORAB!AY62*PTRM_IndexRAB!AY50","v":6.4244833548452568E-5},{"$f":"PTRM_ORAB!AZ62*PTRM_IndexRAB!AZ50","v":4.92857299588753E-5},{"$f":"PTRM_ORAB!BA62*PTRM_IndexRAB!BA50","v":3.3608695477568948E-5},{"$f":"PTRM_ORAB!BB62*PTRM_IndexRAB!BB50","v":1.7188713842421594E-5}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O63*PTRM_IndexRAB!O50","v":3.4316294285068882},{"$f":"PTRM_ORAB!P63*PTRM_IndexRAB!P50","v":3.4029710382265979},{"$f":"PTRM_ORAB!Q63*PTRM_IndexRAB!Q50","v":3.3705394343408646},{"$f":"PTRM_ORAB!R63*PTRM_IndexRAB!R50","v":3.3341587310915659},{"$f":"PTRM_ORAB!S63*PTRM_IndexRAB!S50","v":3.2936464717861553},{"$f":"PTRM_ORAB!T63*PTRM_IndexRAB!T50","v":3.2945052312466538},{"$f":"PTRM_ORAB!U63*PTRM_IndexRAB!U50","v":3.2434105402556455},{"$f":"PTRM_ORAB!V63*PTRM_IndexRAB!V50","v":3.1875646893101699},{"$f":"PTRM_ORAB!W63*PTRM_IndexRAB!W50","v":3.1267585150162289},{"$f":"PTRM_ORAB!X63*PTRM_IndexRAB!X50","v":3.0607752740838894},{"$f":"PTRM_ORAB!Y63*PTRM_IndexRAB!Y50","v":2.8240186370591731},{"$f":"PTRM_ORAB!Z63*PTRM_IndexRAB!Z50","v":2.7490565120083823},{"$f":"PTRM_ORAB!AA63*PTRM_IndexRAB!AA50","v":2.6686712424129508},{"$f":"PTRM_ORAB!AB63*PTRM_IndexRAB!AB50","v":2.5826407299140488},{"$f":"PTRM_ORAB!AC63*PTRM_IndexRAB!AC50","v":2.4907352148611741},{"$f":"PTRM_ORAB!AD63*PTRM_IndexRAB!AD50","v":2.6282547259138758},{"$f":"PTRM_ORAB!AE63*PTRM_IndexRAB!AE50","v":2.5187225849748751},{"$f":"PTRM_ORAB!AF63*PTRM_IndexRAB!AF50","v":2.4014401029403172},{"$f":"PTRM_ORAB!AG63*PTRM_IndexRAB!AG50","v":2.276070754027439},{"$f":"PTRM_ORAB!AH63*PTRM_IndexRAB!AH50","v":2.1422655472220455},{"$f":"PTRM_ORAB!AI63*PTRM_IndexRAB!AI50","v":1.8653601769374974},{"$f":"PTRM_ORAB!AJ63*PTRM_IndexRAB!AJ50","v":1.7197444337388337},{"$f":"PTRM_ORAB!AK63*PTRM_IndexRAB!AK50","v":1.5659218790942147},{"$f":"PTRM_ORAB!AL63*PTRM_IndexRAB!AL50","v":1.4035789530800675},{"$f":"PTRM_ORAB!AM63*PTRM_IndexRAB!AM50","v":1.2323916858705735},{"$f":"PTRM_ORAB!AN63*PTRM_IndexRAB!AN50","v":1.0155515959663766},{"$f":"PTRM_ORAB!AO63*PTRM_IndexRAB!AO50","v":0.8314664870279842},{"$f":"PTRM_ORAB!AP63*PTRM_IndexRAB!AP50","v":0.63820291276608798},{"$f":"PTRM_ORAB!AQ63*PTRM_IndexRAB!AQ50","v":0.43543194981942851},{"$f":"PTRM_ORAB!AR63*PTRM_IndexRAB!AR50","v":0.22281430301898494},{"$f":"PTRM_ORAB!AS63*PTRM_IndexRAB!AS50","v":1.8579685411435801E-2},{"$f":"PTRM_ORAB!AT63*PTRM_IndexRAB!AT50","v":1.523408573696812E-2},{"$f":"PTRM_ORAB!AU63*PTRM_IndexRAB!AU50","v":1.1710237708992563E-2},{"$f":"PTRM_ORAB!AV63*PTRM_IndexRAB!AV50","v":8.0013359263368632E-3},{"$f":"PTRM_ORAB!AW63*PTRM_IndexRAB!AW50","v":4.1003465213771137E-3},{"$f":"PTRM_ORAB!AX63*PTRM_IndexRAB!AX50","v":9.4269483478655292E-5},{"$f":"PTRM_ORAB!AY63*PTRM_IndexRAB!AY50","v":7.7140568656416237E-5},{"$f":"PTRM_ORAB!AZ63*PTRM_IndexRAB!AZ50","v":5.9178754550073629E-5},{"$f":"PTRM_ORAB!BA63*PTRM_IndexRAB!BA50","v":4.0354900740534941E-5},{"$f":"PTRM_ORAB!BB63*PTRM_IndexRAB!BB50","v":2.0638969502143749E-5}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":27.053803909678511},29.588110722706531,32.193481664939753,34.772666880023237,37.365381591655911,41.804593106219642,44.641015113165565,47.470546502743879,50.345924421515434,53.150606147613594,52.891305507716311,51.872571291906581,50.765856200482546,49.567293160311024,48.272873981973568,47.666291091049722,46.126566214111584,44.477257580899064,42.713776023935438,40.831369544161639,36.61454425707128,34.574096047654109,32.410570339606515,30.11913341327579,27.694787887445546,27.651509251131017,24.722535767002039,21.616878142465072,18.327174343778285,14.84579475506278,10.512714074143485,8.7984073313130793,{"$f":"SUM(AK53:AK63)","v":7.1996197474266097},5.726844893217744,4.3884506493717659,3.0833750125515849,2.1003402666245878,1.2866382721561866,0.65539749576101181,0.22284949057363976,5.377760827355714E-2,4.4094002510085849E-2,3.3894469274319834E-2,2.3159310805490708E-2,1.1868168062562511E-2,2.7285646890152983E-4,2.2327651311924404E-4,1.7128571952149978E-4,1.1679974083259685E-4,5.9731632513438999E-5]
[]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E71*PTRM_IndexRAB!E68","v":27.053803909678511},{"$f":"PTRM_ORAB!F71*PTRM_IndexRAB!F68","v":26.833164103917078},{"$f":"PTRM_ORAB!G71*PTRM_IndexRAB!G68","v":26.582677701662636},{"$f":"PTRM_ORAB!H71*PTRM_IndexRAB!H68","v":26.300939617716935},{"$f":"PTRM_ORAB!I71*PTRM_IndexRAB!I68","v":25.986491821016134},{"$f":"PTRM_ORAB!J71*PTRM_IndexRAB!J68","v":26.811379614984137},{"$f":"PTRM_ORAB!K71*PTRM_IndexRAB!K68","v":26.448953580924186},{"$f":"PTRM_ORAB!L71*PTRM_IndexRAB!L68","v":26.046129068401616},{"$f":"PTRM_ORAB!M71*PTRM_IndexRAB!M68","v":25.600953025589689},{"$f":"PTRM_ORAB!N71*PTRM_IndexRAB!N68","v":25.111395389933229},{"$f":"PTRM_ORAB!O71*PTRM_IndexRAB!O68","v":23.279097508612633},{"$f":"PTRM_ORAB!P71*PTRM_IndexRAB!P68","v":22.68667611764425},{"$f":"PTRM_ORAB!Q71*PTRM_IndexRAB!Q68","v":22.048086361527513},{"$f":"PTRM_ORAB!R71*PTRM_IndexRAB!R68","v":21.361337603996869},{"$f":"PTRM_ORAB!S71*PTRM_IndexRAB!S68","v":20.624367153940156},{"$f":"PTRM_ORAB!T71*PTRM_IndexRAB!T68","v":20.202663706907444},{"$f":"PTRM_ORAB!U71*PTRM_IndexRAB!U68","v":19.336857664090338},{"$f":"PTRM_ORAB!V71*PTRM_IndexRAB!V68","v":18.413727263901922},{"$f":"PTRM_ORAB!W71*PTRM_IndexRAB!W68","v":17.43091115154651},{"$f":"PTRM_ORAB!X71*PTRM_IndexRAB!X68","v":16.385964797808292},{"$f":"PTRM_ORAB!Y71*PTRM_IndexRAB!Y68","v":14.387941936346985},{"$f":"PTRM_ORAB!Z71*PTRM_IndexRAB!Z68","v":13.268862382256282},{"$f":"PTRM_ORAB!AA71*PTRM_IndexRAB!AA68","v":12.085751805101047},{"$f":"PTRM_ORAB!AB71*PTRM_IndexRAB!AB68","v":10.836130538472151},{"$f":"PTRM_ORAB!AC71*PTRM_IndexRAB!AC68","v":9.5174355030698781},{"$f":"PTRM_ORAB!AD71*PTRM_IndexRAB!AD68","v":8.9581678992722722},{"$f":"PTRM_ORAB!AE71*PTRM_IndexRAB!AE68","v":7.3584321680720306},{"$f":"PTRM_ORAB!AF71*PTRM_IndexRAB!AF68","v":5.6666013402119484},{"$f":"PTRM_ORAB!AG71*PTRM_IndexRAB!AG68","v":3.8788903838290238},{"$f":"PTRM_ORAB!AH71*PTRM_IndexRAB!AH68","v":1.991377596522236},{"$f":"PTRM_ORAB!AI71*PTRM_IndexRAB!AI68","v":6.74705719664348E-2},{"$f":"PTRM_ORAB!AJ71*PTRM_IndexRAB!AJ68","v":5.5292099505034574E-2},{"$f":"PTRM_ORAB!AK71*PTRM_IndexRAB!AK68","v":4.2479857031163512E-2},{"$f":"PTRM_ORAB!AL71*PTRM_IndexRAB!AL68","v":2.9010184409177367E-2},{"$f":"PTRM_ORAB!AM71*PTRM_IndexRAB!AM68","v":1.485864463074371E-2},{"$f":"PTRM_ORAB!AN71*PTRM_IndexRAB!AN68","v":-7.9103508585829881E-5},{"$f":"PTRM_ORAB!AO71*PTRM_IndexRAB!AO68","v":-6.4764721612062292E-5},{"$f":"PTRM_ORAB!AP71*PTRM_IndexRAB!AP68","v":-4.9711004138055945E-5},{"$f":"PTRM_ORAB!AQ71*PTRM_IndexRAB!AQ68","v":-3.3916735612344203E-5},{"$f":"PTRM_ORAB!AR71*PTRM_IndexRAB!AR68","v":-1.735548760093871E-5},{"$f":"PTRM_ORAB!AS71*PTRM_IndexRAB!AS68","v":-1.4472118504889876E-6},{"$f":"PTRM_ORAB!AT71*PTRM_IndexRAB!AT68","v":-1.18661586144702E-6},{"$f":"PTRM_ORAB!AU71*PTRM_IndexRAB!AU68","v":-9.1213572292596764E-7},{"$f":"PTRM_ORAB!AV71*PTRM_IndexRAB!AV68","v":-6.2324134752091793E-7},{"$f":"PTRM_ORAB!AW71*PTRM_IndexRAB!AW68","v":-3.1938485208128622E-7},{"$f":"PTRM_ORAB!AX71*PTRM_IndexRAB!AX68","v":-7.3428538001947097E-9},{"$f":"PTRM_ORAB!AY71*PTRM_IndexRAB!AY68","v":-7.510807007818703E-9},{"$f":"PTRM_ORAB!AZ71*PTRM_IndexRAB!AZ68","v":-7.6826018117373724E-9},{"$f":"PTRM_ORAB!BA71*PTRM_IndexRAB!BA68","v":-7.8583260808417059E-9},{"$f":"PTRM_ORAB!BB71*PTRM_IndexRAB!BB68","v":-8.0380696938491789E-9}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F72*PTRM_IndexRAB!F68","v":2.754946618789452},{"$f":"PTRM_ORAB!G72*PTRM_IndexRAB!G68","v":2.7324783962473584},{"$f":"PTRM_ORAB!H72*PTRM_IndexRAB!H68","v":2.7069708310544014},{"$f":"PTRM_ORAB!I72*PTRM_IndexRAB!I68","v":2.678280840384633},{"$f":"PTRM_ORAB!J72*PTRM_IndexRAB!J68","v":2.7754945601865848},{"$f":"PTRM_ORAB!K72*PTRM_IndexRAB!K68","v":2.7423642629813196},{"$f":"PTRM_ORAB!L72*PTRM_IndexRAB!L68","v":2.7052940257144322},{"$f":"PTRM_ORAB!M72*PTRM_IndexRAB!M68","v":2.6640916868844902},{"$f":"PTRM_ORAB!N72*PTRM_IndexRAB!N68","v":2.6185574813316892},{"$f":"PTRM_ORAB!O72*PTRM_IndexRAB!O68","v":2.4327220549022623},{"$f":"PTRM_ORAB!P72*PTRM_IndexRAB!P68","v":2.3767544713052708},{"$f":"PTRM_ORAB!Q72*PTRM_IndexRAB!Q68","v":2.3162693004621975},{"$f":"PTRM_ORAB!R72*PTRM_IndexRAB!R68","v":2.2510704216131074},{"$f":"PTRM_ORAB!S72*PTRM_IndexRAB!S68","v":2.180954594334132},{"$f":"PTRM_ORAB!T72*PTRM_IndexRAB!T68","v":2.1432681081788805},{"$f":"PTRM_ORAB!U72*PTRM_IndexRAB!U68","v":2.0605742450082825},{"$f":"PTRM_ORAB!V72*PTRM_IndexRAB!V68","v":1.9722662050941457},{"$f":"PTRM_ORAB!W72*PTRM_IndexRAB!W68","v":1.8781113572479149},{"$f":"PTRM_ORAB!X72*PTRM_IndexRAB!X68","v":1.7778688546710737},{"$f":"PTRM_ORAB!Y72*PTRM_IndexRAB!Y68","v":1.5749554172442179},{"$f":"PTRM_ORAB!Z72*PTRM_IndexRAB!Z68","v":1.4671282623679551},{"$f":"PTRM_ORAB!AA72*PTRM_IndexRAB!AA68","v":1.3530165117848516},{"$f":"PTRM_ORAB!AB72*PTRM_IndexRAB!AB68","v":1.2323755630702915},{"$f":"PTRM_ORAB!AC72*PTRM_IndexRAB!AC68","v":1.1049525663944531},{"$f":"PTRM_ORAB!AD72*PTRM_IndexRAB!AD68","v":1.0688084257687878},{"$f":"PTRM_ORAB!AE72*PTRM_IndexRAB!AE68","v":0.91452320270224852},{"$f":"PTRM_ORAB!AF72*PTRM_IndexRAB!AF68","v":0.75120906739860938},{"$f":"PTRM_ORAB!AG72*PTRM_IndexRAB!AG68","v":0.57849310979184365},{"$f":"PTRM_ORAB!AH72*PTRM_IndexRAB!AH68","v":0.39598892280624076},{"$f":"PTRM_ORAB!AI72*PTRM_IndexRAB!AI68","v":0.19567974957313083},{"$f":"PTRM_ORAB!AJ72*PTRM_IndexRAB!AJ68","v":0},{"$f":"PTRM_ORAB!AK72*PTRM_IndexRAB!AK68","v":0},{"$f":"PTRM_ORAB!AL72*PTRM_IndexRAB!AL68","v":0},{"$f":"PTRM_ORAB!AM72*PTRM_IndexRAB!AM68","v":0},{"$f":"PTRM_ORAB!AN72*PTRM_IndexRAB!AN68","v":1.2582572983155967E-4},{"$f":"PTRM_ORAB!AO72*PTRM_IndexRAB!AO68","v":1.0301778656674272E-4},{"$f":"PTRM_ORAB!AP72*PTRM_IndexRAB!AP68","v":7.9072641506713654E-5},{"$f":"PTRM_ORAB!AQ72*PTRM_IndexRAB!AQ68","v":5.3949541407468372E-5},{"$f":"PTRM_ORAB!AR72*PTRM_IndexRAB!AR68","v":2.760644796938733E-5},{"$f":"PTRM_ORAB!AS72*PTRM_IndexRAB!AS68","v":2.3020026616275391E-6},{"$f":"PTRM_ORAB!AT72*PTRM_IndexRAB!AT68","v":1.8874865282906146E-6},{"$f":"PTRM_ORAB!AU72*PTRM_IndexRAB!AU68","v":1.4508856192904114E-6},{"$f":"PTRM_ORAB!AV72*PTRM_IndexRAB!AV68","v":9.9135675287949419E-7},{"$f":"PTRM_ORAB!AW72*PTRM_IndexRAB!AW68","v":5.08028440567439E-7},{"$f":"PTRM_ORAB!AX72*PTRM_IndexRAB!AX68","v":1.1679885696264275E-8},{"$f":"PTRM_ORAB!AY72*PTRM_IndexRAB!AY68","v":9.5576319207877391E-9},{"$f":"PTRM_ORAB!AZ72*PTRM_IndexRAB!AZ68","v":7.3321828367569512E-9},{"$f":"PTRM_ORAB!BA72*PTRM_IndexRAB!BA68","v":4.9999279781803472E-9},{"$f":"PTRM_ORAB!BB72*PTRM_IndexRAB!BB68","v":2.5571457037664253E-9}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G73*PTRM_IndexRAB!G68","v":2.8783255670297576},{"$f":"PTRM_ORAB!H73*PTRM_IndexRAB!H68","v":2.8548511160376591},{"$f":"PTRM_ORAB!I73*PTRM_IndexRAB!I68","v":2.8282012069080844},{"$f":"PTRM_ORAB!J73*PTRM_IndexRAB!J68","v":2.9188807800370049},{"$f":"PTRM_ORAB!K73*PTRM_IndexRAB!K68","v":2.8883115721462542},{"$f":"PTRM_ORAB!L73*PTRM_IndexRAB!L68","v":2.8538346100295708},{"$f":"PTRM_ORAB!M73*PTRM_IndexRAB!M68","v":2.8152575590001638},{"$f":"PTRM_ORAB!N73*PTRM_IndexRAB!N68","v":2.772380446665268},{"$f":"PTRM_ORAB!O73*PTRM_IndexRAB!O68","v":2.5806863728663094},{"$f":"PTRM_ORAB!P73*PTRM_IndexRAB!P68","v":2.5270449597372346},{"$f":"PTRM_ORAB!Q73*PTRM_IndexRAB!Q68","v":2.4689073686579559},{"$f":"PTRM_ORAB!R73*PTRM_IndexRAB!R68","v":2.4060770318301943},{"$f":"PTRM_ORAB!S73*PTRM_IndexRAB!S68","v":2.3383502243866161},{"$f":"PTRM_ORAB!T73*PTRM_IndexRAB!T68","v":2.304526775844101},{"$f":"PTRM_ORAB!U73*PTRM_IndexRAB!U68","v":2.2242997290482323},{"$f":"PTRM_ORAB!V73*PTRM_IndexRAB!V68","v":2.1384794171878552},{"$f":"PTRM_ORAB!W73*PTRM_IndexRAB!W68","v":2.0468326705656161},{"$f":"PTRM_ORAB!X73*PTRM_IndexRAB!X68","v":1.9491180627880111},{"$f":"PTRM_ORAB!Y73*PTRM_IndexRAB!Y68","v":1.7395270119631805},{"$f":"PTRM_ORAB!Z73*PTRM_IndexRAB!Z68","v":1.6339362951152387},{"$f":"PTRM_ORAB!AA73*PTRM_IndexRAB!AA68","v":1.5220710956166943},{"$f":"PTRM_ORAB!AB73*PTRM_IndexRAB!AB68","v":1.4036859471004817},{"$f":"PTRM_ORAB!AC73*PTRM_IndexRAB!AC68","v":1.2785270869679413},{"$f":"PTRM_ORAB!AD73*PTRM_IndexRAB!AD68","v":1.2616857028298758},{"$f":"PTRM_ORAB!AE73*PTRM_IndexRAB!AE68","v":1.1104026713894404},{"$f":"PTRM_ORAB!AF73*PTRM_IndexRAB!AF68","v":0.95011321284987804},{"$f":"PTRM_ORAB!AG73*PTRM_IndexRAB!AG68","v":0.78044346872676507},{"$f":"PTRM_ORAB!AH73*PTRM_IndexRAB!AH68","v":0.60100601661256736},{"$f":"PTRM_ORAB!AI73*PTRM_IndexRAB!AI68","v":0.38919888786045437},{"$f":"PTRM_ORAB!AJ73*PTRM_IndexRAB!AJ68","v":0.19934268199859229},{"$f":"PTRM_ORAB!AK73*PTRM_IndexRAB!AK68","v":0},{"$f":"PTRM_ORAB!AL73*PTRM_IndexRAB!AL68","v":0},{"$f":"PTRM_ORAB!AM73*PTRM_IndexRAB!AM68","v":0},{"$f":"PTRM_ORAB!AN73*PTRM_IndexRAB!AN68","v":-1.9832332350994616E-3},{"$f":"PTRM_ORAB!AO73*PTRM_IndexRAB!AO68","v":-1.6237402191034409E-3},{"$f":"PTRM_ORAB!AP73*PTRM_IndexRAB!AP68","v":-1.2463229168879113E-3},{"$f":"PTRM_ORAB!AQ73*PTRM_IndexRAB!AQ68","v":-8.5033898615885083E-4},{"$f":"PTRM_ORAB!AR73*PTRM_IndexRAB!AR68","v":-4.3512582990160915E-4},{"$f":"PTRM_ORAB!AS73*PTRM_IndexRAB!AS68","v":-3.6283581998202905E-5},{"$f":"PTRM_ORAB!AT73*PTRM_IndexRAB!AT68","v":-2.9750083855818141E-5},{"$f":"PTRM_ORAB!AU73*PTRM_IndexRAB!AU68","v":-2.2868491081725193E-5},{"$f":"PTRM_ORAB!AV73*PTRM_IndexRAB!AV68","v":-1.5625513659112874E-5},{"$f":"PTRM_ORAB!AW73*PTRM_IndexRAB!AW68","v":-8.0074154074676218E-6},{"$f":"PTRM_ORAB!AX73*PTRM_IndexRAB!AX68","v":-1.8409539548073785E-7},{"$f":"PTRM_ORAB!AY73*PTRM_IndexRAB!AY68","v":-1.5064496982872965E-7},{"$f":"PTRM_ORAB!AZ73*PTRM_IndexRAB!AZ68","v":-1.1556800590108337E-7},{"$f":"PTRM_ORAB!BA73*PTRM_IndexRAB!BA68","v":-7.8807596448715284E-8},{"$f":"PTRM_ORAB!BB73*PTRM_IndexRAB!BB68","v":-4.0305081905666095E-8}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H74*PTRM_IndexRAB!H68","v":2.9099053152142411},{"$f":"PTRM_ORAB!I74*PTRM_IndexRAB!I68","v":2.8861733126582783},{"$f":"PTRM_ORAB!J74*PTRM_IndexRAB!J68","v":2.9925013025014748},{"$f":"PTRM_ORAB!K74*PTRM_IndexRAB!K68","v":2.9652286016391414},{"$f":"PTRM_ORAB!L74*PTRM_IndexRAB!L68","v":2.9341739966730702},{"$f":"PTRM_ORAB!M74*PTRM_IndexRAB!M68","v":2.8991495877060407},{"$f":"PTRM_ORAB!N74*PTRM_IndexRAB!N68","v":2.8599599860403497},{"$f":"PTRM_ORAB!O74*PTRM_IndexRAB!O68","v":2.6669932201662068},{"$f":"PTRM_ORAB!P74*PTRM_IndexRAB!P68","v":2.6169648095362987},{"$f":"PTRM_ORAB!Q74*PTRM_IndexRAB!Q68","v":2.5625693231383626},{"$f":"PTRM_ORAB!R74*PTRM_IndexRAB!R68","v":2.5036144530056155},{"$f":"PTRM_ORAB!S74*PTRM_IndexRAB!S68","v":2.4399008680545924},{"$f":"PTRM_ORAB!T74*PTRM_IndexRAB!T68","v":2.4107541889706265},{"$f":"PTRM_ORAB!U74*PTRM_IndexRAB!U68","v":2.3349083352971562},{"$f":"PTRM_ORAB!V74*PTRM_IndexRAB!V68","v":2.2536236211235336},{"$f":"PTRM_ORAB!W74*PTRM_IndexRAB!W68","v":2.1666719034863196},{"$f":"PTRM_ORAB!X74*PTRM_IndexRAB!X68","v":2.0738169387125849},{"$f":"PTRM_ORAB!Y74*PTRM_IndexRAB!Y68","v":1.862551832383383},{"$f":"PTRM_ORAB!Z74*PTRM_IndexRAB!Z68","v":1.7617276276346747},{"$f":"PTRM_ORAB!AA74*PTRM_IndexRAB!AA68","v":1.6547893152006357},{"$f":"PTRM_ORAB!AB74*PTRM_IndexRAB!AB68","v":1.5414964423839981},{"$f":"PTRM_ORAB!AC74*PTRM_IndexRAB!AC68","v":1.4216004100669899},{"$f":"PTRM_ORAB!AD74*PTRM_IndexRAB!AD68","v":1.4244779520098136},{"$f":"PTRM_ORAB!AE74*PTRM_IndexRAB!AE68","v":1.2797934716966728},{"$f":"PTRM_ORAB!AF74*PTRM_IndexRAB!AF68","v":1.1263392195150914},{"$f":"PTRM_ORAB!AG74*PTRM_IndexRAB!AG68","v":0.96374927959533407},{"$f":"PTRM_ORAB!AH74*PTRM_IndexRAB!AH68","v":0.79164442781951572},{"$f":"PTRM_ORAB!AI74*PTRM_IndexRAB!AI68","v":0.57338111573147199},{"$f":"PTRM_ORAB!AJ74*PTRM_IndexRAB!AJ68","v":0.39157127793314217},{"$f":"PTRM_ORAB!AK74*PTRM_IndexRAB!AK68","v":0.20055778978689096},{"$f":"PTRM_ORAB!AL74*PTRM_IndexRAB!AL68","v":2.3678359543937894E-17},{"$f":"PTRM_ORAB!AM74*PTRM_IndexRAB!AM68","v":2.4255504545572695E-17},{"$f":"PTRM_ORAB!AN74*PTRM_IndexRAB!AN68","v":3.8474599934968019E-4},{"$f":"PTRM_ORAB!AO74*PTRM_IndexRAB!AO68","v":3.1500458051364347E-4},{"$f":"PTRM_ORAB!AP74*PTRM_IndexRAB!AP68","v":2.4178586143268184E-4},{"$f":"PTRM_ORAB!AQ74*PTRM_IndexRAB!AQ68","v":1.6496522810604931E-4},{"$f":"PTRM_ORAB!AR74*PTRM_IndexRAB!AR68","v":8.441413712994654E-5},{"$f":"PTRM_ORAB!AS74*PTRM_IndexRAB!AS68","v":7.0389920705340688E-6},{"$f":"PTRM_ORAB!AT74*PTRM_IndexRAB!AT68","v":5.7714975431367126E-6},{"$f":"PTRM_ORAB!AU74*PTRM_IndexRAB!AU68","v":4.436472876280944E-6},{"$f":"PTRM_ORAB!AV74*PTRM_IndexRAB!AV68","v":3.0313398150702133E-6},{"$f":"PTRM_ORAB!AW74*PTRM_IndexRAB!AW68","v":1.5534335491305293E-6},{"$f":"PTRM_ORAB!AX74*PTRM_IndexRAB!AX68","v":3.5714390852451036E-8},{"$f":"PTRM_ORAB!AY74*PTRM_IndexRAB!AY68","v":2.922502932987198E-8},{"$f":"PTRM_ORAB!AZ74*PTRM_IndexRAB!AZ68","v":2.2420120405572663E-8},{"$f":"PTRM_ORAB!BA74*PTRM_IndexRAB!BA68","v":1.5288624109048624E-8},{"$f":"PTRM_ORAB!BB74*PTRM_IndexRAB!BB68","v":7.8191605214244761E-9}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I75*PTRM_IndexRAB!I68","v":2.9862344106887773},{"$f":"PTRM_ORAB!J75*PTRM_IndexRAB!J68","v":3.0998556252455285},{"$f":"PTRM_ORAB!K75*PTRM_IndexRAB!K68","v":3.0755273979610172},{"$f":"PTRM_ORAB!L75*PTRM_IndexRAB!L68","v":3.0474980237888527},{"$f":"PTRM_ORAB!M75*PTRM_IndexRAB!M68","v":3.0155818176618343},{"$f":"PTRM_ORAB!N75*PTRM_IndexRAB!N68","v":2.979585666453664},{"$f":"PTRM_ORAB!O75*PTRM_IndexRAB!O68","v":2.7831318824192457},{"$f":"PTRM_ORAB!P75*PTRM_IndexRAB!P68","v":2.7360971075673057},{"$f":"PTRM_ORAB!Q75*PTRM_IndexRAB!Q68","v":2.6847724215554862},{"$f":"PTRM_ORAB!R75*PTRM_IndexRAB!R68","v":2.6289675054151918},{"$f":"PTRM_ORAB!S75*PTRM_IndexRAB!S68","v":2.568485068329295},{"$f":"PTRM_ORAB!T75*PTRM_IndexRAB!T68","v":2.543624933165205},{"$f":"PTRM_ORAB!U75*PTRM_IndexRAB!U68","v":2.4712260122705629},{"$f":"PTRM_ORAB!V75*PTRM_IndexRAB!V68","v":2.3934776265669258},{"$f":"PTRM_ORAB!W75*PTRM_IndexRAB!W68","v":2.3101539509367672},{"$f":"PTRM_ORAB!X75*PTRM_IndexRAB!X68","v":2.2210211196345266},{"$f":"PTRM_ORAB!Y75*PTRM_IndexRAB!Y68","v":2.0056521578966633},{"$f":"PTRM_ORAB!Z75*PTRM_IndexRAB!Z68","v":1.9083737565563377},{"$f":"PTRM_ORAB!AA75*PTRM_IndexRAB!AA68","v":1.8050691059030013},{"$f":"PTRM_ORAB!AB75*PTRM_IndexRAB!AB68","v":1.6954999301778904},{"$f":"PTRM_ORAB!AC75*PTRM_IndexRAB!AC68","v":1.5794198611408408},{"$f":"PTRM_ORAB!AD75*PTRM_IndexRAB!AD68","v":1.601818361711093},{"$f":"PTRM_ORAB!AE75*PTRM_IndexRAB!AE68","v":1.4619645808480384},{"$f":"PTRM_ORAB!AF75*PTRM_IndexRAB!AF68","v":1.3134725769403781},{"$f":"PTRM_ORAB!AG75*PTRM_IndexRAB!AG68","v":1.155980015434976},{"$f":"PTRM_ORAB!AH75*PTRM_IndexRAB!AH68","v":0.98911135100284442},{"$f":"PTRM_ORAB!AI75*PTRM_IndexRAB!AI68","v":0.76193082579437843},{"$f":"PTRM_ORAB!AJ75*PTRM_IndexRAB!AJ68","v":0.58537680495265754},{"$f":"PTRM_ORAB!AK75*PTRM_IndexRAB!AK68","v":0.3997633289602085},{"$f":"PTRM_ORAB!AL75*PTRM_IndexRAB!AL68","v":0.20475365332540715},{"$f":"PTRM_ORAB!AM75*PTRM_IndexRAB!AM68","v":6.1563734814238518E-17},{"$f":"PTRM_ORAB!AN75*PTRM_IndexRAB!AN68","v":2.8261315233598827E-3},{"$f":"PTRM_ORAB!AO75*PTRM_IndexRAB!AO68","v":2.3138495955698211E-3},{"$f":"PTRM_ORAB!AP75*PTRM_IndexRAB!AP68","v":1.7760253415308052E-3},{"$f":"PTRM_ORAB!AQ75*PTRM_IndexRAB!AQ68","v":1.2117434156476753E-3},{"$f":"PTRM_ORAB!AR75*PTRM_IndexRAB!AR68","v":6.200596091015967E-4},{"$f":"PTRM_ORAB!AS75*PTRM_IndexRAB!AS68","v":5.1704546419822345E-5},{"$f":"PTRM_ORAB!AT75*PTRM_IndexRAB!AT68","v":4.2394231964003521E-5},{"$f":"PTRM_ORAB!AU75*PTRM_IndexRAB!AU68","v":3.2587878416880587E-5},{"$f":"PTRM_ORAB!AV75*PTRM_IndexRAB!AV68","v":2.2266547342574523E-5},{"$f":"PTRM_ORAB!AW75*PTRM_IndexRAB!AW68","v":1.1410664516494441E-5},{"$f":"PTRM_ORAB!AX75*PTRM_IndexRAB!AX68","v":2.6233818154394732E-7},{"$f":"PTRM_ORAB!AY75*PTRM_IndexRAB!AY68","v":2.1467091743610054E-7},{"$f":"PTRM_ORAB!AZ75*PTRM_IndexRAB!AZ68","v":1.6468581646803109E-7},{"$f":"PTRM_ORAB!BA75*PTRM_IndexRAB!BA68","v":1.1230178511644736E-7},{"$f":"PTRM_ORAB!BB75*PTRM_IndexRAB!BB68","v":5.7435232785160207E-8}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J76*PTRM_IndexRAB!J68","v":3.2064812232649103},{"$f":"PTRM_ORAB!K76*PTRM_IndexRAB!K68","v":3.1851034601787278},{"$f":"PTRM_ORAB!L76*PTRM_IndexRAB!L68","v":3.1601061924760514},{"$f":"PTRM_ORAB!M76*PTRM_IndexRAB!M68","v":3.1313059941909023},{"$f":"PTRM_ORAB!N76*PTRM_IndexRAB!N68","v":3.0985120738085974},{"$f":"PTRM_ORAB!O76*PTRM_IndexRAB!O68","v":2.8986176923813005},{"$f":"PTRM_ORAB!P76*PTRM_IndexRAB!P68","v":2.8545870941013014},{"$f":"PTRM_ORAB!Q76*PTRM_IndexRAB!Q68","v":2.8063447301247884},{"$f":"PTRM_ORAB!R76*PTRM_IndexRAB!R68","v":2.7537023141388142},{"$f":"PTRM_ORAB!S76*PTRM_IndexRAB!S68","v":2.6964646408514752},{"$f":"PTRM_ORAB!T76*PTRM_IndexRAB!T68","v":2.675896352276915},{"$f":"PTRM_ORAB!U76*PTRM_IndexRAB!U68","v":2.6069540837668894},{"$f":"PTRM_ORAB!V76*PTRM_IndexRAB!V68","v":2.5327526321197946},{"$f":"PTRM_ORAB!W76*PTRM_IndexRAB!W68","v":2.4530685289434024},{"$f":"PTRM_ORAB!X76*PTRM_IndexRAB!X68","v":2.3676703267060129},{"$f":"PTRM_ORAB!Y76*PTRM_IndexRAB!Y68","v":2.1482409993032476},{"$f":"PTRM_ORAB!Z76*PTRM_IndexRAB!Z68","v":2.0545290264169407},{"$f":"PTRM_ORAB!AA76*PTRM_IndexRAB!AA68","v":1.9548799928543459},{"$f":"PTRM_ORAB!AB76*PTRM_IndexRAB!AB68","v":1.8490578529107369},{"$f":"PTRM_ORAB!AC76*PTRM_IndexRAB!AC68","v":1.7368185241510099},{"$f":"PTRM_ORAB!AD76*PTRM_IndexRAB!AD68","v":1.7787251218786322},{"$f":"PTRM_ORAB!AE76*PTRM_IndexRAB!AE68","v":1.6437185415512745},{"$f":"PTRM_ORAB!AF76*PTRM_IndexRAB!AF68","v":1.500206481628894},{"$f":"PTRM_ORAB!AG76*PTRM_IndexRAB!AG68","v":1.3478302410204421},{"$f":"PTRM_ORAB!AH76*PTRM_IndexRAB!AH68","v":1.1862180072673587},{"$f":"PTRM_ORAB!AI76*PTRM_IndexRAB!AI68","v":0.95016470136254982},{"$f":"PTRM_ORAB!AJ76*PTRM_IndexRAB!AJ68","v":0.77865949083765629},{"$f":"PTRM_ORAB!AK76*PTRM_IndexRAB!AK68","v":0.59822911668836865},{"$f":"PTRM_ORAB!AL76*PTRM_IndexRAB!AL68","v":0.40854038141741644},{"$f":"PTRM_ORAB!AM76*PTRM_IndexRAB!AM68","v":0.20924914709847653},{"$f":"PTRM_ORAB!AN76*PTRM_IndexRAB!AN68","v":-1.1139873195317724E-3},{"$f":"PTRM_ORAB!AO76*PTRM_IndexRAB!AO68","v":-9.1205914780076783E-4},{"$f":"PTRM_ORAB!AP76*PTRM_IndexRAB!AP68","v":-7.00062857400307E-4},{"$f":"PTRM_ORAB!AQ76*PTRM_IndexRAB!AQ68","v":-4.7763764297594391E-4},{"$f":"PTRM_ORAB!AR76*PTRM_IndexRAB!AR68","v":-2.4441132204343168E-4},{"$f":"PTRM_ORAB!AS76*PTRM_IndexRAB!AS68","v":-2.0380583351389273E-5},{"$f":"PTRM_ORAB!AT76*PTRM_IndexRAB!AT68","v":-1.6710700276625191E-5},{"$f":"PTRM_ORAB!AU76*PTRM_IndexRAB!AU68","v":-1.2845291532536311E-5},{"$f":"PTRM_ORAB!AV76*PTRM_IndexRAB!AV68","v":-8.7768920817573789E-6},{"$f":"PTRM_ORAB!AW76*PTRM_IndexRAB!AW68","v":-4.4977862755991308E-6},{"$f":"PTRM_ORAB!AX76*PTRM_IndexRAB!AX68","v":-1.0340686739220135E-7},{"$f":"PTRM_ORAB!AY76*PTRM_IndexRAB!AY68","v":-8.4617675405203392E-8},{"$f":"PTRM_ORAB!AZ76*PTRM_IndexRAB!AZ68","v":-6.4914852594696606E-8},{"$f":"PTRM_ORAB!BA76*PTRM_IndexRAB!BA68","v":-4.4266434009334508E-8},{"$f":"PTRM_ORAB!BB76*PTRM_IndexRAB!BB68","v":-2.2639470416777019E-8}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K77*PTRM_IndexRAB!K68","v":3.3355262373349155},{"$f":"PTRM_ORAB!L77*PTRM_IndexRAB!L68","v":3.3132881249916641},{"$f":"PTRM_ORAB!M77*PTRM_IndexRAB!M68","v":3.287284840868558},{"$f":"PTRM_ORAB!N77*PTRM_IndexRAB!N68","v":3.2573255770114793},{"$f":"PTRM_ORAB!O77*PTRM_IndexRAB!O68","v":3.0370921099102435},{"$f":"PTRM_ORAB!P77*PTRM_IndexRAB!P68","v":2.9957512587919179},{"$f":"PTRM_ORAB!Q77*PTRM_IndexRAB!Q68","v":2.9502451816816575},{"$f":"PTRM_ORAB!R77*PTRM_IndexRAB!R68","v":2.9003862013167758},{"$f":"PTRM_ORAB!S77*PTRM_IndexRAB!S68","v":2.8459797218523275},{"$f":"PTRM_ORAB!T77*PTRM_IndexRAB!T68","v":2.8295775061310739},{"$f":"PTRM_ORAB!U77*PTRM_IndexRAB!U68","v":2.7635847309267505},{"$f":"PTRM_ORAB!V77*PTRM_IndexRAB!V68","v":2.6923832434671784},{"$f":"PTRM_ORAB!W77*PTRM_IndexRAB!W68","v":2.6157502309029868},{"$f":"PTRM_ORAB!X77*PTRM_IndexRAB!X68","v":2.5334549018449346},{"$f":"PTRM_ORAB!Y77*PTRM_IndexRAB!Y68","v":2.3082535018286454},{"$f":"PTRM_ORAB!Z77*PTRM_IndexRAB!Z68","v":2.2174165436169342},{"$f":"PTRM_ORAB!AA77*PTRM_IndexRAB!AA68","v":2.1206869499258749},{"$f":"PTRM_ORAB!AB77*PTRM_IndexRAB!AB68","v":2.0178291161684876},{"$f":"PTRM_ORAB!AC77*PTRM_IndexRAB!AC68","v":1.9085993957283642},{"$f":"PTRM_ORAB!AD77*PTRM_IndexRAB!AD68","v":1.9704713178180924},{"$f":"PTRM_ORAB!AE77*PTRM_IndexRAB!AE68","v":1.8393040973551873},{"$f":"PTRM_ORAB!AF77*PTRM_IndexRAB!AF68","v":1.6996995270302597},{"$f":"PTRM_ORAB!AG77*PTRM_IndexRAB!AG68","v":1.5512998015255517},{"$f":"PTRM_ORAB!AH77*PTRM_IndexRAB!AH68","v":1.3937340032786043},{"$f":"PTRM_ORAB!AI77*PTRM_IndexRAB!AI68","v":1.1469332740742144},{"$f":"PTRM_ORAB!AJ77*PTRM_IndexRAB!AJ68","v":0.97907420455492034},{"$f":"PTRM_ORAB!AK77*PTRM_IndexRAB!AK68","v":0.80235081404073905},{"$f":"PTRM_ORAB!AL77*PTRM_IndexRAB!AL68","v":0.61643070482763629},{"$f":"PTRM_ORAB!AM77*PTRM_IndexRAB!AM68","v":0.42097054162423359},{"$f":"PTRM_ORAB!AN77*PTRM_IndexRAB!AN68","v":0.20724385201953027},{"$f":"PTRM_ORAB!AO77*PTRM_IndexRAB!AO68","v":-6.4996163652590269E-18},{"$f":"PTRM_ORAB!AP77*PTRM_IndexRAB!AP68","v":-6.6518200647267296E-18},{"$f":"PTRM_ORAB!AQ77*PTRM_IndexRAB!AQ68","v":-6.8075879693459056E-18},{"$f":"PTRM_ORAB!AR77*PTRM_IndexRAB!AR68","v":-6.9670035433057064E-18},{"$f":"PTRM_ORAB!AS77*PTRM_IndexRAB!AS68","v":1.3705219255391926E-3},{"$f":"PTRM_ORAB!AT77*PTRM_IndexRAB!AT68","v":1.1237353085218483E-3},{"$f":"PTRM_ORAB!AU77*PTRM_IndexRAB!AU68","v":8.6380028391502795E-4},{"$f":"PTRM_ORAB!AV77*PTRM_IndexRAB!AV68","v":5.9021485443986775E-4},{"$f":"PTRM_ORAB!AW77*PTRM_IndexRAB!AW68","v":3.0246017009506607E-4},{"$f":"PTRM_ORAB!AX77*PTRM_IndexRAB!AX68","v":6.9537449723033633E-6},{"$f":"PTRM_ORAB!AY77*PTRM_IndexRAB!AY68","v":5.6902384701899134E-6},{"$f":"PTRM_ORAB!AZ77*PTRM_IndexRAB!AZ68","v":4.365293536512536E-6},{"$f":"PTRM_ORAB!BA77*PTRM_IndexRAB!BA68","v":2.9767606416962508E-6},{"$f":"PTRM_ORAB!BB77*PTRM_IndexRAB!BB68","v":1.5224240667612248E-6}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L78*PTRM_IndexRAB!L68","v":3.4102224606686207},{"$f":"PTRM_ORAB!M78*PTRM_IndexRAB!M68","v":3.3874863450455508},{"$f":"PTRM_ORAB!N78*PTRM_IndexRAB!N68","v":3.3609007398792072},{"$f":"PTRM_ORAB!O78*PTRM_IndexRAB!O68","v":3.1430833424815958},{"$f":"PTRM_ORAB!P78*PTRM_IndexRAB!P68","v":3.1048927769870001},{"$f":"PTRM_ORAB!Q78*PTRM_IndexRAB!Q68","v":3.0626290242305592},{"$f":"PTRM_ORAB!R78*PTRM_IndexRAB!R68","v":3.0161070601229789},{"$f":"PTRM_ORAB!S78*PTRM_IndexRAB!S68","v":2.9651350176558728},{"$f":"PTRM_ORAB!T78*PTRM_IndexRAB!T68","v":2.9530940452798355},{"$f":"PTRM_ORAB!U78*PTRM_IndexRAB!U68","v":2.8907756043290016},{"$f":"PTRM_ORAB!V78*PTRM_IndexRAB!V68","v":2.8233555374782902},{"$f":"PTRM_ORAB!W78*PTRM_IndexRAB!W68","v":2.7506141043512295},{"$f":"PTRM_ORAB!X78*PTRM_IndexRAB!X68","v":2.6723236731024662},{"$f":"PTRM_ORAB!Y78*PTRM_IndexRAB!Y68","v":2.4437720361603676},{"$f":"PTRM_ORAB!Z78*PTRM_IndexRAB!Z68","v":2.3568082842711893},{"$f":"PTRM_ORAB!AA78*PTRM_IndexRAB!AA68","v":2.2640605442756665},{"$f":"PTRM_ORAB!AB78*PTRM_IndexRAB!AB68","v":2.1652962155029951},{"$f":"PTRM_ORAB!AC78*PTRM_IndexRAB!AC68","v":2.0602747373553165},{"$f":"PTRM_ORAB!AD78*PTRM_IndexRAB!AD68","v":2.1415140171602229},{"$f":"PTRM_ORAB!AE78*PTRM_IndexRAB!AE68","v":2.0156191057495212},{"$f":"PTRM_ORAB!AF78*PTRM_IndexRAB!AF68","v":1.8814465586931939},{"$f":"PTRM_ORAB!AG78*PTRM_IndexRAB!AG68","v":1.7386433437200068},{"$f":"PTRM_ORAB!AH78*PTRM_IndexRAB!AH68","v":1.5868434574133705},{"$f":"PTRM_ORAB!AI78*PTRM_IndexRAB!AI68","v":1.3319321969014493},{"$f":"PTRM_ORAB!AJ78*PTRM_IndexRAB!AJ68","v":1.169483314068358},{"$f":"PTRM_ORAB!AK78*PTRM_IndexRAB!AK68","v":0.99832394032334948},{"$f":"PTRM_ORAB!AL78*PTRM_IndexRAB!AL68","v":0.81812596273939109},{"$f":"PTRM_ORAB!AM78*PTRM_IndexRAB!AM68","v":0.62855044828760509},{"$f":"PTRM_ORAB!AN78*PTRM_IndexRAB!AN68","v":0.41369603483017209},{"$f":"PTRM_ORAB!AO78*PTRM_IndexRAB!AO68","v":0.21169184691345694},{"$f":"PTRM_ORAB!AP78*PTRM_IndexRAB!AP68","v":-7.9295319656160128E-17},{"$f":"PTRM_ORAB!AQ78*PTRM_IndexRAB!AQ68","v":-8.115220478966611E-17},{"$f":"PTRM_ORAB!AR78*PTRM_IndexRAB!AR68","v":-8.3052573226020055E-17},{"$f":"PTRM_ORAB!AS78*PTRM_IndexRAB!AS68","v":4.8230886406876909E-3},{"$f":"PTRM_ORAB!AT78*PTRM_IndexRAB!AT68","v":3.9546065631449927E-3},{"$f":"PTRM_ORAB!AU78*PTRM_IndexRAB!AU68","v":3.0398531096350804E-3},{"$f":"PTRM_ORAB!AV78*PTRM_IndexRAB!AV68","v":2.0770616704246653E-3},{"$f":"PTRM_ORAB!AW78*PTRM_IndexRAB!AW68","v":1.0644063283205476E-3},{"$f":"PTRM_ORAB!AX78*PTRM_IndexRAB!AX68","v":2.4471354862098372E-5},{"$f":"PTRM_ORAB!AY78*PTRM_IndexRAB!AY68","v":2.0024870829833811E-5},{"$f":"PTRM_ORAB!AZ78*PTRM_IndexRAB!AZ68","v":1.5362175005655692E-5},{"$f":"PTRM_ORAB!BA78*PTRM_IndexRAB!BA68","v":1.0475702846828346E-5},{"$f":"PTRM_ORAB!BB78*PTRM_IndexRAB!BB68","v":5.3576568793796685E-6}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M79*PTRM_IndexRAB!M68","v":3.5448135645682108},{"$f":"PTRM_ORAB!N79*PTRM_IndexRAB!N68","v":3.5211801236429388},{"$f":"PTRM_ORAB!O79*PTRM_IndexRAB!O68","v":3.2890071348749568},{"$f":"PTRM_ORAB!P79*PTRM_IndexRAB!P68","v":3.253506469509766},{"$f":"PTRM_ORAB!Q79*PTRM_IndexRAB!Q68","v":3.2139741891430607},{"$f":"PTRM_ORAB!R79*PTRM_IndexRAB!R68","v":3.1702256218809923},{"$f":"PTRM_ORAB!S79*PTRM_IndexRAB!S68","v":3.1220692433489456},{"$f":"PTRM_ORAB!T79*PTRM_IndexRAB!T68","v":3.1142631976143078},{"$f":"PTRM_ORAB!U79*PTRM_IndexRAB!U68","v":3.0548553269516661},{"$f":"PTRM_ORAB!V79*PTRM_IndexRAB!V68","v":2.9903894418877384},{"$f":"PTRM_ORAB!W79*PTRM_IndexRAB!W68","v":2.9206461329363922},{"$f":"PTRM_ORAB!X79*PTRM_IndexRAB!X68","v":2.8453980876418368},{"$f":"PTRM_ORAB!Y79*PTRM_IndexRAB!Y68","v":2.6106125875700488},{"$f":"PTRM_ORAB!Z79*PTRM_IndexRAB!Z68","v":2.526453724059508},{"$f":"PTRM_ORAB!AA79*PTRM_IndexRAB!AA68","v":2.4365476724443957},{"$f":"PTRM_ORAB!AB79*PTRM_IndexRAB!AB68","v":2.3406619393880685},{"$f":"PTRM_ORAB!AC79*PTRM_IndexRAB!AC68","v":2.2385560544938286},{"$f":"PTRM_ORAB!AD79*PTRM_IndexRAB!AD68","v":2.3402830809864876},{"$f":"PTRM_ORAB!AE79*PTRM_IndexRAB!AE68","v":2.2181064896253866},{"$f":"PTRM_ORAB!AF79*PTRM_IndexRAB!AF68","v":2.0877088747728858},{"$f":"PTRM_ORAB!AG79*PTRM_IndexRAB!AG68","v":1.9487375699061289},{"$f":"PTRM_ORAB!AH79*PTRM_IndexRAB!AH68","v":1.8008269163529809},{"$f":"PTRM_ORAB!AI79*PTRM_IndexRAB!AI68","v":1.5345654897855276},{"$f":"PTRM_ORAB!AJ79*PTRM_IndexRAB!AJ68","v":1.3754733568393946},{"$f":"PTRM_ORAB!AK79*PTRM_IndexRAB!AK68","v":1.207713983873524},{"$f":"PTRM_ORAB!AL79*PTRM_IndexRAB!AL68","v":1.0309593721093075},{"$f":"PTRM_ORAB!AM79*PTRM_IndexRAB!AM68","v":0.84487068253510678},{"$f":"PTRM_ORAB!AN79*PTRM_IndexRAB!AN68","v":0.62614385365965519},{"$f":"PTRM_ORAB!AO79*PTRM_IndexRAB!AO68","v":0.42720431639020545},{"$f":"PTRM_ORAB!AP79*PTRM_IndexRAB!AP68","v":0.21860415167664948},{"$f":"PTRM_ORAB!AQ79*PTRM_IndexRAB!AQ68","v":1.0399386184414443E-17},{"$f":"PTRM_ORAB!AR79*PTRM_IndexRAB!AR68","v":1.0642912103562768E-17},{"$f":"PTRM_ORAB!AS79*PTRM_IndexRAB!AS68","v":1.3527693954725207E-2},{"$f":"PTRM_ORAB!AT79*PTRM_IndexRAB!AT68","v":1.1091794342379207E-2},{"$f":"PTRM_ORAB!AU79*PTRM_IndexRAB!AU68","v":8.5261137826817494E-3},{"$f":"PTRM_ORAB!AV79*PTRM_IndexRAB!AV68","v":5.8256973271361883E-3},{"$f":"PTRM_ORAB!AW79*PTRM_IndexRAB!AW68","v":2.9854236829742523E-3},{"$f":"PTRM_ORAB!AX79*PTRM_IndexRAB!AX68","v":6.8636723040765076E-5},{"$f":"PTRM_ORAB!AY79*PTRM_IndexRAB!AY68","v":5.6165321487906502E-5},{"$f":"PTRM_ORAB!AZ79*PTRM_IndexRAB!AZ68","v":4.3087493810979781E-5},{"$f":"PTRM_ORAB!BA79*PTRM_IndexRAB!BA68","v":2.9382023145303576E-5},{"$f":"PTRM_ORAB!BB79*PTRM_IndexRAB!BB68","v":1.5027039305738701E-5}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N80*PTRM_IndexRAB!N68","v":3.570808662847178},{"$f":"PTRM_ORAB!O80*PTRM_IndexRAB!O68","v":3.3492447605946691},{"$f":"PTRM_ORAB!P80*PTRM_IndexRAB!P68","v":3.3173251884996393},{"$f":"PTRM_ORAB!Q80*PTRM_IndexRAB!Q68","v":3.2815188656200993},{"$f":"PTRM_ORAB!R80*PTRM_IndexRAB!R68","v":3.2416462158989283},{"$f":"PTRM_ORAB!S80*PTRM_IndexRAB!S68","v":3.1975209774339937},{"$f":"PTRM_ORAB!T80*PTRM_IndexRAB!T68","v":3.194117045434679},{"$f":"PTRM_ORAB!U80*PTRM_IndexRAB!U68","v":3.1391199421670528},{"$f":"PTRM_ORAB!V80*PTRM_IndexRAB!V68","v":3.0792379027615078},{"$f":"PTRM_ORAB!W80*PTRM_IndexRAB!W68","v":3.0142574780020825},{"$f":"PTRM_ORAB!X80*PTRM_IndexRAB!X68","v":2.9439575071680166},{"$f":"PTRM_ORAB!Y80*PTRM_IndexRAB!Y68","v":2.7090181393153663},{"$f":"PTRM_ORAB!Z80*PTRM_IndexRAB!Z68","v":2.6298036333506682},{"$f":"PTRM_ORAB!AA80*PTRM_IndexRAB!AA68","v":2.5450261040870528},{"$f":"PTRM_ORAB!AB80*PTRM_IndexRAB!AB68","v":2.4544591381866443},{"$f":"PTRM_ORAB!AC80*PTRM_IndexRAB!AC68","v":2.3578685332157501},{"$f":"PTRM_ORAB!AD80*PTRM_IndexRAB!AD68","v":2.4773026457818625},{"$f":"PTRM_ORAB!AE80*PTRM_IndexRAB!AE68","v":2.361948853037366},{"$f":"PTRM_ORAB!AF80*PTRM_IndexRAB!AF68","v":2.2386411804836142},{"$f":"PTRM_ORAB!AG80*PTRM_IndexRAB!AG68","v":2.1070363762007727},{"$f":"PTRM_ORAB!AH80*PTRM_IndexRAB!AH68","v":1.9667785087650174},{"$f":"PTRM_ORAB!AI80*PTRM_IndexRAB!AI68","v":1.6960970841563774},{"$f":"PTRM_ORAB!AJ80*PTRM_IndexRAB!AJ68","v":1.5443896668844899},{"$f":"PTRM_ORAB!AK80*PTRM_IndexRAB!AK68","v":1.3842790376281517},{"$f":"PTRM_ORAB!AL80*PTRM_IndexRAB!AL68","v":1.2154456813093404},{"$f":"PTRM_ORAB!AM80*PTRM_IndexRAB!AM68","v":1.037559499325027},{"$f":"PTRM_ORAB!AN80*PTRM_IndexRAB!AN68","v":0.82057929688652687},{"$f":"PTRM_ORAB!AO80*PTRM_IndexRAB!AO68","v":0.62984630841880729},{"$f":"PTRM_ORAB!AP80*PTRM_IndexRAB!AP68","v":0.4297304206474053},{"$f":"PTRM_ORAB!AQ80*PTRM_IndexRAB!AQ68","v":0.21989678112116931},{"$f":"PTRM_ORAB!AR80*PTRM_IndexRAB!AR68","v":-5.3946815831649923E-17},{"$f":"PTRM_ORAB!AS80*PTRM_IndexRAB!AS68","v":1.547368417721735E-2},{"$f":"PTRM_ORAB!AT80*PTRM_IndexRAB!AT68","v":1.2687374743030137E-2},{"$f":"PTRM_ORAB!AU80*PTRM_IndexRAB!AU68","v":9.7526150705201479E-3},{"$f":"PTRM_ORAB!AV80*PTRM_IndexRAB!AV68","v":6.6637374303309908E-3},{"$f":"PTRM_ORAB!AW80*PTRM_IndexRAB!AW68","v":3.4148838198244866E-3},{"$f":"PTRM_ORAB!AX80*PTRM_IndexRAB!AX68","v":7.8510275206288197E-5},{"$f":"PTRM_ORAB!AY80*PTRM_IndexRAB!AY68","v":6.4244833548452568E-5},{"$f":"PTRM_ORAB!AZ80*PTRM_IndexRAB!AZ68","v":4.92857299588753E-5},{"$f":"PTRM_ORAB!BA80*PTRM_IndexRAB!BA68","v":3.3608695477568948E-5},{"$f":"PTRM_ORAB!BB80*PTRM_IndexRAB!BB68","v":1.7188713842421594E-5}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O81*PTRM_IndexRAB!O68","v":3.4316294285068882},{"$f":"PTRM_ORAB!P81*PTRM_IndexRAB!P68","v":3.4029710382265979},{"$f":"PTRM_ORAB!Q81*PTRM_IndexRAB!Q68","v":3.3705394343408646},{"$f":"PTRM_ORAB!R81*PTRM_IndexRAB!R68","v":3.3341587310915659},{"$f":"PTRM_ORAB!S81*PTRM_IndexRAB!S68","v":3.2936464717861553},{"$f":"PTRM_ORAB!T81*PTRM_IndexRAB!T68","v":3.2945052312466538},{"$f":"PTRM_ORAB!U81*PTRM_IndexRAB!U68","v":3.2434105402556455},{"$f":"PTRM_ORAB!V81*PTRM_IndexRAB!V68","v":3.1875646893101699},{"$f":"PTRM_ORAB!W81*PTRM_IndexRAB!W68","v":3.1267585150162289},{"$f":"PTRM_ORAB!X81*PTRM_IndexRAB!X68","v":3.0607752740838894},{"$f":"PTRM_ORAB!Y81*PTRM_IndexRAB!Y68","v":2.8240186370591731},{"$f":"PTRM_ORAB!Z81*PTRM_IndexRAB!Z68","v":2.7490565120083823},{"$f":"PTRM_ORAB!AA81*PTRM_IndexRAB!AA68","v":2.6686712424129508},{"$f":"PTRM_ORAB!AB81*PTRM_IndexRAB!AB68","v":2.5826407299140488},{"$f":"PTRM_ORAB!AC81*PTRM_IndexRAB!AC68","v":2.4907352148611741},{"$f":"PTRM_ORAB!AD81*PTRM_IndexRAB!AD68","v":2.6282547259138758},{"$f":"PTRM_ORAB!AE81*PTRM_IndexRAB!AE68","v":2.5187225849748751},{"$f":"PTRM_ORAB!AF81*PTRM_IndexRAB!AF68","v":2.4014401029403172},{"$f":"PTRM_ORAB!AG81*PTRM_IndexRAB!AG68","v":2.276070754027439},{"$f":"PTRM_ORAB!AH81*PTRM_IndexRAB!AH68","v":2.1422655472220455},{"$f":"PTRM_ORAB!AI81*PTRM_IndexRAB!AI68","v":1.8653601769374974},{"$f":"PTRM_ORAB!AJ81*PTRM_IndexRAB!AJ68","v":1.7197444337388337},{"$f":"PTRM_ORAB!AK81*PTRM_IndexRAB!AK68","v":1.5659218790942147},{"$f":"PTRM_ORAB!AL81*PTRM_IndexRAB!AL68","v":1.4035789530800675},{"$f":"PTRM_ORAB!AM81*PTRM_IndexRAB!AM68","v":1.2323916858705735},{"$f":"PTRM_ORAB!AN81*PTRM_IndexRAB!AN68","v":1.0155515959663766},{"$f":"PTRM_ORAB!AO81*PTRM_IndexRAB!AO68","v":0.8314664870279842},{"$f":"PTRM_ORAB!AP81*PTRM_IndexRAB!AP68","v":0.63820291276608798},{"$f":"PTRM_ORAB!AQ81*PTRM_IndexRAB!AQ68","v":0.43543194981942851},{"$f":"PTRM_ORAB!AR81*PTRM_IndexRAB!AR68","v":0.22281430301898494},{"$f":"PTRM_ORAB!AS81*PTRM_IndexRAB!AS68","v":1.8579685411435801E-2},{"$f":"PTRM_ORAB!AT81*PTRM_IndexRAB!AT68","v":1.523408573696812E-2},{"$f":"PTRM_ORAB!AU81*PTRM_IndexRAB!AU68","v":1.1710237708992563E-2},{"$f":"PTRM_ORAB!AV81*PTRM_IndexRAB!AV68","v":8.0013359263368632E-3},{"$f":"PTRM_ORAB!AW81*PTRM_IndexRAB!AW68","v":4.1003465213771137E-3},{"$f":"PTRM_ORAB!AX81*PTRM_IndexRAB!AX68","v":9.4269483478655292E-5},{"$f":"PTRM_ORAB!AY81*PTRM_IndexRAB!AY68","v":7.7140568656416237E-5},{"$f":"PTRM_ORAB!AZ81*PTRM_IndexRAB!AZ68","v":5.9178754550073629E-5},{"$f":"PTRM_ORAB!BA81*PTRM_IndexRAB!BA68","v":4.0354900740534941E-5},{"$f":"PTRM_ORAB!BB81*PTRM_IndexRAB!BB68","v":2.0638969502143749E-5}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":27.053803909678511},29.588110722706531,32.193481664939753,34.772666880023237,37.365381591655911,41.804593106219642,44.641015113165565,47.470546502743879,50.345924421515434,53.150606147613594,52.891305507716311,51.872571291906581,50.765856200482546,49.567293160311024,48.272873981973568,47.666291091049722,46.126566214111584,44.477257580899064,42.713776023935438,40.831369544161639,36.61454425707128,34.574096047654109,32.410570339606515,30.11913341327579,27.694787887445546,27.651509251131017,24.722535767002039,21.616878142465072,18.327174343778285,14.84579475506278,10.512714074143485,8.7984073313130793,{"$f":"SUM(AK71:AK81)","v":7.1996197474266097},5.726844893217744,4.3884506493717659,3.0833750125515849,2.1003402666245878,1.2866382721561866,0.65539749576101181,0.22284949057363976,5.377760827355714E-2,4.4094002510085849E-2,3.3894469274319834E-2,2.3159310805490708E-2,1.1868168062562511E-2,2.7285646890152983E-4,2.2327651311924404E-4,1.7128571952149978E-4,1.1679974083259685E-4,5.9731632513438999E-5]
[]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E89*PTRM_IndexRAB!E86","v":27.053803909678511},{"$f":"PTRM_ORAB!F89*PTRM_IndexRAB!F86","v":26.833164103917078},{"$f":"PTRM_ORAB!G89*PTRM_IndexRAB!G86","v":26.582677701662636},{"$f":"PTRM_ORAB!H89*PTRM_IndexRAB!H86","v":26.300939617716935},{"$f":"PTRM_ORAB!I89*PTRM_IndexRAB!I86","v":25.986491821016134},{"$f":"PTRM_ORAB!J89*PTRM_IndexRAB!J86","v":26.832294468733902},{"$f":"PTRM_ORAB!K89*PTRM_IndexRAB!K86","v":26.469585715634267},{"$f":"PTRM_ORAB!L89*PTRM_IndexRAB!L86","v":26.066446970278946},{"$f":"PTRM_ORAB!M89*PTRM_IndexRAB!M86","v":25.620923657316734},{"$f":"PTRM_ORAB!N89*PTRM_IndexRAB!N86","v":25.130984130593912},{"$f":"PTRM_ORAB!O89*PTRM_IndexRAB!O86","v":23.240004227309033},{"$f":"PTRM_ORAB!P89*PTRM_IndexRAB!P86","v":22.64857770721478},{"$f":"PTRM_ORAB!Q89*PTRM_IndexRAB!Q86","v":22.011060353881884},{"$f":"PTRM_ORAB!R89*PTRM_IndexRAB!R86","v":21.325464873979509},{"$f":"PTRM_ORAB!S89*PTRM_IndexRAB!S86","v":20.589732040334081},{"$f":"PTRM_ORAB!T89*PTRM_IndexRAB!T86","v":19.947452176078652},{"$f":"PTRM_ORAB!U89*PTRM_IndexRAB!U86","v":19.092583487305241},{"$f":"PTRM_ORAB!V89*PTRM_IndexRAB!V86","v":18.181114595025115},{"$f":"PTRM_ORAB!W89*PTRM_IndexRAB!W86","v":17.210713974418528},{"$f":"PTRM_ORAB!X89*PTRM_IndexRAB!X86","v":16.178967976952155},{"$f":"PTRM_ORAB!Y89*PTRM_IndexRAB!Y86","v":14.291759409273242},{"$f":"PTRM_ORAB!Z89*PTRM_IndexRAB!Z86","v":13.180160834740642},{"$f":"PTRM_ORAB!AA89*PTRM_IndexRAB!AA86","v":12.004959280684188},{"$f":"PTRM_ORAB!AB89*PTRM_IndexRAB!AB86","v":10.763691657115652},{"$f":"PTRM_ORAB!AC89*PTRM_IndexRAB!AC86","v":9.4538120187663939},{"$f":"PTRM_ORAB!AD89*PTRM_IndexRAB!AD86","v":8.8518982295882882},{"$f":"PTRM_ORAB!AE89*PTRM_IndexRAB!AE86","v":7.2711399711980969},{"$f":"PTRM_ORAB!AF89*PTRM_IndexRAB!AF86","v":5.5993791292167661},{"$f":"PTRM_ORAB!AG89*PTRM_IndexRAB!AG86","v":3.8328755731596043},{"$f":"PTRM_ORAB!AH89*PTRM_IndexRAB!AH86","v":1.9677541233100755},{"$f":"PTRM_ORAB!AI89*PTRM_IndexRAB!AI86","v":4.4921230677642171E-16},{"$f":"PTRM_ORAB!AJ89*PTRM_IndexRAB!AJ86","v":4.601615719502934E-16},{"$f":"PTRM_ORAB!AK89*PTRM_IndexRAB!AK86","v":4.7137771852086608E-16},{"$f":"PTRM_ORAB!AL89*PTRM_IndexRAB!AL86","v":4.8286725155297958E-16},{"$f":"PTRM_ORAB!AM89*PTRM_IndexRAB!AM86","v":4.9463683466830496E-16},{"$f":"PTRM_ORAB!AN89*PTRM_IndexRAB!AN86","v":4.8965287136673648E-16},{"$f":"PTRM_ORAB!AO89*PTRM_IndexRAB!AO86","v":5.0111923711646804E-16},{"$f":"PTRM_ORAB!AP89*PTRM_IndexRAB!AP86","v":5.12854114604198E-16},{"$f":"PTRM_ORAB!AQ89*PTRM_IndexRAB!AQ86","v":5.2486379165948085E-16},{"$f":"PTRM_ORAB!AR89*PTRM_IndexRAB!AR86","v":5.3715470335608763E-16},{"$f":"PTRM_ORAB!AS89*PTRM_IndexRAB!AS86","v":5.8431934896663039E-16},{"$f":"PTRM_ORAB!AT89*PTRM_IndexRAB!AT86","v":5.9887794537469143E-16},{"$f":"PTRM_ORAB!AU89*PTRM_IndexRAB!AU86","v":6.1379927618432177E-16},{"$f":"PTRM_ORAB!AV89*PTRM_IndexRAB!AV86","v":6.2909237909684892E-16},{"$f":"PTRM_ORAB!AW89*PTRM_IndexRAB!AW86","v":6.4476651699225674E-16},{"$f":"PTRM_ORAB!AX89*PTRM_IndexRAB!AX86","v":6.1047532574617817E-16},{"$f":"PTRM_ORAB!AY89*PTRM_IndexRAB!AY86","v":6.2443873723772305E-16},{"$f":"PTRM_ORAB!AZ89*PTRM_IndexRAB!AZ86","v":6.3872153405453697E-16},{"$f":"PTRM_ORAB!BA89*PTRM_IndexRAB!BA86","v":6.5333102150206484E-16},{"$f":"PTRM_ORAB!BB89*PTRM_IndexRAB!BB86","v":6.6827467198011488E-16}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F90*PTRM_IndexRAB!F86","v":2.754946618789452},{"$f":"PTRM_ORAB!G90*PTRM_IndexRAB!G86","v":2.7324783962473584},{"$f":"PTRM_ORAB!H90*PTRM_IndexRAB!H86","v":2.7069708310544014},{"$f":"PTRM_ORAB!I90*PTRM_IndexRAB!I86","v":2.678280840384633},{"$f":"PTRM_ORAB!J90*PTRM_IndexRAB!J86","v":2.769549906256918},{"$f":"PTRM_ORAB!K90*PTRM_IndexRAB!K86","v":2.7364905687120666},{"$f":"PTRM_ORAB!L90*PTRM_IndexRAB!L86","v":2.6994997298107184},{"$f":"PTRM_ORAB!M90*PTRM_IndexRAB!M86","v":2.6583856396298464},{"$f":"PTRM_ORAB!N90*PTRM_IndexRAB!N86","v":2.612948960873839},{"$f":"PTRM_ORAB!O90*PTRM_IndexRAB!O86","v":2.4218293966752595},{"$f":"PTRM_ORAB!P90*PTRM_IndexRAB!P86","v":2.3661124112749197},{"$f":"PTRM_ORAB!Q90*PTRM_IndexRAB!Q86","v":2.3058980663950792},{"$f":"PTRM_ORAB!R90*PTRM_IndexRAB!R86","v":2.2409911194182119},{"$f":"PTRM_ORAB!S90*PTRM_IndexRAB!S86","v":2.1711892399415822},{"$f":"PTRM_ORAB!T90*PTRM_IndexRAB!T86","v":2.111709631732217},{"$f":"PTRM_ORAB!U90*PTRM_IndexRAB!U86","v":2.0302333914633897},{"$f":"PTRM_ORAB!V90*PTRM_IndexRAB!V86","v":1.9432256402005164},{"$f":"PTRM_ORAB!W90*PTRM_IndexRAB!W86","v":1.8504571721248591},{"$f":"PTRM_ORAB!X90*PTRM_IndexRAB!X86","v":1.7516906867781783},{"$f":"PTRM_ORAB!Y90*PTRM_IndexRAB!Y86","v":1.5602580300331739},{"$f":"PTRM_ORAB!Z90*PTRM_IndexRAB!Z86","v":1.4534371115428619},{"$f":"PTRM_ORAB!AA90*PTRM_IndexRAB!AA86","v":1.3403902448068101},{"$f":"PTRM_ORAB!AB90*PTRM_IndexRAB!AB86","v":1.220875110015204},{"$f":"PTRM_ORAB!AC90*PTRM_IndexRAB!AC86","v":1.094641216917303},{"$f":"PTRM_ORAB!AD90*PTRM_IndexRAB!AD86","v":1.0542308064570995},{"$f":"PTRM_ORAB!AE90*PTRM_IndexRAB!AE86","v":0.9020498999294807},{"$f":"PTRM_ORAB!AF90*PTRM_IndexRAB!AF86","v":0.7409632276915088},{"$f":"PTRM_ORAB!AG90*PTRM_IndexRAB!AG86","v":0.57060296584681025},{"$f":"PTRM_ORAB!AH90*PTRM_IndexRAB!AH86","v":0.39058797757682528},{"$f":"PTRM_ORAB!AI90*PTRM_IndexRAB!AI86","v":0.18639402258869617},{"$f":"PTRM_ORAB!AJ90*PTRM_IndexRAB!AJ86","v":0},{"$f":"PTRM_ORAB!AK90*PTRM_IndexRAB!AK86","v":0},{"$f":"PTRM_ORAB!AL90*PTRM_IndexRAB!AL86","v":0},{"$f":"PTRM_ORAB!AM90*PTRM_IndexRAB!AM86","v":0},{"$f":"PTRM_ORAB!AN90*PTRM_IndexRAB!AN86","v":0},{"$f":"PTRM_ORAB!AO90*PTRM_IndexRAB!AO86","v":0},{"$f":"PTRM_ORAB!AP90*PTRM_IndexRAB!AP86","v":0},{"$f":"PTRM_ORAB!AQ90*PTRM_IndexRAB!AQ86","v":0},{"$f":"PTRM_ORAB!AR90*PTRM_IndexRAB!AR86","v":0},{"$f":"PTRM_ORAB!AS90*PTRM_IndexRAB!AS86","v":0},{"$f":"PTRM_ORAB!AT90*PTRM_IndexRAB!AT86","v":0},{"$f":"PTRM_ORAB!AU90*PTRM_IndexRAB!AU86","v":0},{"$f":"PTRM_ORAB!AV90*PTRM_IndexRAB!AV86","v":0},{"$f":"PTRM_ORAB!AW90*PTRM_IndexRAB!AW86","v":0},{"$f":"PTRM_ORAB!AX90*PTRM_IndexRAB!AX86","v":0},{"$f":"PTRM_ORAB!AY90*PTRM_IndexRAB!AY86","v":0},{"$f":"PTRM_ORAB!AZ90*PTRM_IndexRAB!AZ86","v":0},{"$f":"PTRM_ORAB!BA90*PTRM_IndexRAB!BA86","v":0},{"$f":"PTRM_ORAB!BB90*PTRM_IndexRAB!BB86","v":0}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G91*PTRM_IndexRAB!G86","v":2.8783255670297576},{"$f":"PTRM_ORAB!H91*PTRM_IndexRAB!H86","v":2.8548511160376591},{"$f":"PTRM_ORAB!I91*PTRM_IndexRAB!I86","v":2.8282012069080844},{"$f":"PTRM_ORAB!J91*PTRM_IndexRAB!J86","v":2.9285964603968457},{"$f":"PTRM_ORAB!K91*PTRM_IndexRAB!K86","v":2.8979255009529825},{"$f":"PTRM_ORAB!L91*PTRM_IndexRAB!L86","v":2.8633337800746554},{"$f":"PTRM_ORAB!M91*PTRM_IndexRAB!M86","v":2.8246283228768325},{"$f":"PTRM_ORAB!N91*PTRM_IndexRAB!N86","v":2.7816084913459189},{"$f":"PTRM_ORAB!O91*PTRM_IndexRAB!O86","v":2.5834904120133206},{"$f":"PTRM_ORAB!P91*PTRM_IndexRAB!P86","v":2.5297907149238634},{"$f":"PTRM_ORAB!Q91*PTRM_IndexRAB!Q86","v":2.4715899545718618},{"$f":"PTRM_ORAB!R91*PTRM_IndexRAB!R86","v":2.4086913495787252},{"$f":"PTRM_ORAB!S91*PTRM_IndexRAB!S86","v":2.3408909537203084},{"$f":"PTRM_ORAB!T91*PTRM_IndexRAB!T86","v":2.2846678014393693},{"$f":"PTRM_ORAB!U91*PTRM_IndexRAB!U86","v":2.2051321012946166},{"$f":"PTRM_ORAB!V91*PTRM_IndexRAB!V86","v":2.1200513353551225},{"$f":"PTRM_ORAB!W91*PTRM_IndexRAB!W86","v":2.0291943432345567},{"$f":"PTRM_ORAB!X91*PTRM_IndexRAB!X86","v":1.9323217790014937},{"$f":"PTRM_ORAB!Y91*PTRM_IndexRAB!Y86","v":1.7331849486078501},{"$f":"PTRM_ORAB!Z91*PTRM_IndexRAB!Z86","v":1.6279792002090212},{"$f":"PTRM_ORAB!AA91*PTRM_IndexRAB!AA86","v":1.5165218450138978},{"$f":"PTRM_ORAB!AB91*PTRM_IndexRAB!AB86","v":1.3985683115902112},{"$f":"PTRM_ORAB!AC91*PTRM_IndexRAB!AC86","v":1.2738657625209553},{"$f":"PTRM_ORAB!AD91*PTRM_IndexRAB!AD86","v":1.2523981404420779},{"$f":"PTRM_ORAB!AE91*PTRM_IndexRAB!AE86","v":1.1022287386398057},{"$f":"PTRM_ORAB!AF91*PTRM_IndexRAB!AF86","v":0.94311920814647066},{"$f":"PTRM_ORAB!AG91*PTRM_IndexRAB!AG86","v":0.77469844253704823},{"$f":"PTRM_ORAB!AH91*PTRM_IndexRAB!AH86","v":0.59658187131060259},{"$f":"PTRM_ORAB!AI91*PTRM_IndexRAB!AI86","v":0.37959623671964537},{"$f":"PTRM_ORAB!AJ91*PTRM_IndexRAB!AJ86","v":0.19442432716148378},{"$f":"PTRM_ORAB!AK91*PTRM_IndexRAB!AK86","v":-1.217744205116806E-17},{"$f":"PTRM_ORAB!AL91*PTRM_IndexRAB!AL86","v":-1.2474259480580242E-17},{"$f":"PTRM_ORAB!AM91*PTRM_IndexRAB!AM86","v":-1.2778311646649982E-17},{"$f":"PTRM_ORAB!AN91*PTRM_IndexRAB!AN86","v":0},{"$f":"PTRM_ORAB!AO91*PTRM_IndexRAB!AO86","v":0},{"$f":"PTRM_ORAB!AP91*PTRM_IndexRAB!AP86","v":0},{"$f":"PTRM_ORAB!AQ91*PTRM_IndexRAB!AQ86","v":0},{"$f":"PTRM_ORAB!AR91*PTRM_IndexRAB!AR86","v":0},{"$f":"PTRM_ORAB!AS91*PTRM_IndexRAB!AS86","v":0},{"$f":"PTRM_ORAB!AT91*PTRM_IndexRAB!AT86","v":0},{"$f":"PTRM_ORAB!AU91*PTRM_IndexRAB!AU86","v":0},{"$f":"PTRM_ORAB!AV91*PTRM_IndexRAB!AV86","v":0},{"$f":"PTRM_ORAB!AW91*PTRM_IndexRAB!AW86","v":0},{"$f":"PTRM_ORAB!AX91*PTRM_IndexRAB!AX86","v":0},{"$f":"PTRM_ORAB!AY91*PTRM_IndexRAB!AY86","v":0},{"$f":"PTRM_ORAB!AZ91*PTRM_IndexRAB!AZ86","v":0},{"$f":"PTRM_ORAB!BA91*PTRM_IndexRAB!BA86","v":0},{"$f":"PTRM_ORAB!BB91*PTRM_IndexRAB!BB86","v":0}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H92*PTRM_IndexRAB!H86","v":2.9099053152142411},{"$f":"PTRM_ORAB!I92*PTRM_IndexRAB!I86","v":2.8861733126582783},{"$f":"PTRM_ORAB!J92*PTRM_IndexRAB!J86","v":2.9924433472063963},{"$f":"PTRM_ORAB!K92*PTRM_IndexRAB!K86","v":2.965171174530107},{"$f":"PTRM_ORAB!L92*PTRM_IndexRAB!L86","v":2.9341171709936136},{"$f":"PTRM_ORAB!M92*PTRM_IndexRAB!M86","v":2.8990934403387225},{"$f":"PTRM_ORAB!N92*PTRM_IndexRAB!N86","v":2.8599045976517918},{"$f":"PTRM_ORAB!O92*PTRM_IndexRAB!O86","v":2.6612406346665902},{"$f":"PTRM_ORAB!P92*PTRM_IndexRAB!P86","v":2.6113201330884865},{"$f":"PTRM_ORAB!Q92*PTRM_IndexRAB!Q86","v":2.557041975330133},{"$f":"PTRM_ORAB!R92*PTRM_IndexRAB!R86","v":2.4982142682244581},{"$f":"PTRM_ORAB!S92*PTRM_IndexRAB!S86","v":2.4346381106362598},{"$f":"PTRM_ORAB!T92*PTRM_IndexRAB!T86","v":2.3835198967148967},{"$f":"PTRM_ORAB!U92*PTRM_IndexRAB!U86","v":2.3085308737190537},{"$f":"PTRM_ORAB!V92*PTRM_IndexRAB!V86","v":2.2281644330350532},{"$f":"PTRM_ORAB!W92*PTRM_IndexRAB!W86","v":2.1421950090307207},{"$f":"PTRM_ORAB!X92*PTRM_IndexRAB!X86","v":2.0503890268781149},{"$f":"PTRM_ORAB!Y92*PTRM_IndexRAB!Y86","v":1.8500316228142559},{"$f":"PTRM_ORAB!Z92*PTRM_IndexRAB!Z86","v":1.7498851657400807},{"$f":"PTRM_ORAB!AA92*PTRM_IndexRAB!AA86","v":1.6436657004593742},{"$f":"PTRM_ORAB!AB92*PTRM_IndexRAB!AB86","v":1.5311343906154766},{"$f":"PTRM_ORAB!AC92*PTRM_IndexRAB!AC86","v":1.4120443081920588},{"$f":"PTRM_ORAB!AD92*PTRM_IndexRAB!AD86","v":1.4102837373367061},{"$f":"PTRM_ORAB!AE92*PTRM_IndexRAB!AE86","v":1.2670409659461457},{"$f":"PTRM_ORAB!AF92*PTRM_IndexRAB!AF86","v":1.1151158091042943},{"$f":"PTRM_ORAB!AG92*PTRM_IndexRAB!AG86","v":0.95414599711115944},{"$f":"PTRM_ORAB!AH92*PTRM_IndexRAB!AH86","v":0.78375608462867496},{"$f":"PTRM_ORAB!AI92*PTRM_IndexRAB!AI86","v":0.56102897834421062},{"$f":"PTRM_ORAB!AJ92*PTRM_IndexRAB!AJ86","v":0.38313580266332037},{"$f":"PTRM_ORAB!AK92*PTRM_IndexRAB!AK86","v":0.1962372474712048},{"$f":"PTRM_ORAB!AL92*PTRM_IndexRAB!AL86","v":5.2768915555061592E-17},{"$f":"PTRM_ORAB!AM92*PTRM_IndexRAB!AM86","v":5.4055124415847717E-17},{"$f":"PTRM_ORAB!AN92*PTRM_IndexRAB!AN86","v":0},{"$f":"PTRM_ORAB!AO92*PTRM_IndexRAB!AO86","v":0},{"$f":"PTRM_ORAB!AP92*PTRM_IndexRAB!AP86","v":0},{"$f":"PTRM_ORAB!AQ92*PTRM_IndexRAB!AQ86","v":0},{"$f":"PTRM_ORAB!AR92*PTRM_IndexRAB!AR86","v":0},{"$f":"PTRM_ORAB!AS92*PTRM_IndexRAB!AS86","v":0},{"$f":"PTRM_ORAB!AT92*PTRM_IndexRAB!AT86","v":0},{"$f":"PTRM_ORAB!AU92*PTRM_IndexRAB!AU86","v":0},{"$f":"PTRM_ORAB!AV92*PTRM_IndexRAB!AV86","v":0},{"$f":"PTRM_ORAB!AW92*PTRM_IndexRAB!AW86","v":0},{"$f":"PTRM_ORAB!AX92*PTRM_IndexRAB!AX86","v":0},{"$f":"PTRM_ORAB!AY92*PTRM_IndexRAB!AY86","v":0},{"$f":"PTRM_ORAB!AZ92*PTRM_IndexRAB!AZ86","v":0},{"$f":"PTRM_ORAB!BA92*PTRM_IndexRAB!BA86","v":0},{"$f":"PTRM_ORAB!BB92*PTRM_IndexRAB!BB86","v":0}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I93*PTRM_IndexRAB!I86","v":2.9862344106887773},{"$f":"PTRM_ORAB!J93*PTRM_IndexRAB!J86","v":3.099874673121827},{"$f":"PTRM_ORAB!K93*PTRM_IndexRAB!K86","v":3.0755462963461397},{"$f":"PTRM_ORAB!L93*PTRM_IndexRAB!L86","v":3.0475167499401317},{"$f":"PTRM_ORAB!M93*PTRM_IndexRAB!M86","v":3.0156003476956097},{"$f":"PTRM_ORAB!N93*PTRM_IndexRAB!N86","v":2.9796039752996428},{"$f":"PTRM_ORAB!O93*PTRM_IndexRAB!O86","v":2.7774470227988761},{"$f":"PTRM_ORAB!P93*PTRM_IndexRAB!P86","v":2.7305083217600381},{"$f":"PTRM_ORAB!Q93*PTRM_IndexRAB!Q86","v":2.6792884721869377},{"$f":"PTRM_ORAB!R93*PTRM_IndexRAB!R86","v":2.6235975438588586},{"$f":"PTRM_ORAB!S93*PTRM_IndexRAB!S86","v":2.5632386489473387},{"$f":"PTRM_ORAB!T93*PTRM_IndexRAB!T86","v":2.5163909209276674},{"$f":"PTRM_ORAB!U93*PTRM_IndexRAB!U86","v":2.444767158772791},{"$f":"PTRM_ORAB!V93*PTRM_IndexRAB!V86","v":2.3678512073090032},{"$f":"PTRM_ORAB!W93*PTRM_IndexRAB!W86","v":2.2854196592768257},{"$f":"PTRM_ORAB!X93*PTRM_IndexRAB!X86","v":2.1972411528779152},{"$f":"PTRM_ORAB!Y93*PTRM_IndexRAB!Y86","v":1.9927006727648964},{"$f":"PTRM_ORAB!Z93*PTRM_IndexRAB!Z86","v":1.8960504460378214},{"$f":"PTRM_ORAB!AA93*PTRM_IndexRAB!AA86","v":1.7934128844615767},{"$f":"PTRM_ORAB!AB93*PTRM_IndexRAB!AB86","v":1.6845512509414868},{"$f":"PTRM_ORAB!AC93*PTRM_IndexRAB!AC86","v":1.5692207681586181},{"$f":"PTRM_ORAB!AD93*PTRM_IndexRAB!AD86","v":1.5868550287309098},{"$f":"PTRM_ORAB!AE93*PTRM_IndexRAB!AE86","v":1.4483076873129344},{"$f":"PTRM_ORAB!AF93*PTRM_IndexRAB!AF86","v":1.3012028165237828},{"$f":"PTRM_ORAB!AG93*PTRM_IndexRAB!AG86","v":1.1451814665465032},{"$f":"PTRM_ORAB!AH93*PTRM_IndexRAB!AH86","v":0.9798716001963147},{"$f":"PTRM_ORAB!AI93*PTRM_IndexRAB!AI86","v":0.74817339873740296},{"$f":"PTRM_ORAB!AJ93*PTRM_IndexRAB!AJ86","v":0.57480723823827062},{"$f":"PTRM_ORAB!AK93*PTRM_IndexRAB!AK86","v":0.39254520015896222},{"$f":"PTRM_ORAB!AL93*PTRM_IndexRAB!AL86","v":0.2010566202681914},{"$f":"PTRM_ORAB!AM93*PTRM_IndexRAB!AM86","v":3.3149703361513051E-17},{"$f":"PTRM_ORAB!AN93*PTRM_IndexRAB!AN86","v":-1.7549116369133373E-16},{"$f":"PTRM_ORAB!AO93*PTRM_IndexRAB!AO86","v":-1.7960069921415052E-16},{"$f":"PTRM_ORAB!AP93*PTRM_IndexRAB!AP86","v":-1.8380646911058508E-16},{"$f":"PTRM_ORAB!AQ93*PTRM_IndexRAB!AQ86","v":-1.8811072693328694E-16},{"$f":"PTRM_ORAB!AR93*PTRM_IndexRAB!AR86","v":-1.9251577900710487E-16},{"$f":"PTRM_ORAB!AS93*PTRM_IndexRAB!AS86","v":-2.094195470176559E-16},{"$f":"PTRM_ORAB!AT93*PTRM_IndexRAB!AT86","v":-2.1463733532191267E-16},{"$f":"PTRM_ORAB!AU93*PTRM_IndexRAB!AU86","v":-2.1998512732055114E-16},{"$f":"PTRM_ORAB!AV93*PTRM_IndexRAB!AV86","v":-2.2546616211787518E-16},{"$f":"PTRM_ORAB!AW93*PTRM_IndexRAB!AW86","v":-2.3108375952202352E-16},{"$f":"PTRM_ORAB!AX93*PTRM_IndexRAB!AX86","v":-2.1879382637134204E-16},{"$f":"PTRM_ORAB!AY93*PTRM_IndexRAB!AY86","v":-2.2379830091861129E-16},{"$f":"PTRM_ORAB!AZ93*PTRM_IndexRAB!AZ86","v":-2.2891724288897763E-16},{"$f":"PTRM_ORAB!BA93*PTRM_IndexRAB!BA86","v":-2.3415327049756556E-16},{"$f":"PTRM_ORAB!BB93*PTRM_IndexRAB!BB86","v":-2.3950906184597455E-16}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J94*PTRM_IndexRAB!J86","v":3.2064812232649107},{"$f":"PTRM_ORAB!K94*PTRM_IndexRAB!K86","v":3.1851034601787283},{"$f":"PTRM_ORAB!L94*PTRM_IndexRAB!L86","v":3.1601061924760518},{"$f":"PTRM_ORAB!M94*PTRM_IndexRAB!M86","v":3.1313059941909027},{"$f":"PTRM_ORAB!N94*PTRM_IndexRAB!N86","v":3.0985120738085978},{"$f":"PTRM_ORAB!O94*PTRM_IndexRAB!O86","v":2.8929162390451331},{"$f":"PTRM_ORAB!P94*PTRM_IndexRAB!P86","v":2.8489722470126972},{"$f":"PTRM_ORAB!Q94*PTRM_IndexRAB!Q86","v":2.8008247736413723},{"$f":"PTRM_ORAB!R94*PTRM_IndexRAB!R86","v":2.7482859029690956},{"$f":"PTRM_ORAB!S94*PTRM_IndexRAB!S86","v":2.6911608136641756},{"$f":"PTRM_ORAB!T94*PTRM_IndexRAB!T86","v":2.648596572855773},{"$f":"PTRM_ORAB!U94*PTRM_IndexRAB!U86","v":2.5803576607076311},{"$f":"PTRM_ORAB!V94*PTRM_IndexRAB!V86","v":2.5069132201685975},{"$f":"PTRM_ORAB!W94*PTRM_IndexRAB!W86","v":2.4280420626947681},{"$f":"PTRM_ORAB!X94*PTRM_IndexRAB!X86","v":2.3435151020067977},{"$f":"PTRM_ORAB!Y94*PTRM_IndexRAB!Y86","v":2.1348462319655943},{"$f":"PTRM_ORAB!Z94*PTRM_IndexRAB!Z86","v":2.041718574374439},{"$f":"PTRM_ORAB!AA94*PTRM_IndexRAB!AA86","v":1.9426908750198897},{"$f":"PTRM_ORAB!AB94*PTRM_IndexRAB!AB86","v":1.8375285599954485},{"$f":"PTRM_ORAB!AC94*PTRM_IndexRAB!AC86","v":1.7259890687750659},{"$f":"PTRM_ORAB!AD94*PTRM_IndexRAB!AD86","v":1.7630151791218294},{"$f":"PTRM_ORAB!AE94*PTRM_IndexRAB!AE86","v":1.6292009953163664},{"$f":"PTRM_ORAB!AF94*PTRM_IndexRAB!AF86","v":1.4869564534711524},{"$f":"PTRM_ORAB!AG94*PTRM_IndexRAB!AG86","v":1.3359260205920744},{"$f":"PTRM_ORAB!AH94*PTRM_IndexRAB!AH86","v":1.1757411681188927},{"$f":"PTRM_ORAB!AI94*PTRM_IndexRAB!AI86","v":0.93513343314015895},{"$f":"PTRM_ORAB!AJ94*PTRM_IndexRAB!AJ86","v":0.76634137415335191},{"$f":"PTRM_ORAB!AK94*PTRM_IndexRAB!AK86","v":0.5887653444618357},{"$f":"PTRM_ORAB!AL94*PTRM_IndexRAB!AL86","v":0.40207741763444604},{"$f":"PTRM_ORAB!AM94*PTRM_IndexRAB!AM86","v":0.20593889988466893},{"$f":"PTRM_ORAB!AN94*PTRM_IndexRAB!AN86","v":1.0366888102588148E-16},{"$f":"PTRM_ORAB!AO94*PTRM_IndexRAB!AO86","v":1.0609653003239135E-16},{"$f":"PTRM_ORAB!AP94*PTRM_IndexRAB!AP86","v":1.0858102811106721E-16},{"$f":"PTRM_ORAB!AQ94*PTRM_IndexRAB!AQ86","v":1.1112370651572604E-16},{"$f":"PTRM_ORAB!AR94*PTRM_IndexRAB!AR86","v":1.137259276746025E-16},{"$f":"PTRM_ORAB!AS94*PTRM_IndexRAB!AS86","v":1.2371158551579814E-16},{"$f":"PTRM_ORAB!AT94*PTRM_IndexRAB!AT86","v":1.2679391891398359E-16},{"$f":"PTRM_ORAB!AU94*PTRM_IndexRAB!AU86","v":1.2995305012490386E-16},{"$f":"PTRM_ORAB!AV94*PTRM_IndexRAB!AV86","v":1.3319089260284147E-16},{"$f":"PTRM_ORAB!AW94*PTRM_IndexRAB!AW86","v":1.3650940747670869E-16},{"$f":"PTRM_ORAB!AX94*PTRM_IndexRAB!AX86","v":1.2924930622252258E-16},{"$f":"PTRM_ORAB!AY94*PTRM_IndexRAB!AY86","v":1.3220562758665933E-16},{"$f":"PTRM_ORAB!AZ94*PTRM_IndexRAB!AZ86","v":1.352295689347131E-16},{"$f":"PTRM_ORAB!BA94*PTRM_IndexRAB!BA86","v":1.3832267693961341E-16},{"$f":"PTRM_ORAB!BB94*PTRM_IndexRAB!BB86","v":1.4148653365136346E-16}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K95*PTRM_IndexRAB!K86","v":3.3355262373349155},{"$f":"PTRM_ORAB!L95*PTRM_IndexRAB!L86","v":3.3132881249916641},{"$f":"PTRM_ORAB!M95*PTRM_IndexRAB!M86","v":3.287284840868558},{"$f":"PTRM_ORAB!N95*PTRM_IndexRAB!N86","v":3.2573255770114793},{"$f":"PTRM_ORAB!O95*PTRM_IndexRAB!O86","v":3.0456974459779671},{"$f":"PTRM_ORAB!P95*PTRM_IndexRAB!P86","v":3.0042394591573562},{"$f":"PTRM_ORAB!Q95*PTRM_IndexRAB!Q86","v":2.9586044445396102},{"$f":"PTRM_ORAB!R95*PTRM_IndexRAB!R86","v":2.9086041930948583},{"$f":"PTRM_ORAB!S95*PTRM_IndexRAB!S86","v":2.8540435576077705},{"$f":"PTRM_ORAB!T95*PTRM_IndexRAB!T86","v":2.815286983106581},{"$f":"PTRM_ORAB!U95*PTRM_IndexRAB!U86","v":2.7496274983922562},{"$f":"PTRM_ORAB!V95*PTRM_IndexRAB!V86","v":2.6787856075486856},{"$f":"PTRM_ORAB!W95*PTRM_IndexRAB!W86","v":2.6025396230224658},{"$f":"PTRM_ORAB!X95*PTRM_IndexRAB!X86","v":2.5206599190152081},{"$f":"PTRM_ORAB!Y95*PTRM_IndexRAB!Y86","v":2.3052226778039504},{"$f":"PTRM_ORAB!Z95*PTRM_IndexRAB!Z86","v":2.2145049919490494},{"$f":"PTRM_ORAB!AA95*PTRM_IndexRAB!AA86","v":2.1179024078677342},{"$f":"PTRM_ORAB!AB95*PTRM_IndexRAB!AB86","v":2.0151796303307461},{"$f":"PTRM_ORAB!AC95*PTRM_IndexRAB!AC86","v":1.9060933326388863},{"$f":"PTRM_ORAB!AD95*PTRM_IndexRAB!AD86","v":1.9632079186084377},{"$f":"PTRM_ORAB!AE95*PTRM_IndexRAB!AE86","v":1.8325241966247177},{"$f":"PTRM_ORAB!AF95*PTRM_IndexRAB!AF86","v":1.6934342258864945},{"$f":"PTRM_ORAB!AG95*PTRM_IndexRAB!AG86","v":1.5455815199903424},{"$f":"PTRM_ORAB!AH95*PTRM_IndexRAB!AH86","v":1.3885965286214788},{"$f":"PTRM_ORAB!AI95*PTRM_IndexRAB!AI86","v":1.1359844611480014},{"$f":"PTRM_ORAB!AJ95*PTRM_IndexRAB!AJ86","v":0.96972780180520035},{"$f":"PTRM_ORAB!AK95*PTRM_IndexRAB!AK86","v":0.7946914417278923},{"$f":"PTRM_ORAB!AL95*PTRM_IndexRAB!AL86","v":0.61054615633497933},{"$f":"PTRM_ORAB!AM95*PTRM_IndexRAB!AM86","v":0.4169518878700203},{"$f":"PTRM_ORAB!AN95*PTRM_IndexRAB!AN86","v":0.2063753392468681},{"$f":"PTRM_ORAB!AO95*PTRM_IndexRAB!AO86","v":-5.8496547287331242E-18},{"$f":"PTRM_ORAB!AP95*PTRM_IndexRAB!AP86","v":-5.9866380582540569E-18},{"$f":"PTRM_ORAB!AQ95*PTRM_IndexRAB!AQ86","v":-6.1268291724113164E-18},{"$f":"PTRM_ORAB!AR95*PTRM_IndexRAB!AR86","v":-6.2703031889751356E-18},{"$f":"PTRM_ORAB!AS95*PTRM_IndexRAB!AS86","v":4.2490957024919738E-17},{"$f":"PTRM_ORAB!AT95*PTRM_IndexRAB!AT86","v":4.3549639567971041E-17},{"$f":"PTRM_ORAB!AU95*PTRM_IndexRAB!AU86","v":4.4634699693581947E-17},{"$f":"PTRM_ORAB!AV95*PTRM_IndexRAB!AV86","v":4.5746794611854071E-17},{"$f":"PTRM_ORAB!AW95*PTRM_IndexRAB!AW86","v":4.688659790759344E-17},{"$f":"PTRM_ORAB!AX95*PTRM_IndexRAB!AX86","v":4.4392986261586392E-17},{"$f":"PTRM_ORAB!AY95*PTRM_IndexRAB!AY86","v":4.5408387717413223E-17},{"$f":"PTRM_ORAB!AZ95*PTRM_IndexRAB!AZ86","v":4.6447014466317204E-17},{"$f":"PTRM_ORAB!BA95*PTRM_IndexRAB!BA86","v":4.7509397740783211E-17},{"$f":"PTRM_ORAB!BB95*PTRM_IndexRAB!BB86","v":4.8596080924184879E-17}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L96*PTRM_IndexRAB!L86","v":3.4102224606686207},{"$f":"PTRM_ORAB!M96*PTRM_IndexRAB!M86","v":3.3874863450455508},{"$f":"PTRM_ORAB!N96*PTRM_IndexRAB!N86","v":3.3609007398792072},{"$f":"PTRM_ORAB!O96*PTRM_IndexRAB!O86","v":3.1468600208383242},{"$f":"PTRM_ORAB!P96*PTRM_IndexRAB!P86","v":3.1086235661749031},{"$f":"PTRM_ORAB!Q96*PTRM_IndexRAB!Q86","v":3.0663090299733806},{"$f":"PTRM_ORAB!R96*PTRM_IndexRAB!R86","v":3.0197311658224946},{"$f":"PTRM_ORAB!S96*PTRM_IndexRAB!S86","v":2.9686978761695499},{"$f":"PTRM_ORAB!T96*PTRM_IndexRAB!T86","v":2.9344472572898743},{"$f":"PTRM_ORAB!U96*PTRM_IndexRAB!U86","v":2.8725223150690016},{"$f":"PTRM_ORAB!V96*PTRM_IndexRAB!V86","v":2.805527960259139},{"$f":"PTRM_ORAB!W96*PTRM_IndexRAB!W86","v":2.7332458399954036},{"$f":"PTRM_ORAB!X96*PTRM_IndexRAB!X86","v":2.6554497597733109},{"$f":"PTRM_ORAB!Y96*PTRM_IndexRAB!Y86","v":2.4369244860079964},{"$f":"PTRM_ORAB!Z96*PTRM_IndexRAB!Z86","v":2.3502044101424771},{"$f":"PTRM_ORAB!AA96*PTRM_IndexRAB!AA86","v":2.2577165531441166},{"$f":"PTRM_ORAB!AB96*PTRM_IndexRAB!AB86","v":2.1592289660987949},{"$f":"PTRM_ORAB!AC96*PTRM_IndexRAB!AC86","v":2.0545017624693824},{"$f":"PTRM_ORAB!AD96*PTRM_IndexRAB!AD86","v":2.1308609355769064},{"$f":"PTRM_ORAB!AE96*PTRM_IndexRAB!AE86","v":2.0055922954637242},{"$f":"PTRM_ORAB!AF96*PTRM_IndexRAB!AF86","v":1.8720871972676794},{"$f":"PTRM_ORAB!AG96*PTRM_IndexRAB!AG86","v":1.7299943648963703},{"$f":"PTRM_ORAB!AH96*PTRM_IndexRAB!AH86","v":1.578949615637731},{"$f":"PTRM_ORAB!AI96*PTRM_IndexRAB!AI86","v":1.3186193063635279},{"$f":"PTRM_ORAB!AJ96*PTRM_IndexRAB!AJ86","v":1.1577941279503732},{"$f":"PTRM_ORAB!AK96*PTRM_IndexRAB!AK86","v":0.98834552147452981},{"$f":"PTRM_ORAB!AL96*PTRM_IndexRAB!AL86","v":0.80994865355389423},{"$f":"PTRM_ORAB!AM96*PTRM_IndexRAB!AM86","v":0.62226797885328933},{"$f":"PTRM_ORAB!AN96*PTRM_IndexRAB!AN86","v":0.41066533565568675},{"$f":"PTRM_ORAB!AO96*PTRM_IndexRAB!AO86","v":0.21014101187596557},{"$f":"PTRM_ORAB!AP96*PTRM_IndexRAB!AP86","v":-7.5395549837004712E-17},{"$f":"PTRM_ORAB!AQ96*PTRM_IndexRAB!AQ86","v":-7.7161112750830074E-17},{"$f":"PTRM_ORAB!AR96*PTRM_IndexRAB!AR86","v":-7.8968020444412523E-17},{"$f":"PTRM_ORAB!AS96*PTRM_IndexRAB!AS86","v":6.6686620745329906E-17},{"$f":"PTRM_ORAB!AT96*PTRM_IndexRAB!AT86","v":6.8348149837196653E-17},{"$f":"PTRM_ORAB!AU96*PTRM_IndexRAB!AU86","v":7.0051076722087907E-17},{"$f":"PTRM_ORAB!AV96*PTRM_IndexRAB!AV86","v":7.1796432845842135E-17},{"$f":"PTRM_ORAB!AW96*PTRM_IndexRAB!AW86","v":7.3585275353264847E-17},{"$f":"PTRM_ORAB!AX96*PTRM_IndexRAB!AX86","v":6.9671724193993848E-17},{"$f":"PTRM_ORAB!AY96*PTRM_IndexRAB!AY86","v":7.1265326610368413E-17},{"$f":"PTRM_ORAB!AZ96*PTRM_IndexRAB!AZ86","v":7.2895379519261341E-17},{"$f":"PTRM_ORAB!BA96*PTRM_IndexRAB!BA86","v":7.456271665334722E-17},{"$f":"PTRM_ORAB!BB96*PTRM_IndexRAB!BB86","v":7.626819081528089E-17}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M97*PTRM_IndexRAB!M86","v":3.5448135645682108},{"$f":"PTRM_ORAB!N97*PTRM_IndexRAB!N86","v":3.5211801236429388},{"$f":"PTRM_ORAB!O97*PTRM_IndexRAB!O86","v":3.3011425693643823},{"$f":"PTRM_ORAB!P97*PTRM_IndexRAB!P86","v":3.2655109173575689},{"$f":"PTRM_ORAB!Q97*PTRM_IndexRAB!Q86","v":3.2258327749179236},{"$f":"PTRM_ORAB!R97*PTRM_IndexRAB!R86","v":3.1819227887685613},{"$f":"PTRM_ORAB!S97*PTRM_IndexRAB!S86","v":3.1335887278682617},{"$f":"PTRM_ORAB!T97*PTRM_IndexRAB!T86","v":3.1033020770259676},{"$f":"PTRM_ORAB!U97*PTRM_IndexRAB!U86","v":3.04410330135399},{"$f":"PTRM_ORAB!V97*PTRM_IndexRAB!V86","v":2.9798643137278131},{"$f":"PTRM_ORAB!W97*PTRM_IndexRAB!W86","v":2.9103664769061925},{"$f":"PTRM_ORAB!X97*PTRM_IndexRAB!X86","v":2.8353832784939241},{"$f":"PTRM_ORAB!Y97*PTRM_IndexRAB!Y86","v":2.6101065967390111},{"$f":"PTRM_ORAB!Z97*PTRM_IndexRAB!Z86","v":2.5259640449606247},{"$f":"PTRM_ORAB!AA97*PTRM_IndexRAB!AA86","v":2.4360754190018468},{"$f":"PTRM_ORAB!AB97*PTRM_IndexRAB!AB86","v":2.3402082705880609},{"$f":"PTRM_ORAB!AC97*PTRM_IndexRAB!AC86","v":2.2381221759307168},{"$f":"PTRM_ORAB!AD97*PTRM_IndexRAB!AD86","v":2.3351232219748206},{"$f":"PTRM_ORAB!AE97*PTRM_IndexRAB!AE86","v":2.2132160057124293},{"$f":"PTRM_ORAB!AF97*PTRM_IndexRAB!AF86","v":2.0831058916813303},{"$f":"PTRM_ORAB!AG97*PTRM_IndexRAB!AG86","v":1.9444409909182501},{"$f":"PTRM_ORAB!AH97*PTRM_IndexRAB!AH86","v":1.7968564509557434},{"$f":"PTRM_ORAB!AI97*PTRM_IndexRAB!AI86","v":1.5244176410295285},{"$f":"PTRM_ORAB!AJ97*PTRM_IndexRAB!AJ86","v":1.3663775602207289},{"$f":"PTRM_ORAB!AK97*PTRM_IndexRAB!AK86","v":1.1997275545354276},{"$f":"PTRM_ORAB!AL97*PTRM_IndexRAB!AL86","v":1.024141794201175},{"$f":"PTRM_ORAB!AM97*PTRM_IndexRAB!AM86","v":0.83928368089730654},{"$f":"PTRM_ORAB!AN97*PTRM_IndexRAB!AN86","v":0.6231202906444343},{"$f":"PTRM_ORAB!AO97*PTRM_IndexRAB!AO86","v":0.4251414051862854},{"$f":"PTRM_ORAB!AP97*PTRM_IndexRAB!AP86","v":0.21754854213242067},{"$f":"PTRM_ORAB!AQ97*PTRM_IndexRAB!AQ86","v":-1.4364152167222449E-16},{"$f":"PTRM_ORAB!AR97*PTRM_IndexRAB!AR86","v":-1.4700522343046074E-16},{"$f":"PTRM_ORAB!AS97*PTRM_IndexRAB!AS86","v":8.0401269597848266E-17},{"$f":"PTRM_ORAB!AT97*PTRM_IndexRAB!AT86","v":8.2404505733774386E-17},{"$f":"PTRM_ORAB!AU97*PTRM_IndexRAB!AU86","v":8.4457653457370111E-17},{"$f":"PTRM_ORAB!AV97*PTRM_IndexRAB!AV86","v":8.6561956339744712E-17},{"$f":"PTRM_ORAB!AW97*PTRM_IndexRAB!AW86","v":8.8718688936177193E-17},{"$f":"PTRM_ORAB!AX97*PTRM_IndexRAB!AX86","v":8.4000283979909352E-17},{"$f":"PTRM_ORAB!AY97*PTRM_IndexRAB!AY86","v":8.5921623764092177E-17},{"$f":"PTRM_ORAB!AZ97*PTRM_IndexRAB!AZ86","v":8.7886910382635304E-17},{"$f":"PTRM_ORAB!BA97*PTRM_IndexRAB!BA86","v":8.9897149032155269E-17},{"$f":"PTRM_ORAB!BB97*PTRM_IndexRAB!BB86","v":9.1953367901146265E-17}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N98*PTRM_IndexRAB!N86","v":3.570808662847178},{"$f":"PTRM_ORAB!O98*PTRM_IndexRAB!O86","v":3.3516551563626225},{"$f":"PTRM_ORAB!P98*PTRM_IndexRAB!P86","v":3.3197126122822671},{"$f":"PTRM_ORAB!Q98*PTRM_IndexRAB!Q86","v":3.283880520187485},{"$f":"PTRM_ORAB!R98*PTRM_IndexRAB!R86","v":3.2439791747832527},{"$f":"PTRM_ORAB!S98*PTRM_IndexRAB!S86","v":3.1998221801178435},{"$f":"PTRM_ORAB!T98*PTRM_IndexRAB!T86","v":3.1744064944437436},{"$f":"PTRM_ORAB!U98*PTRM_IndexRAB!U86","v":3.1197487723549817},{"$f":"PTRM_ORAB!V98*PTRM_IndexRAB!V86","v":3.0602362585411274},{"$f":"PTRM_ORAB!W98*PTRM_IndexRAB!W86","v":2.9956568209582564},{"$f":"PTRM_ORAB!X98*PTRM_IndexRAB!X86","v":2.9257906636445079},{"$f":"PTRM_ORAB!Y98*PTRM_IndexRAB!Y86","v":2.7008124152328401},{"$f":"PTRM_ORAB!Z98*PTRM_IndexRAB!Z86","v":2.6218378531687927},{"$f":"PTRM_ORAB!AA98*PTRM_IndexRAB!AA86","v":2.5373171184254648},{"$f":"PTRM_ORAB!AB98*PTRM_IndexRAB!AB86","v":2.4470244834800194},{"$f":"PTRM_ORAB!AC98*PTRM_IndexRAB!AC86","v":2.3507264553072842},{"$f":"PTRM_ORAB!AD98*PTRM_IndexRAB!AD86","v":2.4651852885879237},{"$f":"PTRM_ORAB!AE98*PTRM_IndexRAB!AE86","v":2.3503957317524877},{"$f":"PTRM_ORAB!AF98*PTRM_IndexRAB!AF86","v":2.2276912003271043},{"$f":"PTRM_ORAB!AG98*PTRM_IndexRAB!AG86","v":2.0967301213576186},{"$f":"PTRM_ORAB!AH98*PTRM_IndexRAB!AH86","v":1.9571583044057934},{"$f":"PTRM_ORAB!AI98*PTRM_IndexRAB!AI86","v":1.681169760102935},{"$f":"PTRM_ORAB!AJ98*PTRM_IndexRAB!AJ86","v":1.5307975174505206},{"$f":"PTRM_ORAB!AK98*PTRM_IndexRAB!AK86","v":1.3720960193516121},{"$f":"PTRM_ORAB!AL98*PTRM_IndexRAB!AL86","v":1.2047485627754175},{"$f":"PTRM_ORAB!AM98*PTRM_IndexRAB!AM86","v":1.0284279543115784},{"$f":"PTRM_ORAB!AN98*PTRM_IndexRAB!AN86","v":0.81445240714460032},{"$f":"PTRM_ORAB!AO98*PTRM_IndexRAB!AO86","v":0.62514353453615701},{"$f":"PTRM_ORAB!AP98*PTRM_IndexRAB!AP86","v":0.42652182043527698},{"$f":"PTRM_ORAB!AQ98*PTRM_IndexRAB!AQ86","v":0.21825491258068117},{"$f":"PTRM_ORAB!AR98*PTRM_IndexRAB!AR86","v":4.0947583101131869E-17},{"$f":"PTRM_ORAB!AS98*PTRM_IndexRAB!AS86","v":4.5197261831690137E-17},{"$f":"PTRM_ORAB!AT98*PTRM_IndexRAB!AT86","v":4.6323373255042324E-17},{"$f":"PTRM_ORAB!AU98*PTRM_IndexRAB!AU86","v":4.747754228379828E-17},{"$f":"PTRM_ORAB!AV98*PTRM_IndexRAB!AV86","v":4.8660467986633329E-17},{"$f":"PTRM_ORAB!AW98*PTRM_IndexRAB!AW86","v":4.9872866849853634E-17},{"$f":"PTRM_ORAB!AX98*PTRM_IndexRAB!AX86","v":4.7220433806158412E-17},{"$f":"PTRM_ORAB!AY98*PTRM_IndexRAB!AY86","v":4.8300507513050192E-17},{"$f":"PTRM_ORAB!AZ98*PTRM_IndexRAB!AZ86","v":4.9405285762409921E-17},{"$f":"PTRM_ORAB!BA98*PTRM_IndexRAB!BA86","v":5.0535333621616474E-17},{"$f":"PTRM_ORAB!BB98*PTRM_IndexRAB!BB86","v":5.1691229082843554E-17}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O99*PTRM_IndexRAB!O86","v":3.4316294285068887},{"$f":"PTRM_ORAB!P99*PTRM_IndexRAB!P86","v":3.4029710382265983},{"$f":"PTRM_ORAB!Q99*PTRM_IndexRAB!Q86","v":3.3705394343408654},{"$f":"PTRM_ORAB!R99*PTRM_IndexRAB!R86","v":3.3341587310915664},{"$f":"PTRM_ORAB!S99*PTRM_IndexRAB!S86","v":3.2936464717861558},{"$f":"PTRM_ORAB!T99*PTRM_IndexRAB!T86","v":3.2727219095352398},{"$f":"PTRM_ORAB!U99*PTRM_IndexRAB!U86","v":3.2219650574649421},{"$f":"PTRM_ORAB!V99*PTRM_IndexRAB!V86","v":3.1664884601864074},{"$f":"PTRM_ORAB!W99*PTRM_IndexRAB!W86","v":3.1060843372973697},{"$f":"PTRM_ORAB!X99*PTRM_IndexRAB!X86","v":3.040537378618025},{"$f":"PTRM_ORAB!Y99*PTRM_IndexRAB!Y86","v":2.8137701235223989},{"$f":"PTRM_ORAB!Z99*PTRM_IndexRAB!Z86","v":2.7390800400025124},{"$f":"PTRM_ORAB!AA99*PTRM_IndexRAB!AA86","v":2.6589864928174061},{"$f":"PTRM_ORAB!AB99*PTRM_IndexRAB!AB86","v":2.5732681896149829},{"$f":"PTRM_ORAB!AC99*PTRM_IndexRAB!AC86","v":2.4816962045547091},{"$f":"PTRM_ORAB!AD99*PTRM_IndexRAB!AD86","v":2.6141505109631811},{"$f":"PTRM_ORAB!AE99*PTRM_IndexRAB!AE86","v":2.5052061611711269},{"$f":"PTRM_ORAB!AF99*PTRM_IndexRAB!AF86","v":2.3885530615629591},{"$f":"PTRM_ORAB!AG99*PTRM_IndexRAB!AG86","v":2.263856492281318},{"$f":"PTRM_ORAB!AH99*PTRM_IndexRAB!AH86","v":2.1307693351305859},{"$f":"PTRM_ORAB!AI99*PTRM_IndexRAB!AI86","v":1.8487869123393965},{"$f":"PTRM_ORAB!AJ99*PTRM_IndexRAB!AJ86","v":1.7044649290652327},{"$f":"PTRM_ORAB!AK99*PTRM_IndexRAB!AK86","v":1.5520090498384769},{"$f":"PTRM_ORAB!AL99*PTRM_IndexRAB!AL86","v":1.3911085006380559},{"$f":"PTRM_ORAB!AM99*PTRM_IndexRAB!AM86","v":1.221442190030062},{"$f":"PTRM_ORAB!AN99*PTRM_IndexRAB!AN86","v":1.0076124435108014},{"$f":"PTRM_ORAB!AO99*PTRM_IndexRAB!AO86","v":0.82496643402384773},{"$f":"PTRM_ORAB!AP99*PTRM_IndexRAB!AP86","v":0.63321371256969528},{"$f":"PTRM_ORAB!AQ99*PTRM_IndexRAB!AQ86","v":0.43202792717067723},{"$f":"PTRM_ORAB!AR99*PTRM_IndexRAB!AR86","v":0.22107243512376751},{"$f":"PTRM_ORAB!AS99*PTRM_IndexRAB!AS86","v":1.6389579966795127E-16},{"$f":"PTRM_ORAB!AT99*PTRM_IndexRAB!AT86","v":1.679793420058217E-16},{"$f":"PTRM_ORAB!AU99*PTRM_IndexRAB!AU86","v":1.7216462775663479E-16},{"$f":"PTRM_ORAB!AV99*PTRM_IndexRAB!AV86","v":1.7645419190624853E-16},{"$f":"PTRM_ORAB!AW99*PTRM_IndexRAB!AW86","v":1.8085063260090767E-16},{"$f":"PTRM_ORAB!AX99*PTRM_IndexRAB!AX86","v":1.7123229252577236E-16},{"$f":"PTRM_ORAB!AY99*PTRM_IndexRAB!AY86","v":1.7514889137971533E-16},{"$f":"PTRM_ORAB!AZ99*PTRM_IndexRAB!AZ86","v":1.7915507465933198E-16},{"$f":"PTRM_ORAB!BA99*PTRM_IndexRAB!BA86","v":1.8325289143056513E-16},{"$f":"PTRM_ORAB!BB99*PTRM_IndexRAB!BB86","v":1.8744443762767429E-16}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":27.053803909678511},29.588110722706531,32.193481664939753,34.772666880023237,37.365381591655911,41.829240078980796,44.665348953689211,47.4945311792344,50.369522152530969,53.173777332954508,52.853912553558395,51.836339128473476,50.730869799966541,49.533641111589588,48.240648620793323,47.192501721149981,45.669571617897894,44.03822303135658,42.293915318959939,40.431946724039634,36.429617214765209,34.400822672868323,32.249638821702305,29.97125882038608,27.560713074231373,27.427208997388178,24.526902649067317,21.451608220879542,18.194033955237099,14.746623059892718,10.319304150513503,8.6478706787084825,{"$f":"SUM(AK89:AK99)","v":7.084417379019941},5.6436277054061605,4.3343125918469259,3.0622258162023912,2.085392385622256,1.2772840751373933,0.65028283975135859,0.22107243512376779,8.9728329633251195E-16,9.1963953936656833E-16,9.4255279890214759E-16,9.6603695327213781E-16,9.9010622659473864E-16,9.3744852636477921E-16,9.5889080089041032E-16,9.8082352489022822E-16,1.0032579164225801E-15,1.0262054501366337E-15]
[]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E107*PTRM_IndexRAB!E104","v":27.053803909678511},{"$f":"PTRM_ORAB!F107*PTRM_IndexRAB!F104","v":26.833164103917078},{"$f":"PTRM_ORAB!G107*PTRM_IndexRAB!G104","v":26.582677701662636},{"$f":"PTRM_ORAB!H107*PTRM_IndexRAB!H104","v":26.300939617716935},{"$f":"PTRM_ORAB!I107*PTRM_IndexRAB!I104","v":25.986491821016134},{"$f":"PTRM_ORAB!J107*PTRM_IndexRAB!J104","v":26.832294468733902},{"$f":"PTRM_ORAB!K107*PTRM_IndexRAB!K104","v":26.469585715634267},{"$f":"PTRM_ORAB!L107*PTRM_IndexRAB!L104","v":26.066446970278946},{"$f":"PTRM_ORAB!M107*PTRM_IndexRAB!M104","v":25.620923657316734},{"$f":"PTRM_ORAB!N107*PTRM_IndexRAB!N104","v":25.130984130593912},{"$f":"PTRM_ORAB!O107*PTRM_IndexRAB!O104","v":23.240004227309033},{"$f":"PTRM_ORAB!P107*PTRM_IndexRAB!P104","v":22.64857770721478},{"$f":"PTRM_ORAB!Q107*PTRM_IndexRAB!Q104","v":22.011060353881884},{"$f":"PTRM_ORAB!R107*PTRM_IndexRAB!R104","v":21.325464873979509},{"$f":"PTRM_ORAB!S107*PTRM_IndexRAB!S104","v":20.589732040334081},{"$f":"PTRM_ORAB!T107*PTRM_IndexRAB!T104","v":19.947452176078652},{"$f":"PTRM_ORAB!U107*PTRM_IndexRAB!U104","v":19.092583487305241},{"$f":"PTRM_ORAB!V107*PTRM_IndexRAB!V104","v":18.181114595025115},{"$f":"PTRM_ORAB!W107*PTRM_IndexRAB!W104","v":17.210713974418528},{"$f":"PTRM_ORAB!X107*PTRM_IndexRAB!X104","v":16.178967976952155},{"$f":"PTRM_ORAB!Y107*PTRM_IndexRAB!Y104","v":14.291759409273242},{"$f":"PTRM_ORAB!Z107*PTRM_IndexRAB!Z104","v":13.180160834740642},{"$f":"PTRM_ORAB!AA107*PTRM_IndexRAB!AA104","v":12.004959280684188},{"$f":"PTRM_ORAB!AB107*PTRM_IndexRAB!AB104","v":10.763691657115652},{"$f":"PTRM_ORAB!AC107*PTRM_IndexRAB!AC104","v":9.4538120187663939},{"$f":"PTRM_ORAB!AD107*PTRM_IndexRAB!AD104","v":8.8518982295882882},{"$f":"PTRM_ORAB!AE107*PTRM_IndexRAB!AE104","v":7.2711399711980969},{"$f":"PTRM_ORAB!AF107*PTRM_IndexRAB!AF104","v":5.5993791292167661},{"$f":"PTRM_ORAB!AG107*PTRM_IndexRAB!AG104","v":3.8328755731596043},{"$f":"PTRM_ORAB!AH107*PTRM_IndexRAB!AH104","v":1.9677541233100755},{"$f":"PTRM_ORAB!AI107*PTRM_IndexRAB!AI104","v":4.4921230677642171E-16},{"$f":"PTRM_ORAB!AJ107*PTRM_IndexRAB!AJ104","v":4.601615719502934E-16},{"$f":"PTRM_ORAB!AK107*PTRM_IndexRAB!AK104","v":4.7137771852086608E-16},{"$f":"PTRM_ORAB!AL107*PTRM_IndexRAB!AL104","v":4.8286725155297958E-16},{"$f":"PTRM_ORAB!AM107*PTRM_IndexRAB!AM104","v":4.9463683466830496E-16},{"$f":"PTRM_ORAB!AN107*PTRM_IndexRAB!AN104","v":4.8965287136673648E-16},{"$f":"PTRM_ORAB!AO107*PTRM_IndexRAB!AO104","v":5.0111923711646804E-16},{"$f":"PTRM_ORAB!AP107*PTRM_IndexRAB!AP104","v":5.12854114604198E-16},{"$f":"PTRM_ORAB!AQ107*PTRM_IndexRAB!AQ104","v":5.2486379165948085E-16},{"$f":"PTRM_ORAB!AR107*PTRM_IndexRAB!AR104","v":5.3715470335608763E-16},{"$f":"PTRM_ORAB!AS107*PTRM_IndexRAB!AS104","v":5.8431934896663039E-16},{"$f":"PTRM_ORAB!AT107*PTRM_IndexRAB!AT104","v":5.9887794537469143E-16},{"$f":"PTRM_ORAB!AU107*PTRM_IndexRAB!AU104","v":6.1379927618432177E-16},{"$f":"PTRM_ORAB!AV107*PTRM_IndexRAB!AV104","v":6.2909237909684892E-16},{"$f":"PTRM_ORAB!AW107*PTRM_IndexRAB!AW104","v":6.4476651699225674E-16},{"$f":"PTRM_ORAB!AX107*PTRM_IndexRAB!AX104","v":6.1047532574617817E-16},{"$f":"PTRM_ORAB!AY107*PTRM_IndexRAB!AY104","v":6.2443873723772305E-16},{"$f":"PTRM_ORAB!AZ107*PTRM_IndexRAB!AZ104","v":6.3872153405453697E-16},{"$f":"PTRM_ORAB!BA107*PTRM_IndexRAB!BA104","v":6.5333102150206484E-16},{"$f":"PTRM_ORAB!BB107*PTRM_IndexRAB!BB104","v":6.6827467198011488E-16}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F108*PTRM_IndexRAB!F104","v":2.754946618789452},{"$f":"PTRM_ORAB!G108*PTRM_IndexRAB!G104","v":2.7324783962473584},{"$f":"PTRM_ORAB!H108*PTRM_IndexRAB!H104","v":2.7069708310544014},{"$f":"PTRM_ORAB!I108*PTRM_IndexRAB!I104","v":2.678280840384633},{"$f":"PTRM_ORAB!J108*PTRM_IndexRAB!J104","v":2.769549906256918},{"$f":"PTRM_ORAB!K108*PTRM_IndexRAB!K104","v":2.7364905687120666},{"$f":"PTRM_ORAB!L108*PTRM_IndexRAB!L104","v":2.6994997298107184},{"$f":"PTRM_ORAB!M108*PTRM_IndexRAB!M104","v":2.6583856396298464},{"$f":"PTRM_ORAB!N108*PTRM_IndexRAB!N104","v":2.612948960873839},{"$f":"PTRM_ORAB!O108*PTRM_IndexRAB!O104","v":2.4218293966752595},{"$f":"PTRM_ORAB!P108*PTRM_IndexRAB!P104","v":2.3661124112749197},{"$f":"PTRM_ORAB!Q108*PTRM_IndexRAB!Q104","v":2.3058980663950792},{"$f":"PTRM_ORAB!R108*PTRM_IndexRAB!R104","v":2.2409911194182119},{"$f":"PTRM_ORAB!S108*PTRM_IndexRAB!S104","v":2.1711892399415822},{"$f":"PTRM_ORAB!T108*PTRM_IndexRAB!T104","v":2.111709631732217},{"$f":"PTRM_ORAB!U108*PTRM_IndexRAB!U104","v":2.0302333914633897},{"$f":"PTRM_ORAB!V108*PTRM_IndexRAB!V104","v":1.9432256402005164},{"$f":"PTRM_ORAB!W108*PTRM_IndexRAB!W104","v":1.8504571721248591},{"$f":"PTRM_ORAB!X108*PTRM_IndexRAB!X104","v":1.7516906867781783},{"$f":"PTRM_ORAB!Y108*PTRM_IndexRAB!Y104","v":1.5602580300331739},{"$f":"PTRM_ORAB!Z108*PTRM_IndexRAB!Z104","v":1.4534371115428619},{"$f":"PTRM_ORAB!AA108*PTRM_IndexRAB!AA104","v":1.3403902448068101},{"$f":"PTRM_ORAB!AB108*PTRM_IndexRAB!AB104","v":1.220875110015204},{"$f":"PTRM_ORAB!AC108*PTRM_IndexRAB!AC104","v":1.094641216917303},{"$f":"PTRM_ORAB!AD108*PTRM_IndexRAB!AD104","v":1.0542308064570995},{"$f":"PTRM_ORAB!AE108*PTRM_IndexRAB!AE104","v":0.9020498999294807},{"$f":"PTRM_ORAB!AF108*PTRM_IndexRAB!AF104","v":0.7409632276915088},{"$f":"PTRM_ORAB!AG108*PTRM_IndexRAB!AG104","v":0.57060296584681025},{"$f":"PTRM_ORAB!AH108*PTRM_IndexRAB!AH104","v":0.39058797757682528},{"$f":"PTRM_ORAB!AI108*PTRM_IndexRAB!AI104","v":0.18639402258869617},{"$f":"PTRM_ORAB!AJ108*PTRM_IndexRAB!AJ104","v":0},{"$f":"PTRM_ORAB!AK108*PTRM_IndexRAB!AK104","v":0},{"$f":"PTRM_ORAB!AL108*PTRM_IndexRAB!AL104","v":0},{"$f":"PTRM_ORAB!AM108*PTRM_IndexRAB!AM104","v":0},{"$f":"PTRM_ORAB!AN108*PTRM_IndexRAB!AN104","v":0},{"$f":"PTRM_ORAB!AO108*PTRM_IndexRAB!AO104","v":0},{"$f":"PTRM_ORAB!AP108*PTRM_IndexRAB!AP104","v":0},{"$f":"PTRM_ORAB!AQ108*PTRM_IndexRAB!AQ104","v":0},{"$f":"PTRM_ORAB!AR108*PTRM_IndexRAB!AR104","v":0},{"$f":"PTRM_ORAB!AS108*PTRM_IndexRAB!AS104","v":0},{"$f":"PTRM_ORAB!AT108*PTRM_IndexRAB!AT104","v":0},{"$f":"PTRM_ORAB!AU108*PTRM_IndexRAB!AU104","v":0},{"$f":"PTRM_ORAB!AV108*PTRM_IndexRAB!AV104","v":0},{"$f":"PTRM_ORAB!AW108*PTRM_IndexRAB!AW104","v":0},{"$f":"PTRM_ORAB!AX108*PTRM_IndexRAB!AX104","v":0},{"$f":"PTRM_ORAB!AY108*PTRM_IndexRAB!AY104","v":0},{"$f":"PTRM_ORAB!AZ108*PTRM_IndexRAB!AZ104","v":0},{"$f":"PTRM_ORAB!BA108*PTRM_IndexRAB!BA104","v":0},{"$f":"PTRM_ORAB!BB108*PTRM_IndexRAB!BB104","v":0}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G109*PTRM_IndexRAB!G104","v":2.8783255670297576},{"$f":"PTRM_ORAB!H109*PTRM_IndexRAB!H104","v":2.8548511160376591},{"$f":"PTRM_ORAB!I109*PTRM_IndexRAB!I104","v":2.8282012069080844},{"$f":"PTRM_ORAB!J109*PTRM_IndexRAB!J104","v":2.9285964603968457},{"$f":"PTRM_ORAB!K109*PTRM_IndexRAB!K104","v":2.8979255009529825},{"$f":"PTRM_ORAB!L109*PTRM_IndexRAB!L104","v":2.8633337800746554},{"$f":"PTRM_ORAB!M109*PTRM_IndexRAB!M104","v":2.8246283228768325},{"$f":"PTRM_ORAB!N109*PTRM_IndexRAB!N104","v":2.7816084913459189},{"$f":"PTRM_ORAB!O109*PTRM_IndexRAB!O104","v":2.5834904120133206},{"$f":"PTRM_ORAB!P109*PTRM_IndexRAB!P104","v":2.5297907149238634},{"$f":"PTRM_ORAB!Q109*PTRM_IndexRAB!Q104","v":2.4715899545718618},{"$f":"PTRM_ORAB!R109*PTRM_IndexRAB!R104","v":2.4086913495787252},{"$f":"PTRM_ORAB!S109*PTRM_IndexRAB!S104","v":2.3408909537203084},{"$f":"PTRM_ORAB!T109*PTRM_IndexRAB!T104","v":2.2846678014393693},{"$f":"PTRM_ORAB!U109*PTRM_IndexRAB!U104","v":2.2051321012946166},{"$f":"PTRM_ORAB!V109*PTRM_IndexRAB!V104","v":2.1200513353551225},{"$f":"PTRM_ORAB!W109*PTRM_IndexRAB!W104","v":2.0291943432345567},{"$f":"PTRM_ORAB!X109*PTRM_IndexRAB!X104","v":1.9323217790014937},{"$f":"PTRM_ORAB!Y109*PTRM_IndexRAB!Y104","v":1.7331849486078501},{"$f":"PTRM_ORAB!Z109*PTRM_IndexRAB!Z104","v":1.6279792002090212},{"$f":"PTRM_ORAB!AA109*PTRM_IndexRAB!AA104","v":1.5165218450138978},{"$f":"PTRM_ORAB!AB109*PTRM_IndexRAB!AB104","v":1.3985683115902112},{"$f":"PTRM_ORAB!AC109*PTRM_IndexRAB!AC104","v":1.2738657625209553},{"$f":"PTRM_ORAB!AD109*PTRM_IndexRAB!AD104","v":1.2523981404420779},{"$f":"PTRM_ORAB!AE109*PTRM_IndexRAB!AE104","v":1.1022287386398057},{"$f":"PTRM_ORAB!AF109*PTRM_IndexRAB!AF104","v":0.94311920814647066},{"$f":"PTRM_ORAB!AG109*PTRM_IndexRAB!AG104","v":0.77469844253704823},{"$f":"PTRM_ORAB!AH109*PTRM_IndexRAB!AH104","v":0.59658187131060259},{"$f":"PTRM_ORAB!AI109*PTRM_IndexRAB!AI104","v":0.37959623671964537},{"$f":"PTRM_ORAB!AJ109*PTRM_IndexRAB!AJ104","v":0.19442432716148378},{"$f":"PTRM_ORAB!AK109*PTRM_IndexRAB!AK104","v":-1.217744205116806E-17},{"$f":"PTRM_ORAB!AL109*PTRM_IndexRAB!AL104","v":-1.2474259480580242E-17},{"$f":"PTRM_ORAB!AM109*PTRM_IndexRAB!AM104","v":-1.2778311646649982E-17},{"$f":"PTRM_ORAB!AN109*PTRM_IndexRAB!AN104","v":0},{"$f":"PTRM_ORAB!AO109*PTRM_IndexRAB!AO104","v":0},{"$f":"PTRM_ORAB!AP109*PTRM_IndexRAB!AP104","v":0},{"$f":"PTRM_ORAB!AQ109*PTRM_IndexRAB!AQ104","v":0},{"$f":"PTRM_ORAB!AR109*PTRM_IndexRAB!AR104","v":0},{"$f":"PTRM_ORAB!AS109*PTRM_IndexRAB!AS104","v":0},{"$f":"PTRM_ORAB!AT109*PTRM_IndexRAB!AT104","v":0},{"$f":"PTRM_ORAB!AU109*PTRM_IndexRAB!AU104","v":0},{"$f":"PTRM_ORAB!AV109*PTRM_IndexRAB!AV104","v":0},{"$f":"PTRM_ORAB!AW109*PTRM_IndexRAB!AW104","v":0},{"$f":"PTRM_ORAB!AX109*PTRM_IndexRAB!AX104","v":0},{"$f":"PTRM_ORAB!AY109*PTRM_IndexRAB!AY104","v":0},{"$f":"PTRM_ORAB!AZ109*PTRM_IndexRAB!AZ104","v":0},{"$f":"PTRM_ORAB!BA109*PTRM_IndexRAB!BA104","v":0},{"$f":"PTRM_ORAB!BB109*PTRM_IndexRAB!BB104","v":0}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H110*PTRM_IndexRAB!H104","v":2.9099053152142411},{"$f":"PTRM_ORAB!I110*PTRM_IndexRAB!I104","v":2.8861733126582783},{"$f":"PTRM_ORAB!J110*PTRM_IndexRAB!J104","v":2.9924433472063963},{"$f":"PTRM_ORAB!K110*PTRM_IndexRAB!K104","v":2.965171174530107},{"$f":"PTRM_ORAB!L110*PTRM_IndexRAB!L104","v":2.9341171709936136},{"$f":"PTRM_ORAB!M110*PTRM_IndexRAB!M104","v":2.8990934403387225},{"$f":"PTRM_ORAB!N110*PTRM_IndexRAB!N104","v":2.8599045976517918},{"$f":"PTRM_ORAB!O110*PTRM_IndexRAB!O104","v":2.6612406346665902},{"$f":"PTRM_ORAB!P110*PTRM_IndexRAB!P104","v":2.6113201330884865},{"$f":"PTRM_ORAB!Q110*PTRM_IndexRAB!Q104","v":2.557041975330133},{"$f":"PTRM_ORAB!R110*PTRM_IndexRAB!R104","v":2.4982142682244581},{"$f":"PTRM_ORAB!S110*PTRM_IndexRAB!S104","v":2.4346381106362598},{"$f":"PTRM_ORAB!T110*PTRM_IndexRAB!T104","v":2.3835198967148967},{"$f":"PTRM_ORAB!U110*PTRM_IndexRAB!U104","v":2.3085308737190537},{"$f":"PTRM_ORAB!V110*PTRM_IndexRAB!V104","v":2.2281644330350532},{"$f":"PTRM_ORAB!W110*PTRM_IndexRAB!W104","v":2.1421950090307207},{"$f":"PTRM_ORAB!X110*PTRM_IndexRAB!X104","v":2.0503890268781149},{"$f":"PTRM_ORAB!Y110*PTRM_IndexRAB!Y104","v":1.8500316228142559},{"$f":"PTRM_ORAB!Z110*PTRM_IndexRAB!Z104","v":1.7498851657400807},{"$f":"PTRM_ORAB!AA110*PTRM_IndexRAB!AA104","v":1.6436657004593742},{"$f":"PTRM_ORAB!AB110*PTRM_IndexRAB!AB104","v":1.5311343906154766},{"$f":"PTRM_ORAB!AC110*PTRM_IndexRAB!AC104","v":1.4120443081920588},{"$f":"PTRM_ORAB!AD110*PTRM_IndexRAB!AD104","v":1.4102837373367061},{"$f":"PTRM_ORAB!AE110*PTRM_IndexRAB!AE104","v":1.2670409659461457},{"$f":"PTRM_ORAB!AF110*PTRM_IndexRAB!AF104","v":1.1151158091042943},{"$f":"PTRM_ORAB!AG110*PTRM_IndexRAB!AG104","v":0.95414599711115944},{"$f":"PTRM_ORAB!AH110*PTRM_IndexRAB!AH104","v":0.78375608462867496},{"$f":"PTRM_ORAB!AI110*PTRM_IndexRAB!AI104","v":0.56102897834421062},{"$f":"PTRM_ORAB!AJ110*PTRM_IndexRAB!AJ104","v":0.38313580266332037},{"$f":"PTRM_ORAB!AK110*PTRM_IndexRAB!AK104","v":0.1962372474712048},{"$f":"PTRM_ORAB!AL110*PTRM_IndexRAB!AL104","v":5.2768915555061592E-17},{"$f":"PTRM_ORAB!AM110*PTRM_IndexRAB!AM104","v":5.4055124415847717E-17},{"$f":"PTRM_ORAB!AN110*PTRM_IndexRAB!AN104","v":0},{"$f":"PTRM_ORAB!AO110*PTRM_IndexRAB!AO104","v":0},{"$f":"PTRM_ORAB!AP110*PTRM_IndexRAB!AP104","v":0},{"$f":"PTRM_ORAB!AQ110*PTRM_IndexRAB!AQ104","v":0},{"$f":"PTRM_ORAB!AR110*PTRM_IndexRAB!AR104","v":0},{"$f":"PTRM_ORAB!AS110*PTRM_IndexRAB!AS104","v":0},{"$f":"PTRM_ORAB!AT110*PTRM_IndexRAB!AT104","v":0},{"$f":"PTRM_ORAB!AU110*PTRM_IndexRAB!AU104","v":0},{"$f":"PTRM_ORAB!AV110*PTRM_IndexRAB!AV104","v":0},{"$f":"PTRM_ORAB!AW110*PTRM_IndexRAB!AW104","v":0},{"$f":"PTRM_ORAB!AX110*PTRM_IndexRAB!AX104","v":0},{"$f":"PTRM_ORAB!AY110*PTRM_IndexRAB!AY104","v":0},{"$f":"PTRM_ORAB!AZ110*PTRM_IndexRAB!AZ104","v":0},{"$f":"PTRM_ORAB!BA110*PTRM_IndexRAB!BA104","v":0},{"$f":"PTRM_ORAB!BB110*PTRM_IndexRAB!BB104","v":0}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I111*PTRM_IndexRAB!I104","v":2.9862344106887773},{"$f":"PTRM_ORAB!J111*PTRM_IndexRAB!J104","v":3.099874673121827},{"$f":"PTRM_ORAB!K111*PTRM_IndexRAB!K104","v":3.0755462963461397},{"$f":"PTRM_ORAB!L111*PTRM_IndexRAB!L104","v":3.0475167499401317},{"$f":"PTRM_ORAB!M111*PTRM_IndexRAB!M104","v":3.0156003476956097},{"$f":"PTRM_ORAB!N111*PTRM_IndexRAB!N104","v":2.9796039752996428},{"$f":"PTRM_ORAB!O111*PTRM_IndexRAB!O104","v":2.7774470227988761},{"$f":"PTRM_ORAB!P111*PTRM_IndexRAB!P104","v":2.7305083217600381},{"$f":"PTRM_ORAB!Q111*PTRM_IndexRAB!Q104","v":2.6792884721869377},{"$f":"PTRM_ORAB!R111*PTRM_IndexRAB!R104","v":2.6235975438588586},{"$f":"PTRM_ORAB!S111*PTRM_IndexRAB!S104","v":2.5632386489473387},{"$f":"PTRM_ORAB!T111*PTRM_IndexRAB!T104","v":2.5163909209276674},{"$f":"PTRM_ORAB!U111*PTRM_IndexRAB!U104","v":2.444767158772791},{"$f":"PTRM_ORAB!V111*PTRM_IndexRAB!V104","v":2.3678512073090032},{"$f":"PTRM_ORAB!W111*PTRM_IndexRAB!W104","v":2.2854196592768257},{"$f":"PTRM_ORAB!X111*PTRM_IndexRAB!X104","v":2.1972411528779152},{"$f":"PTRM_ORAB!Y111*PTRM_IndexRAB!Y104","v":1.9927006727648964},{"$f":"PTRM_ORAB!Z111*PTRM_IndexRAB!Z104","v":1.8960504460378214},{"$f":"PTRM_ORAB!AA111*PTRM_IndexRAB!AA104","v":1.7934128844615767},{"$f":"PTRM_ORAB!AB111*PTRM_IndexRAB!AB104","v":1.6845512509414868},{"$f":"PTRM_ORAB!AC111*PTRM_IndexRAB!AC104","v":1.5692207681586181},{"$f":"PTRM_ORAB!AD111*PTRM_IndexRAB!AD104","v":1.5868550287309098},{"$f":"PTRM_ORAB!AE111*PTRM_IndexRAB!AE104","v":1.4483076873129344},{"$f":"PTRM_ORAB!AF111*PTRM_IndexRAB!AF104","v":1.3012028165237828},{"$f":"PTRM_ORAB!AG111*PTRM_IndexRAB!AG104","v":1.1451814665465032},{"$f":"PTRM_ORAB!AH111*PTRM_IndexRAB!AH104","v":0.9798716001963147},{"$f":"PTRM_ORAB!AI111*PTRM_IndexRAB!AI104","v":0.74817339873740296},{"$f":"PTRM_ORAB!AJ111*PTRM_IndexRAB!AJ104","v":0.57480723823827062},{"$f":"PTRM_ORAB!AK111*PTRM_IndexRAB!AK104","v":0.39254520015896222},{"$f":"PTRM_ORAB!AL111*PTRM_IndexRAB!AL104","v":0.2010566202681914},{"$f":"PTRM_ORAB!AM111*PTRM_IndexRAB!AM104","v":3.3149703361513051E-17},{"$f":"PTRM_ORAB!AN111*PTRM_IndexRAB!AN104","v":-1.7549116369133373E-16},{"$f":"PTRM_ORAB!AO111*PTRM_IndexRAB!AO104","v":-1.7960069921415052E-16},{"$f":"PTRM_ORAB!AP111*PTRM_IndexRAB!AP104","v":-1.8380646911058508E-16},{"$f":"PTRM_ORAB!AQ111*PTRM_IndexRAB!AQ104","v":-1.8811072693328694E-16},{"$f":"PTRM_ORAB!AR111*PTRM_IndexRAB!AR104","v":-1.9251577900710487E-16},{"$f":"PTRM_ORAB!AS111*PTRM_IndexRAB!AS104","v":-2.094195470176559E-16},{"$f":"PTRM_ORAB!AT111*PTRM_IndexRAB!AT104","v":-2.1463733532191267E-16},{"$f":"PTRM_ORAB!AU111*PTRM_IndexRAB!AU104","v":-2.1998512732055114E-16},{"$f":"PTRM_ORAB!AV111*PTRM_IndexRAB!AV104","v":-2.2546616211787518E-16},{"$f":"PTRM_ORAB!AW111*PTRM_IndexRAB!AW104","v":-2.3108375952202352E-16},{"$f":"PTRM_ORAB!AX111*PTRM_IndexRAB!AX104","v":-2.1879382637134204E-16},{"$f":"PTRM_ORAB!AY111*PTRM_IndexRAB!AY104","v":-2.2379830091861129E-16},{"$f":"PTRM_ORAB!AZ111*PTRM_IndexRAB!AZ104","v":-2.2891724288897763E-16},{"$f":"PTRM_ORAB!BA111*PTRM_IndexRAB!BA104","v":-2.3415327049756556E-16},{"$f":"PTRM_ORAB!BB111*PTRM_IndexRAB!BB104","v":-2.3950906184597455E-16}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J112*PTRM_IndexRAB!J104","v":3.2064812232649107},{"$f":"PTRM_ORAB!K112*PTRM_IndexRAB!K104","v":3.1851034601787283},{"$f":"PTRM_ORAB!L112*PTRM_IndexRAB!L104","v":3.1601061924760518},{"$f":"PTRM_ORAB!M112*PTRM_IndexRAB!M104","v":3.1313059941909027},{"$f":"PTRM_ORAB!N112*PTRM_IndexRAB!N104","v":3.0985120738085978},{"$f":"PTRM_ORAB!O112*PTRM_IndexRAB!O104","v":2.8929162390451331},{"$f":"PTRM_ORAB!P112*PTRM_IndexRAB!P104","v":2.8489722470126972},{"$f":"PTRM_ORAB!Q112*PTRM_IndexRAB!Q104","v":2.8008247736413723},{"$f":"PTRM_ORAB!R112*PTRM_IndexRAB!R104","v":2.7482859029690956},{"$f":"PTRM_ORAB!S112*PTRM_IndexRAB!S104","v":2.6911608136641756},{"$f":"PTRM_ORAB!T112*PTRM_IndexRAB!T104","v":2.648596572855773},{"$f":"PTRM_ORAB!U112*PTRM_IndexRAB!U104","v":2.5803576607076311},{"$f":"PTRM_ORAB!V112*PTRM_IndexRAB!V104","v":2.5069132201685975},{"$f":"PTRM_ORAB!W112*PTRM_IndexRAB!W104","v":2.4280420626947681},{"$f":"PTRM_ORAB!X112*PTRM_IndexRAB!X104","v":2.3435151020067977},{"$f":"PTRM_ORAB!Y112*PTRM_IndexRAB!Y104","v":2.1348462319655943},{"$f":"PTRM_ORAB!Z112*PTRM_IndexRAB!Z104","v":2.041718574374439},{"$f":"PTRM_ORAB!AA112*PTRM_IndexRAB!AA104","v":1.9426908750198897},{"$f":"PTRM_ORAB!AB112*PTRM_IndexRAB!AB104","v":1.8375285599954485},{"$f":"PTRM_ORAB!AC112*PTRM_IndexRAB!AC104","v":1.7259890687750659},{"$f":"PTRM_ORAB!AD112*PTRM_IndexRAB!AD104","v":1.7630151791218294},{"$f":"PTRM_ORAB!AE112*PTRM_IndexRAB!AE104","v":1.6292009953163664},{"$f":"PTRM_ORAB!AF112*PTRM_IndexRAB!AF104","v":1.4869564534711524},{"$f":"PTRM_ORAB!AG112*PTRM_IndexRAB!AG104","v":1.3359260205920744},{"$f":"PTRM_ORAB!AH112*PTRM_IndexRAB!AH104","v":1.1757411681188927},{"$f":"PTRM_ORAB!AI112*PTRM_IndexRAB!AI104","v":0.93513343314015895},{"$f":"PTRM_ORAB!AJ112*PTRM_IndexRAB!AJ104","v":0.76634137415335191},{"$f":"PTRM_ORAB!AK112*PTRM_IndexRAB!AK104","v":0.5887653444618357},{"$f":"PTRM_ORAB!AL112*PTRM_IndexRAB!AL104","v":0.40207741763444604},{"$f":"PTRM_ORAB!AM112*PTRM_IndexRAB!AM104","v":0.20593889988466893},{"$f":"PTRM_ORAB!AN112*PTRM_IndexRAB!AN104","v":1.0366888102588148E-16},{"$f":"PTRM_ORAB!AO112*PTRM_IndexRAB!AO104","v":1.0609653003239135E-16},{"$f":"PTRM_ORAB!AP112*PTRM_IndexRAB!AP104","v":1.0858102811106721E-16},{"$f":"PTRM_ORAB!AQ112*PTRM_IndexRAB!AQ104","v":1.1112370651572604E-16},{"$f":"PTRM_ORAB!AR112*PTRM_IndexRAB!AR104","v":1.137259276746025E-16},{"$f":"PTRM_ORAB!AS112*PTRM_IndexRAB!AS104","v":1.2371158551579814E-16},{"$f":"PTRM_ORAB!AT112*PTRM_IndexRAB!AT104","v":1.2679391891398359E-16},{"$f":"PTRM_ORAB!AU112*PTRM_IndexRAB!AU104","v":1.2995305012490386E-16},{"$f":"PTRM_ORAB!AV112*PTRM_IndexRAB!AV104","v":1.3319089260284147E-16},{"$f":"PTRM_ORAB!AW112*PTRM_IndexRAB!AW104","v":1.3650940747670869E-16},{"$f":"PTRM_ORAB!AX112*PTRM_IndexRAB!AX104","v":1.2924930622252258E-16},{"$f":"PTRM_ORAB!AY112*PTRM_IndexRAB!AY104","v":1.3220562758665933E-16},{"$f":"PTRM_ORAB!AZ112*PTRM_IndexRAB!AZ104","v":1.352295689347131E-16},{"$f":"PTRM_ORAB!BA112*PTRM_IndexRAB!BA104","v":1.3832267693961341E-16},{"$f":"PTRM_ORAB!BB112*PTRM_IndexRAB!BB104","v":1.4148653365136346E-16}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K113*PTRM_IndexRAB!K104","v":3.3355262373349155},{"$f":"PTRM_ORAB!L113*PTRM_IndexRAB!L104","v":3.3132881249916641},{"$f":"PTRM_ORAB!M113*PTRM_IndexRAB!M104","v":3.287284840868558},{"$f":"PTRM_ORAB!N113*PTRM_IndexRAB!N104","v":3.2573255770114793},{"$f":"PTRM_ORAB!O113*PTRM_IndexRAB!O104","v":3.0456974459779671},{"$f":"PTRM_ORAB!P113*PTRM_IndexRAB!P104","v":3.0042394591573562},{"$f":"PTRM_ORAB!Q113*PTRM_IndexRAB!Q104","v":2.9586044445396102},{"$f":"PTRM_ORAB!R113*PTRM_IndexRAB!R104","v":2.9086041930948583},{"$f":"PTRM_ORAB!S113*PTRM_IndexRAB!S104","v":2.8540435576077705},{"$f":"PTRM_ORAB!T113*PTRM_IndexRAB!T104","v":2.815286983106581},{"$f":"PTRM_ORAB!U113*PTRM_IndexRAB!U104","v":2.7496274983922562},{"$f":"PTRM_ORAB!V113*PTRM_IndexRAB!V104","v":2.6787856075486856},{"$f":"PTRM_ORAB!W113*PTRM_IndexRAB!W104","v":2.6025396230224658},{"$f":"PTRM_ORAB!X113*PTRM_IndexRAB!X104","v":2.5206599190152081},{"$f":"PTRM_ORAB!Y113*PTRM_IndexRAB!Y104","v":2.3052226778039504},{"$f":"PTRM_ORAB!Z113*PTRM_IndexRAB!Z104","v":2.2145049919490494},{"$f":"PTRM_ORAB!AA113*PTRM_IndexRAB!AA104","v":2.1179024078677342},{"$f":"PTRM_ORAB!AB113*PTRM_IndexRAB!AB104","v":2.0151796303307461},{"$f":"PTRM_ORAB!AC113*PTRM_IndexRAB!AC104","v":1.9060933326388863},{"$f":"PTRM_ORAB!AD113*PTRM_IndexRAB!AD104","v":1.9632079186084377},{"$f":"PTRM_ORAB!AE113*PTRM_IndexRAB!AE104","v":1.8325241966247177},{"$f":"PTRM_ORAB!AF113*PTRM_IndexRAB!AF104","v":1.6934342258864945},{"$f":"PTRM_ORAB!AG113*PTRM_IndexRAB!AG104","v":1.5455815199903424},{"$f":"PTRM_ORAB!AH113*PTRM_IndexRAB!AH104","v":1.3885965286214788},{"$f":"PTRM_ORAB!AI113*PTRM_IndexRAB!AI104","v":1.1359844611480014},{"$f":"PTRM_ORAB!AJ113*PTRM_IndexRAB!AJ104","v":0.96972780180520035},{"$f":"PTRM_ORAB!AK113*PTRM_IndexRAB!AK104","v":0.7946914417278923},{"$f":"PTRM_ORAB!AL113*PTRM_IndexRAB!AL104","v":0.61054615633497933},{"$f":"PTRM_ORAB!AM113*PTRM_IndexRAB!AM104","v":0.4169518878700203},{"$f":"PTRM_ORAB!AN113*PTRM_IndexRAB!AN104","v":0.2063753392468681},{"$f":"PTRM_ORAB!AO113*PTRM_IndexRAB!AO104","v":-5.8496547287331242E-18},{"$f":"PTRM_ORAB!AP113*PTRM_IndexRAB!AP104","v":-5.9866380582540569E-18},{"$f":"PTRM_ORAB!AQ113*PTRM_IndexRAB!AQ104","v":-6.1268291724113164E-18},{"$f":"PTRM_ORAB!AR113*PTRM_IndexRAB!AR104","v":-6.2703031889751356E-18},{"$f":"PTRM_ORAB!AS113*PTRM_IndexRAB!AS104","v":4.2490957024919738E-17},{"$f":"PTRM_ORAB!AT113*PTRM_IndexRAB!AT104","v":4.3549639567971041E-17},{"$f":"PTRM_ORAB!AU113*PTRM_IndexRAB!AU104","v":4.4634699693581947E-17},{"$f":"PTRM_ORAB!AV113*PTRM_IndexRAB!AV104","v":4.5746794611854071E-17},{"$f":"PTRM_ORAB!AW113*PTRM_IndexRAB!AW104","v":4.688659790759344E-17},{"$f":"PTRM_ORAB!AX113*PTRM_IndexRAB!AX104","v":4.4392986261586392E-17},{"$f":"PTRM_ORAB!AY113*PTRM_IndexRAB!AY104","v":4.5408387717413223E-17},{"$f":"PTRM_ORAB!AZ113*PTRM_IndexRAB!AZ104","v":4.6447014466317204E-17},{"$f":"PTRM_ORAB!BA113*PTRM_IndexRAB!BA104","v":4.7509397740783211E-17},{"$f":"PTRM_ORAB!BB113*PTRM_IndexRAB!BB104","v":4.8596080924184879E-17}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L114*PTRM_IndexRAB!L104","v":3.4102224606686207},{"$f":"PTRM_ORAB!M114*PTRM_IndexRAB!M104","v":3.3874863450455508},{"$f":"PTRM_ORAB!N114*PTRM_IndexRAB!N104","v":3.3609007398792072},{"$f":"PTRM_ORAB!O114*PTRM_IndexRAB!O104","v":3.1468600208383242},{"$f":"PTRM_ORAB!P114*PTRM_IndexRAB!P104","v":3.1086235661749031},{"$f":"PTRM_ORAB!Q114*PTRM_IndexRAB!Q104","v":3.0663090299733806},{"$f":"PTRM_ORAB!R114*PTRM_IndexRAB!R104","v":3.0197311658224946},{"$f":"PTRM_ORAB!S114*PTRM_IndexRAB!S104","v":2.9686978761695499},{"$f":"PTRM_ORAB!T114*PTRM_IndexRAB!T104","v":2.9344472572898743},{"$f":"PTRM_ORAB!U114*PTRM_IndexRAB!U104","v":2.8725223150690016},{"$f":"PTRM_ORAB!V114*PTRM_IndexRAB!V104","v":2.805527960259139},{"$f":"PTRM_ORAB!W114*PTRM_IndexRAB!W104","v":2.7332458399954036},{"$f":"PTRM_ORAB!X114*PTRM_IndexRAB!X104","v":2.6554497597733109},{"$f":"PTRM_ORAB!Y114*PTRM_IndexRAB!Y104","v":2.4369244860079964},{"$f":"PTRM_ORAB!Z114*PTRM_IndexRAB!Z104","v":2.3502044101424771},{"$f":"PTRM_ORAB!AA114*PTRM_IndexRAB!AA104","v":2.2577165531441166},{"$f":"PTRM_ORAB!AB114*PTRM_IndexRAB!AB104","v":2.1592289660987949},{"$f":"PTRM_ORAB!AC114*PTRM_IndexRAB!AC104","v":2.0545017624693824},{"$f":"PTRM_ORAB!AD114*PTRM_IndexRAB!AD104","v":2.1308609355769064},{"$f":"PTRM_ORAB!AE114*PTRM_IndexRAB!AE104","v":2.0055922954637242},{"$f":"PTRM_ORAB!AF114*PTRM_IndexRAB!AF104","v":1.8720871972676794},{"$f":"PTRM_ORAB!AG114*PTRM_IndexRAB!AG104","v":1.7299943648963703},{"$f":"PTRM_ORAB!AH114*PTRM_IndexRAB!AH104","v":1.578949615637731},{"$f":"PTRM_ORAB!AI114*PTRM_IndexRAB!AI104","v":1.3186193063635279},{"$f":"PTRM_ORAB!AJ114*PTRM_IndexRAB!AJ104","v":1.1577941279503732},{"$f":"PTRM_ORAB!AK114*PTRM_IndexRAB!AK104","v":0.98834552147452981},{"$f":"PTRM_ORAB!AL114*PTRM_IndexRAB!AL104","v":0.80994865355389423},{"$f":"PTRM_ORAB!AM114*PTRM_IndexRAB!AM104","v":0.62226797885328933},{"$f":"PTRM_ORAB!AN114*PTRM_IndexRAB!AN104","v":0.41066533565568675},{"$f":"PTRM_ORAB!AO114*PTRM_IndexRAB!AO104","v":0.21014101187596557},{"$f":"PTRM_ORAB!AP114*PTRM_IndexRAB!AP104","v":-7.5395549837004712E-17},{"$f":"PTRM_ORAB!AQ114*PTRM_IndexRAB!AQ104","v":-7.7161112750830074E-17},{"$f":"PTRM_ORAB!AR114*PTRM_IndexRAB!AR104","v":-7.8968020444412523E-17},{"$f":"PTRM_ORAB!AS114*PTRM_IndexRAB!AS104","v":6.6686620745329906E-17},{"$f":"PTRM_ORAB!AT114*PTRM_IndexRAB!AT104","v":6.8348149837196653E-17},{"$f":"PTRM_ORAB!AU114*PTRM_IndexRAB!AU104","v":7.0051076722087907E-17},{"$f":"PTRM_ORAB!AV114*PTRM_IndexRAB!AV104","v":7.1796432845842135E-17},{"$f":"PTRM_ORAB!AW114*PTRM_IndexRAB!AW104","v":7.3585275353264847E-17},{"$f":"PTRM_ORAB!AX114*PTRM_IndexRAB!AX104","v":6.9671724193993848E-17},{"$f":"PTRM_ORAB!AY114*PTRM_IndexRAB!AY104","v":7.1265326610368413E-17},{"$f":"PTRM_ORAB!AZ114*PTRM_IndexRAB!AZ104","v":7.2895379519261341E-17},{"$f":"PTRM_ORAB!BA114*PTRM_IndexRAB!BA104","v":7.456271665334722E-17},{"$f":"PTRM_ORAB!BB114*PTRM_IndexRAB!BB104","v":7.626819081528089E-17}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M115*PTRM_IndexRAB!M104","v":3.5448135645682108},{"$f":"PTRM_ORAB!N115*PTRM_IndexRAB!N104","v":3.5211801236429388},{"$f":"PTRM_ORAB!O115*PTRM_IndexRAB!O104","v":3.3011425693643823},{"$f":"PTRM_ORAB!P115*PTRM_IndexRAB!P104","v":3.2655109173575689},{"$f":"PTRM_ORAB!Q115*PTRM_IndexRAB!Q104","v":3.2258327749179236},{"$f":"PTRM_ORAB!R115*PTRM_IndexRAB!R104","v":3.1819227887685613},{"$f":"PTRM_ORAB!S115*PTRM_IndexRAB!S104","v":3.1335887278682617},{"$f":"PTRM_ORAB!T115*PTRM_IndexRAB!T104","v":3.1033020770259676},{"$f":"PTRM_ORAB!U115*PTRM_IndexRAB!U104","v":3.04410330135399},{"$f":"PTRM_ORAB!V115*PTRM_IndexRAB!V104","v":2.9798643137278131},{"$f":"PTRM_ORAB!W115*PTRM_IndexRAB!W104","v":2.9103664769061925},{"$f":"PTRM_ORAB!X115*PTRM_IndexRAB!X104","v":2.8353832784939241},{"$f":"PTRM_ORAB!Y115*PTRM_IndexRAB!Y104","v":2.6101065967390111},{"$f":"PTRM_ORAB!Z115*PTRM_IndexRAB!Z104","v":2.5259640449606247},{"$f":"PTRM_ORAB!AA115*PTRM_IndexRAB!AA104","v":2.4360754190018468},{"$f":"PTRM_ORAB!AB115*PTRM_IndexRAB!AB104","v":2.3402082705880609},{"$f":"PTRM_ORAB!AC115*PTRM_IndexRAB!AC104","v":2.2381221759307168},{"$f":"PTRM_ORAB!AD115*PTRM_IndexRAB!AD104","v":2.3351232219748206},{"$f":"PTRM_ORAB!AE115*PTRM_IndexRAB!AE104","v":2.2132160057124293},{"$f":"PTRM_ORAB!AF115*PTRM_IndexRAB!AF104","v":2.0831058916813303},{"$f":"PTRM_ORAB!AG115*PTRM_IndexRAB!AG104","v":1.9444409909182501},{"$f":"PTRM_ORAB!AH115*PTRM_IndexRAB!AH104","v":1.7968564509557434},{"$f":"PTRM_ORAB!AI115*PTRM_IndexRAB!AI104","v":1.5244176410295285},{"$f":"PTRM_ORAB!AJ115*PTRM_IndexRAB!AJ104","v":1.3663775602207289},{"$f":"PTRM_ORAB!AK115*PTRM_IndexRAB!AK104","v":1.1997275545354276},{"$f":"PTRM_ORAB!AL115*PTRM_IndexRAB!AL104","v":1.024141794201175},{"$f":"PTRM_ORAB!AM115*PTRM_IndexRAB!AM104","v":0.83928368089730654},{"$f":"PTRM_ORAB!AN115*PTRM_IndexRAB!AN104","v":0.6231202906444343},{"$f":"PTRM_ORAB!AO115*PTRM_IndexRAB!AO104","v":0.4251414051862854},{"$f":"PTRM_ORAB!AP115*PTRM_IndexRAB!AP104","v":0.21754854213242067},{"$f":"PTRM_ORAB!AQ115*PTRM_IndexRAB!AQ104","v":-1.4364152167222449E-16},{"$f":"PTRM_ORAB!AR115*PTRM_IndexRAB!AR104","v":-1.4700522343046074E-16},{"$f":"PTRM_ORAB!AS115*PTRM_IndexRAB!AS104","v":8.0401269597848266E-17},{"$f":"PTRM_ORAB!AT115*PTRM_IndexRAB!AT104","v":8.2404505733774386E-17},{"$f":"PTRM_ORAB!AU115*PTRM_IndexRAB!AU104","v":8.4457653457370111E-17},{"$f":"PTRM_ORAB!AV115*PTRM_IndexRAB!AV104","v":8.6561956339744712E-17},{"$f":"PTRM_ORAB!AW115*PTRM_IndexRAB!AW104","v":8.8718688936177193E-17},{"$f":"PTRM_ORAB!AX115*PTRM_IndexRAB!AX104","v":8.4000283979909352E-17},{"$f":"PTRM_ORAB!AY115*PTRM_IndexRAB!AY104","v":8.5921623764092177E-17},{"$f":"PTRM_ORAB!AZ115*PTRM_IndexRAB!AZ104","v":8.7886910382635304E-17},{"$f":"PTRM_ORAB!BA115*PTRM_IndexRAB!BA104","v":8.9897149032155269E-17},{"$f":"PTRM_ORAB!BB115*PTRM_IndexRAB!BB104","v":9.1953367901146265E-17}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N116*PTRM_IndexRAB!N104","v":3.570808662847178},{"$f":"PTRM_ORAB!O116*PTRM_IndexRAB!O104","v":3.3516551563626225},{"$f":"PTRM_ORAB!P116*PTRM_IndexRAB!P104","v":3.3197126122822671},{"$f":"PTRM_ORAB!Q116*PTRM_IndexRAB!Q104","v":3.283880520187485},{"$f":"PTRM_ORAB!R116*PTRM_IndexRAB!R104","v":3.2439791747832527},{"$f":"PTRM_ORAB!S116*PTRM_IndexRAB!S104","v":3.1998221801178435},{"$f":"PTRM_ORAB!T116*PTRM_IndexRAB!T104","v":3.1744064944437436},{"$f":"PTRM_ORAB!U116*PTRM_IndexRAB!U104","v":3.1197487723549817},{"$f":"PTRM_ORAB!V116*PTRM_IndexRAB!V104","v":3.0602362585411274},{"$f":"PTRM_ORAB!W116*PTRM_IndexRAB!W104","v":2.9956568209582564},{"$f":"PTRM_ORAB!X116*PTRM_IndexRAB!X104","v":2.9257906636445079},{"$f":"PTRM_ORAB!Y116*PTRM_IndexRAB!Y104","v":2.7008124152328401},{"$f":"PTRM_ORAB!Z116*PTRM_IndexRAB!Z104","v":2.6218378531687927},{"$f":"PTRM_ORAB!AA116*PTRM_IndexRAB!AA104","v":2.5373171184254648},{"$f":"PTRM_ORAB!AB116*PTRM_IndexRAB!AB104","v":2.4470244834800194},{"$f":"PTRM_ORAB!AC116*PTRM_IndexRAB!AC104","v":2.3507264553072842},{"$f":"PTRM_ORAB!AD116*PTRM_IndexRAB!AD104","v":2.4651852885879237},{"$f":"PTRM_ORAB!AE116*PTRM_IndexRAB!AE104","v":2.3503957317524877},{"$f":"PTRM_ORAB!AF116*PTRM_IndexRAB!AF104","v":2.2276912003271043},{"$f":"PTRM_ORAB!AG116*PTRM_IndexRAB!AG104","v":2.0967301213576186},{"$f":"PTRM_ORAB!AH116*PTRM_IndexRAB!AH104","v":1.9571583044057934},{"$f":"PTRM_ORAB!AI116*PTRM_IndexRAB!AI104","v":1.681169760102935},{"$f":"PTRM_ORAB!AJ116*PTRM_IndexRAB!AJ104","v":1.5307975174505206},{"$f":"PTRM_ORAB!AK116*PTRM_IndexRAB!AK104","v":1.3720960193516121},{"$f":"PTRM_ORAB!AL116*PTRM_IndexRAB!AL104","v":1.2047485627754175},{"$f":"PTRM_ORAB!AM116*PTRM_IndexRAB!AM104","v":1.0284279543115784},{"$f":"PTRM_ORAB!AN116*PTRM_IndexRAB!AN104","v":0.81445240714460032},{"$f":"PTRM_ORAB!AO116*PTRM_IndexRAB!AO104","v":0.62514353453615701},{"$f":"PTRM_ORAB!AP116*PTRM_IndexRAB!AP104","v":0.42652182043527698},{"$f":"PTRM_ORAB!AQ116*PTRM_IndexRAB!AQ104","v":0.21825491258068117},{"$f":"PTRM_ORAB!AR116*PTRM_IndexRAB!AR104","v":4.0947583101131869E-17},{"$f":"PTRM_ORAB!AS116*PTRM_IndexRAB!AS104","v":4.5197261831690137E-17},{"$f":"PTRM_ORAB!AT116*PTRM_IndexRAB!AT104","v":4.6323373255042324E-17},{"$f":"PTRM_ORAB!AU116*PTRM_IndexRAB!AU104","v":4.747754228379828E-17},{"$f":"PTRM_ORAB!AV116*PTRM_IndexRAB!AV104","v":4.8660467986633329E-17},{"$f":"PTRM_ORAB!AW116*PTRM_IndexRAB!AW104","v":4.9872866849853634E-17},{"$f":"PTRM_ORAB!AX116*PTRM_IndexRAB!AX104","v":4.7220433806158412E-17},{"$f":"PTRM_ORAB!AY116*PTRM_IndexRAB!AY104","v":4.8300507513050192E-17},{"$f":"PTRM_ORAB!AZ116*PTRM_IndexRAB!AZ104","v":4.9405285762409921E-17},{"$f":"PTRM_ORAB!BA116*PTRM_IndexRAB!BA104","v":5.0535333621616474E-17},{"$f":"PTRM_ORAB!BB116*PTRM_IndexRAB!BB104","v":5.1691229082843554E-17}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O117*PTRM_IndexRAB!O104","v":3.4316294285068887},{"$f":"PTRM_ORAB!P117*PTRM_IndexRAB!P104","v":3.4029710382265983},{"$f":"PTRM_ORAB!Q117*PTRM_IndexRAB!Q104","v":3.3705394343408654},{"$f":"PTRM_ORAB!R117*PTRM_IndexRAB!R104","v":3.3341587310915664},{"$f":"PTRM_ORAB!S117*PTRM_IndexRAB!S104","v":3.2936464717861558},{"$f":"PTRM_ORAB!T117*PTRM_IndexRAB!T104","v":3.2727219095352398},{"$f":"PTRM_ORAB!U117*PTRM_IndexRAB!U104","v":3.2219650574649421},{"$f":"PTRM_ORAB!V117*PTRM_IndexRAB!V104","v":3.1664884601864074},{"$f":"PTRM_ORAB!W117*PTRM_IndexRAB!W104","v":3.1060843372973697},{"$f":"PTRM_ORAB!X117*PTRM_IndexRAB!X104","v":3.040537378618025},{"$f":"PTRM_ORAB!Y117*PTRM_IndexRAB!Y104","v":2.8137701235223989},{"$f":"PTRM_ORAB!Z117*PTRM_IndexRAB!Z104","v":2.7390800400025124},{"$f":"PTRM_ORAB!AA117*PTRM_IndexRAB!AA104","v":2.6589864928174061},{"$f":"PTRM_ORAB!AB117*PTRM_IndexRAB!AB104","v":2.5732681896149829},{"$f":"PTRM_ORAB!AC117*PTRM_IndexRAB!AC104","v":2.4816962045547091},{"$f":"PTRM_ORAB!AD117*PTRM_IndexRAB!AD104","v":2.6141505109631811},{"$f":"PTRM_ORAB!AE117*PTRM_IndexRAB!AE104","v":2.5052061611711269},{"$f":"PTRM_ORAB!AF117*PTRM_IndexRAB!AF104","v":2.3885530615629591},{"$f":"PTRM_ORAB!AG117*PTRM_IndexRAB!AG104","v":2.263856492281318},{"$f":"PTRM_ORAB!AH117*PTRM_IndexRAB!AH104","v":2.1307693351305859},{"$f":"PTRM_ORAB!AI117*PTRM_IndexRAB!AI104","v":1.8487869123393965},{"$f":"PTRM_ORAB!AJ117*PTRM_IndexRAB!AJ104","v":1.7044649290652327},{"$f":"PTRM_ORAB!AK117*PTRM_IndexRAB!AK104","v":1.5520090498384769},{"$f":"PTRM_ORAB!AL117*PTRM_IndexRAB!AL104","v":1.3911085006380559},{"$f":"PTRM_ORAB!AM117*PTRM_IndexRAB!AM104","v":1.221442190030062},{"$f":"PTRM_ORAB!AN117*PTRM_IndexRAB!AN104","v":1.0076124435108014},{"$f":"PTRM_ORAB!AO117*PTRM_IndexRAB!AO104","v":0.82496643402384773},{"$f":"PTRM_ORAB!AP117*PTRM_IndexRAB!AP104","v":0.63321371256969528},{"$f":"PTRM_ORAB!AQ117*PTRM_IndexRAB!AQ104","v":0.43202792717067723},{"$f":"PTRM_ORAB!AR117*PTRM_IndexRAB!AR104","v":0.22107243512376751},{"$f":"PTRM_ORAB!AS117*PTRM_IndexRAB!AS104","v":1.6389579966795127E-16},{"$f":"PTRM_ORAB!AT117*PTRM_IndexRAB!AT104","v":1.679793420058217E-16},{"$f":"PTRM_ORAB!AU117*PTRM_IndexRAB!AU104","v":1.7216462775663479E-16},{"$f":"PTRM_ORAB!AV117*PTRM_IndexRAB!AV104","v":1.7645419190624853E-16},{"$f":"PTRM_ORAB!AW117*PTRM_IndexRAB!AW104","v":1.8085063260090767E-16},{"$f":"PTRM_ORAB!AX117*PTRM_IndexRAB!AX104","v":1.7123229252577236E-16},{"$f":"PTRM_ORAB!AY117*PTRM_IndexRAB!AY104","v":1.7514889137971533E-16},{"$f":"PTRM_ORAB!AZ117*PTRM_IndexRAB!AZ104","v":1.7915507465933198E-16},{"$f":"PTRM_ORAB!BA117*PTRM_IndexRAB!BA104","v":1.8325289143056513E-16},{"$f":"PTRM_ORAB!BB117*PTRM_IndexRAB!BB104","v":1.8744443762767429E-16}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":27.053803909678511},29.588110722706531,32.193481664939753,34.772666880023237,37.365381591655911,41.829240078980796,44.665348953689211,47.4945311792344,50.369522152530969,53.173777332954508,52.853912553558395,51.836339128473476,50.730869799966541,49.533641111589588,48.240648620793323,47.192501721149981,45.669571617897894,44.03822303135658,42.293915318959939,40.431946724039634,36.429617214765209,34.400822672868323,32.249638821702305,29.97125882038608,27.560713074231373,27.427208997388178,24.526902649067317,21.451608220879542,18.194033955237099,14.746623059892718,10.319304150513503,8.6478706787084825,{"$f":"SUM(AK107:AK117)","v":7.084417379019941},5.6436277054061605,4.3343125918469259,3.0622258162023912,2.085392385622256,1.2772840751373933,0.65028283975135859,0.22107243512376779,8.9728329633251195E-16,9.1963953936656833E-16,9.4255279890214759E-16,9.6603695327213781E-16,9.9010622659473864E-16,9.3744852636477921E-16,9.5889080089041032E-16,9.8082352489022822E-16,1.0032579164225801E-15,1.0262054501366337E-15]
[]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E125*PTRM_IndexRAB!E122","v":27.053803909678511},{"$f":"PTRM_ORAB!F125*PTRM_IndexRAB!F122","v":26.833164103917078},{"$f":"PTRM_ORAB!G125*PTRM_IndexRAB!G122","v":26.582677701662636},{"$f":"PTRM_ORAB!H125*PTRM_IndexRAB!H122","v":26.300939617716935},{"$f":"PTRM_ORAB!I125*PTRM_IndexRAB!I122","v":25.986491821016134},{"$f":"PTRM_ORAB!J125*PTRM_IndexRAB!J122","v":27.056930379914256},{"$f":"PTRM_ORAB!K125*PTRM_IndexRAB!K122","v":26.69118508398968},{"$f":"PTRM_ORAB!L125*PTRM_IndexRAB!L122","v":26.284671322028885},{"$f":"PTRM_ORAB!M125*PTRM_IndexRAB!M122","v":25.835418155271423},{"$f":"PTRM_ORAB!N125*PTRM_IndexRAB!N122","v":25.341376928929254},{"$f":"PTRM_ORAB!O125*PTRM_IndexRAB!O122","v":23.98227392583097},{"$f":"PTRM_ORAB!P125*PTRM_IndexRAB!P122","v":23.371957650791995},{"$f":"PTRM_ORAB!Q125*PTRM_IndexRAB!Q122","v":22.714078433105179},{"$f":"PTRM_ORAB!R125*PTRM_IndexRAB!R122","v":22.00658550666202},{"$f":"PTRM_ORAB!S125*PTRM_IndexRAB!S122","v":21.247353873993958},{"$f":"PTRM_ORAB!T125*PTRM_IndexRAB!T122","v":19.834440521955937},{"$f":"PTRM_ORAB!U125*PTRM_IndexRAB!U122","v":18.984415064474582},{"$f":"PTRM_ORAB!V125*PTRM_IndexRAB!V122","v":18.078110070134347},{"$f":"PTRM_ORAB!W125*PTRM_IndexRAB!W122","v":17.113207223294975},{"$f":"PTRM_ORAB!X125*PTRM_IndexRAB!X122","v":16.08730654987194},{"$f":"PTRM_ORAB!Y125*PTRM_IndexRAB!Y122","v":14.375214029041064},{"$f":"PTRM_ORAB!Z125*PTRM_IndexRAB!Z122","v":13.257124438691903},{"$f":"PTRM_ORAB!AA125*PTRM_IndexRAB!AA122","v":12.075060468607042},{"$f":"PTRM_ORAB!AB125*PTRM_IndexRAB!AB122","v":10.826544645947791},{"$f":"PTRM_ORAB!AC125*PTRM_IndexRAB!AC122","v":9.5090161587738624},{"$f":"PTRM_ORAB!AD125*PTRM_IndexRAB!AD122","v":8.8844063274119964},{"$f":"PTRM_ORAB!AE125*PTRM_IndexRAB!AE122","v":7.2978428233257358},{"$f":"PTRM_ORAB!AF125*PTRM_IndexRAB!AF122","v":5.6199425337841831},{"$f":"PTRM_ORAB!AG125*PTRM_IndexRAB!AG122","v":3.8469515928840399},{"$f":"PTRM_ORAB!AH125*PTRM_IndexRAB!AH122","v":1.9749805895294625},{"$f":"PTRM_ORAB!AI125*PTRM_IndexRAB!AI122","v":-1.1906832227808769E-16},{"$f":"PTRM_ORAB!AJ125*PTRM_IndexRAB!AJ122","v":-1.2197053714345125E-16},{"$f":"PTRM_ORAB!AK125*PTRM_IndexRAB!AK122","v":-1.2494349165613318E-16},{"$f":"PTRM_ORAB!AL125*PTRM_IndexRAB!AL122","v":-1.2798891005018734E-16},{"$f":"PTRM_ORAB!AM125*PTRM_IndexRAB!AM122","v":-1.3110855858677964E-16},{"$f":"PTRM_ORAB!AN125*PTRM_IndexRAB!AN122","v":-1.3225207443760501E-16},{"$f":"PTRM_ORAB!AO125*PTRM_IndexRAB!AO122","v":-1.35349065684546E-16},{"$f":"PTRM_ORAB!AP125*PTRM_IndexRAB!AP122","v":-1.385185802157108E-16},{"$f":"PTRM_ORAB!AQ125*PTRM_IndexRAB!AQ122","v":-1.4176231633320467E-16},{"$f":"PTRM_ORAB!AR125*PTRM_IndexRAB!AR122","v":-1.4508201210884368E-16},{"$f":"PTRM_ORAB!AS125*PTRM_IndexRAB!AS122","v":-1.5569853199901156E-16},{"$f":"PTRM_ORAB!AT125*PTRM_IndexRAB!AT122","v":-1.5957783548726663E-16},{"$f":"PTRM_ORAB!AU125*PTRM_IndexRAB!AU122","v":-1.6355379367971688E-16},{"$f":"PTRM_ORAB!AV125*PTRM_IndexRAB!AV122","v":-1.6762881477460495E-16},{"$f":"PTRM_ORAB!AW125*PTRM_IndexRAB!AW122","v":-1.7180536697158596E-16},{"$f":"PTRM_ORAB!AX125*PTRM_IndexRAB!AX122","v":-1.6306204302690693E-16},{"$f":"PTRM_ORAB!AY125*PTRM_IndexRAB!AY122","v":-1.6679176363871652E-16},{"$f":"PTRM_ORAB!AZ125*PTRM_IndexRAB!AZ122","v":-1.7060679420730043E-16},{"$f":"PTRM_ORAB!BA125*PTRM_IndexRAB!BA122","v":-1.7450908602860874E-16},{"$f":"PTRM_ORAB!BB125*PTRM_IndexRAB!BB122","v":-1.7850063503061379E-16}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F126*PTRM_IndexRAB!F122","v":2.754946618789452},{"$f":"PTRM_ORAB!G126*PTRM_IndexRAB!G122","v":2.7324783962473584},{"$f":"PTRM_ORAB!H126*PTRM_IndexRAB!H122","v":2.7069708310544014},{"$f":"PTRM_ORAB!I126*PTRM_IndexRAB!I122","v":2.678280840384633},{"$f":"PTRM_ORAB!J126*PTRM_IndexRAB!J122","v":2.7717110471478987},{"$f":"PTRM_ORAB!K126*PTRM_IndexRAB!K122","v":2.7386259126726382},{"$f":"PTRM_ORAB!L126*PTRM_IndexRAB!L122","v":2.7016062090036388},{"$f":"PTRM_ORAB!M126*PTRM_IndexRAB!M122","v":2.660460036591179},{"$f":"PTRM_ORAB!N126*PTRM_IndexRAB!N122","v":2.6149879025923584},{"$f":"PTRM_ORAB!O126*PTRM_IndexRAB!O122","v":2.4803658745130157},{"$f":"PTRM_ORAB!P126*PTRM_IndexRAB!P122","v":2.4233021897598848},{"$f":"PTRM_ORAB!Q126*PTRM_IndexRAB!Q122","v":2.3616324427491531},{"$f":"PTRM_ORAB!R126*PTRM_IndexRAB!R122","v":2.295156671779794},{"$f":"PTRM_ORAB!S126*PTRM_IndexRAB!S122","v":2.2236676560512767},{"$f":"PTRM_ORAB!T126*PTRM_IndexRAB!T122","v":2.083937873436736},{"$f":"PTRM_ORAB!U126*PTRM_IndexRAB!U122","v":2.0035331528586697},{"$f":"PTRM_ORAB!V126*PTRM_IndexRAB!V122","v":1.9176696679293854},{"$f":"PTRM_ORAB!W126*PTRM_IndexRAB!W122","v":1.8261212271880385},{"$f":"PTRM_ORAB!X126*PTRM_IndexRAB!X122","v":1.7286536509894359},{"$f":"PTRM_ORAB!Y126*PTRM_IndexRAB!Y122","v":1.5575539337491726},{"$f":"PTRM_ORAB!Z126*PTRM_IndexRAB!Z122","v":1.4509181474890325},{"$f":"PTRM_ORAB!AA126*PTRM_IndexRAB!AA122","v":1.338067203226299},{"$f":"PTRM_ORAB!AB126*PTRM_IndexRAB!AB122","v":1.2187592011176538},{"$f":"PTRM_ORAB!AC126*PTRM_IndexRAB!AC122","v":1.0927440850391112},{"$f":"PTRM_ORAB!AD126*PTRM_IndexRAB!AD122","v":1.050136486543443},{"$f":"PTRM_ORAB!AE126*PTRM_IndexRAB!AE122","v":0.89854660554103016},{"$f":"PTRM_ORAB!AF126*PTRM_IndexRAB!AF122","v":0.73808554618206823},{"$f":"PTRM_ORAB!AG126*PTRM_IndexRAB!AG122","v":0.56838691308915179},{"$f":"PTRM_ORAB!AH126*PTRM_IndexRAB!AH122","v":0.38907104966613221},{"$f":"PTRM_ORAB!AI126*PTRM_IndexRAB!AI122","v":0.18515482882758774},{"$f":"PTRM_ORAB!AJ126*PTRM_IndexRAB!AJ122","v":2.2325310427141443E-17},{"$f":"PTRM_ORAB!AK126*PTRM_IndexRAB!AK122","v":2.2869475714397115E-17},{"$f":"PTRM_ORAB!AL126*PTRM_IndexRAB!AL122","v":2.3426904685524972E-17},{"$f":"PTRM_ORAB!AM126*PTRM_IndexRAB!AM122","v":2.3997920634410131E-17},{"$f":"PTRM_ORAB!AN126*PTRM_IndexRAB!AN122","v":2.1226846914911902E-17},{"$f":"PTRM_ORAB!AO126*PTRM_IndexRAB!AO122","v":2.1723923118632648E-17},{"$f":"PTRM_ORAB!AP126*PTRM_IndexRAB!AP122","v":2.2232639522770151E-17},{"$f":"PTRM_ORAB!AQ126*PTRM_IndexRAB!AQ122","v":2.2753268709807198E-17},{"$f":"PTRM_ORAB!AR126*PTRM_IndexRAB!AR122","v":2.3286089645382122E-17},{"$f":"PTRM_ORAB!AS126*PTRM_IndexRAB!AS122","v":2.4990072312089033E-17},{"$f":"PTRM_ORAB!AT126*PTRM_IndexRAB!AT122","v":2.5612711931405734E-17},{"$f":"PTRM_ORAB!AU126*PTRM_IndexRAB!AU122","v":2.6250864915017715E-17},{"$f":"PTRM_ORAB!AV126*PTRM_IndexRAB!AV122","v":2.6904917785825694E-17},{"$f":"PTRM_ORAB!AW126*PTRM_IndexRAB!AW122","v":2.7575266697133552E-17},{"$f":"PTRM_ORAB!AX126*PTRM_IndexRAB!AX122","v":2.6171937488949779E-17},{"$f":"PTRM_ORAB!AY126*PTRM_IndexRAB!AY122","v":2.6770568616657539E-17},{"$f":"PTRM_ORAB!AZ126*PTRM_IndexRAB!AZ122","v":2.73828922433334E-17},{"$f":"PTRM_ORAB!BA126*PTRM_IndexRAB!BA122","v":2.8009221557716325E-17},{"$f":"PTRM_ORAB!BB126*PTRM_IndexRAB!BB122","v":2.8649876912116107E-17}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G127*PTRM_IndexRAB!G122","v":2.8783255670297576},{"$f":"PTRM_ORAB!H127*PTRM_IndexRAB!H122","v":2.8548511160376591},{"$f":"PTRM_ORAB!I127*PTRM_IndexRAB!I122","v":2.8282012069080844},{"$f":"PTRM_ORAB!J127*PTRM_IndexRAB!J122","v":2.9619400000684073},{"$f":"PTRM_ORAB!K127*PTRM_IndexRAB!K122","v":2.9309198363668694},{"$f":"PTRM_ORAB!L127*PTRM_IndexRAB!L122","v":2.8959342713953009},{"$f":"PTRM_ORAB!M127*PTRM_IndexRAB!M122","v":2.8567881331528091},{"$f":"PTRM_ORAB!N127*PTRM_IndexRAB!N122","v":2.8132784992613749},{"$f":"PTRM_ORAB!O127*PTRM_IndexRAB!O122","v":2.6739730230719245},{"$f":"PTRM_ORAB!P127*PTRM_IndexRAB!P122","v":2.6183925801577042},{"$f":"PTRM_ORAB!Q127*PTRM_IndexRAB!Q122","v":2.558153431454131},{"$f":"PTRM_ORAB!R127*PTRM_IndexRAB!R122","v":2.4930519036302146},{"$f":"PTRM_ORAB!S127*PTRM_IndexRAB!S122","v":2.4228769075721805},{"$f":"PTRM_ORAB!T127*PTRM_IndexRAB!T122","v":2.2785134372182205},{"$f":"PTRM_ORAB!U127*PTRM_IndexRAB!U122","v":2.1991919877697694},{"$f":"PTRM_ORAB!V127*PTRM_IndexRAB!V122","v":2.1143404096454472},{"$f":"PTRM_ORAB!W127*PTRM_IndexRAB!W122","v":2.0237281651512955},{"$f":"PTRM_ORAB!X127*PTRM_IndexRAB!X122","v":1.9271165530982175},{"$f":"PTRM_ORAB!Y127*PTRM_IndexRAB!Y122","v":1.7485157260924287},{"$f":"PTRM_ORAB!Z127*PTRM_IndexRAB!Z122","v":1.6423793869219128},{"$f":"PTRM_ORAB!AA127*PTRM_IndexRAB!AA122","v":1.5299361427638782},{"$f":"PTRM_ORAB!AB127*PTRM_IndexRAB!AB122","v":1.4109392588449716},{"$f":"PTRM_ORAB!AC127*PTRM_IndexRAB!AC122","v":1.2851336612908579},{"$f":"PTRM_ORAB!AD127*PTRM_IndexRAB!AD122","v":1.2607542056260039},{"$f":"PTRM_ORAB!AE127*PTRM_IndexRAB!AE122","v":1.1095828658061238},{"$f":"PTRM_ORAB!AF127*PTRM_IndexRAB!AF122","v":0.94941174829404962},{"$f":"PTRM_ORAB!AG127*PTRM_IndexRAB!AG122","v":0.77986727062349126},{"$f":"PTRM_ORAB!AH127*PTRM_IndexRAB!AH122","v":0.60056229641923509},{"$f":"PTRM_ORAB!AI127*PTRM_IndexRAB!AI122","v":0.38106839111340152},{"$f":"PTRM_ORAB!AJ127*PTRM_IndexRAB!AJ122","v":0.1951783457733576},{"$f":"PTRM_ORAB!AK127*PTRM_IndexRAB!AK122","v":1.6913113959955638E-17},{"$f":"PTRM_ORAB!AL127*PTRM_IndexRAB!AL122","v":1.7325360389694782E-17},{"$f":"PTRM_ORAB!AM127*PTRM_IndexRAB!AM122","v":1.7747655064791644E-17},{"$f":"PTRM_ORAB!AN127*PTRM_IndexRAB!AN122","v":6.3418927104982893E-17},{"$f":"PTRM_ORAB!AO127*PTRM_IndexRAB!AO122","v":6.4904029421674207E-17},{"$f":"PTRM_ORAB!AP127*PTRM_IndexRAB!AP122","v":6.6423908878120528E-17},{"$f":"PTRM_ORAB!AQ127*PTRM_IndexRAB!AQ122","v":6.7979379862284162E-17},{"$f":"PTRM_ORAB!AR127*PTRM_IndexRAB!AR122","v":6.9571275832923909E-17},{"$f":"PTRM_ORAB!AS127*PTRM_IndexRAB!AS122","v":7.4662222828547843E-17},{"$f":"PTRM_ORAB!AT127*PTRM_IndexRAB!AT122","v":7.6522467865806779E-17},{"$f":"PTRM_ORAB!AU127*PTRM_IndexRAB!AU122","v":7.8429061799034071E-17},{"$f":"PTRM_ORAB!AV127*PTRM_IndexRAB!AV122","v":8.0383159433169097E-17},{"$f":"PTRM_ORAB!AW127*PTRM_IndexRAB!AW122","v":8.2385944345669347E-17},{"$f":"PTRM_ORAB!AX127*PTRM_IndexRAB!AX122","v":7.8193252274404677E-17},{"$f":"PTRM_ORAB!AY127*PTRM_IndexRAB!AY122","v":7.9981767733297537E-17},{"$f":"PTRM_ORAB!AZ127*PTRM_IndexRAB!AZ122","v":8.1811191933720574E-17},{"$f":"PTRM_ORAB!BA127*PTRM_IndexRAB!BA122","v":8.3682460581946448E-17},{"$f":"PTRM_ORAB!BB127*PTRM_IndexRAB!BB122","v":8.5596530786671702E-17}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H128*PTRM_IndexRAB!H122","v":2.9099053152142411},{"$f":"PTRM_ORAB!I128*PTRM_IndexRAB!I122","v":2.8861733126582783},{"$f":"PTRM_ORAB!J128*PTRM_IndexRAB!J122","v":3.0365100239274043},{"$f":"PTRM_ORAB!K128*PTRM_IndexRAB!K122","v":3.0088362416373768},{"$f":"PTRM_ORAB!L128*PTRM_IndexRAB!L122","v":2.9773249373015176},{"$f":"PTRM_ORAB!M128*PTRM_IndexRAB!M122","v":2.9417854477040972},{"$f":"PTRM_ORAB!N128*PTRM_IndexRAB!N122","v":2.9020195106961104},{"$f":"PTRM_ORAB!O128*PTRM_IndexRAB!O122","v":2.7635439249335123},{"$f":"PTRM_ORAB!P128*PTRM_IndexRAB!P122","v":2.7117043817262196},{"$f":"PTRM_ORAB!Q128*PTRM_IndexRAB!Q122","v":2.6553396655199104},{"$f":"PTRM_ORAB!R128*PTRM_IndexRAB!R122","v":2.594250506399197},{"$f":"PTRM_ORAB!S128*PTRM_IndexRAB!S122","v":2.5282303570805715},{"$f":"PTRM_ORAB!T128*PTRM_IndexRAB!T122","v":2.3849505185484103},{"$f":"PTRM_ORAB!U128*PTRM_IndexRAB!U122","v":2.3099164860967116},{"$f":"PTRM_ORAB!V128*PTRM_IndexRAB!V122","v":2.2295018083558769},{"$f":"PTRM_ORAB!W128*PTRM_IndexRAB!W122","v":2.1434807843060972},{"$f":"PTRM_ORAB!X128*PTRM_IndexRAB!X122","v":2.0516196989245667},{"$f":"PTRM_ORAB!Y128*PTRM_IndexRAB!Y122","v":1.8725604397273456},{"$f":"PTRM_ORAB!Z128*PTRM_IndexRAB!Z122","v":1.7711944460960134},{"$f":"PTRM_ORAB!AA128*PTRM_IndexRAB!AA122","v":1.6636814900141741},{"$f":"PTRM_ORAB!AB128*PTRM_IndexRAB!AB122","v":1.5497798266880987},{"$f":"PTRM_ORAB!AC128*PTRM_IndexRAB!AC122","v":1.4292395211279538},{"$f":"PTRM_ORAB!AD128*PTRM_IndexRAB!AD122","v":1.4243822979932836},{"$f":"PTRM_ORAB!AE128*PTRM_IndexRAB!AE122","v":1.2797075332757066},{"$f":"PTRM_ORAB!AF128*PTRM_IndexRAB!AF122","v":1.126263585581853},{"$f":"PTRM_ORAB!AG128*PTRM_IndexRAB!AG122","v":0.96368456361332056},{"$f":"PTRM_ORAB!AH128*PTRM_IndexRAB!AH122","v":0.7915912687172092},{"$f":"PTRM_ORAB!AI128*PTRM_IndexRAB!AI122","v":0.56506496430350894},{"$f":"PTRM_ORAB!AJ128*PTRM_IndexRAB!AJ122","v":0.38589204303546193},{"$f":"PTRM_ORAB!AK128*PTRM_IndexRAB!AK122","v":0.19764895846307304},{"$f":"PTRM_ORAB!AL128*PTRM_IndexRAB!AL122","v":-5.2092390996663366E-17},{"$f":"PTRM_ORAB!AM128*PTRM_IndexRAB!AM122","v":-5.3362110000259931E-17},{"$f":"PTRM_ORAB!AN128*PTRM_IndexRAB!AN122","v":4.2060379381399122E-17},{"$f":"PTRM_ORAB!AO128*PTRM_IndexRAB!AO122","v":4.3045321412298347E-17},{"$f":"PTRM_ORAB!AP128*PTRM_IndexRAB!AP122","v":4.4053328161550084E-17},{"$f":"PTRM_ORAB!AQ128*PTRM_IndexRAB!AQ122","v":4.5084939743410796E-17},{"$f":"PTRM_ORAB!AR128*PTRM_IndexRAB!AR122","v":4.6140708920173917E-17},{"$f":"PTRM_ORAB!AS128*PTRM_IndexRAB!AS122","v":4.9517100981995989E-17},{"$f":"PTRM_ORAB!AT128*PTRM_IndexRAB!AT122","v":5.0750843266534386E-17},{"$f":"PTRM_ORAB!AU128*PTRM_IndexRAB!AU122","v":5.2015324830927062E-17},{"$f":"PTRM_ORAB!AV128*PTRM_IndexRAB!AV122","v":5.3311311559052519E-17},{"$f":"PTRM_ORAB!AW128*PTRM_IndexRAB!AW122","v":5.4639588417152879E-17},{"$f":"PTRM_ORAB!AX128*PTRM_IndexRAB!AX122","v":5.1858932433256249E-17},{"$f":"PTRM_ORAB!AY128*PTRM_IndexRAB!AY122","v":5.3045102590408274E-17},{"$f":"PTRM_ORAB!AZ128*PTRM_IndexRAB!AZ122","v":5.4258404035762746E-17},{"$f":"PTRM_ORAB!BA128*PTRM_IndexRAB!BA122","v":5.5499457343690972E-17},{"$f":"PTRM_ORAB!BB128*PTRM_IndexRAB!BB122","v":5.6768897282971358E-17}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I129*PTRM_IndexRAB!I122","v":2.9862344106887773},{"$f":"PTRM_ORAB!J129*PTRM_IndexRAB!J122","v":3.0998686128088475},{"$f":"PTRM_ORAB!K129*PTRM_IndexRAB!K122","v":3.0755402835955916},{"$f":"PTRM_ORAB!L129*PTRM_IndexRAB!L122","v":3.0475107919878703},{"$f":"PTRM_ORAB!M129*PTRM_IndexRAB!M122","v":3.0155944521405122},{"$f":"PTRM_ORAB!N129*PTRM_IndexRAB!N122","v":2.979598150118127},{"$f":"PTRM_ORAB!O129*PTRM_IndexRAB!O122","v":2.8423553913128203},{"$f":"PTRM_ORAB!P129*PTRM_IndexRAB!P122","v":2.7943197424367834},{"$f":"PTRM_ORAB!Q129*PTRM_IndexRAB!Q122","v":2.7419028954613816},{"$f":"PTRM_ORAB!R129*PTRM_IndexRAB!R122","v":2.6849104815355109},{"$f":"PTRM_ORAB!S129*PTRM_IndexRAB!S122","v":2.6231410116024505},{"$f":"PTRM_ORAB!T129*PTRM_IndexRAB!T122","v":2.4813559598841852},{"$f":"PTRM_ORAB!U129*PTRM_IndexRAB!U122","v":2.410729394029778},{"$f":"PTRM_ORAB!V129*PTRM_IndexRAB!V122","v":2.3348843204414207},{"$f":"PTRM_ORAB!W129*PTRM_IndexRAB!W122","v":2.2536004422923455},{"$f":"PTRM_ORAB!X129*PTRM_IndexRAB!X122","v":2.1666496189655944},{"$f":"PTRM_ORAB!Y129*PTRM_IndexRAB!Y122","v":1.9876921774362404},{"$f":"PTRM_ORAB!Z129*PTRM_IndexRAB!Z122","v":1.8912848733998093},{"$f":"PTRM_ORAB!AA129*PTRM_IndexRAB!AA122","v":1.788905283206184},{"$f":"PTRM_ORAB!AB129*PTRM_IndexRAB!AB122","v":1.6803172647806277},{"$f":"PTRM_ORAB!AC129*PTRM_IndexRAB!AC122","v":1.5652766560326126},{"$f":"PTRM_ORAB!AD129*PTRM_IndexRAB!AD122","v":1.5794565791445219},{"$f":"PTRM_ORAB!AE129*PTRM_IndexRAB!AE122","v":1.4415551918321514},{"$f":"PTRM_ORAB!AF129*PTRM_IndexRAB!AF122","v":1.2951361732164755},{"$f":"PTRM_ORAB!AG129*PTRM_IndexRAB!AG122","v":1.1398422470248015},{"$f":"PTRM_ORAB!AH129*PTRM_IndexRAB!AH122","v":0.97530311063430097},{"$f":"PTRM_ORAB!AI129*PTRM_IndexRAB!AI122","v":0.74261842163571112},{"$f":"PTRM_ORAB!AJ129*PTRM_IndexRAB!AJ122","v":0.57053945612828272},{"$f":"PTRM_ORAB!AK129*PTRM_IndexRAB!AK122","v":0.38963066243021915},{"$f":"PTRM_ORAB!AL129*PTRM_IndexRAB!AL122","v":0.19956383139916967},{"$f":"PTRM_ORAB!AM129*PTRM_IndexRAB!AM122","v":9.2007339942158673E-17},{"$f":"PTRM_ORAB!AN129*PTRM_IndexRAB!AN122","v":4.4562911691339835E-17},{"$f":"PTRM_ORAB!AO129*PTRM_IndexRAB!AO122","v":4.5606456361872741E-17},{"$f":"PTRM_ORAB!AP129*PTRM_IndexRAB!AP122","v":4.6674438068453475E-17},{"$f":"PTRM_ORAB!AQ129*PTRM_IndexRAB!AQ122","v":4.7767429061362905E-17},{"$f":"PTRM_ORAB!AR129*PTRM_IndexRAB!AR122","v":4.8886014991458911E-17},{"$f":"PTRM_ORAB!AS129*PTRM_IndexRAB!AS122","v":5.246329754333381E-17},{"$f":"PTRM_ORAB!AT129*PTRM_IndexRAB!AT122","v":5.37704457261215E-17},{"$f":"PTRM_ORAB!AU129*PTRM_IndexRAB!AU122","v":5.5110162131872184E-17},{"$f":"PTRM_ORAB!AV129*PTRM_IndexRAB!AV122","v":5.6483258213457796E-17},{"$f":"PTRM_ORAB!AW129*PTRM_IndexRAB!AW122","v":5.789056564148718E-17},{"$f":"PTRM_ORAB!AX129*PTRM_IndexRAB!AX122","v":5.4944464610615782E-17},{"$f":"PTRM_ORAB!AY129*PTRM_IndexRAB!AY122","v":5.6201210192597984E-17},{"$f":"PTRM_ORAB!AZ129*PTRM_IndexRAB!AZ122","v":5.7486701335557513E-17},{"$f":"PTRM_ORAB!BA129*PTRM_IndexRAB!BA122","v":5.8801595537151634E-17},{"$f":"PTRM_ORAB!BB129*PTRM_IndexRAB!BB122","v":6.0146565333991582E-17}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J130*PTRM_IndexRAB!J122","v":3.2067669032294766},{"$f":"PTRM_ORAB!K130*PTRM_IndexRAB!K122","v":3.1853872355013597},{"$f":"PTRM_ORAB!L130*PTRM_IndexRAB!L122","v":3.1603877406786549},{"$f":"PTRM_ORAB!M130*PTRM_IndexRAB!M122","v":3.1315849764531336},{"$f":"PTRM_ORAB!N130*PTRM_IndexRAB!N122","v":3.0987881343116288},{"$f":"PTRM_ORAB!O130*PTRM_IndexRAB!O122","v":2.9607926543558865},{"$f":"PTRM_ORAB!P130*PTRM_IndexRAB!P122","v":2.9158176056293961},{"$f":"PTRM_ORAB!Q130*PTRM_IndexRAB!Q122","v":2.8665404493952886},{"$f":"PTRM_ORAB!R130*PTRM_IndexRAB!R122","v":2.8127688606243759},{"$f":"PTRM_ORAB!S130*PTRM_IndexRAB!S122","v":2.7543034468973406},{"$f":"PTRM_ORAB!T130*PTRM_IndexRAB!T122","v":2.6119587484115718},{"$f":"PTRM_ORAB!U130*PTRM_IndexRAB!U122","v":2.5446637796745071},{"$f":"PTRM_ORAB!V130*PTRM_IndexRAB!V122","v":2.4722352902042202},{"$f":"PTRM_ORAB!W130*PTRM_IndexRAB!W122","v":2.3944551511402352},{"$f":"PTRM_ORAB!X130*PTRM_IndexRAB!X122","v":2.3110974451353772},{"$f":"PTRM_ORAB!Y130*PTRM_IndexRAB!Y122","v":2.1296743536634621},{"$f":"PTRM_ORAB!Z130*PTRM_IndexRAB!Z122","v":2.0367723071277601},{"$f":"PTRM_ORAB!AA130*PTRM_IndexRAB!AA122","v":1.9379845122693442},{"$f":"PTRM_ORAB!AB130*PTRM_IndexRAB!AB122","v":1.8330769634604422},{"$f":"PTRM_ORAB!AC130*PTRM_IndexRAB!AC122","v":1.7218076878021158},{"$f":"PTRM_ORAB!AD130*PTRM_IndexRAB!AD122","v":1.7549551855752452},{"$f":"PTRM_ORAB!AE130*PTRM_IndexRAB!AE122","v":1.6217527613681602},{"$f":"PTRM_ORAB!AF130*PTRM_IndexRAB!AF122","v":1.4801585202707139},{"$f":"PTRM_ORAB!AG130*PTRM_IndexRAB!AG122","v":1.3298185546824222},{"$f":"PTRM_ORAB!AH130*PTRM_IndexRAB!AH122","v":1.170366020848628},{"$f":"PTRM_ORAB!AI130*PTRM_IndexRAB!AI122","v":0.92827484183932152},{"$f":"PTRM_ORAB!AJ130*PTRM_IndexRAB!AJ122","v":0.76072076206103223},{"$f":"PTRM_ORAB!AK130*PTRM_IndexRAB!AK122","v":0.58444713625041433},{"$f":"PTRM_ORAB!AL130*PTRM_IndexRAB!AL122","v":0.3991284431019127},{"$f":"PTRM_ORAB!AM130*PTRM_IndexRAB!AM122","v":0.2044284729261224},{"$f":"PTRM_ORAB!AN130*PTRM_IndexRAB!AN122","v":2.3528611242237676E-16},{"$f":"PTRM_ORAB!AO130*PTRM_IndexRAB!AO122","v":2.4079588634310761E-16},{"$f":"PTRM_ORAB!AP130*PTRM_IndexRAB!AP122","v":2.4643468449032179E-16},{"$f":"PTRM_ORAB!AQ130*PTRM_IndexRAB!AQ122","v":2.5220552826766656E-16},{"$f":"PTRM_ORAB!AR130*PTRM_IndexRAB!AR122","v":2.5811150983201315E-16},{"$f":"PTRM_ORAB!AS130*PTRM_IndexRAB!AS122","v":2.7699907513512624E-16},{"$f":"PTRM_ORAB!AT130*PTRM_IndexRAB!AT122","v":2.8390063974603695E-16},{"$f":"PTRM_ORAB!AU130*PTRM_IndexRAB!AU122","v":2.9097416014436442E-16},{"$f":"PTRM_ORAB!AV130*PTRM_IndexRAB!AV122","v":2.9822392069090117E-16},{"$f":"PTRM_ORAB!AW130*PTRM_IndexRAB!AW122","v":3.0565431249334064E-16},{"$f":"PTRM_ORAB!AX130*PTRM_IndexRAB!AX122","v":2.9009929976978928E-16},{"$f":"PTRM_ORAB!AY130*PTRM_IndexRAB!AY122","v":2.9673474550405113E-16},{"$f":"PTRM_ORAB!AZ130*PTRM_IndexRAB!AZ122","v":3.0352196389039204E-16},{"$f":"PTRM_ORAB!BA130*PTRM_IndexRAB!BA122","v":3.1046442642701143E-16},{"$f":"PTRM_ORAB!BB130*PTRM_IndexRAB!BB122","v":3.1756568401574036E-16}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K131*PTRM_IndexRAB!K122","v":3.3355262373349155},{"$f":"PTRM_ORAB!L131*PTRM_IndexRAB!L122","v":3.3132881249916641},{"$f":"PTRM_ORAB!M131*PTRM_IndexRAB!M122","v":3.287284840868558},{"$f":"PTRM_ORAB!N131*PTRM_IndexRAB!N122","v":3.2573255770114793},{"$f":"PTRM_ORAB!O131*PTRM_IndexRAB!O122","v":3.1552789732352151},{"$f":"PTRM_ORAB!P131*PTRM_IndexRAB!P122","v":3.112329364349907},{"$f":"PTRM_ORAB!Q131*PTRM_IndexRAB!Q122","v":3.0650524418647778},{"$f":"PTRM_ORAB!R131*PTRM_IndexRAB!R122","v":3.0132532251538606},{"$f":"PTRM_ORAB!S131*PTRM_IndexRAB!S122","v":2.9567295457758913},{"$f":"PTRM_ORAB!T131*PTRM_IndexRAB!T122","v":2.8102958506804114},{"$f":"PTRM_ORAB!U131*PTRM_IndexRAB!U122","v":2.7447527715706337},{"$f":"PTRM_ORAB!V131*PTRM_IndexRAB!V122","v":2.6740364740540103},{"$f":"PTRM_ORAB!W131*PTRM_IndexRAB!W122","v":2.5979256635999248},{"$f":"PTRM_ORAB!X131*PTRM_IndexRAB!X122","v":2.5161911215062371},{"$f":"PTRM_ORAB!Y131*PTRM_IndexRAB!Y122","v":2.3277608198001305},{"$f":"PTRM_ORAB!Z131*PTRM_IndexRAB!Z122","v":2.2361561879225955},{"$f":"PTRM_ORAB!AA131*PTRM_IndexRAB!AA122","v":2.1386091212200626},{"$f":"PTRM_ORAB!AB131*PTRM_IndexRAB!AB122","v":2.0348820239838701},{"$f":"PTRM_ORAB!AC131*PTRM_IndexRAB!AC122","v":1.9247291905118056},{"$f":"PTRM_ORAB!AD131*PTRM_IndexRAB!AD122","v":1.9781314391032534},{"$f":"PTRM_ORAB!AE131*PTRM_IndexRAB!AE122","v":1.8464543117930383},{"$f":"PTRM_ORAB!AF131*PTRM_IndexRAB!AF122","v":1.7063070347912961},{"$f":"PTRM_ORAB!AG131*PTRM_IndexRAB!AG122","v":1.5573304118277049},{"$f":"PTRM_ORAB!AH131*PTRM_IndexRAB!AH122","v":1.3991520834139644},{"$f":"PTRM_ORAB!AI131*PTRM_IndexRAB!AI122","v":1.1414430701637879},{"$f":"PTRM_ORAB!AJ131*PTRM_IndexRAB!AJ122","v":0.97438751776332488},{"$f":"PTRM_ORAB!AK131*PTRM_IndexRAB!AK122","v":0.7985100765921409},{"$f":"PTRM_ORAB!AL131*PTRM_IndexRAB!AL122","v":0.61347994008599671},{"$f":"PTRM_ORAB!AM131*PTRM_IndexRAB!AM122","v":0.41895541644995965},{"$f":"PTRM_ORAB!AN131*PTRM_IndexRAB!AN122","v":0.21130475202999049},{"$f":"PTRM_ORAB!AO131*PTRM_IndexRAB!AO122","v":0},{"$f":"PTRM_ORAB!AP131*PTRM_IndexRAB!AP122","v":0},{"$f":"PTRM_ORAB!AQ131*PTRM_IndexRAB!AQ122","v":0},{"$f":"PTRM_ORAB!AR131*PTRM_IndexRAB!AR122","v":0},{"$f":"PTRM_ORAB!AS131*PTRM_IndexRAB!AS122","v":-5.696371115444687E-18},{"$f":"PTRM_ORAB!AT131*PTRM_IndexRAB!AT122","v":-5.8382989297588278E-18},{"$f":"PTRM_ORAB!AU131*PTRM_IndexRAB!AU122","v":-5.9837629435353548E-18},{"$f":"PTRM_ORAB!AV131*PTRM_IndexRAB!AV122","v":-6.1328512628773472E-18},{"$f":"PTRM_ORAB!AW131*PTRM_IndexRAB!AW122","v":-6.285654189093638E-18},{"$f":"PTRM_ORAB!AX131*PTRM_IndexRAB!AX122","v":-5.9657718027153147E-18},{"$f":"PTRM_ORAB!AY131*PTRM_IndexRAB!AY122","v":-6.1022269926841291E-18},{"$f":"PTRM_ORAB!AZ131*PTRM_IndexRAB!AZ122","v":-6.2418033243065617E-18},{"$f":"PTRM_ORAB!BA131*PTRM_IndexRAB!BA122","v":-6.3845721875035363E-18},{"$f":"PTRM_ORAB!BB131*PTRM_IndexRAB!BB122","v":-6.5306066050987386E-18}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L132*PTRM_IndexRAB!L122","v":3.4102224606686207},{"$f":"PTRM_ORAB!M132*PTRM_IndexRAB!M122","v":3.3874863450455508},{"$f":"PTRM_ORAB!N132*PTRM_IndexRAB!N122","v":3.3609007398792072},{"$f":"PTRM_ORAB!O132*PTRM_IndexRAB!O122","v":3.2835696990945524},{"$f":"PTRM_ORAB!P132*PTRM_IndexRAB!P122","v":3.2436721303745544},{"$f":"PTRM_ORAB!Q132*PTRM_IndexRAB!Q122","v":3.1995193151929167},{"$f":"PTRM_ORAB!R132*PTRM_IndexRAB!R122","v":3.150917959440954},{"$f":"PTRM_ORAB!S132*PTRM_IndexRAB!S122","v":3.0976676202330213},{"$f":"PTRM_ORAB!T132*PTRM_IndexRAB!T122","v":2.9503496514086915},{"$f":"PTRM_ORAB!U132*PTRM_IndexRAB!U122","v":2.8880891247486931},{"$f":"PTRM_ORAB!V132*PTRM_IndexRAB!V122","v":2.8207317132741463},{"$f":"PTRM_ORAB!W132*PTRM_IndexRAB!W122","v":2.74805788081953},{"$f":"PTRM_ORAB!X132*PTRM_IndexRAB!X122","v":2.6698402070842064},{"$f":"PTRM_ORAB!Y132*PTRM_IndexRAB!Y122","v":2.4784796222148802},{"$f":"PTRM_ORAB!Z132*PTRM_IndexRAB!Z122","v":2.390280770710167},{"$f":"PTRM_ORAB!AA132*PTRM_IndexRAB!AA122","v":2.2962157842122606},{"$f":"PTRM_ORAB!AB132*PTRM_IndexRAB!AB122","v":2.1960487585475419},{"$f":"PTRM_ORAB!AC132*PTRM_IndexRAB!AC122","v":2.0895357165647566},{"$f":"PTRM_ORAB!AD132*PTRM_IndexRAB!AD122","v":2.162528133263375},{"$f":"PTRM_ORAB!AE132*PTRM_IndexRAB!AE122","v":2.0353978480638579},{"$f":"PTRM_ORAB!AF132*PTRM_IndexRAB!AF122","v":1.8999087009483651},{"$f":"PTRM_ORAB!AG132*PTRM_IndexRAB!AG122","v":1.7557041954324575},{"$f":"PTRM_ORAB!AH132*PTRM_IndexRAB!AH122","v":1.6024147366038897},{"$f":"PTRM_ORAB!AI132*PTRM_IndexRAB!AI122","v":1.334501619722843},{"$f":"PTRM_ORAB!AJ132*PTRM_IndexRAB!AJ122","v":1.1717393576743291},{"$f":"PTRM_ORAB!AK132*PTRM_IndexRAB!AK122","v":1.0002498013554484},{"$f":"PTRM_ORAB!AL132*PTRM_IndexRAB!AL122","v":0.81970420487838846},{"$f":"PTRM_ORAB!AM132*PTRM_IndexRAB!AM122","v":0.62976298138049402},{"$f":"PTRM_ORAB!AN132*PTRM_IndexRAB!AN122","v":0.42350380778258623},{"$f":"PTRM_ORAB!AO132*PTRM_IndexRAB!AO122","v":0.21671056934635799},{"$f":"PTRM_ORAB!AP132*PTRM_IndexRAB!AP122","v":-7.3445664927426998E-17},{"$f":"PTRM_ORAB!AQ132*PTRM_IndexRAB!AQ122","v":-7.5165566731412049E-17},{"$f":"PTRM_ORAB!AR132*PTRM_IndexRAB!AR122","v":-7.6925744053608738E-17},{"$f":"PTRM_ORAB!AS132*PTRM_IndexRAB!AS122","v":-5.9976462015334989E-18},{"$f":"PTRM_ORAB!AT132*PTRM_IndexRAB!AT122","v":-6.1470804288971606E-18},{"$f":"PTRM_ORAB!AU132*PTRM_IndexRAB!AU122","v":-6.3002378815991339E-18},{"$f":"PTRM_ORAB!AV132*PTRM_IndexRAB!AV122","v":-6.4572113255817611E-18},{"$f":"PTRM_ORAB!AW132*PTRM_IndexRAB!AW122","v":-6.6180958380952678E-18},{"$f":"PTRM_ORAB!AX132*PTRM_IndexRAB!AX122","v":-6.2812952082350338E-18},{"$f":"PTRM_ORAB!AY132*PTRM_IndexRAB!AY122","v":-6.4249673698989785E-18},{"$f":"PTRM_ORAB!AZ132*PTRM_IndexRAB!AZ122","v":-6.5719257471208447E-18},{"$f":"PTRM_ORAB!BA132*PTRM_IndexRAB!BA122","v":-6.7222455055595023E-18},{"$f":"PTRM_ORAB!BB132*PTRM_IndexRAB!BB122","v":-6.8760035301390942E-18}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M133*PTRM_IndexRAB!M122","v":3.5448135645682108},{"$f":"PTRM_ORAB!N133*PTRM_IndexRAB!N122","v":3.5211801236429388},{"$f":"PTRM_ORAB!O133*PTRM_IndexRAB!O122","v":3.4667772173287741},{"$f":"PTRM_ORAB!P133*PTRM_IndexRAB!P122","v":3.4293577491302858},{"$f":"PTRM_ORAB!Q133*PTRM_IndexRAB!Q122","v":3.3876887580626946},{"$f":"PTRM_ORAB!R133*PTRM_IndexRAB!R122","v":3.3415755907585809},{"$f":"PTRM_ORAB!S133*PTRM_IndexRAB!S122","v":3.2908163709947393},{"$f":"PTRM_ORAB!T133*PTRM_IndexRAB!T122","v":3.1402488887668056},{"$f":"PTRM_ORAB!U133*PTRM_IndexRAB!U122","v":3.0803453135085315},{"$f":"PTRM_ORAB!V133*PTRM_IndexRAB!V122","v":3.015341519323619},{"$f":"PTRM_ORAB!W133*PTRM_IndexRAB!W122","v":2.9450162659535248},{"$f":"PTRM_ORAB!X133*PTRM_IndexRAB!X122","v":2.869140344226961},{"$f":"PTRM_ORAB!Y133*PTRM_IndexRAB!Y122","v":2.6717410522101455},{"$f":"PTRM_ORAB!Z133*PTRM_IndexRAB!Z122","v":2.58561157761133},{"$f":"PTRM_ORAB!AA133*PTRM_IndexRAB!AA122","v":2.493600342361062},{"$f":"PTRM_ORAB!AB133*PTRM_IndexRAB!AB122","v":2.3954694092047539},{"$f":"PTRM_ORAB!AC133*PTRM_IndexRAB!AC122","v":2.2909726770419367},{"$f":"PTRM_ORAB!AD133*PTRM_IndexRAB!AD122","v":2.3851148681613612},{"$f":"PTRM_ORAB!AE133*PTRM_IndexRAB!AE122","v":2.2605977928707079},{"$f":"PTRM_ORAB!AF133*PTRM_IndexRAB!AF122","v":2.1277022075099925},{"$f":"PTRM_ORAB!AG133*PTRM_IndexRAB!AG122","v":1.9860686896768562},{"$f":"PTRM_ORAB!AH133*PTRM_IndexRAB!AH122","v":1.8353245759346977},{"$f":"PTRM_ORAB!AI133*PTRM_IndexRAB!AI122","v":1.5527319147234655},{"$f":"PTRM_ORAB!AJ133*PTRM_IndexRAB!AJ122","v":1.3917564243640324},{"$f":"PTRM_ORAB!AK133*PTRM_IndexRAB!AK122","v":1.2220110898494982},{"$f":"PTRM_ORAB!AL133*PTRM_IndexRAB!AL122","v":1.0431640295007005},{"$f":"PTRM_ORAB!AM133*PTRM_IndexRAB!AM122","v":0.85487239307708152},{"$f":"PTRM_ORAB!AN133*PTRM_IndexRAB!AN122","v":0.64674637900765575},{"$f":"PTRM_ORAB!AO133*PTRM_IndexRAB!AO122","v":0.44126097079280308},{"$f":"PTRM_ORAB!AP133*PTRM_IndexRAB!AP122","v":0.22579706357664292},{"$f":"PTRM_ORAB!AQ133*PTRM_IndexRAB!AQ122","v":-7.6695473110056517E-17},{"$f":"PTRM_ORAB!AR133*PTRM_IndexRAB!AR122","v":-7.8491476763775407E-17},{"$f":"PTRM_ORAB!AS133*PTRM_IndexRAB!AS122","v":-2.7881724223818561E-17},{"$f":"PTRM_ORAB!AT133*PTRM_IndexRAB!AT122","v":-2.8576410735318308E-17},{"$f":"PTRM_ORAB!AU133*PTRM_IndexRAB!AU122","v":-2.9288405693935092E-17},{"$f":"PTRM_ORAB!AV133*PTRM_IndexRAB!AV122","v":-3.0018140347917785E-17},{"$f":"PTRM_ORAB!AW133*PTRM_IndexRAB!AW122","v":-3.0766056690271912E-17},{"$f":"PTRM_ORAB!AX133*PTRM_IndexRAB!AX122","v":-2.9200345415443727E-17},{"$f":"PTRM_ORAB!AY133*PTRM_IndexRAB!AY122","v":-2.9868245364115219E-17},{"$f":"PTRM_ORAB!AZ133*PTRM_IndexRAB!AZ122","v":-3.0551422198559424E-17},{"$f":"PTRM_ORAB!BA133*PTRM_IndexRAB!BA122","v":-3.1250225347218994E-17},{"$f":"PTRM_ORAB!BB133*PTRM_IndexRAB!BB122","v":-3.1965012231018698E-17}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N134*PTRM_IndexRAB!N122","v":3.570808662847178},{"$f":"PTRM_ORAB!O134*PTRM_IndexRAB!O122","v":3.4903473717279101},{"$f":"PTRM_ORAB!P134*PTRM_IndexRAB!P122","v":3.4570830382640327},{"$f":"PTRM_ORAB!Q134*PTRM_IndexRAB!Q122","v":3.4197682064475456},{"$f":"PTRM_ORAB!R134*PTRM_IndexRAB!R122","v":3.3782157347394444},{"$f":"PTRM_ORAB!S134*PTRM_IndexRAB!S122","v":3.3322315140832011},{"$f":"PTRM_ORAB!T134*PTRM_IndexRAB!T122","v":3.1852991633382981},{"$f":"PTRM_ORAB!U134*PTRM_IndexRAB!U122","v":3.1304538885620383},{"$f":"PTRM_ORAB!V134*PTRM_IndexRAB!V122","v":3.0707371633123794},{"$f":"PTRM_ORAB!W134*PTRM_IndexRAB!W122","v":3.0059361276348038},{"$f":"PTRM_ORAB!X134*PTRM_IndexRAB!X122","v":2.9358302313588629},{"$f":"PTRM_ORAB!Y134*PTRM_IndexRAB!Y122","v":2.7414366257511231},{"$f":"PTRM_ORAB!Z134*PTRM_IndexRAB!Z122","v":2.6612741695494506},{"$f":"PTRM_ORAB!AA134*PTRM_IndexRAB!AA122","v":2.575482118034174},{"$f":"PTRM_ORAB!AB134*PTRM_IndexRAB!AB122","v":2.4838313484068872},{"$f":"PTRM_ORAB!AC134*PTRM_IndexRAB!AC122","v":2.3860848555622183},{"$f":"PTRM_ORAB!AD134*PTRM_IndexRAB!AD122","v":2.4968746165408033},{"$f":"PTRM_ORAB!AE134*PTRM_IndexRAB!AE122","v":2.3806094692380042},{"$f":"PTRM_ORAB!AF134*PTRM_IndexRAB!AF122","v":2.2563276023662167},{"$f":"PTRM_ORAB!AG134*PTRM_IndexRAB!AG122","v":2.1236830521381047},{"$f":"PTRM_ORAB!AH134*PTRM_IndexRAB!AH122","v":1.9823170750877095},{"$f":"PTRM_ORAB!AI134*PTRM_IndexRAB!AI122","v":1.6980550011692981},{"$f":"PTRM_ORAB!AJ134*PTRM_IndexRAB!AJ122","v":1.5461724579945144},{"$f":"PTRM_ORAB!AK134*PTRM_IndexRAB!AK122","v":1.3858770024520524},{"$f":"PTRM_ORAB!AL134*PTRM_IndexRAB!AL122","v":1.2168487506265078},{"$f":"PTRM_ORAB!AM134*PTRM_IndexRAB!AM122","v":1.038757222860208},{"$f":"PTRM_ORAB!AN134*PTRM_IndexRAB!AN122","v":0.83825372830640277},{"$f":"PTRM_ORAB!AO134*PTRM_IndexRAB!AO122","v":0.64341254805640025},{"$f":"PTRM_ORAB!AP134*PTRM_IndexRAB!AP122","v":0.43898637053254758},{"$f":"PTRM_ORAB!AQ134*PTRM_IndexRAB!AQ122","v":0.22463313090738007},{"$f":"PTRM_ORAB!AR134*PTRM_IndexRAB!AR122","v":-2.0408795386913343E-16},{"$f":"PTRM_ORAB!AS134*PTRM_IndexRAB!AS122","v":-1.5324584360010584E-16},{"$f":"PTRM_ORAB!AT134*PTRM_IndexRAB!AT122","v":-1.5706403718231802E-16},{"$f":"PTRM_ORAB!AU134*PTRM_IndexRAB!AU122","v":-1.6097736288615097E-16},{"$f":"PTRM_ORAB!AV134*PTRM_IndexRAB!AV122","v":-1.6498819097397335E-16},{"$f":"PTRM_ORAB!AW134*PTRM_IndexRAB!AW122","v":-1.6909895076437584E-16},{"$f":"PTRM_ORAB!AX134*PTRM_IndexRAB!AX122","v":-1.60493358684806E-16},{"$f":"PTRM_ORAB!AY134*PTRM_IndexRAB!AY122","v":-1.6416432574025065E-16},{"$f":"PTRM_ORAB!AZ134*PTRM_IndexRAB!AZ122","v":-1.6791925888147349E-16},{"$f":"PTRM_ORAB!BA134*PTRM_IndexRAB!BA122","v":-1.7176007866604273E-16},{"$f":"PTRM_ORAB!BB134*PTRM_IndexRAB!BB122","v":-1.7568874958046923E-16}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O135*PTRM_IndexRAB!O122","v":3.4672294720992651},{"$f":"PTRM_ORAB!P135*PTRM_IndexRAB!P122","v":3.4382737770066338},{"$f":"PTRM_ORAB!Q135*PTRM_IndexRAB!Q122","v":3.4055057246388731},{"$f":"PTRM_ORAB!R135*PTRM_IndexRAB!R122","v":3.3687476045826088},{"$f":"PTRM_ORAB!S135*PTRM_IndexRAB!S122","v":3.3278150673225575},{"$f":"PTRM_ORAB!T135*PTRM_IndexRAB!T122","v":3.1861753371589527},{"$f":"PTRM_ORAB!U135*PTRM_IndexRAB!U122","v":3.1367607413795113},{"$f":"PTRM_ORAB!V135*PTRM_IndexRAB!V122","v":3.0827512132483941},{"$f":"PTRM_ORAB!W135*PTRM_IndexRAB!W122","v":3.0239444670806148},{"$f":"PTRM_ORAB!X135*PTRM_IndexRAB!X122","v":2.9601308865373279},{"$f":"PTRM_ORAB!Y135*PTRM_IndexRAB!Y122","v":2.7710558725371301},{"$f":"PTRM_ORAB!Z135*PTRM_IndexRAB!Z122","v":2.6974996168828924},{"$f":"PTRM_ORAB!AA135*PTRM_IndexRAB!AA122","v":2.6186219244856974},{"$f":"PTRM_ORAB!AB135*PTRM_IndexRAB!AB122","v":2.5342048623073405},{"$f":"PTRM_ORAB!AC135*PTRM_IndexRAB!AC122","v":2.4440229797008479},{"$f":"PTRM_ORAB!AD135*PTRM_IndexRAB!AD122","v":2.5689203247177681},{"$f":"PTRM_ORAB!AE135*PTRM_IndexRAB!AE122","v":2.4618609364881081},{"$f":"PTRM_ORAB!AF135*PTRM_IndexRAB!AF122","v":2.3472261756860857},{"$f":"PTRM_ORAB!AG135*PTRM_IndexRAB!AG122","v":2.224687113797045},{"$f":"PTRM_ORAB!AH135*PTRM_IndexRAB!AH122","v":2.0939026384848511},{"$f":"PTRM_ORAB!AI135*PTRM_IndexRAB!AI122","v":1.8117568871849765},{"$f":"PTRM_ORAB!AJ135*PTRM_IndexRAB!AJ122","v":1.6703255813789994},{"$f":"PTRM_ORAB!AK135*PTRM_IndexRAB!AK122","v":1.5209232963793697},{"$f":"PTRM_ORAB!AL135*PTRM_IndexRAB!AL122","v":1.3632454827708578},{"$f":"PTRM_ORAB!AM135*PTRM_IndexRAB!AM122","v":1.1969774803766116},{"$f":"PTRM_ORAB!AN135*PTRM_IndexRAB!AN122","v":1.006181166083864},{"$f":"PTRM_ORAB!AO135*PTRM_IndexRAB!AO122","v":0.82379459871891125},{"$f":"PTRM_ORAB!AP135*PTRM_IndexRAB!AP122","v":0.63231425514530093},{"$f":"PTRM_ORAB!AQ135*PTRM_IndexRAB!AQ122","v":0.4314142469566743},{"$f":"PTRM_ORAB!AR135*PTRM_IndexRAB!AR122","v":0.22075840963892132},{"$f":"PTRM_ORAB!AS135*PTRM_IndexRAB!AS122","v":-2.6278651423553369E-17},{"$f":"PTRM_ORAB!AT135*PTRM_IndexRAB!AT122","v":-2.6933396608528372E-17},{"$f":"PTRM_ORAB!AU135*PTRM_IndexRAB!AU122","v":-2.7604455083342286E-17},{"$f":"PTRM_ORAB!AV135*PTRM_IndexRAB!AV122","v":-2.8292233301423815E-17},{"$f":"PTRM_ORAB!AW135*PTRM_IndexRAB!AW122","v":-2.8997147843183502E-17},{"$f":"PTRM_ORAB!AX135*PTRM_IndexRAB!AX122","v":-2.752145787182986E-17},{"$f":"PTRM_ORAB!AY135*PTRM_IndexRAB!AY122","v":-2.815095659995922E-17},{"$f":"PTRM_ORAB!AZ135*PTRM_IndexRAB!AZ122","v":-2.8794853862154687E-17},{"$f":"PTRM_ORAB!BA135*PTRM_IndexRAB!BA122","v":-2.9453478996306859E-17},{"$f":"PTRM_ORAB!BB135*PTRM_IndexRAB!BB122","v":-3.0127168873256941E-17}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":27.053803909678511},29.588110722706531,32.193481664939753,34.772666880023237,37.365381591655911,42.133726967096294,44.966020831098433,47.790945858056155,50.661215951795469,53.460264229289656,54.56650752750383,53.516210209627395,52.375181763891845,51.139434045306551,49.804833371607188,46.947525950808213,45.432851704673425,43.81033964992325,42.075473398461384,40.223576307698728,36.661684652223123,34.620495922402867,32.456164390400183,30.163853563289976,27.738563189448076,27.545660464081053,24.633908139602624,21.546469828631295,18.276024604789395,14.81498544534008,10.340669940683902,8.6667119461733346,{"$f":"SUM(AK125:AK135)","v":7.0992980237722163},5.655134682363534,4.3437539670704775,3.1259898332104994,2.1251786869144729,1.2970976892544916,0.65604737786405454,0.22075840963892127,1.0383300023762542E-16,1.0642004916381803E-16,1.090715556529358E-16,1.1178912569602726E-16,1.1457440529817744E-16,1.0874361456707895E-16,1.1123090893138774E-16,1.1377509521785091E-16,1.1637747471627648E-16,1.1903937848089457E-16]
[]
[]
["Approach H"]
["Gearing*Actual +(1-Gearing)*Forecast","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.7678398984009278E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.006160121790852E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":2.1696436063373861E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":2.1916702304110369E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":2.1807754541937834E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":3.7580396170768526E-2},3.1265383981729504E-2,4.5690760245692727E-2,2.0920586558037739E-2,8.4607750725144443E-3,3.3106222898942911E-2,2.151295784619623E-2,3.0027492404454806E-2,2.677704483734239E-2,3.0357959542748142E-2,3.2419083831760231E-2,1.9404359602747522E-2,1.7174850167988958E-2,2.252855432188329E-2,2.3133288512088131E-2,2.56095947678023E-2,2.0593264453802142E-2,2.8667668538490933E-2,3.1278917759276166E-2,2.412803813665728E-2,3.4967117767755754E-2,2.6576173729933726E-2,2.9649789137132804E-2,2.8985028414485657E-2,2.6672300343299937E-2,2.6074848653643505E-2,1.9649136396539618E-2,3.2685935665907474E-2,3.3044039853553232E-2,1.4232600309312969E-2,1.7218313270363175E-2,2.2431303580807305E-2,3.5627506525829293E-2,1.9274447752326701E-2,2.2089568704124693E-2,2.4261625757848564E-2,2.595914495158794E-2,2.6014194894634461E-2,3.1033860503579161E-2,2.1208503713290219E-2,2.8245508308335256E-2,8.4861620494580767E-3,2.8603839904095457E-2,2.2934822876738283E-2,2.2788120658235291E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0176783989840092},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0584482251721863},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.081412779416026},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1051137813703478},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.129213831455385},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1716501346029899},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2082822259535975},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2634895594487752},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.2899225021424003},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3008362462940024},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.3439020210188359},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3728133285464321},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4140354703420943},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.451899161533037},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4959758575390067},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5444740242748531},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5744435536389851},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6014843857706906},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6375635137511737},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6754457429716483},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7183532295045918},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7537397319848247},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8040153613241476},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8604430094474766},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9053318493305029},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9719558124926984},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0243628527532569},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0843847844744356},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1448007366791488},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2020075061043864},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2594245185602455},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3038202591031216},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.3791227798779806},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.457738607832765},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.4927186191028161},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5356390291813953},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.5925167180163067},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6848816243057545},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.736631234894618},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.7970822385756762},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.8649440010619243},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9393154976636731},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0157794238767153},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1093707018268697},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.1753158019025611},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.2650042107667883},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.2927115655915182},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.3868957600640619},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.4645736144231072},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5435247359779192}]
[]
["Capex Year 0 (RAB indexation)",null,null,null,{"$f":"PTRM_ORAB!E143*PTRM_IndexRAB!E140","v":18.362476669042291},{"$f":"PTRM_ORAB!F143*PTRM_IndexRAB!F140","v":40.943598480239245},{"$f":"PTRM_ORAB!G143*PTRM_IndexRAB!G140","v":22.264583791442874},{"$f":"PTRM_ORAB!H143*PTRM_IndexRAB!H140","v":22.157483259208306},{"$f":"PTRM_ORAB!I143*PTRM_IndexRAB!I140","v":21.697866992791365},{"$f":"PTRM_ORAB!J143*PTRM_IndexRAB!J140","v":36.525379034098393},{"$f":"PTRM_ORAB!K143*PTRM_IndexRAB!K140","v":30.260347728817365},{"$f":"PTRM_ORAB!L143*PTRM_IndexRAB!L140","v":43.687176110085488},{"$f":"PTRM_ORAB!M143*PTRM_IndexRAB!M140","v":19.988495746820199},{"$f":"PTRM_ORAB!N143*PTRM_IndexRAB!N140","v":7.871171995805577},{"$f":"PTRM_ORAB!O143*PTRM_IndexRAB!O140","v":29.821112383484017},{"$f":"PTRM_ORAB!P143*PTRM_IndexRAB!P140","v":19.014100070329377},{"$f":"PTRM_ORAB!Q143*PTRM_IndexRAB!Q140","v":25.680706380762587},{"$f":"PTRM_ORAB!R143*PTRM_IndexRAB!R140","v":22.27152444956857},{"$f":"PTRM_ORAB!S143*PTRM_IndexRAB!S140","v":24.392085815822167},{"$f":"PTRM_ORAB!T143*PTRM_IndexRAB!T140","v":25.672916821324343},{"$f":"PTRM_ORAB!U143*PTRM_IndexRAB!U140","v":14.802265816780201},{"$f":"PTRM_ORAB!V143*PTRM_IndexRAB!V140","v":12.401036823629587},{"$f":"PTRM_ORAB!W143*PTRM_IndexRAB!W140","v":15.27917208840123},{"$f":"PTRM_ORAB!X143*PTRM_IndexRAB!X140","v":14.715177824976312},{"$f":"PTRM_ORAB!Y143*PTRM_IndexRAB!Y140","v":14.923821508148395},{"$f":"PTRM_ORAB!Z143*PTRM_IndexRAB!Z140","v":11.076390939394535},{"$f":"PTRM_ORAB!AA143*PTRM_IndexRAB!AA140","v":13.991843168742784},{"$f":"PTRM_ORAB!AB143*PTRM_IndexRAB!AB140","v":13.740367592715009},{"$f":"PTRM_ORAB!AC143*PTRM_IndexRAB!AC140","v":9.361900787239831},{"$f":"PTRM_ORAB!AD143*PTRM_IndexRAB!AD140","v":11.698174981414388},{"$f":"PTRM_ORAB!AE143*PTRM_IndexRAB!AE140","v":7.3518069775578718},{"$f":"PTRM_ORAB!AF143*PTRM_IndexRAB!AF140","v":6.3014103339955971},{"$f":"PTRM_ORAB!AG143*PTRM_IndexRAB!AG140","v":4.2062668789937092},{"$f":"PTRM_ORAB!AH143*PTRM_IndexRAB!AH140","v":1.9569213669242398},{"$f":"PTRM_ORAB!AI143*PTRM_IndexRAB!AI140","v":7.2177670307974146E-2},{"$f":"PTRM_ORAB!AJ143*PTRM_IndexRAB!AJ140","v":4.4634799335184133E-2},{"$f":"PTRM_ORAB!AK143*PTRM_IndexRAB!AK140","v":5.6813411284234033E-2},{"$f":"PTRM_ORAB!AL143*PTRM_IndexRAB!AL140","v":3.9481401813053756E-2},{"$f":"PTRM_ORAB!AM143*PTRM_IndexRAB!AM140","v":8.6936962571081394E-3},{"$f":"PTRM_ORAB!AN143*PTRM_IndexRAB!AN140","v":-5.8163276942825035E-5},{"$f":"PTRM_ORAB!AO143*PTRM_IndexRAB!AO140","v":-6.1724533082343155E-5},{"$f":"PTRM_ORAB!AP143*PTRM_IndexRAB!AP140","v":-7.5320010944307381E-5},{"$f":"PTRM_ORAB!AQ143*PTRM_IndexRAB!AQ140","v":-2.8130425792808123E-5},{"$f":"PTRM_ORAB!AR143*PTRM_IndexRAB!AR140","v":-1.6469860492336895E-5},{"$f":"PTRM_ORAB!AS143*PTRM_IndexRAB!AS140","v":-1.4092328891041173E-6},{"$f":"PTRM_ORAB!AT143*PTRM_IndexRAB!AT140","v":-1.2356638674493582E-6},{"$f":"PTRM_ORAB!AU143*PTRM_IndexRAB!AU140","v":-9.5277545963542435E-7},{"$f":"PTRM_ORAB!AV143*PTRM_IndexRAB!AV140","v":-7.7710686511707484E-7},{"$f":"PTRM_ORAB!AW143*PTRM_IndexRAB!AW140","v":-2.7231971955051216E-7},{"$f":"PTRM_ORAB!AX143*PTRM_IndexRAB!AX140","v":-9.0675687014395676E-9},{"$f":"PTRM_ORAB!AY143*PTRM_IndexRAB!AY140","v":-2.8012353724407564E-9},{"$f":"PTRM_ORAB!AZ143*PTRM_IndexRAB!AZ140","v":-9.522096163645566E-9},{"$f":"PTRM_ORAB!BA143*PTRM_IndexRAB!BA140","v":-7.853292191272159E-9},{"$f":"PTRM_ORAB!BB143*PTRM_IndexRAB!BB140","v":-7.982020506548486E-9}]
["Capex Year 1 (RAB indexation)",null,null,null,null,{"$f":"PTRM_ORAB!F144*PTRM_IndexRAB!F140","v":4.1798251583415791},{"$f":"PTRM_ORAB!G144*PTRM_IndexRAB!G140","v":2.275199368531621},{"$f":"PTRM_ORAB!H144*PTRM_IndexRAB!H140","v":2.2666705504240525},{"$f":"PTRM_ORAB!I144*PTRM_IndexRAB!I140","v":2.2221931696304873},{"$f":"PTRM_ORAB!J144*PTRM_IndexRAB!J140","v":3.7810807304088523},{"$f":"PTRM_ORAB!K144*PTRM_IndexRAB!K140","v":3.1375829050334918},{"$f":"PTRM_ORAB!L144*PTRM_IndexRAB!L140","v":4.537715405097333},{"$f":"PTRM_ORAB!M144*PTRM_IndexRAB!M140","v":2.0801939749032519},{"$f":"PTRM_ORAB!N144*PTRM_IndexRAB!N140","v":0.82087948062655014},{"$f":"PTRM_ORAB!O144*PTRM_IndexRAB!O140","v":3.1163784493870659},{"$f":"PTRM_ORAB!P144*PTRM_IndexRAB!P140","v":1.9920240684646695},{"$f":"PTRM_ORAB!Q144*PTRM_IndexRAB!Q140","v":2.6979470076556642},{"$f":"PTRM_ORAB!R144*PTRM_IndexRAB!R140","v":2.3470715956177108},{"$f":"PTRM_ORAB!S144*PTRM_IndexRAB!S140","v":2.5795320253909622},{"$f":"PTRM_ORAB!T144*PTRM_IndexRAB!T140","v":2.7235984652984389},{"$f":"PTRM_ORAB!U144*PTRM_IndexRAB!U140","v":1.5773925789108887},{"$f":"PTRM_ORAB!V144*PTRM_IndexRAB!V140","v":1.3282919575210232},{"$f":"PTRM_ORAB!W144*PTRM_IndexRAB!W140","v":1.6462688896399689},{"$f":"PTRM_ORAB!X144*PTRM_IndexRAB!X140","v":1.5965039721159044},{"$f":"PTRM_ORAB!Y144*PTRM_IndexRAB!Y140","v":1.6336147055797547},{"$f":"PTRM_ORAB!Z144*PTRM_IndexRAB!Z140","v":1.2247164572808136},{"$f":"PTRM_ORAB!AA144*PTRM_IndexRAB!AA140","v":1.5663738180660354},{"$f":"PTRM_ORAB!AB144*PTRM_IndexRAB!AB140","v":1.5626421262131205},{"$f":"PTRM_ORAB!AC144*PTRM_IndexRAB!AC140","v":1.0869928209692052},{"$f":"PTRM_ORAB!AD144*PTRM_IndexRAB!AD140","v":1.3957215500804618},{"$f":"PTRM_ORAB!AE144*PTRM_IndexRAB!AE140","v":0.91394114460221088},{"$f":"PTRM_ORAB!AF144*PTRM_IndexRAB!AF140","v":0.83609223957635825},{"$f":"PTRM_ORAB!AG144*PTRM_IndexRAB!AG140","v":0.62915650525800815},{"$f":"PTRM_ORAB!AH144*PTRM_IndexRAB!AH140","v":0.3943083666519781},{"$f":"PTRM_ORAB!AI144*PTRM_IndexRAB!AI140","v":0.20933138758127964},{"$f":"PTRM_ORAB!AJ144*PTRM_IndexRAB!AJ140","v":-1.7882859817218953E-4},{"$f":"PTRM_ORAB!AK144*PTRM_IndexRAB!AK140","v":-3.0332288783413555E-4},{"$f":"PTRM_ORAB!AL144*PTRM_IndexRAB!AL140","v":-3.1666907985739245E-4},{"$f":"PTRM_ORAB!AM144*PTRM_IndexRAB!AM140","v":-1.4090149872439468E-4},{"$f":"PTRM_ORAB!AN144*PTRM_IndexRAB!AN140","v":9.2517220810570548E-5},{"$f":"PTRM_ORAB!AO144*PTRM_IndexRAB!AO140","v":9.8181920908996535E-5},{"$f":"PTRM_ORAB!AP144*PTRM_IndexRAB!AP140","v":1.1980752203558043E-4},{"$f":"PTRM_ORAB!AQ144*PTRM_IndexRAB!AQ140","v":4.4745567157898024E-5},{"$f":"PTRM_ORAB!AR144*PTRM_IndexRAB!AR140","v":2.619772818829793E-5},{"$f":"PTRM_ORAB!AS144*PTRM_IndexRAB!AS140","v":2.24159155446014E-6},{"$f":"PTRM_ORAB!AT144*PTRM_IndexRAB!AT140","v":1.9655045740430432E-6},{"$f":"PTRM_ORAB!AU144*PTRM_IndexRAB!AU140","v":1.5155290797771416E-6},{"$f":"PTRM_ORAB!AV144*PTRM_IndexRAB!AV140","v":1.2361024208474393E-6},{"$f":"PTRM_ORAB!AW144*PTRM_IndexRAB!AW140","v":4.3316444583226183E-7},{"$f":"PTRM_ORAB!AX144*PTRM_IndexRAB!AX140","v":1.4423297652069456E-8},{"$f":"PTRM_ORAB!AY144*PTRM_IndexRAB!AY140","v":3.5615163591021726E-9},{"$f":"PTRM_ORAB!AZ144*PTRM_IndexRAB!AZ140","v":9.0955808552440443E-9},{"$f":"PTRM_ORAB!BA144*PTRM_IndexRAB!BA140","v":5.0090812475732537E-9},{"$f":"PTRM_ORAB!BB144*PTRM_IndexRAB!BB140","v":2.5577860123403677E-9}]
["Capex Year 2 (RAB indexation)",null,null,null,null,null,{"$f":"PTRM_ORAB!G145*PTRM_IndexRAB!G140","v":2.4189195212624988},{"$f":"PTRM_ORAB!H145*PTRM_IndexRAB!H140","v":2.4135113694363937},{"$f":"PTRM_ORAB!I145*PTRM_IndexRAB!I140","v":2.3699970522248353},{"$f":"PTRM_ORAB!J145*PTRM_IndexRAB!J140","v":3.9764170429563874},{"$f":"PTRM_ORAB!K145*PTRM_IndexRAB!K140","v":3.3045962166168525},{"$f":"PTRM_ORAB!L145*PTRM_IndexRAB!L140","v":4.7869910739736561},{"$f":"PTRM_ORAB!M145*PTRM_IndexRAB!M140","v":2.198370705769531},{"$f":"PTRM_ORAB!N145*PTRM_IndexRAB!N140","v":0.86918976708648876},{"$f":"PTRM_ORAB!O145*PTRM_IndexRAB!O140","v":3.3059244811058175},{"$f":"PTRM_ORAB!P145*PTRM_IndexRAB!P140","v":2.1180103488856603},{"$f":"PTRM_ORAB!Q145*PTRM_IndexRAB!Q140","v":2.8757864274883649},{"$f":"PTRM_ORAB!R145*PTRM_IndexRAB!R140","v":2.5087701849723523},{"$f":"PTRM_ORAB!S145*PTRM_IndexRAB!S140","v":2.7658394109685651},{"$f":"PTRM_ORAB!T145*PTRM_IndexRAB!T140","v":2.9285209657047244},{"$f":"PTRM_ORAB!U145*PTRM_IndexRAB!U140","v":1.702757919433485},{"$f":"PTRM_ORAB!V145*PTRM_IndexRAB!V140","v":1.4402677654866551},{"$f":"PTRM_ORAB!W145*PTRM_IndexRAB!W140","v":1.7941614237866439},{"$f":"PTRM_ORAB!X145*PTRM_IndexRAB!X140","v":1.75020444602134},{"$f":"PTRM_ORAB!Y145*PTRM_IndexRAB!Y140","v":1.8043157770577167},{"$f":"PTRM_ORAB!Z145*PTRM_IndexRAB!Z140","v":1.3639704154605967},{"$f":"PTRM_ORAB!AA145*PTRM_IndexRAB!AA140","v":1.7620576216242794},{"$f":"PTRM_ORAB!AB145*PTRM_IndexRAB!AB140","v":1.7798378314148324},{"$f":"PTRM_ORAB!AC145*PTRM_IndexRAB!AC140","v":1.2578306805605191},{"$f":"PTRM_ORAB!AD145*PTRM_IndexRAB!AD140","v":1.6475936027557243},{"$f":"PTRM_ORAB!AE145*PTRM_IndexRAB!AE140","v":1.1098912952321542},{"$f":"PTRM_ORAB!AF145*PTRM_IndexRAB!AF140","v":1.058024032956016},{"$f":"PTRM_ORAB!AG145*PTRM_IndexRAB!AG140","v":0.85003371271084394},{"$f":"PTRM_ORAB!AH145*PTRM_IndexRAB!AH140","v":0.60107151038684037},{"$f":"PTRM_ORAB!AI145*PTRM_IndexRAB!AI140","v":0.41635142838565231},{"$f":"PTRM_ORAB!AJ145*PTRM_IndexRAB!AJ140","v":0.16078690761225339},{"$f":"PTRM_ORAB!AK145*PTRM_IndexRAB!AK140","v":2.4112521240937971E-4},{"$f":"PTRM_ORAB!AL145*PTRM_IndexRAB!AL140","v":2.5173470979826095E-4},{"$f":"PTRM_ORAB!AM145*PTRM_IndexRAB!AM140","v":1.1200903450219665E-4},{"$f":"PTRM_ORAB!AN145*PTRM_IndexRAB!AN140","v":-1.4582329653575967E-3},{"$f":"PTRM_ORAB!AO145*PTRM_IndexRAB!AO140","v":-1.5475185313313358E-3},{"$f":"PTRM_ORAB!AP145*PTRM_IndexRAB!AP140","v":-1.8883757704720083E-3},{"$f":"PTRM_ORAB!AQ145*PTRM_IndexRAB!AQ140","v":-7.0526827883068098E-4},{"$f":"PTRM_ORAB!AR145*PTRM_IndexRAB!AR140","v":-4.1292194606530152E-4},{"$f":"PTRM_ORAB!AS145*PTRM_IndexRAB!AS140","v":-3.5331397451656443E-5},{"$f":"PTRM_ORAB!AT145*PTRM_IndexRAB!AT140","v":-3.097978450194875E-5},{"$f":"PTRM_ORAB!AU145*PTRM_IndexRAB!AU140","v":-2.3887384907660029E-5},{"$f":"PTRM_ORAB!AV145*PTRM_IndexRAB!AV140","v":-1.9483132792420661E-5},{"$f":"PTRM_ORAB!AW145*PTRM_IndexRAB!AW140","v":-6.8274281133754489E-6},{"$f":"PTRM_ORAB!AX145*PTRM_IndexRAB!AX140","v":-2.2733635880044531E-7},{"$f":"PTRM_ORAB!AY145*PTRM_IndexRAB!AY140","v":-5.6135717394027207E-8},{"$f":"PTRM_ORAB!AZ145*PTRM_IndexRAB!AZ140","v":-1.4336223814319878E-7},{"$f":"PTRM_ORAB!BA145*PTRM_IndexRAB!BA140","v":-7.8951867958955141E-8},{"$f":"PTRM_ORAB!BB145*PTRM_IndexRAB!BB140","v":-4.0315174286980046E-8}]
["Capex Year 3 (RAB indexation)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H146*PTRM_IndexRAB!H140","v":2.4528326717124211},{"$f":"PTRM_ORAB!I146*PTRM_IndexRAB!I140","v":2.411216705805197},{"$f":"PTRM_ORAB!J146*PTRM_IndexRAB!J140","v":4.0767109303399485},{"$f":"PTRM_ORAB!K146*PTRM_IndexRAB!K140","v":3.3926301347870496},{"$f":"PTRM_ORAB!L146*PTRM_IndexRAB!L140","v":4.9218669324291788},{"$f":"PTRM_ORAB!M146*PTRM_IndexRAB!M140","v":2.2640149778995036},{"$f":"PTRM_ORAB!N146*PTRM_IndexRAB!N140","v":0.89673167939157483},{"$f":"PTRM_ORAB!O146*PTRM_IndexRAB!O140","v":3.4164857342575865},{"$f":"PTRM_ORAB!P146*PTRM_IndexRAB!P140","v":2.1933977737442096},{"$f":"PTRM_ORAB!Q146*PTRM_IndexRAB!Q140","v":2.9849304404224579},{"$f":"PTRM_ORAB!R146*PTRM_IndexRAB!R140","v":2.6105468315164648},{"$f":"PTRM_ORAB!S146*PTRM_IndexRAB!S140","v":2.8860925538932021},{"$f":"PTRM_ORAB!T146*PTRM_IndexRAB!T140","v":3.0635114590825512},{"$f":"PTRM_ORAB!U146*PTRM_IndexRAB!U140","v":1.7874609361869642},{"$f":"PTRM_ORAB!V146*PTRM_IndexRAB!V140","v":1.5178485461668156},{"$f":"PTRM_ORAB!W146*PTRM_IndexRAB!W140","v":1.8992061258299215},{"$f":"PTRM_ORAB!X146*PTRM_IndexRAB!X140","v":1.8621052079122724},{"$f":"PTRM_ORAB!Y146*PTRM_IndexRAB!Y140","v":1.9319226626808084},{"$f":"PTRM_ORAB!Z146*PTRM_IndexRAB!Z140","v":1.4706541824224841},{"$f":"PTRM_ORAB!AA146*PTRM_IndexRAB!AA140","v":1.9156758515566696},{"$f":"PTRM_ORAB!AB146*PTRM_IndexRAB!AB140","v":1.9545565213280782},{"$f":"PTRM_ORAB!AC146*PTRM_IndexRAB!AC140","v":1.3986611354969358},{"$f":"PTRM_ORAB!AD146*PTRM_IndexRAB!AD140","v":1.8601786132107783},{"$f":"PTRM_ORAB!AE146*PTRM_IndexRAB!AE140","v":1.2793649086321872},{"$f":"PTRM_ORAB!AF146*PTRM_IndexRAB!AF140","v":1.2547017932049314},{"$f":"PTRM_ORAB!AG146*PTRM_IndexRAB!AG140","v":1.0506034960665991},{"$f":"PTRM_ORAB!AH146*PTRM_IndexRAB!AH140","v":0.79345367895522678},{"$f":"PTRM_ORAB!AI146*PTRM_IndexRAB!AI140","v":0.61338316729659392},{"$f":"PTRM_ORAB!AJ146*PTRM_IndexRAB!AJ140","v":0.31601036483679917},{"$f":"PTRM_ORAB!AK146*PTRM_IndexRAB!AK140","v":0.26838788517424583},{"$f":"PTRM_ORAB!AL146*PTRM_IndexRAB!AL140","v":-6.9534296952297942E-4},{"$f":"PTRM_ORAB!AM146*PTRM_IndexRAB!AM140","v":-3.0939195761512474E-4},{"$f":"PTRM_ORAB!AN146*PTRM_IndexRAB!AN140","v":2.8289627745826815E-4},{"$f":"PTRM_ORAB!AO146*PTRM_IndexRAB!AO140","v":3.002176210602703E-4},{"$f":"PTRM_ORAB!AP146*PTRM_IndexRAB!AP140","v":3.6634371091584593E-4},{"$f":"PTRM_ORAB!AQ146*PTRM_IndexRAB!AQ140","v":1.3682160219281053E-4},{"$f":"PTRM_ORAB!AR146*PTRM_IndexRAB!AR140","v":8.0106597640968637E-5},{"$f":"PTRM_ORAB!AS146*PTRM_IndexRAB!AS140","v":6.8542688678150655E-6},{"$f":"PTRM_ORAB!AT146*PTRM_IndexRAB!AT140","v":6.0100586945046425E-6},{"$f":"PTRM_ORAB!AU146*PTRM_IndexRAB!AU140","v":4.6341376372140464E-6},{"$f":"PTRM_ORAB!AV146*PTRM_IndexRAB!AV140","v":3.7797154989219048E-6},{"$f":"PTRM_ORAB!AW146*PTRM_IndexRAB!AW140","v":1.3245167567681564E-6},{"$f":"PTRM_ORAB!AX146*PTRM_IndexRAB!AX140","v":4.4103110520337107E-8},{"$f":"PTRM_ORAB!AY146*PTRM_IndexRAB!AY140","v":1.0890293842263926E-8},{"$f":"PTRM_ORAB!AZ146*PTRM_IndexRAB!AZ140","v":2.7812183966676602E-8},{"$f":"PTRM_ORAB!BA146*PTRM_IndexRAB!BA140","v":1.5316612691229753E-8},{"$f":"PTRM_ORAB!BB146*PTRM_IndexRAB!BB140","v":7.8211184370471721E-9}]
["Capex Year 4 (RAB indexation)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I147*PTRM_IndexRAB!I140","v":2.4878598930866298},{"$f":"PTRM_ORAB!J147*PTRM_IndexRAB!J140","v":4.2229606715126877},{"$f":"PTRM_ORAB!K147*PTRM_IndexRAB!K140","v":3.5188570544188118},{"$f":"PTRM_ORAB!L147*PTRM_IndexRAB!L140","v":5.1120709030531604},{"$f":"PTRM_ORAB!M147*PTRM_IndexRAB!M140","v":2.3550691960597461},{"$f":"PTRM_ORAB!N147*PTRM_IndexRAB!N140","v":0.93432064353216471},{"$f":"PTRM_ORAB!O147*PTRM_IndexRAB!O140","v":3.56526229648617},{"$f":"PTRM_ORAB!P147*PTRM_IndexRAB!P140","v":2.2932692406482578},{"$f":"PTRM_ORAB!Q147*PTRM_IndexRAB!Q140","v":3.1273192200237077},{"$f":"PTRM_ORAB!R147*PTRM_IndexRAB!R140","v":2.7413263110741792},{"$f":"PTRM_ORAB!S147*PTRM_IndexRAB!S140","v":3.0383214537480514},{"$f":"PTRM_ORAB!T147*PTRM_IndexRAB!T140","v":3.2323594690867257},{"$f":"PTRM_ORAB!U147*PTRM_IndexRAB!U140","v":1.8918448749270766},{"$f":"PTRM_ORAB!V147*PTRM_IndexRAB!V140","v":1.6120713739865959},{"$f":"PTRM_ORAB!W147*PTRM_IndexRAB!W140","v":2.0249750561190791},{"$f":"PTRM_ORAB!X147*PTRM_IndexRAB!X140","v":1.9942145979342831},{"$f":"PTRM_ORAB!Y147*PTRM_IndexRAB!Y140","v":2.0803527665251353},{"$f":"PTRM_ORAB!Z147*PTRM_IndexRAB!Z140","v":1.593077475266194},{"$f":"PTRM_ORAB!AA147*PTRM_IndexRAB!AA140","v":2.0896246081628829},{"$f":"PTRM_ORAB!AB147*PTRM_IndexRAB!AB140","v":2.1498075147335585},{"$f":"PTRM_ORAB!AC147*PTRM_IndexRAB!AC140","v":1.553998999975593},{"$f":"PTRM_ORAB!AD147*PTRM_IndexRAB!AD140","v":2.0917615850068096},{"$f":"PTRM_ORAB!AE147*PTRM_IndexRAB!AE140","v":1.4616128007550362},{"$f":"PTRM_ORAB!AF147*PTRM_IndexRAB!AF140","v":1.4635253343041366},{"$f":"PTRM_ORAB!AG147*PTRM_IndexRAB!AG140","v":1.2608931931615457},{"$f":"PTRM_ORAB!AH147*PTRM_IndexRAB!AH140","v":0.99266355682987539},{"$f":"PTRM_ORAB!AI147*PTRM_IndexRAB!AI140","v":0.81508708669355434},{"$f":"PTRM_ORAB!AJ147*PTRM_IndexRAB!AJ140","v":0.4725045740463647},{"$f":"PTRM_ORAB!AK147*PTRM_IndexRAB!AK140","v":0.53473015456932993},{"$f":"PTRM_ORAB!AL147*PTRM_IndexRAB!AL140","v":0.27831292397458551},{"$f":"PTRM_ORAB!AM147*PTRM_IndexRAB!AM140","v":-1.4232459822716972E-3},{"$f":"PTRM_ORAB!AN147*PTRM_IndexRAB!AN140","v":2.0779997424725401E-3},{"$f":"PTRM_ORAB!AO147*PTRM_IndexRAB!AO140","v":2.2052327618237704E-3},{"$f":"PTRM_ORAB!AP147*PTRM_IndexRAB!AP140","v":2.6909584805401374E-3},{"$f":"PTRM_ORAB!AQ147*PTRM_IndexRAB!AQ140","v":1.0050158901906429E-3},{"$f":"PTRM_ORAB!AR147*PTRM_IndexRAB!AR140","v":5.8841880410688639E-4},{"$f":"PTRM_ORAB!AS147*PTRM_IndexRAB!AS140","v":5.0347671839755043E-5},{"$f":"PTRM_ORAB!AT147*PTRM_IndexRAB!AT140","v":4.4146570367182535E-5},{"$f":"PTRM_ORAB!AU147*PTRM_IndexRAB!AU140","v":3.4039814532849715E-5},{"$f":"PTRM_ORAB!AV147*PTRM_IndexRAB!AV140","v":2.7763701608048821E-5},{"$f":"PTRM_ORAB!AW147*PTRM_IndexRAB!AW140","v":9.7291682456683952E-6},{"$f":"PTRM_ORAB!AX147*PTRM_IndexRAB!AX140","v":3.239570811143469E-7},{"$f":"PTRM_ORAB!AY147*PTRM_IndexRAB!AY140","v":7.9994081233579166E-8},{"$f":"PTRM_ORAB!AZ147*PTRM_IndexRAB!AZ140","v":2.0429293605277703E-7},{"$f":"PTRM_ORAB!BA147*PTRM_IndexRAB!BA140","v":1.1250737377631616E-7},{"$f":"PTRM_ORAB!BB147*PTRM_IndexRAB!BB140","v":5.7449614551496128E-8}]
["Capex Year 5 (RAB indexation)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J148*PTRM_IndexRAB!J140","v":4.3682176645627129},{"$f":"PTRM_ORAB!K148*PTRM_IndexRAB!K140","v":3.6442570616816861},{"$f":"PTRM_ORAB!L148*PTRM_IndexRAB!L140","v":5.3010740539673806},{"$f":"PTRM_ORAB!M148*PTRM_IndexRAB!M140","v":2.4455704569467391},{"$f":"PTRM_ORAB!N148*PTRM_IndexRAB!N140","v":0.97169033936389348},{"$f":"PTRM_ORAB!O148*PTRM_IndexRAB!O140","v":3.7132025384264753},{"$f":"PTRM_ORAB!P148*PTRM_IndexRAB!P140","v":2.3926023499340632},{"$f":"PTRM_ORAB!Q148*PTRM_IndexRAB!Q140","v":3.2689732287887336},{"$f":"PTRM_ORAB!R148*PTRM_IndexRAB!R140","v":2.8714611171248334},{"$f":"PTRM_ORAB!S148*PTRM_IndexRAB!S140","v":3.1898351129196736},{"$f":"PTRM_ORAB!T148*PTRM_IndexRAB!T140","v":3.4004458754120668},{"$f":"PTRM_ORAB!U148*PTRM_IndexRAB!U140","v":1.9957774152594363},{"$f":"PTRM_ORAB!V148*PTRM_IndexRAB!V140","v":1.7059042020297777},{"$f":"PTRM_ORAB!W148*PTRM_IndexRAB!W140","v":2.15024656957487},{"$f":"PTRM_ORAB!X148*PTRM_IndexRAB!X140","v":2.1258257505256166},{"$f":"PTRM_ORAB!Y148*PTRM_IndexRAB!Y140","v":2.228252336013238},{"$f":"PTRM_ORAB!Z148*PTRM_IndexRAB!Z140","v":1.7150910051895478},{"$f":"PTRM_ORAB!AA148*PTRM_IndexRAB!AA140","v":2.2630305504647961},{"$f":"PTRM_ORAB!AB148*PTRM_IndexRAB!AB140","v":2.3444935613593287},{"$f":"PTRM_ORAB!AC148*PTRM_IndexRAB!AC140","v":1.7089228256543274},{"$f":"PTRM_ORAB!AD148*PTRM_IndexRAB!AD140","v":2.3227782682287326},{"$f":"PTRM_ORAB!AE148*PTRM_IndexRAB!AE140","v":1.6434435179742433},{"$f":"PTRM_ORAB!AF148*PTRM_IndexRAB!AF140","v":1.671903460787324},{"$f":"PTRM_ORAB!AG148*PTRM_IndexRAB!AG140","v":1.4707672018126412},{"$f":"PTRM_ORAB!AH148*PTRM_IndexRAB!AH140","v":1.1915107869139736},{"$f":"PTRM_ORAB!AI148*PTRM_IndexRAB!AI140","v":1.0164531373372423},{"$f":"PTRM_ORAB!AJ148*PTRM_IndexRAB!AJ140","v":0.62857642294467075},{"$f":"PTRM_ORAB!AK148*PTRM_IndexRAB!AK140","v":0.80008359782583316},{"$f":"PTRM_ORAB!AL148*PTRM_IndexRAB!AL140","v":0.55600291015373948},{"$f":"PTRM_ORAB!AM148*PTRM_IndexRAB!AM140","v":0.12243031394459312},{"$f":"PTRM_ORAB!AN148*PTRM_IndexRAB!AN140","v":-8.1909328846544306E-4},{"$f":"PTRM_ORAB!AO148*PTRM_IndexRAB!AO140","v":-8.6924522549012423E-4},{"$f":"PTRM_ORAB!AP148*PTRM_IndexRAB!AP140","v":-1.0607056323919252E-3},{"$f":"PTRM_ORAB!AQ148*PTRM_IndexRAB!AQ140","v":-3.9615104546489462E-4},{"$f":"PTRM_ORAB!AR148*PTRM_IndexRAB!AR140","v":-2.3193934214704666E-4},{"$f":"PTRM_ORAB!AS148*PTRM_IndexRAB!AS140","v":-1.9845738789522256E-5},{"$f":"PTRM_ORAB!AT148*PTRM_IndexRAB!AT140","v":-1.7401426360862504E-5},{"$f":"PTRM_ORAB!AU148*PTRM_IndexRAB!AU140","v":-1.3417606871928912E-5},{"$f":"PTRM_ORAB!AV148*PTRM_IndexRAB!AV140","v":-1.0943726885669172E-5},{"$f":"PTRM_ORAB!AW148*PTRM_IndexRAB!AW140","v":-3.834984311834447E-6},{"$f":"PTRM_ORAB!AX148*PTRM_IndexRAB!AX140","v":-1.2769543011391204E-7},{"$f":"PTRM_ORAB!AY148*PTRM_IndexRAB!AY140","v":-3.1531579969025506E-8},{"$f":"PTRM_ORAB!AZ148*PTRM_IndexRAB!AZ140","v":-8.0526945880480044E-8},{"$f":"PTRM_ORAB!BA148*PTRM_IndexRAB!BA140","v":-4.4347471695740986E-8},{"$f":"PTRM_ORAB!BB148*PTRM_IndexRAB!BB140","v":-2.2645139333880972E-8}]
["Capex Year 6 (RAB indexation)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K149*PTRM_IndexRAB!K140","v":3.8417226178235113},{"$f":"PTRM_ORAB!L149*PTRM_IndexRAB!L140","v":5.5963153868486355},{"$f":"PTRM_ORAB!M149*PTRM_IndexRAB!M140","v":2.5857900615660565},{"$f":"PTRM_ORAB!N149*PTRM_IndexRAB!N140","v":1.0291160805693855},{"$f":"PTRM_ORAB!O149*PTRM_IndexRAB!O140","v":3.8905917677915878},{"$f":"PTRM_ORAB!P149*PTRM_IndexRAB!P140","v":2.5109402036497035},{"$f":"PTRM_ORAB!Q149*PTRM_IndexRAB!Q140","v":3.436636490537758},{"$f":"PTRM_ORAB!R149*PTRM_IndexRAB!R140","v":3.0244841091384203},{"$f":"PTRM_ORAB!S149*PTRM_IndexRAB!S140","v":3.3668254796818831},{"$f":"PTRM_ORAB!T149*PTRM_IndexRAB!T140","v":3.5957391068958926},{"$f":"PTRM_ORAB!U149*PTRM_IndexRAB!U140","v":2.1157122723458914},{"$f":"PTRM_ORAB!V149*PTRM_IndexRAB!V140","v":1.8134474640366607},{"$f":"PTRM_ORAB!W149*PTRM_IndexRAB!W140","v":2.2928450256694983},{"$f":"PTRM_ORAB!X149*PTRM_IndexRAB!X140","v":2.2746173183075622},{"$f":"PTRM_ORAB!Y149*PTRM_IndexRAB!Y140","v":2.3942245116951955},{"$f":"PTRM_ORAB!Z149*PTRM_IndexRAB!Z140","v":1.8510724089913926},{"$f":"PTRM_ORAB!AA149*PTRM_IndexRAB!AA140","v":2.4549539072742212},{"$f":"PTRM_ORAB!AB149*PTRM_IndexRAB!AB140","v":2.5584690909073111},{"$f":"PTRM_ORAB!AC149*PTRM_IndexRAB!AC140","v":1.8779982350273934},{"$f":"PTRM_ORAB!AD149*PTRM_IndexRAB!AD140","v":2.5731732795013604},{"$f":"PTRM_ORAB!AE149*PTRM_IndexRAB!AE140","v":1.8391042108425817},{"$f":"PTRM_ORAB!AF149*PTRM_IndexRAB!AF140","v":1.8945027658500924},{"$f":"PTRM_ORAB!AG149*PTRM_IndexRAB!AG140","v":1.6933237600844884},{"$f":"PTRM_ORAB!AH149*PTRM_IndexRAB!AH140","v":1.4008193851225799},{"$f":"PTRM_ORAB!AI149*PTRM_IndexRAB!AI140","v":1.2269493100274413},{"$f":"PTRM_ORAB!AJ149*PTRM_IndexRAB!AJ140","v":0.79040578754111079},{"$f":"PTRM_ORAB!AK149*PTRM_IndexRAB!AK140","v":1.0730010899493063},{"$f":"PTRM_ORAB!AL149*PTRM_IndexRAB!AL140","v":0.83927890709111752},{"$f":"PTRM_ORAB!AM149*PTRM_IndexRAB!AM140","v":0.2477353970596762},{"$f":"PTRM_ORAB!AN149*PTRM_IndexRAB!AN140","v":0.15238238828092973},{"$f":"PTRM_ORAB!AO149*PTRM_IndexRAB!AO140","v":8.2040943200534255E-4},{"$f":"PTRM_ORAB!AP149*PTRM_IndexRAB!AP140","v":1.3322805806349951E-3},{"$f":"PTRM_ORAB!AQ149*PTRM_IndexRAB!AQ140","v":7.4644152213948077E-4},{"$f":"PTRM_ORAB!AR149*PTRM_IndexRAB!AR140","v":8.7195128019493012E-4},{"$f":"PTRM_ORAB!AS149*PTRM_IndexRAB!AS140","v":1.3345555262386454E-3},{"$f":"PTRM_ORAB!AT149*PTRM_IndexRAB!AT140","v":1.1701841871759788E-3},{"$f":"PTRM_ORAB!AU149*PTRM_IndexRAB!AU140","v":9.0228646006790519E-4},{"$f":"PTRM_ORAB!AV149*PTRM_IndexRAB!AV140","v":7.3592680765440118E-4},{"$f":"PTRM_ORAB!AW149*PTRM_IndexRAB!AW140","v":2.5788908947543257E-4},{"$f":"PTRM_ORAB!AX149*PTRM_IndexRAB!AX140","v":8.5870646460343186E-6},{"$f":"PTRM_ORAB!AY149*PTRM_IndexRAB!AY140","v":2.1203868873309345E-6},{"$f":"PTRM_ORAB!AZ149*PTRM_IndexRAB!AZ140","v":5.4151514224631089E-6},{"$f":"PTRM_ORAB!BA149*PTRM_IndexRAB!BA140","v":2.9822101386071174E-6},{"$f":"PTRM_ORAB!BB149*PTRM_IndexRAB!BB140","v":1.5228052813246695E-6}]
["Capex Year 7 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L150*PTRM_IndexRAB!L140","v":5.7742174068851746},{"$f":"PTRM_ORAB!M150*PTRM_IndexRAB!M140","v":2.671441852807924},{"$f":"PTRM_ORAB!N150*PTRM_IndexRAB!N140","v":1.0646749444741479},{"$f":"PTRM_ORAB!O150*PTRM_IndexRAB!O140","v":4.0263692160799023},{"$f":"PTRM_ORAB!P150*PTRM_IndexRAB!P140","v":2.6024378030831792},{"$f":"PTRM_ORAB!Q150*PTRM_IndexRAB!Q140","v":3.5675873222416743},{"$f":"PTRM_ORAB!R150*PTRM_IndexRAB!R140","v":3.1452195205116804},{"$f":"PTRM_ORAB!S150*PTRM_IndexRAB!S140","v":3.5079003362963506},{"$f":"PTRM_ORAB!T150*PTRM_IndexRAB!T140","v":3.7527000840040654},{"$f":"PTRM_ORAB!U150*PTRM_IndexRAB!U140","v":2.2131090546783203},{"$f":"PTRM_ORAB!V150*PTRM_IndexRAB!V140","v":1.9016880737360955},{"$f":"PTRM_ORAB!W150*PTRM_IndexRAB!W140","v":2.4110596642809439},{"$f":"PTRM_ORAB!X150*PTRM_IndexRAB!X140","v":2.399242831373928},{"$f":"PTRM_ORAB!Y150*PTRM_IndexRAB!Y140","v":2.5347904401900383},{"$f":"PTRM_ORAB!Z150*PTRM_IndexRAB!Z140","v":1.9674398420400296},{"$f":"PTRM_ORAB!AA150*PTRM_IndexRAB!AA140","v":2.6209078405836443},{"$f":"PTRM_ORAB!AB150*PTRM_IndexRAB!AB140","v":2.745432344435252},{"$f":"PTRM_ORAB!AC150*PTRM_IndexRAB!AC140","v":2.0272906547927048},{"$f":"PTRM_ORAB!AD150*PTRM_IndexRAB!AD140","v":2.7965322797675016},{"$f":"PTRM_ORAB!AE150*PTRM_IndexRAB!AE140","v":2.0154967686296605},{"$f":"PTRM_ORAB!AF150*PTRM_IndexRAB!AF140","v":2.0973229790271093},{"$f":"PTRM_ORAB!AG150*PTRM_IndexRAB!AG140","v":1.8982794523257893},{"$f":"PTRM_ORAB!AH150*PTRM_IndexRAB!AH140","v":1.5956506366048413},{"$f":"PTRM_ORAB!AI150*PTRM_IndexRAB!AI140","v":1.4248547207863311},{"$f":"PTRM_ORAB!AJ150*PTRM_IndexRAB!AJ140","v":0.9441576806520533},{"$f":"PTRM_ORAB!AK150*PTRM_IndexRAB!AK140","v":1.3350212465124622},{"$f":"PTRM_ORAB!AL150*PTRM_IndexRAB!AL140","v":1.1141205316976068},{"$f":"PTRM_ORAB!AM150*PTRM_IndexRAB!AM140","v":0.37060417945032248},{"$f":"PTRM_ORAB!AN150*PTRM_IndexRAB!AN140","v":0.30418267753405559},{"$f":"PTRM_ORAB!AO150*PTRM_IndexRAB!AO140","v":0.20236873037590533},{"$f":"PTRM_ORAB!AP150*PTRM_IndexRAB!AP140","v":2.8690496949359432E-3},{"$f":"PTRM_ORAB!AQ150*PTRM_IndexRAB!AQ140","v":1.607452553546246E-3},{"$f":"PTRM_ORAB!AR150*PTRM_IndexRAB!AR140","v":1.8777362597673804E-3},{"$f":"PTRM_ORAB!AS150*PTRM_IndexRAB!AS140","v":4.6965170560378054E-3},{"$f":"PTRM_ORAB!AT150*PTRM_IndexRAB!AT140","v":4.1180676904970992E-3},{"$f":"PTRM_ORAB!AU150*PTRM_IndexRAB!AU140","v":3.1752921971589221E-3},{"$f":"PTRM_ORAB!AV150*PTRM_IndexRAB!AV140","v":2.5898456348876502E-3},{"$f":"PTRM_ORAB!AW150*PTRM_IndexRAB!AW140","v":9.0755347640053454E-4},{"$f":"PTRM_ORAB!AX150*PTRM_IndexRAB!AX140","v":3.0219271344269478E-5},{"$f":"PTRM_ORAB!AY150*PTRM_IndexRAB!AY140","v":7.4619848975605787E-6},{"$f":"PTRM_ORAB!AZ150*PTRM_IndexRAB!AZ140","v":1.9056794952777334E-5},{"$f":"PTRM_ORAB!BA150*PTRM_IndexRAB!BA140","v":1.0494880509117781E-5},{"$f":"PTRM_ORAB!BB150*PTRM_IndexRAB!BB140","v":5.3589984351741036E-6}]
["Capex Year 8 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M151*PTRM_IndexRAB!M140","v":2.8289067409636064},{"$f":"PTRM_ORAB!N151*PTRM_IndexRAB!N140","v":1.1292466307409377},{"$f":"PTRM_ORAB!O151*PTRM_IndexRAB!O140","v":4.2133012829599279},{"$f":"PTRM_ORAB!P151*PTRM_IndexRAB!P140","v":2.7270200210406892},{"$f":"PTRM_ORAB!Q151*PTRM_IndexRAB!Q140","v":3.7439235270411562},{"$f":"PTRM_ORAB!R151*PTRM_IndexRAB!R140","v":3.3059966904535503},{"$f":"PTRM_ORAB!S151*PTRM_IndexRAB!S140","v":3.6936701278486099},{"$f":"PTRM_ORAB!T151*PTRM_IndexRAB!T140","v":3.9575088311115838},{"$f":"PTRM_ORAB!U151*PTRM_IndexRAB!U140","v":2.3387471729350229},{"$f":"PTRM_ORAB!V151*PTRM_IndexRAB!V140","v":2.0142183125902711},{"$f":"PTRM_ORAB!W151*PTRM_IndexRAB!W140","v":2.5601010591453139},{"$f":"PTRM_ORAB!X151*PTRM_IndexRAB!X140","v":2.5545783057934508},{"$f":"PTRM_ORAB!Y151*PTRM_IndexRAB!Y140","v":2.7078449757570136},{"$f":"PTRM_ORAB!Z151*PTRM_IndexRAB!Z140","v":2.109062783269875},{"$f":"PTRM_ORAB!AA151*PTRM_IndexRAB!AA140","v":2.82056391157675},{"$f":"PTRM_ORAB!AB151*PTRM_IndexRAB!AB140","v":2.9677688763535479},{"$f":"PTRM_ORAB!AC151*PTRM_IndexRAB!AC140","v":2.202763341619836},{"$f":"PTRM_ORAB!AD151*PTRM_IndexRAB!AD140","v":3.0560982217856756},{"$f":"PTRM_ORAB!AE151*PTRM_IndexRAB!AE140","v":2.2180605508626239},{"$f":"PTRM_ORAB!AF151*PTRM_IndexRAB!AF140","v":2.327472439104588},{"$f":"PTRM_ORAB!AG151*PTRM_IndexRAB!AG140","v":2.1280767533200788},{"$f":"PTRM_ORAB!AH151*PTRM_IndexRAB!AH140","v":1.8114749685447362},{"$f":"PTRM_ORAB!AI151*PTRM_IndexRAB!AI140","v":1.6416247670589801},{"$f":"PTRM_ORAB!AJ151*PTRM_IndexRAB!AJ140","v":1.1104886128228395},{"$f":"PTRM_ORAB!AK151*PTRM_IndexRAB!AK140","v":1.6149831796218765},{"$f":"PTRM_ORAB!AL151*PTRM_IndexRAB!AL140","v":1.4041306495772481},{"$f":"PTRM_ORAB!AM151*PTRM_IndexRAB!AM140","v":0.4986280662488361},{"$f":"PTRM_ORAB!AN151*PTRM_IndexRAB!AN140","v":0.46039144176441799},{"$f":"PTRM_ORAB!AO151*PTRM_IndexRAB!AO140","v":0.40756358764610179},{"$f":"PTRM_ORAB!AP151*PTRM_IndexRAB!AP140","v":0.33314972479956684},{"$f":"PTRM_ORAB!AQ151*PTRM_IndexRAB!AQ140","v":1.0446435835799281E-3},{"$f":"PTRM_ORAB!AR151*PTRM_IndexRAB!AR140","v":1.2202942669094048E-3},{"$f":"PTRM_ORAB!AS151*PTRM_IndexRAB!AS140","v":1.3172688731295578E-2},{"$f":"PTRM_ORAB!AT151*PTRM_IndexRAB!AT140","v":1.1550266551589607E-2},{"$f":"PTRM_ORAB!AU151*PTRM_IndexRAB!AU140","v":8.9059903850053062E-3},{"$f":"PTRM_ORAB!AV151*PTRM_IndexRAB!AV140","v":7.2639426203342169E-3},{"$f":"PTRM_ORAB!AW151*PTRM_IndexRAB!AW140","v":2.5454862207431573E-3},{"$f":"PTRM_ORAB!AX151*PTRM_IndexRAB!AX140","v":8.4758353979118346E-5},{"$f":"PTRM_ORAB!AY151*PTRM_IndexRAB!AY140","v":2.0929212691099849E-5},{"$f":"PTRM_ORAB!AZ151*PTRM_IndexRAB!AZ140","v":5.3450083356204885E-5},{"$f":"PTRM_ORAB!BA151*PTRM_IndexRAB!BA140","v":2.9435812234732701E-5},{"$f":"PTRM_ORAB!BB151*PTRM_IndexRAB!BB140","v":1.5030802072206895E-5}]
["Capex Year 9 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N152*PTRM_IndexRAB!N140","v":1.1400072269073365},{"$f":"PTRM_ORAB!O152*PTRM_IndexRAB!O140","v":4.2904672042606649},{"$f":"PTRM_ORAB!P152*PTRM_IndexRAB!P140","v":2.7805287559269245},{"$f":"PTRM_ORAB!Q152*PTRM_IndexRAB!Q140","v":3.8226411723276525},{"$f":"PTRM_ORAB!R152*PTRM_IndexRAB!R140","v":3.3805337321341091},{"$f":"PTRM_ORAB!S152*PTRM_IndexRAB!S140","v":3.7830384716391574},{"$f":"PTRM_ORAB!T152*PTRM_IndexRAB!T140","v":4.0589846178047093},{"$f":"PTRM_ORAB!U152*PTRM_IndexRAB!U140","v":2.4032799709971404},{"$f":"PTRM_ORAB!V152*PTRM_IndexRAB!V140","v":2.0740854714213941},{"$f":"PTRM_ORAB!W152*PTRM_IndexRAB!W140","v":2.6421556822976262},{"$f":"PTRM_ORAB!X152*PTRM_IndexRAB!X140","v":2.6430151657261973},{"$f":"PTRM_ORAB!Y152*PTRM_IndexRAB!Y140","v":2.8099156468894861},{"$f":"PTRM_ORAB!Z152*PTRM_IndexRAB!Z140","v":2.1953427258320075},{"$f":"PTRM_ORAB!AA152*PTRM_IndexRAB!AA140","v":2.9461232184665178},{"$f":"PTRM_ORAB!AB152*PTRM_IndexRAB!AB140","v":3.1120416337894752},{"$f":"PTRM_ORAB!AC152*PTRM_IndexRAB!AC140","v":2.3202097125843126},{"$f":"PTRM_ORAB!AD152*PTRM_IndexRAB!AD140","v":3.23502753667201},{"$f":"PTRM_ORAB!AE152*PTRM_IndexRAB!AE140","v":2.3619798456139165},{"$f":"PTRM_ORAB!AF152*PTRM_IndexRAB!AF140","v":2.4959358147855011},{"$f":"PTRM_ORAB!AG152*PTRM_IndexRAB!AG140","v":2.3013088691860797},{"$f":"PTRM_ORAB!AH152*PTRM_IndexRAB!AH140","v":1.9789785596087601},{"$f":"PTRM_ORAB!AI152*PTRM_IndexRAB!AI140","v":1.814425646361155},{"$f":"PTRM_ORAB!AJ152*PTRM_IndexRAB!AJ140","v":1.2468878238219019},{"$f":"PTRM_ORAB!AK152*PTRM_IndexRAB!AK140","v":1.8510511502749116},{"$f":"PTRM_ORAB!AL152*PTRM_IndexRAB!AL140","v":1.6555316824398596},{"$f":"PTRM_ORAB!AM152*PTRM_IndexRAB!AM140","v":0.61270169797808549},{"$f":"PTRM_ORAB!AN152*PTRM_IndexRAB!AN140","v":0.60335605526995972},{"$f":"PTRM_ORAB!AO152*PTRM_IndexRAB!AO140","v":0.60048305916656686},{"$f":"PTRM_ORAB!AP152*PTRM_IndexRAB!AP140","v":0.65205783321022115},{"$f":"PTRM_ORAB!AQ152*PTRM_IndexRAB!AQ140","v":0.18289503460933851},{"$f":"PTRM_ORAB!AR152*PTRM_IndexRAB!AR140","v":1.1140373602269848E-3},{"$f":"PTRM_ORAB!AS152*PTRM_IndexRAB!AS140","v":1.5067610627135757E-2},{"$f":"PTRM_ORAB!AT152*PTRM_IndexRAB!AT140","v":1.321179924532122E-2},{"$f":"PTRM_ORAB!AU152*PTRM_IndexRAB!AU140","v":1.0187137805166722E-2},{"$f":"PTRM_ORAB!AV152*PTRM_IndexRAB!AV140","v":8.3088776523672896E-3},{"$f":"PTRM_ORAB!AW152*PTRM_IndexRAB!AW140","v":2.9116603309524182E-3},{"$f":"PTRM_ORAB!AX152*PTRM_IndexRAB!AX140","v":9.6951040232214425E-5},{"$f":"PTRM_ORAB!AY152*PTRM_IndexRAB!AY140","v":2.3939928589732867E-5},{"$f":"PTRM_ORAB!AZ152*PTRM_IndexRAB!AZ140","v":6.1139002099537204E-5},{"$f":"PTRM_ORAB!BA152*PTRM_IndexRAB!BA140","v":3.367022225255306E-5},{"$f":"PTRM_ORAB!BB152*PTRM_IndexRAB!BB140","v":1.7193017891593334E-5}]
["Capex Year 10 (RAB indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O153*PTRM_IndexRAB!O140","v":4.3960040464675991},{"$f":"PTRM_ORAB!P153*PTRM_IndexRAB!P140","v":2.8523321987395991},{"$f":"PTRM_ORAB!Q153*PTRM_IndexRAB!Q140","v":3.9263751704840577},{"$f":"PTRM_ORAB!R153*PTRM_IndexRAB!R140","v":3.4770648943718219},{"$f":"PTRM_ORAB!S153*PTRM_IndexRAB!S140","v":3.8968636493037265},{"$f":"PTRM_ORAB!T153*PTRM_IndexRAB!T140","v":4.1865548026864836},{"$f":"PTRM_ORAB!U153*PTRM_IndexRAB!U140","v":2.4831439168384537},{"$f":"PTRM_ORAB!V153*PTRM_IndexRAB!V140","v":2.1470720935357792},{"$f":"PTRM_ORAB!W153*PTRM_IndexRAB!W140","v":2.7407681345046169},{"$f":"PTRM_ORAB!X153*PTRM_IndexRAB!X140","v":2.7478452059209983},{"$f":"PTRM_ORAB!Y153*PTRM_IndexRAB!Y140","v":2.9291993435619892},{"$f":"PTRM_ORAB!Z153*PTRM_IndexRAB!Z140","v":2.294898253430631},{"$f":"PTRM_ORAB!AA153*PTRM_IndexRAB!AA140","v":3.0892399171406795},{"$f":"PTRM_ORAB!AB153*PTRM_IndexRAB!AB140","v":3.2745528791698106},{"$f":"PTRM_ORAB!AC153*PTRM_IndexRAB!AC140","v":2.4509927609264737},{"$f":"PTRM_ORAB!AD153*PTRM_IndexRAB!AD140","v":3.4321508622279229},{"$f":"PTRM_ORAB!AE153*PTRM_IndexRAB!AE140","v":2.5188286756443357},{"$f":"PTRM_ORAB!AF153*PTRM_IndexRAB!AF140","v":2.6776247692769335},{"$f":"PTRM_ORAB!AG153*PTRM_IndexRAB!AG140","v":2.4862573773239443},{"$f":"PTRM_ORAB!AH153*PTRM_IndexRAB!AH140","v":2.1560627977131928},{"$f":"PTRM_ORAB!AI153*PTRM_IndexRAB!AI140","v":1.9954974136516628},{"$f":"PTRM_ORAB!AJ153*PTRM_IndexRAB!AJ140","v":1.3884846227281613},{"$f":"PTRM_ORAB!AK153*PTRM_IndexRAB!AK140","v":2.0939100492399998},{"$f":"PTRM_ORAB!AL153*PTRM_IndexRAB!AL140","v":1.9118969579901968},{"$f":"PTRM_ORAB!AM153*PTRM_IndexRAB!AM140","v":0.72803313949370752},{"$f":"PTRM_ORAB!AN153*PTRM_IndexRAB!AN140","v":0.74671540848064688},{"$f":"PTRM_ORAB!AO153*PTRM_IndexRAB!AO140","v":0.79243574909244818},{"$f":"PTRM_ORAB!AP153*PTRM_IndexRAB!AP140","v":0.9669780606469649},{"$f":"PTRM_ORAB!AQ153*PTRM_IndexRAB!AQ140","v":0.36114578632252353},{"$f":"PTRM_ORAB!AR153*PTRM_IndexRAB!AR140","v":0.21144438985519926},{"$f":"PTRM_ORAB!AS153*PTRM_IndexRAB!AS140","v":1.8092101541427041E-2},{"$f":"PTRM_ORAB!AT153*PTRM_IndexRAB!AT140","v":1.5863776905730827E-2},{"$f":"PTRM_ORAB!AU153*PTRM_IndexRAB!AU140","v":1.2231981310670614E-2},{"$f":"PTRM_ORAB!AV153*PTRM_IndexRAB!AV140","v":9.9767018077303853E-3},{"$f":"PTRM_ORAB!AW153*PTRM_IndexRAB!AW140","v":3.4961120024475894E-3},{"$f":"PTRM_ORAB!AX153*PTRM_IndexRAB!AX140","v":1.1641182585839619E-4},{"$f":"PTRM_ORAB!AY153*PTRM_IndexRAB!AY140","v":2.8745341889837801E-5},{"$f":"PTRM_ORAB!AZ153*PTRM_IndexRAB!AZ140","v":7.3411309961401956E-5},{"$f":"PTRM_ORAB!BA153*PTRM_IndexRAB!BA140","v":4.0428777660245396E-5},{"$f":"PTRM_ORAB!BB153*PTRM_IndexRAB!BB140","v":2.0644137494374343E-5}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":18.362476669042291},45.123423638580825,26.958702681236993,29.290497850781172,31.189133813538511,56.950766073878981,51.099993719178762,79.717427272339989,39.417853713736555,16.727028788498057,67.755099400706811,43.476662834446323,59.132826387773804,51.683999436483688,57.100004437512354,60.57284049841158,35.311491929292878,29.955932084140656,37.440959719249719,36.663330626607866,37.978254674098771,28.861716488578104,37.520394413659261,38.189969972419327,27.247561954847132,36.10919078065136,24.713530696346822,24.078515962868586,19.974967200243729,14.872915614256243,11.246135735487867,7.1027587677431674,{"$f":"SUM(AK143:AK153)","v":9.6279195667767752},7.7979956873978251,2.5870649600282198,2.2671458950399854,2.0037966797269169,1.9565396572320071,0.54749639190058064,0.21656180100352942,5.2366330645266572E-2,4.5916599839220203E-2,3.5404619872080087E-2,2.8876870075958558E-2,1.0119253237322641E-2,3.3694594019170369E-4,8.3200832314261474E-5,2.1248013121307187E-4,1.1701358323112522E-4,5.9746647359546821E-5]

{"sheet":"PTRM_RoC","index":12,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Return on Capital under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E17*((1+Real_WACC)*(1+E14)-1)","v":65.131455476574018},{"$f":"PTRM_ORAB!F17*((1+Real_WACC)*(1+F14)-1)","v":103.52825228323219},{"$f":"PTRM_ORAB!G17*((1+Real_WACC)*(1+G14)-1)","v":71.80466104918402},{"$f":"PTRM_ORAB!H17*((1+Real_WACC)*(1+H14)-1)","v":70.931617038347028},{"$f":"PTRM_ORAB!I17*((1+Real_WACC)*(1+I14)-1)","v":69.424223809779392},{"$f":"PTRM_ORAB!J17*((1+Real_WACC)*(1+J14)-1)","v":93.820897584135793},{"$f":"PTRM_ORAB!K17*((1+Real_WACC)*(1+K14)-1)","v":83.27699157004551},{"$f":"PTRM_ORAB!L17*((1+Real_WACC)*(1+L14)-1)","v":106.88344221684719},{"$f":"PTRM_ORAB!M17*((1+Real_WACC)*(1+M14)-1)","v":65.775991063337202},{"$f":"PTRM_ORAB!N17*((1+Real_WACC)*(1+N14)-1)","v":43.143594961272477},{"$f":"PTRM_ORAB!O17*((1+Real_WACC)*(1+O14)-1)","v":80.794200254805773},{"$f":"PTRM_ORAB!P17*((1+Real_WACC)*(1+P14)-1)","v":61.677331199781662},{"$f":"PTRM_ORAB!Q17*((1+Real_WACC)*(1+Q14)-1)","v":72.269661499711361},{"$f":"PTRM_ORAB!R17*((1+Real_WACC)*(1+R14)-1)","v":65.746719022155418},{"$f":"PTRM_ORAB!S17*((1+Real_WACC)*(1+S14)-1)","v":68.632490067682539},{"$f":"PTRM_ORAB!T17*((1+Real_WACC)*(1+T14)-1)","v":69.49202241118202},{"$f":"PTRM_ORAB!U17*((1+Real_WACC)*(1+U14)-1)","v":50.023968054165728},{"$f":"PTRM_ORAB!V17*((1+Real_WACC)*(1+V14)-1)","v":44.379180669034284},{"$f":"PTRM_ORAB!W17*((1+Real_WACC)*(1+W14)-1)","v":47.683665440698142},{"$f":"PTRM_ORAB!X17*((1+Real_WACC)*(1+X14)-1)","v":45.26746115846872},{"$f":"PTRM_ORAB!Y17*((1+Real_WACC)*(1+Y14)-1)","v":44.880255746201072},{"$f":"PTRM_ORAB!Z17*((1+Real_WACC)*(1+Z14)-1)","v":36.758182772255509},{"$f":"PTRM_ORAB!AA17*((1+Real_WACC)*(1+AA14)-1)","v":40.092485017828075},{"$f":"PTRM_ORAB!AB17*((1+Real_WACC)*(1+AB14)-1)","v":38.174315928210703},{"$f":"PTRM_ORAB!AC17*((1+Real_WACC)*(1+AC14)-1)","v":29.03896940955477},{"$f":"PTRM_ORAB!AD17*((1+Real_WACC)*(1+AD14)-1)","v":30.561581618879867},{"$f":"PTRM_ORAB!AE17*((1+Real_WACC)*(1+AE14)-1)","v":21.397265708801839},{"$f":"PTRM_ORAB!AF17*((1+Real_WACC)*(1+AF14)-1)","v":17.611653447353138},{"$f":"PTRM_ORAB!AG17*((1+Real_WACC)*(1+AG14)-1)","v":11.942244781491237},{"$f":"PTRM_ORAB!AH17*((1+Real_WACC)*(1+AH14)-1)","v":5.8492181821198059},{"$f":"PTRM_ORAB!AI17*((1+Real_WACC)*(1+AI14)-1)","v":1.4480019633901778E-15},{"$f":"PTRM_ORAB!AJ17*((1+Real_WACC)*(1+AJ14)-1)","v":1.2745192513531215E-15},{"$f":"PTRM_ORAB!AK17*((1+Real_WACC)*(1+AK14)-1)","v":1.7345762112625249E-15},{"$f":"PTRM_ORAB!AL17*((1+Real_WACC)*(1+AL14)-1)","v":1.8134043815643619E-15},{"$f":"PTRM_ORAB!AM17*((1+Real_WACC)*(1+AM14)-1)","v":1.2005599936944168E-15},{"$f":"PTRM_ORAB!AN17*((1+Real_WACC)*(1+AN14)-1)","v":1.3327917251589918E-15},{"$f":"PTRM_ORAB!AO17*((1+Real_WACC)*(1+AO14)-1)","v":1.5434832324196482E-15},{"$f":"PTRM_ORAB!AP17*((1+Real_WACC)*(1+AP14)-1)","v":2.0769399676786744E-15},{"$f":"PTRM_ORAB!AQ17*((1+Real_WACC)*(1+AQ14)-1)","v":1.5213067523826785E-15},{"$f":"PTRM_ORAB!AR17*((1+Real_WACC)*(1+AR14)-1)","v":1.6595640526455241E-15},{"$f":"PTRM_ORAB!AS17*((1+Real_WACC)*(1+AS14)-1)","v":1.7593035453201108E-15},{"$f":"PTRM_ORAB!AT17*((1+Real_WACC)*(1+AT14)-1)","v":1.8725481861761257E-15},{"$f":"PTRM_ORAB!AU17*((1+Real_WACC)*(1+AU14)-1)","v":1.9248356095692787E-15},{"$f":"PTRM_ORAB!AV17*((1+Real_WACC)*(1+AV14)-1)","v":2.1986534871939079E-15},{"$f":"PTRM_ORAB!AW17*((1+Real_WACC)*(1+AW14)-1)","v":1.8253811739747213E-15},{"$f":"PTRM_ORAB!AX17*((1+Real_WACC)*(1+AX14)-1)","v":2.2264206437944591E-15},{"$f":"PTRM_ORAB!AY17*((1+Real_WACC)*(1+AY14)-1)","v":1.3450065515019142E-15},{"$f":"PTRM_ORAB!AZ17*((1+Real_WACC)*(1+AZ14)-1)","v":2.3119928671094509E-15},{"$f":"PTRM_ORAB!BA17*((1+Real_WACC)*(1+BA14)-1)","v":2.1052002977138771E-15},{"$f":"PTRM_ORAB!BB17*((1+Real_WACC)*(1+BB14)-1)","v":2.1461106223230723E-15}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F18*((1+Real_WACC)*(1+F14)-1)","v":10.629190335970723},{"$f":"PTRM_ORAB!G18*((1+Real_WACC)*(1+G14)-1)","v":7.3809225416929207},{"$f":"PTRM_ORAB!H18*((1+Real_WACC)*(1+H14)-1)","v":7.3004927243353839},{"$f":"PTRM_ORAB!I18*((1+Real_WACC)*(1+I14)-1)","v":7.1551623731654654},{"$f":"PTRM_ORAB!J18*((1+Real_WACC)*(1+J14)-1)","v":9.6839149708893295},{"$f":"PTRM_ORAB!K18*((1+Real_WACC)*(1+K14)-1)","v":8.609379250221604},{"$f":"PTRM_ORAB!L18*((1+Real_WACC)*(1+L14)-1)","v":11.069089075108836},{"$f":"PTRM_ORAB!M18*((1+Real_WACC)*(1+M14)-1)","v":6.8248105499218159},{"$f":"PTRM_ORAB!N18*((1+Real_WACC)*(1+N14)-1)","v":4.4857778364986993},{"$f":"PTRM_ORAB!O18*((1+Real_WACC)*(1+O14)-1)","v":8.4195238238393824},{"$f":"PTRM_ORAB!P18*((1+Real_WACC)*(1+P14)-1)","v":6.4434729956410886},{"$f":"PTRM_ORAB!Q18*((1+Real_WACC)*(1+Q14)-1)","v":7.5710333819434288},{"$f":"PTRM_ORAB!R18*((1+Real_WACC)*(1+R14)-1)","v":6.9090082832993938},{"$f":"PTRM_ORAB!S18*((1+Real_WACC)*(1+S14)-1)","v":7.2373027319364738},{"$f":"PTRM_ORAB!T18*((1+Real_WACC)*(1+T14)-1)","v":7.3566775224670451},{"$f":"PTRM_ORAB!U18*((1+Real_WACC)*(1+U14)-1)","v":5.3193602837768479},{"$f":"PTRM_ORAB!V18*((1+Real_WACC)*(1+V14)-1)","v":4.74331545056957},{"$f":"PTRM_ORAB!W18*((1+Real_WACC)*(1+W14)-1)","v":5.1268402251698744},{"$f":"PTRM_ORAB!X18*((1+Real_WACC)*(1+X14)-1)","v":4.9010907394304875},{"$f":"PTRM_ORAB!Y18*((1+Real_WACC)*(1+Y14)-1)","v":4.8996612252314415},{"$f":"PTRM_ORAB!Z18*((1+Real_WACC)*(1+Z14)-1)","v":4.0534943134571355},{"$f":"PTRM_ORAB!AA18*((1+Real_WACC)*(1+AA14)-1)","v":4.4764479871602871},{"$f":"PTRM_ORAB!AB18*((1+Real_WACC)*(1+AB14)-1)","v":4.3299337851060686},{"$f":"PTRM_ORAB!AC18*((1+Real_WACC)*(1+AC14)-1)","v":3.3623741142091386},{"$f":"PTRM_ORAB!AD18*((1+Real_WACC)*(1+AD14)-1)","v":3.6397798529790295},{"$f":"PTRM_ORAB!AE18*((1+Real_WACC)*(1+AE14)-1)","v":2.6545220512663072},{"$f":"PTRM_ORAB!AF18*((1+Real_WACC)*(1+AF14)-1)","v":2.330541883696386},{"$f":"PTRM_ORAB!AG18*((1+Real_WACC)*(1+AG14)-1)","v":1.7778506401057499},{"$f":"PTRM_ORAB!AH18*((1+Real_WACC)*(1+AH14)-1)","v":1.1610364694937867},{"$f":"PTRM_ORAB!AI18*((1+Real_WACC)*(1+AI14)-1)","v":0.60082706239603767},{"$f":"PTRM_ORAB!AJ18*((1+Real_WACC)*(1+AJ14)-1)","v":0},{"$f":"PTRM_ORAB!AK18*((1+Real_WACC)*(1+AK14)-1)","v":0},{"$f":"PTRM_ORAB!AL18*((1+Real_WACC)*(1+AL14)-1)","v":0},{"$f":"PTRM_ORAB!AM18*((1+Real_WACC)*(1+AM14)-1)","v":0},{"$f":"PTRM_ORAB!AN18*((1+Real_WACC)*(1+AN14)-1)","v":0},{"$f":"PTRM_ORAB!AO18*((1+Real_WACC)*(1+AO14)-1)","v":0},{"$f":"PTRM_ORAB!AP18*((1+Real_WACC)*(1+AP14)-1)","v":0},{"$f":"PTRM_ORAB!AQ18*((1+Real_WACC)*(1+AQ14)-1)","v":0},{"$f":"PTRM_ORAB!AR18*((1+Real_WACC)*(1+AR14)-1)","v":0},{"$f":"PTRM_ORAB!AS18*((1+Real_WACC)*(1+AS14)-1)","v":0},{"$f":"PTRM_ORAB!AT18*((1+Real_WACC)*(1+AT14)-1)","v":0},{"$f":"PTRM_ORAB!AU18*((1+Real_WACC)*(1+AU14)-1)","v":0},{"$f":"PTRM_ORAB!AV18*((1+Real_WACC)*(1+AV14)-1)","v":0},{"$f":"PTRM_ORAB!AW18*((1+Real_WACC)*(1+AW14)-1)","v":0},{"$f":"PTRM_ORAB!AX18*((1+Real_WACC)*(1+AX14)-1)","v":0},{"$f":"PTRM_ORAB!AY18*((1+Real_WACC)*(1+AY14)-1)","v":0},{"$f":"PTRM_ORAB!AZ18*((1+Real_WACC)*(1+AZ14)-1)","v":0},{"$f":"PTRM_ORAB!BA18*((1+Real_WACC)*(1+BA14)-1)","v":0},{"$f":"PTRM_ORAB!BB18*((1+Real_WACC)*(1+BB14)-1)","v":0}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G19*((1+Real_WACC)*(1+G14)-1)","v":7.7748823519327157},{"$f":"PTRM_ORAB!H19*((1+Real_WACC)*(1+H14)-1)","v":7.6993145114812771},{"$f":"PTRM_ORAB!I19*((1+Real_WACC)*(1+I14)-1)","v":7.5556821951889566},{"$f":"PTRM_ORAB!J19*((1+Real_WACC)*(1+J14)-1)","v":10.240031798112565},{"$f":"PTRM_ORAB!K19*((1+Real_WACC)*(1+K14)-1)","v":9.1172759598930764},{"$f":"PTRM_ORAB!L19*((1+Real_WACC)*(1+L14)-1)","v":11.740877879486504},{"$f":"PTRM_ORAB!M19*((1+Real_WACC)*(1+M14)-1)","v":7.2516014569887552},{"$f":"PTRM_ORAB!N19*((1+Real_WACC)*(1+N14)-1)","v":4.7753239374883334},{"$f":"PTRM_ORAB!O19*((1+Real_WACC)*(1+O14)-1)","v":8.9815406082972107},{"$f":"PTRM_ORAB!P19*((1+Real_WACC)*(1+P14)-1)","v":6.8892069871914039},{"$f":"PTRM_ORAB!Q19*((1+Real_WACC)*(1+Q14)-1)","v":8.1150551818596846},{"$f":"PTRM_ORAB!R19*((1+Real_WACC)*(1+R14)-1)","v":7.426030537091723},{"$f":"PTRM_ORAB!S19*((1+Real_WACC)*(1+S14)-1)","v":7.8029755227513924},{"$f":"PTRM_ORAB!T19*((1+Real_WACC)*(1+T14)-1)","v":7.9592212909338826},{"$f":"PTRM_ORAB!U19*((1+Real_WACC)*(1+U14)-1)","v":5.7776077220624753},{"$f":"PTRM_ORAB!V19*((1+Real_WACC)*(1+V14)-1)","v":5.1749380241570604},{"$f":"PTRM_ORAB!W19*((1+Real_WACC)*(1+W14)-1)","v":5.6220459140029861},{"$f":"PTRM_ORAB!X19*((1+Real_WACC)*(1+X14)-1)","v":5.4064821193305432},{"$f":"PTRM_ORAB!Y19*((1+Real_WACC)*(1+Y14)-1)","v":5.4427017361148122},{"$f":"PTRM_ORAB!Z19*((1+Real_WACC)*(1+Z14)-1)","v":4.5402751712241232},{"$f":"PTRM_ORAB!AA19*((1+Real_WACC)*(1+AA14)-1)","v":5.0646676868164686},{"$f":"PTRM_ORAB!AB19*((1+Real_WACC)*(1+AB14)-1)","v":4.960137309259907},{"$f":"PTRM_ORAB!AC19*((1+Real_WACC)*(1+AC14)-1)","v":3.9128923693737838},{"$f":"PTRM_ORAB!AD19*((1+Real_WACC)*(1+AD14)-1)","v":4.3239615950977965},{"$f":"PTRM_ORAB!AE19*((1+Real_WACC)*(1+AE14)-1)","v":3.2436015928692505},{"$f":"PTRM_ORAB!AF19*((1+Real_WACC)*(1+AF14)-1)","v":2.9663804272066008},{"$f":"PTRM_ORAB!AG19*((1+Real_WACC)*(1+AG14)-1)","v":2.4137591361962563},{"$f":"PTRM_ORAB!AH19*((1+Real_WACC)*(1+AH14)-1)","v":1.7733605471617966},{"$f":"PTRM_ORAB!AI19*((1+Real_WACC)*(1+AI14)-1)","v":1.2235998163317006},{"$f":"PTRM_ORAB!AJ19*((1+Real_WACC)*(1+AJ14)-1)","v":0.53850117655077834},{"$f":"PTRM_ORAB!AK19*((1+Real_WACC)*(1+AK14)-1)","v":0},{"$f":"PTRM_ORAB!AL19*((1+Real_WACC)*(1+AL14)-1)","v":0},{"$f":"PTRM_ORAB!AM19*((1+Real_WACC)*(1+AM14)-1)","v":0},{"$f":"PTRM_ORAB!AN19*((1+Real_WACC)*(1+AN14)-1)","v":0},{"$f":"PTRM_ORAB!AO19*((1+Real_WACC)*(1+AO14)-1)","v":0},{"$f":"PTRM_ORAB!AP19*((1+Real_WACC)*(1+AP14)-1)","v":0},{"$f":"PTRM_ORAB!AQ19*((1+Real_WACC)*(1+AQ14)-1)","v":0},{"$f":"PTRM_ORAB!AR19*((1+Real_WACC)*(1+AR14)-1)","v":0},{"$f":"PTRM_ORAB!AS19*((1+Real_WACC)*(1+AS14)-1)","v":0},{"$f":"PTRM_ORAB!AT19*((1+Real_WACC)*(1+AT14)-1)","v":0},{"$f":"PTRM_ORAB!AU19*((1+Real_WACC)*(1+AU14)-1)","v":0},{"$f":"PTRM_ORAB!AV19*((1+Real_WACC)*(1+AV14)-1)","v":0},{"$f":"PTRM_ORAB!AW19*((1+Real_WACC)*(1+AW14)-1)","v":0},{"$f":"PTRM_ORAB!AX19*((1+Real_WACC)*(1+AX14)-1)","v":0},{"$f":"PTRM_ORAB!AY19*((1+Real_WACC)*(1+AY14)-1)","v":0},{"$f":"PTRM_ORAB!AZ19*((1+Real_WACC)*(1+AZ14)-1)","v":0},{"$f":"PTRM_ORAB!BA19*((1+Real_WACC)*(1+BA14)-1)","v":0},{"$f":"PTRM_ORAB!BB19*((1+Real_WACC)*(1+BB14)-1)","v":0}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H20*((1+Real_WACC)*(1+H14)-1)","v":7.8477914643622952},{"$f":"PTRM_ORAB!I20*((1+Real_WACC)*(1+I14)-1)","v":7.7105576001511142},{"$f":"PTRM_ORAB!J20*((1+Real_WACC)*(1+J14)-1)","v":10.463276673253777},{"$f":"PTRM_ORAB!K20*((1+Real_WACC)*(1+K14)-1)","v":9.3288401850292697},{"$f":"PTRM_ORAB!L20*((1+Real_WACC)*(1+L14)-1)","v":12.031119678908775},{"$f":"PTRM_ORAB!M20*((1+Real_WACC)*(1+M14)-1)","v":7.4427739910556472},{"$f":"PTRM_ORAB!N20*((1+Real_WACC)*(1+N14)-1)","v":4.9097387093075175},{"$f":"PTRM_ORAB!O20*((1+Real_WACC)*(1+O14)-1)","v":9.251840346518529},{"$f":"PTRM_ORAB!P20*((1+Real_WACC)*(1+P14)-1)","v":7.1112305063576047},{"$f":"PTRM_ORAB!Q20*((1+Real_WACC)*(1+Q14)-1)","v":8.3956227017964267},{"$f":"PTRM_ORAB!R20*((1+Real_WACC)*(1+R14)-1)","v":7.7020310000605745},{"$f":"PTRM_ORAB!S20*((1+Real_WACC)*(1+S14)-1)","v":8.1154662731556968},{"$f":"PTRM_ORAB!T20*((1+Real_WACC)*(1+T14)-1)","v":8.3035977035023603},{"$f":"PTRM_ORAB!U20*((1+Real_WACC)*(1+U14)-1)","v":6.0485200840295779},{"$f":"PTRM_ORAB!V20*((1+Real_WACC)*(1+V14)-1)","v":5.4388366245178679},{"$f":"PTRM_ORAB!W20*((1+Real_WACC)*(1+W14)-1)","v":5.9351233348705579},{"$f":"PTRM_ORAB!X20*((1+Real_WACC)*(1+X14)-1)","v":5.736824855959723},{"$f":"PTRM_ORAB!Y20*((1+Real_WACC)*(1+Y14)-1)","v":5.8096340690278527},{"$f":"PTRM_ORAB!Z20*((1+Real_WACC)*(1+Z14)-1)","v":4.88025901650526},{"$f":"PTRM_ORAB!AA20*((1+Real_WACC)*(1+AA14)-1)","v":5.489284963757882},{"$f":"PTRM_ORAB!AB20*((1+Real_WACC)*(1+AB14)-1)","v":5.4302937893304941},{"$f":"PTRM_ORAB!AC20*((1+Real_WACC)*(1+AC14)-1)","v":4.337330950639708},{"$f":"PTRM_ORAB!AD20*((1+Real_WACC)*(1+AD14)-1)","v":4.8690688060926046},{"$f":"PTRM_ORAB!AE20*((1+Real_WACC)*(1+AE14)-1)","v":3.7286054620977667},{"$f":"PTRM_ORAB!AF20*((1+Real_WACC)*(1+AF14)-1)","v":3.5073590714970417},{"$f":"PTRM_ORAB!AG20*((1+Real_WACC)*(1+AG14)-1)","v":2.9728711087243562},{"$f":"PTRM_ORAB!AH20*((1+Real_WACC)*(1+AH14)-1)","v":2.3297424643915625},{"$f":"PTRM_ORAB!AI20*((1+Real_WACC)*(1+AI14)-1)","v":1.8084345640279376},{"$f":"PTRM_ORAB!AJ20*((1+Real_WACC)*(1+AJ14)-1)","v":1.0611793468703203},{"$f":"PTRM_ORAB!AK20*((1+Real_WACC)*(1+AK14)-1)","v":0.72211402417426995},{"$f":"PTRM_ORAB!AL20*((1+Real_WACC)*(1+AL14)-1)","v":0},{"$f":"PTRM_ORAB!AM20*((1+Real_WACC)*(1+AM14)-1)","v":0},{"$f":"PTRM_ORAB!AN20*((1+Real_WACC)*(1+AN14)-1)","v":0},{"$f":"PTRM_ORAB!AO20*((1+Real_WACC)*(1+AO14)-1)","v":0},{"$f":"PTRM_ORAB!AP20*((1+Real_WACC)*(1+AP14)-1)","v":0},{"$f":"PTRM_ORAB!AQ20*((1+Real_WACC)*(1+AQ14)-1)","v":0},{"$f":"PTRM_ORAB!AR20*((1+Real_WACC)*(1+AR14)-1)","v":0},{"$f":"PTRM_ORAB!AS20*((1+Real_WACC)*(1+AS14)-1)","v":0},{"$f":"PTRM_ORAB!AT20*((1+Real_WACC)*(1+AT14)-1)","v":0},{"$f":"PTRM_ORAB!AU20*((1+Real_WACC)*(1+AU14)-1)","v":0},{"$f":"PTRM_ORAB!AV20*((1+Real_WACC)*(1+AV14)-1)","v":0},{"$f":"PTRM_ORAB!AW20*((1+Real_WACC)*(1+AW14)-1)","v":0},{"$f":"PTRM_ORAB!AX20*((1+Real_WACC)*(1+AX14)-1)","v":0},{"$f":"PTRM_ORAB!AY20*((1+Real_WACC)*(1+AY14)-1)","v":0},{"$f":"PTRM_ORAB!AZ20*((1+Real_WACC)*(1+AZ14)-1)","v":0},{"$f":"PTRM_ORAB!BA20*((1+Real_WACC)*(1+BA14)-1)","v":0},{"$f":"PTRM_ORAB!BB20*((1+Real_WACC)*(1+BB14)-1)","v":0}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I21*((1+Real_WACC)*(1+I14)-1)","v":7.97787587120391},{"$f":"PTRM_ORAB!J21*((1+Real_WACC)*(1+J14)-1)","v":10.838917430990108},{"$f":"PTRM_ORAB!K21*((1+Real_WACC)*(1+K14)-1)","v":9.6760956422080877},{"$f":"PTRM_ORAB!L21*((1+Real_WACC)*(1+L14)-1)","v":12.496105848967346},{"$f":"PTRM_ORAB!M21*((1+Real_WACC)*(1+M14)-1)","v":7.7418794175274668},{"$f":"PTRM_ORAB!N21*((1+Real_WACC)*(1+N14)-1)","v":5.1152325108840504},{"$f":"PTRM_ORAB!O21*((1+Real_WACC)*(1+O14)-1)","v":9.6558334827424428},{"$f":"PTRM_ORAB!P21*((1+Real_WACC)*(1+P14)-1)","v":7.435807593838712},{"$f":"PTRM_ORAB!Q21*((1+Real_WACC)*(1+Q14)-1)","v":8.7969987738859583},{"$f":"PTRM_ORAB!R21*((1+Real_WACC)*(1+R14)-1)","v":8.0885894662851854},{"$f":"PTRM_ORAB!S21*((1+Real_WACC)*(1+S14)-1)","v":8.5441350460685115},{"$f":"PTRM_ORAB!T21*((1+Real_WACC)*(1+T14)-1)","v":8.766487706239829},{"$f":"PTRM_ORAB!U21*((1+Real_WACC)*(1+U14)-1)","v":6.4054691357845588},{"$f":"PTRM_ORAB!V21*((1+Real_WACC)*(1+V14)-1)","v":5.7798049716550963},{"$f":"PTRM_ORAB!W21*((1+Real_WACC)*(1+W14)-1)","v":6.331938732264728},{"$f":"PTRM_ORAB!X21*((1+Real_WACC)*(1+X14)-1)","v":6.147705384260691},{"$f":"PTRM_ORAB!Y21*((1+Real_WACC)*(1+Y14)-1)","v":6.2576561260390884},{"$f":"PTRM_ORAB!Z21*((1+Real_WACC)*(1+Z14)-1)","v":5.2878997240435641},{"$f":"PTRM_ORAB!AA21*((1+Real_WACC)*(1+AA14)-1)","v":5.9893896780429348},{"$f":"PTRM_ORAB!AB21*((1+Real_WACC)*(1+AB14)-1)","v":5.9743992766822833},{"$f":"PTRM_ORAB!AC21*((1+Real_WACC)*(1+AC14)-1)","v":4.8201248123973492},{"$f":"PTRM_ORAB!AD21*((1+Real_WACC)*(1+AD14)-1)","v":5.4786892280103974},{"$f":"PTRM_ORAB!AE21*((1+Real_WACC)*(1+AE14)-1)","v":4.2620310620191262},{"$f":"PTRM_ORAB!AF21*((1+Real_WACC)*(1+AF14)-1)","v":4.092656085701095},{"$f":"PTRM_ORAB!AG21*((1+Real_WACC)*(1+AG14)-1)","v":3.5680880142560207},{"$f":"PTRM_ORAB!AH21*((1+Real_WACC)*(1+AH14)-1)","v":2.912702716317956},{"$f":"PTRM_ORAB!AI21*((1+Real_WACC)*(1+AI14)-1)","v":2.4116804771051412},{"$f":"PTRM_ORAB!AJ21*((1+Real_WACC)*(1+AJ14)-1)","v":1.5920557812918188},{"$f":"PTRM_ORAB!AK21*((1+Real_WACC)*(1+AK14)-1)","v":1.4444882294768058},{"$f":"PTRM_ORAB!AL21*((1+Real_WACC)*(1+AL14)-1)","v":0.75506664609011476},{"$f":"PTRM_ORAB!AM21*((1+Real_WACC)*(1+AM14)-1)","v":-4.3027965870314331E-16},{"$f":"PTRM_ORAB!AN21*((1+Real_WACC)*(1+AN14)-1)","v":-4.7767139637817449E-16},{"$f":"PTRM_ORAB!AO21*((1+Real_WACC)*(1+AO14)-1)","v":-5.5318304953329469E-16},{"$f":"PTRM_ORAB!AP21*((1+Real_WACC)*(1+AP14)-1)","v":-7.4437347998717802E-16},{"$f":"PTRM_ORAB!AQ21*((1+Real_WACC)*(1+AQ14)-1)","v":-5.4523501835479348E-16},{"$f":"PTRM_ORAB!AR21*((1+Real_WACC)*(1+AR14)-1)","v":-5.947863146521589E-16},{"$f":"PTRM_ORAB!AS21*((1+Real_WACC)*(1+AS14)-1)","v":-6.30532862173856E-16},{"$f":"PTRM_ORAB!AT21*((1+Real_WACC)*(1+AT14)-1)","v":-6.7111964307061219E-16},{"$f":"PTRM_ORAB!AU21*((1+Real_WACC)*(1+AU14)-1)","v":-6.898594101878222E-16},{"$f":"PTRM_ORAB!AV21*((1+Real_WACC)*(1+AV14)-1)","v":-7.879954996377038E-16},{"$f":"PTRM_ORAB!AW21*((1+Real_WACC)*(1+AW14)-1)","v":-6.5421502687595227E-16},{"$f":"PTRM_ORAB!AX21*((1+Real_WACC)*(1+AX14)-1)","v":-7.9794722443945742E-16},{"$f":"PTRM_ORAB!AY21*((1+Real_WACC)*(1+AY14)-1)","v":-4.8204917952733433E-16},{"$f":"PTRM_ORAB!AZ21*((1+Real_WACC)*(1+AZ14)-1)","v":-8.2861623493108613E-16},{"$f":"PTRM_ORAB!BA21*((1+Real_WACC)*(1+BA14)-1)","v":-7.545019577194454E-16},{"$f":"PTRM_ORAB!BB21*((1+Real_WACC)*(1+BB14)-1)","v":-7.6916418251681762E-16}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J22*((1+Real_WACC)*(1+J14)-1)","v":11.211674305525268},{"$f":"PTRM_ORAB!K22*((1+Real_WACC)*(1+K14)-1)","v":10.020777690009679},{"$f":"PTRM_ORAB!L22*((1+Real_WACC)*(1+L14)-1)","v":12.957770117566602},{"$f":"PTRM_ORAB!M22*((1+Real_WACC)*(1+M14)-1)","v":8.0389277859487454},{"$f":"PTRM_ORAB!N22*((1+Real_WACC)*(1+N14)-1)","v":5.3193678846929942},{"$f":"PTRM_ORAB!O22*((1+Real_WACC)*(1+O14)-1)","v":10.057263830577874},{"$f":"PTRM_ORAB!P22*((1+Real_WACC)*(1+P14)-1)","v":7.7584123440128003},{"$f":"PTRM_ORAB!Q22*((1+Real_WACC)*(1+Q14)-1)","v":9.1960430373073638},{"$f":"PTRM_ORAB!R22*((1+Real_WACC)*(1+R14)-1)","v":8.4730054947374942},{"$f":"PTRM_ORAB!S22*((1+Real_WACC)*(1+S14)-1)","v":8.9705425720220351},{"$f":"PTRM_ORAB!T22*((1+Real_WACC)*(1+T14)-1)","v":9.2270597154155354},{"$f":"PTRM_ORAB!U22*((1+Real_WACC)*(1+U14)-1)","v":6.7607261884378378},{"$f":"PTRM_ORAB!V22*((1+Real_WACC)*(1+V14)-1)","v":6.1192483077960054},{"$f":"PTRM_ORAB!W22*((1+Real_WACC)*(1+W14)-1)","v":6.7270855564486549},{"$f":"PTRM_ORAB!X22*((1+Real_WACC)*(1+X14)-1)","v":6.5569682198210364},{"$f":"PTRM_ORAB!Y22*((1+Real_WACC)*(1+Y14)-1)","v":6.7040342707743479},{"$f":"PTRM_ORAB!Z22*((1+Real_WACC)*(1+Z14)-1)","v":5.6941539232621521},{"$f":"PTRM_ORAB!AA22*((1+Real_WACC)*(1+AA14)-1)","v":6.4879274456453873},{"$f":"PTRM_ORAB!AB22*((1+Real_WACC)*(1+AB14)-1)","v":6.5169458593700966},{"$f":"PTRM_ORAB!AC22*((1+Real_WACC)*(1+AC14)-1)","v":5.3016649442459753},{"$f":"PTRM_ORAB!AD22*((1+Real_WACC)*(1+AD14)-1)","v":6.0868901668972244},{"$f":"PTRM_ORAB!AE22*((1+Real_WACC)*(1+AE14)-1)","v":4.7943577936768289},{"$f":"PTRM_ORAB!AF22*((1+Real_WACC)*(1+AF14)-1)","v":4.6769045541487255},{"$f":"PTRM_ORAB!AG22*((1+Real_WACC)*(1+AG14)-1)","v":4.1623985029919783},{"$f":"PTRM_ORAB!AH22*((1+Real_WACC)*(1+AH14)-1)","v":3.4949318802388381},{"$f":"PTRM_ORAB!AI22*((1+Real_WACC)*(1+AI14)-1)","v":3.0143320358600207},{"$f":"PTRM_ORAB!AJ22*((1+Real_WACC)*(1+AJ14)-1)","v":2.1225519339375802},{"$f":"PTRM_ORAB!AK22*((1+Real_WACC)*(1+AK14)-1)","v":2.1665393173947383},{"$f":"PTRM_ORAB!AL22*((1+Real_WACC)*(1+AL14)-1)","v":1.5099987595377216},{"$f":"PTRM_ORAB!AM22*((1+Real_WACC)*(1+AM14)-1)","v":0.4998455169897919},{"$f":"PTRM_ORAB!AN22*((1+Real_WACC)*(1+AN14)-1)","v":2.8217750751083016E-16},{"$f":"PTRM_ORAB!AO22*((1+Real_WACC)*(1+AO14)-1)","v":3.267849305989498E-16},{"$f":"PTRM_ORAB!AP22*((1+Real_WACC)*(1+AP14)-1)","v":4.3972792767698146E-16},{"$f":"PTRM_ORAB!AQ22*((1+Real_WACC)*(1+AQ14)-1)","v":3.220897454893263E-16},{"$f":"PTRM_ORAB!AR22*((1+Real_WACC)*(1+AR14)-1)","v":3.5136146112718583E-16},{"$f":"PTRM_ORAB!AS22*((1+Real_WACC)*(1+AS14)-1)","v":3.7247821996657026E-16},{"$f":"PTRM_ORAB!AT22*((1+Real_WACC)*(1+AT14)-1)","v":3.9645427705973499E-16},{"$f":"PTRM_ORAB!AU22*((1+Real_WACC)*(1+AU14)-1)","v":4.0752452496773671E-16},{"$f":"PTRM_ORAB!AV22*((1+Real_WACC)*(1+AV14)-1)","v":4.6549700841094415E-16},{"$f":"PTRM_ORAB!AW22*((1+Real_WACC)*(1+AW14)-1)","v":3.8646811816597569E-16},{"$f":"PTRM_ORAB!AX22*((1+Real_WACC)*(1+AX14)-1)","v":4.7137584671125825E-16},{"$f":"PTRM_ORAB!AY22*((1+Real_WACC)*(1+AY14)-1)","v":2.847636199446482E-16},{"$f":"PTRM_ORAB!AZ22*((1+Real_WACC)*(1+AZ14)-1)","v":4.8949312357558149E-16},{"$f":"PTRM_ORAB!BA22*((1+Real_WACC)*(1+BA14)-1)","v":4.4571118022892515E-16},{"$f":"PTRM_ORAB!BB22*((1+Real_WACC)*(1+BB14)-1)","v":4.5437267865494861E-16}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K23*((1+Real_WACC)*(1+K14)-1)","v":10.49402863091049},{"$f":"PTRM_ORAB!L23*((1+Real_WACC)*(1+L14)-1)","v":13.585880740060166},{"$f":"PTRM_ORAB!M23*((1+Real_WACC)*(1+M14)-1)","v":8.4393685882540552},{"$f":"PTRM_ORAB!N23*((1+Real_WACC)*(1+N14)-1)","v":5.5920108270051756},{"$f":"PTRM_ORAB!O23*((1+Real_WACC)*(1+O14)-1)","v":10.588409836721766},{"$f":"PTRM_ORAB!P23*((1+Real_WACC)*(1+P14)-1)","v":8.1812409821600127},{"$f":"PTRM_ORAB!Q23*((1+Real_WACC)*(1+Q14)-1)","v":9.714086385697918},{"$f":"PTRM_ORAB!R23*((1+Real_WACC)*(1+R14)-1)","v":8.9672691198119434},{"$f":"PTRM_ORAB!S23*((1+Real_WACC)*(1+S14)-1)","v":9.5134854468494758},{"$f":"PTRM_ORAB!T23*((1+Real_WACC)*(1+T14)-1)","v":9.8077681498876643},{"$f":"PTRM_ORAB!U23*((1+Real_WACC)*(1+U14)-1)","v":7.2042255691528467},{"$f":"PTRM_ORAB!V23*((1+Real_WACC)*(1+V14)-1)","v":6.5387801077686154},{"$f":"PTRM_ORAB!W23*((1+Real_WACC)*(1+W14)-1)","v":7.2105450630822316},{"$f":"PTRM_ORAB!X23*((1+Real_WACC)*(1+X14)-1)","v":7.052605279908903},{"$f":"PTRM_ORAB!Y23*((1+Real_WACC)*(1+Y14)-1)","v":7.2390655600215439},{"$f":"PTRM_ORAB!Z23*((1+Real_WACC)*(1+Z14)-1)","v":6.176038385630001},{"$f":"PTRM_ORAB!AA23*((1+Real_WACC)*(1+AA14)-1)","v":7.0730744329371689},{"$f":"PTRM_ORAB!AB23*((1+Real_WACC)*(1+AB14)-1)","v":7.1469999616242417},{"$f":"PTRM_ORAB!AC23*((1+Real_WACC)*(1+AC14)-1)","v":5.8548854016117327},{"$f":"PTRM_ORAB!AD23*((1+Real_WACC)*(1+AD14)-1)","v":6.778064713716625},{"$f":"PTRM_ORAB!AE23*((1+Real_WACC)*(1+AE14)-1)","v":5.3926904595850802},{"$f":"PTRM_ORAB!AF23*((1+Real_WACC)*(1+AF14)-1)","v":5.3263363730063125},{"$f":"PTRM_ORAB!AG23*((1+Real_WACC)*(1+AG14)-1)","v":4.8156305857480461},{"$f":"PTRM_ORAB!AH23*((1+Real_WACC)*(1+AH14)-1)","v":4.1276519086532844},{"$f":"PTRM_ORAB!AI23*((1+Real_WACC)*(1+AI14)-1)","v":3.661760163979054},{"$f":"PTRM_ORAB!AJ23*((1+Real_WACC)*(1+AJ14)-1)","v":2.6858756300201829},{"$f":"PTRM_ORAB!AK23*((1+Real_WACC)*(1+AK14)-1)","v":2.9243063809646364},{"$f":"PTRM_ORAB!AL23*((1+Real_WACC)*(1+AL14)-1)","v":2.2929015614214925},{"$f":"PTRM_ORAB!AM23*((1+Real_WACC)*(1+AM14)-1)","v":1.0120066294856191},{"$f":"PTRM_ORAB!AN23*((1+Real_WACC)*(1+AN14)-1)","v":0.5617353854320537},{"$f":"PTRM_ORAB!AO23*((1+Real_WACC)*(1+AO14)-1)","v":1.1224013001351575E-16},{"$f":"PTRM_ORAB!AP23*((1+Real_WACC)*(1+AP14)-1)","v":1.510324227086525E-16},{"$f":"PTRM_ORAB!AQ23*((1+Real_WACC)*(1+AQ14)-1)","v":1.1062748469913187E-16},{"$f":"PTRM_ORAB!AR23*((1+Real_WACC)*(1+AR14)-1)","v":1.206813790537162E-16},{"$f":"PTRM_ORAB!AS23*((1+Real_WACC)*(1+AS14)-1)","v":1.2793430761823852E-16},{"$f":"PTRM_ORAB!AT23*((1+Real_WACC)*(1+AT14)-1)","v":1.3616931331576543E-16},{"$f":"PTRM_ORAB!AU23*((1+Real_WACC)*(1+AU14)-1)","v":1.399715879867504E-16},{"$f":"PTRM_ORAB!AV23*((1+Real_WACC)*(1+AV14)-1)","v":1.5988327444960497E-16},{"$f":"PTRM_ORAB!AW23*((1+Real_WACC)*(1+AW14)-1)","v":1.3273938840914006E-16},{"$f":"PTRM_ORAB!AX23*((1+Real_WACC)*(1+AX14)-1)","v":1.6190246662577505E-16},{"$f":"PTRM_ORAB!AY23*((1+Real_WACC)*(1+AY14)-1)","v":9.7807159183029392E-17},{"$f":"PTRM_ORAB!AZ23*((1+Real_WACC)*(1+AZ14)-1)","v":1.6812516945058223E-16},{"$f":"PTRM_ORAB!BA23*((1+Real_WACC)*(1+BA14)-1)","v":1.5308747782732938E-16},{"$f":"PTRM_ORAB!BB23*((1+Real_WACC)*(1+BB14)-1)","v":1.5606242440049877E-16}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L24*((1+Real_WACC)*(1+L14)-1)","v":13.983352458318119},{"$f":"PTRM_ORAB!M24*((1+Real_WACC)*(1+M14)-1)","v":8.6966135389604577},{"$f":"PTRM_ORAB!N24*((1+Real_WACC)*(1+N14)-1)","v":5.7698233970021127},{"$f":"PTRM_ORAB!O24*((1+Real_WACC)*(1+O14)-1)","v":10.940102945363934},{"$f":"PTRM_ORAB!P24*((1+Real_WACC)*(1+P14)-1)","v":8.4655031209902045},{"$f":"PTRM_ORAB!Q24*((1+Real_WACC)*(1+Q14)-1)","v":10.067716506470022},{"$f":"PTRM_ORAB!R24*((1+Real_WACC)*(1+R14)-1)","v":9.309875196391376},{"$f":"PTRM_ORAB!S24*((1+Real_WACC)*(1+S14)-1)","v":9.8956667867762587},{"$f":"PTRM_ORAB!T24*((1+Real_WACC)*(1+T14)-1)","v":10.222893268172111},{"$f":"PTRM_ORAB!U24*((1+Real_WACC)*(1+U14)-1)","v":7.5262189959485299},{"$f":"PTRM_ORAB!V24*((1+Real_WACC)*(1+V14)-1)","v":6.8481517769233085},{"$f":"PTRM_ORAB!W24*((1+Real_WACC)*(1+W14)-1)","v":7.5726771356052405},{"$f":"PTRM_ORAB!X24*((1+Real_WACC)*(1+X14)-1)","v":7.4297364967928026},{"$f":"PTRM_ORAB!Y24*((1+Real_WACC)*(1+Y14)-1)","v":7.6526473077383059},{"$f":"PTRM_ORAB!Z24*((1+Real_WACC)*(1+Z14)-1)","v":6.5544908247607196},{"$f":"PTRM_ORAB!AA24*((1+Real_WACC)*(1+AA14)-1)","v":7.5400061728717622},{"$f":"PTRM_ORAB!AB24*((1+Real_WACC)*(1+AB14)-1)","v":7.657882754260088},{"$f":"PTRM_ORAB!AC24*((1+Real_WACC)*(1+AC14)-1)","v":6.3107467880464299},{"$f":"PTRM_ORAB!AD24*((1+Real_WACC)*(1+AD14)-1)","v":7.3568943871765757},{"$f":"PTRM_ORAB!AE24*((1+Real_WACC)*(1+AE14)-1)","v":5.9019894293813131},{"$f":"PTRM_ORAB!AF24*((1+Real_WACC)*(1+AF14)-1)","v":5.8882512115440333},{"$f":"PTRM_ORAB!AG24*((1+Real_WACC)*(1+AG14)-1)","v":5.3902131133262925},{"$f":"PTRM_ORAB!AH24*((1+Real_WACC)*(1+AH14)-1)","v":4.6934831395009429},{"$f":"PTRM_ORAB!AI24*((1+Real_WACC)*(1+AI14)-1)","v":4.2504698018634093},{"$f":"PTRM_ORAB!AJ24*((1+Real_WACC)*(1+AJ14)-1)","v":3.206766916503291},{"$f":"PTRM_ORAB!AK24*((1+Real_WACC)*(1+AK14)-1)","v":3.6369148619011069},{"$f":"PTRM_ORAB!AL24*((1+Real_WACC)*(1+AL14)-1)","v":3.041756160669423},{"$f":"PTRM_ORAB!AM24*((1+Real_WACC)*(1+AM14)-1)","v":1.5103404930797664},{"$f":"PTRM_ORAB!AN24*((1+Real_WACC)*(1+AN14)-1)","v":1.1177946524520697},{"$f":"PTRM_ORAB!AO24*((1+Real_WACC)*(1+AO14)-1)","v":0.64724940543215903},{"$f":"PTRM_ORAB!AP24*((1+Real_WACC)*(1+AP14)-1)","v":2.3703495046048062E-16},{"$f":"PTRM_ORAB!AQ24*((1+Real_WACC)*(1+AQ14)-1)","v":1.7362219240706144E-16},{"$f":"PTRM_ORAB!AR24*((1+Real_WACC)*(1+AR14)-1)","v":1.894010848298556E-16},{"$f":"PTRM_ORAB!AS24*((1+Real_WACC)*(1+AS14)-1)","v":2.0078405500375896E-16},{"$f":"PTRM_ORAB!AT24*((1+Real_WACC)*(1+AT14)-1)","v":2.1370832737221933E-16},{"$f":"PTRM_ORAB!AU24*((1+Real_WACC)*(1+AU14)-1)","v":2.1967573471502975E-16},{"$f":"PTRM_ORAB!AV24*((1+Real_WACC)*(1+AV14)-1)","v":2.5092575063652481E-16},{"$f":"PTRM_ORAB!AW24*((1+Real_WACC)*(1+AW14)-1)","v":2.0832529725362396E-16},{"$f":"PTRM_ORAB!AX24*((1+Real_WACC)*(1+AX14)-1)","v":2.5409473322228355E-16},{"$f":"PTRM_ORAB!AY24*((1+Real_WACC)*(1+AY14)-1)","v":1.5350157744838684E-16},{"$f":"PTRM_ORAB!AZ24*((1+Real_WACC)*(1+AZ14)-1)","v":2.638608352906705E-16},{"$f":"PTRM_ORAB!BA24*((1+Real_WACC)*(1+BA14)-1)","v":2.402602174562224E-16},{"$f":"PTRM_ORAB!BB24*((1+Real_WACC)*(1+BB14)-1)","v":2.4492919052139048E-16}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M25*((1+Real_WACC)*(1+M14)-1)","v":9.1005159869655614},{"$f":"PTRM_ORAB!N25*((1+Real_WACC)*(1+N14)-1)","v":6.0449828884812584},{"$f":"PTRM_ORAB!O25*((1+Real_WACC)*(1+O14)-1)","v":11.476468386588273},{"$f":"PTRM_ORAB!P25*((1+Real_WACC)*(1+P14)-1)","v":8.892743773583911},{"$f":"PTRM_ORAB!Q25*((1+Real_WACC)*(1+Q14)-1)","v":10.591486232369446},{"$f":"PTRM_ORAB!R25*((1+Real_WACC)*(1+R14)-1)","v":9.8099143338543833},{"$f":"PTRM_ORAB!S25*((1+Real_WACC)*(1+S14)-1)","v":10.445303358990719},{"$f":"PTRM_ORAB!T25*((1+Real_WACC)*(1+T14)-1)","v":10.811141973508445},{"$f":"PTRM_ORAB!U25*((1+Real_WACC)*(1+U14)-1)","v":7.9757737553832326},{"$f":"PTRM_ORAB!V25*((1+Real_WACC)*(1+V14)-1)","v":7.2736979934288648},{"$f":"PTRM_ORAB!W25*((1+Real_WACC)*(1+W14)-1)","v":8.0634040865993075},{"$f":"PTRM_ORAB!X25*((1+Real_WACC)*(1+X14)-1)","v":7.9331761217055368},{"$f":"PTRM_ORAB!Y25*((1+Real_WACC)*(1+Y14)-1)","v":8.1964891957588719},{"$f":"PTRM_ORAB!Z25*((1+Real_WACC)*(1+Z14)-1)","v":7.0446672999674051},{"$f":"PTRM_ORAB!AA25*((1+Real_WACC)*(1+AA14)-1)","v":8.1356641830329046},{"$f":"PTRM_ORAB!AB25*((1+Real_WACC)*(1+AB14)-1)","v":8.2997407121173108},{"$f":"PTRM_ORAB!AC25*((1+Real_WACC)*(1+AC14)-1)","v":6.874767688704158},{"$f":"PTRM_ORAB!AD25*((1+Real_WACC)*(1+AD14)-1)","v":8.0621192299727191},{"$f":"PTRM_ORAB!AE25*((1+Real_WACC)*(1+AE14)-1)","v":6.512977488095137},{"$f":"PTRM_ORAB!AF25*((1+Real_WACC)*(1+AF14)-1)","v":6.5519655325719759},{"$f":"PTRM_ORAB!AG25*((1+Real_WACC)*(1+AG14)-1)","v":6.05837310225259},{"$f":"PTRM_ORAB!AH25*((1+Real_WACC)*(1+AH14)-1)","v":5.3412188540658549},{"$f":"PTRM_ORAB!AI25*((1+Real_WACC)*(1+AI14)-1)","v":4.9138451995617505},{"$f":"PTRM_ORAB!AJ25*((1+Real_WACC)*(1+AJ14)-1)","v":3.784484866342428},{"$f":"PTRM_ORAB!AK25*((1+Real_WACC)*(1+AK14)-1)","v":4.4147586835952612},{"$f":"PTRM_ORAB!AL25*((1+Real_WACC)*(1+AL14)-1)","v":3.846156911603746},{"$f":"PTRM_ORAB!AM25*((1+Real_WACC)*(1+AM14)-1)","v":2.0370711197066087},{"$f":"PTRM_ORAB!AN25*((1+Real_WACC)*(1+AN14)-1)","v":1.6960782131869787},{"$f":"PTRM_ORAB!AO25*((1+Real_WACC)*(1+AO14)-1)","v":1.3094660546025865},{"$f":"PTRM_ORAB!AP25*((1+Real_WACC)*(1+AP14)-1)","v":0.88102103346438554},{"$f":"PTRM_ORAB!AQ25*((1+Real_WACC)*(1+AQ14)-1)","v":2.0932901598357295E-16},{"$f":"PTRM_ORAB!AR25*((1+Real_WACC)*(1+AR14)-1)","v":2.2835296665705737E-16},{"$f":"PTRM_ORAB!AS25*((1+Real_WACC)*(1+AS14)-1)","v":2.4207693772572726E-16},{"$f":"PTRM_ORAB!AT25*((1+Real_WACC)*(1+AT14)-1)","v":2.5765919238848695E-16},{"$f":"PTRM_ORAB!AU25*((1+Real_WACC)*(1+AU14)-1)","v":2.6485384584681319E-16},{"$f":"PTRM_ORAB!AV25*((1+Real_WACC)*(1+AV14)-1)","v":3.0253068307382367E-16},{"$f":"PTRM_ORAB!AW25*((1+Real_WACC)*(1+AW14)-1)","v":2.5116909810898584E-16},{"$f":"PTRM_ORAB!AX25*((1+Real_WACC)*(1+AX14)-1)","v":3.0635139284110206E-16},{"$f":"PTRM_ORAB!AY25*((1+Real_WACC)*(1+AY14)-1)","v":1.8507043203245579E-16},{"$f":"PTRM_ORAB!AZ25*((1+Real_WACC)*(1+AZ14)-1)","v":3.1812597365723187E-16},{"$f":"PTRM_ORAB!BA25*((1+Real_WACC)*(1+BA14)-1)","v":2.8967169578296828E-16},{"$f":"PTRM_ORAB!BB25*((1+Real_WACC)*(1+BB14)-1)","v":2.9530088133716304E-16}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N26*((1+Real_WACC)*(1+N14)-1)","v":6.1301826396259322},{"$f":"PTRM_ORAB!O26*((1+Real_WACC)*(1+O14)-1)","v":11.652076102895332},{"$f":"PTRM_ORAB!P26*((1+Real_WACC)*(1+P14)-1)","v":9.0403475627788143},{"$f":"PTRM_ORAB!Q26*((1+Real_WACC)*(1+Q14)-1)","v":10.782076364512388},{"$f":"PTRM_ORAB!R26*((1+Real_WACC)*(1+R14)-1)","v":10.001235076400848},{"$f":"PTRM_ORAB!S26*((1+Real_WACC)*(1+S14)-1)","v":10.666081693782196},{"$f":"PTRM_ORAB!T26*((1+Real_WACC)*(1+T14)-1)","v":11.058852293859816},{"$f":"PTRM_ORAB!U26*((1+Real_WACC)*(1+U14)-1)","v":8.1739704335494938},{"$f":"PTRM_ORAB!V26*((1+Real_WACC)*(1+V14)-1)","v":7.4698818434865357},{"$f":"PTRM_ORAB!W26*((1+Real_WACC)*(1+W14)-1)","v":8.2997078353656661},{"$f":"PTRM_ORAB!X26*((1+Real_WACC)*(1+X14)-1)","v":8.1861287699568219},{"$f":"PTRM_ORAB!Y26*((1+Real_WACC)*(1+Y14)-1)","v":8.4813316854127443},{"$f":"PTRM_ORAB!Z26*((1+Real_WACC)*(1+Z14)-1)","v":7.3120499980524665},{"$f":"PTRM_ORAB!AA26*((1+Real_WACC)*(1+AA14)-1)","v":8.4737770597547595},{"$f":"PTRM_ORAB!AB26*((1+Real_WACC)*(1+AB14)-1)","v":8.6785731784391249},{"$f":"PTRM_ORAB!AC26*((1+Real_WACC)*(1+AC14)-1)","v":7.220650621187918},{"$f":"PTRM_ORAB!AD26*((1+Real_WACC)*(1+AD14)-1)","v":8.5111644360088743},{"$f":"PTRM_ORAB!AE26*((1+Real_WACC)*(1+AE14)-1)","v":6.9166653636644098},{"$f":"PTRM_ORAB!AF26*((1+Real_WACC)*(1+AF14)-1)","v":7.0067278000814719},{"$f":"PTRM_ORAB!AG26*((1+Real_WACC)*(1+AG14)-1)","v":6.5328664789755351},{"$f":"PTRM_ORAB!AH26*((1+Real_WACC)*(1+AH14)-1)","v":5.8177217386082996},{"$f":"PTRM_ORAB!AI26*((1+Real_WACC)*(1+AI14)-1)","v":5.4191238234103905},{"$f":"PTRM_ORAB!AJ26*((1+Real_WACC)*(1+AJ14)-1)","v":4.2398823040464677},{"$f":"PTRM_ORAB!AK26*((1+Real_WACC)*(1+AK14)-1)","v":5.0490403369160477},{"$f":"PTRM_ORAB!AL26*((1+Real_WACC)*(1+AL14)-1)","v":4.5244242913429549},{"$f":"PTRM_ORAB!AM26*((1+Real_WACC)*(1+AM14)-1)","v":2.4961534843466167},{"$f":"PTRM_ORAB!AN26*((1+Real_WACC)*(1+AN14)-1)","v":2.2168672793611361},{"$f":"PTRM_ORAB!AO26*((1+Real_WACC)*(1+AO14)-1)","v":1.9254869738474116},{"$f":"PTRM_ORAB!AP26*((1+Real_WACC)*(1+AP14)-1)","v":1.7273142414637106},{"$f":"PTRM_ORAB!AQ26*((1+Real_WACC)*(1+AQ14)-1)","v":0.6326073116986819},{"$f":"PTRM_ORAB!AR26*((1+Real_WACC)*(1+AR14)-1)","v":1.2836773443585575E-16},{"$f":"PTRM_ORAB!AS26*((1+Real_WACC)*(1+AS14)-1)","v":1.3608261153747076E-16},{"$f":"PTRM_ORAB!AT26*((1+Real_WACC)*(1+AT14)-1)","v":1.4484211555330873E-16},{"$f":"PTRM_ORAB!AU26*((1+Real_WACC)*(1+AU14)-1)","v":1.4888656208718472E-16},{"$f":"PTRM_ORAB!AV26*((1+Real_WACC)*(1+AV14)-1)","v":1.7006644998767052E-16},{"$f":"PTRM_ORAB!AW26*((1+Real_WACC)*(1+AW14)-1)","v":1.4119373422885743E-16},{"$f":"PTRM_ORAB!AX26*((1+Real_WACC)*(1+AX14)-1)","v":1.7221424716299277E-16},{"$f":"PTRM_ORAB!AY26*((1+Real_WACC)*(1+AY14)-1)","v":1.0403662548755049E-16},{"$f":"PTRM_ORAB!AZ26*((1+Real_WACC)*(1+AZ14)-1)","v":1.7883328209573538E-16},{"$f":"PTRM_ORAB!BA26*((1+Real_WACC)*(1+BA14)-1)","v":1.6283782016152262E-16},{"$f":"PTRM_ORAB!BB26*((1+Real_WACC)*(1+BB14)-1)","v":1.6600224498546738E-16}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O27*((1+Real_WACC)*(1+O14)-1)","v":11.930107780327791},{"$f":"PTRM_ORAB!P27*((1+Real_WACC)*(1+P14)-1)","v":9.2670795712309477},{"$f":"PTRM_ORAB!Q27*((1+Real_WACC)*(1+Q14)-1)","v":11.066606518494403},{"$f":"PTRM_ORAB!R27*((1+Real_WACC)*(1+R14)-1)","v":10.279259962853839},{"$f":"PTRM_ORAB!S27*((1+Real_WACC)*(1+S14)-1)","v":10.978829560214772},{"$f":"PTRM_ORAB!T27*((1+Real_WACC)*(1+T14)-1)","v":11.401359044526258},{"$f":"PTRM_ORAB!U27*((1+Real_WACC)*(1+U14)-1)","v":8.4417845920868153},{"$f":"PTRM_ORAB!V27*((1+Real_WACC)*(1+V14)-1)","v":7.7292380907976233},{"$f":"PTRM_ORAB!W27*((1+Real_WACC)*(1+W14)-1)","v":8.6056561389856174},{"$f":"PTRM_ORAB!X27*((1+Real_WACC)*(1+X14)-1)","v":8.507180920534358},{"$f":"PTRM_ORAB!Y27*((1+Real_WACC)*(1+Y14)-1)","v":8.8360515411955642},{"$f":"PTRM_ORAB!Z27*((1+Real_WACC)*(1+Z14)-1)","v":7.6390270195235095},{"$f":"PTRM_ORAB!AA27*((1+Real_WACC)*(1+AA14)-1)","v":8.8801114300667106},{"$f":"PTRM_ORAB!AB27*((1+Real_WACC)*(1+AB14)-1)","v":9.1263068441242048},{"$f":"PTRM_ORAB!AC27*((1+Real_WACC)*(1+AC14)-1)","v":7.6229461750262422},{"$f":"PTRM_ORAB!AD27*((1+Real_WACC)*(1+AD14)-1)","v":9.0254736478769555},{"$f":"PTRM_ORAB!AE27*((1+Real_WACC)*(1+AE14)-1)","v":7.3722362790759757},{"$f":"PTRM_ORAB!AF27*((1+Real_WACC)*(1+AF14)-1)","v":7.5126844941370097},{"$f":"PTRM_ORAB!AG27*((1+Real_WACC)*(1+AG14)-1)","v":7.0535888434033049},{"$f":"PTRM_ORAB!AH27*((1+Real_WACC)*(1+AH14)-1)","v":6.333786619633071},{"$f":"PTRM_ORAB!AI27*((1+Real_WACC)*(1+AI14)-1)","v":5.9594250615442474},{"$f":"PTRM_ORAB!AJ27*((1+Real_WACC)*(1+AJ14)-1)","v":4.7208926120074439},{"$f":"PTRM_ORAB!AK27*((1+Real_WACC)*(1+AK14)-1)","v":5.711084490716777},{"$f":"PTRM_ORAB!AL27*((1+Real_WACC)*(1+AL14)-1)","v":5.2242976556708971},{"$f":"PTRM_ORAB!AM27*((1+Real_WACC)*(1+AM14)-1)","v":2.9646288452091096},{"$f":"PTRM_ORAB!AN27*((1+Real_WACC)*(1+AN14)-1)","v":2.7426317814291035},{"$f":"PTRM_ORAB!AO27*((1+Real_WACC)*(1+AO14)-1)","v":2.5409558522473938},{"$f":"PTRM_ORAB!AP27*((1+Real_WACC)*(1+AP14)-1)","v":2.5643683657158114},{"$f":"PTRM_ORAB!AQ27*((1+Real_WACC)*(1+AQ14)-1)","v":1.252223935555931},{"$f":"PTRM_ORAB!AR27*((1+Real_WACC)*(1+AR14)-1)","v":0.68301341135051374},{"$f":"PTRM_ORAB!AS27*((1+Real_WACC)*(1+AS14)-1)","v":4.9346724856679032E-16},{"$f":"PTRM_ORAB!AT27*((1+Real_WACC)*(1+AT14)-1)","v":5.2523125057019904E-16},{"$f":"PTRM_ORAB!AU27*((1+Real_WACC)*(1+AU14)-1)","v":5.3989735581684717E-16},{"$f":"PTRM_ORAB!AV27*((1+Real_WACC)*(1+AV14)-1)","v":6.1670056299462756E-16},{"$f":"PTRM_ORAB!AW27*((1+Real_WACC)*(1+AW14)-1)","v":5.1200137003249553E-16},{"$f":"PTRM_ORAB!AX27*((1+Real_WACC)*(1+AX14)-1)","v":6.244889758609838E-16},{"$f":"PTRM_ORAB!AY27*((1+Real_WACC)*(1+AY14)-1)","v":3.7726103834639367E-16},{"$f":"PTRM_ORAB!AZ27*((1+Real_WACC)*(1+AZ14)-1)","v":6.4849113836745936E-16},{"$f":"PTRM_ORAB!BA27*((1+Real_WACC)*(1+BA14)-1)","v":5.9048786740541316E-16},{"$f":"PTRM_ORAB!BB27*((1+Real_WACC)*(1+BB14)-1)","v":6.0196280893928058E-16}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":65.131455476574018},114.15744261920291,86.960465942809662,93.779215738525977,99.823501849488835,146.25871276290684,140.5233889283177,194.7476380152635,129.31248237895971,91.286035592258543,{"$f":"SUM(O17:O27)","v":183.74736739867834},141.16237663756715,166.56638658404842,152.71293749294219,160.80227906023003,164.40708107969499,119.65762481437794,107.49507386013482,117.17868946309302,113.12536006616962,114.39952846351564,95.940538448681849,107.70283605791431,106.29552939852452,84.657353274997206,94.693687682708671,72.176942690533053,67.471460880943795,56.687884307471357,43.834854520185203,33.263498006079693,23.952190567570312,26.069246325139645,21.194601986336352,10.520046088817514,8.3351073118613428,6.4231582861295529,5.1727036406439098,1.8848312472546147,0.68301341135051585,2.701594063564811E-15,2.8754930193652284E-15,2.9557858108018186E-15,3.3762617171093997E-15,2.8030631532978477E-15,3.4189010817793971E-15,2.065397824417044E-15,3.5503061546156254E-15,3.2327545988568126E-15,3.2955766686450036E-15]
[]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E35*((1+Real_WACC)*(1+E32)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F35*((1+Real_WACC)*(1+F32)-1)","v":79.686047405854794},{"$f":"PTRM_ORAB!G35*((1+Real_WACC)*(1+G32)-1)","v":78.94218167137528},{"$f":"PTRM_ORAB!H35*((1+Real_WACC)*(1+H32)-1)","v":78.105508283682838},{"$f":"PTRM_ORAB!I35*((1+Real_WACC)*(1+I32)-1)","v":77.171697349663731},{"$f":"PTRM_ORAB!J35*((1+Real_WACC)*(1+J32)-1)","v":76.748268427120919},{"$f":"PTRM_ORAB!K35*((1+Real_WACC)*(1+K32)-1)","v":75.710814519621707},{"$f":"PTRM_ORAB!L35*((1+Real_WACC)*(1+L32)-1)","v":74.557718921406831},{"$f":"PTRM_ORAB!M35*((1+Real_WACC)*(1+M32)-1)","v":73.283390971048078},{"$f":"PTRM_ORAB!N35*((1+Real_WACC)*(1+N32)-1)","v":71.882019561912898},{"$f":"PTRM_ORAB!O35*((1+Real_WACC)*(1+O32)-1)","v":69.481582563872834},{"$f":"PTRM_ORAB!P35*((1+Real_WACC)*(1+P32)-1)","v":67.713370726023655},{"$f":"PTRM_ORAB!Q35*((1+Real_WACC)*(1+Q32)-1)","v":65.80735925596332},{"$f":"PTRM_ORAB!R35*((1+Real_WACC)*(1+R32)-1)","v":63.757606662274988},{"$f":"PTRM_ORAB!S35*((1+Real_WACC)*(1+S32)-1)","v":61.557956390016571},{"$f":"PTRM_ORAB!T35*((1+Real_WACC)*(1+T32)-1)","v":60.808173730405798},{"$f":"PTRM_ORAB!U35*((1+Real_WACC)*(1+U32)-1)","v":58.202176569226651},{"$f":"PTRM_ORAB!V35*((1+Real_WACC)*(1+V32)-1)","v":55.423638324723598},{"$f":"PTRM_ORAB!W35*((1+Real_WACC)*(1+W32)-1)","v":52.465451534497696},{"$f":"PTRM_ORAB!X35*((1+Real_WACC)*(1+X32)-1)","v":49.320258388737294},{"$f":"PTRM_ORAB!Y35*((1+Real_WACC)*(1+Y32)-1)","v":44.244507433250476},{"$f":"PTRM_ORAB!Z35*((1+Real_WACC)*(1+Z32)-1)","v":40.803214448582239},{"$f":"PTRM_ORAB!AA35*((1+Real_WACC)*(1+AA32)-1)","v":37.165019009868068},{"$f":"PTRM_ORAB!AB35*((1+Real_WACC)*(1+AB32)-1)","v":33.322295869566901},{"$f":"PTRM_ORAB!AC35*((1+Real_WACC)*(1+AC32)-1)","v":29.26716327630459},{"$f":"PTRM_ORAB!AD35*((1+Real_WACC)*(1+AD32)-1)","v":26.133470097624549},{"$f":"PTRM_ORAB!AE35*((1+Real_WACC)*(1+AE32)-1)","v":21.466595535157452},{"$f":"PTRM_ORAB!AF35*((1+Real_WACC)*(1+AF32)-1)","v":16.531053932536611},{"$f":"PTRM_ORAB!AG35*((1+Real_WACC)*(1+AG32)-1)","v":11.315803297903585},{"$f":"PTRM_ORAB!AH35*((1+Real_WACC)*(1+AH32)-1)","v":5.809402933385627},{"$f":"PTRM_ORAB!AI35*((1+Real_WACC)*(1+AI32)-1)","v":0.20924887381334192},{"$f":"PTRM_ORAB!AJ35*((1+Real_WACC)*(1+AJ32)-1)","v":0.17147934595781203},{"$f":"PTRM_ORAB!AK35*((1+Real_WACC)*(1+AK32)-1)","v":0.13174428472230476},{"$f":"PTRM_ORAB!AL35*((1+Real_WACC)*(1+AL32)-1)","v":8.9970312090397075E-2},{"$f":"PTRM_ORAB!AM35*((1+Real_WACC)*(1+AM32)-1)","v":4.6081640702890746E-2},{"$f":"PTRM_ORAB!AN35*((1+Real_WACC)*(1+AN32)-1)","v":-2.5195814597036962E-4},{"$f":"PTRM_ORAB!AO35*((1+Real_WACC)*(1+AO32)-1)","v":-2.062866676002972E-4},{"$f":"PTRM_ORAB!AP35*((1+Real_WACC)*(1+AP32)-1)","v":-1.583380138361349E-4},{"$f":"PTRM_ORAB!AQ35*((1+Real_WACC)*(1+AQ32)-1)","v":-1.0803057885834738E-4},{"$f":"PTRM_ORAB!AR35*((1+Real_WACC)*(1+AR32)-1)","v":-5.5280183603987217E-5},{"$f":"PTRM_ORAB!AS35*((1+Real_WACC)*(1+AS32)-1)","v":-4.4238149351890361E-6},{"$f":"PTRM_ORAB!AT35*((1+Real_WACC)*(1+AT32)-1)","v":-3.6272291222794101E-6},{"$f":"PTRM_ORAB!AU35*((1+Real_WACC)*(1+AU32)-1)","v":-2.7882024546965589E-6},{"$f":"PTRM_ORAB!AV35*((1+Real_WACC)*(1+AV32)-1)","v":-1.9051145694106915E-6},{"$f":"PTRM_ORAB!AW35*((1+Real_WACC)*(1+AW32)-1)","v":-9.7629070563023733E-7},{"$f":"PTRM_ORAB!AX35*((1+Real_WACC)*(1+AX32)-1)","v":-2.3761342782959517E-8},{"$f":"PTRM_ORAB!AY35*((1+Real_WACC)*(1+AY32)-1)","v":-2.4304836340974449E-8},{"$f":"PTRM_ORAB!AZ35*((1+Real_WACC)*(1+AZ32)-1)","v":-2.4860761235479987E-8},{"$f":"PTRM_ORAB!BA35*((1+Real_WACC)*(1+BA32)-1)","v":-2.542940180862641E-8},{"$f":"PTRM_ORAB!BB35*((1+Real_WACC)*(1+BB32)-1)","v":-2.6011048906326341E-8}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F36*((1+Real_WACC)*(1+F32)-1)","v":8.181323902588467},{"$f":"PTRM_ORAB!G36*((1+Real_WACC)*(1+G32)-1)","v":8.1146003570654415},{"$f":"PTRM_ORAB!H36*((1+Real_WACC)*(1+H32)-1)","v":8.0388509209832009},{"$f":"PTRM_ORAB!I36*((1+Real_WACC)*(1+I32)-1)","v":7.9536506834066358},{"$f":"PTRM_ORAB!J36*((1+Real_WACC)*(1+J32)-1)","v":7.9449250498160149},{"$f":"PTRM_ORAB!K36*((1+Real_WACC)*(1+K32)-1)","v":7.8500887161586839},{"$f":"PTRM_ORAB!L36*((1+Real_WACC)*(1+L32)-1)","v":7.7439742020504241},{"$f":"PTRM_ORAB!M36*((1+Real_WACC)*(1+M32)-1)","v":7.6260314402173739},{"$f":"PTRM_ORAB!N36*((1+Real_WACC)*(1+N32)-1)","v":7.4956885977166845},{"$f":"PTRM_ORAB!O36*((1+Real_WACC)*(1+O32)-1)","v":7.2609936124074244},{"$f":"PTRM_ORAB!P36*((1+Real_WACC)*(1+P32)-1)","v":7.0939460591611647},{"$f":"PTRM_ORAB!Q36*((1+Real_WACC)*(1+Q32)-1)","v":6.9134147739484071},{"$f":"PTRM_ORAB!R36*((1+Real_WACC)*(1+R32)-1)","v":6.7188143912596461},{"$f":"PTRM_ORAB!S36*((1+Real_WACC)*(1+S32)-1)","v":6.5095382953836811},{"$f":"PTRM_ORAB!T36*((1+Real_WACC)*(1+T32)-1)","v":6.4510413757181597},{"$f":"PTRM_ORAB!U36*((1+Real_WACC)*(1+U32)-1)","v":6.2021403955767713},{"$f":"PTRM_ORAB!V36*((1+Real_WACC)*(1+V32)-1)","v":5.9363412558794426},{"$f":"PTRM_ORAB!W36*((1+Real_WACC)*(1+W32)-1)","v":5.6529437579823716},{"$f":"PTRM_ORAB!X36*((1+Real_WACC)*(1+X32)-1)","v":5.3512229750056655},{"$f":"PTRM_ORAB!Y36*((1+Real_WACC)*(1+Y32)-1)","v":4.8431615149395046},{"$f":"PTRM_ORAB!Z36*((1+Real_WACC)*(1+Z32)-1)","v":4.5115811279366138},{"$f":"PTRM_ORAB!AA36*((1+Real_WACC)*(1+AA32)-1)","v":4.1606749163858874},{"$f":"PTRM_ORAB!AB36*((1+Real_WACC)*(1+AB32)-1)","v":3.7896907008691714},{"$f":"PTRM_ORAB!AC36*((1+Real_WACC)*(1+AC32)-1)","v":3.3978509402881958},{"$f":"PTRM_ORAB!AD36*((1+Real_WACC)*(1+AD32)-1)","v":3.1180117797509519},{"$f":"PTRM_ORAB!AE36*((1+Real_WACC)*(1+AE32)-1)","v":2.6679188244891643},{"$f":"PTRM_ORAB!AF36*((1+Real_WACC)*(1+AF32)-1)","v":2.1914860181980722},{"$f":"PTRM_ORAB!AG36*((1+Real_WACC)*(1+AG32)-1)","v":1.6876254783810329},{"$f":"PTRM_ORAB!AH36*((1+Real_WACC)*(1+AH32)-1)","v":1.1552099480060121},{"$f":"PTRM_ORAB!AI36*((1+Real_WACC)*(1+AI32)-1)","v":0.60686853590961209},{"$f":"PTRM_ORAB!AJ36*((1+Real_WACC)*(1+AJ32)-1)","v":0},{"$f":"PTRM_ORAB!AK36*((1+Real_WACC)*(1+AK32)-1)","v":0},{"$f":"PTRM_ORAB!AL36*((1+Real_WACC)*(1+AL32)-1)","v":0},{"$f":"PTRM_ORAB!AM36*((1+Real_WACC)*(1+AM32)-1)","v":0},{"$f":"PTRM_ORAB!AN36*((1+Real_WACC)*(1+AN32)-1)","v":4.0077637731238954E-4},{"$f":"PTRM_ORAB!AO36*((1+Real_WACC)*(1+AO32)-1)","v":3.2812919387974372E-4},{"$f":"PTRM_ORAB!AP36*((1+Real_WACC)*(1+AP32)-1)","v":2.5185982906680008E-4},{"$f":"PTRM_ORAB!AQ36*((1+Real_WACC)*(1+AQ32)-1)","v":1.7183847685123271E-4},{"$f":"PTRM_ORAB!AR36*((1+Real_WACC)*(1+AR32)-1)","v":8.7931238089738824E-5},{"$f":"PTRM_ORAB!AS36*((1+Real_WACC)*(1+AS32)-1)","v":7.0367263451525439E-6},{"$f":"PTRM_ORAB!AT36*((1+Real_WACC)*(1+AT32)-1)","v":5.7696398015251491E-6},{"$f":"PTRM_ORAB!AU36*((1+Real_WACC)*(1+AU32)-1)","v":4.4350448551808327E-6},{"$f":"PTRM_ORAB!AV36*((1+Real_WACC)*(1+AV32)-1)","v":3.0303640811170827E-6},{"$f":"PTRM_ORAB!AW36*((1+Real_WACC)*(1+AW32)-1)","v":1.5529335267146047E-6},{"$f":"PTRM_ORAB!AX36*((1+Real_WACC)*(1+AX32)-1)","v":3.7795899965673021E-8},{"$f":"PTRM_ORAB!AY36*((1+Real_WACC)*(1+AY32)-1)","v":3.0928324932354127E-8},{"$f":"PTRM_ORAB!AZ36*((1+Real_WACC)*(1+AZ32)-1)","v":2.3726811737269588E-8},{"$f":"PTRM_ORAB!BA36*((1+Real_WACC)*(1+BA32)-1)","v":1.6179676977431124E-8},{"$f":"PTRM_ORAB!BB36*((1+Real_WACC)*(1+BB32)-1)","v":8.2748774885801334E-9}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G37*((1+Real_WACC)*(1+G32)-1)","v":8.5477205258225606},{"$f":"PTRM_ORAB!H37*((1+Real_WACC)*(1+H32)-1)","v":8.4780087986725849},{"$f":"PTRM_ORAB!I37*((1+Real_WACC)*(1+I32)-1)","v":8.3988669608320379},{"$f":"PTRM_ORAB!J37*((1+Real_WACC)*(1+J32)-1)","v":8.3553718171162714},{"$f":"PTRM_ORAB!K37*((1+Real_WACC)*(1+K32)-1)","v":8.2678666679410071},{"$f":"PTRM_ORAB!L37*((1+Real_WACC)*(1+L32)-1)","v":8.1691754711029265},{"$f":"PTRM_ORAB!M37*((1+Real_WACC)*(1+M32)-1)","v":8.0587476635805935},{"$f":"PTRM_ORAB!N37*((1+Real_WACC)*(1+N32)-1)","v":7.936010819221444},{"$f":"PTRM_ORAB!O37*((1+Real_WACC)*(1+O32)-1)","v":7.7026256375030036},{"$f":"PTRM_ORAB!P37*((1+Real_WACC)*(1+P32)-1)","v":7.542521051240942},{"$f":"PTRM_ORAB!Q37*((1+Real_WACC)*(1+Q32)-1)","v":7.3689966337610526},{"$f":"PTRM_ORAB!R37*((1+Real_WACC)*(1+R32)-1)","v":7.1814656852696457},{"$f":"PTRM_ORAB!S37*((1+Real_WACC)*(1+S32)-1)","v":6.9793201441275325},{"$f":"PTRM_ORAB!T37*((1+Real_WACC)*(1+T32)-1)","v":6.9364152462720616},{"$f":"PTRM_ORAB!U37*((1+Real_WACC)*(1+U32)-1)","v":6.6949391582563713},{"$f":"PTRM_ORAB!V37*((1+Real_WACC)*(1+V32)-1)","v":6.4366278529298775},{"$f":"PTRM_ORAB!W37*((1+Real_WACC)*(1+W32)-1)","v":6.1607795107864511},{"$f":"PTRM_ORAB!X37*((1+Real_WACC)*(1+X32)-1)","v":5.8666674604181877},{"$f":"PTRM_ORAB!Y37*((1+Real_WACC)*(1+Y32)-1)","v":5.3492373093830938},{"$f":"PTRM_ORAB!Z37*((1+Real_WACC)*(1+Z32)-1)","v":5.0245342158392541},{"$f":"PTRM_ORAB!AA37*((1+Real_WACC)*(1+AA32)-1)","v":4.68053639651027},{"$f":"PTRM_ORAB!AB37*((1+Real_WACC)*(1+AB32)-1)","v":4.3164890152597248},{"$f":"PTRM_ORAB!AC37*((1+Real_WACC)*(1+AC32)-1)","v":3.9316117241245543},{"$f":"PTRM_ORAB!AD37*((1+Real_WACC)*(1+AD32)-1)","v":3.6806885021862019},{"$f":"PTRM_ORAB!AE37*((1+Real_WACC)*(1+AE32)-1)","v":3.2393537758357631},{"$f":"PTRM_ORAB!AF37*((1+Real_WACC)*(1+AF32)-1)","v":2.7717447938643072},{"$f":"PTRM_ORAB!AG37*((1+Real_WACC)*(1+AG32)-1)","v":2.2767709069746465},{"$f":"PTRM_ORAB!AH37*((1+Real_WACC)*(1+AH32)-1)","v":1.7533018961291067},{"$f":"PTRM_ORAB!AI37*((1+Real_WACC)*(1+AI32)-1)","v":1.2070362915363997},{"$f":"PTRM_ORAB!AJ37*((1+Real_WACC)*(1+AJ32)-1)","v":0.61822851793649458},{"$f":"PTRM_ORAB!AK37*((1+Real_WACC)*(1+AK32)-1)","v":0},{"$f":"PTRM_ORAB!AL37*((1+Real_WACC)*(1+AL32)-1)","v":0},{"$f":"PTRM_ORAB!AM37*((1+Real_WACC)*(1+AM32)-1)","v":0},{"$f":"PTRM_ORAB!AN37*((1+Real_WACC)*(1+AN32)-1)","v":-6.3169355933219654E-3},{"$f":"PTRM_ORAB!AO37*((1+Real_WACC)*(1+AO32)-1)","v":-5.1718891166366169E-3},{"$f":"PTRM_ORAB!AP37*((1+Real_WACC)*(1+AP32)-1)","v":-3.9697507358821887E-3},{"$f":"PTRM_ORAB!AQ37*((1+Real_WACC)*(1+AQ32)-1)","v":-2.7084744814629786E-3},{"$f":"PTRM_ORAB!AR37*((1+Real_WACC)*(1+AR32)-1)","v":-1.3859498690487534E-3},{"$f":"PTRM_ORAB!AS37*((1+Real_WACC)*(1+AS32)-1)","v":-1.1091109562955275E-4},{"$f":"PTRM_ORAB!AT37*((1+Real_WACC)*(1+AT32)-1)","v":-9.093959895368891E-5},{"$f":"PTRM_ORAB!AU37*((1+Real_WACC)*(1+AU32)-1)","v":-6.9904051959214533E-5},{"$f":"PTRM_ORAB!AV37*((1+Real_WACC)*(1+AV32)-1)","v":-4.7763829927061411E-5},{"$f":"PTRM_ORAB!AW37*((1+Real_WACC)*(1+AW32)-1)","v":-2.4476944311815267E-5},{"$f":"PTRM_ORAB!AX37*((1+Real_WACC)*(1+AX32)-1)","v":-5.957293874850558E-7},{"$f":"PTRM_ORAB!AY37*((1+Real_WACC)*(1+AY32)-1)","v":-4.8748441192362048E-7},{"$f":"PTRM_ORAB!AZ37*((1+Real_WACC)*(1+AZ32)-1)","v":-3.7397598776730562E-7},{"$f":"PTRM_ORAB!BA37*((1+Real_WACC)*(1+BA32)-1)","v":-2.5501996418196591E-7},{"$f":"PTRM_ORAB!BB37*((1+Real_WACC)*(1+BB32)-1)","v":-1.3042651986757467E-7}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H38*((1+Real_WACC)*(1+H32)-1)","v":8.6415024332095616},{"$f":"PTRM_ORAB!I38*((1+Real_WACC)*(1+I32)-1)","v":8.5710258590200006},{"$f":"PTRM_ORAB!J38*((1+Real_WACC)*(1+J32)-1)","v":8.5661124690702746},{"$f":"PTRM_ORAB!K38*((1+Real_WACC)*(1+K32)-1)","v":8.4880436566267257},{"$f":"PTRM_ORAB!L38*((1+Real_WACC)*(1+L32)-1)","v":8.3991490457540277},{"$f":"PTRM_ORAB!M38*((1+Real_WACC)*(1+M32)-1)","v":8.2988907681307253},{"$f":"PTRM_ORAB!N38*((1+Real_WACC)*(1+N32)-1)","v":8.1867095185500638},{"$f":"PTRM_ORAB!O38*((1+Real_WACC)*(1+O32)-1)","v":7.9602273909333832},{"$f":"PTRM_ORAB!P38*((1+Real_WACC)*(1+P32)-1)","v":7.8109066046599782},{"$f":"PTRM_ORAB!Q38*((1+Real_WACC)*(1+Q32)-1)","v":7.6485513210042475},{"$f":"PTRM_ORAB!R38*((1+Real_WACC)*(1+R32)-1)","v":7.4725875545757878},{"$f":"PTRM_ORAB!S38*((1+Real_WACC)*(1+S32)-1)","v":7.2824203579489861},{"$f":"PTRM_ORAB!T38*((1+Real_WACC)*(1+T32)-1)","v":7.2561500637219414},{"$f":"PTRM_ORAB!U38*((1+Real_WACC)*(1+U32)-1)","v":7.0278609671049228},{"$f":"PTRM_ORAB!V38*((1+Real_WACC)*(1+V32)-1)","v":6.7832013968223146},{"$f":"PTRM_ORAB!W38*((1+Real_WACC)*(1+W32)-1)","v":6.5214846633782431},{"$f":"PTRM_ORAB!X38*((1+Real_WACC)*(1+X32)-1)","v":6.2419996948806773},{"$f":"PTRM_ORAB!Y38*((1+Real_WACC)*(1+Y32)-1)","v":5.727552193168199},{"$f":"PTRM_ORAB!Z38*((1+Real_WACC)*(1+Z32)-1)","v":5.4175066497408544},{"$f":"PTRM_ORAB!AA38*((1+Real_WACC)*(1+AA32)-1)","v":5.0886595512246648},{"$f":"PTRM_ORAB!AB38*((1+Real_WACC)*(1+AB32)-1)","v":4.7402714790704978},{"$f":"PTRM_ORAB!AC38*((1+Real_WACC)*(1+AC32)-1)","v":4.3715779635881891},{"$f":"PTRM_ORAB!AD38*((1+Real_WACC)*(1+AD32)-1)","v":4.1555988213391339},{"$f":"PTRM_ORAB!AE38*((1+Real_WACC)*(1+AE32)-1)","v":3.7335139059446618},{"$f":"PTRM_ORAB!AF38*((1+Real_WACC)*(1+AF32)-1)","v":3.2858451241319795},{"$f":"PTRM_ORAB!AG38*((1+Real_WACC)*(1+AG32)-1)","v":2.8115249974225076},{"$f":"PTRM_ORAB!AH38*((1+Real_WACC)*(1+AH32)-1)","v":2.3094472234722301},{"$f":"PTRM_ORAB!AI38*((1+Real_WACC)*(1+AI32)-1)","v":1.7782471562911193},{"$f":"PTRM_ORAB!AJ38*((1+Real_WACC)*(1+AJ32)-1)","v":1.2143938688695641},{"$f":"PTRM_ORAB!AK38*((1+Real_WACC)*(1+AK32)-1)","v":0.62199697474444648},{"$f":"PTRM_ORAB!AL38*((1+Real_WACC)*(1+AL32)-1)","v":7.3434534848485447E-17},{"$f":"PTRM_ORAB!AM38*((1+Real_WACC)*(1+AM32)-1)","v":7.5224455077398882E-17},{"$f":"PTRM_ORAB!AN38*((1+Real_WACC)*(1+AN32)-1)","v":1.225481529185011E-3},{"$f":"PTRM_ORAB!AO38*((1+Real_WACC)*(1+AO32)-1)","v":1.0033432334075902E-3},{"$f":"PTRM_ORAB!AP38*((1+Real_WACC)*(1+AP32)-1)","v":7.70129144174776E-4},{"$f":"PTRM_ORAB!AQ38*((1+Real_WACC)*(1+AQ32)-1)","v":5.254423446727479E-4},{"$f":"PTRM_ORAB!AR38*((1+Real_WACC)*(1+AR32)-1)","v":2.6887340226979309E-4},{"$f":"PTRM_ORAB!AS38*((1+Real_WACC)*(1+AS32)-1)","v":2.1516682743984184E-5},{"$f":"PTRM_ORAB!AT38*((1+Real_WACC)*(1+AT32)-1)","v":1.7642224959053638E-5},{"$f":"PTRM_ORAB!AU38*((1+Real_WACC)*(1+AU32)-1)","v":1.3561342082032686E-5},{"$f":"PTRM_ORAB!AV38*((1+Real_WACC)*(1+AV32)-1)","v":9.2661529429915529E-6},{"$f":"PTRM_ORAB!AW38*((1+Real_WACC)*(1+AW32)-1)","v":4.7485117905477247E-6},{"$f":"PTRM_ORAB!AX38*((1+Real_WACC)*(1+AX32)-1)","v":1.1557112621623762E-7},{"$f":"PTRM_ORAB!AY38*((1+Real_WACC)*(1+AY32)-1)","v":9.4571669087394846E-8},{"$f":"PTRM_ORAB!AZ38*((1+Real_WACC)*(1+AZ32)-1)","v":7.2551106243993452E-8},{"$f":"PTRM_ORAB!BA38*((1+Real_WACC)*(1+BA32)-1)","v":4.9473712540114911E-8},{"$f":"PTRM_ORAB!BB38*((1+Real_WACC)*(1+BB32)-1)","v":2.5302662763028835E-8}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I39*((1+Real_WACC)*(1+I32)-1)","v":8.8681758101126587},{"$f":"PTRM_ORAB!J39*((1+Real_WACC)*(1+J32)-1)","v":8.8734169978595236},{"$f":"PTRM_ORAB!K39*((1+Real_WACC)*(1+K32)-1)","v":8.8037768172794753},{"$f":"PTRM_ORAB!L39*((1+Real_WACC)*(1+L32)-1)","v":8.7235420078925241},{"$f":"PTRM_ORAB!M39*((1+Real_WACC)*(1+M32)-1)","v":8.6321810413854969},{"$f":"PTRM_ORAB!N39*((1+Real_WACC)*(1+N32)-1)","v":8.529141126433716},{"$f":"PTRM_ORAB!O39*((1+Real_WACC)*(1+O32)-1)","v":8.3068687522321518},{"$f":"PTRM_ORAB!P39*((1+Real_WACC)*(1+P32)-1)","v":8.1664831298497074},{"$f":"PTRM_ORAB!Q39*((1+Real_WACC)*(1+Q32)-1)","v":8.0132933248164271},{"$f":"PTRM_ORAB!R39*((1+Real_WACC)*(1+R32)-1)","v":7.8467312883441211},{"$f":"PTRM_ORAB!S39*((1+Real_WACC)*(1+S32)-1)","v":7.666208162630455},{"$f":"PTRM_ORAB!T39*((1+Real_WACC)*(1+T32)-1)","v":7.656078875778034},{"$f":"PTRM_ORAB!U39*((1+Real_WACC)*(1+U32)-1)","v":7.4381647322015079},{"$f":"PTRM_ORAB!V39*((1+Real_WACC)*(1+V32)-1)","v":7.2041491878300539},{"$f":"PTRM_ORAB!W39*((1+Real_WACC)*(1+W32)-1)","v":6.9533525296724319},{"$f":"PTRM_ORAB!X39*((1+Real_WACC)*(1+X32)-1)","v":6.685070843180938},{"$f":"PTRM_ORAB!Y39*((1+Real_WACC)*(1+Y32)-1)","v":6.167601468032065},{"$f":"PTRM_ORAB!Z39*((1+Real_WACC)*(1+Z32)-1)","v":5.8684596609384556},{"$f":"PTRM_ORAB!AA39*((1+Real_WACC)*(1+AA32)-1)","v":5.5507864729354921},{"$f":"PTRM_ORAB!AB39*((1+Real_WACC)*(1+AB32)-1)","v":5.2138491797999009},{"$f":"PTRM_ORAB!AC39*((1+Real_WACC)*(1+AC32)-1)","v":4.8568901720360742},{"$f":"PTRM_ORAB!AD39*((1+Real_WACC)*(1+AD32)-1)","v":4.6729501755602758},{"$f":"PTRM_ORAB!AE39*((1+Real_WACC)*(1+AE32)-1)","v":4.2649577555341587},{"$f":"PTRM_ORAB!AF39*((1+Real_WACC)*(1+AF32)-1)","v":3.8317652336377526},{"$f":"PTRM_ORAB!AG39*((1+Real_WACC)*(1+AG32)-1)","v":3.3723155790901882},{"$f":"PTRM_ORAB!AH39*((1+Real_WACC)*(1+AH32)-1)","v":2.8855132215989969},{"$f":"PTRM_ORAB!AI39*((1+Real_WACC)*(1+AI32)-1)","v":2.3630030482097881},{"$f":"PTRM_ORAB!AJ39*((1+Real_WACC)*(1+AJ32)-1)","v":1.8154498120118479},{"$f":"PTRM_ORAB!AK39*((1+Real_WACC)*(1+AK32)-1)","v":1.2398001667810123},{"$f":"PTRM_ORAB!AL39*((1+Real_WACC)*(1+AL32)-1)","v":0.63500975490207956},{"$f":"PTRM_ORAB!AM39*((1+Real_WACC)*(1+AM32)-1)","v":1.9092979060606215E-16},{"$f":"PTRM_ORAB!AN39*((1+Real_WACC)*(1+AN32)-1)","v":9.0017101848466896E-3},{"$f":"PTRM_ORAB!AO39*((1+Real_WACC)*(1+AO32)-1)","v":7.370005004537758E-3},{"$f":"PTRM_ORAB!AP39*((1+Real_WACC)*(1+AP32)-1)","v":5.6569431653332976E-3},{"$f":"PTRM_ORAB!AQ39*((1+Real_WACC)*(1+AQ32)-1)","v":3.8596091356317207E-3},{"$f":"PTRM_ORAB!AR39*((1+Real_WACC)*(1+AR32)-1)","v":1.9749954495486984E-3},{"$f":"PTRM_ORAB!AS39*((1+Real_WACC)*(1+AS32)-1)","v":1.5804966259217723E-4},{"$f":"PTRM_ORAB!AT39*((1+Real_WACC)*(1+AT32)-1)","v":1.295900365000876E-4},{"$f":"PTRM_ORAB!AU39*((1+Real_WACC)*(1+AU32)-1)","v":9.9614125739787681E-5},{"$f":"PTRM_ORAB!AV39*((1+Real_WACC)*(1+AV32)-1)","v":6.8064039591641303E-5},{"$f":"PTRM_ORAB!AW39*((1+Real_WACC)*(1+AW32)-1)","v":3.4879943866852551E-5},{"$f":"PTRM_ORAB!AX39*((1+Real_WACC)*(1+AX32)-1)","v":8.4892163542173523E-7},{"$f":"PTRM_ORAB!AY39*((1+Real_WACC)*(1+AY32)-1)","v":6.9467122641013601E-7},{"$f":"PTRM_ORAB!AZ39*((1+Real_WACC)*(1+AZ32)-1)","v":5.3292033902195922E-7},{"$f":"PTRM_ORAB!BA39*((1+Real_WACC)*(1+BA32)-1)","v":3.6340655607488856E-7},{"$f":"PTRM_ORAB!BB39*((1+Real_WACC)*(1+BB32)-1)","v":1.858593799036388E-7}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J40*((1+Real_WACC)*(1+J32)-1)","v":9.1786355332541127},{"$f":"PTRM_ORAB!K40*((1+Real_WACC)*(1+K32)-1)","v":9.1174411328438936},{"$f":"PTRM_ORAB!L40*((1+Real_WACC)*(1+L32)-1)","v":9.0458858067420831},{"$f":"PTRM_ORAB!M40*((1+Real_WACC)*(1+M32)-1)","v":8.9634444933712647},{"$f":"PTRM_ORAB!N40*((1+Real_WACC)*(1+N32)-1)","v":8.8695710470801163},{"$f":"PTRM_ORAB!O40*((1+Real_WACC)*(1+O32)-1)","v":8.6515615323910708},{"$f":"PTRM_ORAB!P40*((1+Real_WACC)*(1+P32)-1)","v":8.5201425352157454},{"$f":"PTRM_ORAB!Q40*((1+Real_WACC)*(1+Q32)-1)","v":8.3761525976990363},{"$f":"PTRM_ORAB!R40*((1+Real_WACC)*(1+R32)-1)","v":8.2190297379602537},{"$f":"PTRM_ORAB!S40*((1+Real_WACC)*(1+S32)-1)","v":8.0481913229054243},{"$f":"PTRM_ORAB!T40*((1+Real_WACC)*(1+T32)-1)","v":8.0542037740389585},{"$f":"PTRM_ORAB!U40*((1+Real_WACC)*(1+U32)-1)","v":7.8466938386291742},{"$f":"PTRM_ORAB!V40*((1+Real_WACC)*(1+V32)-1)","v":7.6233542420163705},{"$f":"PTRM_ORAB!W40*((1+Real_WACC)*(1+W32)-1)","v":7.3835123647373395},{"$f":"PTRM_ORAB!X40*((1+Real_WACC)*(1+X32)-1)","v":7.1264715708473716},{"$f":"PTRM_ORAB!Y40*((1+Real_WACC)*(1+Y32)-1)","v":6.6060778728870835},{"$f":"PTRM_ORAB!Z40*((1+Real_WACC)*(1+Z32)-1)","v":6.3179032264160346},{"$f":"PTRM_ORAB!AA40*((1+Real_WACC)*(1+AA32)-1)","v":6.0114714639247939},{"$f":"PTRM_ORAB!AB40*((1+Real_WACC)*(1+AB32)-1)","v":5.686056718852071},{"$f":"PTRM_ORAB!AC40*((1+Real_WACC)*(1+AC32)-1)","v":5.3409084108047837},{"$f":"PTRM_ORAB!AD40*((1+Real_WACC)*(1+AD32)-1)","v":5.1890364533449995},{"$f":"PTRM_ORAB!AE40*((1+Real_WACC)*(1+AE32)-1)","v":4.7951846669485683},{"$f":"PTRM_ORAB!AF40*((1+Real_WACC)*(1+AF32)-1)","v":4.3765200282857109},{"$f":"PTRM_ORAB!AG40*((1+Real_WACC)*(1+AG32)-1)","v":3.9319961063961792},{"$f":"PTRM_ORAB!AH40*((1+Real_WACC)*(1+AH32)-1)","v":3.4605282208099295},{"$f":"PTRM_ORAB!AI40*((1+Real_WACC)*(1+AI32)-1)","v":2.9467794314269806},{"$f":"PTRM_ORAB!AJ40*((1+Real_WACC)*(1+AJ32)-1)","v":2.4148842494310836},{"$f":"PTRM_ORAB!AK40*((1+Real_WACC)*(1+AK32)-1)","v":1.8553091414678577},{"$f":"PTRM_ORAB!AL40*((1+Real_WACC)*(1+AL32)-1)","v":1.26702075034128},{"$f":"PTRM_ORAB!AM40*((1+Real_WACC)*(1+AM32)-1)","v":0.64895178891533245},{"$f":"PTRM_ORAB!AN40*((1+Real_WACC)*(1+AN32)-1)","v":-3.5482393218902817E-3},{"$f":"PTRM_ORAB!AO40*((1+Real_WACC)*(1+AO32)-1)","v":-2.9050637070776137E-3},{"$f":"PTRM_ORAB!AP40*((1+Real_WACC)*(1+AP32)-1)","v":-2.2298194197279565E-3},{"$f":"PTRM_ORAB!AQ40*((1+Real_WACC)*(1+AQ32)-1)","v":-1.5213572333431741E-3},{"$f":"PTRM_ORAB!AR40*((1+Real_WACC)*(1+AR32)-1)","v":-7.7849168332921838E-4},{"$f":"PTRM_ORAB!AS40*((1+Real_WACC)*(1+AS32)-1)","v":-6.2299053858132412E-5},{"$f":"PTRM_ORAB!AT40*((1+Real_WACC)*(1+AT32)-1)","v":-5.1081011695850961E-5},{"$f":"PTRM_ORAB!AU40*((1+Real_WACC)*(1+AU32)-1)","v":-3.9265289673582455E-5},{"$f":"PTRM_ORAB!AV40*((1+Real_WACC)*(1+AV32)-1)","v":-2.6829068779876017E-5},{"$f":"PTRM_ORAB!AW40*((1+Real_WACC)*(1+AW32)-1)","v":-1.3748763938438405E-5},{"$f":"PTRM_ORAB!AX40*((1+Real_WACC)*(1+AX32)-1)","v":-3.3462276235882314E-7},{"$f":"PTRM_ORAB!AY40*((1+Real_WACC)*(1+AY32)-1)","v":-2.7382127514876097E-7},{"$f":"PTRM_ORAB!AZ40*((1+Real_WACC)*(1+AZ32)-1)","v":-2.1006329503209964E-7},{"$f":"PTRM_ORAB!BA40*((1+Real_WACC)*(1+BA32)-1)","v":-1.4324538400140324E-7},{"$f":"PTRM_ORAB!BB40*((1+Real_WACC)*(1+BB32)-1)","v":-7.3260918933650222E-8}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K41*((1+Real_WACC)*(1+K32)-1)","v":9.5480302276431814},{"$f":"PTRM_ORAB!L41*((1+Real_WACC)*(1+L32)-1)","v":9.4843730552059036},{"$f":"PTRM_ORAB!M41*((1+Real_WACC)*(1+M32)-1)","v":9.4099379810498736},{"$f":"PTRM_ORAB!N41*((1+Real_WACC)*(1+N32)-1)","v":9.3241788124654637},{"$f":"PTRM_ORAB!O41*((1+Real_WACC)*(1+O32)-1)","v":9.0648688640417845},{"$f":"PTRM_ORAB!P41*((1+Real_WACC)*(1+P32)-1)","v":8.9414780083964569},{"$f":"PTRM_ORAB!Q41*((1+Real_WACC)*(1+Q32)-1)","v":8.8056551203860973},{"$f":"PTRM_ORAB!R41*((1+Real_WACC)*(1+R32)-1)","v":8.6568400359743691},{"$f":"PTRM_ORAB!S41*((1+Real_WACC)*(1+S32)-1)","v":8.4944519410956865},{"$f":"PTRM_ORAB!T41*((1+Real_WACC)*(1+T32)-1)","v":8.5167700196701102},{"$f":"PTRM_ORAB!U41*((1+Real_WACC)*(1+U32)-1)","v":8.3181377898912174},{"$f":"PTRM_ORAB!V41*((1+Real_WACC)*(1+V32)-1)","v":8.1038278116567817},{"$f":"PTRM_ORAB!W41*((1+Real_WACC)*(1+W32)-1)","v":7.8731694386277598},{"$f":"PTRM_ORAB!X41*((1+Real_WACC)*(1+X32)-1)","v":7.6254680097883565},{"$f":"PTRM_ORAB!Y41*((1+Real_WACC)*(1+Y32)-1)","v":7.0981339562879509},{"$f":"PTRM_ORAB!Z41*((1+Real_WACC)*(1+Z32)-1)","v":6.8188002968533796},{"$f":"PTRM_ORAB!AA41*((1+Real_WACC)*(1+AA32)-1)","v":6.5213461337761851},{"$f":"PTRM_ORAB!AB41*((1+Real_WACC)*(1+AB32)-1)","v":6.2050469569807705},{"$f":"PTRM_ORAB!AC41*((1+Real_WACC)*(1+AC32)-1)","v":5.8691535262645829},{"$f":"PTRM_ORAB!AD41*((1+Real_WACC)*(1+AD32)-1)","v":5.7484134972073067},{"$f":"PTRM_ORAB!AE41*((1+Real_WACC)*(1+AE32)-1)","v":5.3657621925767787},{"$f":"PTRM_ORAB!AF41*((1+Real_WACC)*(1+AF32)-1)","v":4.9584967890812051},{"$f":"PTRM_ORAB!AG41*((1+Real_WACC)*(1+AG32)-1)","v":4.525573468980447},{"$f":"PTRM_ORAB!AH41*((1+Real_WACC)*(1+AH32)-1)","v":4.0659101624655687},{"$f":"PTRM_ORAB!AI41*((1+Real_WACC)*(1+AI32)-1)","v":3.557024773088787},{"$f":"PTRM_ORAB!AJ41*((1+Real_WACC)*(1+AJ32)-1)","v":3.0364374972948101},{"$f":"PTRM_ORAB!AK41*((1+Real_WACC)*(1+AK32)-1)","v":2.4883589889346878},{"$f":"PTRM_ORAB!AL41*((1+Real_WACC)*(1+AL32)-1)","v":1.9117583712394799},{"$f":"PTRM_ORAB!AM41*((1+Real_WACC)*(1+AM32)-1)","v":1.3055708463133411},{"$f":"PTRM_ORAB!AN41*((1+Real_WACC)*(1+AN32)-1)","v":0.66010696177833361},{"$f":"PTRM_ORAB!AO41*((1+Real_WACC)*(1+AO32)-1)","v":-2.0702384991336432E-17},{"$f":"PTRM_ORAB!AP41*((1+Real_WACC)*(1+AP32)-1)","v":-2.1187179694040472E-17},{"$f":"PTRM_ORAB!AQ41*((1+Real_WACC)*(1+AQ32)-1)","v":-2.1683326997126941E-17},{"$f":"PTRM_ORAB!AR41*((1+Real_WACC)*(1+AR32)-1)","v":-2.2191092748252025E-17},{"$f":"PTRM_ORAB!AS41*((1+Real_WACC)*(1+AS32)-1)","v":4.1893903516307977E-3},{"$f":"PTRM_ORAB!AT41*((1+Real_WACC)*(1+AT32)-1)","v":3.4350168148212248E-3},{"$f":"PTRM_ORAB!AU41*((1+Real_WACC)*(1+AU32)-1)","v":2.6404514278353117E-3},{"$f":"PTRM_ORAB!AV41*((1+Real_WACC)*(1+AV32)-1)","v":1.8041596931087172E-3},{"$f":"PTRM_ORAB!AW41*((1+Real_WACC)*(1+AW32)-1)","v":9.2455559793424408E-4},{"$f":"PTRM_ORAB!AX41*((1+Real_WACC)*(1+AX32)-1)","v":2.2502193616846923E-5},{"$f":"PTRM_ORAB!AY41*((1+Real_WACC)*(1+AY32)-1)","v":1.8413509309334254E-5},{"$f":"PTRM_ORAB!AZ41*((1+Real_WACC)*(1+AZ32)-1)","v":1.412601134269642E-5},{"$f":"PTRM_ORAB!BA41*((1+Real_WACC)*(1+BA32)-1)","v":9.6327438779036519E-6},{"$f":"PTRM_ORAB!BB41*((1+Real_WACC)*(1+BB32)-1)","v":4.9265368882029857E-6}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L42*((1+Real_WACC)*(1+L32)-1)","v":9.7618501011905856},{"$f":"PTRM_ORAB!M42*((1+Real_WACC)*(1+M32)-1)","v":9.6967673814690603},{"$f":"PTRM_ORAB!N42*((1+Real_WACC)*(1+N32)-1)","v":9.6206653982475903},{"$f":"PTRM_ORAB!O42*((1+Real_WACC)*(1+O32)-1)","v":9.3812229913539973},{"$f":"PTRM_ORAB!P42*((1+Real_WACC)*(1+P32)-1)","v":9.2672348554912549},{"$f":"PTRM_ORAB!Q42*((1+Real_WACC)*(1+Q32)-1)","v":9.141089397080794},{"$f":"PTRM_ORAB!R42*((1+Real_WACC)*(1+R32)-1)","v":9.0022343710653541},{"$f":"PTRM_ORAB!S42*((1+Real_WACC)*(1+S32)-1)","v":8.8500971081917772},{"$f":"PTRM_ORAB!T42*((1+Real_WACC)*(1+T32)-1)","v":8.8885435283569052},{"$f":"PTRM_ORAB!U42*((1+Real_WACC)*(1+U32)-1)","v":8.7009707093008366},{"$f":"PTRM_ORAB!V42*((1+Real_WACC)*(1+V32)-1)","v":8.4980424619444292},{"$f":"PTRM_ORAB!W42*((1+Real_WACC)*(1+W32)-1)","v":8.279097387811623},{"$f":"PTRM_ORAB!X42*((1+Real_WACC)*(1+X32)-1)","v":8.043450335825332},{"$f":"PTRM_ORAB!Y42*((1+Real_WACC)*(1+Y32)-1)","v":7.514868387529714},{"$f":"PTRM_ORAB!Z42*((1+Real_WACC)*(1+Z32)-1)","v":7.2474452644794285},{"$f":"PTRM_ORAB!AA42*((1+Real_WACC)*(1+AA32)-1)","v":6.9622357404346742},{"$f":"PTRM_ORAB!AB42*((1+Real_WACC)*(1+AB32)-1)","v":6.6585245426932183},{"$f":"PTRM_ORAB!AC42*((1+Real_WACC)*(1+AC32)-1)","v":6.3355719208997181},{"$f":"PTRM_ORAB!AD42*((1+Real_WACC)*(1+AD32)-1)","v":6.2473926767600449},{"$f":"PTRM_ORAB!AE42*((1+Real_WACC)*(1+AE32)-1)","v":5.8801221656701674},{"$f":"PTRM_ORAB!AF42*((1+Real_WACC)*(1+AF32)-1)","v":5.4887034865557141},{"$f":"PTRM_ORAB!AG42*((1+Real_WACC)*(1+AG32)-1)","v":5.0721067459822748},{"$f":"PTRM_ORAB!AH42*((1+Real_WACC)*(1+AH32)-1)","v":4.6292642100727219},{"$f":"PTRM_ORAB!AI42*((1+Real_WACC)*(1+AI32)-1)","v":4.130768482828465},{"$f":"PTRM_ORAB!AJ42*((1+Real_WACC)*(1+AJ32)-1)","v":3.6269600105663611},{"$f":"PTRM_ORAB!AK42*((1+Real_WACC)*(1+AK32)-1)","v":3.0961373844211866},{"$f":"PTRM_ORAB!AL42*((1+Real_WACC)*(1+AL32)-1)","v":2.5372830161546305},{"$f":"PTRM_ORAB!AM42*((1+Real_WACC)*(1+AM32)-1)","v":1.949345760763415},{"$f":"PTRM_ORAB!AN42*((1+Real_WACC)*(1+AN32)-1)","v":1.3176923223071229},{"$f":"PTRM_ORAB!AO42*((1+Real_WACC)*(1+AO32)-1)","v":0.67427458299760512},{"$f":"PTRM_ORAB!AP42*((1+Real_WACC)*(1+AP32)-1)","v":-2.5256909689430446E-16},{"$f":"PTRM_ORAB!AQ42*((1+Real_WACC)*(1+AQ32)-1)","v":-2.5848359226729373E-16},{"$f":"PTRM_ORAB!AR42*((1+Real_WACC)*(1+AR32)-1)","v":-2.6453658936494871E-16},{"$f":"PTRM_ORAB!AS42*((1+Real_WACC)*(1+AS32)-1)","v":1.4743143206853635E-2},{"$f":"PTRM_ORAB!AT42*((1+Real_WACC)*(1+AT32)-1)","v":1.2088380544234998E-2},{"$f":"PTRM_ORAB!AU42*((1+Real_WACC)*(1+AU32)-1)","v":9.2921762509343385E-3},{"$f":"PTRM_ORAB!AV42*((1+Real_WACC)*(1+AV32)-1)","v":6.3491301814787354E-3},{"$f":"PTRM_ORAB!AW42*((1+Real_WACC)*(1+AW32)-1)","v":3.2536609002636096E-3},{"$f":"PTRM_ORAB!AX42*((1+Real_WACC)*(1+AX32)-1)","v":7.9188864038984906E-5},{"$f":"PTRM_ORAB!AY42*((1+Real_WACC)*(1+AY32)-1)","v":6.4800121712834733E-5},{"$f":"PTRM_ORAB!AZ42*((1+Real_WACC)*(1+AZ32)-1)","v":4.9711721918189168E-5},{"$f":"PTRM_ORAB!BA42*((1+Real_WACC)*(1+BA32)-1)","v":3.3899185930858751E-5},{"$f":"PTRM_ORAB!BB42*((1+Real_WACC)*(1+BB32)-1)","v":1.7337281265363851E-5}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M43*((1+Real_WACC)*(1+M32)-1)","v":10.147120621332538},{"$f":"PTRM_ORAB!N43*((1+Real_WACC)*(1+N32)-1)","v":10.07946928469727},{"$f":"PTRM_ORAB!O43*((1+Real_WACC)*(1+O32)-1)","v":9.8167646194373699},{"$f":"PTRM_ORAB!P43*((1+Real_WACC)*(1+P32)-1)","v":9.7108050816704381},{"$f":"PTRM_ORAB!Q43*((1+Real_WACC)*(1+Q32)-1)","v":9.5928123029030825},{"$f":"PTRM_ORAB!R43*((1+Real_WACC)*(1+R32)-1)","v":9.4622350892827569},{"$f":"PTRM_ORAB!S43*((1+Real_WACC)*(1+S32)-1)","v":9.3185017942220867},{"$f":"PTRM_ORAB!T43*((1+Real_WACC)*(1+T32)-1)","v":9.3736479659358949},{"$f":"PTRM_ORAB!U43*((1+Real_WACC)*(1+U32)-1)","v":9.1948356977807677},{"$f":"PTRM_ORAB!V43*((1+Real_WACC)*(1+V32)-1)","v":9.0007992679553599},{"$f":"PTRM_ORAB!W43*((1+Real_WACC)*(1+W32)-1)","v":8.7908782739333287},{"$f":"PTRM_ORAB!X43*((1+Real_WACC)*(1+X32)-1)","v":8.5643885259710171},{"$f":"PTRM_ORAB!Y43*((1+Real_WACC)*(1+Y32)-1)","v":8.027921473903751},{"$f":"PTRM_ORAB!Z43*((1+Real_WACC)*(1+Z32)-1)","v":7.7691236917998685},{"$f":"PTRM_ORAB!AA43*((1+Real_WACC)*(1+AA32)-1)","v":7.4926526727634259},{"$f":"PTRM_ORAB!AB43*((1+Real_WACC)*(1+AB32)-1)","v":7.1977934741565619},{"$f":"PTRM_ORAB!AC43*((1+Real_WACC)*(1+AC32)-1)","v":6.8838066230024477},{"$f":"PTRM_ORAB!AD43*((1+Real_WACC)*(1+AD32)-1)","v":6.8272573817136664},{"$f":"PTRM_ORAB!AE43*((1+Real_WACC)*(1+AE32)-1)","v":6.4708342455471284},{"$f":"PTRM_ORAB!AF43*((1+Real_WACC)*(1+AF32)-1)","v":6.0904280947731264},{"$f":"PTRM_ORAB!AG43*((1+Real_WACC)*(1+AG32)-1)","v":5.6850101029471087},{"$f":"PTRM_ORAB!AH43*((1+Real_WACC)*(1+AH32)-1)","v":5.2535135419075116},{"$f":"PTRM_ORAB!AI43*((1+Real_WACC)*(1+AI32)-1)","v":4.7592022888168888},{"$f":"PTRM_ORAB!AJ43*((1+Real_WACC)*(1+AJ32)-1)","v":4.2658042238338059},{"$f":"PTRM_ORAB!AK43*((1+Real_WACC)*(1+AK32)-1)","v":3.745526140490981},{"$f":"PTRM_ORAB!AL43*((1+Real_WACC)*(1+AL32)-1)","v":3.197350804562654},{"$f":"PTRM_ORAB!AM43*((1+Real_WACC)*(1+AM32)-1)","v":2.6202273626245396},{"$f":"PTRM_ORAB!AN43*((1+Real_WACC)*(1+AN32)-1)","v":1.9943748045973486},{"$f":"PTRM_ORAB!AO43*((1+Real_WACC)*(1+AO32)-1)","v":1.3607184995015114},{"$f":"PTRM_ORAB!AP43*((1+Real_WACC)*(1+AP32)-1)","v":0.69629145081613497},{"$f":"PTRM_ORAB!AQ43*((1+Real_WACC)*(1+AQ32)-1)","v":3.3123815986138291E-17},{"$f":"PTRM_ORAB!AR43*((1+Real_WACC)*(1+AR32)-1)","v":3.3899487510464757E-17},{"$f":"PTRM_ORAB!AS43*((1+Real_WACC)*(1+AS32)-1)","v":4.1351246906497878E-2},{"$f":"PTRM_ORAB!AT43*((1+Real_WACC)*(1+AT32)-1)","v":3.3905226420916305E-2},{"$f":"PTRM_ORAB!AU43*((1+Real_WACC)*(1+AU32)-1)","v":2.6062493530718659E-2},{"$f":"PTRM_ORAB!AV43*((1+Real_WACC)*(1+AV32)-1)","v":1.7807902025517602E-2},{"$f":"PTRM_ORAB!AW43*((1+Real_WACC)*(1+AW32)-1)","v":9.1257972163136698E-3},{"$f":"PTRM_ORAB!AX43*((1+Real_WACC)*(1+AX32)-1)","v":2.2210720083074896E-4},{"$f":"PTRM_ORAB!AY43*((1+Real_WACC)*(1+AY32)-1)","v":1.8174996979428897E-4},{"$f":"PTRM_ORAB!AZ43*((1+Real_WACC)*(1+AZ32)-1)","v":1.3943035473131562E-4},{"$f":"PTRM_ORAB!BA43*((1+Real_WACC)*(1+BA32)-1)","v":9.5079698249459312E-5},{"$f":"PTRM_ORAB!BB43*((1+Real_WACC)*(1+BB32)-1)","v":4.8627228823103505E-5}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N44*((1+Real_WACC)*(1+N32)-1)","v":10.22153226329775},{"$f":"PTRM_ORAB!O44*((1+Real_WACC)*(1+O32)-1)","v":9.9965570518264428},{"$f":"PTRM_ORAB!P44*((1+Real_WACC)*(1+P32)-1)","v":9.9012860739415061},{"$f":"PTRM_ORAB!Q44*((1+Real_WACC)*(1+Q32)-1)","v":9.7944142341486202},{"$f":"PTRM_ORAB!R44*((1+Real_WACC)*(1+R32)-1)","v":9.6754055482398584},{"$f":"PTRM_ORAB!S44*((1+Real_WACC)*(1+S32)-1)","v":9.5437040766335102},{"$f":"PTRM_ORAB!T44*((1+Real_WACC)*(1+T32)-1)","v":9.6140007590996159},{"$f":"PTRM_ORAB!U44*((1+Real_WACC)*(1+U32)-1)","v":9.448464498204304},{"$f":"PTRM_ORAB!V44*((1+Real_WACC)*(1+V32)-1)","v":9.2682250254134768},{"$f":"PTRM_ORAB!W44*((1+Real_WACC)*(1+W32)-1)","v":9.0726398780699746},{"$f":"PTRM_ORAB!X44*((1+Real_WACC)*(1+X32)-1)","v":8.8610433825910775},{"$f":"PTRM_ORAB!Y44*((1+Real_WACC)*(1+Y32)-1)","v":8.3305293927381978},{"$f":"PTRM_ORAB!Z44*((1+Real_WACC)*(1+Z32)-1)","v":8.0869360551029885},{"$f":"PTRM_ORAB!AA44*((1+Real_WACC)*(1+AA32)-1)","v":7.8262358076130409},{"$f":"PTRM_ORAB!AB44*((1+Real_WACC)*(1+AB32)-1)","v":7.5477324042969069},{"$f":"PTRM_ORAB!AC44*((1+Real_WACC)*(1+AC32)-1)","v":7.2507056468549091},{"$f":"PTRM_ORAB!AD44*((1+Real_WACC)*(1+AD32)-1)","v":7.2269816043039068},{"$f":"PTRM_ORAB!AE44*((1+Real_WACC)*(1+AE32)-1)","v":6.8904624714597045},{"$f":"PTRM_ORAB!AF44*((1+Real_WACC)*(1+AF32)-1)","v":6.5307396565130302},{"$f":"PTRM_ORAB!AG44*((1+Real_WACC)*(1+AG32)-1)","v":6.1468117980377759},{"$f":"PTRM_ORAB!AH44*((1+Real_WACC)*(1+AH32)-1)","v":5.7376405449641803},{"$f":"PTRM_ORAB!AI44*((1+Real_WACC)*(1+AI32)-1)","v":5.2601659418920228},{"$f":"PTRM_ORAB!AJ44*((1+Real_WACC)*(1+AJ32)-1)","v":4.7896703571048436},{"$f":"PTRM_ORAB!AK44*((1+Real_WACC)*(1+AK32)-1)","v":4.293113593452369},{"$f":"PTRM_ORAB!AL44*((1+Real_WACC)*(1+AL32)-1)","v":3.769504727509851},{"$f":"PTRM_ORAB!AM44*((1+Real_WACC)*(1+AM32)-1)","v":3.2178200127917038},{"$f":"PTRM_ORAB!AN44*((1+Real_WACC)*(1+AN32)-1)","v":2.6136848031319184},{"$f":"PTRM_ORAB!AO44*((1+Real_WACC)*(1+AO32)-1)","v":2.0061677535237914},{"$f":"PTRM_ORAB!AP44*((1+Real_WACC)*(1+AP32)-1)","v":1.368764571749765},{"$f":"PTRM_ORAB!AQ44*((1+Real_WACC)*(1+AQ32)-1)","v":0.70040869572840758},{"$f":"PTRM_ORAB!AR44*((1+Real_WACC)*(1+AR32)-1)","v":-1.7182979542809239E-16},{"$f":"PTRM_ORAB!AS44*((1+Real_WACC)*(1+AS32)-1)","v":4.7299719901024453E-2},{"$f":"PTRM_ORAB!AT44*((1+Real_WACC)*(1+AT32)-1)","v":3.8782572059227333E-2},{"$f":"PTRM_ORAB!AU44*((1+Real_WACC)*(1+AU32)-1)","v":2.9811643811194048E-2},{"$f":"PTRM_ORAB!AV44*((1+Real_WACC)*(1+AV32)-1)","v":2.0369610128963472E-2},{"$f":"PTRM_ORAB!AW44*((1+Real_WACC)*(1+AW32)-1)","v":1.0438564360131949E-2},{"$f":"PTRM_ORAB!AX44*((1+Real_WACC)*(1+AX32)-1)","v":2.5405783799095036E-4},{"$f":"PTRM_ORAB!AY44*((1+Real_WACC)*(1+AY32)-1)","v":2.0789512545360496E-4},{"$f":"PTRM_ORAB!AZ44*((1+Real_WACC)*(1+AZ32)-1)","v":1.5948773538568338E-4},{"$f":"PTRM_ORAB!BA44*((1+Real_WACC)*(1+BA32)-1)","v":1.0875713386931945E-4},{"$f":"PTRM_ORAB!BB44*((1+Real_WACC)*(1+BB32)-1)","v":5.5622368730417941E-5}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O45*((1+Real_WACC)*(1+O32)-1)","v":10.242452198896569},{"$f":"PTRM_ORAB!P45*((1+Real_WACC)*(1+P32)-1)","v":10.156914934847951},{"$f":"PTRM_ORAB!Q45*((1+Real_WACC)*(1+Q32)-1)","v":10.060115685554388},{"$f":"PTRM_ORAB!R45*((1+Real_WACC)*(1+R32)-1)","v":9.951529481316328},{"$f":"PTRM_ORAB!S45*((1+Real_WACC)*(1+S32)-1)","v":9.8306117400363444},{"$f":"PTRM_ORAB!T45*((1+Real_WACC)*(1+T32)-1)","v":9.9161600353166275},{"$f":"PTRM_ORAB!U45*((1+Real_WACC)*(1+U32)-1)","v":9.7623696791756025},{"$f":"PTRM_ORAB!V45*((1+Real_WACC)*(1+V32)-1)","v":9.5942787652406381},{"$f":"PTRM_ORAB!W45*((1+Real_WACC)*(1+W32)-1)","v":9.4112577307874883},{"$f":"PTRM_ORAB!X45*((1+Real_WACC)*(1+X32)-1)","v":9.2126541982970132},{"$f":"PTRM_ORAB!Y45*((1+Real_WACC)*(1+Y32)-1)","v":8.6841685997744484},{"$f":"PTRM_ORAB!Z45*((1+Real_WACC)*(1+Z32)-1)","v":8.4536518021883129},{"$f":"PTRM_ORAB!AA45*((1+Real_WACC)*(1+AA32)-1)","v":8.2064582373356387},{"$f":"PTRM_ORAB!AB45*((1+Real_WACC)*(1+AB32)-1)","v":7.9419049282811782},{"$f":"PTRM_ORAB!AC45*((1+Real_WACC)*(1+AC32)-1)","v":7.6592853387732962},{"$f":"PTRM_ORAB!AD45*((1+Real_WACC)*(1+AD32)-1)","v":7.6673508535367398},{"$f":"PTRM_ORAB!AE45*((1+Real_WACC)*(1+AE32)-1)","v":7.3478151000049587},{"$f":"PTRM_ORAB!AF45*((1+Real_WACC)*(1+AF32)-1)","v":7.0056694434724109},{"$f":"PTRM_ORAB!AG45*((1+Real_WACC)*(1+AG32)-1)","v":6.6399321445276671},{"$f":"PTRM_ORAB!AH45*((1+Real_WACC)*(1+AH32)-1)","v":6.2495850992083559},{"$f":"PTRM_ORAB!AI45*((1+Real_WACC)*(1+AI32)-1)","v":5.785107564741053},{"$f":"PTRM_ORAB!AJ45*((1+Real_WACC)*(1+AJ32)-1)","v":5.3335043044489758},{"$f":"PTRM_ORAB!AK45*((1+Real_WACC)*(1+AK32)-1)","v":4.8564489692357178},{"$f":"PTRM_ORAB!AL45*((1+Real_WACC)*(1+AL32)-1)","v":4.3529691046078867},{"$f":"PTRM_ORAB!AM45*((1+Real_WACC)*(1+AM32)-1)","v":3.8220599714736609},{"$f":"PTRM_ORAB!AN45*((1+Real_WACC)*(1+AN32)-1)","v":3.2347047789833976},{"$f":"PTRM_ORAB!AO45*((1+Real_WACC)*(1+AO32)-1)","v":2.6483623577930007},{"$f":"PTRM_ORAB!AP45*((1+Real_WACC)*(1+AP32)-1)","v":2.0327849614781548},{"$f":"PTRM_ORAB!AQ45*((1+Real_WACC)*(1+AQ32)-1)","v":1.3869249131184445},{"$f":"PTRM_ORAB!AR45*((1+Real_WACC)*(1+AR32)-1)","v":0.70970149981944197},{"$f":"PTRM_ORAB!AS45*((1+Real_WACC)*(1+AS32)-1)","v":5.6794096722226226E-2},{"$f":"PTRM_ORAB!AT45*((1+Real_WACC)*(1+AT32)-1)","v":4.6567319072448869E-2},{"$f":"PTRM_ORAB!AU45*((1+Real_WACC)*(1+AU32)-1)","v":3.5795674596052748E-2},{"$f":"PTRM_ORAB!AV45*((1+Real_WACC)*(1+AV32)-1)","v":2.44583606473605E-2},{"$f":"PTRM_ORAB!AW45*((1+Real_WACC)*(1+AW32)-1)","v":1.2533876207957791E-2},{"$f":"PTRM_ORAB!AX45*((1+Real_WACC)*(1+AX32)-1)","v":3.0505435241669535E-4},{"$f":"PTRM_ORAB!AY45*((1+Real_WACC)*(1+AY32)-1)","v":2.4962549223966907E-4},{"$f":"PTRM_ORAB!AZ45*((1+Real_WACC)*(1+AZ32)-1)","v":1.9150138496501696E-4},{"$f":"PTRM_ORAB!BA45*((1+Real_WACC)*(1+BA32)-1)","v":1.3058773272085723E-4},{"$f":"PTRM_ORAB!BB45*((1+Real_WACC)*(1+BB32)-1)","v":6.6787333967412071E-5}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":80.341278147687333},87.867371308443268,95.604502554263277,103.2638704365482,110.96341666303506,119.66673029423713,127.78606173811467,135.8856686113453,144.11651236158502,152.14498642962297,157.865725214896,154.82508906049881,151.52185464726549,147.94447984556311,144.08100133319206,143.4711853743141,138.83675403534818,133.87248559241235,128.56456707028471,122.89869538554291,112.59375960189449,106.31915643987742,99.666076402772148,92.619655269826907,85.164525542941348,80.667151843327773,72.122520639168513,63.06245260104992,53.465470626643416,43.309317002020236,32.603452388554459,27.286812187455595,{"$f":"SUM(AK35:AK45)","v":22.328435644250565},17.760866841408259,13.610057383584884,9.8210745058282818,6.6899414317564201,4.0981620080131833,2.0875526365103427,0.70981357817336777,0.16438656619549141,0.13478586897313757,0.10360809258532462,7.0793025219768421E-2,3.6278433672829492E-2,8.8295862406320333E-4,7.2251877920674851E-4,5.5427750655586989E-4,3.7796185984399885E-4,1.9329048810694802E-4]
[null,null,"Check vs PTRM slave",null,{"$f":"'[2]Revenue summary'!$G$7","v":79.103633074751926},{"$f":"'[2]Revenue summary'!$H$7","v":86.486638828395442},{"$f":"'[2]Revenue summary'!$I$7","v":93.912327584052207},{"$f":"'[2]Revenue summary'!$J$7","v":101.37129342535192},{"$f":"'[2]Revenue summary'!$K$7","v":108.85346032103264},{"$f":"'[3]Revenue summary'!$G$7","v":116.34805016933907},{"$f":"'[3]Revenue summary'!$H$7","v":123.84354955524839},{"$f":"'[3]Revenue summary'!$I$7","v":131.32767517343285},{"$f":"'[3]Revenue summary'!$J$7","v":138.78733786824836},{"$f":"'[3]Revenue summary'!$K$7","v":146.20860524036993},{"$f":"'[4]Revenue summary'!$G$7","v":153.57666276796743},{"$f":"'[4]Revenue summary'!$H$7","v":150.496691234434},{"$f":"'[4]Revenue summary'!$I$7","v":147.16673570999396},{"$f":"'[4]Revenue summary'!$J$7","v":143.57622197731035},{"$f":"'[4]Revenue summary'!$K$7","v":139.71420334817384}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E53*((1+Real_WACC)*(1+E50)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F53*((1+Real_WACC)*(1+F50)-1)","v":79.686047405854794},{"$f":"PTRM_ORAB!G53*((1+Real_WACC)*(1+G50)-1)","v":78.94218167137528},{"$f":"PTRM_ORAB!H53*((1+Real_WACC)*(1+H50)-1)","v":78.105508283682838},{"$f":"PTRM_ORAB!I53*((1+Real_WACC)*(1+I50)-1)","v":77.171697349663731},{"$f":"PTRM_ORAB!J53*((1+Real_WACC)*(1+J50)-1)","v":76.748268427120919},{"$f":"PTRM_ORAB!K53*((1+Real_WACC)*(1+K50)-1)","v":75.710814519621707},{"$f":"PTRM_ORAB!L53*((1+Real_WACC)*(1+L50)-1)","v":74.557718921406831},{"$f":"PTRM_ORAB!M53*((1+Real_WACC)*(1+M50)-1)","v":73.283390971048078},{"$f":"PTRM_ORAB!N53*((1+Real_WACC)*(1+N50)-1)","v":71.882019561912898},{"$f":"PTRM_ORAB!O53*((1+Real_WACC)*(1+O50)-1)","v":69.481582563872834},{"$f":"PTRM_ORAB!P53*((1+Real_WACC)*(1+P50)-1)","v":67.713370726023655},{"$f":"PTRM_ORAB!Q53*((1+Real_WACC)*(1+Q50)-1)","v":65.80735925596332},{"$f":"PTRM_ORAB!R53*((1+Real_WACC)*(1+R50)-1)","v":63.757606662274988},{"$f":"PTRM_ORAB!S53*((1+Real_WACC)*(1+S50)-1)","v":61.557956390016571},{"$f":"PTRM_ORAB!T53*((1+Real_WACC)*(1+T50)-1)","v":60.808173730405798},{"$f":"PTRM_ORAB!U53*((1+Real_WACC)*(1+U50)-1)","v":58.202176569226651},{"$f":"PTRM_ORAB!V53*((1+Real_WACC)*(1+V50)-1)","v":55.423638324723598},{"$f":"PTRM_ORAB!W53*((1+Real_WACC)*(1+W50)-1)","v":52.465451534497696},{"$f":"PTRM_ORAB!X53*((1+Real_WACC)*(1+X50)-1)","v":49.320258388737294},{"$f":"PTRM_ORAB!Y53*((1+Real_WACC)*(1+Y50)-1)","v":44.244507433250476},{"$f":"PTRM_ORAB!Z53*((1+Real_WACC)*(1+Z50)-1)","v":40.803214448582239},{"$f":"PTRM_ORAB!AA53*((1+Real_WACC)*(1+AA50)-1)","v":37.165019009868068},{"$f":"PTRM_ORAB!AB53*((1+Real_WACC)*(1+AB50)-1)","v":33.322295869566901},{"$f":"PTRM_ORAB!AC53*((1+Real_WACC)*(1+AC50)-1)","v":29.26716327630459},{"$f":"PTRM_ORAB!AD53*((1+Real_WACC)*(1+AD50)-1)","v":26.133470097624549},{"$f":"PTRM_ORAB!AE53*((1+Real_WACC)*(1+AE50)-1)","v":21.466595535157452},{"$f":"PTRM_ORAB!AF53*((1+Real_WACC)*(1+AF50)-1)","v":16.531053932536611},{"$f":"PTRM_ORAB!AG53*((1+Real_WACC)*(1+AG50)-1)","v":11.315803297903585},{"$f":"PTRM_ORAB!AH53*((1+Real_WACC)*(1+AH50)-1)","v":5.809402933385627},{"$f":"PTRM_ORAB!AI53*((1+Real_WACC)*(1+AI50)-1)","v":0.20924887381334192},{"$f":"PTRM_ORAB!AJ53*((1+Real_WACC)*(1+AJ50)-1)","v":0.17147934595781203},{"$f":"PTRM_ORAB!AK53*((1+Real_WACC)*(1+AK50)-1)","v":0.13174428472230476},{"$f":"PTRM_ORAB!AL53*((1+Real_WACC)*(1+AL50)-1)","v":8.9970312090397075E-2},{"$f":"PTRM_ORAB!AM53*((1+Real_WACC)*(1+AM50)-1)","v":4.6081640702890746E-2},{"$f":"PTRM_ORAB!AN53*((1+Real_WACC)*(1+AN50)-1)","v":-2.5195814597036962E-4},{"$f":"PTRM_ORAB!AO53*((1+Real_WACC)*(1+AO50)-1)","v":-2.062866676002972E-4},{"$f":"PTRM_ORAB!AP53*((1+Real_WACC)*(1+AP50)-1)","v":-1.583380138361349E-4},{"$f":"PTRM_ORAB!AQ53*((1+Real_WACC)*(1+AQ50)-1)","v":-1.0803057885834738E-4},{"$f":"PTRM_ORAB!AR53*((1+Real_WACC)*(1+AR50)-1)","v":-5.5280183603987217E-5},{"$f":"PTRM_ORAB!AS53*((1+Real_WACC)*(1+AS50)-1)","v":-4.4238149351890361E-6},{"$f":"PTRM_ORAB!AT53*((1+Real_WACC)*(1+AT50)-1)","v":-3.6272291222794101E-6},{"$f":"PTRM_ORAB!AU53*((1+Real_WACC)*(1+AU50)-1)","v":-2.7882024546965589E-6},{"$f":"PTRM_ORAB!AV53*((1+Real_WACC)*(1+AV50)-1)","v":-1.9051145694106915E-6},{"$f":"PTRM_ORAB!AW53*((1+Real_WACC)*(1+AW50)-1)","v":-9.7629070563023733E-7},{"$f":"PTRM_ORAB!AX53*((1+Real_WACC)*(1+AX50)-1)","v":-2.3761342782959517E-8},{"$f":"PTRM_ORAB!AY53*((1+Real_WACC)*(1+AY50)-1)","v":-2.4304836340974449E-8},{"$f":"PTRM_ORAB!AZ53*((1+Real_WACC)*(1+AZ50)-1)","v":-2.4860761235479987E-8},{"$f":"PTRM_ORAB!BA53*((1+Real_WACC)*(1+BA50)-1)","v":-2.542940180862641E-8},{"$f":"PTRM_ORAB!BB53*((1+Real_WACC)*(1+BB50)-1)","v":-2.6011048906326341E-8}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F54*((1+Real_WACC)*(1+F50)-1)","v":8.181323902588467},{"$f":"PTRM_ORAB!G54*((1+Real_WACC)*(1+G50)-1)","v":8.1146003570654415},{"$f":"PTRM_ORAB!H54*((1+Real_WACC)*(1+H50)-1)","v":8.0388509209832009},{"$f":"PTRM_ORAB!I54*((1+Real_WACC)*(1+I50)-1)","v":7.9536506834066358},{"$f":"PTRM_ORAB!J54*((1+Real_WACC)*(1+J50)-1)","v":7.9449250498160149},{"$f":"PTRM_ORAB!K54*((1+Real_WACC)*(1+K50)-1)","v":7.8500887161586839},{"$f":"PTRM_ORAB!L54*((1+Real_WACC)*(1+L50)-1)","v":7.7439742020504241},{"$f":"PTRM_ORAB!M54*((1+Real_WACC)*(1+M50)-1)","v":7.6260314402173739},{"$f":"PTRM_ORAB!N54*((1+Real_WACC)*(1+N50)-1)","v":7.4956885977166845},{"$f":"PTRM_ORAB!O54*((1+Real_WACC)*(1+O50)-1)","v":7.2609936124074244},{"$f":"PTRM_ORAB!P54*((1+Real_WACC)*(1+P50)-1)","v":7.0939460591611647},{"$f":"PTRM_ORAB!Q54*((1+Real_WACC)*(1+Q50)-1)","v":6.9134147739484071},{"$f":"PTRM_ORAB!R54*((1+Real_WACC)*(1+R50)-1)","v":6.7188143912596461},{"$f":"PTRM_ORAB!S54*((1+Real_WACC)*(1+S50)-1)","v":6.5095382953836811},{"$f":"PTRM_ORAB!T54*((1+Real_WACC)*(1+T50)-1)","v":6.4510413757181597},{"$f":"PTRM_ORAB!U54*((1+Real_WACC)*(1+U50)-1)","v":6.2021403955767713},{"$f":"PTRM_ORAB!V54*((1+Real_WACC)*(1+V50)-1)","v":5.9363412558794426},{"$f":"PTRM_ORAB!W54*((1+Real_WACC)*(1+W50)-1)","v":5.6529437579823716},{"$f":"PTRM_ORAB!X54*((1+Real_WACC)*(1+X50)-1)","v":5.3512229750056655},{"$f":"PTRM_ORAB!Y54*((1+Real_WACC)*(1+Y50)-1)","v":4.8431615149395046},{"$f":"PTRM_ORAB!Z54*((1+Real_WACC)*(1+Z50)-1)","v":4.5115811279366138},{"$f":"PTRM_ORAB!AA54*((1+Real_WACC)*(1+AA50)-1)","v":4.1606749163858874},{"$f":"PTRM_ORAB!AB54*((1+Real_WACC)*(1+AB50)-1)","v":3.7896907008691714},{"$f":"PTRM_ORAB!AC54*((1+Real_WACC)*(1+AC50)-1)","v":3.3978509402881958},{"$f":"PTRM_ORAB!AD54*((1+Real_WACC)*(1+AD50)-1)","v":3.1180117797509519},{"$f":"PTRM_ORAB!AE54*((1+Real_WACC)*(1+AE50)-1)","v":2.6679188244891643},{"$f":"PTRM_ORAB!AF54*((1+Real_WACC)*(1+AF50)-1)","v":2.1914860181980722},{"$f":"PTRM_ORAB!AG54*((1+Real_WACC)*(1+AG50)-1)","v":1.6876254783810329},{"$f":"PTRM_ORAB!AH54*((1+Real_WACC)*(1+AH50)-1)","v":1.1552099480060121},{"$f":"PTRM_ORAB!AI54*((1+Real_WACC)*(1+AI50)-1)","v":0.60686853590961209},{"$f":"PTRM_ORAB!AJ54*((1+Real_WACC)*(1+AJ50)-1)","v":0},{"$f":"PTRM_ORAB!AK54*((1+Real_WACC)*(1+AK50)-1)","v":0},{"$f":"PTRM_ORAB!AL54*((1+Real_WACC)*(1+AL50)-1)","v":0},{"$f":"PTRM_ORAB!AM54*((1+Real_WACC)*(1+AM50)-1)","v":0},{"$f":"PTRM_ORAB!AN54*((1+Real_WACC)*(1+AN50)-1)","v":4.0077637731238954E-4},{"$f":"PTRM_ORAB!AO54*((1+Real_WACC)*(1+AO50)-1)","v":3.2812919387974372E-4},{"$f":"PTRM_ORAB!AP54*((1+Real_WACC)*(1+AP50)-1)","v":2.5185982906680008E-4},{"$f":"PTRM_ORAB!AQ54*((1+Real_WACC)*(1+AQ50)-1)","v":1.7183847685123271E-4},{"$f":"PTRM_ORAB!AR54*((1+Real_WACC)*(1+AR50)-1)","v":8.7931238089738824E-5},{"$f":"PTRM_ORAB!AS54*((1+Real_WACC)*(1+AS50)-1)","v":7.0367263451525439E-6},{"$f":"PTRM_ORAB!AT54*((1+Real_WACC)*(1+AT50)-1)","v":5.7696398015251491E-6},{"$f":"PTRM_ORAB!AU54*((1+Real_WACC)*(1+AU50)-1)","v":4.4350448551808327E-6},{"$f":"PTRM_ORAB!AV54*((1+Real_WACC)*(1+AV50)-1)","v":3.0303640811170827E-6},{"$f":"PTRM_ORAB!AW54*((1+Real_WACC)*(1+AW50)-1)","v":1.5529335267146047E-6},{"$f":"PTRM_ORAB!AX54*((1+Real_WACC)*(1+AX50)-1)","v":3.7795899965673021E-8},{"$f":"PTRM_ORAB!AY54*((1+Real_WACC)*(1+AY50)-1)","v":3.0928324932354127E-8},{"$f":"PTRM_ORAB!AZ54*((1+Real_WACC)*(1+AZ50)-1)","v":2.3726811737269588E-8},{"$f":"PTRM_ORAB!BA54*((1+Real_WACC)*(1+BA50)-1)","v":1.6179676977431124E-8},{"$f":"PTRM_ORAB!BB54*((1+Real_WACC)*(1+BB50)-1)","v":8.2748774885801334E-9}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G55*((1+Real_WACC)*(1+G50)-1)","v":8.5477205258225606},{"$f":"PTRM_ORAB!H55*((1+Real_WACC)*(1+H50)-1)","v":8.4780087986725849},{"$f":"PTRM_ORAB!I55*((1+Real_WACC)*(1+I50)-1)","v":8.3988669608320379},{"$f":"PTRM_ORAB!J55*((1+Real_WACC)*(1+J50)-1)","v":8.3553718171162714},{"$f":"PTRM_ORAB!K55*((1+Real_WACC)*(1+K50)-1)","v":8.2678666679410071},{"$f":"PTRM_ORAB!L55*((1+Real_WACC)*(1+L50)-1)","v":8.1691754711029265},{"$f":"PTRM_ORAB!M55*((1+Real_WACC)*(1+M50)-1)","v":8.0587476635805935},{"$f":"PTRM_ORAB!N55*((1+Real_WACC)*(1+N50)-1)","v":7.936010819221444},{"$f":"PTRM_ORAB!O55*((1+Real_WACC)*(1+O50)-1)","v":7.7026256375030036},{"$f":"PTRM_ORAB!P55*((1+Real_WACC)*(1+P50)-1)","v":7.542521051240942},{"$f":"PTRM_ORAB!Q55*((1+Real_WACC)*(1+Q50)-1)","v":7.3689966337610526},{"$f":"PTRM_ORAB!R55*((1+Real_WACC)*(1+R50)-1)","v":7.1814656852696457},{"$f":"PTRM_ORAB!S55*((1+Real_WACC)*(1+S50)-1)","v":6.9793201441275325},{"$f":"PTRM_ORAB!T55*((1+Real_WACC)*(1+T50)-1)","v":6.9364152462720616},{"$f":"PTRM_ORAB!U55*((1+Real_WACC)*(1+U50)-1)","v":6.6949391582563713},{"$f":"PTRM_ORAB!V55*((1+Real_WACC)*(1+V50)-1)","v":6.4366278529298775},{"$f":"PTRM_ORAB!W55*((1+Real_WACC)*(1+W50)-1)","v":6.1607795107864511},{"$f":"PTRM_ORAB!X55*((1+Real_WACC)*(1+X50)-1)","v":5.8666674604181877},{"$f":"PTRM_ORAB!Y55*((1+Real_WACC)*(1+Y50)-1)","v":5.3492373093830938},{"$f":"PTRM_ORAB!Z55*((1+Real_WACC)*(1+Z50)-1)","v":5.0245342158392541},{"$f":"PTRM_ORAB!AA55*((1+Real_WACC)*(1+AA50)-1)","v":4.68053639651027},{"$f":"PTRM_ORAB!AB55*((1+Real_WACC)*(1+AB50)-1)","v":4.3164890152597248},{"$f":"PTRM_ORAB!AC55*((1+Real_WACC)*(1+AC50)-1)","v":3.9316117241245543},{"$f":"PTRM_ORAB!AD55*((1+Real_WACC)*(1+AD50)-1)","v":3.6806885021862019},{"$f":"PTRM_ORAB!AE55*((1+Real_WACC)*(1+AE50)-1)","v":3.2393537758357631},{"$f":"PTRM_ORAB!AF55*((1+Real_WACC)*(1+AF50)-1)","v":2.7717447938643072},{"$f":"PTRM_ORAB!AG55*((1+Real_WACC)*(1+AG50)-1)","v":2.2767709069746465},{"$f":"PTRM_ORAB!AH55*((1+Real_WACC)*(1+AH50)-1)","v":1.7533018961291067},{"$f":"PTRM_ORAB!AI55*((1+Real_WACC)*(1+AI50)-1)","v":1.2070362915363997},{"$f":"PTRM_ORAB!AJ55*((1+Real_WACC)*(1+AJ50)-1)","v":0.61822851793649458},{"$f":"PTRM_ORAB!AK55*((1+Real_WACC)*(1+AK50)-1)","v":0},{"$f":"PTRM_ORAB!AL55*((1+Real_WACC)*(1+AL50)-1)","v":0},{"$f":"PTRM_ORAB!AM55*((1+Real_WACC)*(1+AM50)-1)","v":0},{"$f":"PTRM_ORAB!AN55*((1+Real_WACC)*(1+AN50)-1)","v":-6.3169355933219654E-3},{"$f":"PTRM_ORAB!AO55*((1+Real_WACC)*(1+AO50)-1)","v":-5.1718891166366169E-3},{"$f":"PTRM_ORAB!AP55*((1+Real_WACC)*(1+AP50)-1)","v":-3.9697507358821887E-3},{"$f":"PTRM_ORAB!AQ55*((1+Real_WACC)*(1+AQ50)-1)","v":-2.7084744814629786E-3},{"$f":"PTRM_ORAB!AR55*((1+Real_WACC)*(1+AR50)-1)","v":-1.3859498690487534E-3},{"$f":"PTRM_ORAB!AS55*((1+Real_WACC)*(1+AS50)-1)","v":-1.1091109562955275E-4},{"$f":"PTRM_ORAB!AT55*((1+Real_WACC)*(1+AT50)-1)","v":-9.093959895368891E-5},{"$f":"PTRM_ORAB!AU55*((1+Real_WACC)*(1+AU50)-1)","v":-6.9904051959214533E-5},{"$f":"PTRM_ORAB!AV55*((1+Real_WACC)*(1+AV50)-1)","v":-4.7763829927061411E-5},{"$f":"PTRM_ORAB!AW55*((1+Real_WACC)*(1+AW50)-1)","v":-2.4476944311815267E-5},{"$f":"PTRM_ORAB!AX55*((1+Real_WACC)*(1+AX50)-1)","v":-5.957293874850558E-7},{"$f":"PTRM_ORAB!AY55*((1+Real_WACC)*(1+AY50)-1)","v":-4.8748441192362048E-7},{"$f":"PTRM_ORAB!AZ55*((1+Real_WACC)*(1+AZ50)-1)","v":-3.7397598776730562E-7},{"$f":"PTRM_ORAB!BA55*((1+Real_WACC)*(1+BA50)-1)","v":-2.5501996418196591E-7},{"$f":"PTRM_ORAB!BB55*((1+Real_WACC)*(1+BB50)-1)","v":-1.3042651986757467E-7}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H56*((1+Real_WACC)*(1+H50)-1)","v":8.6415024332095616},{"$f":"PTRM_ORAB!I56*((1+Real_WACC)*(1+I50)-1)","v":8.5710258590200006},{"$f":"PTRM_ORAB!J56*((1+Real_WACC)*(1+J50)-1)","v":8.5661124690702746},{"$f":"PTRM_ORAB!K56*((1+Real_WACC)*(1+K50)-1)","v":8.4880436566267257},{"$f":"PTRM_ORAB!L56*((1+Real_WACC)*(1+L50)-1)","v":8.3991490457540277},{"$f":"PTRM_ORAB!M56*((1+Real_WACC)*(1+M50)-1)","v":8.2988907681307253},{"$f":"PTRM_ORAB!N56*((1+Real_WACC)*(1+N50)-1)","v":8.1867095185500638},{"$f":"PTRM_ORAB!O56*((1+Real_WACC)*(1+O50)-1)","v":7.9602273909333832},{"$f":"PTRM_ORAB!P56*((1+Real_WACC)*(1+P50)-1)","v":7.8109066046599782},{"$f":"PTRM_ORAB!Q56*((1+Real_WACC)*(1+Q50)-1)","v":7.6485513210042475},{"$f":"PTRM_ORAB!R56*((1+Real_WACC)*(1+R50)-1)","v":7.4725875545757878},{"$f":"PTRM_ORAB!S56*((1+Real_WACC)*(1+S50)-1)","v":7.2824203579489861},{"$f":"PTRM_ORAB!T56*((1+Real_WACC)*(1+T50)-1)","v":7.2561500637219414},{"$f":"PTRM_ORAB!U56*((1+Real_WACC)*(1+U50)-1)","v":7.0278609671049228},{"$f":"PTRM_ORAB!V56*((1+Real_WACC)*(1+V50)-1)","v":6.7832013968223146},{"$f":"PTRM_ORAB!W56*((1+Real_WACC)*(1+W50)-1)","v":6.5214846633782431},{"$f":"PTRM_ORAB!X56*((1+Real_WACC)*(1+X50)-1)","v":6.2419996948806773},{"$f":"PTRM_ORAB!Y56*((1+Real_WACC)*(1+Y50)-1)","v":5.727552193168199},{"$f":"PTRM_ORAB!Z56*((1+Real_WACC)*(1+Z50)-1)","v":5.4175066497408544},{"$f":"PTRM_ORAB!AA56*((1+Real_WACC)*(1+AA50)-1)","v":5.0886595512246648},{"$f":"PTRM_ORAB!AB56*((1+Real_WACC)*(1+AB50)-1)","v":4.7402714790704978},{"$f":"PTRM_ORAB!AC56*((1+Real_WACC)*(1+AC50)-1)","v":4.3715779635881891},{"$f":"PTRM_ORAB!AD56*((1+Real_WACC)*(1+AD50)-1)","v":4.1555988213391339},{"$f":"PTRM_ORAB!AE56*((1+Real_WACC)*(1+AE50)-1)","v":3.7335139059446618},{"$f":"PTRM_ORAB!AF56*((1+Real_WACC)*(1+AF50)-1)","v":3.2858451241319795},{"$f":"PTRM_ORAB!AG56*((1+Real_WACC)*(1+AG50)-1)","v":2.8115249974225076},{"$f":"PTRM_ORAB!AH56*((1+Real_WACC)*(1+AH50)-1)","v":2.3094472234722301},{"$f":"PTRM_ORAB!AI56*((1+Real_WACC)*(1+AI50)-1)","v":1.7782471562911193},{"$f":"PTRM_ORAB!AJ56*((1+Real_WACC)*(1+AJ50)-1)","v":1.2143938688695641},{"$f":"PTRM_ORAB!AK56*((1+Real_WACC)*(1+AK50)-1)","v":0.62199697474444648},{"$f":"PTRM_ORAB!AL56*((1+Real_WACC)*(1+AL50)-1)","v":7.3434534848485447E-17},{"$f":"PTRM_ORAB!AM56*((1+Real_WACC)*(1+AM50)-1)","v":7.5224455077398882E-17},{"$f":"PTRM_ORAB!AN56*((1+Real_WACC)*(1+AN50)-1)","v":1.225481529185011E-3},{"$f":"PTRM_ORAB!AO56*((1+Real_WACC)*(1+AO50)-1)","v":1.0033432334075902E-3},{"$f":"PTRM_ORAB!AP56*((1+Real_WACC)*(1+AP50)-1)","v":7.70129144174776E-4},{"$f":"PTRM_ORAB!AQ56*((1+Real_WACC)*(1+AQ50)-1)","v":5.254423446727479E-4},{"$f":"PTRM_ORAB!AR56*((1+Real_WACC)*(1+AR50)-1)","v":2.6887340226979309E-4},{"$f":"PTRM_ORAB!AS56*((1+Real_WACC)*(1+AS50)-1)","v":2.1516682743984184E-5},{"$f":"PTRM_ORAB!AT56*((1+Real_WACC)*(1+AT50)-1)","v":1.7642224959053638E-5},{"$f":"PTRM_ORAB!AU56*((1+Real_WACC)*(1+AU50)-1)","v":1.3561342082032686E-5},{"$f":"PTRM_ORAB!AV56*((1+Real_WACC)*(1+AV50)-1)","v":9.2661529429915529E-6},{"$f":"PTRM_ORAB!AW56*((1+Real_WACC)*(1+AW50)-1)","v":4.7485117905477247E-6},{"$f":"PTRM_ORAB!AX56*((1+Real_WACC)*(1+AX50)-1)","v":1.1557112621623762E-7},{"$f":"PTRM_ORAB!AY56*((1+Real_WACC)*(1+AY50)-1)","v":9.4571669087394846E-8},{"$f":"PTRM_ORAB!AZ56*((1+Real_WACC)*(1+AZ50)-1)","v":7.2551106243993452E-8},{"$f":"PTRM_ORAB!BA56*((1+Real_WACC)*(1+BA50)-1)","v":4.9473712540114911E-8},{"$f":"PTRM_ORAB!BB56*((1+Real_WACC)*(1+BB50)-1)","v":2.5302662763028835E-8}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I57*((1+Real_WACC)*(1+I50)-1)","v":8.8681758101126587},{"$f":"PTRM_ORAB!J57*((1+Real_WACC)*(1+J50)-1)","v":8.8734169978595236},{"$f":"PTRM_ORAB!K57*((1+Real_WACC)*(1+K50)-1)","v":8.8037768172794753},{"$f":"PTRM_ORAB!L57*((1+Real_WACC)*(1+L50)-1)","v":8.7235420078925241},{"$f":"PTRM_ORAB!M57*((1+Real_WACC)*(1+M50)-1)","v":8.6321810413854969},{"$f":"PTRM_ORAB!N57*((1+Real_WACC)*(1+N50)-1)","v":8.529141126433716},{"$f":"PTRM_ORAB!O57*((1+Real_WACC)*(1+O50)-1)","v":8.3068687522321518},{"$f":"PTRM_ORAB!P57*((1+Real_WACC)*(1+P50)-1)","v":8.1664831298497074},{"$f":"PTRM_ORAB!Q57*((1+Real_WACC)*(1+Q50)-1)","v":8.0132933248164271},{"$f":"PTRM_ORAB!R57*((1+Real_WACC)*(1+R50)-1)","v":7.8467312883441211},{"$f":"PTRM_ORAB!S57*((1+Real_WACC)*(1+S50)-1)","v":7.666208162630455},{"$f":"PTRM_ORAB!T57*((1+Real_WACC)*(1+T50)-1)","v":7.656078875778034},{"$f":"PTRM_ORAB!U57*((1+Real_WACC)*(1+U50)-1)","v":7.4381647322015079},{"$f":"PTRM_ORAB!V57*((1+Real_WACC)*(1+V50)-1)","v":7.2041491878300539},{"$f":"PTRM_ORAB!W57*((1+Real_WACC)*(1+W50)-1)","v":6.9533525296724319},{"$f":"PTRM_ORAB!X57*((1+Real_WACC)*(1+X50)-1)","v":6.685070843180938},{"$f":"PTRM_ORAB!Y57*((1+Real_WACC)*(1+Y50)-1)","v":6.167601468032065},{"$f":"PTRM_ORAB!Z57*((1+Real_WACC)*(1+Z50)-1)","v":5.8684596609384556},{"$f":"PTRM_ORAB!AA57*((1+Real_WACC)*(1+AA50)-1)","v":5.5507864729354921},{"$f":"PTRM_ORAB!AB57*((1+Real_WACC)*(1+AB50)-1)","v":5.2138491797999009},{"$f":"PTRM_ORAB!AC57*((1+Real_WACC)*(1+AC50)-1)","v":4.8568901720360742},{"$f":"PTRM_ORAB!AD57*((1+Real_WACC)*(1+AD50)-1)","v":4.6729501755602758},{"$f":"PTRM_ORAB!AE57*((1+Real_WACC)*(1+AE50)-1)","v":4.2649577555341587},{"$f":"PTRM_ORAB!AF57*((1+Real_WACC)*(1+AF50)-1)","v":3.8317652336377526},{"$f":"PTRM_ORAB!AG57*((1+Real_WACC)*(1+AG50)-1)","v":3.3723155790901882},{"$f":"PTRM_ORAB!AH57*((1+Real_WACC)*(1+AH50)-1)","v":2.8855132215989969},{"$f":"PTRM_ORAB!AI57*((1+Real_WACC)*(1+AI50)-1)","v":2.3630030482097881},{"$f":"PTRM_ORAB!AJ57*((1+Real_WACC)*(1+AJ50)-1)","v":1.8154498120118479},{"$f":"PTRM_ORAB!AK57*((1+Real_WACC)*(1+AK50)-1)","v":1.2398001667810123},{"$f":"PTRM_ORAB!AL57*((1+Real_WACC)*(1+AL50)-1)","v":0.63500975490207956},{"$f":"PTRM_ORAB!AM57*((1+Real_WACC)*(1+AM50)-1)","v":1.9092979060606215E-16},{"$f":"PTRM_ORAB!AN57*((1+Real_WACC)*(1+AN50)-1)","v":9.0017101848466896E-3},{"$f":"PTRM_ORAB!AO57*((1+Real_WACC)*(1+AO50)-1)","v":7.370005004537758E-3},{"$f":"PTRM_ORAB!AP57*((1+Real_WACC)*(1+AP50)-1)","v":5.6569431653332976E-3},{"$f":"PTRM_ORAB!AQ57*((1+Real_WACC)*(1+AQ50)-1)","v":3.8596091356317207E-3},{"$f":"PTRM_ORAB!AR57*((1+Real_WACC)*(1+AR50)-1)","v":1.9749954495486984E-3},{"$f":"PTRM_ORAB!AS57*((1+Real_WACC)*(1+AS50)-1)","v":1.5804966259217723E-4},{"$f":"PTRM_ORAB!AT57*((1+Real_WACC)*(1+AT50)-1)","v":1.295900365000876E-4},{"$f":"PTRM_ORAB!AU57*((1+Real_WACC)*(1+AU50)-1)","v":9.9614125739787681E-5},{"$f":"PTRM_ORAB!AV57*((1+Real_WACC)*(1+AV50)-1)","v":6.8064039591641303E-5},{"$f":"PTRM_ORAB!AW57*((1+Real_WACC)*(1+AW50)-1)","v":3.4879943866852551E-5},{"$f":"PTRM_ORAB!AX57*((1+Real_WACC)*(1+AX50)-1)","v":8.4892163542173523E-7},{"$f":"PTRM_ORAB!AY57*((1+Real_WACC)*(1+AY50)-1)","v":6.9467122641013601E-7},{"$f":"PTRM_ORAB!AZ57*((1+Real_WACC)*(1+AZ50)-1)","v":5.3292033902195922E-7},{"$f":"PTRM_ORAB!BA57*((1+Real_WACC)*(1+BA50)-1)","v":3.6340655607488856E-7},{"$f":"PTRM_ORAB!BB57*((1+Real_WACC)*(1+BB50)-1)","v":1.858593799036388E-7}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J58*((1+Real_WACC)*(1+J50)-1)","v":9.1786355332541127},{"$f":"PTRM_ORAB!K58*((1+Real_WACC)*(1+K50)-1)","v":9.1174411328438936},{"$f":"PTRM_ORAB!L58*((1+Real_WACC)*(1+L50)-1)","v":9.0458858067420831},{"$f":"PTRM_ORAB!M58*((1+Real_WACC)*(1+M50)-1)","v":8.9634444933712647},{"$f":"PTRM_ORAB!N58*((1+Real_WACC)*(1+N50)-1)","v":8.8695710470801163},{"$f":"PTRM_ORAB!O58*((1+Real_WACC)*(1+O50)-1)","v":8.6515615323910708},{"$f":"PTRM_ORAB!P58*((1+Real_WACC)*(1+P50)-1)","v":8.5201425352157454},{"$f":"PTRM_ORAB!Q58*((1+Real_WACC)*(1+Q50)-1)","v":8.3761525976990363},{"$f":"PTRM_ORAB!R58*((1+Real_WACC)*(1+R50)-1)","v":8.2190297379602537},{"$f":"PTRM_ORAB!S58*((1+Real_WACC)*(1+S50)-1)","v":8.0481913229054243},{"$f":"PTRM_ORAB!T58*((1+Real_WACC)*(1+T50)-1)","v":8.0542037740389585},{"$f":"PTRM_ORAB!U58*((1+Real_WACC)*(1+U50)-1)","v":7.8466938386291742},{"$f":"PTRM_ORAB!V58*((1+Real_WACC)*(1+V50)-1)","v":7.6233542420163705},{"$f":"PTRM_ORAB!W58*((1+Real_WACC)*(1+W50)-1)","v":7.3835123647373395},{"$f":"PTRM_ORAB!X58*((1+Real_WACC)*(1+X50)-1)","v":7.1264715708473716},{"$f":"PTRM_ORAB!Y58*((1+Real_WACC)*(1+Y50)-1)","v":6.6060778728870835},{"$f":"PTRM_ORAB!Z58*((1+Real_WACC)*(1+Z50)-1)","v":6.3179032264160346},{"$f":"PTRM_ORAB!AA58*((1+Real_WACC)*(1+AA50)-1)","v":6.0114714639247939},{"$f":"PTRM_ORAB!AB58*((1+Real_WACC)*(1+AB50)-1)","v":5.686056718852071},{"$f":"PTRM_ORAB!AC58*((1+Real_WACC)*(1+AC50)-1)","v":5.3409084108047837},{"$f":"PTRM_ORAB!AD58*((1+Real_WACC)*(1+AD50)-1)","v":5.1890364533449995},{"$f":"PTRM_ORAB!AE58*((1+Real_WACC)*(1+AE50)-1)","v":4.7951846669485683},{"$f":"PTRM_ORAB!AF58*((1+Real_WACC)*(1+AF50)-1)","v":4.3765200282857109},{"$f":"PTRM_ORAB!AG58*((1+Real_WACC)*(1+AG50)-1)","v":3.9319961063961792},{"$f":"PTRM_ORAB!AH58*((1+Real_WACC)*(1+AH50)-1)","v":3.4605282208099295},{"$f":"PTRM_ORAB!AI58*((1+Real_WACC)*(1+AI50)-1)","v":2.9467794314269806},{"$f":"PTRM_ORAB!AJ58*((1+Real_WACC)*(1+AJ50)-1)","v":2.4148842494310836},{"$f":"PTRM_ORAB!AK58*((1+Real_WACC)*(1+AK50)-1)","v":1.8553091414678577},{"$f":"PTRM_ORAB!AL58*((1+Real_WACC)*(1+AL50)-1)","v":1.26702075034128},{"$f":"PTRM_ORAB!AM58*((1+Real_WACC)*(1+AM50)-1)","v":0.64895178891533245},{"$f":"PTRM_ORAB!AN58*((1+Real_WACC)*(1+AN50)-1)","v":-3.5482393218902817E-3},{"$f":"PTRM_ORAB!AO58*((1+Real_WACC)*(1+AO50)-1)","v":-2.9050637070776137E-3},{"$f":"PTRM_ORAB!AP58*((1+Real_WACC)*(1+AP50)-1)","v":-2.2298194197279565E-3},{"$f":"PTRM_ORAB!AQ58*((1+Real_WACC)*(1+AQ50)-1)","v":-1.5213572333431741E-3},{"$f":"PTRM_ORAB!AR58*((1+Real_WACC)*(1+AR50)-1)","v":-7.7849168332921838E-4},{"$f":"PTRM_ORAB!AS58*((1+Real_WACC)*(1+AS50)-1)","v":-6.2299053858132412E-5},{"$f":"PTRM_ORAB!AT58*((1+Real_WACC)*(1+AT50)-1)","v":-5.1081011695850961E-5},{"$f":"PTRM_ORAB!AU58*((1+Real_WACC)*(1+AU50)-1)","v":-3.9265289673582455E-5},{"$f":"PTRM_ORAB!AV58*((1+Real_WACC)*(1+AV50)-1)","v":-2.6829068779876017E-5},{"$f":"PTRM_ORAB!AW58*((1+Real_WACC)*(1+AW50)-1)","v":-1.3748763938438405E-5},{"$f":"PTRM_ORAB!AX58*((1+Real_WACC)*(1+AX50)-1)","v":-3.3462276235882314E-7},{"$f":"PTRM_ORAB!AY58*((1+Real_WACC)*(1+AY50)-1)","v":-2.7382127514876097E-7},{"$f":"PTRM_ORAB!AZ58*((1+Real_WACC)*(1+AZ50)-1)","v":-2.1006329503209964E-7},{"$f":"PTRM_ORAB!BA58*((1+Real_WACC)*(1+BA50)-1)","v":-1.4324538400140324E-7},{"$f":"PTRM_ORAB!BB58*((1+Real_WACC)*(1+BB50)-1)","v":-7.3260918933650222E-8}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K59*((1+Real_WACC)*(1+K50)-1)","v":9.5480302276431814},{"$f":"PTRM_ORAB!L59*((1+Real_WACC)*(1+L50)-1)","v":9.4843730552059036},{"$f":"PTRM_ORAB!M59*((1+Real_WACC)*(1+M50)-1)","v":9.4099379810498736},{"$f":"PTRM_ORAB!N59*((1+Real_WACC)*(1+N50)-1)","v":9.3241788124654637},{"$f":"PTRM_ORAB!O59*((1+Real_WACC)*(1+O50)-1)","v":9.0648688640417845},{"$f":"PTRM_ORAB!P59*((1+Real_WACC)*(1+P50)-1)","v":8.9414780083964569},{"$f":"PTRM_ORAB!Q59*((1+Real_WACC)*(1+Q50)-1)","v":8.8056551203860973},{"$f":"PTRM_ORAB!R59*((1+Real_WACC)*(1+R50)-1)","v":8.6568400359743691},{"$f":"PTRM_ORAB!S59*((1+Real_WACC)*(1+S50)-1)","v":8.4944519410956865},{"$f":"PTRM_ORAB!T59*((1+Real_WACC)*(1+T50)-1)","v":8.5167700196701102},{"$f":"PTRM_ORAB!U59*((1+Real_WACC)*(1+U50)-1)","v":8.3181377898912174},{"$f":"PTRM_ORAB!V59*((1+Real_WACC)*(1+V50)-1)","v":8.1038278116567817},{"$f":"PTRM_ORAB!W59*((1+Real_WACC)*(1+W50)-1)","v":7.8731694386277598},{"$f":"PTRM_ORAB!X59*((1+Real_WACC)*(1+X50)-1)","v":7.6254680097883565},{"$f":"PTRM_ORAB!Y59*((1+Real_WACC)*(1+Y50)-1)","v":7.0981339562879509},{"$f":"PTRM_ORAB!Z59*((1+Real_WACC)*(1+Z50)-1)","v":6.8188002968533796},{"$f":"PTRM_ORAB!AA59*((1+Real_WACC)*(1+AA50)-1)","v":6.5213461337761851},{"$f":"PTRM_ORAB!AB59*((1+Real_WACC)*(1+AB50)-1)","v":6.2050469569807705},{"$f":"PTRM_ORAB!AC59*((1+Real_WACC)*(1+AC50)-1)","v":5.8691535262645829},{"$f":"PTRM_ORAB!AD59*((1+Real_WACC)*(1+AD50)-1)","v":5.7484134972073067},{"$f":"PTRM_ORAB!AE59*((1+Real_WACC)*(1+AE50)-1)","v":5.3657621925767787},{"$f":"PTRM_ORAB!AF59*((1+Real_WACC)*(1+AF50)-1)","v":4.9584967890812051},{"$f":"PTRM_ORAB!AG59*((1+Real_WACC)*(1+AG50)-1)","v":4.525573468980447},{"$f":"PTRM_ORAB!AH59*((1+Real_WACC)*(1+AH50)-1)","v":4.0659101624655687},{"$f":"PTRM_ORAB!AI59*((1+Real_WACC)*(1+AI50)-1)","v":3.557024773088787},{"$f":"PTRM_ORAB!AJ59*((1+Real_WACC)*(1+AJ50)-1)","v":3.0364374972948101},{"$f":"PTRM_ORAB!AK59*((1+Real_WACC)*(1+AK50)-1)","v":2.4883589889346878},{"$f":"PTRM_ORAB!AL59*((1+Real_WACC)*(1+AL50)-1)","v":1.9117583712394799},{"$f":"PTRM_ORAB!AM59*((1+Real_WACC)*(1+AM50)-1)","v":1.3055708463133411},{"$f":"PTRM_ORAB!AN59*((1+Real_WACC)*(1+AN50)-1)","v":0.66010696177833361},{"$f":"PTRM_ORAB!AO59*((1+Real_WACC)*(1+AO50)-1)","v":-2.0702384991336432E-17},{"$f":"PTRM_ORAB!AP59*((1+Real_WACC)*(1+AP50)-1)","v":-2.1187179694040472E-17},{"$f":"PTRM_ORAB!AQ59*((1+Real_WACC)*(1+AQ50)-1)","v":-2.1683326997126941E-17},{"$f":"PTRM_ORAB!AR59*((1+Real_WACC)*(1+AR50)-1)","v":-2.2191092748252025E-17},{"$f":"PTRM_ORAB!AS59*((1+Real_WACC)*(1+AS50)-1)","v":4.1893903516307977E-3},{"$f":"PTRM_ORAB!AT59*((1+Real_WACC)*(1+AT50)-1)","v":3.4350168148212248E-3},{"$f":"PTRM_ORAB!AU59*((1+Real_WACC)*(1+AU50)-1)","v":2.6404514278353117E-3},{"$f":"PTRM_ORAB!AV59*((1+Real_WACC)*(1+AV50)-1)","v":1.8041596931087172E-3},{"$f":"PTRM_ORAB!AW59*((1+Real_WACC)*(1+AW50)-1)","v":9.2455559793424408E-4},{"$f":"PTRM_ORAB!AX59*((1+Real_WACC)*(1+AX50)-1)","v":2.2502193616846923E-5},{"$f":"PTRM_ORAB!AY59*((1+Real_WACC)*(1+AY50)-1)","v":1.8413509309334254E-5},{"$f":"PTRM_ORAB!AZ59*((1+Real_WACC)*(1+AZ50)-1)","v":1.412601134269642E-5},{"$f":"PTRM_ORAB!BA59*((1+Real_WACC)*(1+BA50)-1)","v":9.6327438779036519E-6},{"$f":"PTRM_ORAB!BB59*((1+Real_WACC)*(1+BB50)-1)","v":4.9265368882029857E-6}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L60*((1+Real_WACC)*(1+L50)-1)","v":9.7618501011905856},{"$f":"PTRM_ORAB!M60*((1+Real_WACC)*(1+M50)-1)","v":9.6967673814690603},{"$f":"PTRM_ORAB!N60*((1+Real_WACC)*(1+N50)-1)","v":9.6206653982475903},{"$f":"PTRM_ORAB!O60*((1+Real_WACC)*(1+O50)-1)","v":9.3812229913539973},{"$f":"PTRM_ORAB!P60*((1+Real_WACC)*(1+P50)-1)","v":9.2672348554912549},{"$f":"PTRM_ORAB!Q60*((1+Real_WACC)*(1+Q50)-1)","v":9.141089397080794},{"$f":"PTRM_ORAB!R60*((1+Real_WACC)*(1+R50)-1)","v":9.0022343710653541},{"$f":"PTRM_ORAB!S60*((1+Real_WACC)*(1+S50)-1)","v":8.8500971081917772},{"$f":"PTRM_ORAB!T60*((1+Real_WACC)*(1+T50)-1)","v":8.8885435283569052},{"$f":"PTRM_ORAB!U60*((1+Real_WACC)*(1+U50)-1)","v":8.7009707093008366},{"$f":"PTRM_ORAB!V60*((1+Real_WACC)*(1+V50)-1)","v":8.4980424619444292},{"$f":"PTRM_ORAB!W60*((1+Real_WACC)*(1+W50)-1)","v":8.279097387811623},{"$f":"PTRM_ORAB!X60*((1+Real_WACC)*(1+X50)-1)","v":8.043450335825332},{"$f":"PTRM_ORAB!Y60*((1+Real_WACC)*(1+Y50)-1)","v":7.514868387529714},{"$f":"PTRM_ORAB!Z60*((1+Real_WACC)*(1+Z50)-1)","v":7.2474452644794285},{"$f":"PTRM_ORAB!AA60*((1+Real_WACC)*(1+AA50)-1)","v":6.9622357404346742},{"$f":"PTRM_ORAB!AB60*((1+Real_WACC)*(1+AB50)-1)","v":6.6585245426932183},{"$f":"PTRM_ORAB!AC60*((1+Real_WACC)*(1+AC50)-1)","v":6.3355719208997181},{"$f":"PTRM_ORAB!AD60*((1+Real_WACC)*(1+AD50)-1)","v":6.2473926767600449},{"$f":"PTRM_ORAB!AE60*((1+Real_WACC)*(1+AE50)-1)","v":5.8801221656701674},{"$f":"PTRM_ORAB!AF60*((1+Real_WACC)*(1+AF50)-1)","v":5.4887034865557141},{"$f":"PTRM_ORAB!AG60*((1+Real_WACC)*(1+AG50)-1)","v":5.0721067459822748},{"$f":"PTRM_ORAB!AH60*((1+Real_WACC)*(1+AH50)-1)","v":4.6292642100727219},{"$f":"PTRM_ORAB!AI60*((1+Real_WACC)*(1+AI50)-1)","v":4.130768482828465},{"$f":"PTRM_ORAB!AJ60*((1+Real_WACC)*(1+AJ50)-1)","v":3.6269600105663611},{"$f":"PTRM_ORAB!AK60*((1+Real_WACC)*(1+AK50)-1)","v":3.0961373844211866},{"$f":"PTRM_ORAB!AL60*((1+Real_WACC)*(1+AL50)-1)","v":2.5372830161546305},{"$f":"PTRM_ORAB!AM60*((1+Real_WACC)*(1+AM50)-1)","v":1.949345760763415},{"$f":"PTRM_ORAB!AN60*((1+Real_WACC)*(1+AN50)-1)","v":1.3176923223071229},{"$f":"PTRM_ORAB!AO60*((1+Real_WACC)*(1+AO50)-1)","v":0.67427458299760512},{"$f":"PTRM_ORAB!AP60*((1+Real_WACC)*(1+AP50)-1)","v":-2.5256909689430446E-16},{"$f":"PTRM_ORAB!AQ60*((1+Real_WACC)*(1+AQ50)-1)","v":-2.5848359226729373E-16},{"$f":"PTRM_ORAB!AR60*((1+Real_WACC)*(1+AR50)-1)","v":-2.6453658936494871E-16},{"$f":"PTRM_ORAB!AS60*((1+Real_WACC)*(1+AS50)-1)","v":1.4743143206853635E-2},{"$f":"PTRM_ORAB!AT60*((1+Real_WACC)*(1+AT50)-1)","v":1.2088380544234998E-2},{"$f":"PTRM_ORAB!AU60*((1+Real_WACC)*(1+AU50)-1)","v":9.2921762509343385E-3},{"$f":"PTRM_ORAB!AV60*((1+Real_WACC)*(1+AV50)-1)","v":6.3491301814787354E-3},{"$f":"PTRM_ORAB!AW60*((1+Real_WACC)*(1+AW50)-1)","v":3.2536609002636096E-3},{"$f":"PTRM_ORAB!AX60*((1+Real_WACC)*(1+AX50)-1)","v":7.9188864038984906E-5},{"$f":"PTRM_ORAB!AY60*((1+Real_WACC)*(1+AY50)-1)","v":6.4800121712834733E-5},{"$f":"PTRM_ORAB!AZ60*((1+Real_WACC)*(1+AZ50)-1)","v":4.9711721918189168E-5},{"$f":"PTRM_ORAB!BA60*((1+Real_WACC)*(1+BA50)-1)","v":3.3899185930858751E-5},{"$f":"PTRM_ORAB!BB60*((1+Real_WACC)*(1+BB50)-1)","v":1.7337281265363851E-5}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M61*((1+Real_WACC)*(1+M50)-1)","v":10.147120621332538},{"$f":"PTRM_ORAB!N61*((1+Real_WACC)*(1+N50)-1)","v":10.07946928469727},{"$f":"PTRM_ORAB!O61*((1+Real_WACC)*(1+O50)-1)","v":9.8167646194373699},{"$f":"PTRM_ORAB!P61*((1+Real_WACC)*(1+P50)-1)","v":9.7108050816704381},{"$f":"PTRM_ORAB!Q61*((1+Real_WACC)*(1+Q50)-1)","v":9.5928123029030825},{"$f":"PTRM_ORAB!R61*((1+Real_WACC)*(1+R50)-1)","v":9.4622350892827569},{"$f":"PTRM_ORAB!S61*((1+Real_WACC)*(1+S50)-1)","v":9.3185017942220867},{"$f":"PTRM_ORAB!T61*((1+Real_WACC)*(1+T50)-1)","v":9.3736479659358949},{"$f":"PTRM_ORAB!U61*((1+Real_WACC)*(1+U50)-1)","v":9.1948356977807677},{"$f":"PTRM_ORAB!V61*((1+Real_WACC)*(1+V50)-1)","v":9.0007992679553599},{"$f":"PTRM_ORAB!W61*((1+Real_WACC)*(1+W50)-1)","v":8.7908782739333287},{"$f":"PTRM_ORAB!X61*((1+Real_WACC)*(1+X50)-1)","v":8.5643885259710171},{"$f":"PTRM_ORAB!Y61*((1+Real_WACC)*(1+Y50)-1)","v":8.027921473903751},{"$f":"PTRM_ORAB!Z61*((1+Real_WACC)*(1+Z50)-1)","v":7.7691236917998685},{"$f":"PTRM_ORAB!AA61*((1+Real_WACC)*(1+AA50)-1)","v":7.4926526727634259},{"$f":"PTRM_ORAB!AB61*((1+Real_WACC)*(1+AB50)-1)","v":7.1977934741565619},{"$f":"PTRM_ORAB!AC61*((1+Real_WACC)*(1+AC50)-1)","v":6.8838066230024477},{"$f":"PTRM_ORAB!AD61*((1+Real_WACC)*(1+AD50)-1)","v":6.8272573817136664},{"$f":"PTRM_ORAB!AE61*((1+Real_WACC)*(1+AE50)-1)","v":6.4708342455471284},{"$f":"PTRM_ORAB!AF61*((1+Real_WACC)*(1+AF50)-1)","v":6.0904280947731264},{"$f":"PTRM_ORAB!AG61*((1+Real_WACC)*(1+AG50)-1)","v":5.6850101029471087},{"$f":"PTRM_ORAB!AH61*((1+Real_WACC)*(1+AH50)-1)","v":5.2535135419075116},{"$f":"PTRM_ORAB!AI61*((1+Real_WACC)*(1+AI50)-1)","v":4.7592022888168888},{"$f":"PTRM_ORAB!AJ61*((1+Real_WACC)*(1+AJ50)-1)","v":4.2658042238338059},{"$f":"PTRM_ORAB!AK61*((1+Real_WACC)*(1+AK50)-1)","v":3.745526140490981},{"$f":"PTRM_ORAB!AL61*((1+Real_WACC)*(1+AL50)-1)","v":3.197350804562654},{"$f":"PTRM_ORAB!AM61*((1+Real_WACC)*(1+AM50)-1)","v":2.6202273626245396},{"$f":"PTRM_ORAB!AN61*((1+Real_WACC)*(1+AN50)-1)","v":1.9943748045973486},{"$f":"PTRM_ORAB!AO61*((1+Real_WACC)*(1+AO50)-1)","v":1.3607184995015114},{"$f":"PTRM_ORAB!AP61*((1+Real_WACC)*(1+AP50)-1)","v":0.69629145081613497},{"$f":"PTRM_ORAB!AQ61*((1+Real_WACC)*(1+AQ50)-1)","v":3.3123815986138291E-17},{"$f":"PTRM_ORAB!AR61*((1+Real_WACC)*(1+AR50)-1)","v":3.3899487510464757E-17},{"$f":"PTRM_ORAB!AS61*((1+Real_WACC)*(1+AS50)-1)","v":4.1351246906497878E-2},{"$f":"PTRM_ORAB!AT61*((1+Real_WACC)*(1+AT50)-1)","v":3.3905226420916305E-2},{"$f":"PTRM_ORAB!AU61*((1+Real_WACC)*(1+AU50)-1)","v":2.6062493530718659E-2},{"$f":"PTRM_ORAB!AV61*((1+Real_WACC)*(1+AV50)-1)","v":1.7807902025517602E-2},{"$f":"PTRM_ORAB!AW61*((1+Real_WACC)*(1+AW50)-1)","v":9.1257972163136698E-3},{"$f":"PTRM_ORAB!AX61*((1+Real_WACC)*(1+AX50)-1)","v":2.2210720083074896E-4},{"$f":"PTRM_ORAB!AY61*((1+Real_WACC)*(1+AY50)-1)","v":1.8174996979428897E-4},{"$f":"PTRM_ORAB!AZ61*((1+Real_WACC)*(1+AZ50)-1)","v":1.3943035473131562E-4},{"$f":"PTRM_ORAB!BA61*((1+Real_WACC)*(1+BA50)-1)","v":9.5079698249459312E-5},{"$f":"PTRM_ORAB!BB61*((1+Real_WACC)*(1+BB50)-1)","v":4.8627228823103505E-5}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N62*((1+Real_WACC)*(1+N50)-1)","v":10.22153226329775},{"$f":"PTRM_ORAB!O62*((1+Real_WACC)*(1+O50)-1)","v":9.9965570518264428},{"$f":"PTRM_ORAB!P62*((1+Real_WACC)*(1+P50)-1)","v":9.9012860739415061},{"$f":"PTRM_ORAB!Q62*((1+Real_WACC)*(1+Q50)-1)","v":9.7944142341486202},{"$f":"PTRM_ORAB!R62*((1+Real_WACC)*(1+R50)-1)","v":9.6754055482398584},{"$f":"PTRM_ORAB!S62*((1+Real_WACC)*(1+S50)-1)","v":9.5437040766335102},{"$f":"PTRM_ORAB!T62*((1+Real_WACC)*(1+T50)-1)","v":9.6140007590996159},{"$f":"PTRM_ORAB!U62*((1+Real_WACC)*(1+U50)-1)","v":9.448464498204304},{"$f":"PTRM_ORAB!V62*((1+Real_WACC)*(1+V50)-1)","v":9.2682250254134768},{"$f":"PTRM_ORAB!W62*((1+Real_WACC)*(1+W50)-1)","v":9.0726398780699746},{"$f":"PTRM_ORAB!X62*((1+Real_WACC)*(1+X50)-1)","v":8.8610433825910775},{"$f":"PTRM_ORAB!Y62*((1+Real_WACC)*(1+Y50)-1)","v":8.3305293927381978},{"$f":"PTRM_ORAB!Z62*((1+Real_WACC)*(1+Z50)-1)","v":8.0869360551029885},{"$f":"PTRM_ORAB!AA62*((1+Real_WACC)*(1+AA50)-1)","v":7.8262358076130409},{"$f":"PTRM_ORAB!AB62*((1+Real_WACC)*(1+AB50)-1)","v":7.5477324042969069},{"$f":"PTRM_ORAB!AC62*((1+Real_WACC)*(1+AC50)-1)","v":7.2507056468549091},{"$f":"PTRM_ORAB!AD62*((1+Real_WACC)*(1+AD50)-1)","v":7.2269816043039068},{"$f":"PTRM_ORAB!AE62*((1+Real_WACC)*(1+AE50)-1)","v":6.8904624714597045},{"$f":"PTRM_ORAB!AF62*((1+Real_WACC)*(1+AF50)-1)","v":6.5307396565130302},{"$f":"PTRM_ORAB!AG62*((1+Real_WACC)*(1+AG50)-1)","v":6.1468117980377759},{"$f":"PTRM_ORAB!AH62*((1+Real_WACC)*(1+AH50)-1)","v":5.7376405449641803},{"$f":"PTRM_ORAB!AI62*((1+Real_WACC)*(1+AI50)-1)","v":5.2601659418920228},{"$f":"PTRM_ORAB!AJ62*((1+Real_WACC)*(1+AJ50)-1)","v":4.7896703571048436},{"$f":"PTRM_ORAB!AK62*((1+Real_WACC)*(1+AK50)-1)","v":4.293113593452369},{"$f":"PTRM_ORAB!AL62*((1+Real_WACC)*(1+AL50)-1)","v":3.769504727509851},{"$f":"PTRM_ORAB!AM62*((1+Real_WACC)*(1+AM50)-1)","v":3.2178200127917038},{"$f":"PTRM_ORAB!AN62*((1+Real_WACC)*(1+AN50)-1)","v":2.6136848031319184},{"$f":"PTRM_ORAB!AO62*((1+Real_WACC)*(1+AO50)-1)","v":2.0061677535237914},{"$f":"PTRM_ORAB!AP62*((1+Real_WACC)*(1+AP50)-1)","v":1.368764571749765},{"$f":"PTRM_ORAB!AQ62*((1+Real_WACC)*(1+AQ50)-1)","v":0.70040869572840758},{"$f":"PTRM_ORAB!AR62*((1+Real_WACC)*(1+AR50)-1)","v":-1.7182979542809239E-16},{"$f":"PTRM_ORAB!AS62*((1+Real_WACC)*(1+AS50)-1)","v":4.7299719901024453E-2},{"$f":"PTRM_ORAB!AT62*((1+Real_WACC)*(1+AT50)-1)","v":3.8782572059227333E-2},{"$f":"PTRM_ORAB!AU62*((1+Real_WACC)*(1+AU50)-1)","v":2.9811643811194048E-2},{"$f":"PTRM_ORAB!AV62*((1+Real_WACC)*(1+AV50)-1)","v":2.0369610128963472E-2},{"$f":"PTRM_ORAB!AW62*((1+Real_WACC)*(1+AW50)-1)","v":1.0438564360131949E-2},{"$f":"PTRM_ORAB!AX62*((1+Real_WACC)*(1+AX50)-1)","v":2.5405783799095036E-4},{"$f":"PTRM_ORAB!AY62*((1+Real_WACC)*(1+AY50)-1)","v":2.0789512545360496E-4},{"$f":"PTRM_ORAB!AZ62*((1+Real_WACC)*(1+AZ50)-1)","v":1.5948773538568338E-4},{"$f":"PTRM_ORAB!BA62*((1+Real_WACC)*(1+BA50)-1)","v":1.0875713386931945E-4},{"$f":"PTRM_ORAB!BB62*((1+Real_WACC)*(1+BB50)-1)","v":5.5622368730417941E-5}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O63*((1+Real_WACC)*(1+O50)-1)","v":10.242452198896569},{"$f":"PTRM_ORAB!P63*((1+Real_WACC)*(1+P50)-1)","v":10.156914934847951},{"$f":"PTRM_ORAB!Q63*((1+Real_WACC)*(1+Q50)-1)","v":10.060115685554388},{"$f":"PTRM_ORAB!R63*((1+Real_WACC)*(1+R50)-1)","v":9.951529481316328},{"$f":"PTRM_ORAB!S63*((1+Real_WACC)*(1+S50)-1)","v":9.8306117400363444},{"$f":"PTRM_ORAB!T63*((1+Real_WACC)*(1+T50)-1)","v":9.9161600353166275},{"$f":"PTRM_ORAB!U63*((1+Real_WACC)*(1+U50)-1)","v":9.7623696791756025},{"$f":"PTRM_ORAB!V63*((1+Real_WACC)*(1+V50)-1)","v":9.5942787652406381},{"$f":"PTRM_ORAB!W63*((1+Real_WACC)*(1+W50)-1)","v":9.4112577307874883},{"$f":"PTRM_ORAB!X63*((1+Real_WACC)*(1+X50)-1)","v":9.2126541982970132},{"$f":"PTRM_ORAB!Y63*((1+Real_WACC)*(1+Y50)-1)","v":8.6841685997744484},{"$f":"PTRM_ORAB!Z63*((1+Real_WACC)*(1+Z50)-1)","v":8.4536518021883129},{"$f":"PTRM_ORAB!AA63*((1+Real_WACC)*(1+AA50)-1)","v":8.2064582373356387},{"$f":"PTRM_ORAB!AB63*((1+Real_WACC)*(1+AB50)-1)","v":7.9419049282811782},{"$f":"PTRM_ORAB!AC63*((1+Real_WACC)*(1+AC50)-1)","v":7.6592853387732962},{"$f":"PTRM_ORAB!AD63*((1+Real_WACC)*(1+AD50)-1)","v":7.6673508535367398},{"$f":"PTRM_ORAB!AE63*((1+Real_WACC)*(1+AE50)-1)","v":7.3478151000049587},{"$f":"PTRM_ORAB!AF63*((1+Real_WACC)*(1+AF50)-1)","v":7.0056694434724109},{"$f":"PTRM_ORAB!AG63*((1+Real_WACC)*(1+AG50)-1)","v":6.6399321445276671},{"$f":"PTRM_ORAB!AH63*((1+Real_WACC)*(1+AH50)-1)","v":6.2495850992083559},{"$f":"PTRM_ORAB!AI63*((1+Real_WACC)*(1+AI50)-1)","v":5.785107564741053},{"$f":"PTRM_ORAB!AJ63*((1+Real_WACC)*(1+AJ50)-1)","v":5.3335043044489758},{"$f":"PTRM_ORAB!AK63*((1+Real_WACC)*(1+AK50)-1)","v":4.8564489692357178},{"$f":"PTRM_ORAB!AL63*((1+Real_WACC)*(1+AL50)-1)","v":4.3529691046078867},{"$f":"PTRM_ORAB!AM63*((1+Real_WACC)*(1+AM50)-1)","v":3.8220599714736609},{"$f":"PTRM_ORAB!AN63*((1+Real_WACC)*(1+AN50)-1)","v":3.2347047789833976},{"$f":"PTRM_ORAB!AO63*((1+Real_WACC)*(1+AO50)-1)","v":2.6483623577930007},{"$f":"PTRM_ORAB!AP63*((1+Real_WACC)*(1+AP50)-1)","v":2.0327849614781548},{"$f":"PTRM_ORAB!AQ63*((1+Real_WACC)*(1+AQ50)-1)","v":1.3869249131184445},{"$f":"PTRM_ORAB!AR63*((1+Real_WACC)*(1+AR50)-1)","v":0.70970149981944197},{"$f":"PTRM_ORAB!AS63*((1+Real_WACC)*(1+AS50)-1)","v":5.6794096722226226E-2},{"$f":"PTRM_ORAB!AT63*((1+Real_WACC)*(1+AT50)-1)","v":4.6567319072448869E-2},{"$f":"PTRM_ORAB!AU63*((1+Real_WACC)*(1+AU50)-1)","v":3.5795674596052748E-2},{"$f":"PTRM_ORAB!AV63*((1+Real_WACC)*(1+AV50)-1)","v":2.44583606473605E-2},{"$f":"PTRM_ORAB!AW63*((1+Real_WACC)*(1+AW50)-1)","v":1.2533876207957791E-2},{"$f":"PTRM_ORAB!AX63*((1+Real_WACC)*(1+AX50)-1)","v":3.0505435241669535E-4},{"$f":"PTRM_ORAB!AY63*((1+Real_WACC)*(1+AY50)-1)","v":2.4962549223966907E-4},{"$f":"PTRM_ORAB!AZ63*((1+Real_WACC)*(1+AZ50)-1)","v":1.9150138496501696E-4},{"$f":"PTRM_ORAB!BA63*((1+Real_WACC)*(1+BA50)-1)","v":1.3058773272085723E-4},{"$f":"PTRM_ORAB!BB63*((1+Real_WACC)*(1+BB50)-1)","v":6.6787333967412071E-5}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":80.341278147687333},87.867371308443268,95.604502554263277,103.2638704365482,110.96341666303506,119.66673029423713,127.78606173811467,135.8856686113453,144.11651236158502,152.14498642962297,157.865725214896,154.82508906049881,151.52185464726549,147.94447984556311,144.08100133319206,143.4711853743141,138.83675403534818,133.87248559241235,128.56456707028471,122.89869538554291,112.59375960189449,106.31915643987742,99.666076402772148,92.619655269826907,85.164525542941348,80.667151843327773,72.122520639168513,63.06245260104992,53.465470626643416,43.309317002020236,32.603452388554459,27.286812187455595,{"$f":"SUM(AK53:AK63)","v":22.328435644250565},17.760866841408259,13.610057383584884,9.8210745058282818,6.6899414317564201,4.0981620080131833,2.0875526365103427,0.70981357817336777,0.16438656619549141,0.13478586897313757,0.10360809258532462,7.0793025219768421E-2,3.6278433672829492E-2,8.8295862406320333E-4,7.2251877920674851E-4,5.5427750655586989E-4,3.7796185984399885E-4,1.9329048810694802E-4]
[]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E71*((1+Real_WACC)*(1+E68)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F71*((1+Real_WACC)*(1+F68)-1)","v":79.686047405854794},{"$f":"PTRM_ORAB!G71*((1+Real_WACC)*(1+G68)-1)","v":78.94218167137528},{"$f":"PTRM_ORAB!H71*((1+Real_WACC)*(1+H68)-1)","v":78.105508283682838},{"$f":"PTRM_ORAB!I71*((1+Real_WACC)*(1+I68)-1)","v":77.171697349663731},{"$f":"PTRM_ORAB!J71*((1+Real_WACC)*(1+J68)-1)","v":76.748268427120919},{"$f":"PTRM_ORAB!K71*((1+Real_WACC)*(1+K68)-1)","v":75.710814519621707},{"$f":"PTRM_ORAB!L71*((1+Real_WACC)*(1+L68)-1)","v":74.557718921406831},{"$f":"PTRM_ORAB!M71*((1+Real_WACC)*(1+M68)-1)","v":73.283390971048078},{"$f":"PTRM_ORAB!N71*((1+Real_WACC)*(1+N68)-1)","v":71.882019561912898},{"$f":"PTRM_ORAB!O71*((1+Real_WACC)*(1+O68)-1)","v":69.481582563872834},{"$f":"PTRM_ORAB!P71*((1+Real_WACC)*(1+P68)-1)","v":67.713370726023655},{"$f":"PTRM_ORAB!Q71*((1+Real_WACC)*(1+Q68)-1)","v":65.80735925596332},{"$f":"PTRM_ORAB!R71*((1+Real_WACC)*(1+R68)-1)","v":63.757606662274988},{"$f":"PTRM_ORAB!S71*((1+Real_WACC)*(1+S68)-1)","v":61.557956390016571},{"$f":"PTRM_ORAB!T71*((1+Real_WACC)*(1+T68)-1)","v":60.808173730405798},{"$f":"PTRM_ORAB!U71*((1+Real_WACC)*(1+U68)-1)","v":58.202176569226651},{"$f":"PTRM_ORAB!V71*((1+Real_WACC)*(1+V68)-1)","v":55.423638324723598},{"$f":"PTRM_ORAB!W71*((1+Real_WACC)*(1+W68)-1)","v":52.465451534497696},{"$f":"PTRM_ORAB!X71*((1+Real_WACC)*(1+X68)-1)","v":49.320258388737294},{"$f":"PTRM_ORAB!Y71*((1+Real_WACC)*(1+Y68)-1)","v":44.244507433250476},{"$f":"PTRM_ORAB!Z71*((1+Real_WACC)*(1+Z68)-1)","v":40.803214448582239},{"$f":"PTRM_ORAB!AA71*((1+Real_WACC)*(1+AA68)-1)","v":37.165019009868068},{"$f":"PTRM_ORAB!AB71*((1+Real_WACC)*(1+AB68)-1)","v":33.322295869566901},{"$f":"PTRM_ORAB!AC71*((1+Real_WACC)*(1+AC68)-1)","v":29.26716327630459},{"$f":"PTRM_ORAB!AD71*((1+Real_WACC)*(1+AD68)-1)","v":26.133470097624549},{"$f":"PTRM_ORAB!AE71*((1+Real_WACC)*(1+AE68)-1)","v":21.466595535157452},{"$f":"PTRM_ORAB!AF71*((1+Real_WACC)*(1+AF68)-1)","v":16.531053932536611},{"$f":"PTRM_ORAB!AG71*((1+Real_WACC)*(1+AG68)-1)","v":11.315803297903585},{"$f":"PTRM_ORAB!AH71*((1+Real_WACC)*(1+AH68)-1)","v":5.809402933385627},{"$f":"PTRM_ORAB!AI71*((1+Real_WACC)*(1+AI68)-1)","v":0.20924887381334192},{"$f":"PTRM_ORAB!AJ71*((1+Real_WACC)*(1+AJ68)-1)","v":0.17147934595781203},{"$f":"PTRM_ORAB!AK71*((1+Real_WACC)*(1+AK68)-1)","v":0.13174428472230476},{"$f":"PTRM_ORAB!AL71*((1+Real_WACC)*(1+AL68)-1)","v":8.9970312090397075E-2},{"$f":"PTRM_ORAB!AM71*((1+Real_WACC)*(1+AM68)-1)","v":4.6081640702890746E-2},{"$f":"PTRM_ORAB!AN71*((1+Real_WACC)*(1+AN68)-1)","v":-2.5195814597036962E-4},{"$f":"PTRM_ORAB!AO71*((1+Real_WACC)*(1+AO68)-1)","v":-2.062866676002972E-4},{"$f":"PTRM_ORAB!AP71*((1+Real_WACC)*(1+AP68)-1)","v":-1.583380138361349E-4},{"$f":"PTRM_ORAB!AQ71*((1+Real_WACC)*(1+AQ68)-1)","v":-1.0803057885834738E-4},{"$f":"PTRM_ORAB!AR71*((1+Real_WACC)*(1+AR68)-1)","v":-5.5280183603987217E-5},{"$f":"PTRM_ORAB!AS71*((1+Real_WACC)*(1+AS68)-1)","v":-4.4238149351890361E-6},{"$f":"PTRM_ORAB!AT71*((1+Real_WACC)*(1+AT68)-1)","v":-3.6272291222794101E-6},{"$f":"PTRM_ORAB!AU71*((1+Real_WACC)*(1+AU68)-1)","v":-2.7882024546965589E-6},{"$f":"PTRM_ORAB!AV71*((1+Real_WACC)*(1+AV68)-1)","v":-1.9051145694106915E-6},{"$f":"PTRM_ORAB!AW71*((1+Real_WACC)*(1+AW68)-1)","v":-9.7629070563023733E-7},{"$f":"PTRM_ORAB!AX71*((1+Real_WACC)*(1+AX68)-1)","v":-2.3761342782959517E-8},{"$f":"PTRM_ORAB!AY71*((1+Real_WACC)*(1+AY68)-1)","v":-2.4304836340974449E-8},{"$f":"PTRM_ORAB!AZ71*((1+Real_WACC)*(1+AZ68)-1)","v":-2.4860761235479987E-8},{"$f":"PTRM_ORAB!BA71*((1+Real_WACC)*(1+BA68)-1)","v":-2.542940180862641E-8},{"$f":"PTRM_ORAB!BB71*((1+Real_WACC)*(1+BB68)-1)","v":-2.6011048906326341E-8}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F72*((1+Real_WACC)*(1+F68)-1)","v":8.181323902588467},{"$f":"PTRM_ORAB!G72*((1+Real_WACC)*(1+G68)-1)","v":8.1146003570654415},{"$f":"PTRM_ORAB!H72*((1+Real_WACC)*(1+H68)-1)","v":8.0388509209832009},{"$f":"PTRM_ORAB!I72*((1+Real_WACC)*(1+I68)-1)","v":7.9536506834066358},{"$f":"PTRM_ORAB!J72*((1+Real_WACC)*(1+J68)-1)","v":7.9449250498160149},{"$f":"PTRM_ORAB!K72*((1+Real_WACC)*(1+K68)-1)","v":7.8500887161586839},{"$f":"PTRM_ORAB!L72*((1+Real_WACC)*(1+L68)-1)","v":7.7439742020504241},{"$f":"PTRM_ORAB!M72*((1+Real_WACC)*(1+M68)-1)","v":7.6260314402173739},{"$f":"PTRM_ORAB!N72*((1+Real_WACC)*(1+N68)-1)","v":7.4956885977166845},{"$f":"PTRM_ORAB!O72*((1+Real_WACC)*(1+O68)-1)","v":7.2609936124074244},{"$f":"PTRM_ORAB!P72*((1+Real_WACC)*(1+P68)-1)","v":7.0939460591611647},{"$f":"PTRM_ORAB!Q72*((1+Real_WACC)*(1+Q68)-1)","v":6.9134147739484071},{"$f":"PTRM_ORAB!R72*((1+Real_WACC)*(1+R68)-1)","v":6.7188143912596461},{"$f":"PTRM_ORAB!S72*((1+Real_WACC)*(1+S68)-1)","v":6.5095382953836811},{"$f":"PTRM_ORAB!T72*((1+Real_WACC)*(1+T68)-1)","v":6.4510413757181597},{"$f":"PTRM_ORAB!U72*((1+Real_WACC)*(1+U68)-1)","v":6.2021403955767713},{"$f":"PTRM_ORAB!V72*((1+Real_WACC)*(1+V68)-1)","v":5.9363412558794426},{"$f":"PTRM_ORAB!W72*((1+Real_WACC)*(1+W68)-1)","v":5.6529437579823716},{"$f":"PTRM_ORAB!X72*((1+Real_WACC)*(1+X68)-1)","v":5.3512229750056655},{"$f":"PTRM_ORAB!Y72*((1+Real_WACC)*(1+Y68)-1)","v":4.8431615149395046},{"$f":"PTRM_ORAB!Z72*((1+Real_WACC)*(1+Z68)-1)","v":4.5115811279366138},{"$f":"PTRM_ORAB!AA72*((1+Real_WACC)*(1+AA68)-1)","v":4.1606749163858874},{"$f":"PTRM_ORAB!AB72*((1+Real_WACC)*(1+AB68)-1)","v":3.7896907008691714},{"$f":"PTRM_ORAB!AC72*((1+Real_WACC)*(1+AC68)-1)","v":3.3978509402881958},{"$f":"PTRM_ORAB!AD72*((1+Real_WACC)*(1+AD68)-1)","v":3.1180117797509519},{"$f":"PTRM_ORAB!AE72*((1+Real_WACC)*(1+AE68)-1)","v":2.6679188244891643},{"$f":"PTRM_ORAB!AF72*((1+Real_WACC)*(1+AF68)-1)","v":2.1914860181980722},{"$f":"PTRM_ORAB!AG72*((1+Real_WACC)*(1+AG68)-1)","v":1.6876254783810329},{"$f":"PTRM_ORAB!AH72*((1+Real_WACC)*(1+AH68)-1)","v":1.1552099480060121},{"$f":"PTRM_ORAB!AI72*((1+Real_WACC)*(1+AI68)-1)","v":0.60686853590961209},{"$f":"PTRM_ORAB!AJ72*((1+Real_WACC)*(1+AJ68)-1)","v":0},{"$f":"PTRM_ORAB!AK72*((1+Real_WACC)*(1+AK68)-1)","v":0},{"$f":"PTRM_ORAB!AL72*((1+Real_WACC)*(1+AL68)-1)","v":0},{"$f":"PTRM_ORAB!AM72*((1+Real_WACC)*(1+AM68)-1)","v":0},{"$f":"PTRM_ORAB!AN72*((1+Real_WACC)*(1+AN68)-1)","v":4.0077637731238954E-4},{"$f":"PTRM_ORAB!AO72*((1+Real_WACC)*(1+AO68)-1)","v":3.2812919387974372E-4},{"$f":"PTRM_ORAB!AP72*((1+Real_WACC)*(1+AP68)-1)","v":2.5185982906680008E-4},{"$f":"PTRM_ORAB!AQ72*((1+Real_WACC)*(1+AQ68)-1)","v":1.7183847685123271E-4},{"$f":"PTRM_ORAB!AR72*((1+Real_WACC)*(1+AR68)-1)","v":8.7931238089738824E-5},{"$f":"PTRM_ORAB!AS72*((1+Real_WACC)*(1+AS68)-1)","v":7.0367263451525439E-6},{"$f":"PTRM_ORAB!AT72*((1+Real_WACC)*(1+AT68)-1)","v":5.7696398015251491E-6},{"$f":"PTRM_ORAB!AU72*((1+Real_WACC)*(1+AU68)-1)","v":4.4350448551808327E-6},{"$f":"PTRM_ORAB!AV72*((1+Real_WACC)*(1+AV68)-1)","v":3.0303640811170827E-6},{"$f":"PTRM_ORAB!AW72*((1+Real_WACC)*(1+AW68)-1)","v":1.5529335267146047E-6},{"$f":"PTRM_ORAB!AX72*((1+Real_WACC)*(1+AX68)-1)","v":3.7795899965673021E-8},{"$f":"PTRM_ORAB!AY72*((1+Real_WACC)*(1+AY68)-1)","v":3.0928324932354127E-8},{"$f":"PTRM_ORAB!AZ72*((1+Real_WACC)*(1+AZ68)-1)","v":2.3726811737269588E-8},{"$f":"PTRM_ORAB!BA72*((1+Real_WACC)*(1+BA68)-1)","v":1.6179676977431124E-8},{"$f":"PTRM_ORAB!BB72*((1+Real_WACC)*(1+BB68)-1)","v":8.2748774885801334E-9}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G73*((1+Real_WACC)*(1+G68)-1)","v":8.5477205258225606},{"$f":"PTRM_ORAB!H73*((1+Real_WACC)*(1+H68)-1)","v":8.4780087986725849},{"$f":"PTRM_ORAB!I73*((1+Real_WACC)*(1+I68)-1)","v":8.3988669608320379},{"$f":"PTRM_ORAB!J73*((1+Real_WACC)*(1+J68)-1)","v":8.3553718171162714},{"$f":"PTRM_ORAB!K73*((1+Real_WACC)*(1+K68)-1)","v":8.2678666679410071},{"$f":"PTRM_ORAB!L73*((1+Real_WACC)*(1+L68)-1)","v":8.1691754711029265},{"$f":"PTRM_ORAB!M73*((1+Real_WACC)*(1+M68)-1)","v":8.0587476635805935},{"$f":"PTRM_ORAB!N73*((1+Real_WACC)*(1+N68)-1)","v":7.936010819221444},{"$f":"PTRM_ORAB!O73*((1+Real_WACC)*(1+O68)-1)","v":7.7026256375030036},{"$f":"PTRM_ORAB!P73*((1+Real_WACC)*(1+P68)-1)","v":7.542521051240942},{"$f":"PTRM_ORAB!Q73*((1+Real_WACC)*(1+Q68)-1)","v":7.3689966337610526},{"$f":"PTRM_ORAB!R73*((1+Real_WACC)*(1+R68)-1)","v":7.1814656852696457},{"$f":"PTRM_ORAB!S73*((1+Real_WACC)*(1+S68)-1)","v":6.9793201441275325},{"$f":"PTRM_ORAB!T73*((1+Real_WACC)*(1+T68)-1)","v":6.9364152462720616},{"$f":"PTRM_ORAB!U73*((1+Real_WACC)*(1+U68)-1)","v":6.6949391582563713},{"$f":"PTRM_ORAB!V73*((1+Real_WACC)*(1+V68)-1)","v":6.4366278529298775},{"$f":"PTRM_ORAB!W73*((1+Real_WACC)*(1+W68)-1)","v":6.1607795107864511},{"$f":"PTRM_ORAB!X73*((1+Real_WACC)*(1+X68)-1)","v":5.8666674604181877},{"$f":"PTRM_ORAB!Y73*((1+Real_WACC)*(1+Y68)-1)","v":5.3492373093830938},{"$f":"PTRM_ORAB!Z73*((1+Real_WACC)*(1+Z68)-1)","v":5.0245342158392541},{"$f":"PTRM_ORAB!AA73*((1+Real_WACC)*(1+AA68)-1)","v":4.68053639651027},{"$f":"PTRM_ORAB!AB73*((1+Real_WACC)*(1+AB68)-1)","v":4.3164890152597248},{"$f":"PTRM_ORAB!AC73*((1+Real_WACC)*(1+AC68)-1)","v":3.9316117241245543},{"$f":"PTRM_ORAB!AD73*((1+Real_WACC)*(1+AD68)-1)","v":3.6806885021862019},{"$f":"PTRM_ORAB!AE73*((1+Real_WACC)*(1+AE68)-1)","v":3.2393537758357631},{"$f":"PTRM_ORAB!AF73*((1+Real_WACC)*(1+AF68)-1)","v":2.7717447938643072},{"$f":"PTRM_ORAB!AG73*((1+Real_WACC)*(1+AG68)-1)","v":2.2767709069746465},{"$f":"PTRM_ORAB!AH73*((1+Real_WACC)*(1+AH68)-1)","v":1.7533018961291067},{"$f":"PTRM_ORAB!AI73*((1+Real_WACC)*(1+AI68)-1)","v":1.2070362915363997},{"$f":"PTRM_ORAB!AJ73*((1+Real_WACC)*(1+AJ68)-1)","v":0.61822851793649458},{"$f":"PTRM_ORAB!AK73*((1+Real_WACC)*(1+AK68)-1)","v":0},{"$f":"PTRM_ORAB!AL73*((1+Real_WACC)*(1+AL68)-1)","v":0},{"$f":"PTRM_ORAB!AM73*((1+Real_WACC)*(1+AM68)-1)","v":0},{"$f":"PTRM_ORAB!AN73*((1+Real_WACC)*(1+AN68)-1)","v":-6.3169355933219654E-3},{"$f":"PTRM_ORAB!AO73*((1+Real_WACC)*(1+AO68)-1)","v":-5.1718891166366169E-3},{"$f":"PTRM_ORAB!AP73*((1+Real_WACC)*(1+AP68)-1)","v":-3.9697507358821887E-3},{"$f":"PTRM_ORAB!AQ73*((1+Real_WACC)*(1+AQ68)-1)","v":-2.7084744814629786E-3},{"$f":"PTRM_ORAB!AR73*((1+Real_WACC)*(1+AR68)-1)","v":-1.3859498690487534E-3},{"$f":"PTRM_ORAB!AS73*((1+Real_WACC)*(1+AS68)-1)","v":-1.1091109562955275E-4},{"$f":"PTRM_ORAB!AT73*((1+Real_WACC)*(1+AT68)-1)","v":-9.093959895368891E-5},{"$f":"PTRM_ORAB!AU73*((1+Real_WACC)*(1+AU68)-1)","v":-6.9904051959214533E-5},{"$f":"PTRM_ORAB!AV73*((1+Real_WACC)*(1+AV68)-1)","v":-4.7763829927061411E-5},{"$f":"PTRM_ORAB!AW73*((1+Real_WACC)*(1+AW68)-1)","v":-2.4476944311815267E-5},{"$f":"PTRM_ORAB!AX73*((1+Real_WACC)*(1+AX68)-1)","v":-5.957293874850558E-7},{"$f":"PTRM_ORAB!AY73*((1+Real_WACC)*(1+AY68)-1)","v":-4.8748441192362048E-7},{"$f":"PTRM_ORAB!AZ73*((1+Real_WACC)*(1+AZ68)-1)","v":-3.7397598776730562E-7},{"$f":"PTRM_ORAB!BA73*((1+Real_WACC)*(1+BA68)-1)","v":-2.5501996418196591E-7},{"$f":"PTRM_ORAB!BB73*((1+Real_WACC)*(1+BB68)-1)","v":-1.3042651986757467E-7}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H74*((1+Real_WACC)*(1+H68)-1)","v":8.6415024332095616},{"$f":"PTRM_ORAB!I74*((1+Real_WACC)*(1+I68)-1)","v":8.5710258590200006},{"$f":"PTRM_ORAB!J74*((1+Real_WACC)*(1+J68)-1)","v":8.5661124690702746},{"$f":"PTRM_ORAB!K74*((1+Real_WACC)*(1+K68)-1)","v":8.4880436566267257},{"$f":"PTRM_ORAB!L74*((1+Real_WACC)*(1+L68)-1)","v":8.3991490457540277},{"$f":"PTRM_ORAB!M74*((1+Real_WACC)*(1+M68)-1)","v":8.2988907681307253},{"$f":"PTRM_ORAB!N74*((1+Real_WACC)*(1+N68)-1)","v":8.1867095185500638},{"$f":"PTRM_ORAB!O74*((1+Real_WACC)*(1+O68)-1)","v":7.9602273909333832},{"$f":"PTRM_ORAB!P74*((1+Real_WACC)*(1+P68)-1)","v":7.8109066046599782},{"$f":"PTRM_ORAB!Q74*((1+Real_WACC)*(1+Q68)-1)","v":7.6485513210042475},{"$f":"PTRM_ORAB!R74*((1+Real_WACC)*(1+R68)-1)","v":7.4725875545757878},{"$f":"PTRM_ORAB!S74*((1+Real_WACC)*(1+S68)-1)","v":7.2824203579489861},{"$f":"PTRM_ORAB!T74*((1+Real_WACC)*(1+T68)-1)","v":7.2561500637219414},{"$f":"PTRM_ORAB!U74*((1+Real_WACC)*(1+U68)-1)","v":7.0278609671049228},{"$f":"PTRM_ORAB!V74*((1+Real_WACC)*(1+V68)-1)","v":6.7832013968223146},{"$f":"PTRM_ORAB!W74*((1+Real_WACC)*(1+W68)-1)","v":6.5214846633782431},{"$f":"PTRM_ORAB!X74*((1+Real_WACC)*(1+X68)-1)","v":6.2419996948806773},{"$f":"PTRM_ORAB!Y74*((1+Real_WACC)*(1+Y68)-1)","v":5.727552193168199},{"$f":"PTRM_ORAB!Z74*((1+Real_WACC)*(1+Z68)-1)","v":5.4175066497408544},{"$f":"PTRM_ORAB!AA74*((1+Real_WACC)*(1+AA68)-1)","v":5.0886595512246648},{"$f":"PTRM_ORAB!AB74*((1+Real_WACC)*(1+AB68)-1)","v":4.7402714790704978},{"$f":"PTRM_ORAB!AC74*((1+Real_WACC)*(1+AC68)-1)","v":4.3715779635881891},{"$f":"PTRM_ORAB!AD74*((1+Real_WACC)*(1+AD68)-1)","v":4.1555988213391339},{"$f":"PTRM_ORAB!AE74*((1+Real_WACC)*(1+AE68)-1)","v":3.7335139059446618},{"$f":"PTRM_ORAB!AF74*((1+Real_WACC)*(1+AF68)-1)","v":3.2858451241319795},{"$f":"PTRM_ORAB!AG74*((1+Real_WACC)*(1+AG68)-1)","v":2.8115249974225076},{"$f":"PTRM_ORAB!AH74*((1+Real_WACC)*(1+AH68)-1)","v":2.3094472234722301},{"$f":"PTRM_ORAB!AI74*((1+Real_WACC)*(1+AI68)-1)","v":1.7782471562911193},{"$f":"PTRM_ORAB!AJ74*((1+Real_WACC)*(1+AJ68)-1)","v":1.2143938688695641},{"$f":"PTRM_ORAB!AK74*((1+Real_WACC)*(1+AK68)-1)","v":0.62199697474444648},{"$f":"PTRM_ORAB!AL74*((1+Real_WACC)*(1+AL68)-1)","v":7.3434534848485447E-17},{"$f":"PTRM_ORAB!AM74*((1+Real_WACC)*(1+AM68)-1)","v":7.5224455077398882E-17},{"$f":"PTRM_ORAB!AN74*((1+Real_WACC)*(1+AN68)-1)","v":1.225481529185011E-3},{"$f":"PTRM_ORAB!AO74*((1+Real_WACC)*(1+AO68)-1)","v":1.0033432334075902E-3},{"$f":"PTRM_ORAB!AP74*((1+Real_WACC)*(1+AP68)-1)","v":7.70129144174776E-4},{"$f":"PTRM_ORAB!AQ74*((1+Real_WACC)*(1+AQ68)-1)","v":5.254423446727479E-4},{"$f":"PTRM_ORAB!AR74*((1+Real_WACC)*(1+AR68)-1)","v":2.6887340226979309E-4},{"$f":"PTRM_ORAB!AS74*((1+Real_WACC)*(1+AS68)-1)","v":2.1516682743984184E-5},{"$f":"PTRM_ORAB!AT74*((1+Real_WACC)*(1+AT68)-1)","v":1.7642224959053638E-5},{"$f":"PTRM_ORAB!AU74*((1+Real_WACC)*(1+AU68)-1)","v":1.3561342082032686E-5},{"$f":"PTRM_ORAB!AV74*((1+Real_WACC)*(1+AV68)-1)","v":9.2661529429915529E-6},{"$f":"PTRM_ORAB!AW74*((1+Real_WACC)*(1+AW68)-1)","v":4.7485117905477247E-6},{"$f":"PTRM_ORAB!AX74*((1+Real_WACC)*(1+AX68)-1)","v":1.1557112621623762E-7},{"$f":"PTRM_ORAB!AY74*((1+Real_WACC)*(1+AY68)-1)","v":9.4571669087394846E-8},{"$f":"PTRM_ORAB!AZ74*((1+Real_WACC)*(1+AZ68)-1)","v":7.2551106243993452E-8},{"$f":"PTRM_ORAB!BA74*((1+Real_WACC)*(1+BA68)-1)","v":4.9473712540114911E-8},{"$f":"PTRM_ORAB!BB74*((1+Real_WACC)*(1+BB68)-1)","v":2.5302662763028835E-8}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I75*((1+Real_WACC)*(1+I68)-1)","v":8.8681758101126587},{"$f":"PTRM_ORAB!J75*((1+Real_WACC)*(1+J68)-1)","v":8.8734169978595236},{"$f":"PTRM_ORAB!K75*((1+Real_WACC)*(1+K68)-1)","v":8.8037768172794753},{"$f":"PTRM_ORAB!L75*((1+Real_WACC)*(1+L68)-1)","v":8.7235420078925241},{"$f":"PTRM_ORAB!M75*((1+Real_WACC)*(1+M68)-1)","v":8.6321810413854969},{"$f":"PTRM_ORAB!N75*((1+Real_WACC)*(1+N68)-1)","v":8.529141126433716},{"$f":"PTRM_ORAB!O75*((1+Real_WACC)*(1+O68)-1)","v":8.3068687522321518},{"$f":"PTRM_ORAB!P75*((1+Real_WACC)*(1+P68)-1)","v":8.1664831298497074},{"$f":"PTRM_ORAB!Q75*((1+Real_WACC)*(1+Q68)-1)","v":8.0132933248164271},{"$f":"PTRM_ORAB!R75*((1+Real_WACC)*(1+R68)-1)","v":7.8467312883441211},{"$f":"PTRM_ORAB!S75*((1+Real_WACC)*(1+S68)-1)","v":7.666208162630455},{"$f":"PTRM_ORAB!T75*((1+Real_WACC)*(1+T68)-1)","v":7.656078875778034},{"$f":"PTRM_ORAB!U75*((1+Real_WACC)*(1+U68)-1)","v":7.4381647322015079},{"$f":"PTRM_ORAB!V75*((1+Real_WACC)*(1+V68)-1)","v":7.2041491878300539},{"$f":"PTRM_ORAB!W75*((1+Real_WACC)*(1+W68)-1)","v":6.9533525296724319},{"$f":"PTRM_ORAB!X75*((1+Real_WACC)*(1+X68)-1)","v":6.685070843180938},{"$f":"PTRM_ORAB!Y75*((1+Real_WACC)*(1+Y68)-1)","v":6.167601468032065},{"$f":"PTRM_ORAB!Z75*((1+Real_WACC)*(1+Z68)-1)","v":5.8684596609384556},{"$f":"PTRM_ORAB!AA75*((1+Real_WACC)*(1+AA68)-1)","v":5.5507864729354921},{"$f":"PTRM_ORAB!AB75*((1+Real_WACC)*(1+AB68)-1)","v":5.2138491797999009},{"$f":"PTRM_ORAB!AC75*((1+Real_WACC)*(1+AC68)-1)","v":4.8568901720360742},{"$f":"PTRM_ORAB!AD75*((1+Real_WACC)*(1+AD68)-1)","v":4.6729501755602758},{"$f":"PTRM_ORAB!AE75*((1+Real_WACC)*(1+AE68)-1)","v":4.2649577555341587},{"$f":"PTRM_ORAB!AF75*((1+Real_WACC)*(1+AF68)-1)","v":3.8317652336377526},{"$f":"PTRM_ORAB!AG75*((1+Real_WACC)*(1+AG68)-1)","v":3.3723155790901882},{"$f":"PTRM_ORAB!AH75*((1+Real_WACC)*(1+AH68)-1)","v":2.8855132215989969},{"$f":"PTRM_ORAB!AI75*((1+Real_WACC)*(1+AI68)-1)","v":2.3630030482097881},{"$f":"PTRM_ORAB!AJ75*((1+Real_WACC)*(1+AJ68)-1)","v":1.8154498120118479},{"$f":"PTRM_ORAB!AK75*((1+Real_WACC)*(1+AK68)-1)","v":1.2398001667810123},{"$f":"PTRM_ORAB!AL75*((1+Real_WACC)*(1+AL68)-1)","v":0.63500975490207956},{"$f":"PTRM_ORAB!AM75*((1+Real_WACC)*(1+AM68)-1)","v":1.9092979060606215E-16},{"$f":"PTRM_ORAB!AN75*((1+Real_WACC)*(1+AN68)-1)","v":9.0017101848466896E-3},{"$f":"PTRM_ORAB!AO75*((1+Real_WACC)*(1+AO68)-1)","v":7.370005004537758E-3},{"$f":"PTRM_ORAB!AP75*((1+Real_WACC)*(1+AP68)-1)","v":5.6569431653332976E-3},{"$f":"PTRM_ORAB!AQ75*((1+Real_WACC)*(1+AQ68)-1)","v":3.8596091356317207E-3},{"$f":"PTRM_ORAB!AR75*((1+Real_WACC)*(1+AR68)-1)","v":1.9749954495486984E-3},{"$f":"PTRM_ORAB!AS75*((1+Real_WACC)*(1+AS68)-1)","v":1.5804966259217723E-4},{"$f":"PTRM_ORAB!AT75*((1+Real_WACC)*(1+AT68)-1)","v":1.295900365000876E-4},{"$f":"PTRM_ORAB!AU75*((1+Real_WACC)*(1+AU68)-1)","v":9.9614125739787681E-5},{"$f":"PTRM_ORAB!AV75*((1+Real_WACC)*(1+AV68)-1)","v":6.8064039591641303E-5},{"$f":"PTRM_ORAB!AW75*((1+Real_WACC)*(1+AW68)-1)","v":3.4879943866852551E-5},{"$f":"PTRM_ORAB!AX75*((1+Real_WACC)*(1+AX68)-1)","v":8.4892163542173523E-7},{"$f":"PTRM_ORAB!AY75*((1+Real_WACC)*(1+AY68)-1)","v":6.9467122641013601E-7},{"$f":"PTRM_ORAB!AZ75*((1+Real_WACC)*(1+AZ68)-1)","v":5.3292033902195922E-7},{"$f":"PTRM_ORAB!BA75*((1+Real_WACC)*(1+BA68)-1)","v":3.6340655607488856E-7},{"$f":"PTRM_ORAB!BB75*((1+Real_WACC)*(1+BB68)-1)","v":1.858593799036388E-7}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J76*((1+Real_WACC)*(1+J68)-1)","v":9.1786355332541127},{"$f":"PTRM_ORAB!K76*((1+Real_WACC)*(1+K68)-1)","v":9.1174411328438936},{"$f":"PTRM_ORAB!L76*((1+Real_WACC)*(1+L68)-1)","v":9.0458858067420831},{"$f":"PTRM_ORAB!M76*((1+Real_WACC)*(1+M68)-1)","v":8.9634444933712647},{"$f":"PTRM_ORAB!N76*((1+Real_WACC)*(1+N68)-1)","v":8.8695710470801163},{"$f":"PTRM_ORAB!O76*((1+Real_WACC)*(1+O68)-1)","v":8.6515615323910708},{"$f":"PTRM_ORAB!P76*((1+Real_WACC)*(1+P68)-1)","v":8.5201425352157454},{"$f":"PTRM_ORAB!Q76*((1+Real_WACC)*(1+Q68)-1)","v":8.3761525976990363},{"$f":"PTRM_ORAB!R76*((1+Real_WACC)*(1+R68)-1)","v":8.2190297379602537},{"$f":"PTRM_ORAB!S76*((1+Real_WACC)*(1+S68)-1)","v":8.0481913229054243},{"$f":"PTRM_ORAB!T76*((1+Real_WACC)*(1+T68)-1)","v":8.0542037740389585},{"$f":"PTRM_ORAB!U76*((1+Real_WACC)*(1+U68)-1)","v":7.8466938386291742},{"$f":"PTRM_ORAB!V76*((1+Real_WACC)*(1+V68)-1)","v":7.6233542420163705},{"$f":"PTRM_ORAB!W76*((1+Real_WACC)*(1+W68)-1)","v":7.3835123647373395},{"$f":"PTRM_ORAB!X76*((1+Real_WACC)*(1+X68)-1)","v":7.1264715708473716},{"$f":"PTRM_ORAB!Y76*((1+Real_WACC)*(1+Y68)-1)","v":6.6060778728870835},{"$f":"PTRM_ORAB!Z76*((1+Real_WACC)*(1+Z68)-1)","v":6.3179032264160346},{"$f":"PTRM_ORAB!AA76*((1+Real_WACC)*(1+AA68)-1)","v":6.0114714639247939},{"$f":"PTRM_ORAB!AB76*((1+Real_WACC)*(1+AB68)-1)","v":5.686056718852071},{"$f":"PTRM_ORAB!AC76*((1+Real_WACC)*(1+AC68)-1)","v":5.3409084108047837},{"$f":"PTRM_ORAB!AD76*((1+Real_WACC)*(1+AD68)-1)","v":5.1890364533449995},{"$f":"PTRM_ORAB!AE76*((1+Real_WACC)*(1+AE68)-1)","v":4.7951846669485683},{"$f":"PTRM_ORAB!AF76*((1+Real_WACC)*(1+AF68)-1)","v":4.3765200282857109},{"$f":"PTRM_ORAB!AG76*((1+Real_WACC)*(1+AG68)-1)","v":3.9319961063961792},{"$f":"PTRM_ORAB!AH76*((1+Real_WACC)*(1+AH68)-1)","v":3.4605282208099295},{"$f":"PTRM_ORAB!AI76*((1+Real_WACC)*(1+AI68)-1)","v":2.9467794314269806},{"$f":"PTRM_ORAB!AJ76*((1+Real_WACC)*(1+AJ68)-1)","v":2.4148842494310836},{"$f":"PTRM_ORAB!AK76*((1+Real_WACC)*(1+AK68)-1)","v":1.8553091414678577},{"$f":"PTRM_ORAB!AL76*((1+Real_WACC)*(1+AL68)-1)","v":1.26702075034128},{"$f":"PTRM_ORAB!AM76*((1+Real_WACC)*(1+AM68)-1)","v":0.64895178891533245},{"$f":"PTRM_ORAB!AN76*((1+Real_WACC)*(1+AN68)-1)","v":-3.5482393218902817E-3},{"$f":"PTRM_ORAB!AO76*((1+Real_WACC)*(1+AO68)-1)","v":-2.9050637070776137E-3},{"$f":"PTRM_ORAB!AP76*((1+Real_WACC)*(1+AP68)-1)","v":-2.2298194197279565E-3},{"$f":"PTRM_ORAB!AQ76*((1+Real_WACC)*(1+AQ68)-1)","v":-1.5213572333431741E-3},{"$f":"PTRM_ORAB!AR76*((1+Real_WACC)*(1+AR68)-1)","v":-7.7849168332921838E-4},{"$f":"PTRM_ORAB!AS76*((1+Real_WACC)*(1+AS68)-1)","v":-6.2299053858132412E-5},{"$f":"PTRM_ORAB!AT76*((1+Real_WACC)*(1+AT68)-1)","v":-5.1081011695850961E-5},{"$f":"PTRM_ORAB!AU76*((1+Real_WACC)*(1+AU68)-1)","v":-3.9265289673582455E-5},{"$f":"PTRM_ORAB!AV76*((1+Real_WACC)*(1+AV68)-1)","v":-2.6829068779876017E-5},{"$f":"PTRM_ORAB!AW76*((1+Real_WACC)*(1+AW68)-1)","v":-1.3748763938438405E-5},{"$f":"PTRM_ORAB!AX76*((1+Real_WACC)*(1+AX68)-1)","v":-3.3462276235882314E-7},{"$f":"PTRM_ORAB!AY76*((1+Real_WACC)*(1+AY68)-1)","v":-2.7382127514876097E-7},{"$f":"PTRM_ORAB!AZ76*((1+Real_WACC)*(1+AZ68)-1)","v":-2.1006329503209964E-7},{"$f":"PTRM_ORAB!BA76*((1+Real_WACC)*(1+BA68)-1)","v":-1.4324538400140324E-7},{"$f":"PTRM_ORAB!BB76*((1+Real_WACC)*(1+BB68)-1)","v":-7.3260918933650222E-8}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K77*((1+Real_WACC)*(1+K68)-1)","v":9.5480302276431814},{"$f":"PTRM_ORAB!L77*((1+Real_WACC)*(1+L68)-1)","v":9.4843730552059036},{"$f":"PTRM_ORAB!M77*((1+Real_WACC)*(1+M68)-1)","v":9.4099379810498736},{"$f":"PTRM_ORAB!N77*((1+Real_WACC)*(1+N68)-1)","v":9.3241788124654637},{"$f":"PTRM_ORAB!O77*((1+Real_WACC)*(1+O68)-1)","v":9.0648688640417845},{"$f":"PTRM_ORAB!P77*((1+Real_WACC)*(1+P68)-1)","v":8.9414780083964569},{"$f":"PTRM_ORAB!Q77*((1+Real_WACC)*(1+Q68)-1)","v":8.8056551203860973},{"$f":"PTRM_ORAB!R77*((1+Real_WACC)*(1+R68)-1)","v":8.6568400359743691},{"$f":"PTRM_ORAB!S77*((1+Real_WACC)*(1+S68)-1)","v":8.4944519410956865},{"$f":"PTRM_ORAB!T77*((1+Real_WACC)*(1+T68)-1)","v":8.5167700196701102},{"$f":"PTRM_ORAB!U77*((1+Real_WACC)*(1+U68)-1)","v":8.3181377898912174},{"$f":"PTRM_ORAB!V77*((1+Real_WACC)*(1+V68)-1)","v":8.1038278116567817},{"$f":"PTRM_ORAB!W77*((1+Real_WACC)*(1+W68)-1)","v":7.8731694386277598},{"$f":"PTRM_ORAB!X77*((1+Real_WACC)*(1+X68)-1)","v":7.6254680097883565},{"$f":"PTRM_ORAB!Y77*((1+Real_WACC)*(1+Y68)-1)","v":7.0981339562879509},{"$f":"PTRM_ORAB!Z77*((1+Real_WACC)*(1+Z68)-1)","v":6.8188002968533796},{"$f":"PTRM_ORAB!AA77*((1+Real_WACC)*(1+AA68)-1)","v":6.5213461337761851},{"$f":"PTRM_ORAB!AB77*((1+Real_WACC)*(1+AB68)-1)","v":6.2050469569807705},{"$f":"PTRM_ORAB!AC77*((1+Real_WACC)*(1+AC68)-1)","v":5.8691535262645829},{"$f":"PTRM_ORAB!AD77*((1+Real_WACC)*(1+AD68)-1)","v":5.7484134972073067},{"$f":"PTRM_ORAB!AE77*((1+Real_WACC)*(1+AE68)-1)","v":5.3657621925767787},{"$f":"PTRM_ORAB!AF77*((1+Real_WACC)*(1+AF68)-1)","v":4.9584967890812051},{"$f":"PTRM_ORAB!AG77*((1+Real_WACC)*(1+AG68)-1)","v":4.525573468980447},{"$f":"PTRM_ORAB!AH77*((1+Real_WACC)*(1+AH68)-1)","v":4.0659101624655687},{"$f":"PTRM_ORAB!AI77*((1+Real_WACC)*(1+AI68)-1)","v":3.557024773088787},{"$f":"PTRM_ORAB!AJ77*((1+Real_WACC)*(1+AJ68)-1)","v":3.0364374972948101},{"$f":"PTRM_ORAB!AK77*((1+Real_WACC)*(1+AK68)-1)","v":2.4883589889346878},{"$f":"PTRM_ORAB!AL77*((1+Real_WACC)*(1+AL68)-1)","v":1.9117583712394799},{"$f":"PTRM_ORAB!AM77*((1+Real_WACC)*(1+AM68)-1)","v":1.3055708463133411},{"$f":"PTRM_ORAB!AN77*((1+Real_WACC)*(1+AN68)-1)","v":0.66010696177833361},{"$f":"PTRM_ORAB!AO77*((1+Real_WACC)*(1+AO68)-1)","v":-2.0702384991336432E-17},{"$f":"PTRM_ORAB!AP77*((1+Real_WACC)*(1+AP68)-1)","v":-2.1187179694040472E-17},{"$f":"PTRM_ORAB!AQ77*((1+Real_WACC)*(1+AQ68)-1)","v":-2.1683326997126941E-17},{"$f":"PTRM_ORAB!AR77*((1+Real_WACC)*(1+AR68)-1)","v":-2.2191092748252025E-17},{"$f":"PTRM_ORAB!AS77*((1+Real_WACC)*(1+AS68)-1)","v":4.1893903516307977E-3},{"$f":"PTRM_ORAB!AT77*((1+Real_WACC)*(1+AT68)-1)","v":3.4350168148212248E-3},{"$f":"PTRM_ORAB!AU77*((1+Real_WACC)*(1+AU68)-1)","v":2.6404514278353117E-3},{"$f":"PTRM_ORAB!AV77*((1+Real_WACC)*(1+AV68)-1)","v":1.8041596931087172E-3},{"$f":"PTRM_ORAB!AW77*((1+Real_WACC)*(1+AW68)-1)","v":9.2455559793424408E-4},{"$f":"PTRM_ORAB!AX77*((1+Real_WACC)*(1+AX68)-1)","v":2.2502193616846923E-5},{"$f":"PTRM_ORAB!AY77*((1+Real_WACC)*(1+AY68)-1)","v":1.8413509309334254E-5},{"$f":"PTRM_ORAB!AZ77*((1+Real_WACC)*(1+AZ68)-1)","v":1.412601134269642E-5},{"$f":"PTRM_ORAB!BA77*((1+Real_WACC)*(1+BA68)-1)","v":9.6327438779036519E-6},{"$f":"PTRM_ORAB!BB77*((1+Real_WACC)*(1+BB68)-1)","v":4.9265368882029857E-6}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L78*((1+Real_WACC)*(1+L68)-1)","v":9.7618501011905856},{"$f":"PTRM_ORAB!M78*((1+Real_WACC)*(1+M68)-1)","v":9.6967673814690603},{"$f":"PTRM_ORAB!N78*((1+Real_WACC)*(1+N68)-1)","v":9.6206653982475903},{"$f":"PTRM_ORAB!O78*((1+Real_WACC)*(1+O68)-1)","v":9.3812229913539973},{"$f":"PTRM_ORAB!P78*((1+Real_WACC)*(1+P68)-1)","v":9.2672348554912549},{"$f":"PTRM_ORAB!Q78*((1+Real_WACC)*(1+Q68)-1)","v":9.141089397080794},{"$f":"PTRM_ORAB!R78*((1+Real_WACC)*(1+R68)-1)","v":9.0022343710653541},{"$f":"PTRM_ORAB!S78*((1+Real_WACC)*(1+S68)-1)","v":8.8500971081917772},{"$f":"PTRM_ORAB!T78*((1+Real_WACC)*(1+T68)-1)","v":8.8885435283569052},{"$f":"PTRM_ORAB!U78*((1+Real_WACC)*(1+U68)-1)","v":8.7009707093008366},{"$f":"PTRM_ORAB!V78*((1+Real_WACC)*(1+V68)-1)","v":8.4980424619444292},{"$f":"PTRM_ORAB!W78*((1+Real_WACC)*(1+W68)-1)","v":8.279097387811623},{"$f":"PTRM_ORAB!X78*((1+Real_WACC)*(1+X68)-1)","v":8.043450335825332},{"$f":"PTRM_ORAB!Y78*((1+Real_WACC)*(1+Y68)-1)","v":7.514868387529714},{"$f":"PTRM_ORAB!Z78*((1+Real_WACC)*(1+Z68)-1)","v":7.2474452644794285},{"$f":"PTRM_ORAB!AA78*((1+Real_WACC)*(1+AA68)-1)","v":6.9622357404346742},{"$f":"PTRM_ORAB!AB78*((1+Real_WACC)*(1+AB68)-1)","v":6.6585245426932183},{"$f":"PTRM_ORAB!AC78*((1+Real_WACC)*(1+AC68)-1)","v":6.3355719208997181},{"$f":"PTRM_ORAB!AD78*((1+Real_WACC)*(1+AD68)-1)","v":6.2473926767600449},{"$f":"PTRM_ORAB!AE78*((1+Real_WACC)*(1+AE68)-1)","v":5.8801221656701674},{"$f":"PTRM_ORAB!AF78*((1+Real_WACC)*(1+AF68)-1)","v":5.4887034865557141},{"$f":"PTRM_ORAB!AG78*((1+Real_WACC)*(1+AG68)-1)","v":5.0721067459822748},{"$f":"PTRM_ORAB!AH78*((1+Real_WACC)*(1+AH68)-1)","v":4.6292642100727219},{"$f":"PTRM_ORAB!AI78*((1+Real_WACC)*(1+AI68)-1)","v":4.130768482828465},{"$f":"PTRM_ORAB!AJ78*((1+Real_WACC)*(1+AJ68)-1)","v":3.6269600105663611},{"$f":"PTRM_ORAB!AK78*((1+Real_WACC)*(1+AK68)-1)","v":3.0961373844211866},{"$f":"PTRM_ORAB!AL78*((1+Real_WACC)*(1+AL68)-1)","v":2.5372830161546305},{"$f":"PTRM_ORAB!AM78*((1+Real_WACC)*(1+AM68)-1)","v":1.949345760763415},{"$f":"PTRM_ORAB!AN78*((1+Real_WACC)*(1+AN68)-1)","v":1.3176923223071229},{"$f":"PTRM_ORAB!AO78*((1+Real_WACC)*(1+AO68)-1)","v":0.67427458299760512},{"$f":"PTRM_ORAB!AP78*((1+Real_WACC)*(1+AP68)-1)","v":-2.5256909689430446E-16},{"$f":"PTRM_ORAB!AQ78*((1+Real_WACC)*(1+AQ68)-1)","v":-2.5848359226729373E-16},{"$f":"PTRM_ORAB!AR78*((1+Real_WACC)*(1+AR68)-1)","v":-2.6453658936494871E-16},{"$f":"PTRM_ORAB!AS78*((1+Real_WACC)*(1+AS68)-1)","v":1.4743143206853635E-2},{"$f":"PTRM_ORAB!AT78*((1+Real_WACC)*(1+AT68)-1)","v":1.2088380544234998E-2},{"$f":"PTRM_ORAB!AU78*((1+Real_WACC)*(1+AU68)-1)","v":9.2921762509343385E-3},{"$f":"PTRM_ORAB!AV78*((1+Real_WACC)*(1+AV68)-1)","v":6.3491301814787354E-3},{"$f":"PTRM_ORAB!AW78*((1+Real_WACC)*(1+AW68)-1)","v":3.2536609002636096E-3},{"$f":"PTRM_ORAB!AX78*((1+Real_WACC)*(1+AX68)-1)","v":7.9188864038984906E-5},{"$f":"PTRM_ORAB!AY78*((1+Real_WACC)*(1+AY68)-1)","v":6.4800121712834733E-5},{"$f":"PTRM_ORAB!AZ78*((1+Real_WACC)*(1+AZ68)-1)","v":4.9711721918189168E-5},{"$f":"PTRM_ORAB!BA78*((1+Real_WACC)*(1+BA68)-1)","v":3.3899185930858751E-5},{"$f":"PTRM_ORAB!BB78*((1+Real_WACC)*(1+BB68)-1)","v":1.7337281265363851E-5}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M79*((1+Real_WACC)*(1+M68)-1)","v":10.147120621332538},{"$f":"PTRM_ORAB!N79*((1+Real_WACC)*(1+N68)-1)","v":10.07946928469727},{"$f":"PTRM_ORAB!O79*((1+Real_WACC)*(1+O68)-1)","v":9.8167646194373699},{"$f":"PTRM_ORAB!P79*((1+Real_WACC)*(1+P68)-1)","v":9.7108050816704381},{"$f":"PTRM_ORAB!Q79*((1+Real_WACC)*(1+Q68)-1)","v":9.5928123029030825},{"$f":"PTRM_ORAB!R79*((1+Real_WACC)*(1+R68)-1)","v":9.4622350892827569},{"$f":"PTRM_ORAB!S79*((1+Real_WACC)*(1+S68)-1)","v":9.3185017942220867},{"$f":"PTRM_ORAB!T79*((1+Real_WACC)*(1+T68)-1)","v":9.3736479659358949},{"$f":"PTRM_ORAB!U79*((1+Real_WACC)*(1+U68)-1)","v":9.1948356977807677},{"$f":"PTRM_ORAB!V79*((1+Real_WACC)*(1+V68)-1)","v":9.0007992679553599},{"$f":"PTRM_ORAB!W79*((1+Real_WACC)*(1+W68)-1)","v":8.7908782739333287},{"$f":"PTRM_ORAB!X79*((1+Real_WACC)*(1+X68)-1)","v":8.5643885259710171},{"$f":"PTRM_ORAB!Y79*((1+Real_WACC)*(1+Y68)-1)","v":8.027921473903751},{"$f":"PTRM_ORAB!Z79*((1+Real_WACC)*(1+Z68)-1)","v":7.7691236917998685},{"$f":"PTRM_ORAB!AA79*((1+Real_WACC)*(1+AA68)-1)","v":7.4926526727634259},{"$f":"PTRM_ORAB!AB79*((1+Real_WACC)*(1+AB68)-1)","v":7.1977934741565619},{"$f":"PTRM_ORAB!AC79*((1+Real_WACC)*(1+AC68)-1)","v":6.8838066230024477},{"$f":"PTRM_ORAB!AD79*((1+Real_WACC)*(1+AD68)-1)","v":6.8272573817136664},{"$f":"PTRM_ORAB!AE79*((1+Real_WACC)*(1+AE68)-1)","v":6.4708342455471284},{"$f":"PTRM_ORAB!AF79*((1+Real_WACC)*(1+AF68)-1)","v":6.0904280947731264},{"$f":"PTRM_ORAB!AG79*((1+Real_WACC)*(1+AG68)-1)","v":5.6850101029471087},{"$f":"PTRM_ORAB!AH79*((1+Real_WACC)*(1+AH68)-1)","v":5.2535135419075116},{"$f":"PTRM_ORAB!AI79*((1+Real_WACC)*(1+AI68)-1)","v":4.7592022888168888},{"$f":"PTRM_ORAB!AJ79*((1+Real_WACC)*(1+AJ68)-1)","v":4.2658042238338059},{"$f":"PTRM_ORAB!AK79*((1+Real_WACC)*(1+AK68)-1)","v":3.745526140490981},{"$f":"PTRM_ORAB!AL79*((1+Real_WACC)*(1+AL68)-1)","v":3.197350804562654},{"$f":"PTRM_ORAB!AM79*((1+Real_WACC)*(1+AM68)-1)","v":2.6202273626245396},{"$f":"PTRM_ORAB!AN79*((1+Real_WACC)*(1+AN68)-1)","v":1.9943748045973486},{"$f":"PTRM_ORAB!AO79*((1+Real_WACC)*(1+AO68)-1)","v":1.3607184995015114},{"$f":"PTRM_ORAB!AP79*((1+Real_WACC)*(1+AP68)-1)","v":0.69629145081613497},{"$f":"PTRM_ORAB!AQ79*((1+Real_WACC)*(1+AQ68)-1)","v":3.3123815986138291E-17},{"$f":"PTRM_ORAB!AR79*((1+Real_WACC)*(1+AR68)-1)","v":3.3899487510464757E-17},{"$f":"PTRM_ORAB!AS79*((1+Real_WACC)*(1+AS68)-1)","v":4.1351246906497878E-2},{"$f":"PTRM_ORAB!AT79*((1+Real_WACC)*(1+AT68)-1)","v":3.3905226420916305E-2},{"$f":"PTRM_ORAB!AU79*((1+Real_WACC)*(1+AU68)-1)","v":2.6062493530718659E-2},{"$f":"PTRM_ORAB!AV79*((1+Real_WACC)*(1+AV68)-1)","v":1.7807902025517602E-2},{"$f":"PTRM_ORAB!AW79*((1+Real_WACC)*(1+AW68)-1)","v":9.1257972163136698E-3},{"$f":"PTRM_ORAB!AX79*((1+Real_WACC)*(1+AX68)-1)","v":2.2210720083074896E-4},{"$f":"PTRM_ORAB!AY79*((1+Real_WACC)*(1+AY68)-1)","v":1.8174996979428897E-4},{"$f":"PTRM_ORAB!AZ79*((1+Real_WACC)*(1+AZ68)-1)","v":1.3943035473131562E-4},{"$f":"PTRM_ORAB!BA79*((1+Real_WACC)*(1+BA68)-1)","v":9.5079698249459312E-5},{"$f":"PTRM_ORAB!BB79*((1+Real_WACC)*(1+BB68)-1)","v":4.8627228823103505E-5}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N80*((1+Real_WACC)*(1+N68)-1)","v":10.22153226329775},{"$f":"PTRM_ORAB!O80*((1+Real_WACC)*(1+O68)-1)","v":9.9965570518264428},{"$f":"PTRM_ORAB!P80*((1+Real_WACC)*(1+P68)-1)","v":9.9012860739415061},{"$f":"PTRM_ORAB!Q80*((1+Real_WACC)*(1+Q68)-1)","v":9.7944142341486202},{"$f":"PTRM_ORAB!R80*((1+Real_WACC)*(1+R68)-1)","v":9.6754055482398584},{"$f":"PTRM_ORAB!S80*((1+Real_WACC)*(1+S68)-1)","v":9.5437040766335102},{"$f":"PTRM_ORAB!T80*((1+Real_WACC)*(1+T68)-1)","v":9.6140007590996159},{"$f":"PTRM_ORAB!U80*((1+Real_WACC)*(1+U68)-1)","v":9.448464498204304},{"$f":"PTRM_ORAB!V80*((1+Real_WACC)*(1+V68)-1)","v":9.2682250254134768},{"$f":"PTRM_ORAB!W80*((1+Real_WACC)*(1+W68)-1)","v":9.0726398780699746},{"$f":"PTRM_ORAB!X80*((1+Real_WACC)*(1+X68)-1)","v":8.8610433825910775},{"$f":"PTRM_ORAB!Y80*((1+Real_WACC)*(1+Y68)-1)","v":8.3305293927381978},{"$f":"PTRM_ORAB!Z80*((1+Real_WACC)*(1+Z68)-1)","v":8.0869360551029885},{"$f":"PTRM_ORAB!AA80*((1+Real_WACC)*(1+AA68)-1)","v":7.8262358076130409},{"$f":"PTRM_ORAB!AB80*((1+Real_WACC)*(1+AB68)-1)","v":7.5477324042969069},{"$f":"PTRM_ORAB!AC80*((1+Real_WACC)*(1+AC68)-1)","v":7.2507056468549091},{"$f":"PTRM_ORAB!AD80*((1+Real_WACC)*(1+AD68)-1)","v":7.2269816043039068},{"$f":"PTRM_ORAB!AE80*((1+Real_WACC)*(1+AE68)-1)","v":6.8904624714597045},{"$f":"PTRM_ORAB!AF80*((1+Real_WACC)*(1+AF68)-1)","v":6.5307396565130302},{"$f":"PTRM_ORAB!AG80*((1+Real_WACC)*(1+AG68)-1)","v":6.1468117980377759},{"$f":"PTRM_ORAB!AH80*((1+Real_WACC)*(1+AH68)-1)","v":5.7376405449641803},{"$f":"PTRM_ORAB!AI80*((1+Real_WACC)*(1+AI68)-1)","v":5.2601659418920228},{"$f":"PTRM_ORAB!AJ80*((1+Real_WACC)*(1+AJ68)-1)","v":4.7896703571048436},{"$f":"PTRM_ORAB!AK80*((1+Real_WACC)*(1+AK68)-1)","v":4.293113593452369},{"$f":"PTRM_ORAB!AL80*((1+Real_WACC)*(1+AL68)-1)","v":3.769504727509851},{"$f":"PTRM_ORAB!AM80*((1+Real_WACC)*(1+AM68)-1)","v":3.2178200127917038},{"$f":"PTRM_ORAB!AN80*((1+Real_WACC)*(1+AN68)-1)","v":2.6136848031319184},{"$f":"PTRM_ORAB!AO80*((1+Real_WACC)*(1+AO68)-1)","v":2.0061677535237914},{"$f":"PTRM_ORAB!AP80*((1+Real_WACC)*(1+AP68)-1)","v":1.368764571749765},{"$f":"PTRM_ORAB!AQ80*((1+Real_WACC)*(1+AQ68)-1)","v":0.70040869572840758},{"$f":"PTRM_ORAB!AR80*((1+Real_WACC)*(1+AR68)-1)","v":-1.7182979542809239E-16},{"$f":"PTRM_ORAB!AS80*((1+Real_WACC)*(1+AS68)-1)","v":4.7299719901024453E-2},{"$f":"PTRM_ORAB!AT80*((1+Real_WACC)*(1+AT68)-1)","v":3.8782572059227333E-2},{"$f":"PTRM_ORAB!AU80*((1+Real_WACC)*(1+AU68)-1)","v":2.9811643811194048E-2},{"$f":"PTRM_ORAB!AV80*((1+Real_WACC)*(1+AV68)-1)","v":2.0369610128963472E-2},{"$f":"PTRM_ORAB!AW80*((1+Real_WACC)*(1+AW68)-1)","v":1.0438564360131949E-2},{"$f":"PTRM_ORAB!AX80*((1+Real_WACC)*(1+AX68)-1)","v":2.5405783799095036E-4},{"$f":"PTRM_ORAB!AY80*((1+Real_WACC)*(1+AY68)-1)","v":2.0789512545360496E-4},{"$f":"PTRM_ORAB!AZ80*((1+Real_WACC)*(1+AZ68)-1)","v":1.5948773538568338E-4},{"$f":"PTRM_ORAB!BA80*((1+Real_WACC)*(1+BA68)-1)","v":1.0875713386931945E-4},{"$f":"PTRM_ORAB!BB80*((1+Real_WACC)*(1+BB68)-1)","v":5.5622368730417941E-5}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O81*((1+Real_WACC)*(1+O68)-1)","v":10.242452198896569},{"$f":"PTRM_ORAB!P81*((1+Real_WACC)*(1+P68)-1)","v":10.156914934847951},{"$f":"PTRM_ORAB!Q81*((1+Real_WACC)*(1+Q68)-1)","v":10.060115685554388},{"$f":"PTRM_ORAB!R81*((1+Real_WACC)*(1+R68)-1)","v":9.951529481316328},{"$f":"PTRM_ORAB!S81*((1+Real_WACC)*(1+S68)-1)","v":9.8306117400363444},{"$f":"PTRM_ORAB!T81*((1+Real_WACC)*(1+T68)-1)","v":9.9161600353166275},{"$f":"PTRM_ORAB!U81*((1+Real_WACC)*(1+U68)-1)","v":9.7623696791756025},{"$f":"PTRM_ORAB!V81*((1+Real_WACC)*(1+V68)-1)","v":9.5942787652406381},{"$f":"PTRM_ORAB!W81*((1+Real_WACC)*(1+W68)-1)","v":9.4112577307874883},{"$f":"PTRM_ORAB!X81*((1+Real_WACC)*(1+X68)-1)","v":9.2126541982970132},{"$f":"PTRM_ORAB!Y81*((1+Real_WACC)*(1+Y68)-1)","v":8.6841685997744484},{"$f":"PTRM_ORAB!Z81*((1+Real_WACC)*(1+Z68)-1)","v":8.4536518021883129},{"$f":"PTRM_ORAB!AA81*((1+Real_WACC)*(1+AA68)-1)","v":8.2064582373356387},{"$f":"PTRM_ORAB!AB81*((1+Real_WACC)*(1+AB68)-1)","v":7.9419049282811782},{"$f":"PTRM_ORAB!AC81*((1+Real_WACC)*(1+AC68)-1)","v":7.6592853387732962},{"$f":"PTRM_ORAB!AD81*((1+Real_WACC)*(1+AD68)-1)","v":7.6673508535367398},{"$f":"PTRM_ORAB!AE81*((1+Real_WACC)*(1+AE68)-1)","v":7.3478151000049587},{"$f":"PTRM_ORAB!AF81*((1+Real_WACC)*(1+AF68)-1)","v":7.0056694434724109},{"$f":"PTRM_ORAB!AG81*((1+Real_WACC)*(1+AG68)-1)","v":6.6399321445276671},{"$f":"PTRM_ORAB!AH81*((1+Real_WACC)*(1+AH68)-1)","v":6.2495850992083559},{"$f":"PTRM_ORAB!AI81*((1+Real_WACC)*(1+AI68)-1)","v":5.785107564741053},{"$f":"PTRM_ORAB!AJ81*((1+Real_WACC)*(1+AJ68)-1)","v":5.3335043044489758},{"$f":"PTRM_ORAB!AK81*((1+Real_WACC)*(1+AK68)-1)","v":4.8564489692357178},{"$f":"PTRM_ORAB!AL81*((1+Real_WACC)*(1+AL68)-1)","v":4.3529691046078867},{"$f":"PTRM_ORAB!AM81*((1+Real_WACC)*(1+AM68)-1)","v":3.8220599714736609},{"$f":"PTRM_ORAB!AN81*((1+Real_WACC)*(1+AN68)-1)","v":3.2347047789833976},{"$f":"PTRM_ORAB!AO81*((1+Real_WACC)*(1+AO68)-1)","v":2.6483623577930007},{"$f":"PTRM_ORAB!AP81*((1+Real_WACC)*(1+AP68)-1)","v":2.0327849614781548},{"$f":"PTRM_ORAB!AQ81*((1+Real_WACC)*(1+AQ68)-1)","v":1.3869249131184445},{"$f":"PTRM_ORAB!AR81*((1+Real_WACC)*(1+AR68)-1)","v":0.70970149981944197},{"$f":"PTRM_ORAB!AS81*((1+Real_WACC)*(1+AS68)-1)","v":5.6794096722226226E-2},{"$f":"PTRM_ORAB!AT81*((1+Real_WACC)*(1+AT68)-1)","v":4.6567319072448869E-2},{"$f":"PTRM_ORAB!AU81*((1+Real_WACC)*(1+AU68)-1)","v":3.5795674596052748E-2},{"$f":"PTRM_ORAB!AV81*((1+Real_WACC)*(1+AV68)-1)","v":2.44583606473605E-2},{"$f":"PTRM_ORAB!AW81*((1+Real_WACC)*(1+AW68)-1)","v":1.2533876207957791E-2},{"$f":"PTRM_ORAB!AX81*((1+Real_WACC)*(1+AX68)-1)","v":3.0505435241669535E-4},{"$f":"PTRM_ORAB!AY81*((1+Real_WACC)*(1+AY68)-1)","v":2.4962549223966907E-4},{"$f":"PTRM_ORAB!AZ81*((1+Real_WACC)*(1+AZ68)-1)","v":1.9150138496501696E-4},{"$f":"PTRM_ORAB!BA81*((1+Real_WACC)*(1+BA68)-1)","v":1.3058773272085723E-4},{"$f":"PTRM_ORAB!BB81*((1+Real_WACC)*(1+BB68)-1)","v":6.6787333967412071E-5}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":80.341278147687333},87.867371308443268,95.604502554263277,103.2638704365482,110.96341666303506,119.66673029423713,127.78606173811467,135.8856686113453,144.11651236158502,152.14498642962297,157.865725214896,154.82508906049881,151.52185464726549,147.94447984556311,144.08100133319206,143.4711853743141,138.83675403534818,133.87248559241235,128.56456707028471,122.89869538554291,112.59375960189449,106.31915643987742,99.666076402772148,92.619655269826907,85.164525542941348,80.667151843327773,72.122520639168513,63.06245260104992,53.465470626643416,43.309317002020236,32.603452388554459,27.286812187455595,{"$f":"SUM(AK71:AK81)","v":22.328435644250565},17.760866841408259,13.610057383584884,9.8210745058282818,6.6899414317564201,4.0981620080131833,2.0875526365103427,0.70981357817336777,0.16438656619549141,0.13478586897313757,0.10360809258532462,7.0793025219768421E-2,3.6278433672829492E-2,8.8295862406320333E-4,7.2251877920674851E-4,5.5427750655586989E-4,3.7796185984399885E-4,1.9329048810694802E-4]
[]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E89*((1+Real_WACC)*(1+E86)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F89*((1+Real_WACC)*(1+F86)-1)","v":79.686047405854794},{"$f":"PTRM_ORAB!G89*((1+Real_WACC)*(1+G86)-1)","v":78.94218167137528},{"$f":"PTRM_ORAB!H89*((1+Real_WACC)*(1+H86)-1)","v":78.105508283682838},{"$f":"PTRM_ORAB!I89*((1+Real_WACC)*(1+I86)-1)","v":77.171697349663731},{"$f":"PTRM_ORAB!J89*((1+Real_WACC)*(1+J86)-1)","v":76.808137737568629},{"$f":"PTRM_ORAB!K89*((1+Real_WACC)*(1+K86)-1)","v":75.769874539497323},{"$f":"PTRM_ORAB!L89*((1+Real_WACC)*(1+L86)-1)","v":74.615879441661662},{"$f":"PTRM_ORAB!M89*((1+Real_WACC)*(1+M86)-1)","v":73.340557421505167},{"$f":"PTRM_ORAB!N89*((1+Real_WACC)*(1+N86)-1)","v":71.938092839303479},{"$f":"PTRM_ORAB!O89*((1+Real_WACC)*(1+O86)-1)","v":69.364900074288187},{"$f":"PTRM_ORAB!P89*((1+Real_WACC)*(1+P86)-1)","v":67.599657647205703},{"$f":"PTRM_ORAB!Q89*((1+Real_WACC)*(1+Q86)-1)","v":65.696846998935811},{"$f":"PTRM_ORAB!R89*((1+Real_WACC)*(1+R86)-1)","v":63.650536615784979},{"$f":"PTRM_ORAB!S89*((1+Real_WACC)*(1+S86)-1)","v":61.454580281697112},{"$f":"PTRM_ORAB!T89*((1+Real_WACC)*(1+T86)-1)","v":60.040010317413184},{"$f":"PTRM_ORAB!U89*((1+Real_WACC)*(1+U86)-1)","v":57.466933593582731},{"$f":"PTRM_ORAB!V89*((1+Real_WACC)*(1+V86)-1)","v":54.723495423462609},{"$f":"PTRM_ORAB!W89*((1+Real_WACC)*(1+W86)-1)","v":51.802678130158675},{"$f":"PTRM_ORAB!X89*((1+Real_WACC)*(1+X86)-1)","v":48.6972168518949},{"$f":"PTRM_ORAB!Y89*((1+Real_WACC)*(1+Y86)-1)","v":43.948735560324536},{"$f":"PTRM_ORAB!Z89*((1+Real_WACC)*(1+Z86)-1)","v":40.53044741242384},{"$f":"PTRM_ORAB!AA89*((1+Real_WACC)*(1+AA86)-1)","v":36.91657309154791},{"$f":"PTRM_ORAB!AB89*((1+Real_WACC)*(1+AB86)-1)","v":33.099538324477187},{"$f":"PTRM_ORAB!AC89*((1+Real_WACC)*(1+AC86)-1)","v":29.071514048871748},{"$f":"PTRM_ORAB!AD89*((1+Real_WACC)*(1+AD86)-1)","v":25.82345188115459},{"$f":"PTRM_ORAB!AE89*((1+Real_WACC)*(1+AE86)-1)","v":21.211939891011042},{"$f":"PTRM_ORAB!AF89*((1+Real_WACC)*(1+AF86)-1)","v":16.334948025537312},{"$f":"PTRM_ORAB!AG89*((1+Real_WACC)*(1+AG86)-1)","v":11.181565282697951},{"$f":"PTRM_ORAB!AH89*((1+Real_WACC)*(1+AH86)-1)","v":5.7404866842447522},{"$f":"PTRM_ORAB!AI89*((1+Real_WACC)*(1+AI86)-1)","v":1.3931580325541238E-15},{"$f":"PTRM_ORAB!AJ89*((1+Real_WACC)*(1+AJ86)-1)","v":1.4271153763255102E-15},{"$f":"PTRM_ORAB!AK89*((1+Real_WACC)*(1+AK86)-1)","v":1.4619004088221262E-15},{"$f":"PTRM_ORAB!AL89*((1+Real_WACC)*(1+AL86)-1)","v":1.4975333044318887E-15},{"$f":"PTRM_ORAB!AM89*((1+Real_WACC)*(1+AM86)-1)","v":1.5340347292806292E-15},{"$f":"PTRM_ORAB!AN89*((1+Real_WACC)*(1+AN86)-1)","v":1.5596277819304076E-15},{"$f":"PTRM_ORAB!AO89*((1+Real_WACC)*(1+AO86)-1)","v":1.5961501095359625E-15},{"$f":"PTRM_ORAB!AP89*((1+Real_WACC)*(1+AP86)-1)","v":1.6335276927539023E-15},{"$f":"PTRM_ORAB!AQ89*((1+Real_WACC)*(1+AQ86)-1)","v":1.6717805593921592E-15},{"$f":"PTRM_ORAB!AR89*((1+Real_WACC)*(1+AR86)-1)","v":1.7109292062565703E-15},{"$f":"PTRM_ORAB!AS89*((1+Real_WACC)*(1+AS86)-1)","v":1.7861384026154255E-15},{"$f":"PTRM_ORAB!AT89*((1+Real_WACC)*(1+AT86)-1)","v":1.8306408962922212E-15},{"$f":"PTRM_ORAB!AU89*((1+Real_WACC)*(1+AU86)-1)","v":1.8762521909110674E-15},{"$f":"PTRM_ORAB!AV89*((1+Real_WACC)*(1+AV86)-1)","v":1.922999912778437E-15},{"$f":"PTRM_ORAB!AW89*((1+Real_WACC)*(1+AW86)-1)","v":1.9709123765234575E-15},{"$f":"PTRM_ORAB!AX89*((1+Real_WACC)*(1+AX86)-1)","v":1.9754871702891816E-15},{"$f":"PTRM_ORAB!AY89*((1+Real_WACC)*(1+AY86)-1)","v":2.0206725186426131E-15},{"$f":"PTRM_ORAB!AZ89*((1+Real_WACC)*(1+AZ86)-1)","v":2.0668913921621538E-15},{"$f":"PTRM_ORAB!BA89*((1+Real_WACC)*(1+BA86)-1)","v":2.1141674306847848E-15},{"$f":"PTRM_ORAB!BB89*((1+Real_WACC)*(1+BB86)-1)","v":2.1625248147618407E-15}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F90*((1+Real_WACC)*(1+F86)-1)","v":8.181323902588467},{"$f":"PTRM_ORAB!G90*((1+Real_WACC)*(1+G86)-1)","v":8.1146003570654415},{"$f":"PTRM_ORAB!H90*((1+Real_WACC)*(1+H86)-1)","v":8.0388509209832009},{"$f":"PTRM_ORAB!I90*((1+Real_WACC)*(1+I86)-1)","v":7.9536506834066358},{"$f":"PTRM_ORAB!J90*((1+Real_WACC)*(1+J86)-1)","v":7.927908324005851},{"$f":"PTRM_ORAB!K90*((1+Real_WACC)*(1+K86)-1)","v":7.8332751142139516},{"$f":"PTRM_ORAB!L90*((1+Real_WACC)*(1+L86)-1)","v":7.7273878799830635},{"$f":"PTRM_ORAB!M90*((1+Real_WACC)*(1+M86)-1)","v":7.6096977321931698},{"$f":"PTRM_ORAB!N90*((1+Real_WACC)*(1+N86)-1)","v":7.4796340626737541},{"$f":"PTRM_ORAB!O90*((1+Real_WACC)*(1+O86)-1)","v":7.2284820800484253},{"$f":"PTRM_ORAB!P90*((1+Real_WACC)*(1+P86)-1)","v":7.0621824921940624},{"$f":"PTRM_ORAB!Q90*((1+Real_WACC)*(1+Q86)-1)","v":6.8824595465880192},{"$f":"PTRM_ORAB!R90*((1+Real_WACC)*(1+R86)-1)","v":6.6887304987298029},{"$f":"PTRM_ORAB!S90*((1+Real_WACC)*(1+S86)-1)","v":6.4803914490662748},{"$f":"PTRM_ORAB!T90*((1+Real_WACC)*(1+T86)-1)","v":6.3560532421593408},{"$f":"PTRM_ORAB!U90*((1+Real_WACC)*(1+U86)-1)","v":6.110817195811987},{"$f":"PTRM_ORAB!V90*((1+Real_WACC)*(1+V86)-1)","v":5.848931806269233},{"$f":"PTRM_ORAB!W90*((1+Real_WACC)*(1+W86)-1)","v":5.5697071849377666},{"$f":"PTRM_ORAB!X90*((1+Real_WACC)*(1+X86)-1)","v":5.2724290790982336},{"$f":"PTRM_ORAB!Y90*((1+Real_WACC)*(1+Y86)-1)","v":4.7979654291764913},{"$f":"PTRM_ORAB!Z90*((1+Real_WACC)*(1+Z86)-1)","v":4.4694793299775668},{"$f":"PTRM_ORAB!AA90*((1+Real_WACC)*(1+AA86)-1)","v":4.1218477536383844},{"$f":"PTRM_ORAB!AB90*((1+Real_WACC)*(1+AB86)-1)","v":3.7543255400329199},{"$f":"PTRM_ORAB!AC90*((1+Real_WACC)*(1+AC86)-1)","v":3.3661424040286696},{"$f":"PTRM_ORAB!AD90*((1+Real_WACC)*(1+AD86)-1)","v":3.0754848051887191},{"$f":"PTRM_ORAB!AE90*((1+Real_WACC)*(1+AE86)-1)","v":2.6315307272023043},{"$f":"PTRM_ORAB!AF90*((1+Real_WACC)*(1+AF86)-1)","v":2.1615960508943428},{"$f":"PTRM_ORAB!AG90*((1+Real_WACC)*(1+AG86)-1)","v":1.6646077315412762},{"$f":"PTRM_ORAB!AH90*((1+Real_WACC)*(1+AH86)-1)","v":1.1394538869186437},{"$f":"PTRM_ORAB!AI90*((1+Real_WACC)*(1+AI86)-1)","v":0.57807038202709082},{"$f":"PTRM_ORAB!AJ90*((1+Real_WACC)*(1+AJ86)-1)","v":0},{"$f":"PTRM_ORAB!AK90*((1+Real_WACC)*(1+AK86)-1)","v":0},{"$f":"PTRM_ORAB!AL90*((1+Real_WACC)*(1+AL86)-1)","v":0},{"$f":"PTRM_ORAB!AM90*((1+Real_WACC)*(1+AM86)-1)","v":0},{"$f":"PTRM_ORAB!AN90*((1+Real_WACC)*(1+AN86)-1)","v":0},{"$f":"PTRM_ORAB!AO90*((1+Real_WACC)*(1+AO86)-1)","v":0},{"$f":"PTRM_ORAB!AP90*((1+Real_WACC)*(1+AP86)-1)","v":0},{"$f":"PTRM_ORAB!AQ90*((1+Real_WACC)*(1+AQ86)-1)","v":0},{"$f":"PTRM_ORAB!AR90*((1+Real_WACC)*(1+AR86)-1)","v":0},{"$f":"PTRM_ORAB!AS90*((1+Real_WACC)*(1+AS86)-1)","v":0},{"$f":"PTRM_ORAB!AT90*((1+Real_WACC)*(1+AT86)-1)","v":0},{"$f":"PTRM_ORAB!AU90*((1+Real_WACC)*(1+AU86)-1)","v":0},{"$f":"PTRM_ORAB!AV90*((1+Real_WACC)*(1+AV86)-1)","v":0},{"$f":"PTRM_ORAB!AW90*((1+Real_WACC)*(1+AW86)-1)","v":0},{"$f":"PTRM_ORAB!AX90*((1+Real_WACC)*(1+AX86)-1)","v":0},{"$f":"PTRM_ORAB!AY90*((1+Real_WACC)*(1+AY86)-1)","v":0},{"$f":"PTRM_ORAB!AZ90*((1+Real_WACC)*(1+AZ86)-1)","v":0},{"$f":"PTRM_ORAB!BA90*((1+Real_WACC)*(1+BA86)-1)","v":0},{"$f":"PTRM_ORAB!BB90*((1+Real_WACC)*(1+BB86)-1)","v":0}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G91*((1+Real_WACC)*(1+G86)-1)","v":8.5477205258225606},{"$f":"PTRM_ORAB!H91*((1+Real_WACC)*(1+H86)-1)","v":8.4780087986725849},{"$f":"PTRM_ORAB!I91*((1+Real_WACC)*(1+I86)-1)","v":8.3988669608320379},{"$f":"PTRM_ORAB!J91*((1+Real_WACC)*(1+J86)-1)","v":8.3831832037333331},{"$f":"PTRM_ORAB!K91*((1+Real_WACC)*(1+K86)-1)","v":8.2953867881024355},{"$f":"PTRM_ORAB!L91*((1+Real_WACC)*(1+L86)-1)","v":8.1963670913374784},{"$f":"PTRM_ORAB!M91*((1+Real_WACC)*(1+M86)-1)","v":8.085571717832984},{"$f":"PTRM_ORAB!N91*((1+Real_WACC)*(1+N86)-1)","v":7.9624263360795258},{"$f":"PTRM_ORAB!O91*((1+Real_WACC)*(1+O86)-1)","v":7.7109949085812035},{"$f":"PTRM_ORAB!P91*((1+Real_WACC)*(1+P86)-1)","v":7.5507163610303083},{"$f":"PTRM_ORAB!Q91*((1+Real_WACC)*(1+Q86)-1)","v":7.3770034009732592},{"$f":"PTRM_ORAB!R91*((1+Real_WACC)*(1+R86)-1)","v":7.1892686911389898},{"$f":"PTRM_ORAB!S91*((1+Real_WACC)*(1+S86)-1)","v":6.9869035092002587},{"$f":"PTRM_ORAB!T91*((1+Real_WACC)*(1+T86)-1)","v":6.8766415459704664},{"$f":"PTRM_ORAB!U91*((1+Real_WACC)*(1+U86)-1)","v":6.6372463482709678},{"$f":"PTRM_ORAB!V91*((1+Real_WACC)*(1+V86)-1)","v":6.3811610086632085},{"$f":"PTRM_ORAB!W91*((1+Real_WACC)*(1+W86)-1)","v":6.1076897554838325},{"$f":"PTRM_ORAB!X91*((1+Real_WACC)*(1+X86)-1)","v":5.8161121793258959},{"$f":"PTRM_ORAB!Y91*((1+Real_WACC)*(1+Y86)-1)","v":5.3297347654815086},{"$f":"PTRM_ORAB!Z91*((1+Real_WACC)*(1+Z86)-1)","v":5.0062154923536601},{"$f":"PTRM_ORAB!AA91*((1+Real_WACC)*(1+AA86)-1)","v":4.6634718392142647},{"$f":"PTRM_ORAB!AB91*((1+Real_WACC)*(1+AB86)-1)","v":4.3007517219500517},{"$f":"PTRM_ORAB!AC91*((1+Real_WACC)*(1+AC86)-1)","v":3.9172776376335285},{"$f":"PTRM_ORAB!AD91*((1+Real_WACC)*(1+AD86)-1)","v":3.653594096648094},{"$f":"PTRM_ORAB!AE91*((1+Real_WACC)*(1+AE86)-1)","v":3.2155081380340955},{"$f":"PTRM_ORAB!AF91*((1+Real_WACC)*(1+AF86)-1)","v":2.7513413347157023},{"$f":"PTRM_ORAB!AG91*((1+Real_WACC)*(1+AG86)-1)","v":2.260011065919286},{"$f":"PTRM_ORAB!AH91*((1+Real_WACC)*(1+AH86)-1)","v":1.7403954324128112},{"$f":"PTRM_ORAB!AI91*((1+Real_WACC)*(1+AI86)-1)","v":1.1772552495461779},{"$f":"PTRM_ORAB!AJ91*((1+Real_WACC)*(1+AJ86)-1)","v":0.60297504993282425},{"$f":"PTRM_ORAB!AK91*((1+Real_WACC)*(1+AK86)-1)","v":-3.7766332207792513E-17},{"$f":"PTRM_ORAB!AL91*((1+Real_WACC)*(1+AL86)-1)","v":-3.8686862611233706E-17},{"$f":"PTRM_ORAB!AM91*((1+Real_WACC)*(1+AM86)-1)","v":-3.9629830359635945E-17},{"$f":"PTRM_ORAB!AN91*((1+Real_WACC)*(1+AN86)-1)","v":0},{"$f":"PTRM_ORAB!AO91*((1+Real_WACC)*(1+AO86)-1)","v":0},{"$f":"PTRM_ORAB!AP91*((1+Real_WACC)*(1+AP86)-1)","v":0},{"$f":"PTRM_ORAB!AQ91*((1+Real_WACC)*(1+AQ86)-1)","v":0},{"$f":"PTRM_ORAB!AR91*((1+Real_WACC)*(1+AR86)-1)","v":0},{"$f":"PTRM_ORAB!AS91*((1+Real_WACC)*(1+AS86)-1)","v":0},{"$f":"PTRM_ORAB!AT91*((1+Real_WACC)*(1+AT86)-1)","v":0},{"$f":"PTRM_ORAB!AU91*((1+Real_WACC)*(1+AU86)-1)","v":0},{"$f":"PTRM_ORAB!AV91*((1+Real_WACC)*(1+AV86)-1)","v":0},{"$f":"PTRM_ORAB!AW91*((1+Real_WACC)*(1+AW86)-1)","v":0},{"$f":"PTRM_ORAB!AX91*((1+Real_WACC)*(1+AX86)-1)","v":0},{"$f":"PTRM_ORAB!AY91*((1+Real_WACC)*(1+AY86)-1)","v":0},{"$f":"PTRM_ORAB!AZ91*((1+Real_WACC)*(1+AZ86)-1)","v":0},{"$f":"PTRM_ORAB!BA91*((1+Real_WACC)*(1+BA86)-1)","v":0},{"$f":"PTRM_ORAB!BB91*((1+Real_WACC)*(1+BB86)-1)","v":0}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H92*((1+Real_WACC)*(1+H86)-1)","v":8.6415024332095616},{"$f":"PTRM_ORAB!I92*((1+Real_WACC)*(1+I86)-1)","v":8.5710258590200006},{"$f":"PTRM_ORAB!J92*((1+Real_WACC)*(1+J86)-1)","v":8.5659465705373616},{"$f":"PTRM_ORAB!K92*((1+Real_WACC)*(1+K86)-1)","v":8.4878792700400432},{"$f":"PTRM_ORAB!L92*((1+Real_WACC)*(1+L86)-1)","v":8.3989863807750851},{"$f":"PTRM_ORAB!M92*((1+Real_WACC)*(1+M86)-1)","v":8.2987300448378427},{"$f":"PTRM_ORAB!N92*((1+Real_WACC)*(1+N86)-1)","v":8.1865509678535364},{"$f":"PTRM_ORAB!O92*((1+Real_WACC)*(1+O86)-1)","v":7.9430575352635291},{"$f":"PTRM_ORAB!P92*((1+Real_WACC)*(1+P86)-1)","v":7.7940588272704172},{"$f":"PTRM_ORAB!Q92*((1+Real_WACC)*(1+Q86)-1)","v":7.6320537367248464},{"$f":"PTRM_ORAB!R92*((1+Real_WACC)*(1+R86)-1)","v":7.4564695162973136},{"$f":"PTRM_ORAB!S92*((1+Real_WACC)*(1+S86)-1)","v":7.2667125018372856},{"$f":"PTRM_ORAB!T92*((1+Real_WACC)*(1+T86)-1)","v":7.1741773298816574},{"$f":"PTRM_ORAB!U92*((1+Real_WACC)*(1+U86)-1)","v":6.9484672153958371},{"$f":"PTRM_ORAB!V92*((1+Real_WACC)*(1+V86)-1)","v":6.7065715645002486},{"$f":"PTRM_ORAB!W92*((1+Real_WACC)*(1+W86)-1)","v":6.4478114452308777},{"$f":"PTRM_ORAB!X92*((1+Real_WACC)*(1+X86)-1)","v":6.1714838186755001},{"$f":"PTRM_ORAB!Y92*((1+Real_WACC)*(1+Y86)-1)","v":5.6890511686437879},{"$f":"PTRM_ORAB!Z92*((1+Real_WACC)*(1+Z86)-1)","v":5.3810897740235761},{"$f":"PTRM_ORAB!AA92*((1+Real_WACC)*(1+AA86)-1)","v":5.0544532097422143},{"$f":"PTRM_ORAB!AB92*((1+Real_WACC)*(1+AB86)-1)","v":4.7084070276761052},{"$f":"PTRM_ORAB!AC92*((1+Real_WACC)*(1+AC86)-1)","v":4.3421918969562272},{"$f":"PTRM_ORAB!AD92*((1+Real_WACC)*(1+AD86)-1)","v":4.1141903448638217},{"$f":"PTRM_ORAB!AE92*((1+Real_WACC)*(1+AE86)-1)","v":3.6963112958296787},{"$f":"PTRM_ORAB!AF92*((1+Real_WACC)*(1+AF86)-1)","v":3.2531033108882514},{"$f":"PTRM_ORAB!AG92*((1+Real_WACC)*(1+AG86)-1)","v":2.7835095484533485},{"$f":"PTRM_ORAB!AH92*((1+Real_WACC)*(1+AH86)-1)","v":2.2864347299338599},{"$f":"PTRM_ORAB!AI92*((1+Real_WACC)*(1+AI86)-1)","v":1.7399390352519506},{"$f":"PTRM_ORAB!AJ92*((1+Real_WACC)*(1+AJ86)-1)","v":1.1882326307349798},{"$f":"PTRM_ORAB!AK92*((1+Real_WACC)*(1+AK86)-1)","v":0.60859752388059474},{"$f":"PTRM_ORAB!AL92*((1+Real_WACC)*(1+AL86)-1)","v":1.6365410623376757E-16},{"$f":"PTRM_ORAB!AM92*((1+Real_WACC)*(1+AM86)-1)","v":1.6764307131534607E-16},{"$f":"PTRM_ORAB!AN92*((1+Real_WACC)*(1+AN86)-1)","v":0},{"$f":"PTRM_ORAB!AO92*((1+Real_WACC)*(1+AO86)-1)","v":0},{"$f":"PTRM_ORAB!AP92*((1+Real_WACC)*(1+AP86)-1)","v":0},{"$f":"PTRM_ORAB!AQ92*((1+Real_WACC)*(1+AQ86)-1)","v":0},{"$f":"PTRM_ORAB!AR92*((1+Real_WACC)*(1+AR86)-1)","v":0},{"$f":"PTRM_ORAB!AS92*((1+Real_WACC)*(1+AS86)-1)","v":0},{"$f":"PTRM_ORAB!AT92*((1+Real_WACC)*(1+AT86)-1)","v":0},{"$f":"PTRM_ORAB!AU92*((1+Real_WACC)*(1+AU86)-1)","v":0},{"$f":"PTRM_ORAB!AV92*((1+Real_WACC)*(1+AV86)-1)","v":0},{"$f":"PTRM_ORAB!AW92*((1+Real_WACC)*(1+AW86)-1)","v":0},{"$f":"PTRM_ORAB!AX92*((1+Real_WACC)*(1+AX86)-1)","v":0},{"$f":"PTRM_ORAB!AY92*((1+Real_WACC)*(1+AY86)-1)","v":0},{"$f":"PTRM_ORAB!AZ92*((1+Real_WACC)*(1+AZ86)-1)","v":0},{"$f":"PTRM_ORAB!BA92*((1+Real_WACC)*(1+BA86)-1)","v":0},{"$f":"PTRM_ORAB!BB92*((1+Real_WACC)*(1+BB86)-1)","v":0}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I93*((1+Real_WACC)*(1+I86)-1)","v":8.8681758101126587},{"$f":"PTRM_ORAB!J93*((1+Real_WACC)*(1+J86)-1)","v":8.8734715228986722},{"$f":"PTRM_ORAB!K93*((1+Real_WACC)*(1+K86)-1)","v":8.8038309143962632},{"$f":"PTRM_ORAB!L93*((1+Real_WACC)*(1+L86)-1)","v":8.7235956119854716},{"$f":"PTRM_ORAB!M93*((1+Real_WACC)*(1+M86)-1)","v":8.6322340840870151},{"$f":"PTRM_ORAB!N93*((1+Real_WACC)*(1+N86)-1)","v":8.529193535979438},{"$f":"PTRM_ORAB!O93*((1+Real_WACC)*(1+O86)-1)","v":8.2899010393330332},{"$f":"PTRM_ORAB!P93*((1+Real_WACC)*(1+P86)-1)","v":8.1498021703599406},{"$f":"PTRM_ORAB!Q93*((1+Real_WACC)*(1+Q86)-1)","v":7.996925272717931},{"$f":"PTRM_ORAB!R93*((1+Real_WACC)*(1+R86)-1)","v":7.8307034579222963},{"$f":"PTRM_ORAB!S93*((1+Real_WACC)*(1+S86)-1)","v":7.6505490709789328},{"$f":"PTRM_ORAB!T93*((1+Real_WACC)*(1+T86)-1)","v":7.5741069847669502},{"$f":"PTRM_ORAB!U93*((1+Real_WACC)*(1+U86)-1)","v":7.3585259982433824},{"$f":"PTRM_ORAB!V93*((1+Real_WACC)*(1+V86)-1)","v":7.1270160049522344},{"$f":"PTRM_ORAB!W93*((1+Real_WACC)*(1+W86)-1)","v":6.8789045694342965},{"$f":"PTRM_ORAB!X93*((1+Real_WACC)*(1+X86)-1)","v":6.6134953137944406},{"$f":"PTRM_ORAB!Y93*((1+Real_WACC)*(1+Y86)-1)","v":6.1277742236131472},{"$f":"PTRM_ORAB!Z93*((1+Real_WACC)*(1+Z86)-1)","v":5.8305641226988021},{"$f":"PTRM_ORAB!AA93*((1+Real_WACC)*(1+AA86)-1)","v":5.5149423071409451},{"$f":"PTRM_ORAB!AB93*((1+Real_WACC)*(1+AB86)-1)","v":5.1801807842779821},{"$f":"PTRM_ORAB!AC93*((1+Real_WACC)*(1+AC86)-1)","v":4.825526836872454},{"$f":"PTRM_ORAB!AD93*((1+Real_WACC)*(1+AD86)-1)","v":4.6292979668279317},{"$f":"PTRM_ORAB!AE93*((1+Real_WACC)*(1+AE86)-1)","v":4.2251167944314894},{"$f":"PTRM_ORAB!AF93*((1+Real_WACC)*(1+AF86)-1)","v":3.795970926078708},{"$f":"PTRM_ORAB!AG93*((1+Real_WACC)*(1+AG86)-1)","v":3.3408132052066213},{"$f":"PTRM_ORAB!AH93*((1+Real_WACC)*(1+AH86)-1)","v":2.8585582957562292},{"$f":"PTRM_ORAB!AI93*((1+Real_WACC)*(1+AI86)-1)","v":2.3203366525599423},{"$f":"PTRM_ORAB!AJ93*((1+Real_WACC)*(1+AJ86)-1)","v":1.7826700405170888},{"$f":"PTRM_ORAB!AK93*((1+Real_WACC)*(1+AK86)-1)","v":1.2174143283527892},{"$f":"PTRM_ORAB!AL93*((1+Real_WACC)*(1+AL86)-1)","v":0.62354401537851456},{"$f":"PTRM_ORAB!AM93*((1+Real_WACC)*(1+AM86)-1)","v":1.0280834878787961E-16},{"$f":"PTRM_ORAB!AN93*((1+Real_WACC)*(1+AN86)-1)","v":-5.5896924205169521E-16},{"$f":"PTRM_ORAB!AO93*((1+Real_WACC)*(1+AO86)-1)","v":-5.7205881253521947E-16},{"$f":"PTRM_ORAB!AP93*((1+Real_WACC)*(1+AP86)-1)","v":-5.8545490588718333E-16},{"$f":"PTRM_ORAB!AQ93*((1+Real_WACC)*(1+AQ86)-1)","v":-5.9916470005654949E-16},{"$f":"PTRM_ORAB!AR93*((1+Real_WACC)*(1+AR86)-1)","v":-6.1319554108072268E-16},{"$f":"PTRM_ORAB!AS93*((1+Real_WACC)*(1+AS86)-1)","v":-6.4015045171458708E-16},{"$f":"PTRM_ORAB!AT93*((1+Real_WACC)*(1+AT86)-1)","v":-6.5610010678493953E-16},{"$f":"PTRM_ORAB!AU93*((1+Real_WACC)*(1+AU86)-1)","v":-6.7244715514960553E-16},{"$f":"PTRM_ORAB!AV93*((1+Real_WACC)*(1+AV86)-1)","v":-6.8920149805282333E-16},{"$f":"PTRM_ORAB!AW93*((1+Real_WACC)*(1+AW86)-1)","v":-7.0637328343307284E-16},{"$f":"PTRM_ORAB!AX93*((1+Real_WACC)*(1+AX86)-1)","v":-7.0801288554416396E-16},{"$f":"PTRM_ORAB!AY93*((1+Real_WACC)*(1+AY86)-1)","v":-7.2420727513736384E-16},{"$f":"PTRM_ORAB!AZ93*((1+Real_WACC)*(1+AZ86)-1)","v":-7.4077207925217902E-16},{"$f":"PTRM_ORAB!BA93*((1+Real_WACC)*(1+BA86)-1)","v":-7.5771577038564529E-16},{"$f":"PTRM_ORAB!BB93*((1+Real_WACC)*(1+BB86)-1)","v":-7.7504701482635307E-16}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J94*((1+Real_WACC)*(1+J86)-1)","v":9.1786355332541145},{"$f":"PTRM_ORAB!K94*((1+Real_WACC)*(1+K86)-1)","v":9.1174411328438953},{"$f":"PTRM_ORAB!L94*((1+Real_WACC)*(1+L86)-1)","v":9.0458858067420849},{"$f":"PTRM_ORAB!M94*((1+Real_WACC)*(1+M86)-1)","v":8.9634444933712647},{"$f":"PTRM_ORAB!N94*((1+Real_WACC)*(1+N86)-1)","v":8.8695710470801163},{"$f":"PTRM_ORAB!O94*((1+Real_WACC)*(1+O86)-1)","v":8.6345442919003492},{"$f":"PTRM_ORAB!P94*((1+Real_WACC)*(1+P86)-1)","v":8.5033837901043405},{"$f":"PTRM_ORAB!Q94*((1+Real_WACC)*(1+Q86)-1)","v":8.3596770744529341},{"$f":"PTRM_ORAB!R94*((1+Real_WACC)*(1+R86)-1)","v":8.2028632684590441},{"$f":"PTRM_ORAB!S94*((1+Real_WACC)*(1+S86)-1)","v":8.0323608850423351},{"$f":"PTRM_ORAB!T94*((1+Real_WACC)*(1+T86)-1)","v":7.9720339298082195},{"$f":"PTRM_ORAB!U94*((1+Real_WACC)*(1+U86)-1)","v":7.7666410328478372},{"$f":"PTRM_ORAB!V94*((1+Real_WACC)*(1+V86)-1)","v":7.5455799705730113},{"$f":"PTRM_ORAB!W94*((1+Real_WACC)*(1+W86)-1)","v":7.308184985655898},{"$f":"PTRM_ORAB!X94*((1+Real_WACC)*(1+X86)-1)","v":7.0537665493058483},{"$f":"PTRM_ORAB!Y94*((1+Real_WACC)*(1+Y86)-1)","v":6.5648874868221858},{"$f":"PTRM_ORAB!Z94*((1+Real_WACC)*(1+Z86)-1)","v":6.2785096742926472},{"$f":"PTRM_ORAB!AA94*((1+Real_WACC)*(1+AA86)-1)","v":5.9739885829806489},{"$f":"PTRM_ORAB!AB94*((1+Real_WACC)*(1+AB86)-1)","v":5.650602872266691},{"$f":"PTRM_ORAB!AC94*((1+Real_WACC)*(1+AC86)-1)","v":5.3076066417957914},{"$f":"PTRM_ORAB!AD94*((1+Real_WACC)*(1+AD86)-1)","v":5.1432061760062977},{"$f":"PTRM_ORAB!AE94*((1+Real_WACC)*(1+AE86)-1)","v":4.7528329422782063},{"$f":"PTRM_ORAB!AF94*((1+Real_WACC)*(1+AF86)-1)","v":4.3378660067774568},{"$f":"PTRM_ORAB!AG94*((1+Real_WACC)*(1+AG86)-1)","v":3.8972681807646947},{"$f":"PTRM_ORAB!AH94*((1+Real_WACC)*(1+AH86)-1)","v":3.4299643638156549},{"$f":"PTRM_ORAB!AI94*((1+Real_WACC)*(1+AI86)-1)","v":2.9001624270671202},{"$f":"PTRM_ORAB!AJ94*((1+Real_WACC)*(1+AJ86)-1)","v":2.3766816380025886},{"$f":"PTRM_ORAB!AK94*((1+Real_WACC)*(1+AK86)-1)","v":1.8259588095718551},{"$f":"PTRM_ORAB!AL94*((1+Real_WACC)*(1+AL86)-1)","v":1.2469769319228481},{"$f":"PTRM_ORAB!AM94*((1+Real_WACC)*(1+AM86)-1)","v":0.63868560202310365},{"$f":"PTRM_ORAB!AN94*((1+Real_WACC)*(1+AN86)-1)","v":3.3020304061181608E-16},{"$f":"PTRM_ORAB!AO94*((1+Real_WACC)*(1+AO86)-1)","v":3.3793551611994553E-16},{"$f":"PTRM_ORAB!AP94*((1+Real_WACC)*(1+AP86)-1)","v":3.4584906560417477E-16},{"$f":"PTRM_ORAB!AQ94*((1+Real_WACC)*(1+AQ86)-1)","v":3.5394792933461988E-16},{"$f":"PTRM_ORAB!AR94*((1+Real_WACC)*(1+AR86)-1)","v":3.622364468772265E-16},{"$f":"PTRM_ORAB!AS94*((1+Real_WACC)*(1+AS86)-1)","v":3.7815967266698936E-16},{"$f":"PTRM_ORAB!AT94*((1+Real_WACC)*(1+AT86)-1)","v":3.8758170201087396E-16},{"$f":"PTRM_ORAB!AU94*((1+Real_WACC)*(1+AU86)-1)","v":3.9723848572803943E-16},{"$f":"PTRM_ORAB!AV94*((1+Real_WACC)*(1+AV86)-1)","v":4.0713587283611914E-16},{"$f":"PTRM_ORAB!AW94*((1+Real_WACC)*(1+AW86)-1)","v":4.1727985808382183E-16},{"$f":"PTRM_ORAB!AX94*((1+Real_WACC)*(1+AX86)-1)","v":4.1824842945008992E-16},{"$f":"PTRM_ORAB!AY94*((1+Real_WACC)*(1+AY86)-1)","v":4.2781503219355966E-16},{"$f":"PTRM_ORAB!AZ94*((1+Real_WACC)*(1+AZ86)-1)","v":4.3760045198834908E-16},{"$f":"PTRM_ORAB!BA94*((1+Real_WACC)*(1+BA86)-1)","v":4.4760969384023005E-16},{"$f":"PTRM_ORAB!BB94*((1+Real_WACC)*(1+BB86)-1)","v":4.5784787723454833E-16}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K95*((1+Real_WACC)*(1+K86)-1)","v":9.5480302276431814},{"$f":"PTRM_ORAB!L95*((1+Real_WACC)*(1+L86)-1)","v":9.4843730552059036},{"$f":"PTRM_ORAB!M95*((1+Real_WACC)*(1+M86)-1)","v":9.4099379810498736},{"$f":"PTRM_ORAB!N95*((1+Real_WACC)*(1+N86)-1)","v":9.3241788124654637},{"$f":"PTRM_ORAB!O95*((1+Real_WACC)*(1+O86)-1)","v":9.0905533807314107},{"$f":"PTRM_ORAB!P95*((1+Real_WACC)*(1+P86)-1)","v":8.9668129078396888},{"$f":"PTRM_ORAB!Q95*((1+Real_WACC)*(1+Q86)-1)","v":8.8306051775016314},{"$f":"PTRM_ORAB!R95*((1+Real_WACC)*(1+R86)-1)","v":8.6813684385048724},{"$f":"PTRM_ORAB!S95*((1+Real_WACC)*(1+S86)-1)","v":8.518520231097737},{"$f":"PTRM_ORAB!T95*((1+Real_WACC)*(1+T86)-1)","v":8.4737568497545706},{"$f":"PTRM_ORAB!U95*((1+Real_WACC)*(1+U86)-1)","v":8.2761277939290014},{"$f":"PTRM_ORAB!V95*((1+Real_WACC)*(1+V86)-1)","v":8.0629001686860278},{"$f":"PTRM_ORAB!W95*((1+Real_WACC)*(1+W86)-1)","v":7.8334067147247559},{"$f":"PTRM_ORAB!X95*((1+Real_WACC)*(1+X86)-1)","v":7.5869562793514653},{"$f":"PTRM_ORAB!Y95*((1+Real_WACC)*(1+Y86)-1)","v":7.0888138383250938},{"$f":"PTRM_ORAB!Z95*((1+Real_WACC)*(1+Z86)-1)","v":6.8098469545350735},{"$f":"PTRM_ORAB!AA95*((1+Real_WACC)*(1+AA86)-1)","v":6.5127833600080773},{"$f":"PTRM_ORAB!AB95*((1+Real_WACC)*(1+AB86)-1)","v":6.1968994959776023},{"$f":"PTRM_ORAB!AC95*((1+Real_WACC)*(1+AC86)-1)","v":5.8614471060217754},{"$f":"PTRM_ORAB!AD95*((1+Real_WACC)*(1+AD86)-1)","v":5.7272241392730763},{"$f":"PTRM_ORAB!AE95*((1+Real_WACC)*(1+AE86)-1)","v":5.3459833343328977},{"$f":"PTRM_ORAB!AF95*((1+Real_WACC)*(1+AF86)-1)","v":4.9402191611181809},{"$f":"PTRM_ORAB!AG95*((1+Real_WACC)*(1+AG86)-1)","v":4.5088916495291365},{"$f":"PTRM_ORAB!AH95*((1+Real_WACC)*(1+AH86)-1)","v":4.0509227183989971},{"$f":"PTRM_ORAB!AI95*((1+Real_WACC)*(1+AI86)-1)","v":3.5230688318890779},{"$f":"PTRM_ORAB!AJ95*((1+Real_WACC)*(1+AJ86)-1)","v":3.0074511675130235},{"$f":"PTRM_ORAB!AK95*((1+Real_WACC)*(1+AK86)-1)","v":2.4646047063805456},{"$f":"PTRM_ORAB!AL95*((1+Real_WACC)*(1+AL86)-1)","v":1.8935084126412181},{"$f":"PTRM_ORAB!AM95*((1+Real_WACC)*(1+AM86)-1)","v":1.2931076531343471},{"$f":"PTRM_ORAB!AN95*((1+Real_WACC)*(1+AN86)-1)","v":0.65734060069190836},{"$f":"PTRM_ORAB!AO95*((1+Real_WACC)*(1+AO86)-1)","v":-1.8632146492202789E-17},{"$f":"PTRM_ORAB!AP95*((1+Real_WACC)*(1+AP86)-1)","v":-1.9068461724636425E-17},{"$f":"PTRM_ORAB!AQ95*((1+Real_WACC)*(1+AQ86)-1)","v":-1.951499429741425E-17},{"$f":"PTRM_ORAB!AR95*((1+Real_WACC)*(1+AR86)-1)","v":-1.9971983473426825E-17},{"$f":"PTRM_ORAB!AS95*((1+Real_WACC)*(1+AS86)-1)","v":1.2988570417924852E-16},{"$f":"PTRM_ORAB!AT95*((1+Real_WACC)*(1+AT86)-1)","v":1.3312186870069835E-16},{"$f":"PTRM_ORAB!AU95*((1+Real_WACC)*(1+AU86)-1)","v":1.3643866381098839E-16},{"$f":"PTRM_ORAB!AV95*((1+Real_WACC)*(1+AV86)-1)","v":1.398380984598532E-16},{"$f":"PTRM_ORAB!AW95*((1+Real_WACC)*(1+AW86)-1)","v":1.4332223165097225E-16},{"$f":"PTRM_ORAB!AX95*((1+Real_WACC)*(1+AX86)-1)","v":1.4365490481273044E-16},{"$f":"PTRM_ORAB!AY95*((1+Real_WACC)*(1+AY86)-1)","v":1.4694072565442793E-16},{"$f":"PTRM_ORAB!AZ95*((1+Real_WACC)*(1+AZ86)-1)","v":1.5030170312664777E-16},{"$f":"PTRM_ORAB!BA95*((1+Real_WACC)*(1+BA86)-1)","v":1.5373955628815295E-16},{"$f":"PTRM_ORAB!BB95*((1+Real_WACC)*(1+BB86)-1)","v":1.5725604351776387E-16}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L96*((1+Real_WACC)*(1+L86)-1)","v":9.7618501011905856},{"$f":"PTRM_ORAB!M96*((1+Real_WACC)*(1+M86)-1)","v":9.6967673814690603},{"$f":"PTRM_ORAB!N96*((1+Real_WACC)*(1+N86)-1)","v":9.6206653982475903},{"$f":"PTRM_ORAB!O96*((1+Real_WACC)*(1+O86)-1)","v":9.3924953179106048},{"$f":"PTRM_ORAB!P96*((1+Real_WACC)*(1+P86)-1)","v":9.2783702157384376},{"$f":"PTRM_ORAB!Q96*((1+Real_WACC)*(1+Q86)-1)","v":9.1520731829754496},{"$f":"PTRM_ORAB!R96*((1+Real_WACC)*(1+R86)-1)","v":9.0130513109956052},{"$f":"PTRM_ORAB!S96*((1+Real_WACC)*(1+S86)-1)","v":8.8607312424355928},{"$f":"PTRM_ORAB!T96*((1+Real_WACC)*(1+T86)-1)","v":8.8324183985196978},{"$f":"PTRM_ORAB!U96*((1+Real_WACC)*(1+U86)-1)","v":8.646029974723648},{"$f":"PTRM_ORAB!V96*((1+Real_WACC)*(1+V86)-1)","v":8.4443830817527115},{"$f":"PTRM_ORAB!W96*((1+Real_WACC)*(1+W86)-1)","v":8.2268204974140691},{"$f":"PTRM_ORAB!X96*((1+Real_WACC)*(1+X86)-1)","v":7.9926613968954481},{"$f":"PTRM_ORAB!Y96*((1+Real_WACC)*(1+Y86)-1)","v":7.4938114160075555},{"$f":"PTRM_ORAB!Z96*((1+Real_WACC)*(1+Z86)-1)","v":7.2271376235903624},{"$f":"PTRM_ORAB!AA96*((1+Real_WACC)*(1+AA86)-1)","v":6.9427272684087153},{"$f":"PTRM_ORAB!AB96*((1+Real_WACC)*(1+AB86)-1)","v":6.6398670819840273},{"$f":"PTRM_ORAB!AC96*((1+Real_WACC)*(1+AC86)-1)","v":6.3178193867719967},{"$f":"PTRM_ORAB!AD96*((1+Real_WACC)*(1+AD86)-1)","v":6.2163146715099122},{"$f":"PTRM_ORAB!AE96*((1+Real_WACC)*(1+AE86)-1)","v":5.850871168175499},{"$f":"PTRM_ORAB!AF96*((1+Real_WACC)*(1+AF86)-1)","v":5.4613996232326771},{"$f":"PTRM_ORAB!AG96*((1+Real_WACC)*(1+AG86)-1)","v":5.0468752665096863},{"$f":"PTRM_ORAB!AH96*((1+Real_WACC)*(1+AH86)-1)","v":4.6062356756314538},{"$f":"PTRM_ORAB!AI96*((1+Real_WACC)*(1+AI86)-1)","v":4.0894807440251517},{"$f":"PTRM_ORAB!AJ96*((1+Real_WACC)*(1+AJ86)-1)","v":3.5907079237721407},{"$f":"PTRM_ORAB!AK96*((1+Real_WACC)*(1+AK86)-1)","v":3.0651909607330627},{"$f":"PTRM_ORAB!AL96*((1+Real_WACC)*(1+AL86)-1)","v":2.5119224376384151},{"$f":"PTRM_ORAB!AM96*((1+Real_WACC)*(1+AM86)-1)","v":1.9298617158593447},{"$f":"PTRM_ORAB!AN96*((1+Real_WACC)*(1+AN86)-1)","v":1.3080390293160957},{"$f":"PTRM_ORAB!AO96*((1+Real_WACC)*(1+AO86)-1)","v":0.66933490929996831},{"$f":"PTRM_ORAB!AP96*((1+Real_WACC)*(1+AP86)-1)","v":-2.4014766589950259E-16},{"$f":"PTRM_ORAB!AQ96*((1+Real_WACC)*(1+AQ86)-1)","v":-2.457712844508695E-16},{"$f":"PTRM_ORAB!AR96*((1+Real_WACC)*(1+AR86)-1)","v":-2.5152659316667255E-16},{"$f":"PTRM_ORAB!AS96*((1+Real_WACC)*(1+AS86)-1)","v":2.0384663705648834E-16},{"$f":"PTRM_ORAB!AT96*((1+Real_WACC)*(1+AT86)-1)","v":2.0892557364021493E-16},{"$f":"PTRM_ORAB!AU96*((1+Real_WACC)*(1+AU86)-1)","v":2.1413105436121056E-16},{"$f":"PTRM_ORAB!AV96*((1+Real_WACC)*(1+AV86)-1)","v":2.1946623212725692E-16},{"$f":"PTRM_ORAB!AW96*((1+Real_WACC)*(1+AW86)-1)","v":2.2493433840234283E-16},{"$f":"PTRM_ORAB!AX96*((1+Real_WACC)*(1+AX86)-1)","v":2.2545644594059644E-16},{"$f":"PTRM_ORAB!AY96*((1+Real_WACC)*(1+AY86)-1)","v":2.3061331468748946E-16},{"$f":"PTRM_ORAB!AZ96*((1+Real_WACC)*(1+AZ86)-1)","v":2.3588813657234549E-16},{"$f":"PTRM_ORAB!BA96*((1+Real_WACC)*(1+BA86)-1)","v":2.4128360953909874E-16},{"$f":"PTRM_ORAB!BB96*((1+Real_WACC)*(1+BB86)-1)","v":2.4680249324179646E-16}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M97*((1+Real_WACC)*(1+M86)-1)","v":10.147120621332538},{"$f":"PTRM_ORAB!N97*((1+Real_WACC)*(1+N86)-1)","v":10.07946928469727},{"$f":"PTRM_ORAB!O97*((1+Real_WACC)*(1+O86)-1)","v":9.8529854906766232},{"$f":"PTRM_ORAB!P97*((1+Real_WACC)*(1+P86)-1)","v":9.7466349944908242},{"$f":"PTRM_ORAB!Q97*((1+Real_WACC)*(1+Q86)-1)","v":9.6282068583106586},{"$f":"PTRM_ORAB!R97*((1+Real_WACC)*(1+R86)-1)","v":9.4971478545461565},{"$f":"PTRM_ORAB!S97*((1+Real_WACC)*(1+S86)-1)","v":9.3528842274081683},{"$f":"PTRM_ORAB!T97*((1+Real_WACC)*(1+T86)-1)","v":9.3406559934571476},{"$f":"PTRM_ORAB!U97*((1+Real_WACC)*(1+U86)-1)","v":9.1624730821384706},{"$f":"PTRM_ORAB!V97*((1+Real_WACC)*(1+V86)-1)","v":8.9691195928902996},{"$f":"PTRM_ORAB!W97*((1+Real_WACC)*(1+W86)-1)","v":8.7599374475729164},{"$f":"PTRM_ORAB!X97*((1+Real_WACC)*(1+X86)-1)","v":8.5342448645520097},{"$f":"PTRM_ORAB!Y97*((1+Real_WACC)*(1+Y86)-1)","v":8.0263654963230771},{"$f":"PTRM_ORAB!Z97*((1+Real_WACC)*(1+Z86)-1)","v":7.7676178745936069},{"$f":"PTRM_ORAB!AA97*((1+Real_WACC)*(1+AA86)-1)","v":7.491200441371217},{"$f":"PTRM_ORAB!AB97*((1+Real_WACC)*(1+AB86)-1)","v":7.1963983925887494},{"$f":"PTRM_ORAB!AC97*((1+Real_WACC)*(1+AC86)-1)","v":6.8824723985945617},{"$f":"PTRM_ORAB!AD97*((1+Real_WACC)*(1+AD86)-1)","v":6.8122046362521393},{"$f":"PTRM_ORAB!AE97*((1+Real_WACC)*(1+AE86)-1)","v":6.4565673422540382},{"$f":"PTRM_ORAB!AF97*((1+Real_WACC)*(1+AF86)-1)","v":6.0769999114285387},{"$f":"PTRM_ORAB!AG97*((1+Real_WACC)*(1+AG86)-1)","v":5.6724757856888965},{"$f":"PTRM_ORAB!AH97*((1+Real_WACC)*(1+AH86)-1)","v":5.2419305887971124},{"$f":"PTRM_ORAB!AI97*((1+Real_WACC)*(1+AI86)-1)","v":4.7277304061585168},{"$f":"PTRM_ORAB!AJ97*((1+Real_WACC)*(1+AJ86)-1)","v":4.2375951077196294},{"$f":"PTRM_ORAB!AK97*((1+Real_WACC)*(1+AK86)-1)","v":3.7207575444041141},{"$f":"PTRM_ORAB!AL97*((1+Real_WACC)*(1+AL86)-1)","v":3.1762072088018063},{"$f":"PTRM_ORAB!AM97*((1+Real_WACC)*(1+AM86)-1)","v":2.6029001966226772},{"$f":"PTRM_ORAB!AN97*((1+Real_WACC)*(1+AN86)-1)","v":1.9847442414888483},{"$f":"PTRM_ORAB!AO97*((1+Real_WACC)*(1+AO86)-1)","v":1.3541477760085421},{"$f":"PTRM_ORAB!AP97*((1+Real_WACC)*(1+AP86)-1)","v":0.6929291546501698},{"$f":"PTRM_ORAB!AQ97*((1+Real_WACC)*(1+AQ86)-1)","v":-4.5752270830853519E-16},{"$f":"PTRM_ORAB!AR97*((1+Real_WACC)*(1+AR86)-1)","v":-4.6823667123829449E-16},{"$f":"PTRM_ORAB!AS97*((1+Real_WACC)*(1+AS86)-1)","v":2.457693648203221E-16},{"$f":"PTRM_ORAB!AT97*((1+Real_WACC)*(1+AT86)-1)","v":2.5189282624293691E-16},{"$f":"PTRM_ORAB!AU97*((1+Real_WACC)*(1+AU86)-1)","v":2.5816885663940114E-16},{"$f":"PTRM_ORAB!AV97*((1+Real_WACC)*(1+AV86)-1)","v":2.6460125733876297E-16},{"$f":"PTRM_ORAB!AW97*((1+Real_WACC)*(1+AW86)-1)","v":2.711939243820043E-16},{"$f":"PTRM_ORAB!AX97*((1+Real_WACC)*(1+AX86)-1)","v":2.7182340760477111E-16},{"$f":"PTRM_ORAB!AY97*((1+Real_WACC)*(1+AY86)-1)","v":2.7804082857715858E-16},{"$f":"PTRM_ORAB!AZ97*((1+Real_WACC)*(1+AZ86)-1)","v":2.8440046071483352E-16},{"$f":"PTRM_ORAB!BA97*((1+Real_WACC)*(1+BA86)-1)","v":2.9090555681596124E-16},{"$f":"PTRM_ORAB!BB97*((1+Real_WACC)*(1+BB86)-1)","v":2.9755944408000956E-16}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N98*((1+Real_WACC)*(1+N86)-1)","v":10.22153226329775},{"$f":"PTRM_ORAB!O98*((1+Real_WACC)*(1+O86)-1)","v":10.003751407728801},{"$f":"PTRM_ORAB!P98*((1+Real_WACC)*(1+P86)-1)","v":9.9084118649051049},{"$f":"PTRM_ORAB!Q98*((1+Real_WACC)*(1+Q86)-1)","v":9.801463111226024},{"$f":"PTRM_ORAB!R98*((1+Real_WACC)*(1+R86)-1)","v":9.6823687767447133},{"$f":"PTRM_ORAB!S98*((1+Real_WACC)*(1+S86)-1)","v":9.550572521778987},{"$f":"PTRM_ORAB!T98*((1+Real_WACC)*(1+T86)-1)","v":9.5546737997259861},{"$f":"PTRM_ORAB!U98*((1+Real_WACC)*(1+U86)-1)","v":9.3901590452015462},{"$f":"PTRM_ORAB!V98*((1+Real_WACC)*(1+V86)-1)","v":9.2110318107127238},{"$f":"PTRM_ORAB!W98*((1+Real_WACC)*(1+W86)-1)","v":9.0166535981699649},{"$f":"PTRM_ORAB!X98*((1+Real_WACC)*(1+X86)-1)","v":8.806362841790266},{"$f":"PTRM_ORAB!Y98*((1+Real_WACC)*(1+Y86)-1)","v":8.3052958866696631},{"$f":"PTRM_ORAB!Z98*((1+Real_WACC)*(1+Z86)-1)","v":8.0624404029779075},{"$f":"PTRM_ORAB!AA98*((1+Real_WACC)*(1+AA86)-1)","v":7.8025298269442356},{"$f":"PTRM_ORAB!AB98*((1+Real_WACC)*(1+AB86)-1)","v":7.5248700215540403},{"$f":"PTRM_ORAB!AC98*((1+Real_WACC)*(1+AC86)-1)","v":7.2287429700170431},{"$f":"PTRM_ORAB!AD98*((1+Real_WACC)*(1+AD86)-1)","v":7.1916318993808996},{"$f":"PTRM_ORAB!AE98*((1+Real_WACC)*(1+AE86)-1)","v":6.8567587997907324},{"$f":"PTRM_ORAB!AF98*((1+Real_WACC)*(1+AF86)-1)","v":6.4987955154556847},{"$f":"PTRM_ORAB!AG98*((1+Real_WACC)*(1+AG86)-1)","v":6.1167455829600321},{"$f":"PTRM_ORAB!AH98*((1+Real_WACC)*(1+AH86)-1)","v":5.7095757301737313},{"$f":"PTRM_ORAB!AI98*((1+Real_WACC)*(1+AI86)-1)","v":5.2138713032637396},{"$f":"PTRM_ORAB!AJ98*((1+Real_WACC)*(1+AJ86)-1)","v":4.7475165427993176},{"$f":"PTRM_ORAB!AK98*((1+Real_WACC)*(1+AK86)-1)","v":4.2553299674993905},{"$f":"PTRM_ORAB!AL98*((1+Real_WACC)*(1+AL86)-1)","v":3.7363293750408553},{"$f":"PTRM_ORAB!AM98*((1+Real_WACC)*(1+AM86)-1)","v":3.1895000289150222},{"$f":"PTRM_ORAB!AN98*((1+Real_WACC)*(1+AN86)-1)","v":2.5941696159102836},{"$f":"PTRM_ORAB!AO98*((1+Real_WACC)*(1+AO86)-1)","v":1.9911886178372273},{"$f":"PTRM_ORAB!AP98*((1+Real_WACC)*(1+AP86)-1)","v":1.3585446336577545},{"$f":"PTRM_ORAB!AQ98*((1+Real_WACC)*(1+AQ86)-1)","v":0.69517906482095404},{"$f":"PTRM_ORAB!AR98*((1+Real_WACC)*(1+AR86)-1)","v":1.3042502544541953E-16},{"$f":"PTRM_ORAB!AS98*((1+Real_WACC)*(1+AS86)-1)","v":1.3815829510594633E-16},{"$f":"PTRM_ORAB!AT98*((1+Real_WACC)*(1+AT86)-1)","v":1.4160057519205065E-16},{"$f":"PTRM_ORAB!AU98*((1+Real_WACC)*(1+AU86)-1)","v":1.4512862133499649E-16},{"$f":"PTRM_ORAB!AV98*((1+Real_WACC)*(1+AV86)-1)","v":1.4874457043716321E-16},{"$f":"PTRM_ORAB!AW98*((1+Real_WACC)*(1+AW86)-1)","v":1.524506126428762E-16},{"$f":"PTRM_ORAB!AX98*((1+Real_WACC)*(1+AX86)-1)","v":1.5280447419481882E-16},{"$f":"PTRM_ORAB!AY98*((1+Real_WACC)*(1+AY86)-1)","v":1.5629957327736311E-16},{"$f":"PTRM_ORAB!AZ98*((1+Real_WACC)*(1+AZ86)-1)","v":1.5987461581484333E-16},{"$f":"PTRM_ORAB!BA98*((1+Real_WACC)*(1+BA86)-1)","v":1.6353143035513071E-16},{"$f":"PTRM_ORAB!BB98*((1+Real_WACC)*(1+BB86)-1)","v":1.6727188727049999E-16}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O99*((1+Real_WACC)*(1+O86)-1)","v":10.24245219889657},{"$f":"PTRM_ORAB!P99*((1+Real_WACC)*(1+P86)-1)","v":10.156914934847954},{"$f":"PTRM_ORAB!Q99*((1+Real_WACC)*(1+Q86)-1)","v":10.06011568555439},{"$f":"PTRM_ORAB!R99*((1+Real_WACC)*(1+R86)-1)","v":9.9515294813163298},{"$f":"PTRM_ORAB!S99*((1+Real_WACC)*(1+S86)-1)","v":9.8306117400363462},{"$f":"PTRM_ORAB!T99*((1+Real_WACC)*(1+T86)-1)","v":9.8505942252695053},{"$f":"PTRM_ORAB!U99*((1+Real_WACC)*(1+U86)-1)","v":9.6978207334430842},{"$f":"PTRM_ORAB!V99*((1+Real_WACC)*(1+V86)-1)","v":9.5308412393414468},{"$f":"PTRM_ORAB!W99*((1+Real_WACC)*(1+W86)-1)","v":9.3490303429192316},{"$f":"PTRM_ORAB!X99*((1+Real_WACC)*(1+X86)-1)","v":9.1517399801879762},{"$f":"PTRM_ORAB!Y99*((1+Real_WACC)*(1+Y86)-1)","v":8.6526532909579661},{"$f":"PTRM_ORAB!Z99*((1+Real_WACC)*(1+Z86)-1)","v":8.4229730510664265},{"$f":"PTRM_ORAB!AA99*((1+Real_WACC)*(1+AA86)-1)","v":8.1766765647819852},{"$f":"PTRM_ORAB!AB99*((1+Real_WACC)*(1+AB86)-1)","v":7.9130833337289461},{"$f":"PTRM_ORAB!AC99*((1+Real_WACC)*(1+AC86)-1)","v":7.6314893857132331},{"$f":"PTRM_ORAB!AD99*((1+Real_WACC)*(1+AD86)-1)","v":7.6262049313114604},{"$f":"PTRM_ORAB!AE99*((1+Real_WACC)*(1+AE86)-1)","v":7.3083839282214118},{"$f":"PTRM_ORAB!AF99*((1+Real_WACC)*(1+AF86)-1)","v":6.9680743554735143},{"$f":"PTRM_ORAB!AG99*((1+Real_WACC)*(1+AG86)-1)","v":6.6042997420435885},{"$f":"PTRM_ORAB!AH99*((1+Real_WACC)*(1+AH86)-1)","v":6.2160474475025298},{"$f":"PTRM_ORAB!AI99*((1+Real_WACC)*(1+AI86)-1)","v":5.7337083124227481},{"$f":"PTRM_ORAB!AJ99*((1+Real_WACC)*(1+AJ86)-1)","v":5.2861174355935105},{"$f":"PTRM_ORAB!AK99*((1+Real_WACC)*(1+AK86)-1)","v":4.8133006192444254},{"$f":"PTRM_ORAB!AL99*((1+Real_WACC)*(1+AL86)-1)","v":4.3142940489001633},{"$f":"PTRM_ORAB!AM99*((1+Real_WACC)*(1+AM86)-1)","v":3.7881019123276571},{"$f":"PTRM_ORAB!AN99*((1+Real_WACC)*(1+AN86)-1)","v":3.2094172263951029},{"$f":"PTRM_ORAB!AO99*((1+Real_WACC)*(1+AO86)-1)","v":2.6276585820324807},{"$f":"PTRM_ORAB!AP99*((1+Real_WACC)*(1+AP86)-1)","v":2.0168935092046545},{"$f":"PTRM_ORAB!AQ99*((1+Real_WACC)*(1+AQ86)-1)","v":1.3760825212858505},{"$f":"PTRM_ORAB!AR99*((1+Real_WACC)*(1+AR86)-1)","v":0.70415335393754219},{"$f":"PTRM_ORAB!AS99*((1+Real_WACC)*(1+AS86)-1)","v":5.0099416069655128E-16},{"$f":"PTRM_ORAB!AT99*((1+Real_WACC)*(1+AT86)-1)","v":5.1347667013471281E-16},{"$f":"PTRM_ORAB!AU99*((1+Real_WACC)*(1+AU86)-1)","v":5.2627018727335764E-16},{"$f":"PTRM_ORAB!AV99*((1+Real_WACC)*(1+AV86)-1)","v":5.393824610182838E-16},{"$f":"PTRM_ORAB!AW99*((1+Real_WACC)*(1+AW86)-1)","v":5.5282143334298832E-16},{"$f":"PTRM_ORAB!AX99*((1+Real_WACC)*(1+AX86)-1)","v":5.5410461775896788E-16},{"$f":"PTRM_ORAB!AY99*((1+Real_WACC)*(1+AY86)-1)","v":5.6677866118189661E-16},{"$f":"PTRM_ORAB!AZ99*((1+Real_WACC)*(1+AZ86)-1)","v":5.7974259819447996E-16},{"$f":"PTRM_ORAB!BA99*((1+Real_WACC)*(1+BA86)-1)","v":5.9300305953724139E-16},{"$f":"PTRM_ORAB!BB99*((1+Real_WACC)*(1+BB86)-1)","v":6.0656682761573427E-16}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":80.341278147687333},87.867371308443268,95.604502554263277,103.2638704365482,110.96341666303506,119.73728289199796,127.85571798673708,135.95432536888134,144.18406147767894,152.21131454767792,157.75411772535873,154.7169462059868,151.41743004596094,147.84403791044011,143.98481766057901,142.04512261672673,137.4612420135885,132.55103167180377,127.30082467170229,121.69646915487198,112.02508856234503,105.78632171253348,99.171194245778608,92.164924596514297,84.752230713277029,80.012805548416935,71.551804361561409,62.580314221600361,53.07706304131451,43.020005553585783,32.003623344211519,26.819947536585104,{"$f":"SUM(AK89:AK99)","v":21.971154460066781},17.502782430323823,13.442157108882153,9.7537107138022403,6.6423298851782206,4.0683672975125802,2.0712615861068051,0.70415335393754308,2.742801785426384E-15,2.8111400054287689E-15,2.8811809049094552E-15,2.9529669069430525E-15,3.0265414915953909E-15,3.0335665645069918E-15,3.1029533790771446E-15,3.1739272793214735E-15,3.2465245666749546E-15,3.3207823728958404E-15]
[]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E107*((1+Real_WACC)*(1+E104)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F107*((1+Real_WACC)*(1+F104)-1)","v":79.686047405854794},{"$f":"PTRM_ORAB!G107*((1+Real_WACC)*(1+G104)-1)","v":78.94218167137528},{"$f":"PTRM_ORAB!H107*((1+Real_WACC)*(1+H104)-1)","v":78.105508283682838},{"$f":"PTRM_ORAB!I107*((1+Real_WACC)*(1+I104)-1)","v":77.171697349663731},{"$f":"PTRM_ORAB!J107*((1+Real_WACC)*(1+J104)-1)","v":76.808137737568629},{"$f":"PTRM_ORAB!K107*((1+Real_WACC)*(1+K104)-1)","v":75.769874539497323},{"$f":"PTRM_ORAB!L107*((1+Real_WACC)*(1+L104)-1)","v":74.615879441661662},{"$f":"PTRM_ORAB!M107*((1+Real_WACC)*(1+M104)-1)","v":73.340557421505167},{"$f":"PTRM_ORAB!N107*((1+Real_WACC)*(1+N104)-1)","v":71.938092839303479},{"$f":"PTRM_ORAB!O107*((1+Real_WACC)*(1+O104)-1)","v":69.364900074288187},{"$f":"PTRM_ORAB!P107*((1+Real_WACC)*(1+P104)-1)","v":67.599657647205703},{"$f":"PTRM_ORAB!Q107*((1+Real_WACC)*(1+Q104)-1)","v":65.696846998935811},{"$f":"PTRM_ORAB!R107*((1+Real_WACC)*(1+R104)-1)","v":63.650536615784979},{"$f":"PTRM_ORAB!S107*((1+Real_WACC)*(1+S104)-1)","v":61.454580281697112},{"$f":"PTRM_ORAB!T107*((1+Real_WACC)*(1+T104)-1)","v":60.040010317413184},{"$f":"PTRM_ORAB!U107*((1+Real_WACC)*(1+U104)-1)","v":57.466933593582731},{"$f":"PTRM_ORAB!V107*((1+Real_WACC)*(1+V104)-1)","v":54.723495423462609},{"$f":"PTRM_ORAB!W107*((1+Real_WACC)*(1+W104)-1)","v":51.802678130158675},{"$f":"PTRM_ORAB!X107*((1+Real_WACC)*(1+X104)-1)","v":48.6972168518949},{"$f":"PTRM_ORAB!Y107*((1+Real_WACC)*(1+Y104)-1)","v":43.948735560324536},{"$f":"PTRM_ORAB!Z107*((1+Real_WACC)*(1+Z104)-1)","v":40.53044741242384},{"$f":"PTRM_ORAB!AA107*((1+Real_WACC)*(1+AA104)-1)","v":36.91657309154791},{"$f":"PTRM_ORAB!AB107*((1+Real_WACC)*(1+AB104)-1)","v":33.099538324477187},{"$f":"PTRM_ORAB!AC107*((1+Real_WACC)*(1+AC104)-1)","v":29.071514048871748},{"$f":"PTRM_ORAB!AD107*((1+Real_WACC)*(1+AD104)-1)","v":25.82345188115459},{"$f":"PTRM_ORAB!AE107*((1+Real_WACC)*(1+AE104)-1)","v":21.211939891011042},{"$f":"PTRM_ORAB!AF107*((1+Real_WACC)*(1+AF104)-1)","v":16.334948025537312},{"$f":"PTRM_ORAB!AG107*((1+Real_WACC)*(1+AG104)-1)","v":11.181565282697951},{"$f":"PTRM_ORAB!AH107*((1+Real_WACC)*(1+AH104)-1)","v":5.7404866842447522},{"$f":"PTRM_ORAB!AI107*((1+Real_WACC)*(1+AI104)-1)","v":1.3931580325541238E-15},{"$f":"PTRM_ORAB!AJ107*((1+Real_WACC)*(1+AJ104)-1)","v":1.4271153763255102E-15},{"$f":"PTRM_ORAB!AK107*((1+Real_WACC)*(1+AK104)-1)","v":1.4619004088221262E-15},{"$f":"PTRM_ORAB!AL107*((1+Real_WACC)*(1+AL104)-1)","v":1.4975333044318887E-15},{"$f":"PTRM_ORAB!AM107*((1+Real_WACC)*(1+AM104)-1)","v":1.5340347292806292E-15},{"$f":"PTRM_ORAB!AN107*((1+Real_WACC)*(1+AN104)-1)","v":1.5596277819304076E-15},{"$f":"PTRM_ORAB!AO107*((1+Real_WACC)*(1+AO104)-1)","v":1.5961501095359625E-15},{"$f":"PTRM_ORAB!AP107*((1+Real_WACC)*(1+AP104)-1)","v":1.6335276927539023E-15},{"$f":"PTRM_ORAB!AQ107*((1+Real_WACC)*(1+AQ104)-1)","v":1.6717805593921592E-15},{"$f":"PTRM_ORAB!AR107*((1+Real_WACC)*(1+AR104)-1)","v":1.7109292062565703E-15},{"$f":"PTRM_ORAB!AS107*((1+Real_WACC)*(1+AS104)-1)","v":1.7861384026154255E-15},{"$f":"PTRM_ORAB!AT107*((1+Real_WACC)*(1+AT104)-1)","v":1.8306408962922212E-15},{"$f":"PTRM_ORAB!AU107*((1+Real_WACC)*(1+AU104)-1)","v":1.8762521909110674E-15},{"$f":"PTRM_ORAB!AV107*((1+Real_WACC)*(1+AV104)-1)","v":1.922999912778437E-15},{"$f":"PTRM_ORAB!AW107*((1+Real_WACC)*(1+AW104)-1)","v":1.9709123765234575E-15},{"$f":"PTRM_ORAB!AX107*((1+Real_WACC)*(1+AX104)-1)","v":1.9754871702891816E-15},{"$f":"PTRM_ORAB!AY107*((1+Real_WACC)*(1+AY104)-1)","v":2.0206725186426131E-15},{"$f":"PTRM_ORAB!AZ107*((1+Real_WACC)*(1+AZ104)-1)","v":2.0668913921621538E-15},{"$f":"PTRM_ORAB!BA107*((1+Real_WACC)*(1+BA104)-1)","v":2.1141674306847848E-15},{"$f":"PTRM_ORAB!BB107*((1+Real_WACC)*(1+BB104)-1)","v":2.1625248147618407E-15}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F108*((1+Real_WACC)*(1+F104)-1)","v":8.181323902588467},{"$f":"PTRM_ORAB!G108*((1+Real_WACC)*(1+G104)-1)","v":8.1146003570654415},{"$f":"PTRM_ORAB!H108*((1+Real_WACC)*(1+H104)-1)","v":8.0388509209832009},{"$f":"PTRM_ORAB!I108*((1+Real_WACC)*(1+I104)-1)","v":7.9536506834066358},{"$f":"PTRM_ORAB!J108*((1+Real_WACC)*(1+J104)-1)","v":7.927908324005851},{"$f":"PTRM_ORAB!K108*((1+Real_WACC)*(1+K104)-1)","v":7.8332751142139516},{"$f":"PTRM_ORAB!L108*((1+Real_WACC)*(1+L104)-1)","v":7.7273878799830635},{"$f":"PTRM_ORAB!M108*((1+Real_WACC)*(1+M104)-1)","v":7.6096977321931698},{"$f":"PTRM_ORAB!N108*((1+Real_WACC)*(1+N104)-1)","v":7.4796340626737541},{"$f":"PTRM_ORAB!O108*((1+Real_WACC)*(1+O104)-1)","v":7.2284820800484253},{"$f":"PTRM_ORAB!P108*((1+Real_WACC)*(1+P104)-1)","v":7.0621824921940624},{"$f":"PTRM_ORAB!Q108*((1+Real_WACC)*(1+Q104)-1)","v":6.8824595465880192},{"$f":"PTRM_ORAB!R108*((1+Real_WACC)*(1+R104)-1)","v":6.6887304987298029},{"$f":"PTRM_ORAB!S108*((1+Real_WACC)*(1+S104)-1)","v":6.4803914490662748},{"$f":"PTRM_ORAB!T108*((1+Real_WACC)*(1+T104)-1)","v":6.3560532421593408},{"$f":"PTRM_ORAB!U108*((1+Real_WACC)*(1+U104)-1)","v":6.110817195811987},{"$f":"PTRM_ORAB!V108*((1+Real_WACC)*(1+V104)-1)","v":5.848931806269233},{"$f":"PTRM_ORAB!W108*((1+Real_WACC)*(1+W104)-1)","v":5.5697071849377666},{"$f":"PTRM_ORAB!X108*((1+Real_WACC)*(1+X104)-1)","v":5.2724290790982336},{"$f":"PTRM_ORAB!Y108*((1+Real_WACC)*(1+Y104)-1)","v":4.7979654291764913},{"$f":"PTRM_ORAB!Z108*((1+Real_WACC)*(1+Z104)-1)","v":4.4694793299775668},{"$f":"PTRM_ORAB!AA108*((1+Real_WACC)*(1+AA104)-1)","v":4.1218477536383844},{"$f":"PTRM_ORAB!AB108*((1+Real_WACC)*(1+AB104)-1)","v":3.7543255400329199},{"$f":"PTRM_ORAB!AC108*((1+Real_WACC)*(1+AC104)-1)","v":3.3661424040286696},{"$f":"PTRM_ORAB!AD108*((1+Real_WACC)*(1+AD104)-1)","v":3.0754848051887191},{"$f":"PTRM_ORAB!AE108*((1+Real_WACC)*(1+AE104)-1)","v":2.6315307272023043},{"$f":"PTRM_ORAB!AF108*((1+Real_WACC)*(1+AF104)-1)","v":2.1615960508943428},{"$f":"PTRM_ORAB!AG108*((1+Real_WACC)*(1+AG104)-1)","v":1.6646077315412762},{"$f":"PTRM_ORAB!AH108*((1+Real_WACC)*(1+AH104)-1)","v":1.1394538869186437},{"$f":"PTRM_ORAB!AI108*((1+Real_WACC)*(1+AI104)-1)","v":0.57807038202709082},{"$f":"PTRM_ORAB!AJ108*((1+Real_WACC)*(1+AJ104)-1)","v":0},{"$f":"PTRM_ORAB!AK108*((1+Real_WACC)*(1+AK104)-1)","v":0},{"$f":"PTRM_ORAB!AL108*((1+Real_WACC)*(1+AL104)-1)","v":0},{"$f":"PTRM_ORAB!AM108*((1+Real_WACC)*(1+AM104)-1)","v":0},{"$f":"PTRM_ORAB!AN108*((1+Real_WACC)*(1+AN104)-1)","v":0},{"$f":"PTRM_ORAB!AO108*((1+Real_WACC)*(1+AO104)-1)","v":0},{"$f":"PTRM_ORAB!AP108*((1+Real_WACC)*(1+AP104)-1)","v":0},{"$f":"PTRM_ORAB!AQ108*((1+Real_WACC)*(1+AQ104)-1)","v":0},{"$f":"PTRM_ORAB!AR108*((1+Real_WACC)*(1+AR104)-1)","v":0},{"$f":"PTRM_ORAB!AS108*((1+Real_WACC)*(1+AS104)-1)","v":0},{"$f":"PTRM_ORAB!AT108*((1+Real_WACC)*(1+AT104)-1)","v":0},{"$f":"PTRM_ORAB!AU108*((1+Real_WACC)*(1+AU104)-1)","v":0},{"$f":"PTRM_ORAB!AV108*((1+Real_WACC)*(1+AV104)-1)","v":0},{"$f":"PTRM_ORAB!AW108*((1+Real_WACC)*(1+AW104)-1)","v":0},{"$f":"PTRM_ORAB!AX108*((1+Real_WACC)*(1+AX104)-1)","v":0},{"$f":"PTRM_ORAB!AY108*((1+Real_WACC)*(1+AY104)-1)","v":0},{"$f":"PTRM_ORAB!AZ108*((1+Real_WACC)*(1+AZ104)-1)","v":0},{"$f":"PTRM_ORAB!BA108*((1+Real_WACC)*(1+BA104)-1)","v":0},{"$f":"PTRM_ORAB!BB108*((1+Real_WACC)*(1+BB104)-1)","v":0}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G109*((1+Real_WACC)*(1+G104)-1)","v":8.5477205258225606},{"$f":"PTRM_ORAB!H109*((1+Real_WACC)*(1+H104)-1)","v":8.4780087986725849},{"$f":"PTRM_ORAB!I109*((1+Real_WACC)*(1+I104)-1)","v":8.3988669608320379},{"$f":"PTRM_ORAB!J109*((1+Real_WACC)*(1+J104)-1)","v":8.3831832037333331},{"$f":"PTRM_ORAB!K109*((1+Real_WACC)*(1+K104)-1)","v":8.2953867881024355},{"$f":"PTRM_ORAB!L109*((1+Real_WACC)*(1+L104)-1)","v":8.1963670913374784},{"$f":"PTRM_ORAB!M109*((1+Real_WACC)*(1+M104)-1)","v":8.085571717832984},{"$f":"PTRM_ORAB!N109*((1+Real_WACC)*(1+N104)-1)","v":7.9624263360795258},{"$f":"PTRM_ORAB!O109*((1+Real_WACC)*(1+O104)-1)","v":7.7109949085812035},{"$f":"PTRM_ORAB!P109*((1+Real_WACC)*(1+P104)-1)","v":7.5507163610303083},{"$f":"PTRM_ORAB!Q109*((1+Real_WACC)*(1+Q104)-1)","v":7.3770034009732592},{"$f":"PTRM_ORAB!R109*((1+Real_WACC)*(1+R104)-1)","v":7.1892686911389898},{"$f":"PTRM_ORAB!S109*((1+Real_WACC)*(1+S104)-1)","v":6.9869035092002587},{"$f":"PTRM_ORAB!T109*((1+Real_WACC)*(1+T104)-1)","v":6.8766415459704664},{"$f":"PTRM_ORAB!U109*((1+Real_WACC)*(1+U104)-1)","v":6.6372463482709678},{"$f":"PTRM_ORAB!V109*((1+Real_WACC)*(1+V104)-1)","v":6.3811610086632085},{"$f":"PTRM_ORAB!W109*((1+Real_WACC)*(1+W104)-1)","v":6.1076897554838325},{"$f":"PTRM_ORAB!X109*((1+Real_WACC)*(1+X104)-1)","v":5.8161121793258959},{"$f":"PTRM_ORAB!Y109*((1+Real_WACC)*(1+Y104)-1)","v":5.3297347654815086},{"$f":"PTRM_ORAB!Z109*((1+Real_WACC)*(1+Z104)-1)","v":5.0062154923536601},{"$f":"PTRM_ORAB!AA109*((1+Real_WACC)*(1+AA104)-1)","v":4.6634718392142647},{"$f":"PTRM_ORAB!AB109*((1+Real_WACC)*(1+AB104)-1)","v":4.3007517219500517},{"$f":"PTRM_ORAB!AC109*((1+Real_WACC)*(1+AC104)-1)","v":3.9172776376335285},{"$f":"PTRM_ORAB!AD109*((1+Real_WACC)*(1+AD104)-1)","v":3.653594096648094},{"$f":"PTRM_ORAB!AE109*((1+Real_WACC)*(1+AE104)-1)","v":3.2155081380340955},{"$f":"PTRM_ORAB!AF109*((1+Real_WACC)*(1+AF104)-1)","v":2.7513413347157023},{"$f":"PTRM_ORAB!AG109*((1+Real_WACC)*(1+AG104)-1)","v":2.260011065919286},{"$f":"PTRM_ORAB!AH109*((1+Real_WACC)*(1+AH104)-1)","v":1.7403954324128112},{"$f":"PTRM_ORAB!AI109*((1+Real_WACC)*(1+AI104)-1)","v":1.1772552495461779},{"$f":"PTRM_ORAB!AJ109*((1+Real_WACC)*(1+AJ104)-1)","v":0.60297504993282425},{"$f":"PTRM_ORAB!AK109*((1+Real_WACC)*(1+AK104)-1)","v":-3.7766332207792513E-17},{"$f":"PTRM_ORAB!AL109*((1+Real_WACC)*(1+AL104)-1)","v":-3.8686862611233706E-17},{"$f":"PTRM_ORAB!AM109*((1+Real_WACC)*(1+AM104)-1)","v":-3.9629830359635945E-17},{"$f":"PTRM_ORAB!AN109*((1+Real_WACC)*(1+AN104)-1)","v":0},{"$f":"PTRM_ORAB!AO109*((1+Real_WACC)*(1+AO104)-1)","v":0},{"$f":"PTRM_ORAB!AP109*((1+Real_WACC)*(1+AP104)-1)","v":0},{"$f":"PTRM_ORAB!AQ109*((1+Real_WACC)*(1+AQ104)-1)","v":0},{"$f":"PTRM_ORAB!AR109*((1+Real_WACC)*(1+AR104)-1)","v":0},{"$f":"PTRM_ORAB!AS109*((1+Real_WACC)*(1+AS104)-1)","v":0},{"$f":"PTRM_ORAB!AT109*((1+Real_WACC)*(1+AT104)-1)","v":0},{"$f":"PTRM_ORAB!AU109*((1+Real_WACC)*(1+AU104)-1)","v":0},{"$f":"PTRM_ORAB!AV109*((1+Real_WACC)*(1+AV104)-1)","v":0},{"$f":"PTRM_ORAB!AW109*((1+Real_WACC)*(1+AW104)-1)","v":0},{"$f":"PTRM_ORAB!AX109*((1+Real_WACC)*(1+AX104)-1)","v":0},{"$f":"PTRM_ORAB!AY109*((1+Real_WACC)*(1+AY104)-1)","v":0},{"$f":"PTRM_ORAB!AZ109*((1+Real_WACC)*(1+AZ104)-1)","v":0},{"$f":"PTRM_ORAB!BA109*((1+Real_WACC)*(1+BA104)-1)","v":0},{"$f":"PTRM_ORAB!BB109*((1+Real_WACC)*(1+BB104)-1)","v":0}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H110*((1+Real_WACC)*(1+H104)-1)","v":8.6415024332095616},{"$f":"PTRM_ORAB!I110*((1+Real_WACC)*(1+I104)-1)","v":8.5710258590200006},{"$f":"PTRM_ORAB!J110*((1+Real_WACC)*(1+J104)-1)","v":8.5659465705373616},{"$f":"PTRM_ORAB!K110*((1+Real_WACC)*(1+K104)-1)","v":8.4878792700400432},{"$f":"PTRM_ORAB!L110*((1+Real_WACC)*(1+L104)-1)","v":8.3989863807750851},{"$f":"PTRM_ORAB!M110*((1+Real_WACC)*(1+M104)-1)","v":8.2987300448378427},{"$f":"PTRM_ORAB!N110*((1+Real_WACC)*(1+N104)-1)","v":8.1865509678535364},{"$f":"PTRM_ORAB!O110*((1+Real_WACC)*(1+O104)-1)","v":7.9430575352635291},{"$f":"PTRM_ORAB!P110*((1+Real_WACC)*(1+P104)-1)","v":7.7940588272704172},{"$f":"PTRM_ORAB!Q110*((1+Real_WACC)*(1+Q104)-1)","v":7.6320537367248464},{"$f":"PTRM_ORAB!R110*((1+Real_WACC)*(1+R104)-1)","v":7.4564695162973136},{"$f":"PTRM_ORAB!S110*((1+Real_WACC)*(1+S104)-1)","v":7.2667125018372856},{"$f":"PTRM_ORAB!T110*((1+Real_WACC)*(1+T104)-1)","v":7.1741773298816574},{"$f":"PTRM_ORAB!U110*((1+Real_WACC)*(1+U104)-1)","v":6.9484672153958371},{"$f":"PTRM_ORAB!V110*((1+Real_WACC)*(1+V104)-1)","v":6.7065715645002486},{"$f":"PTRM_ORAB!W110*((1+Real_WACC)*(1+W104)-1)","v":6.4478114452308777},{"$f":"PTRM_ORAB!X110*((1+Real_WACC)*(1+X104)-1)","v":6.1714838186755001},{"$f":"PTRM_ORAB!Y110*((1+Real_WACC)*(1+Y104)-1)","v":5.6890511686437879},{"$f":"PTRM_ORAB!Z110*((1+Real_WACC)*(1+Z104)-1)","v":5.3810897740235761},{"$f":"PTRM_ORAB!AA110*((1+Real_WACC)*(1+AA104)-1)","v":5.0544532097422143},{"$f":"PTRM_ORAB!AB110*((1+Real_WACC)*(1+AB104)-1)","v":4.7084070276761052},{"$f":"PTRM_ORAB!AC110*((1+Real_WACC)*(1+AC104)-1)","v":4.3421918969562272},{"$f":"PTRM_ORAB!AD110*((1+Real_WACC)*(1+AD104)-1)","v":4.1141903448638217},{"$f":"PTRM_ORAB!AE110*((1+Real_WACC)*(1+AE104)-1)","v":3.6963112958296787},{"$f":"PTRM_ORAB!AF110*((1+Real_WACC)*(1+AF104)-1)","v":3.2531033108882514},{"$f":"PTRM_ORAB!AG110*((1+Real_WACC)*(1+AG104)-1)","v":2.7835095484533485},{"$f":"PTRM_ORAB!AH110*((1+Real_WACC)*(1+AH104)-1)","v":2.2864347299338599},{"$f":"PTRM_ORAB!AI110*((1+Real_WACC)*(1+AI104)-1)","v":1.7399390352519506},{"$f":"PTRM_ORAB!AJ110*((1+Real_WACC)*(1+AJ104)-1)","v":1.1882326307349798},{"$f":"PTRM_ORAB!AK110*((1+Real_WACC)*(1+AK104)-1)","v":0.60859752388059474},{"$f":"PTRM_ORAB!AL110*((1+Real_WACC)*(1+AL104)-1)","v":1.6365410623376757E-16},{"$f":"PTRM_ORAB!AM110*((1+Real_WACC)*(1+AM104)-1)","v":1.6764307131534607E-16},{"$f":"PTRM_ORAB!AN110*((1+Real_WACC)*(1+AN104)-1)","v":0},{"$f":"PTRM_ORAB!AO110*((1+Real_WACC)*(1+AO104)-1)","v":0},{"$f":"PTRM_ORAB!AP110*((1+Real_WACC)*(1+AP104)-1)","v":0},{"$f":"PTRM_ORAB!AQ110*((1+Real_WACC)*(1+AQ104)-1)","v":0},{"$f":"PTRM_ORAB!AR110*((1+Real_WACC)*(1+AR104)-1)","v":0},{"$f":"PTRM_ORAB!AS110*((1+Real_WACC)*(1+AS104)-1)","v":0},{"$f":"PTRM_ORAB!AT110*((1+Real_WACC)*(1+AT104)-1)","v":0},{"$f":"PTRM_ORAB!AU110*((1+Real_WACC)*(1+AU104)-1)","v":0},{"$f":"PTRM_ORAB!AV110*((1+Real_WACC)*(1+AV104)-1)","v":0},{"$f":"PTRM_ORAB!AW110*((1+Real_WACC)*(1+AW104)-1)","v":0},{"$f":"PTRM_ORAB!AX110*((1+Real_WACC)*(1+AX104)-1)","v":0},{"$f":"PTRM_ORAB!AY110*((1+Real_WACC)*(1+AY104)-1)","v":0},{"$f":"PTRM_ORAB!AZ110*((1+Real_WACC)*(1+AZ104)-1)","v":0},{"$f":"PTRM_ORAB!BA110*((1+Real_WACC)*(1+BA104)-1)","v":0},{"$f":"PTRM_ORAB!BB110*((1+Real_WACC)*(1+BB104)-1)","v":0}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I111*((1+Real_WACC)*(1+I104)-1)","v":8.8681758101126587},{"$f":"PTRM_ORAB!J111*((1+Real_WACC)*(1+J104)-1)","v":8.8734715228986722},{"$f":"PTRM_ORAB!K111*((1+Real_WACC)*(1+K104)-1)","v":8.8038309143962632},{"$f":"PTRM_ORAB!L111*((1+Real_WACC)*(1+L104)-1)","v":8.7235956119854716},{"$f":"PTRM_ORAB!M111*((1+Real_WACC)*(1+M104)-1)","v":8.6322340840870151},{"$f":"PTRM_ORAB!N111*((1+Real_WACC)*(1+N104)-1)","v":8.529193535979438},{"$f":"PTRM_ORAB!O111*((1+Real_WACC)*(1+O104)-1)","v":8.2899010393330332},{"$f":"PTRM_ORAB!P111*((1+Real_WACC)*(1+P104)-1)","v":8.1498021703599406},{"$f":"PTRM_ORAB!Q111*((1+Real_WACC)*(1+Q104)-1)","v":7.996925272717931},{"$f":"PTRM_ORAB!R111*((1+Real_WACC)*(1+R104)-1)","v":7.8307034579222963},{"$f":"PTRM_ORAB!S111*((1+Real_WACC)*(1+S104)-1)","v":7.6505490709789328},{"$f":"PTRM_ORAB!T111*((1+Real_WACC)*(1+T104)-1)","v":7.5741069847669502},{"$f":"PTRM_ORAB!U111*((1+Real_WACC)*(1+U104)-1)","v":7.3585259982433824},{"$f":"PTRM_ORAB!V111*((1+Real_WACC)*(1+V104)-1)","v":7.1270160049522344},{"$f":"PTRM_ORAB!W111*((1+Real_WACC)*(1+W104)-1)","v":6.8789045694342965},{"$f":"PTRM_ORAB!X111*((1+Real_WACC)*(1+X104)-1)","v":6.6134953137944406},{"$f":"PTRM_ORAB!Y111*((1+Real_WACC)*(1+Y104)-1)","v":6.1277742236131472},{"$f":"PTRM_ORAB!Z111*((1+Real_WACC)*(1+Z104)-1)","v":5.8305641226988021},{"$f":"PTRM_ORAB!AA111*((1+Real_WACC)*(1+AA104)-1)","v":5.5149423071409451},{"$f":"PTRM_ORAB!AB111*((1+Real_WACC)*(1+AB104)-1)","v":5.1801807842779821},{"$f":"PTRM_ORAB!AC111*((1+Real_WACC)*(1+AC104)-1)","v":4.825526836872454},{"$f":"PTRM_ORAB!AD111*((1+Real_WACC)*(1+AD104)-1)","v":4.6292979668279317},{"$f":"PTRM_ORAB!AE111*((1+Real_WACC)*(1+AE104)-1)","v":4.2251167944314894},{"$f":"PTRM_ORAB!AF111*((1+Real_WACC)*(1+AF104)-1)","v":3.795970926078708},{"$f":"PTRM_ORAB!AG111*((1+Real_WACC)*(1+AG104)-1)","v":3.3408132052066213},{"$f":"PTRM_ORAB!AH111*((1+Real_WACC)*(1+AH104)-1)","v":2.8585582957562292},{"$f":"PTRM_ORAB!AI111*((1+Real_WACC)*(1+AI104)-1)","v":2.3203366525599423},{"$f":"PTRM_ORAB!AJ111*((1+Real_WACC)*(1+AJ104)-1)","v":1.7826700405170888},{"$f":"PTRM_ORAB!AK111*((1+Real_WACC)*(1+AK104)-1)","v":1.2174143283527892},{"$f":"PTRM_ORAB!AL111*((1+Real_WACC)*(1+AL104)-1)","v":0.62354401537851456},{"$f":"PTRM_ORAB!AM111*((1+Real_WACC)*(1+AM104)-1)","v":1.0280834878787961E-16},{"$f":"PTRM_ORAB!AN111*((1+Real_WACC)*(1+AN104)-1)","v":-5.5896924205169521E-16},{"$f":"PTRM_ORAB!AO111*((1+Real_WACC)*(1+AO104)-1)","v":-5.7205881253521947E-16},{"$f":"PTRM_ORAB!AP111*((1+Real_WACC)*(1+AP104)-1)","v":-5.8545490588718333E-16},{"$f":"PTRM_ORAB!AQ111*((1+Real_WACC)*(1+AQ104)-1)","v":-5.9916470005654949E-16},{"$f":"PTRM_ORAB!AR111*((1+Real_WACC)*(1+AR104)-1)","v":-6.1319554108072268E-16},{"$f":"PTRM_ORAB!AS111*((1+Real_WACC)*(1+AS104)-1)","v":-6.4015045171458708E-16},{"$f":"PTRM_ORAB!AT111*((1+Real_WACC)*(1+AT104)-1)","v":-6.5610010678493953E-16},{"$f":"PTRM_ORAB!AU111*((1+Real_WACC)*(1+AU104)-1)","v":-6.7244715514960553E-16},{"$f":"PTRM_ORAB!AV111*((1+Real_WACC)*(1+AV104)-1)","v":-6.8920149805282333E-16},{"$f":"PTRM_ORAB!AW111*((1+Real_WACC)*(1+AW104)-1)","v":-7.0637328343307284E-16},{"$f":"PTRM_ORAB!AX111*((1+Real_WACC)*(1+AX104)-1)","v":-7.0801288554416396E-16},{"$f":"PTRM_ORAB!AY111*((1+Real_WACC)*(1+AY104)-1)","v":-7.2420727513736384E-16},{"$f":"PTRM_ORAB!AZ111*((1+Real_WACC)*(1+AZ104)-1)","v":-7.4077207925217902E-16},{"$f":"PTRM_ORAB!BA111*((1+Real_WACC)*(1+BA104)-1)","v":-7.5771577038564529E-16},{"$f":"PTRM_ORAB!BB111*((1+Real_WACC)*(1+BB104)-1)","v":-7.7504701482635307E-16}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J112*((1+Real_WACC)*(1+J104)-1)","v":9.1786355332541145},{"$f":"PTRM_ORAB!K112*((1+Real_WACC)*(1+K104)-1)","v":9.1174411328438953},{"$f":"PTRM_ORAB!L112*((1+Real_WACC)*(1+L104)-1)","v":9.0458858067420849},{"$f":"PTRM_ORAB!M112*((1+Real_WACC)*(1+M104)-1)","v":8.9634444933712647},{"$f":"PTRM_ORAB!N112*((1+Real_WACC)*(1+N104)-1)","v":8.8695710470801163},{"$f":"PTRM_ORAB!O112*((1+Real_WACC)*(1+O104)-1)","v":8.6345442919003492},{"$f":"PTRM_ORAB!P112*((1+Real_WACC)*(1+P104)-1)","v":8.5033837901043405},{"$f":"PTRM_ORAB!Q112*((1+Real_WACC)*(1+Q104)-1)","v":8.3596770744529341},{"$f":"PTRM_ORAB!R112*((1+Real_WACC)*(1+R104)-1)","v":8.2028632684590441},{"$f":"PTRM_ORAB!S112*((1+Real_WACC)*(1+S104)-1)","v":8.0323608850423351},{"$f":"PTRM_ORAB!T112*((1+Real_WACC)*(1+T104)-1)","v":7.9720339298082195},{"$f":"PTRM_ORAB!U112*((1+Real_WACC)*(1+U104)-1)","v":7.7666410328478372},{"$f":"PTRM_ORAB!V112*((1+Real_WACC)*(1+V104)-1)","v":7.5455799705730113},{"$f":"PTRM_ORAB!W112*((1+Real_WACC)*(1+W104)-1)","v":7.308184985655898},{"$f":"PTRM_ORAB!X112*((1+Real_WACC)*(1+X104)-1)","v":7.0537665493058483},{"$f":"PTRM_ORAB!Y112*((1+Real_WACC)*(1+Y104)-1)","v":6.5648874868221858},{"$f":"PTRM_ORAB!Z112*((1+Real_WACC)*(1+Z104)-1)","v":6.2785096742926472},{"$f":"PTRM_ORAB!AA112*((1+Real_WACC)*(1+AA104)-1)","v":5.9739885829806489},{"$f":"PTRM_ORAB!AB112*((1+Real_WACC)*(1+AB104)-1)","v":5.650602872266691},{"$f":"PTRM_ORAB!AC112*((1+Real_WACC)*(1+AC104)-1)","v":5.3076066417957914},{"$f":"PTRM_ORAB!AD112*((1+Real_WACC)*(1+AD104)-1)","v":5.1432061760062977},{"$f":"PTRM_ORAB!AE112*((1+Real_WACC)*(1+AE104)-1)","v":4.7528329422782063},{"$f":"PTRM_ORAB!AF112*((1+Real_WACC)*(1+AF104)-1)","v":4.3378660067774568},{"$f":"PTRM_ORAB!AG112*((1+Real_WACC)*(1+AG104)-1)","v":3.8972681807646947},{"$f":"PTRM_ORAB!AH112*((1+Real_WACC)*(1+AH104)-1)","v":3.4299643638156549},{"$f":"PTRM_ORAB!AI112*((1+Real_WACC)*(1+AI104)-1)","v":2.9001624270671202},{"$f":"PTRM_ORAB!AJ112*((1+Real_WACC)*(1+AJ104)-1)","v":2.3766816380025886},{"$f":"PTRM_ORAB!AK112*((1+Real_WACC)*(1+AK104)-1)","v":1.8259588095718551},{"$f":"PTRM_ORAB!AL112*((1+Real_WACC)*(1+AL104)-1)","v":1.2469769319228481},{"$f":"PTRM_ORAB!AM112*((1+Real_WACC)*(1+AM104)-1)","v":0.63868560202310365},{"$f":"PTRM_ORAB!AN112*((1+Real_WACC)*(1+AN104)-1)","v":3.3020304061181608E-16},{"$f":"PTRM_ORAB!AO112*((1+Real_WACC)*(1+AO104)-1)","v":3.3793551611994553E-16},{"$f":"PTRM_ORAB!AP112*((1+Real_WACC)*(1+AP104)-1)","v":3.4584906560417477E-16},{"$f":"PTRM_ORAB!AQ112*((1+Real_WACC)*(1+AQ104)-1)","v":3.5394792933461988E-16},{"$f":"PTRM_ORAB!AR112*((1+Real_WACC)*(1+AR104)-1)","v":3.622364468772265E-16},{"$f":"PTRM_ORAB!AS112*((1+Real_WACC)*(1+AS104)-1)","v":3.7815967266698936E-16},{"$f":"PTRM_ORAB!AT112*((1+Real_WACC)*(1+AT104)-1)","v":3.8758170201087396E-16},{"$f":"PTRM_ORAB!AU112*((1+Real_WACC)*(1+AU104)-1)","v":3.9723848572803943E-16},{"$f":"PTRM_ORAB!AV112*((1+Real_WACC)*(1+AV104)-1)","v":4.0713587283611914E-16},{"$f":"PTRM_ORAB!AW112*((1+Real_WACC)*(1+AW104)-1)","v":4.1727985808382183E-16},{"$f":"PTRM_ORAB!AX112*((1+Real_WACC)*(1+AX104)-1)","v":4.1824842945008992E-16},{"$f":"PTRM_ORAB!AY112*((1+Real_WACC)*(1+AY104)-1)","v":4.2781503219355966E-16},{"$f":"PTRM_ORAB!AZ112*((1+Real_WACC)*(1+AZ104)-1)","v":4.3760045198834908E-16},{"$f":"PTRM_ORAB!BA112*((1+Real_WACC)*(1+BA104)-1)","v":4.4760969384023005E-16},{"$f":"PTRM_ORAB!BB112*((1+Real_WACC)*(1+BB104)-1)","v":4.5784787723454833E-16}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K113*((1+Real_WACC)*(1+K104)-1)","v":9.5480302276431814},{"$f":"PTRM_ORAB!L113*((1+Real_WACC)*(1+L104)-1)","v":9.4843730552059036},{"$f":"PTRM_ORAB!M113*((1+Real_WACC)*(1+M104)-1)","v":9.4099379810498736},{"$f":"PTRM_ORAB!N113*((1+Real_WACC)*(1+N104)-1)","v":9.3241788124654637},{"$f":"PTRM_ORAB!O113*((1+Real_WACC)*(1+O104)-1)","v":9.0905533807314107},{"$f":"PTRM_ORAB!P113*((1+Real_WACC)*(1+P104)-1)","v":8.9668129078396888},{"$f":"PTRM_ORAB!Q113*((1+Real_WACC)*(1+Q104)-1)","v":8.8306051775016314},{"$f":"PTRM_ORAB!R113*((1+Real_WACC)*(1+R104)-1)","v":8.6813684385048724},{"$f":"PTRM_ORAB!S113*((1+Real_WACC)*(1+S104)-1)","v":8.518520231097737},{"$f":"PTRM_ORAB!T113*((1+Real_WACC)*(1+T104)-1)","v":8.4737568497545706},{"$f":"PTRM_ORAB!U113*((1+Real_WACC)*(1+U104)-1)","v":8.2761277939290014},{"$f":"PTRM_ORAB!V113*((1+Real_WACC)*(1+V104)-1)","v":8.0629001686860278},{"$f":"PTRM_ORAB!W113*((1+Real_WACC)*(1+W104)-1)","v":7.8334067147247559},{"$f":"PTRM_ORAB!X113*((1+Real_WACC)*(1+X104)-1)","v":7.5869562793514653},{"$f":"PTRM_ORAB!Y113*((1+Real_WACC)*(1+Y104)-1)","v":7.0888138383250938},{"$f":"PTRM_ORAB!Z113*((1+Real_WACC)*(1+Z104)-1)","v":6.8098469545350735},{"$f":"PTRM_ORAB!AA113*((1+Real_WACC)*(1+AA104)-1)","v":6.5127833600080773},{"$f":"PTRM_ORAB!AB113*((1+Real_WACC)*(1+AB104)-1)","v":6.1968994959776023},{"$f":"PTRM_ORAB!AC113*((1+Real_WACC)*(1+AC104)-1)","v":5.8614471060217754},{"$f":"PTRM_ORAB!AD113*((1+Real_WACC)*(1+AD104)-1)","v":5.7272241392730763},{"$f":"PTRM_ORAB!AE113*((1+Real_WACC)*(1+AE104)-1)","v":5.3459833343328977},{"$f":"PTRM_ORAB!AF113*((1+Real_WACC)*(1+AF104)-1)","v":4.9402191611181809},{"$f":"PTRM_ORAB!AG113*((1+Real_WACC)*(1+AG104)-1)","v":4.5088916495291365},{"$f":"PTRM_ORAB!AH113*((1+Real_WACC)*(1+AH104)-1)","v":4.0509227183989971},{"$f":"PTRM_ORAB!AI113*((1+Real_WACC)*(1+AI104)-1)","v":3.5230688318890779},{"$f":"PTRM_ORAB!AJ113*((1+Real_WACC)*(1+AJ104)-1)","v":3.0074511675130235},{"$f":"PTRM_ORAB!AK113*((1+Real_WACC)*(1+AK104)-1)","v":2.4646047063805456},{"$f":"PTRM_ORAB!AL113*((1+Real_WACC)*(1+AL104)-1)","v":1.8935084126412181},{"$f":"PTRM_ORAB!AM113*((1+Real_WACC)*(1+AM104)-1)","v":1.2931076531343471},{"$f":"PTRM_ORAB!AN113*((1+Real_WACC)*(1+AN104)-1)","v":0.65734060069190836},{"$f":"PTRM_ORAB!AO113*((1+Real_WACC)*(1+AO104)-1)","v":-1.8632146492202789E-17},{"$f":"PTRM_ORAB!AP113*((1+Real_WACC)*(1+AP104)-1)","v":-1.9068461724636425E-17},{"$f":"PTRM_ORAB!AQ113*((1+Real_WACC)*(1+AQ104)-1)","v":-1.951499429741425E-17},{"$f":"PTRM_ORAB!AR113*((1+Real_WACC)*(1+AR104)-1)","v":-1.9971983473426825E-17},{"$f":"PTRM_ORAB!AS113*((1+Real_WACC)*(1+AS104)-1)","v":1.2988570417924852E-16},{"$f":"PTRM_ORAB!AT113*((1+Real_WACC)*(1+AT104)-1)","v":1.3312186870069835E-16},{"$f":"PTRM_ORAB!AU113*((1+Real_WACC)*(1+AU104)-1)","v":1.3643866381098839E-16},{"$f":"PTRM_ORAB!AV113*((1+Real_WACC)*(1+AV104)-1)","v":1.398380984598532E-16},{"$f":"PTRM_ORAB!AW113*((1+Real_WACC)*(1+AW104)-1)","v":1.4332223165097225E-16},{"$f":"PTRM_ORAB!AX113*((1+Real_WACC)*(1+AX104)-1)","v":1.4365490481273044E-16},{"$f":"PTRM_ORAB!AY113*((1+Real_WACC)*(1+AY104)-1)","v":1.4694072565442793E-16},{"$f":"PTRM_ORAB!AZ113*((1+Real_WACC)*(1+AZ104)-1)","v":1.5030170312664777E-16},{"$f":"PTRM_ORAB!BA113*((1+Real_WACC)*(1+BA104)-1)","v":1.5373955628815295E-16},{"$f":"PTRM_ORAB!BB113*((1+Real_WACC)*(1+BB104)-1)","v":1.5725604351776387E-16}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L114*((1+Real_WACC)*(1+L104)-1)","v":9.7618501011905856},{"$f":"PTRM_ORAB!M114*((1+Real_WACC)*(1+M104)-1)","v":9.6967673814690603},{"$f":"PTRM_ORAB!N114*((1+Real_WACC)*(1+N104)-1)","v":9.6206653982475903},{"$f":"PTRM_ORAB!O114*((1+Real_WACC)*(1+O104)-1)","v":9.3924953179106048},{"$f":"PTRM_ORAB!P114*((1+Real_WACC)*(1+P104)-1)","v":9.2783702157384376},{"$f":"PTRM_ORAB!Q114*((1+Real_WACC)*(1+Q104)-1)","v":9.1520731829754496},{"$f":"PTRM_ORAB!R114*((1+Real_WACC)*(1+R104)-1)","v":9.0130513109956052},{"$f":"PTRM_ORAB!S114*((1+Real_WACC)*(1+S104)-1)","v":8.8607312424355928},{"$f":"PTRM_ORAB!T114*((1+Real_WACC)*(1+T104)-1)","v":8.8324183985196978},{"$f":"PTRM_ORAB!U114*((1+Real_WACC)*(1+U104)-1)","v":8.646029974723648},{"$f":"PTRM_ORAB!V114*((1+Real_WACC)*(1+V104)-1)","v":8.4443830817527115},{"$f":"PTRM_ORAB!W114*((1+Real_WACC)*(1+W104)-1)","v":8.2268204974140691},{"$f":"PTRM_ORAB!X114*((1+Real_WACC)*(1+X104)-1)","v":7.9926613968954481},{"$f":"PTRM_ORAB!Y114*((1+Real_WACC)*(1+Y104)-1)","v":7.4938114160075555},{"$f":"PTRM_ORAB!Z114*((1+Real_WACC)*(1+Z104)-1)","v":7.2271376235903624},{"$f":"PTRM_ORAB!AA114*((1+Real_WACC)*(1+AA104)-1)","v":6.9427272684087153},{"$f":"PTRM_ORAB!AB114*((1+Real_WACC)*(1+AB104)-1)","v":6.6398670819840273},{"$f":"PTRM_ORAB!AC114*((1+Real_WACC)*(1+AC104)-1)","v":6.3178193867719967},{"$f":"PTRM_ORAB!AD114*((1+Real_WACC)*(1+AD104)-1)","v":6.2163146715099122},{"$f":"PTRM_ORAB!AE114*((1+Real_WACC)*(1+AE104)-1)","v":5.850871168175499},{"$f":"PTRM_ORAB!AF114*((1+Real_WACC)*(1+AF104)-1)","v":5.4613996232326771},{"$f":"PTRM_ORAB!AG114*((1+Real_WACC)*(1+AG104)-1)","v":5.0468752665096863},{"$f":"PTRM_ORAB!AH114*((1+Real_WACC)*(1+AH104)-1)","v":4.6062356756314538},{"$f":"PTRM_ORAB!AI114*((1+Real_WACC)*(1+AI104)-1)","v":4.0894807440251517},{"$f":"PTRM_ORAB!AJ114*((1+Real_WACC)*(1+AJ104)-1)","v":3.5907079237721407},{"$f":"PTRM_ORAB!AK114*((1+Real_WACC)*(1+AK104)-1)","v":3.0651909607330627},{"$f":"PTRM_ORAB!AL114*((1+Real_WACC)*(1+AL104)-1)","v":2.5119224376384151},{"$f":"PTRM_ORAB!AM114*((1+Real_WACC)*(1+AM104)-1)","v":1.9298617158593447},{"$f":"PTRM_ORAB!AN114*((1+Real_WACC)*(1+AN104)-1)","v":1.3080390293160957},{"$f":"PTRM_ORAB!AO114*((1+Real_WACC)*(1+AO104)-1)","v":0.66933490929996831},{"$f":"PTRM_ORAB!AP114*((1+Real_WACC)*(1+AP104)-1)","v":-2.4014766589950259E-16},{"$f":"PTRM_ORAB!AQ114*((1+Real_WACC)*(1+AQ104)-1)","v":-2.457712844508695E-16},{"$f":"PTRM_ORAB!AR114*((1+Real_WACC)*(1+AR104)-1)","v":-2.5152659316667255E-16},{"$f":"PTRM_ORAB!AS114*((1+Real_WACC)*(1+AS104)-1)","v":2.0384663705648834E-16},{"$f":"PTRM_ORAB!AT114*((1+Real_WACC)*(1+AT104)-1)","v":2.0892557364021493E-16},{"$f":"PTRM_ORAB!AU114*((1+Real_WACC)*(1+AU104)-1)","v":2.1413105436121056E-16},{"$f":"PTRM_ORAB!AV114*((1+Real_WACC)*(1+AV104)-1)","v":2.1946623212725692E-16},{"$f":"PTRM_ORAB!AW114*((1+Real_WACC)*(1+AW104)-1)","v":2.2493433840234283E-16},{"$f":"PTRM_ORAB!AX114*((1+Real_WACC)*(1+AX104)-1)","v":2.2545644594059644E-16},{"$f":"PTRM_ORAB!AY114*((1+Real_WACC)*(1+AY104)-1)","v":2.3061331468748946E-16},{"$f":"PTRM_ORAB!AZ114*((1+Real_WACC)*(1+AZ104)-1)","v":2.3588813657234549E-16},{"$f":"PTRM_ORAB!BA114*((1+Real_WACC)*(1+BA104)-1)","v":2.4128360953909874E-16},{"$f":"PTRM_ORAB!BB114*((1+Real_WACC)*(1+BB104)-1)","v":2.4680249324179646E-16}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M115*((1+Real_WACC)*(1+M104)-1)","v":10.147120621332538},{"$f":"PTRM_ORAB!N115*((1+Real_WACC)*(1+N104)-1)","v":10.07946928469727},{"$f":"PTRM_ORAB!O115*((1+Real_WACC)*(1+O104)-1)","v":9.8529854906766232},{"$f":"PTRM_ORAB!P115*((1+Real_WACC)*(1+P104)-1)","v":9.7466349944908242},{"$f":"PTRM_ORAB!Q115*((1+Real_WACC)*(1+Q104)-1)","v":9.6282068583106586},{"$f":"PTRM_ORAB!R115*((1+Real_WACC)*(1+R104)-1)","v":9.4971478545461565},{"$f":"PTRM_ORAB!S115*((1+Real_WACC)*(1+S104)-1)","v":9.3528842274081683},{"$f":"PTRM_ORAB!T115*((1+Real_WACC)*(1+T104)-1)","v":9.3406559934571476},{"$f":"PTRM_ORAB!U115*((1+Real_WACC)*(1+U104)-1)","v":9.1624730821384706},{"$f":"PTRM_ORAB!V115*((1+Real_WACC)*(1+V104)-1)","v":8.9691195928902996},{"$f":"PTRM_ORAB!W115*((1+Real_WACC)*(1+W104)-1)","v":8.7599374475729164},{"$f":"PTRM_ORAB!X115*((1+Real_WACC)*(1+X104)-1)","v":8.5342448645520097},{"$f":"PTRM_ORAB!Y115*((1+Real_WACC)*(1+Y104)-1)","v":8.0263654963230771},{"$f":"PTRM_ORAB!Z115*((1+Real_WACC)*(1+Z104)-1)","v":7.7676178745936069},{"$f":"PTRM_ORAB!AA115*((1+Real_WACC)*(1+AA104)-1)","v":7.491200441371217},{"$f":"PTRM_ORAB!AB115*((1+Real_WACC)*(1+AB104)-1)","v":7.1963983925887494},{"$f":"PTRM_ORAB!AC115*((1+Real_WACC)*(1+AC104)-1)","v":6.8824723985945617},{"$f":"PTRM_ORAB!AD115*((1+Real_WACC)*(1+AD104)-1)","v":6.8122046362521393},{"$f":"PTRM_ORAB!AE115*((1+Real_WACC)*(1+AE104)-1)","v":6.4565673422540382},{"$f":"PTRM_ORAB!AF115*((1+Real_WACC)*(1+AF104)-1)","v":6.0769999114285387},{"$f":"PTRM_ORAB!AG115*((1+Real_WACC)*(1+AG104)-1)","v":5.6724757856888965},{"$f":"PTRM_ORAB!AH115*((1+Real_WACC)*(1+AH104)-1)","v":5.2419305887971124},{"$f":"PTRM_ORAB!AI115*((1+Real_WACC)*(1+AI104)-1)","v":4.7277304061585168},{"$f":"PTRM_ORAB!AJ115*((1+Real_WACC)*(1+AJ104)-1)","v":4.2375951077196294},{"$f":"PTRM_ORAB!AK115*((1+Real_WACC)*(1+AK104)-1)","v":3.7207575444041141},{"$f":"PTRM_ORAB!AL115*((1+Real_WACC)*(1+AL104)-1)","v":3.1762072088018063},{"$f":"PTRM_ORAB!AM115*((1+Real_WACC)*(1+AM104)-1)","v":2.6029001966226772},{"$f":"PTRM_ORAB!AN115*((1+Real_WACC)*(1+AN104)-1)","v":1.9847442414888483},{"$f":"PTRM_ORAB!AO115*((1+Real_WACC)*(1+AO104)-1)","v":1.3541477760085421},{"$f":"PTRM_ORAB!AP115*((1+Real_WACC)*(1+AP104)-1)","v":0.6929291546501698},{"$f":"PTRM_ORAB!AQ115*((1+Real_WACC)*(1+AQ104)-1)","v":-4.5752270830853519E-16},{"$f":"PTRM_ORAB!AR115*((1+Real_WACC)*(1+AR104)-1)","v":-4.6823667123829449E-16},{"$f":"PTRM_ORAB!AS115*((1+Real_WACC)*(1+AS104)-1)","v":2.457693648203221E-16},{"$f":"PTRM_ORAB!AT115*((1+Real_WACC)*(1+AT104)-1)","v":2.5189282624293691E-16},{"$f":"PTRM_ORAB!AU115*((1+Real_WACC)*(1+AU104)-1)","v":2.5816885663940114E-16},{"$f":"PTRM_ORAB!AV115*((1+Real_WACC)*(1+AV104)-1)","v":2.6460125733876297E-16},{"$f":"PTRM_ORAB!AW115*((1+Real_WACC)*(1+AW104)-1)","v":2.711939243820043E-16},{"$f":"PTRM_ORAB!AX115*((1+Real_WACC)*(1+AX104)-1)","v":2.7182340760477111E-16},{"$f":"PTRM_ORAB!AY115*((1+Real_WACC)*(1+AY104)-1)","v":2.7804082857715858E-16},{"$f":"PTRM_ORAB!AZ115*((1+Real_WACC)*(1+AZ104)-1)","v":2.8440046071483352E-16},{"$f":"PTRM_ORAB!BA115*((1+Real_WACC)*(1+BA104)-1)","v":2.9090555681596124E-16},{"$f":"PTRM_ORAB!BB115*((1+Real_WACC)*(1+BB104)-1)","v":2.9755944408000956E-16}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N116*((1+Real_WACC)*(1+N104)-1)","v":10.22153226329775},{"$f":"PTRM_ORAB!O116*((1+Real_WACC)*(1+O104)-1)","v":10.003751407728801},{"$f":"PTRM_ORAB!P116*((1+Real_WACC)*(1+P104)-1)","v":9.9084118649051049},{"$f":"PTRM_ORAB!Q116*((1+Real_WACC)*(1+Q104)-1)","v":9.801463111226024},{"$f":"PTRM_ORAB!R116*((1+Real_WACC)*(1+R104)-1)","v":9.6823687767447133},{"$f":"PTRM_ORAB!S116*((1+Real_WACC)*(1+S104)-1)","v":9.550572521778987},{"$f":"PTRM_ORAB!T116*((1+Real_WACC)*(1+T104)-1)","v":9.5546737997259861},{"$f":"PTRM_ORAB!U116*((1+Real_WACC)*(1+U104)-1)","v":9.3901590452015462},{"$f":"PTRM_ORAB!V116*((1+Real_WACC)*(1+V104)-1)","v":9.2110318107127238},{"$f":"PTRM_ORAB!W116*((1+Real_WACC)*(1+W104)-1)","v":9.0166535981699649},{"$f":"PTRM_ORAB!X116*((1+Real_WACC)*(1+X104)-1)","v":8.806362841790266},{"$f":"PTRM_ORAB!Y116*((1+Real_WACC)*(1+Y104)-1)","v":8.3052958866696631},{"$f":"PTRM_ORAB!Z116*((1+Real_WACC)*(1+Z104)-1)","v":8.0624404029779075},{"$f":"PTRM_ORAB!AA116*((1+Real_WACC)*(1+AA104)-1)","v":7.8025298269442356},{"$f":"PTRM_ORAB!AB116*((1+Real_WACC)*(1+AB104)-1)","v":7.5248700215540403},{"$f":"PTRM_ORAB!AC116*((1+Real_WACC)*(1+AC104)-1)","v":7.2287429700170431},{"$f":"PTRM_ORAB!AD116*((1+Real_WACC)*(1+AD104)-1)","v":7.1916318993808996},{"$f":"PTRM_ORAB!AE116*((1+Real_WACC)*(1+AE104)-1)","v":6.8567587997907324},{"$f":"PTRM_ORAB!AF116*((1+Real_WACC)*(1+AF104)-1)","v":6.4987955154556847},{"$f":"PTRM_ORAB!AG116*((1+Real_WACC)*(1+AG104)-1)","v":6.1167455829600321},{"$f":"PTRM_ORAB!AH116*((1+Real_WACC)*(1+AH104)-1)","v":5.7095757301737313},{"$f":"PTRM_ORAB!AI116*((1+Real_WACC)*(1+AI104)-1)","v":5.2138713032637396},{"$f":"PTRM_ORAB!AJ116*((1+Real_WACC)*(1+AJ104)-1)","v":4.7475165427993176},{"$f":"PTRM_ORAB!AK116*((1+Real_WACC)*(1+AK104)-1)","v":4.2553299674993905},{"$f":"PTRM_ORAB!AL116*((1+Real_WACC)*(1+AL104)-1)","v":3.7363293750408553},{"$f":"PTRM_ORAB!AM116*((1+Real_WACC)*(1+AM104)-1)","v":3.1895000289150222},{"$f":"PTRM_ORAB!AN116*((1+Real_WACC)*(1+AN104)-1)","v":2.5941696159102836},{"$f":"PTRM_ORAB!AO116*((1+Real_WACC)*(1+AO104)-1)","v":1.9911886178372273},{"$f":"PTRM_ORAB!AP116*((1+Real_WACC)*(1+AP104)-1)","v":1.3585446336577545},{"$f":"PTRM_ORAB!AQ116*((1+Real_WACC)*(1+AQ104)-1)","v":0.69517906482095404},{"$f":"PTRM_ORAB!AR116*((1+Real_WACC)*(1+AR104)-1)","v":1.3042502544541953E-16},{"$f":"PTRM_ORAB!AS116*((1+Real_WACC)*(1+AS104)-1)","v":1.3815829510594633E-16},{"$f":"PTRM_ORAB!AT116*((1+Real_WACC)*(1+AT104)-1)","v":1.4160057519205065E-16},{"$f":"PTRM_ORAB!AU116*((1+Real_WACC)*(1+AU104)-1)","v":1.4512862133499649E-16},{"$f":"PTRM_ORAB!AV116*((1+Real_WACC)*(1+AV104)-1)","v":1.4874457043716321E-16},{"$f":"PTRM_ORAB!AW116*((1+Real_WACC)*(1+AW104)-1)","v":1.524506126428762E-16},{"$f":"PTRM_ORAB!AX116*((1+Real_WACC)*(1+AX104)-1)","v":1.5280447419481882E-16},{"$f":"PTRM_ORAB!AY116*((1+Real_WACC)*(1+AY104)-1)","v":1.5629957327736311E-16},{"$f":"PTRM_ORAB!AZ116*((1+Real_WACC)*(1+AZ104)-1)","v":1.5987461581484333E-16},{"$f":"PTRM_ORAB!BA116*((1+Real_WACC)*(1+BA104)-1)","v":1.6353143035513071E-16},{"$f":"PTRM_ORAB!BB116*((1+Real_WACC)*(1+BB104)-1)","v":1.6727188727049999E-16}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O117*((1+Real_WACC)*(1+O104)-1)","v":10.24245219889657},{"$f":"PTRM_ORAB!P117*((1+Real_WACC)*(1+P104)-1)","v":10.156914934847954},{"$f":"PTRM_ORAB!Q117*((1+Real_WACC)*(1+Q104)-1)","v":10.06011568555439},{"$f":"PTRM_ORAB!R117*((1+Real_WACC)*(1+R104)-1)","v":9.9515294813163298},{"$f":"PTRM_ORAB!S117*((1+Real_WACC)*(1+S104)-1)","v":9.8306117400363462},{"$f":"PTRM_ORAB!T117*((1+Real_WACC)*(1+T104)-1)","v":9.8505942252695053},{"$f":"PTRM_ORAB!U117*((1+Real_WACC)*(1+U104)-1)","v":9.6978207334430842},{"$f":"PTRM_ORAB!V117*((1+Real_WACC)*(1+V104)-1)","v":9.5308412393414468},{"$f":"PTRM_ORAB!W117*((1+Real_WACC)*(1+W104)-1)","v":9.3490303429192316},{"$f":"PTRM_ORAB!X117*((1+Real_WACC)*(1+X104)-1)","v":9.1517399801879762},{"$f":"PTRM_ORAB!Y117*((1+Real_WACC)*(1+Y104)-1)","v":8.6526532909579661},{"$f":"PTRM_ORAB!Z117*((1+Real_WACC)*(1+Z104)-1)","v":8.4229730510664265},{"$f":"PTRM_ORAB!AA117*((1+Real_WACC)*(1+AA104)-1)","v":8.1766765647819852},{"$f":"PTRM_ORAB!AB117*((1+Real_WACC)*(1+AB104)-1)","v":7.9130833337289461},{"$f":"PTRM_ORAB!AC117*((1+Real_WACC)*(1+AC104)-1)","v":7.6314893857132331},{"$f":"PTRM_ORAB!AD117*((1+Real_WACC)*(1+AD104)-1)","v":7.6262049313114604},{"$f":"PTRM_ORAB!AE117*((1+Real_WACC)*(1+AE104)-1)","v":7.3083839282214118},{"$f":"PTRM_ORAB!AF117*((1+Real_WACC)*(1+AF104)-1)","v":6.9680743554735143},{"$f":"PTRM_ORAB!AG117*((1+Real_WACC)*(1+AG104)-1)","v":6.6042997420435885},{"$f":"PTRM_ORAB!AH117*((1+Real_WACC)*(1+AH104)-1)","v":6.2160474475025298},{"$f":"PTRM_ORAB!AI117*((1+Real_WACC)*(1+AI104)-1)","v":5.7337083124227481},{"$f":"PTRM_ORAB!AJ117*((1+Real_WACC)*(1+AJ104)-1)","v":5.2861174355935105},{"$f":"PTRM_ORAB!AK117*((1+Real_WACC)*(1+AK104)-1)","v":4.8133006192444254},{"$f":"PTRM_ORAB!AL117*((1+Real_WACC)*(1+AL104)-1)","v":4.3142940489001633},{"$f":"PTRM_ORAB!AM117*((1+Real_WACC)*(1+AM104)-1)","v":3.7881019123276571},{"$f":"PTRM_ORAB!AN117*((1+Real_WACC)*(1+AN104)-1)","v":3.2094172263951029},{"$f":"PTRM_ORAB!AO117*((1+Real_WACC)*(1+AO104)-1)","v":2.6276585820324807},{"$f":"PTRM_ORAB!AP117*((1+Real_WACC)*(1+AP104)-1)","v":2.0168935092046545},{"$f":"PTRM_ORAB!AQ117*((1+Real_WACC)*(1+AQ104)-1)","v":1.3760825212858505},{"$f":"PTRM_ORAB!AR117*((1+Real_WACC)*(1+AR104)-1)","v":0.70415335393754219},{"$f":"PTRM_ORAB!AS117*((1+Real_WACC)*(1+AS104)-1)","v":5.0099416069655128E-16},{"$f":"PTRM_ORAB!AT117*((1+Real_WACC)*(1+AT104)-1)","v":5.1347667013471281E-16},{"$f":"PTRM_ORAB!AU117*((1+Real_WACC)*(1+AU104)-1)","v":5.2627018727335764E-16},{"$f":"PTRM_ORAB!AV117*((1+Real_WACC)*(1+AV104)-1)","v":5.393824610182838E-16},{"$f":"PTRM_ORAB!AW117*((1+Real_WACC)*(1+AW104)-1)","v":5.5282143334298832E-16},{"$f":"PTRM_ORAB!AX117*((1+Real_WACC)*(1+AX104)-1)","v":5.5410461775896788E-16},{"$f":"PTRM_ORAB!AY117*((1+Real_WACC)*(1+AY104)-1)","v":5.6677866118189661E-16},{"$f":"PTRM_ORAB!AZ117*((1+Real_WACC)*(1+AZ104)-1)","v":5.7974259819447996E-16},{"$f":"PTRM_ORAB!BA117*((1+Real_WACC)*(1+BA104)-1)","v":5.9300305953724139E-16},{"$f":"PTRM_ORAB!BB117*((1+Real_WACC)*(1+BB104)-1)","v":6.0656682761573427E-16}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":80.341278147687333},87.867371308443268,95.604502554263277,103.2638704365482,110.96341666303506,119.73728289199796,127.85571798673708,135.95432536888134,144.18406147767894,152.21131454767792,157.75411772535873,154.7169462059868,151.41743004596094,147.84403791044011,143.98481766057901,142.04512261672673,137.4612420135885,132.55103167180377,127.30082467170229,121.69646915487198,112.02508856234503,105.78632171253348,99.171194245778608,92.164924596514297,84.752230713277029,80.012805548416935,71.551804361561409,62.580314221600361,53.07706304131451,43.020005553585783,32.003623344211519,26.819947536585104,{"$f":"SUM(AK107:AK117)","v":21.971154460066781},17.502782430323823,13.442157108882153,9.7537107138022403,6.6423298851782206,4.0683672975125802,2.0712615861068051,0.70415335393754308,2.742801785426384E-15,2.8111400054287689E-15,2.8811809049094552E-15,2.9529669069430525E-15,3.0265414915953909E-15,3.0335665645069918E-15,3.1029533790771446E-15,3.1739272793214735E-15,3.2465245666749546E-15,3.3207823728958404E-15]
[]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E125*((1+Real_WACC)*(1+E122)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F125*((1+Real_WACC)*(1+F122)-1)","v":79.686047405854794},{"$f":"PTRM_ORAB!G125*((1+Real_WACC)*(1+G122)-1)","v":78.94218167137528},{"$f":"PTRM_ORAB!H125*((1+Real_WACC)*(1+H122)-1)","v":78.105508283682838},{"$f":"PTRM_ORAB!I125*((1+Real_WACC)*(1+I122)-1)","v":77.171697349663731},{"$f":"PTRM_ORAB!J125*((1+Real_WACC)*(1+J122)-1)","v":77.451163850257188},{"$f":"PTRM_ORAB!K125*((1+Real_WACC)*(1+K122)-1)","v":76.404208469718384},{"$f":"PTRM_ORAB!L125*((1+Real_WACC)*(1+L122)-1)","v":75.240552299453668},{"$f":"PTRM_ORAB!M125*((1+Real_WACC)*(1+M122)-1)","v":73.954553476223921},{"$f":"PTRM_ORAB!N125*((1+Real_WACC)*(1+N122)-1)","v":72.540347672648565},{"$f":"PTRM_ORAB!O125*((1+Real_WACC)*(1+O122)-1)","v":71.580367118207377},{"$f":"PTRM_ORAB!P125*((1+Real_WACC)*(1+P122)-1)","v":69.758744066089193},{"$f":"PTRM_ORAB!Q125*((1+Real_WACC)*(1+Q122)-1)","v":67.795158958726205},{"$f":"PTRM_ORAB!R125*((1+Real_WACC)*(1+R122)-1)","v":65.683490833970538},{"$f":"PTRM_ORAB!S125*((1+Real_WACC)*(1+S122)-1)","v":63.417397169866383},{"$f":"PTRM_ORAB!T125*((1+Real_WACC)*(1+T122)-1)","v":59.699855553806202},{"$f":"PTRM_ORAB!U125*((1+Real_WACC)*(1+U122)-1)","v":57.141356514091889},{"$f":"PTRM_ORAB!V125*((1+Real_WACC)*(1+V122)-1)","v":54.413461205428561},{"$f":"PTRM_ORAB!W125*((1+Real_WACC)*(1+W122)-1)","v":51.509191709346695},{"$f":"PTRM_ORAB!X125*((1+Real_WACC)*(1+X122)-1)","v":48.421324322912945},{"$f":"PTRM_ORAB!Y125*((1+Real_WACC)*(1+Y122)-1)","v":44.205367715290954},{"$f":"PTRM_ORAB!Z125*((1+Real_WACC)*(1+Z122)-1)","v":40.767118978251403},{"$f":"PTRM_ORAB!AA125*((1+Real_WACC)*(1+AA122)-1)","v":37.132141971645837},{"$f":"PTRM_ORAB!AB125*((1+Real_WACC)*(1+AB122)-1)","v":33.292818193404131},{"$f":"PTRM_ORAB!AC125*((1+Real_WACC)*(1+AC122)-1)","v":29.241272864532274},{"$f":"PTRM_ORAB!AD125*((1+Real_WACC)*(1+AD122)-1)","v":25.918287054145214},{"$f":"PTRM_ORAB!AE125*((1+Real_WACC)*(1+AE122)-1)","v":21.289839545878596},{"$f":"PTRM_ORAB!AF125*((1+Real_WACC)*(1+AF122)-1)","v":16.394937202388039},{"$f":"PTRM_ORAB!AG125*((1+Real_WACC)*(1+AG122)-1)","v":11.22262895159748},{"$f":"PTRM_ORAB!AH125*((1+Real_WACC)*(1+AH122)-1)","v":5.7615682983626559},{"$f":"PTRM_ORAB!AI125*((1+Real_WACC)*(1+AI122)-1)","v":-3.6927080380952679E-16},{"$f":"PTRM_ORAB!AJ125*((1+Real_WACC)*(1+AJ122)-1)","v":-3.7827154553206292E-16},{"$f":"PTRM_ORAB!AK125*((1+Real_WACC)*(1+AK122)-1)","v":-3.8749167462755151E-16},{"$f":"PTRM_ORAB!AL125*((1+Real_WACC)*(1+AL122)-1)","v":-3.9693653852411508E-16},{"$f":"PTRM_ORAB!AM125*((1+Real_WACC)*(1+AM122)-1)","v":-4.0661161499004637E-16},{"$f":"PTRM_ORAB!AN125*((1+Real_WACC)*(1+AN122)-1)","v":-4.2124537927263784E-16},{"$f":"PTRM_ORAB!AO125*((1+Real_WACC)*(1+AO122)-1)","v":-4.3110982380380608E-16},{"$f":"PTRM_ORAB!AP125*((1+Real_WACC)*(1+AP122)-1)","v":-4.4120526734575648E-16},{"$f":"PTRM_ORAB!AQ125*((1+Real_WACC)*(1+AQ122)-1)","v":-4.5153711927991057E-16},{"$f":"PTRM_ORAB!AR125*((1+Real_WACC)*(1+AR122)-1)","v":-4.6211091566099174E-16},{"$f":"PTRM_ORAB!AS125*((1+Real_WACC)*(1+AS122)-1)","v":-4.7593687891065041E-16},{"$f":"PTRM_ORAB!AT125*((1+Real_WACC)*(1+AT122)-1)","v":-4.877950741732688E-16},{"$f":"PTRM_ORAB!AU125*((1+Real_WACC)*(1+AU122)-1)","v":-4.9994872204970489E-16},{"$f":"PTRM_ORAB!AV125*((1+Real_WACC)*(1+AV122)-1)","v":-5.1240518388332317E-16},{"$f":"PTRM_ORAB!AW125*((1+Real_WACC)*(1+AW122)-1)","v":-5.2517200442888349E-16},{"$f":"PTRM_ORAB!AX125*((1+Real_WACC)*(1+AX122)-1)","v":-5.2766583738182125E-16},{"$f":"PTRM_ORAB!AY125*((1+Real_WACC)*(1+AY122)-1)","v":-5.3973514617556669E-16},{"$f":"PTRM_ORAB!AZ125*((1+Real_WACC)*(1+AZ122)-1)","v":-5.5208051645451564E-16},{"$f":"PTRM_ORAB!BA125*((1+Real_WACC)*(1+BA122)-1)","v":-5.6470826257725441E-16},{"$f":"PTRM_ORAB!BB125*((1+Real_WACC)*(1+BB122)-1)","v":-5.7762484333079017E-16}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F126*((1+Real_WACC)*(1+F122)-1)","v":8.181323902588467},{"$f":"PTRM_ORAB!G126*((1+Real_WACC)*(1+G122)-1)","v":8.1146003570654415},{"$f":"PTRM_ORAB!H126*((1+Real_WACC)*(1+H122)-1)","v":8.0388509209832009},{"$f":"PTRM_ORAB!I126*((1+Real_WACC)*(1+I122)-1)","v":7.9536506834066358},{"$f":"PTRM_ORAB!J126*((1+Real_WACC)*(1+J122)-1)","v":7.9340946457689103},{"$f":"PTRM_ORAB!K126*((1+Real_WACC)*(1+K122)-1)","v":7.8393875915957043},{"$f":"PTRM_ORAB!L126*((1+Real_WACC)*(1+L122)-1)","v":7.7334177312199639},{"$f":"PTRM_ORAB!M126*((1+Real_WACC)*(1+M122)-1)","v":7.6156357472113827},{"$f":"PTRM_ORAB!N126*((1+Real_WACC)*(1+N122)-1)","v":7.4854705861413011},{"$f":"PTRM_ORAB!O126*((1+Real_WACC)*(1+O122)-1)","v":7.4031970627223727},{"$f":"PTRM_ORAB!P126*((1+Real_WACC)*(1+P122)-1)","v":7.2328779546853612},{"$f":"PTRM_ORAB!Q126*((1+Real_WACC)*(1+Q122)-1)","v":7.0488110415658136},{"$f":"PTRM_ORAB!R126*((1+Real_WACC)*(1+R122)-1)","v":6.8503994937214099},{"$f":"PTRM_ORAB!S126*((1+Real_WACC)*(1+S122)-1)","v":6.6370248151320341},{"$f":"PTRM_ORAB!T126*((1+Real_WACC)*(1+T122)-1)","v":6.2724627845973986},{"$f":"PTRM_ORAB!U126*((1+Real_WACC)*(1+U122)-1)","v":6.0304519147147246},{"$f":"PTRM_ORAB!V126*((1+Real_WACC)*(1+V122)-1)","v":5.772010662391506},{"$f":"PTRM_ORAB!W126*((1+Real_WACC)*(1+W122)-1)","v":5.4964582119765524},{"$f":"PTRM_ORAB!X126*((1+Real_WACC)*(1+X122)-1)","v":5.2030897041129203},{"$f":"PTRM_ORAB!Y126*((1+Real_WACC)*(1+Y122)-1)","v":4.7896500350313795},{"$f":"PTRM_ORAB!Z126*((1+Real_WACC)*(1+Z122)-1)","v":4.4617332378473078},{"$f":"PTRM_ORAB!AA126*((1+Real_WACC)*(1+AA122)-1)","v":4.1147041447100623},{"$f":"PTRM_ORAB!AB126*((1+Real_WACC)*(1+AB122)-1)","v":3.7478188869368823},{"$f":"PTRM_ORAB!AC126*((1+Real_WACC)*(1+AC122)-1)","v":3.3603085143828917},{"$f":"PTRM_ORAB!AD126*((1+Real_WACC)*(1+AD122)-1)","v":3.0635405339675534},{"$f":"PTRM_ORAB!AE126*((1+Real_WACC)*(1+AE122)-1)","v":2.6213106420048402},{"$f":"PTRM_ORAB!AF126*((1+Real_WACC)*(1+AF122)-1)","v":2.1532010526622196},{"$f":"PTRM_ORAB!AG126*((1+Real_WACC)*(1+AG122)-1)","v":1.6581428886037231},{"$f":"PTRM_ORAB!AH126*((1+Real_WACC)*(1+AH122)-1)","v":1.1350285858258198},{"$f":"PTRM_ORAB!AI126*((1+Real_WACC)*(1+AI122)-1)","v":0.57422722653883662},{"$f":"PTRM_ORAB!AJ126*((1+Real_WACC)*(1+AJ122)-1)","v":6.9238275714286267E-17},{"$f":"PTRM_ORAB!AK126*((1+Real_WACC)*(1+AK122)-1)","v":7.09259147872618E-17},{"$f":"PTRM_ORAB!AL126*((1+Real_WACC)*(1+AL122)-1)","v":7.2654688992665917E-17},{"$f":"PTRM_ORAB!AM126*((1+Real_WACC)*(1+AM122)-1)","v":7.4425600973271587E-17},{"$f":"PTRM_ORAB!AN126*((1+Real_WACC)*(1+AN122)-1)","v":6.7611122301547579E-17},{"$f":"PTRM_ORAB!AO126*((1+Real_WACC)*(1+AO122)-1)","v":6.9194394661199951E-17},{"$f":"PTRM_ORAB!AP126*((1+Real_WACC)*(1+AP122)-1)","v":7.0814743041475957E-17},{"$f":"PTRM_ORAB!AQ126*((1+Real_WACC)*(1+AQ122)-1)","v":7.2473035664003372E-17},{"$f":"PTRM_ORAB!AR126*((1+Real_WACC)*(1+AR122)-1)","v":7.4170161081847396E-17},{"$f":"PTRM_ORAB!AS126*((1+Real_WACC)*(1+AS122)-1)","v":7.6389268847073146E-17},{"$f":"PTRM_ORAB!AT126*((1+Real_WACC)*(1+AT122)-1)","v":7.8292544062960124E-17},{"$f":"PTRM_ORAB!AU126*((1+Real_WACC)*(1+AU122)-1)","v":8.0243240292322991E-17},{"$f":"PTRM_ORAB!AV126*((1+Real_WACC)*(1+AV122)-1)","v":8.2242539052422258E-17},{"$f":"PTRM_ORAB!AW126*((1+Real_WACC)*(1+AW122)-1)","v":8.429165129858679E-17},{"$f":"PTRM_ORAB!AX126*((1+Real_WACC)*(1+AX122)-1)","v":8.4691918822166143E-17},{"$f":"PTRM_ORAB!AY126*((1+Real_WACC)*(1+AY122)-1)","v":8.6629078380706793E-17},{"$f":"PTRM_ORAB!AZ126*((1+Real_WACC)*(1+AZ122)-1)","v":8.8610546619549323E-17},{"$f":"PTRM_ORAB!BA126*((1+Real_WACC)*(1+BA122)-1)","v":9.0637337011818067E-17},{"$f":"PTRM_ORAB!BB126*((1+Real_WACC)*(1+BB122)-1)","v":9.2710486211823661E-17}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G127*((1+Real_WACC)*(1+G122)-1)","v":8.5477205258225606},{"$f":"PTRM_ORAB!H127*((1+Real_WACC)*(1+H122)-1)","v":8.4780087986725849},{"$f":"PTRM_ORAB!I127*((1+Real_WACC)*(1+I122)-1)","v":8.3988669608320379},{"$f":"PTRM_ORAB!J127*((1+Real_WACC)*(1+J122)-1)","v":8.4786299494723405},{"$f":"PTRM_ORAB!K127*((1+Real_WACC)*(1+K122)-1)","v":8.389833927611221},{"$f":"PTRM_ORAB!L127*((1+Real_WACC)*(1+L122)-1)","v":8.2896868419307896},{"$f":"PTRM_ORAB!M127*((1+Real_WACC)*(1+M122)-1)","v":8.1776300075245185},{"$f":"PTRM_ORAB!N127*((1+Real_WACC)*(1+N122)-1)","v":8.0530825538306647},{"$f":"PTRM_ORAB!O127*((1+Real_WACC)*(1+O122)-1)","v":7.9810601466574305},{"$f":"PTRM_ORAB!P127*((1+Real_WACC)*(1+P122)-1)","v":7.8151680998608448},{"$f":"PTRM_ORAB!Q127*((1+Real_WACC)*(1+Q122)-1)","v":7.6353711217917333},{"$f":"PTRM_ORAB!R127*((1+Real_WACC)*(1+R122)-1)","v":7.4410613046324485},{"$f":"PTRM_ORAB!S127*((1+Real_WACC)*(1+S122)-1)","v":7.2316086065318537},{"$f":"PTRM_ORAB!T127*((1+Real_WACC)*(1+T122)-1)","v":6.8581174714133146},{"$f":"PTRM_ORAB!U127*((1+Real_WACC)*(1+U122)-1)","v":6.619367148753641},{"$f":"PTRM_ORAB!V127*((1+Real_WACC)*(1+V122)-1)","v":6.3639716435500997},{"$f":"PTRM_ORAB!W127*((1+Real_WACC)*(1+W122)-1)","v":6.0912370583865361},{"$f":"PTRM_ORAB!X127*((1+Real_WACC)*(1+X122)-1)","v":5.8004449244715657},{"$f":"PTRM_ORAB!Y127*((1+Real_WACC)*(1+Y122)-1)","v":5.3768785961540813},{"$f":"PTRM_ORAB!Z127*((1+Real_WACC)*(1+Z122)-1)","v":5.0504976538245243},{"$f":"PTRM_ORAB!AA127*((1+Real_WACC)*(1+AA122)-1)","v":4.7047222834499003},{"$f":"PTRM_ORAB!AB127*((1+Real_WACC)*(1+AB122)-1)","v":4.3387937484046404},{"$f":"PTRM_ORAB!AC127*((1+Real_WACC)*(1+AC122)-1)","v":3.9519276684084401},{"$f":"PTRM_ORAB!AD127*((1+Real_WACC)*(1+AD122)-1)","v":3.6779710654740159},{"$f":"PTRM_ORAB!AE127*((1+Real_WACC)*(1+AE122)-1)","v":3.2369621746804405},{"$f":"PTRM_ORAB!AF127*((1+Real_WACC)*(1+AF122)-1)","v":2.7696984264373494},{"$f":"PTRM_ORAB!AG127*((1+Real_WACC)*(1+AG122)-1)","v":2.2750899766693062},{"$f":"PTRM_ORAB!AH127*((1+Real_WACC)*(1+AH122)-1)","v":1.7520074407745581},{"$f":"PTRM_ORAB!AI127*((1+Real_WACC)*(1+AI122)-1)","v":1.181820894093049},{"$f":"PTRM_ORAB!AJ127*((1+Real_WACC)*(1+AJ122)-1)","v":0.60531351455184923},{"$f":"PTRM_ORAB!AK127*((1+Real_WACC)*(1+AK122)-1)","v":5.2453239177489601E-17},{"$f":"PTRM_ORAB!AL127*((1+Real_WACC)*(1+AL122)-1)","v":5.3731753626713488E-17},{"$f":"PTRM_ORAB!AM127*((1+Real_WACC)*(1+AM122)-1)","v":5.504143105504993E-17},{"$f":"PTRM_ORAB!AN127*((1+Real_WACC)*(1+AN122)-1)","v":2.0200008290989855E-16},{"$f":"PTRM_ORAB!AO127*((1+Real_WACC)*(1+AO122)-1)","v":2.067303866976736E-16},{"$f":"PTRM_ORAB!AP127*((1+Real_WACC)*(1+AP122)-1)","v":2.1157146159802594E-16},{"$f":"PTRM_ORAB!AQ127*((1+Real_WACC)*(1+AQ122)-1)","v":2.1652590157530377E-16},{"$f":"PTRM_ORAB!AR127*((1+Real_WACC)*(1+AR122)-1)","v":2.2159636133758972E-16},{"$f":"PTRM_ORAB!AS127*((1+Real_WACC)*(1+AS122)-1)","v":2.2822633488783412E-16},{"$f":"PTRM_ORAB!AT127*((1+Real_WACC)*(1+AT122)-1)","v":2.3391270331838338E-16},{"$f":"PTRM_ORAB!AU127*((1+Real_WACC)*(1+AU122)-1)","v":2.3974075034156237E-16},{"$f":"PTRM_ORAB!AV127*((1+Real_WACC)*(1+AV122)-1)","v":2.4571400594735585E-16},{"$f":"PTRM_ORAB!AW127*((1+Real_WACC)*(1+AW122)-1)","v":2.5183608807713959E-16},{"$f":"PTRM_ORAB!AX127*((1+Real_WACC)*(1+AX122)-1)","v":2.5303195748733157E-16},{"$f":"PTRM_ORAB!AY127*((1+Real_WACC)*(1+AY122)-1)","v":2.5881956133288928E-16},{"$f":"PTRM_ORAB!AZ127*((1+Real_WACC)*(1+AZ122)-1)","v":2.6473954512999838E-16},{"$f":"PTRM_ORAB!BA127*((1+Real_WACC)*(1+BA122)-1)","v":2.7079493680732156E-16},{"$f":"PTRM_ORAB!BB127*((1+Real_WACC)*(1+BB122)-1)","v":2.7698883355138046E-16}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H128*((1+Real_WACC)*(1+H122)-1)","v":8.6415024332095616},{"$f":"PTRM_ORAB!I128*((1+Real_WACC)*(1+I122)-1)","v":8.5710258590200006},{"$f":"PTRM_ORAB!J128*((1+Real_WACC)*(1+J122)-1)","v":8.6920885737554645},{"$f":"PTRM_ORAB!K128*((1+Real_WACC)*(1+K122)-1)","v":8.6128716553391609},{"$f":"PTRM_ORAB!L128*((1+Real_WACC)*(1+L122)-1)","v":8.5226697306942381},{"$f":"PTRM_ORAB!M128*((1+Real_WACC)*(1+M122)-1)","v":8.4209370214284558},{"$f":"PTRM_ORAB!N128*((1+Real_WACC)*(1+N122)-1)","v":8.3071059970062997},{"$f":"PTRM_ORAB!O128*((1+Real_WACC)*(1+O122)-1)","v":8.2484041882687471},{"$f":"PTRM_ORAB!P128*((1+Real_WACC)*(1+P122)-1)","v":8.0936776787853653},{"$f":"PTRM_ORAB!Q128*((1+Real_WACC)*(1+Q122)-1)","v":7.9254447959887271},{"$f":"PTRM_ORAB!R128*((1+Real_WACC)*(1+R122)-1)","v":7.7431107750227914},{"$f":"PTRM_ORAB!S128*((1+Real_WACC)*(1+S122)-1)","v":7.5460591301270146},{"$f":"PTRM_ORAB!T128*((1+Real_WACC)*(1+T122)-1)","v":7.178483371018455},{"$f":"PTRM_ORAB!U128*((1+Real_WACC)*(1+U122)-1)","v":6.9526377821788117},{"$f":"PTRM_ORAB!V128*((1+Real_WACC)*(1+V122)-1)","v":6.7105969421450595},{"$f":"PTRM_ORAB!W128*((1+Real_WACC)*(1+W122)-1)","v":6.4516815114487605},{"$f":"PTRM_ORAB!X128*((1+Real_WACC)*(1+X122)-1)","v":6.1751880292039472},{"$f":"PTRM_ORAB!Y128*((1+Real_WACC)*(1+Y122)-1)","v":5.7583297639969899},{"$f":"PTRM_ORAB!Z128*((1+Real_WACC)*(1+Z122)-1)","v":5.4466181600343324},{"$f":"PTRM_ORAB!AA128*((1+Real_WACC)*(1+AA122)-1)","v":5.1160039689583421},{"$f":"PTRM_ORAB!AB128*((1+Real_WACC)*(1+AB122)-1)","v":4.7657437988808384},{"$f":"PTRM_ORAB!AC128*((1+Real_WACC)*(1+AC122)-1)","v":4.3950690721578178},{"$f":"PTRM_ORAB!AD128*((1+Real_WACC)*(1+AD122)-1)","v":4.1553197719387649},{"$f":"PTRM_ORAB!AE128*((1+Real_WACC)*(1+AE122)-1)","v":3.7332631996417875},{"$f":"PTRM_ORAB!AF128*((1+Real_WACC)*(1+AF122)-1)","v":3.285624478889015},{"$f":"PTRM_ORAB!AG128*((1+Real_WACC)*(1+AG122)-1)","v":2.8113362028832882},{"$f":"PTRM_ORAB!AH128*((1+Real_WACC)*(1+AH122)-1)","v":2.3092921435690443},{"$f":"PTRM_ORAB!AI128*((1+Real_WACC)*(1+AI122)-1)","v":1.7524559814122673},{"$f":"PTRM_ORAB!AJ128*((1+Real_WACC)*(1+AJ122)-1)","v":1.1967806565930739},{"$f":"PTRM_ORAB!AK128*((1+Real_WACC)*(1+AK122)-1)","v":0.61297571316503263},{"$f":"PTRM_ORAB!AL128*((1+Real_WACC)*(1+AL122)-1)","v":-1.6155597666666796E-16},{"$f":"PTRM_ORAB!AM128*((1+Real_WACC)*(1+AM122)-1)","v":-1.6549380117027753E-16},{"$f":"PTRM_ORAB!AN128*((1+Real_WACC)*(1+AN122)-1)","v":1.3396947110442137E-16},{"$f":"PTRM_ORAB!AO128*((1+Real_WACC)*(1+AO122)-1)","v":1.3710667920593553E-16},{"$f":"PTRM_ORAB!AP128*((1+Real_WACC)*(1+AP122)-1)","v":1.4031735236326476E-16},{"$f":"PTRM_ORAB!AQ128*((1+Real_WACC)*(1+AQ122)-1)","v":1.43603210932296E-16},{"$f":"PTRM_ORAB!AR128*((1+Real_WACC)*(1+AR122)-1)","v":1.4696601555506783E-16},{"$f":"PTRM_ORAB!AS128*((1+Real_WACC)*(1+AS122)-1)","v":1.5136311300754129E-16},{"$f":"PTRM_ORAB!AT128*((1+Real_WACC)*(1+AT122)-1)","v":1.551343974554064E-16},{"$f":"PTRM_ORAB!AU128*((1+Real_WACC)*(1+AU122)-1)","v":1.5899964526134544E-16},{"$f":"PTRM_ORAB!AV128*((1+Real_WACC)*(1+AV122)-1)","v":1.6296119756742352E-16},{"$f":"PTRM_ORAB!AW128*((1+Real_WACC)*(1+AW122)-1)","v":1.6702145384638151E-16},{"$f":"PTRM_ORAB!AX128*((1+Real_WACC)*(1+AX122)-1)","v":1.6781457229507464E-16},{"$f":"PTRM_ORAB!AY128*((1+Real_WACC)*(1+AY122)-1)","v":1.7165299758174708E-16},{"$f":"PTRM_ORAB!AZ128*((1+Real_WACC)*(1+AZ122)-1)","v":1.755792192288897E-16},{"$f":"PTRM_ORAB!BA128*((1+Real_WACC)*(1+BA122)-1)","v":1.7959524540400248E-16},{"$f":"PTRM_ORAB!BB128*((1+Real_WACC)*(1+BB122)-1)","v":1.8370313020743145E-16}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I129*((1+Real_WACC)*(1+I122)-1)","v":8.8681758101126587},{"$f":"PTRM_ORAB!J129*((1+Real_WACC)*(1+J122)-1)","v":8.8734541750958371},{"$f":"PTRM_ORAB!K129*((1+Real_WACC)*(1+K122)-1)","v":8.8038137027421186},{"$f":"PTRM_ORAB!L129*((1+Real_WACC)*(1+L122)-1)","v":8.7235785571928428},{"$f":"PTRM_ORAB!M129*((1+Real_WACC)*(1+M122)-1)","v":8.6322172079078818},{"$f":"PTRM_ORAB!N129*((1+Real_WACC)*(1+N122)-1)","v":8.5291768612465049},{"$f":"PTRM_ORAB!O129*((1+Real_WACC)*(1+O122)-1)","v":8.4836343300810686},{"$f":"PTRM_ORAB!P129*((1+Real_WACC)*(1+P122)-1)","v":8.3402613792115279},{"$f":"PTRM_ORAB!Q129*((1+Real_WACC)*(1+Q122)-1)","v":8.1838117797581198},{"$f":"PTRM_ORAB!R129*((1+Real_WACC)*(1+R122)-1)","v":8.0137053951682642},{"$f":"PTRM_ORAB!S129*((1+Real_WACC)*(1+S122)-1)","v":7.8293408370709097},{"$f":"PTRM_ORAB!T129*((1+Real_WACC)*(1+T122)-1)","v":7.4686549498928727},{"$f":"PTRM_ORAB!U129*((1+Real_WACC)*(1+U122)-1)","v":7.2560754332131809},{"$f":"PTRM_ORAB!V129*((1+Real_WACC)*(1+V122)-1)","v":7.0277886845811501},{"$f":"PTRM_ORAB!W129*((1+Real_WACC)*(1+W122)-1)","v":6.7831316306561202},{"$f":"PTRM_ORAB!X129*((1+Real_WACC)*(1+X122)-1)","v":6.5214175890049129},{"$f":"PTRM_ORAB!Y129*((1+Real_WACC)*(1+Y122)-1)","v":6.1123725483924316},{"$f":"PTRM_ORAB!Z129*((1+Real_WACC)*(1+Z122)-1)","v":5.8159094615291203},{"$f":"PTRM_ORAB!AA129*((1+Real_WACC)*(1+AA122)-1)","v":5.5010809364089344},{"$f":"PTRM_ORAB!AB129*((1+Real_WACC)*(1+AB122)-1)","v":5.1671608101221809},{"$f":"PTRM_ORAB!AC129*((1+Real_WACC)*(1+AC122)-1)","v":4.8133982573265639},{"$f":"PTRM_ORAB!AD129*((1+Real_WACC)*(1+AD122)-1)","v":4.6077146293409932},{"$f":"PTRM_ORAB!AE129*((1+Real_WACC)*(1+AE122)-1)","v":4.2054178849317339},{"$f":"PTRM_ORAB!AF129*((1+Real_WACC)*(1+AF122)-1)","v":3.7782728383394333},{"$f":"PTRM_ORAB!AG129*((1+Real_WACC)*(1+AG122)-1)","v":3.3252372151957204},{"$f":"PTRM_ORAB!AH129*((1+Real_WACC)*(1+AH122)-1)","v":2.8452307396417815},{"$f":"PTRM_ORAB!AI129*((1+Real_WACC)*(1+AI122)-1)","v":2.3031088053858264},{"$f":"PTRM_ORAB!AJ129*((1+Real_WACC)*(1+AJ122)-1)","v":1.7694342167472834},{"$f":"PTRM_ORAB!AK129*((1+Real_WACC)*(1+AK122)-1)","v":1.2083753692977306},{"$f":"PTRM_ORAB!AL129*((1+Real_WACC)*(1+AL122)-1)","v":0.61891437640288394},{"$f":"PTRM_ORAB!AM129*((1+Real_WACC)*(1+AM122)-1)","v":2.8534562112554343E-16},{"$f":"PTRM_ORAB!AN129*((1+Real_WACC)*(1+AN122)-1)","v":1.4194046268641245E-16},{"$f":"PTRM_ORAB!AO129*((1+Real_WACC)*(1+AO122)-1)","v":1.4526433017503899E-16},{"$f":"PTRM_ORAB!AP129*((1+Real_WACC)*(1+AP122)-1)","v":1.4866603378504239E-16},{"$f":"PTRM_ORAB!AQ129*((1+Real_WACC)*(1+AQ122)-1)","v":1.5214739623101997E-16},{"$f":"PTRM_ORAB!AR129*((1+Real_WACC)*(1+AR122)-1)","v":1.5571028291068894E-16},{"$f":"PTRM_ORAB!AS129*((1+Real_WACC)*(1+AS122)-1)","v":1.6036900136151314E-16},{"$f":"PTRM_ORAB!AT129*((1+Real_WACC)*(1+AT122)-1)","v":1.6436467183060692E-16},{"$f":"PTRM_ORAB!AU129*((1+Real_WACC)*(1+AU122)-1)","v":1.6845989634295121E-16},{"$f":"PTRM_ORAB!AV129*((1+Real_WACC)*(1+AV122)-1)","v":1.7265715533520973E-16},{"$f":"PTRM_ORAB!AW129*((1+Real_WACC)*(1+AW122)-1)","v":1.7695899104531348E-16},{"$f":"PTRM_ORAB!AX129*((1+Real_WACC)*(1+AX122)-1)","v":1.7779929890533988E-16},{"$f":"PTRM_ORAB!AY129*((1+Real_WACC)*(1+AY122)-1)","v":1.8186610499695199E-16},{"$f":"PTRM_ORAB!AZ129*((1+Real_WACC)*(1+AZ122)-1)","v":1.860259312066894E-16},{"$f":"PTRM_ORAB!BA129*((1+Real_WACC)*(1+BA122)-1)","v":1.9028090518514111E-16},{"$f":"PTRM_ORAB!BB129*((1+Real_WACC)*(1+BB122)-1)","v":1.9463320324868065E-16}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J130*((1+Real_WACC)*(1+J122)-1)","v":9.1794532995503513},{"$f":"PTRM_ORAB!K130*((1+Real_WACC)*(1+K122)-1)","v":9.1182534470532737},{"$f":"PTRM_ORAB!L130*((1+Real_WACC)*(1+L122)-1)","v":9.046691745762713},{"$f":"PTRM_ORAB!M130*((1+Real_WACC)*(1+M122)-1)","v":8.9642430873211314},{"$f":"PTRM_ORAB!N130*((1+Real_WACC)*(1+N122)-1)","v":8.8703612774186151},{"$f":"PTRM_ORAB!O130*((1+Real_WACC)*(1+O122)-1)","v":8.8371363706013817},{"$f":"PTRM_ORAB!P130*((1+Real_WACC)*(1+P122)-1)","v":8.7028984535065419},{"$f":"PTRM_ORAB!Q130*((1+Real_WACC)*(1+Q122)-1)","v":8.5558199510806521},{"$f":"PTRM_ORAB!R130*((1+Real_WACC)*(1+R122)-1)","v":8.3953268270068122},{"$f":"PTRM_ORAB!S130*((1+Real_WACC)*(1+S122)-1)","v":8.2208239507890788},{"$f":"PTRM_ORAB!T130*((1+Real_WACC)*(1+T122)-1)","v":7.8617574224016566},{"$f":"PTRM_ORAB!U130*((1+Real_WACC)*(1+U122)-1)","v":7.6592057089488126},{"$f":"PTRM_ORAB!V130*((1+Real_WACC)*(1+V122)-1)","v":7.44120256665851},{"$f":"PTRM_ORAB!W130*((1+Real_WACC)*(1+W122)-1)","v":7.2070914475707442},{"$f":"PTRM_ORAB!X130*((1+Real_WACC)*(1+X122)-1)","v":6.9561923610914489},{"$f":"PTRM_ORAB!Y130*((1+Real_WACC)*(1+Y122)-1)","v":6.5489833909483703},{"$f":"PTRM_ORAB!Z130*((1+Real_WACC)*(1+Z122)-1)","v":6.2632993572833957},{"$f":"PTRM_ORAB!AA130*((1+Real_WACC)*(1+AA122)-1)","v":5.9595159987416171},{"$f":"PTRM_ORAB!AB130*((1+Real_WACC)*(1+AB122)-1)","v":5.6369137222232544},{"$f":"PTRM_ORAB!AC130*((1+Real_WACC)*(1+AC122)-1)","v":5.2947484343914661},{"$f":"PTRM_ORAB!AD130*((1+Real_WACC)*(1+AD122)-1)","v":5.1196929305854555},{"$f":"PTRM_ORAB!AE130*((1+Real_WACC)*(1+AE122)-1)","v":4.7311043699457569},{"$f":"PTRM_ORAB!AF130*((1+Real_WACC)*(1+AF122)-1)","v":4.318034542797669},{"$f":"PTRM_ORAB!AG130*((1+Real_WACC)*(1+AG122)-1)","v":3.8794510021276292},{"$f":"PTRM_ORAB!AH130*((1+Real_WACC)*(1+AH122)-1)","v":3.4142835625583796},{"$f":"PTRM_ORAB!AI130*((1+Real_WACC)*(1+AI122)-1)","v":2.8788916350192899},{"$f":"PTRM_ORAB!AJ130*((1+Real_WACC)*(1+AJ122)-1)","v":2.3592502347080582},{"$f":"PTRM_ORAB!AK130*((1+Real_WACC)*(1+AK122)-1)","v":1.8125665975482048},{"$f":"PTRM_ORAB!AL130*((1+Real_WACC)*(1+AL122)-1)","v":1.2378311727888687},{"$f":"PTRM_ORAB!AM130*((1+Real_WACC)*(1+AM122)-1)","v":0.63400126141590674},{"$f":"PTRM_ORAB!AN130*((1+Real_WACC)*(1+AN122)-1)","v":7.4942633668637882E-16},{"$f":"PTRM_ORAB!AO130*((1+Real_WACC)*(1+AO122)-1)","v":7.6697590492426505E-16},{"$f":"PTRM_ORAB!AP130*((1+Real_WACC)*(1+AP122)-1)","v":7.8493643729599529E-16},{"$f":"PTRM_ORAB!AQ130*((1+Real_WACC)*(1+AQ122)-1)","v":8.0331755748672332E-16},{"$f":"PTRM_ORAB!AR130*((1+Real_WACC)*(1+AR122)-1)","v":8.2212911454267058E-16},{"$f":"PTRM_ORAB!AS130*((1+Real_WACC)*(1+AS122)-1)","v":8.4672651429870679E-16},{"$f":"PTRM_ORAB!AT130*((1+Real_WACC)*(1+AT122)-1)","v":8.6782311089691937E-16},{"$f":"PTRM_ORAB!AU130*((1+Real_WACC)*(1+AU122)-1)","v":8.8944533930246507E-16},{"$f":"PTRM_ORAB!AV130*((1+Real_WACC)*(1+AV122)-1)","v":9.1160629588354681E-16},{"$f":"PTRM_ORAB!AW130*((1+Real_WACC)*(1+AW122)-1)","v":9.3431940331065326E-16},{"$f":"PTRM_ORAB!AX130*((1+Real_WACC)*(1+AX122)-1)","v":9.3875611451554534E-16},{"$f":"PTRM_ORAB!AY130*((1+Real_WACC)*(1+AY122)-1)","v":9.6022829752500979E-16},{"$f":"PTRM_ORAB!AZ130*((1+Real_WACC)*(1+AZ122)-1)","v":9.8219161410587034E-16},{"$f":"PTRM_ORAB!BA130*((1+Real_WACC)*(1+BA122)-1)","v":1.0046572979638403E-15},{"$f":"PTRM_ORAB!BB130*((1+Real_WACC)*(1+BB122)-1)","v":1.0276368397533564E-15}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K131*((1+Real_WACC)*(1+K122)-1)","v":9.5480302276431814},{"$f":"PTRM_ORAB!L131*((1+Real_WACC)*(1+L122)-1)","v":9.4843730552059036},{"$f":"PTRM_ORAB!M131*((1+Real_WACC)*(1+M122)-1)","v":9.4099379810498736},{"$f":"PTRM_ORAB!N131*((1+Real_WACC)*(1+N122)-1)","v":9.3241788124654637},{"$f":"PTRM_ORAB!O131*((1+Real_WACC)*(1+O122)-1)","v":9.4176235315730761},{"$f":"PTRM_ORAB!P131*((1+Real_WACC)*(1+P122)-1)","v":9.2894309848153451},{"$f":"PTRM_ORAB!Q131*((1+Real_WACC)*(1+Q122)-1)","v":9.1483226196048388},{"$f":"PTRM_ORAB!R131*((1+Real_WACC)*(1+R122)-1)","v":8.9937164734124444},{"$f":"PTRM_ORAB!S131*((1+Real_WACC)*(1+S122)-1)","v":8.8250091300946369},{"$f":"PTRM_ORAB!T131*((1+Real_WACC)*(1+T122)-1)","v":8.4587339967246375},{"$f":"PTRM_ORAB!U131*((1+Real_WACC)*(1+U122)-1)","v":8.261455311143667},{"$f":"PTRM_ORAB!V131*((1+Real_WACC)*(1+V122)-1)","v":8.048605710351092},{"$f":"PTRM_ORAB!W131*((1+Real_WACC)*(1+W122)-1)","v":7.8195191180087358},{"$f":"PTRM_ORAB!X131*((1+Real_WACC)*(1+X122)-1)","v":7.5735056067454263},{"$f":"PTRM_ORAB!Y131*((1+Real_WACC)*(1+Y122)-1)","v":7.1581211093366983},{"$f":"PTRM_ORAB!Z131*((1+Real_WACC)*(1+Z122)-1)","v":6.8764267687592575},{"$f":"PTRM_ORAB!AA131*((1+Real_WACC)*(1+AA122)-1)","v":6.5764587860619503},{"$f":"PTRM_ORAB!AB131*((1+Real_WACC)*(1+AB122)-1)","v":6.2574865282505305},{"$f":"PTRM_ORAB!AC131*((1+Real_WACC)*(1+AC122)-1)","v":5.9187544232066207},{"$f":"PTRM_ORAB!AD131*((1+Real_WACC)*(1+AD122)-1)","v":5.7707602039001111},{"$f":"PTRM_ORAB!AE131*((1+Real_WACC)*(1+AE122)-1)","v":5.386621359016198},{"$f":"PTRM_ORAB!AF131*((1+Real_WACC)*(1+AF122)-1)","v":4.9777727290317042},{"$f":"PTRM_ORAB!AG131*((1+Real_WACC)*(1+AG122)-1)","v":4.5431664384105641},{"$f":"PTRM_ORAB!AH131*((1+Real_WACC)*(1+AH122)-1)","v":4.0817162108446645},{"$f":"PTRM_ORAB!AI131*((1+Real_WACC)*(1+AI122)-1)","v":3.5399978093062088},{"$f":"PTRM_ORAB!AJ131*((1+Real_WACC)*(1+AJ122)-1)","v":3.0219025096035086},{"$f":"PTRM_ORAB!AK131*((1+Real_WACC)*(1+AK122)-1)","v":2.4764475738938949},{"$f":"PTRM_ORAB!AL131*((1+Real_WACC)*(1+AL122)-1)","v":1.9026070600666123},{"$f":"PTRM_ORAB!AM131*((1+Real_WACC)*(1+AM122)-1)","v":1.2993212672595351},{"$f":"PTRM_ORAB!AN131*((1+Real_WACC)*(1+AN122)-1)","v":0.67304161987249933},{"$f":"PTRM_ORAB!AO131*((1+Real_WACC)*(1+AO122)-1)","v":0},{"$f":"PTRM_ORAB!AP131*((1+Real_WACC)*(1+AP122)-1)","v":0},{"$f":"PTRM_ORAB!AQ131*((1+Real_WACC)*(1+AQ122)-1)","v":0},{"$f":"PTRM_ORAB!AR131*((1+Real_WACC)*(1+AR122)-1)","v":0},{"$f":"PTRM_ORAB!AS131*((1+Real_WACC)*(1+AS122)-1)","v":-1.7412579649875797E-17},{"$f":"PTRM_ORAB!AT131*((1+Real_WACC)*(1+AT122)-1)","v":-1.7846422410677877E-17},{"$f":"PTRM_ORAB!AU131*((1+Real_WACC)*(1+AU122)-1)","v":-1.8291074571631175E-17},{"$f":"PTRM_ORAB!AV131*((1+Real_WACC)*(1+AV122)-1)","v":-1.8746805454117032E-17},{"$f":"PTRM_ORAB!AW131*((1+Real_WACC)*(1+AW122)-1)","v":-1.9213891089788005E-17},{"$f":"PTRM_ORAB!AX131*((1+Real_WACC)*(1+AX122)-1)","v":-1.9305130215921505E-17},{"$f":"PTRM_ORAB!AY131*((1+Real_WACC)*(1+AY122)-1)","v":-1.9746696755524526E-17},{"$f":"PTRM_ORAB!AZ131*((1+Real_WACC)*(1+AZ122)-1)","v":-2.0198363253362287E-17},{"$f":"PTRM_ORAB!BA131*((1+Real_WACC)*(1+BA122)-1)","v":-2.0660360725934438E-17},{"$f":"PTRM_ORAB!BB131*((1+Real_WACC)*(1+BB122)-1)","v":-2.1132925473784579E-17}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L132*((1+Real_WACC)*(1+L122)-1)","v":9.7618501011905856},{"$f":"PTRM_ORAB!M132*((1+Real_WACC)*(1+M122)-1)","v":9.6967673814690603},{"$f":"PTRM_ORAB!N132*((1+Real_WACC)*(1+N122)-1)","v":9.6206653982475903},{"$f":"PTRM_ORAB!O132*((1+Real_WACC)*(1+O122)-1)","v":9.8005353973649871},{"$f":"PTRM_ORAB!P132*((1+Real_WACC)*(1+P122)-1)","v":9.6814523352277746},{"$f":"PTRM_ORAB!Q132*((1+Real_WACC)*(1+Q122)-1)","v":9.549668554849891},{"$f":"PTRM_ORAB!R132*((1+Real_WACC)*(1+R122)-1)","v":9.4046071274836969},{"$f":"PTRM_ORAB!S132*((1+Real_WACC)*(1+S122)-1)","v":9.2456697872856353},{"$f":"PTRM_ORAB!T132*((1+Real_WACC)*(1+T122)-1)","v":8.8802831533032869},{"$f":"PTRM_ORAB!U132*((1+Real_WACC)*(1+U122)-1)","v":8.6928846509764224},{"$f":"PTRM_ORAB!V132*((1+Real_WACC)*(1+V122)-1)","v":8.4901449905833104},{"$f":"PTRM_ORAB!W132*((1+Real_WACC)*(1+W122)-1)","v":8.2714033883042131},{"$f":"PTRM_ORAB!X132*((1+Real_WACC)*(1+X122)-1)","v":8.0359753297923273},{"$f":"PTRM_ORAB!Y132*((1+Real_WACC)*(1+Y122)-1)","v":7.6215980404552504},{"$f":"PTRM_ORAB!Z132*((1+Real_WACC)*(1+Z122)-1)","v":7.350376849942494},{"$f":"PTRM_ORAB!AA132*((1+Real_WACC)*(1+AA122)-1)","v":7.0611166477031801},{"$f":"PTRM_ORAB!AB132*((1+Real_WACC)*(1+AB122)-1)","v":6.7530920023997778},{"$f":"PTRM_ORAB!AC132*((1+Real_WACC)*(1+AC122)-1)","v":6.4255526573986419},{"$f":"PTRM_ORAB!AD132*((1+Real_WACC)*(1+AD122)-1)","v":6.3086967046577973},{"$f":"PTRM_ORAB!AE132*((1+Real_WACC)*(1+AE122)-1)","v":5.9378222642452716},{"$f":"PTRM_ORAB!AF132*((1+Real_WACC)*(1+AF122)-1)","v":5.5425626961607044},{"$f":"PTRM_ORAB!AG132*((1+Real_WACC)*(1+AG122)-1)","v":5.1218780008951859},{"$f":"PTRM_ORAB!AH132*((1+Real_WACC)*(1+AH122)-1)","v":4.6746899671787316},{"$f":"PTRM_ORAB!AI132*((1+Real_WACC)*(1+AI122)-1)","v":4.138737124801656},{"$f":"PTRM_ORAB!AJ132*((1+Real_WACC)*(1+AJ122)-1)","v":3.6339567584827428},{"$f":"PTRM_ORAB!AK132*((1+Real_WACC)*(1+AK122)-1)","v":3.1021101254302321},{"$f":"PTRM_ORAB!AL132*((1+Real_WACC)*(1+AL122)-1)","v":2.5421776743821347},{"$f":"PTRM_ORAB!AM132*((1+Real_WACC)*(1+AM122)-1)","v":1.9531062325773287},{"$f":"PTRM_ORAB!AN132*((1+Real_WACC)*(1+AN122)-1)","v":1.3489317493991253},{"$f":"PTRM_ORAB!AO132*((1+Real_WACC)*(1+AO122)-1)","v":0.69026006862194533},{"$f":"PTRM_ORAB!AP132*((1+Real_WACC)*(1+AP122)-1)","v":-2.339369504021017E-16},{"$f":"PTRM_ORAB!AQ132*((1+Real_WACC)*(1+AQ122)-1)","v":-2.3941513054265731E-16},{"$f":"PTRM_ORAB!AR132*((1+Real_WACC)*(1+AR122)-1)","v":-2.4502159506753443E-16},{"$f":"PTRM_ORAB!AS132*((1+Real_WACC)*(1+AS122)-1)","v":-1.8333512701239162E-17},{"$f":"PTRM_ORAB!AT132*((1+Real_WACC)*(1+AT122)-1)","v":-1.8790300950047684E-17},{"$f":"PTRM_ORAB!AU132*((1+Real_WACC)*(1+AU122)-1)","v":-1.9258470296829613E-17},{"$f":"PTRM_ORAB!AV132*((1+Real_WACC)*(1+AV122)-1)","v":-1.9738304307091326E-17},{"$f":"PTRM_ORAB!AW132*((1+Real_WACC)*(1+AW122)-1)","v":-2.0230093611509597E-17},{"$f":"PTRM_ORAB!AX132*((1+Real_WACC)*(1+AX122)-1)","v":-2.0326158279206925E-17},{"$f":"PTRM_ORAB!AY132*((1+Real_WACC)*(1+AY122)-1)","v":-2.0791078809365818E-17},{"$f":"PTRM_ORAB!AZ132*((1+Real_WACC)*(1+AZ122)-1)","v":-2.1266633473943729E-17},{"$f":"PTRM_ORAB!BA132*((1+Real_WACC)*(1+BA122)-1)","v":-2.1753065507660363E-17},{"$f":"PTRM_ORAB!BB132*((1+Real_WACC)*(1+BB122)-1)","v":-2.2250623708746907E-17}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M133*((1+Real_WACC)*(1+M122)-1)","v":10.147120621332538},{"$f":"PTRM_ORAB!N133*((1+Real_WACC)*(1+N122)-1)","v":10.07946928469727},{"$f":"PTRM_ORAB!O133*((1+Real_WACC)*(1+O122)-1)","v":10.347358499068296},{"$f":"PTRM_ORAB!P133*((1+Real_WACC)*(1+P122)-1)","v":10.235671872549911},{"$f":"PTRM_ORAB!Q133*((1+Real_WACC)*(1+Q122)-1)","v":10.111301611110655},{"$f":"PTRM_ORAB!R133*((1+Real_WACC)*(1+R122)-1)","v":9.9736667289964718},{"$f":"PTRM_ORAB!S133*((1+Real_WACC)*(1+S122)-1)","v":9.8221646822528523},{"$f":"PTRM_ORAB!T133*((1+Real_WACC)*(1+T122)-1)","v":9.4518625244233245},{"$f":"PTRM_ORAB!U133*((1+Real_WACC)*(1+U122)-1)","v":9.2715582306814976},{"$f":"PTRM_ORAB!V133*((1+Real_WACC)*(1+V122)-1)","v":9.0759027435003592},{"$f":"PTRM_ORAB!W133*((1+Real_WACC)*(1+W122)-1)","v":8.8642301498957146},{"$f":"PTRM_ORAB!X133*((1+Real_WACC)*(1+X122)-1)","v":8.6358505511833901},{"$f":"PTRM_ORAB!Y133*((1+Real_WACC)*(1+Y122)-1)","v":8.2158982408463217},{"$f":"PTRM_ORAB!Z133*((1+Real_WACC)*(1+Z122)-1)","v":7.9510406124260635},{"$f":"PTRM_ORAB!AA133*((1+Real_WACC)*(1+AA122)-1)","v":7.6680959216576881},{"$f":"PTRM_ORAB!AB133*((1+Real_WACC)*(1+AB122)-1)","v":7.3663324852555787},{"$f":"PTRM_ORAB!AC133*((1+Real_WACC)*(1+AC122)-1)","v":7.0449935152081373},{"$f":"PTRM_ORAB!AD133*((1+Real_WACC)*(1+AD122)-1)","v":6.958044187981586},{"$f":"PTRM_ORAB!AE133*((1+Real_WACC)*(1+AE122)-1)","v":6.5947932085021437},{"$f":"PTRM_ORAB!AF133*((1+Real_WACC)*(1+AF122)-1)","v":6.2070997822143097},{"$f":"PTRM_ORAB!AG133*((1+Real_WACC)*(1+AG122)-1)","v":5.7939153738918971},{"$f":"PTRM_ORAB!AH133*((1+Real_WACC)*(1+AH122)-1)","v":5.3541528205249689},{"$f":"PTRM_ORAB!AI133*((1+Real_WACC)*(1+AI122)-1)","v":4.815542465707181},{"$f":"PTRM_ORAB!AJ133*((1+Real_WACC)*(1+AJ122)-1)","v":4.3163034776929852},{"$f":"PTRM_ORAB!AK133*((1+Real_WACC)*(1+AK122)-1)","v":3.7898662614810759},{"$f":"PTRM_ORAB!AL133*((1+Real_WACC)*(1+AL122)-1)","v":3.2352015406687169},{"$f":"PTRM_ORAB!AM133*((1+Real_WACC)*(1+AM122)-1)","v":2.6512460216653486},{"$f":"PTRM_ORAB!AN133*((1+Real_WACC)*(1+AN122)-1)","v":2.0599973563879228},{"$f":"PTRM_ORAB!AO133*((1+Real_WACC)*(1+AO122)-1)","v":1.4054913375859546},{"$f":"PTRM_ORAB!AP133*((1+Real_WACC)*(1+AP122)-1)","v":0.71920210015205066},{"$f":"PTRM_ORAB!AQ133*((1+Real_WACC)*(1+AQ122)-1)","v":-2.4428814289776991E-16},{"$f":"PTRM_ORAB!AR133*((1+Real_WACC)*(1+AR122)-1)","v":-2.5000872038967754E-16},{"$f":"PTRM_ORAB!AS133*((1+Real_WACC)*(1+AS122)-1)","v":-8.5228425954689951E-17},{"$f":"PTRM_ORAB!AT133*((1+Real_WACC)*(1+AT122)-1)","v":-8.7351933002955614E-17},{"$f":"PTRM_ORAB!AU133*((1+Real_WACC)*(1+AU122)-1)","v":-8.9528348246269145E-17},{"$f":"PTRM_ORAB!AV133*((1+Real_WACC)*(1+AV122)-1)","v":-9.1758989917647737E-17},{"$f":"PTRM_ORAB!AW133*((1+Real_WACC)*(1+AW122)-1)","v":-9.4045209094515458E-17},{"$f":"PTRM_ORAB!AX133*((1+Real_WACC)*(1+AX122)-1)","v":-9.4491792384424216E-17},{"$f":"PTRM_ORAB!AY133*((1+Real_WACC)*(1+AY122)-1)","v":-9.6653104601301475E-17},{"$f":"PTRM_ORAB!AZ133*((1+Real_WACC)*(1+AZ122)-1)","v":-9.8863852545673656E-17},{"$f":"PTRM_ORAB!BA133*((1+Real_WACC)*(1+BA122)-1)","v":-1.0112516696169417E-16},{"$f":"PTRM_ORAB!BB133*((1+Real_WACC)*(1+BB122)-1)","v":-1.0343820445704483E-16}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N134*((1+Real_WACC)*(1+N122)-1)","v":10.22153226329775},{"$f":"PTRM_ORAB!O134*((1+Real_WACC)*(1+O122)-1)","v":10.417708804887535},{"$f":"PTRM_ORAB!P134*((1+Real_WACC)*(1+P122)-1)","v":10.318424091158944},{"$f":"PTRM_ORAB!Q134*((1+Real_WACC)*(1+Q122)-1)","v":10.207049774918588},{"$f":"PTRM_ORAB!R134*((1+Real_WACC)*(1+R122)-1)","v":10.083027291115199},{"$f":"PTRM_ORAB!S134*((1+Real_WACC)*(1+S122)-1)","v":9.945777278610203},{"$f":"PTRM_ORAB!T134*((1+Real_WACC)*(1+T122)-1)","v":9.5874597388544665},{"$f":"PTRM_ORAB!U134*((1+Real_WACC)*(1+U122)-1)","v":9.4223804678598029},{"$f":"PTRM_ORAB!V134*((1+Real_WACC)*(1+V122)-1)","v":9.242638575588904},{"$f":"PTRM_ORAB!W134*((1+Real_WACC)*(1+W122)-1)","v":9.0475933730077713},{"$f":"PTRM_ORAB!X134*((1+Real_WACC)*(1+X122)-1)","v":8.8365810242343947},{"$f":"PTRM_ORAB!Y134*((1+Real_WACC)*(1+Y122)-1)","v":8.43021981200922},{"$f":"PTRM_ORAB!Z134*((1+Real_WACC)*(1+Z122)-1)","v":8.1837114229030163},{"$f":"PTRM_ORAB!AA134*((1+Real_WACC)*(1+AA122)-1)","v":7.9198914076586941},{"$f":"PTRM_ORAB!AB134*((1+Real_WACC)*(1+AB122)-1)","v":7.6380551884150156},{"$f":"PTRM_ORAB!AC134*((1+Real_WACC)*(1+AC122)-1)","v":7.3374739483479487},{"$f":"PTRM_ORAB!AD134*((1+Real_WACC)*(1+AD122)-1)","v":7.2840784926779136},{"$f":"PTRM_ORAB!AE134*((1+Real_WACC)*(1+AE122)-1)","v":6.9449006848272212},{"$f":"PTRM_ORAB!AF134*((1+Real_WACC)*(1+AF122)-1)","v":6.5823358737976507},{"$f":"PTRM_ORAB!AG134*((1+Real_WACC)*(1+AG122)-1)","v":6.1953747868904916},{"$f":"PTRM_ORAB!AH134*((1+Real_WACC)*(1+AH122)-1)","v":5.7829708695260829},{"$f":"PTRM_ORAB!AI134*((1+Real_WACC)*(1+AI122)-1)","v":5.266238099249418},{"$f":"PTRM_ORAB!AJ134*((1+Real_WACC)*(1+AJ122)-1)","v":4.7951993902987917},{"$f":"PTRM_ORAB!AK134*((1+Real_WACC)*(1+AK122)-1)","v":4.2980694183408978},{"$f":"PTRM_ORAB!AL134*((1+Real_WACC)*(1+AL122)-1)","v":3.7738561160625577},{"$f":"PTRM_ORAB!AM134*((1+Real_WACC)*(1+AM122)-1)","v":3.221534555199927},{"$f":"PTRM_ORAB!AN134*((1+Real_WACC)*(1+AN122)-1)","v":2.6699808771145346},{"$f":"PTRM_ORAB!AO134*((1+Real_WACC)*(1+AO122)-1)","v":2.0493785370653193},{"$f":"PTRM_ORAB!AP134*((1+Real_WACC)*(1+AP122)-1)","v":1.398246348398454},{"$f":"PTRM_ORAB!AQ134*((1+Real_WACC)*(1+AQ122)-1)","v":0.71549477638570214},{"$f":"PTRM_ORAB!AR134*((1+Real_WACC)*(1+AR122)-1)","v":-6.5005488872796395E-16},{"$f":"PTRM_ORAB!AS134*((1+Real_WACC)*(1+AS122)-1)","v":-4.684395387204232E-16},{"$f":"PTRM_ORAB!AT134*((1+Real_WACC)*(1+AT122)-1)","v":-4.8011093416175133E-16},{"$f":"PTRM_ORAB!AU134*((1+Real_WACC)*(1+AU122)-1)","v":-4.9207312800989184E-16},{"$f":"PTRM_ORAB!AV134*((1+Real_WACC)*(1+AV122)-1)","v":-5.0433336564641288E-16},{"$f":"PTRM_ORAB!AW134*((1+Real_WACC)*(1+AW122)-1)","v":-5.1689907297503414E-16},{"$f":"PTRM_ORAB!AX134*((1+Real_WACC)*(1+AX122)-1)","v":-5.1935362106719676E-16},{"$f":"PTRM_ORAB!AY134*((1+Real_WACC)*(1+AY122)-1)","v":-5.3123280440965391E-16},{"$f":"PTRM_ORAB!AZ134*((1+Real_WACC)*(1+AZ122)-1)","v":-5.4338370049495045E-16},{"$f":"PTRM_ORAB!BA134*((1+Real_WACC)*(1+BA122)-1)","v":-5.5581252421282192E-16},{"$f":"PTRM_ORAB!BB134*((1+Real_WACC)*(1+BB122)-1)","v":-5.6852563260627188E-16}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O135*((1+Real_WACC)*(1+O122)-1)","v":10.348708352822898},{"$f":"PTRM_ORAB!P135*((1+Real_WACC)*(1+P122)-1)","v":10.262283717223145},{"$f":"PTRM_ORAB!Q135*((1+Real_WACC)*(1+Q122)-1)","v":10.164480263493656},{"$f":"PTRM_ORAB!R135*((1+Real_WACC)*(1+R122)-1)","v":10.054767575850281},{"$f":"PTRM_ORAB!S135*((1+Real_WACC)*(1+S122)-1)","v":9.9325954226501487},{"$f":"PTRM_ORAB!T135*((1+Real_WACC)*(1+T122)-1)","v":9.5900969420806028},{"$f":"PTRM_ORAB!U135*((1+Real_WACC)*(1+U122)-1)","v":9.4413635191732723},{"$f":"PTRM_ORAB!V135*((1+Real_WACC)*(1+V122)-1)","v":9.2787997692965032},{"$f":"PTRM_ORAB!W135*((1+Real_WACC)*(1+W122)-1)","v":9.1017968310024013},{"$f":"PTRM_ORAB!X135*((1+Real_WACC)*(1+X122)-1)","v":8.9097237782440821},{"$f":"PTRM_ORAB!Y135*((1+Real_WACC)*(1+Y122)-1)","v":8.5213022607978282},{"$f":"PTRM_ORAB!Z135*((1+Real_WACC)*(1+Z122)-1)","v":8.2951086665747003},{"$f":"PTRM_ORAB!AA135*((1+Real_WACC)*(1+AA122)-1)","v":8.0525510677864318},{"$f":"PTRM_ORAB!AB135*((1+Real_WACC)*(1+AB122)-1)","v":7.7929592963178456},{"$f":"PTRM_ORAB!AC135*((1+Real_WACC)*(1+AC122)-1)","v":7.51564006657813},{"$f":"PTRM_ORAB!AD135*((1+Real_WACC)*(1+AD122)-1)","v":7.4942558840235085},{"$f":"PTRM_ORAB!AE135*((1+Real_WACC)*(1+AE122)-1)","v":7.1819338386645377},{"$f":"PTRM_ORAB!AF135*((1+Real_WACC)*(1+AF122)-1)","v":6.8475123222056462},{"$f":"PTRM_ORAB!AG135*((1+Real_WACC)*(1+AG122)-1)","v":6.4900317585818765},{"$f":"PTRM_ORAB!AH135*((1+Real_WACC)*(1+AH122)-1)","v":6.1084970281285225},{"$f":"PTRM_ORAB!AI135*((1+Real_WACC)*(1+AI122)-1)","v":5.6188657842654823},{"$f":"PTRM_ORAB!AJ135*((1+Real_WACC)*(1+AJ122)-1)","v":5.1802398678204042},{"$f":"PTRM_ORAB!AK135*((1+Real_WACC)*(1+AK122)-1)","v":4.7168932713684759},{"$f":"PTRM_ORAB!AL135*((1+Real_WACC)*(1+AL122)-1)","v":4.2278814850248683},{"$f":"PTRM_ORAB!AM135*((1+Real_WACC)*(1+AM122)-1)","v":3.7122286420417372},{"$f":"PTRM_ORAB!AN135*((1+Real_WACC)*(1+AN122)-1)","v":3.2048583640474346},{"$f":"PTRM_ORAB!AO135*((1+Real_WACC)*(1+AO122)-1)","v":2.6239260870257133},{"$f":"PTRM_ORAB!AP135*((1+Real_WACC)*(1+AP122)-1)","v":2.0140285841326673},{"$f":"PTRM_ORAB!AQ135*((1+Real_WACC)*(1+AQ122)-1)","v":1.3741278452960857},{"$f":"PTRM_ORAB!AR135*((1+Real_WACC)*(1+AR122)-1)","v":0.70315312929057305},{"$f":"PTRM_ORAB!AS135*((1+Real_WACC)*(1+AS122)-1)","v":-8.032817766442595E-17},{"$f":"PTRM_ORAB!AT135*((1+Real_WACC)*(1+AT122)-1)","v":-8.2329592679827374E-17},{"$f":"PTRM_ORAB!AU135*((1+Real_WACC)*(1+AU122)-1)","v":-8.4380873908808392E-17},{"$f":"PTRM_ORAB!AV135*((1+Real_WACC)*(1+AV122)-1)","v":-8.6483263791961108E-17},{"$f":"PTRM_ORAB!AW135*((1+Real_WACC)*(1+AW122)-1)","v":-8.8638035725879982E-17},{"$f":"PTRM_ORAB!AX135*((1+Real_WACC)*(1+AX122)-1)","v":-8.9058942500256261E-17},{"$f":"PTRM_ORAB!AY135*((1+Real_WACC)*(1+AY122)-1)","v":-9.1095989058383587E-17},{"$f":"PTRM_ORAB!AZ135*((1+Real_WACC)*(1+AZ122)-1)","v":-9.3179629013686801E-17},{"$f":"PTRM_ORAB!BA135*((1+Real_WACC)*(1+BA122)-1)","v":-9.5310928097654317E-17},{"$f":"PTRM_ORAB!BB135*((1+Real_WACC)*(1+BB122)-1)","v":-9.7490976418267252E-17}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":80.341278147687333},87.867371308443268,95.604502554263277,103.2638704365482,110.96341666303506,120.60888449390009,128.71639902170307,136.80282006265068,145.01904253146878,153.03139070700001,162.86573380225516,159.73089063311394,156.32524047288888,152.63687982638038,148.65347081041074,141.30776790851621,136.74873668173572,131.86512349407508,126.64333442960424,121.06929322099737,112.73872151325952,106.46184116937563,99.806283134782603,92.757174660610687,85.299139421938918,80.358361458692926,71.863969172338514,62.857051944923739,53.316252595747166,43.219437666935214,32.069885825779217,26.878380626498696,{"$f":"SUM(AK125:AK135)","v":22.017304330525548},17.538469425396642,13.471437980159783,9.9568099668215169,6.769056030298934,4.131477032683172,2.0896226216817881,0.70315312929057283,3.173951188013639E-16,3.2530317018574751E-16,3.3340825445751214E-16,3.4171528078540498E-16,3.502292806524641E-16,3.5189238019663063E-16,3.5994122000750879E-16,3.6817416105486452E-16,3.7659541428910378E-16,3.8520928697776691E-16]
[]
[]
["Approach H"]
["Forecast Inflation","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":2.6045938582825778E-2},2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0260459385828258},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0527702680823119},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0801906578266087},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1083252373581027},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.1371926084201276},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1685629908127602},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2007987507009668},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.233923760226326},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.2679625500628444},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3029403275831093},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.3366129128257942},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3711557167369188},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4065912288439564},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4429425198832921},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4802332568207177},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5179960678902591},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5567222608412052},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.5964364128865107},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6371637282380476},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6789300541022201},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7203828607063429},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7628591376874243},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8063841545434385},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8509838046766194},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.8966846207976655},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9474720282228168},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":1.9996193669326345},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.053163051723478},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1081404724684694},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.1645900202270627},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2173505296045994},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.2713970429476746},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.3267609057876126},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.3834742276831906},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.4415699008433234},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.4987449632675713},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.5572589133321393},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.617143104218596},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.6784296233164944},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.7411513094165647},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.8094484070187575},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.879447159514958},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":2.9511899644517667},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.0247202757309624},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.100082629929096},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.1709908674841198},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.2435209902445954},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.3177100956157095},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.3935961295321668},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.4712179058666188}]
[]
["Capex Year 0 (Return on Capital)",null,null,null,{"$f":"PTRM_ORAB!E143*((1+Real_WACC)*(1+E140)-1)","v":80.341278147687333},{"$f":"PTRM_ORAB!F143*((1+Real_WACC)*(1+F140)-1)","v":79.051136292107842},{"$f":"PTRM_ORAB!G143*((1+Real_WACC)*(1+G140)-1)","v":79.373693709244662},{"$f":"PTRM_ORAB!H143*((1+Real_WACC)*(1+H140)-1)","v":78.197997568470313},{"$f":"PTRM_ORAB!I143*((1+Real_WACC)*(1+I140)-1)","v":76.958483875003722},{"$f":"PTRM_ORAB!J143*((1+Real_WACC)*(1+J140)-1)","v":76.748268427120919},{"$f":"PTRM_ORAB!K143*((1+Real_WACC)*(1+K140)-1)","v":76.426743690464377},{"$f":"PTRM_ORAB!L143*((1+Real_WACC)*(1+L140)-1)","v":75.502407076298113},{"$f":"PTRM_ORAB!M143*((1+Real_WACC)*(1+M140)-1)","v":75.446911084219067},{"$f":"PTRM_ORAB!N143*((1+Real_WACC)*(1+N140)-1)","v":73.462289845156732},{"$f":"PTRM_ORAB!O143*((1+Real_WACC)*(1+O140)-1)","v":69.481582563872834},{"$f":"PTRM_ORAB!P143*((1+Real_WACC)*(1+P140)-1)","v":68.175941791409485},{"$f":"PTRM_ORAB!Q143*((1+Real_WACC)*(1+Q140)-1)","v":65.96953101549299},{"$f":"PTRM_ORAB!R143*((1+Real_WACC)*(1+R140)-1)","v":64.156815050114432},{"$f":"PTRM_ORAB!S143*((1+Real_WACC)*(1+S140)-1)","v":61.977186676796507},{"$f":"PTRM_ORAB!T143*((1+Real_WACC)*(1+T140)-1)","v":60.808173730405798},{"$f":"PTRM_ORAB!U143*((1+Real_WACC)*(1+U140)-1)","v":58.575549117340501},{"$f":"PTRM_ORAB!V143*((1+Real_WACC)*(1+V140)-1)","v":55.443740751803148},{"$f":"PTRM_ORAB!W143*((1+Real_WACC)*(1+W140)-1)","v":52.07796229943586},{"$f":"PTRM_ORAB!X143*((1+Real_WACC)*(1+X140)-1)","v":48.844495071066447},{"$f":"PTRM_ORAB!Y143*((1+Real_WACC)*(1+Y140)-1)","v":44.244507433250476},{"$f":"PTRM_ORAB!Z143*((1+Real_WACC)*(1+Z140)-1)","v":40.837119778955476},{"$f":"PTRM_ORAB!AA143*((1+Real_WACC)*(1+AA140)-1)","v":37.056515477463158},{"$f":"PTRM_ORAB!AB143*((1+Real_WACC)*(1+AB140)-1)","v":33.352520373286232},{"$f":"PTRM_ORAB!AC143*((1+Real_WACC)*(1+AC140)-1)","v":29.459410263097801},{"$f":"PTRM_ORAB!AD143*((1+Real_WACC)*(1+AD140)-1)","v":26.133470097624549},{"$f":"PTRM_ORAB!AE143*((1+Real_WACC)*(1+AE140)-1)","v":21.609287405331784},{"$f":"PTRM_ORAB!AF143*((1+Real_WACC)*(1+AF140)-1)","v":16.601791506152175},{"$f":"PTRM_ORAB!AG143*((1+Real_WACC)*(1+AG140)-1)","v":11.336053779727864},{"$f":"PTRM_ORAB!AH143*((1+Real_WACC)*(1+AH140)-1)","v":5.7312810519979793},{"$f":"PTRM_ORAB!AI143*((1+Real_WACC)*(1+AI140)-1)","v":0.20924887381334192},{"$f":"PTRM_ORAB!AJ143*((1+Real_WACC)*(1+AJ140)-1)","v":0.17171656201228211},{"$f":"PTRM_ORAB!AK143*((1+Real_WACC)*(1+AK140)-1)","v":0.13139293401455518},{"$f":"PTRM_ORAB!AL143*((1+Real_WACC)*(1+AL140)-1)","v":9.0319493272249085E-2},{"$f":"PTRM_ORAB!AM143*((1+Real_WACC)*(1+AM140)-1)","v":4.6174507798627563E-2},{"$f":"PTRM_ORAB!AN143*((1+Real_WACC)*(1+AN140)-1)","v":-2.5195814597036962E-4},{"$f":"PTRM_ORAB!AO143*((1+Real_WACC)*(1+AO140)-1)","v":-2.0524540477252109E-4},{"$f":"PTRM_ORAB!AP143*((1+Real_WACC)*(1+AP140)-1)","v":-1.5768670864059039E-4},{"$f":"PTRM_ORAB!AQ143*((1+Real_WACC)*(1+AQ140)-1)","v":-1.0885904110353764E-4},{"$f":"PTRM_ORAB!AR143*((1+Real_WACC)*(1+AR140)-1)","v":-5.5612552184232457E-5},{"$f":"PTRM_ORAB!AS143*((1+Real_WACC)*(1+AS140)-1)","v":-4.4238149351890361E-6},{"$f":"PTRM_ORAB!AT143*((1+Real_WACC)*(1+AT140)-1)","v":-3.6253007720922848E-6},{"$f":"PTRM_ORAB!AU143*((1+Real_WACC)*(1+AU140)-1)","v":-2.7894221972398411E-6},{"$f":"PTRM_ORAB!AV143*((1+Real_WACC)*(1+AV140)-1)","v":-1.9071243950515816E-6},{"$f":"PTRM_ORAB!AW143*((1+Real_WACC)*(1+AW140)-1)","v":-9.779195786169939E-7},{"$f":"PTRM_ORAB!AX143*((1+Real_WACC)*(1+AX140)-1)","v":-2.3761342782959517E-8},{"$f":"PTRM_ORAB!AY143*((1+Real_WACC)*(1+AY140)-1)","v":-2.4432493987952801E-8},{"$f":"PTRM_ORAB!AZ143*((1+Real_WACC)*(1+AZ140)-1)","v":-2.4639832091206979E-8},{"$f":"PTRM_ORAB!BA143*((1+Real_WACC)*(1+BA140)-1)","v":-2.5344625903607657E-8},{"$f":"PTRM_ORAB!BB143*((1+Real_WACC)*(1+BB140)-1)","v":-2.592590040958409E-8}]
["Capex Year 1 (Return on Capital)",null,null,null,null,{"$f":"PTRM_ORAB!F144*((1+Real_WACC)*(1+F140)-1)","v":8.070124281545823},{"$f":"PTRM_ORAB!G144*((1+Real_WACC)*(1+G140)-1)","v":8.1111319886744848},{"$f":"PTRM_ORAB!H144*((1+Real_WACC)*(1+H140)-1)","v":7.9995140295060976},{"$f":"PTRM_ORAB!I144*((1+Real_WACC)*(1+I140)-1)","v":7.8817248381588731},{"$f":"PTRM_ORAB!J144*((1+Real_WACC)*(1+J140)-1)","v":7.9449250498160149},{"$f":"PTRM_ORAB!K144*((1+Real_WACC)*(1+K140)-1)","v":7.9244047900420131},{"$f":"PTRM_ORAB!L144*((1+Real_WACC)*(1+L140)-1)","v":7.8423113192009284},{"$f":"PTRM_ORAB!M144*((1+Real_WACC)*(1+M140)-1)","v":7.8517269058338632},{"$f":"PTRM_ORAB!N144*((1+Real_WACC)*(1+N140)-1)","v":7.6613351056061578},{"$f":"PTRM_ORAB!O144*((1+Real_WACC)*(1+O140)-1)","v":7.2609936124074244},{"$f":"PTRM_ORAB!P144*((1+Real_WACC)*(1+P140)-1)","v":7.1424951186964822},{"$f":"PTRM_ORAB!Q144*((1+Real_WACC)*(1+Q140)-1)","v":6.9305842355264557},{"$f":"PTRM_ORAB!R144*((1+Real_WACC)*(1+R140)-1)","v":6.7611284809172281},{"$f":"PTRM_ORAB!S144*((1+Real_WACC)*(1+S140)-1)","v":6.5542626851832413},{"$f":"PTRM_ORAB!T144*((1+Real_WACC)*(1+T140)-1)","v":6.4510413757181597},{"$f":"PTRM_ORAB!U144*((1+Real_WACC)*(1+U140)-1)","v":6.2420603458276052},{"$f":"PTRM_ORAB!V144*((1+Real_WACC)*(1+V140)-1)","v":5.9386546450029707},{"$f":"PTRM_ORAB!W144*((1+Real_WACC)*(1+W140)-1)","v":5.6111894462192309},{"$f":"PTRM_ORAB!X144*((1+Real_WACC)*(1+X140)-1)","v":5.2993196089411736},{"$f":"PTRM_ORAB!Y144*((1+Real_WACC)*(1+Y140)-1)","v":4.8431615149395046},{"$f":"PTRM_ORAB!Z144*((1+Real_WACC)*(1+Z140)-1)","v":4.5153600062412105},{"$f":"PTRM_ORAB!AA144*((1+Real_WACC)*(1+AA140)-1)","v":4.1484424126712529},{"$f":"PTRM_ORAB!AB144*((1+Real_WACC)*(1+AB140)-1)","v":3.7930610661617838},{"$f":"PTRM_ORAB!AC144*((1+Real_WACC)*(1+AC140)-1)","v":3.4204771225112425},{"$f":"PTRM_ORAB!AD144*((1+Real_WACC)*(1+AD140)-1)","v":3.1180117797509519},{"$f":"PTRM_ORAB!AE144*((1+Real_WACC)*(1+AE140)-1)","v":2.6863622678825436},{"$f":"PTRM_ORAB!AF144*((1+Real_WACC)*(1+AF140)-1)","v":2.2027813307877553},{"$f":"PTRM_ORAB!AG144*((1+Real_WACC)*(1+AG140)-1)","v":1.6956013930282727},{"$f":"PTRM_ORAB!AH144*((1+Real_WACC)*(1+AH140)-1)","v":1.1548200702559162},{"$f":"PTRM_ORAB!AI144*((1+Real_WACC)*(1+AI140)-1)","v":0.60686853590961209},{"$f":"PTRM_ORAB!AJ144*((1+Real_WACC)*(1+AJ140)-1)","v":-6.8797961512057917E-4},{"$f":"PTRM_ORAB!AK144*((1+Real_WACC)*(1+AK140)-1)","v":-7.0149782041612234E-4},{"$f":"PTRM_ORAB!AL144*((1+Real_WACC)*(1+AL140)-1)","v":-7.2442693304401804E-4},{"$f":"PTRM_ORAB!AM144*((1+Real_WACC)*(1+AM140)-1)","v":-7.4836492549051187E-4},{"$f":"PTRM_ORAB!AN144*((1+Real_WACC)*(1+AN140)-1)","v":4.0077637731238954E-4},{"$f":"PTRM_ORAB!AO144*((1+Real_WACC)*(1+AO140)-1)","v":3.2647291266550102E-4},{"$f":"PTRM_ORAB!AP144*((1+Real_WACC)*(1+AP140)-1)","v":2.5082383264846738E-4},{"$f":"PTRM_ORAB!AQ144*((1+Real_WACC)*(1+AQ140)-1)","v":1.7315626753463661E-4},{"$f":"PTRM_ORAB!AR144*((1+Real_WACC)*(1+AR140)-1)","v":8.8459919053833743E-5},{"$f":"PTRM_ORAB!AS144*((1+Real_WACC)*(1+AS140)-1)","v":7.0367263451525439E-6},{"$f":"PTRM_ORAB!AT144*((1+Real_WACC)*(1+AT140)-1)","v":5.7665724777868783E-6},{"$f":"PTRM_ORAB!AU144*((1+Real_WACC)*(1+AU140)-1)","v":4.436985034554149E-6},{"$f":"PTRM_ORAB!AV144*((1+Real_WACC)*(1+AV140)-1)","v":3.0335610035118071E-6},{"$f":"PTRM_ORAB!AW144*((1+Real_WACC)*(1+AW140)-1)","v":1.5555244880515391E-6},{"$f":"PTRM_ORAB!AX144*((1+Real_WACC)*(1+AX140)-1)","v":3.7795899965673021E-8},{"$f":"PTRM_ORAB!AY144*((1+Real_WACC)*(1+AY140)-1)","v":3.1063697070175315E-8},{"$f":"PTRM_ORAB!AZ144*((1+Real_WACC)*(1+AZ140)-1)","v":2.3536160651354666E-8},{"$f":"PTRM_ORAB!BA144*((1+Real_WACC)*(1+BA140)-1)","v":1.61656140187438E-8},{"$f":"PTRM_ORAB!BB144*((1+Real_WACC)*(1+BB140)-1)","v":8.3077843975169177E-9}]
["Capex Year 2 (Return on Capital)",null,null,null,null,null,{"$f":"PTRM_ORAB!G145*((1+Real_WACC)*(1+G140)-1)","v":8.6234972540467911},{"$f":"PTRM_ORAB!H145*((1+Real_WACC)*(1+H140)-1)","v":8.5177433732338983},{"$f":"PTRM_ORAB!I145*((1+Real_WACC)*(1+I140)-1)","v":8.4059589815002003},{"$f":"PTRM_ORAB!J145*((1+Real_WACC)*(1+J140)-1)","v":8.3553718171162714},{"$f":"PTRM_ORAB!K145*((1+Real_WACC)*(1+K140)-1)","v":8.3462202850808076},{"$f":"PTRM_ORAB!L145*((1+Real_WACC)*(1+L140)-1)","v":8.2731222504978064},{"$f":"PTRM_ORAB!M145*((1+Real_WACC)*(1+M140)-1)","v":8.2977869505128243},{"$f":"PTRM_ORAB!N145*((1+Real_WACC)*(1+N140)-1)","v":8.1122189470866584},{"$f":"PTRM_ORAB!O145*((1+Real_WACC)*(1+O140)-1)","v":7.7026256375030036},{"$f":"PTRM_ORAB!P145*((1+Real_WACC)*(1+P140)-1)","v":7.5942247976572439},{"$f":"PTRM_ORAB!Q145*((1+Real_WACC)*(1+Q140)-1)","v":7.3874245945291603},{"$f":"PTRM_ORAB!R145*((1+Real_WACC)*(1+R140)-1)","v":7.2269280499849442},{"$f":"PTRM_ORAB!S145*((1+Real_WACC)*(1+S140)-1)","v":7.0276460482295882},{"$f":"PTRM_ORAB!T145*((1+Real_WACC)*(1+T140)-1)","v":6.9364152462720616},{"$f":"PTRM_ORAB!U145*((1+Real_WACC)*(1+U140)-1)","v":6.7381562646746289},{"$f":"PTRM_ORAB!V145*((1+Real_WACC)*(1+V140)-1)","v":6.4392867901709021},{"$f":"PTRM_ORAB!W145*((1+Real_WACC)*(1+W140)-1)","v":6.1152705425703413},{"$f":"PTRM_ORAB!X145*((1+Real_WACC)*(1+X140)-1)","v":5.8095018255197699},{"$f":"PTRM_ORAB!Y145*((1+Real_WACC)*(1+Y140)-1)","v":5.3492373093830938},{"$f":"PTRM_ORAB!Z145*((1+Real_WACC)*(1+Z140)-1)","v":5.0287700692298598},{"$f":"PTRM_ORAB!AA145*((1+Real_WACC)*(1+AA140)-1)","v":4.6666986429472024},{"$f":"PTRM_ORAB!AB145*((1+Real_WACC)*(1+AB140)-1)","v":4.3202685177710896},{"$f":"PTRM_ORAB!AC145*((1+Real_WACC)*(1+AC140)-1)","v":3.9580584009872588},{"$f":"PTRM_ORAB!AD145*((1+Real_WACC)*(1+AD140)-1)","v":3.6806885021862019},{"$f":"PTRM_ORAB!AE145*((1+Real_WACC)*(1+AE140)-1)","v":3.2623217748454247},{"$f":"PTRM_ORAB!AF145*((1+Real_WACC)*(1+AF140)-1)","v":2.7874862090589145},{"$f":"PTRM_ORAB!AG145*((1+Real_WACC)*(1+AG140)-1)","v":2.2908741073930998},{"$f":"PTRM_ORAB!AH145*((1+Real_WACC)*(1+AH140)-1)","v":1.7603720908778198},{"$f":"PTRM_ORAB!AI145*((1+Real_WACC)*(1+AI140)-1)","v":1.2070362915363997},{"$f":"PTRM_ORAB!AJ145*((1+Real_WACC)*(1+AJ140)-1)","v":0.61857060865060765},{"$f":"PTRM_ORAB!AK145*((1+Real_WACC)*(1+AK140)-1)","v":5.5765264586643765E-4},{"$f":"PTRM_ORAB!AL145*((1+Real_WACC)*(1+AL140)-1)","v":5.7588004437315106E-4},{"$f":"PTRM_ORAB!AM145*((1+Real_WACC)*(1+AM140)-1)","v":5.9490944751028362E-4},{"$f":"PTRM_ORAB!AN145*((1+Real_WACC)*(1+AN140)-1)","v":-6.3169355933219654E-3},{"$f":"PTRM_ORAB!AO145*((1+Real_WACC)*(1+AO140)-1)","v":-5.1457832322904309E-3},{"$f":"PTRM_ORAB!AP145*((1+Real_WACC)*(1+AP140)-1)","v":-3.9534216231400495E-3},{"$f":"PTRM_ORAB!AQ145*((1+Real_WACC)*(1+AQ140)-1)","v":-2.7292451639277619E-3},{"$f":"PTRM_ORAB!AR145*((1+Real_WACC)*(1+AR140)-1)","v":-1.3942828042930865E-3},{"$f":"PTRM_ORAB!AS145*((1+Real_WACC)*(1+AS140)-1)","v":-1.1091109562955275E-4},{"$f":"PTRM_ORAB!AT145*((1+Real_WACC)*(1+AT140)-1)","v":-9.0891252575021425E-5},{"$f":"PTRM_ORAB!AU145*((1+Real_WACC)*(1+AU140)-1)","v":-6.9934632574326929E-5},{"$f":"PTRM_ORAB!AV145*((1+Real_WACC)*(1+AV140)-1)","v":-4.781421900687628E-5},{"$f":"PTRM_ORAB!AW145*((1+Real_WACC)*(1+AW140)-1)","v":-2.4517782387152795E-5},{"$f":"PTRM_ORAB!AX145*((1+Real_WACC)*(1+AX140)-1)","v":-5.957293874850558E-7},{"$f":"PTRM_ORAB!AY145*((1+Real_WACC)*(1+AY140)-1)","v":-4.8961811321979308E-7},{"$f":"PTRM_ORAB!AZ145*((1+Real_WACC)*(1+AZ140)-1)","v":-3.7097099371401928E-7},{"$f":"PTRM_ORAB!BA145*((1+Real_WACC)*(1+BA140)-1)","v":-2.5479830739451987E-7},{"$f":"PTRM_ORAB!BB145*((1+Real_WACC)*(1+BB140)-1)","v":-1.3094519021866422E-7}]
["Capex Year 3 (Return on Capital)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!H146*((1+Real_WACC)*(1+H140)-1)","v":8.6565157718767836},{"$f":"PTRM_ORAB!I146*((1+Real_WACC)*(1+I140)-1)","v":8.5521577782045686},{"$f":"PTRM_ORAB!J146*((1+Real_WACC)*(1+J140)-1)","v":8.5661124690702746},{"$f":"PTRM_ORAB!K146*((1+Real_WACC)*(1+K140)-1)","v":8.5685622674121511},{"$f":"PTRM_ORAB!L146*((1+Real_WACC)*(1+L140)-1)","v":8.5062215916915065},{"$f":"PTRM_ORAB!M146*((1+Real_WACC)*(1+M140)-1)","v":8.5455623521893695},{"$f":"PTRM_ORAB!N146*((1+Real_WACC)*(1+N140)-1)","v":8.3692698596730306},{"$f":"PTRM_ORAB!O146*((1+Real_WACC)*(1+O140)-1)","v":7.9602273909333832},{"$f":"PTRM_ORAB!P146*((1+Real_WACC)*(1+P140)-1)","v":7.864529922272677},{"$f":"PTRM_ORAB!Q146*((1+Real_WACC)*(1+Q140)-1)","v":7.6677976979654687},{"$f":"PTRM_ORAB!R146*((1+Real_WACC)*(1+R140)-1)","v":7.5201125378064759},{"$f":"PTRM_ORAB!S146*((1+Real_WACC)*(1+S140)-1)","v":7.3331939847113992},{"$f":"PTRM_ORAB!T146*((1+Real_WACC)*(1+T140)-1)","v":7.2561500637219414},{"$f":"PTRM_ORAB!U146*((1+Real_WACC)*(1+U140)-1)","v":7.0733431731954735},{"$f":"PTRM_ORAB!V146*((1+Real_WACC)*(1+V140)-1)","v":6.7861423597920858},{"$f":"PTRM_ORAB!W146*((1+Real_WACC)*(1+W140)-1)","v":6.4733078760799279},{"$f":"PTRM_ORAB!X146*((1+Real_WACC)*(1+X140)-1)","v":6.1809371066723466},{"$f":"PTRM_ORAB!Y146*((1+Real_WACC)*(1+Y140)-1)","v":5.727552193168199},{"$f":"PTRM_ORAB!Z146*((1+Real_WACC)*(1+Z140)-1)","v":5.4220983468006514},{"$f":"PTRM_ORAB!AA146*((1+Real_WACC)*(1+AA140)-1)","v":5.0735468506105823},{"$f":"PTRM_ORAB!AB146*((1+Real_WACC)*(1+AB140)-1)","v":4.7443698837356347},{"$f":"PTRM_ORAB!AC146*((1+Real_WACC)*(1+AC140)-1)","v":4.4012143629864884},{"$f":"PTRM_ORAB!AD146*((1+Real_WACC)*(1+AD140)-1)","v":4.1555988213391339},{"$f":"PTRM_ORAB!AE146*((1+Real_WACC)*(1+AE140)-1)","v":3.7604583596007979},{"$f":"PTRM_ORAB!AF146*((1+Real_WACC)*(1+AF140)-1)","v":3.3056564275469844},{"$f":"PTRM_ORAB!AG146*((1+Real_WACC)*(1+AG140)-1)","v":2.8314175194300346},{"$f":"PTRM_ORAB!AH146*((1+Real_WACC)*(1+AH140)-1)","v":2.3238062155668779},{"$f":"PTRM_ORAB!AI146*((1+Real_WACC)*(1+AI140)-1)","v":1.7782471562911193},{"$f":"PTRM_ORAB!AJ146*((1+Real_WACC)*(1+AJ140)-1)","v":1.2157378148499358},{"$f":"PTRM_ORAB!AK146*((1+Real_WACC)*(1+AK140)-1)","v":0.62070329680752134},{"$f":"PTRM_ORAB!AL146*((1+Real_WACC)*(1+AL140)-1)","v":-1.5906989563114207E-3},{"$f":"PTRM_ORAB!AM146*((1+Real_WACC)*(1+AM140)-1)","v":-1.643262076018781E-3},{"$f":"PTRM_ORAB!AN146*((1+Real_WACC)*(1+AN140)-1)","v":1.225481529185011E-3},{"$f":"PTRM_ORAB!AO146*((1+Real_WACC)*(1+AO140)-1)","v":9.9827870827563997E-4},{"$f":"PTRM_ORAB!AP146*((1+Real_WACC)*(1+AP140)-1)","v":7.6696130658044856E-4},{"$f":"PTRM_ORAB!AQ146*((1+Real_WACC)*(1+AQ140)-1)","v":5.2947184399771622E-4},{"$f":"PTRM_ORAB!AR146*((1+Real_WACC)*(1+AR140)-1)","v":2.7048998646239132E-4},{"$f":"PTRM_ORAB!AS146*((1+Real_WACC)*(1+AS140)-1)","v":2.1516682743984184E-5},{"$f":"PTRM_ORAB!AT146*((1+Real_WACC)*(1+AT140)-1)","v":1.7632845792021662E-5},{"$f":"PTRM_ORAB!AU146*((1+Real_WACC)*(1+AU140)-1)","v":1.3567274702116855E-5},{"$f":"PTRM_ORAB!AV146*((1+Real_WACC)*(1+AV140)-1)","v":9.2759283927604298E-6},{"$f":"PTRM_ORAB!AW146*((1+Real_WACC)*(1+AW140)-1)","v":4.7564343514594608E-6},{"$f":"PTRM_ORAB!AX146*((1+Real_WACC)*(1+AX140)-1)","v":1.1557112621623762E-7},{"$f":"PTRM_ORAB!AY146*((1+Real_WACC)*(1+AY140)-1)","v":9.498560579588715E-8},{"$f":"PTRM_ORAB!AZ146*((1+Real_WACC)*(1+AZ140)-1)","v":7.1968139289018244E-8},{"$f":"PTRM_ORAB!BA146*((1+Real_WACC)*(1+BA140)-1)","v":4.9430711262862572E-8},{"$f":"PTRM_ORAB!BB146*((1+Real_WACC)*(1+BB140)-1)","v":2.5403284484685792E-8}]
["Capex Year 4 (Return on Capital)",null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!I147*((1+Real_WACC)*(1+I140)-1)","v":8.8239975629394767},{"$f":"PTRM_ORAB!J147*((1+Real_WACC)*(1+J140)-1)","v":8.8734169978595236},{"$f":"PTRM_ORAB!K147*((1+Real_WACC)*(1+K140)-1)","v":8.88736602075919},{"$f":"PTRM_ORAB!L147*((1+Real_WACC)*(1+L140)-1)","v":8.8349417996855575},{"$f":"PTRM_ORAB!M147*((1+Real_WACC)*(1+M140)-1)","v":8.8892480196049259},{"$f":"PTRM_ORAB!N147*((1+Real_WACC)*(1+N140)-1)","v":8.7200907260124669},{"$f":"PTRM_ORAB!O147*((1+Real_WACC)*(1+O140)-1)","v":8.3068687522321518},{"$f":"PTRM_ORAB!P147*((1+Real_WACC)*(1+P140)-1)","v":8.222623720511276},{"$f":"PTRM_ORAB!Q147*((1+Real_WACC)*(1+Q140)-1)","v":8.0335711651314412},{"$f":"PTRM_ORAB!R147*((1+Real_WACC)*(1+R140)-1)","v":7.8968444899157104},{"$f":"PTRM_ORAB!S147*((1+Real_WACC)*(1+S140)-1)","v":7.7199882513086182},{"$f":"PTRM_ORAB!T147*((1+Real_WACC)*(1+T140)-1)","v":7.656078875778034},{"$f":"PTRM_ORAB!U147*((1+Real_WACC)*(1+U140)-1)","v":7.4864114565525766},{"$f":"PTRM_ORAB!V147*((1+Real_WACC)*(1+V140)-1)","v":7.2074027844516975},{"$f":"PTRM_ORAB!W147*((1+Real_WACC)*(1+W140)-1)","v":6.9019822553030803},{"$f":"PTRM_ORAB!X147*((1+Real_WACC)*(1+X140)-1)","v":6.6194514438092869},{"$f":"PTRM_ORAB!Y147*((1+Real_WACC)*(1+Y140)-1)","v":6.167601468032065},{"$f":"PTRM_ORAB!Z147*((1+Real_WACC)*(1+Z140)-1)","v":5.8734560770349367},{"$f":"PTRM_ORAB!AA147*((1+Real_WACC)*(1+AA140)-1)","v":5.5342391778275983},{"$f":"PTRM_ORAB!AB147*((1+Real_WACC)*(1+AB140)-1)","v":5.2183100961440214},{"$f":"PTRM_ORAB!AC147*((1+Real_WACC)*(1+AC140)-1)","v":4.8900212819091395},{"$f":"PTRM_ORAB!AD147*((1+Real_WACC)*(1+AD140)-1)","v":4.6729501755602758},{"$f":"PTRM_ORAB!AE147*((1+Real_WACC)*(1+AE140)-1)","v":4.2961425923235064},{"$f":"PTRM_ORAB!AF147*((1+Real_WACC)*(1+AF140)-1)","v":3.8558261049923739},{"$f":"PTRM_ORAB!AG147*((1+Real_WACC)*(1+AG140)-1)","v":3.3981564792178878},{"$f":"PTRM_ORAB!AH147*((1+Real_WACC)*(1+AH140)-1)","v":2.9072368110579467},{"$f":"PTRM_ORAB!AI147*((1+Real_WACC)*(1+AI140)-1)","v":2.3630030482097881},{"$f":"PTRM_ORAB!AJ147*((1+Real_WACC)*(1+AJ140)-1)","v":1.8177937886764965},{"$f":"PTRM_ORAB!AK147*((1+Real_WACC)*(1+AK140)-1)","v":1.2366756779207562},{"$f":"PTRM_ORAB!AL147*((1+Real_WACC)*(1+AL140)-1)","v":0.63668160475982549},{"$f":"PTRM_ORAB!AM147*((1+Real_WACC)*(1+AM140)-1)","v":-7.5592338131249695E-3},{"$f":"PTRM_ORAB!AN147*((1+Real_WACC)*(1+AN140)-1)","v":9.0017101848466896E-3},{"$f":"PTRM_ORAB!AO147*((1+Real_WACC)*(1+AO140)-1)","v":7.3328038012752256E-3},{"$f":"PTRM_ORAB!AP147*((1+Real_WACC)*(1+AP140)-1)","v":5.6336739807248907E-3},{"$f":"PTRM_ORAB!AQ147*((1+Real_WACC)*(1+AQ140)-1)","v":3.8892076112101502E-3},{"$f":"PTRM_ORAB!AR147*((1+Real_WACC)*(1+AR140)-1)","v":1.9868699837987981E-3},{"$f":"PTRM_ORAB!AS147*((1+Real_WACC)*(1+AS140)-1)","v":1.5804966259217723E-4},{"$f":"PTRM_ORAB!AT147*((1+Real_WACC)*(1+AT140)-1)","v":1.2952114232144319E-4},{"$f":"PTRM_ORAB!AU147*((1+Real_WACC)*(1+AU140)-1)","v":9.9657703488911328E-5},{"$f":"PTRM_ORAB!AV147*((1+Real_WACC)*(1+AV140)-1)","v":6.8135844644308648E-5},{"$f":"PTRM_ORAB!AW147*((1+Real_WACC)*(1+AW140)-1)","v":3.4938138621772017E-5},{"$f":"PTRM_ORAB!AX147*((1+Real_WACC)*(1+AX140)-1)","v":8.4892163542173523E-7},{"$f":"PTRM_ORAB!AY147*((1+Real_WACC)*(1+AY140)-1)","v":6.9771177675379945E-7},{"$f":"PTRM_ORAB!AZ147*((1+Real_WACC)*(1+AZ140)-1)","v":5.2863818588373979E-7},{"$f":"PTRM_ORAB!BA147*((1+Real_WACC)*(1+BA140)-1)","v":3.6309069245215262E-7},{"$f":"PTRM_ORAB!BB147*((1+Real_WACC)*(1+BB140)-1)","v":1.8659849147332359E-7}]
["Capex Year 5 (Return on Capital)",null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!J148*((1+Real_WACC)*(1+J140)-1)","v":9.1786355332541127},{"$f":"PTRM_ORAB!K148*((1+Real_WACC)*(1+K140)-1)","v":9.2040812911767578},{"$f":"PTRM_ORAB!L148*((1+Real_WACC)*(1+L140)-1)","v":9.1615866897802984},{"$f":"PTRM_ORAB!M148*((1+Real_WACC)*(1+M140)-1)","v":9.230846540556005},{"$f":"PTRM_ORAB!N148*((1+Real_WACC)*(1+N140)-1)","v":9.0688651433519318},{"$f":"PTRM_ORAB!O148*((1+Real_WACC)*(1+O140)-1)","v":8.6515615323910708},{"$f":"PTRM_ORAB!P148*((1+Real_WACC)*(1+P140)-1)","v":8.5787872124241229},{"$f":"PTRM_ORAB!Q148*((1+Real_WACC)*(1+Q140)-1)","v":8.3974571262938458},{"$f":"PTRM_ORAB!R148*((1+Real_WACC)*(1+R140)-1)","v":8.2717193532094111},{"$f":"PTRM_ORAB!S148*((1+Real_WACC)*(1+S140)-1)","v":8.1049651823291295},{"$f":"PTRM_ORAB!T148*((1+Real_WACC)*(1+T140)-1)","v":8.0542037740389585},{"$f":"PTRM_ORAB!U148*((1+Real_WACC)*(1+U140)-1)","v":7.8976934654343998},{"$f":"PTRM_ORAB!V148*((1+Real_WACC)*(1+V140)-1)","v":7.6269195608329827},{"$f":"PTRM_ORAB!W148*((1+Real_WACC)*(1+W140)-1)","v":7.3289612249225398},{"$f":"PTRM_ORAB!X148*((1+Real_WACC)*(1+X140)-1)","v":7.0563119677190702},{"$f":"PTRM_ORAB!Y148*((1+Real_WACC)*(1+Y140)-1)","v":6.6060778728870835},{"$f":"PTRM_ORAB!Z148*((1+Real_WACC)*(1+Z140)-1)","v":6.323303068116811},{"$f":"PTRM_ORAB!AA148*((1+Real_WACC)*(1+AA140)-1)","v":5.9934938955441277},{"$f":"PTRM_ORAB!AB148*((1+Real_WACC)*(1+AB140)-1)","v":5.6908789916023359},{"$f":"PTRM_ORAB!AC148*((1+Real_WACC)*(1+AC140)-1)","v":5.3775253309179813},{"$f":"PTRM_ORAB!AD148*((1+Real_WACC)*(1+AD140)-1)","v":5.1890364533449995},{"$f":"PTRM_ORAB!AE148*((1+Real_WACC)*(1+AE140)-1)","v":4.8306006159769881},{"$f":"PTRM_ORAB!AF148*((1+Real_WACC)*(1+AF140)-1)","v":4.4048222863159472},{"$f":"PTRM_ORAB!AG148*((1+Real_WACC)*(1+AG140)-1)","v":3.9637751423886534},{"$f":"PTRM_ORAB!AH148*((1+Real_WACC)*(1+AH140)-1)","v":3.4896053115432273},{"$f":"PTRM_ORAB!AI148*((1+Real_WACC)*(1+AI140)-1)","v":2.9467794314269806},{"$f":"PTRM_ORAB!AJ148*((1+Real_WACC)*(1+AJ140)-1)","v":2.4182248809832534},{"$f":"PTRM_ORAB!AK148*((1+Real_WACC)*(1+AK140)-1)","v":1.8503611911159847},{"$f":"PTRM_ORAB!AL148*((1+Real_WACC)*(1+AL140)-1)","v":1.2719381480111991},{"$f":"PTRM_ORAB!AM148*((1+Real_WACC)*(1+AM140)-1)","v":0.65025960406667083},{"$f":"PTRM_ORAB!AN148*((1+Real_WACC)*(1+AN140)-1)","v":-3.5482393218902817E-3},{"$f":"PTRM_ORAB!AO148*((1+Real_WACC)*(1+AO140)-1)","v":-2.8903999632414758E-3},{"$f":"PTRM_ORAB!AP148*((1+Real_WACC)*(1+AP140)-1)","v":-2.2206473141924044E-3},{"$f":"PTRM_ORAB!AQ148*((1+Real_WACC)*(1+AQ140)-1)","v":-1.5330241802631261E-3},{"$f":"PTRM_ORAB!AR148*((1+Real_WACC)*(1+AR140)-1)","v":-7.8317231495255899E-4},{"$f":"PTRM_ORAB!AS148*((1+Real_WACC)*(1+AS140)-1)","v":-6.2299053858132412E-5},{"$f":"PTRM_ORAB!AT148*((1+Real_WACC)*(1+AT140)-1)","v":-5.1053855407912812E-5},{"$f":"PTRM_ORAB!AU148*((1+Real_WACC)*(1+AU140)-1)","v":-3.9282466885448299E-5},{"$f":"PTRM_ORAB!AV148*((1+Real_WACC)*(1+AV140)-1)","v":-2.6857372458416289E-5},{"$f":"PTRM_ORAB!AW148*((1+Real_WACC)*(1+AW140)-1)","v":-1.3771702792666418E-5},{"$f":"PTRM_ORAB!AX148*((1+Real_WACC)*(1+AX140)-1)","v":-3.3462276235882314E-7},{"$f":"PTRM_ORAB!AY148*((1+Real_WACC)*(1+AY140)-1)","v":-2.7501978077358506E-7},{"$f":"PTRM_ORAB!AZ148*((1+Real_WACC)*(1+AZ140)-1)","v":-2.0837538197609355E-7},{"$f":"PTRM_ORAB!BA148*((1+Real_WACC)*(1+BA140)-1)","v":-1.4312087880144339E-7},{"$f":"PTRM_ORAB!BB148*((1+Real_WACC)*(1+BB140)-1)","v":-7.3552257432776266E-8}]
["Capex Year 6 (Return on Capital)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!K149*((1+Real_WACC)*(1+K140)-1)","v":9.7028081922088401},{"$f":"PTRM_ORAB!L149*((1+Real_WACC)*(1+L140)-1)","v":9.6718378272028254},{"$f":"PTRM_ORAB!M149*((1+Real_WACC)*(1+M140)-1)","v":9.7601077804199861},{"$f":"PTRM_ORAB!N149*((1+Real_WACC)*(1+N140)-1)","v":9.6048242670070678},{"$f":"PTRM_ORAB!O149*((1+Real_WACC)*(1+O140)-1)","v":9.0648688640417845},{"$f":"PTRM_ORAB!P149*((1+Real_WACC)*(1+P140)-1)","v":9.0030931010434436},{"$f":"PTRM_ORAB!Q149*((1+Real_WACC)*(1+Q140)-1)","v":8.8281566009156389},{"$f":"PTRM_ORAB!R149*((1+Real_WACC)*(1+R140)-1)","v":8.7125274271812412},{"$f":"PTRM_ORAB!S149*((1+Real_WACC)*(1+S140)-1)","v":8.5546751859607468},{"$f":"PTRM_ORAB!T149*((1+Real_WACC)*(1+T140)-1)","v":8.5167700196701102},{"$f":"PTRM_ORAB!U149*((1+Real_WACC)*(1+U140)-1)","v":8.3722998668533553},{"$f":"PTRM_ORAB!V149*((1+Real_WACC)*(1+V140)-1)","v":8.1077342558552097},{"$f":"PTRM_ORAB!W149*((1+Real_WACC)*(1+W140)-1)","v":7.8149978359043111},{"$f":"PTRM_ORAB!X149*((1+Real_WACC)*(1+X140)-1)","v":7.5501999169904677},{"$f":"PTRM_ORAB!Y149*((1+Real_WACC)*(1+Y140)-1)","v":7.0981339562879509},{"$f":"PTRM_ORAB!Z149*((1+Real_WACC)*(1+Z140)-1)","v":6.8246476762252346},{"$f":"PTRM_ORAB!AA149*((1+Real_WACC)*(1+AA140)-1)","v":6.5017908194249703},{"$f":"PTRM_ORAB!AB149*((1+Real_WACC)*(1+AB140)-1)","v":6.210269987547564},{"$f":"PTRM_ORAB!AC149*((1+Real_WACC)*(1+AC140)-1)","v":5.9095606476040139},{"$f":"PTRM_ORAB!AD149*((1+Real_WACC)*(1+AD140)-1)","v":5.7484134972073067},{"$f":"PTRM_ORAB!AE149*((1+Real_WACC)*(1+AE140)-1)","v":5.4057093149709825},{"$f":"PTRM_ORAB!AF149*((1+Real_WACC)*(1+AF140)-1)","v":4.9912858010198331},{"$f":"PTRM_ORAB!AG149*((1+Real_WACC)*(1+AG140)-1)","v":4.5635737729035988},{"$f":"PTRM_ORAB!AH149*((1+Real_WACC)*(1+AH140)-1)","v":4.1026122637943052},{"$f":"PTRM_ORAB!AI149*((1+Real_WACC)*(1+AI140)-1)","v":3.557024773088787},{"$f":"PTRM_ORAB!AJ149*((1+Real_WACC)*(1+AJ140)-1)","v":3.0408059732035522},{"$f":"PTRM_ORAB!AK149*((1+Real_WACC)*(1+AK140)-1)","v":2.4815401543821554},{"$f":"PTRM_ORAB!AL149*((1+Real_WACC)*(1+AL140)-1)","v":1.9199735095903787},{"$f":"PTRM_ORAB!AM149*((1+Real_WACC)*(1+AM140)-1)","v":1.315787863439019},{"$f":"PTRM_ORAB!AN149*((1+Real_WACC)*(1+AN140)-1)","v":0.66010696177833361},{"$f":"PTRM_ORAB!AO149*((1+Real_WACC)*(1+AO140)-1)","v":2.7280119839302392E-3},{"$f":"PTRM_ORAB!AP149*((1+Real_WACC)*(1+AP140)-1)","v":2.7892048489138589E-3},{"$f":"PTRM_ORAB!AQ149*((1+Real_WACC)*(1+AQ140)-1)","v":2.8885772628704123E-3},{"$f":"PTRM_ORAB!AR149*((1+Real_WACC)*(1+AR140)-1)","v":2.9442529944021666E-3},{"$f":"PTRM_ORAB!AS149*((1+Real_WACC)*(1+AS140)-1)","v":4.1893903516307977E-3},{"$f":"PTRM_ORAB!AT149*((1+Real_WACC)*(1+AT140)-1)","v":3.4331906508006083E-3},{"$f":"PTRM_ORAB!AU149*((1+Real_WACC)*(1+AU140)-1)","v":2.6416065343931503E-3},{"$f":"PTRM_ORAB!AV149*((1+Real_WACC)*(1+AV140)-1)","v":1.806063015076693E-3},{"$f":"PTRM_ORAB!AW149*((1+Real_WACC)*(1+AW140)-1)","v":9.260981545001775E-4},{"$f":"PTRM_ORAB!AX149*((1+Real_WACC)*(1+AX140)-1)","v":2.2502193616846923E-5},{"$f":"PTRM_ORAB!AY149*((1+Real_WACC)*(1+AY140)-1)","v":1.849410456062727E-5},{"$f":"PTRM_ORAB!AZ149*((1+Real_WACC)*(1+AZ140)-1)","v":1.401250517794268E-5},{"$f":"PTRM_ORAB!BA149*((1+Real_WACC)*(1+BA140)-1)","v":9.6243713449173976E-6},{"$f":"PTRM_ORAB!BB149*((1+Real_WACC)*(1+BB140)-1)","v":4.9461283686783831E-6}]
["Capex Year 7 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!L150*((1+Real_WACC)*(1+L140)-1)","v":9.9792971764326257},{"$f":"PTRM_ORAB!M150*((1+Real_WACC)*(1+M140)-1)","v":10.083401897189994},{"$f":"PTRM_ORAB!N150*((1+Real_WACC)*(1+N140)-1)","v":9.9366980423645579},{"$f":"PTRM_ORAB!O150*((1+Real_WACC)*(1+O140)-1)","v":9.3812229913539973},{"$f":"PTRM_ORAB!P150*((1+Real_WACC)*(1+P140)-1)","v":9.3311620072739494},{"$f":"PTRM_ORAB!Q150*((1+Real_WACC)*(1+Q140)-1)","v":9.1645478522118804},{"$f":"PTRM_ORAB!R150*((1+Real_WACC)*(1+R140)-1)","v":9.0603257772678596},{"$f":"PTRM_ORAB!S150*((1+Real_WACC)*(1+S140)-1)","v":8.913128447802162},{"$f":"PTRM_ORAB!T150*((1+Real_WACC)*(1+T140)-1)","v":8.8885435283569052},{"$f":"PTRM_ORAB!U150*((1+Real_WACC)*(1+U140)-1)","v":8.7577185640987931},{"$f":"PTRM_ORAB!V150*((1+Real_WACC)*(1+V140)-1)","v":8.5022488079476837},{"$f":"PTRM_ORAB!W150*((1+Real_WACC)*(1+W140)-1)","v":8.2179239537089366},{"$f":"PTRM_ORAB!X150*((1+Real_WACC)*(1+X140)-1)","v":7.9638728152117313},{"$f":"PTRM_ORAB!Y150*((1+Real_WACC)*(1+Y140)-1)","v":7.514868387529714},{"$f":"PTRM_ORAB!Z150*((1+Real_WACC)*(1+Z140)-1)","v":7.2536782898771337},{"$f":"PTRM_ORAB!AA150*((1+Real_WACC)*(1+AA140)-1)","v":6.9413093606250795},{"$f":"PTRM_ORAB!AB150*((1+Real_WACC)*(1+AB140)-1)","v":6.6640930516155601},{"$f":"PTRM_ORAB!AC150*((1+Real_WACC)*(1+AC140)-1)","v":6.3793441609084311},{"$f":"PTRM_ORAB!AD150*((1+Real_WACC)*(1+AD140)-1)","v":6.2473926767600449},{"$f":"PTRM_ORAB!AE150*((1+Real_WACC)*(1+AE140)-1)","v":5.9241828669859133},{"$f":"PTRM_ORAB!AF150*((1+Real_WACC)*(1+AF140)-1)","v":5.525639019414851},{"$f":"PTRM_ORAB!AG150*((1+Real_WACC)*(1+AG140)-1)","v":5.1159373809551587},{"$f":"PTRM_ORAB!AH150*((1+Real_WACC)*(1+AH140)-1)","v":4.6732190744871582},{"$f":"PTRM_ORAB!AI150*((1+Real_WACC)*(1+AI140)-1)","v":4.130768482828465},{"$f":"PTRM_ORAB!AJ150*((1+Real_WACC)*(1+AJ140)-1)","v":3.6323118583230873},{"$f":"PTRM_ORAB!AK150*((1+Real_WACC)*(1+AK140)-1)","v":3.0875167427187895},{"$f":"PTRM_ORAB!AL150*((1+Real_WACC)*(1+AL140)-1)","v":2.5487140082717699},{"$f":"PTRM_ORAB!AM150*((1+Real_WACC)*(1+AM140)-1)","v":1.9683762887668628},{"$f":"PTRM_ORAB!AN150*((1+Real_WACC)*(1+AN140)-1)","v":1.3176923223071229},{"$f":"PTRM_ORAB!AO150*((1+Real_WACC)*(1+AO140)-1)","v":0.67291318224949681},{"$f":"PTRM_ORAB!AP150*((1+Real_WACC)*(1+AP140)-1)","v":6.0065180242108249E-3},{"$f":"PTRM_ORAB!AQ150*((1+Real_WACC)*(1+AQ140)-1)","v":6.220515284315907E-3},{"$f":"PTRM_ORAB!AR150*((1+Real_WACC)*(1+AR140)-1)","v":6.3404122811560031E-3},{"$f":"PTRM_ORAB!AS150*((1+Real_WACC)*(1+AS140)-1)","v":1.4743143206853635E-2},{"$f":"PTRM_ORAB!AT150*((1+Real_WACC)*(1+AT140)-1)","v":1.2081953977260956E-2},{"$f":"PTRM_ORAB!AU150*((1+Real_WACC)*(1+AU140)-1)","v":9.2962412580050568E-3},{"$f":"PTRM_ORAB!AV150*((1+Real_WACC)*(1+AV140)-1)","v":6.3558282797668772E-3},{"$f":"PTRM_ORAB!AW150*((1+Real_WACC)*(1+AW140)-1)","v":3.2590894066684543E-3},{"$f":"PTRM_ORAB!AX150*((1+Real_WACC)*(1+AX140)-1)","v":7.9188864038984906E-5},{"$f":"PTRM_ORAB!AY150*((1+Real_WACC)*(1+AY140)-1)","v":6.5083749456222912E-5},{"$f":"PTRM_ORAB!AZ150*((1+Real_WACC)*(1+AZ140)-1)","v":4.9312275339721304E-5},{"$f":"PTRM_ORAB!BA150*((1+Real_WACC)*(1+BA140)-1)","v":3.3869721631173129E-5},{"$f":"PTRM_ORAB!BB150*((1+Real_WACC)*(1+BB140)-1)","v":1.7406226858407137E-5}]
["Capex Year 8 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!M151*((1+Real_WACC)*(1+M140)-1)","v":10.677755747827213},{"$f":"PTRM_ORAB!N151*((1+Real_WACC)*(1+N140)-1)","v":10.539350853769164},{"$f":"PTRM_ORAB!O151*((1+Real_WACC)*(1+O140)-1)","v":9.8167646194373699},{"$f":"PTRM_ORAB!P151*((1+Real_WACC)*(1+P140)-1)","v":9.7778573548475975},{"$f":"PTRM_ORAB!Q151*((1+Real_WACC)*(1+Q140)-1)","v":9.6175266978556238},{"$f":"PTRM_ORAB!R151*((1+Real_WACC)*(1+R140)-1)","v":9.5234710451007114},{"$f":"PTRM_ORAB!S151*((1+Real_WACC)*(1+S140)-1)","v":9.385145852827673},{"$f":"PTRM_ORAB!T151*((1+Real_WACC)*(1+T140)-1)","v":9.3736479659358949},{"$f":"PTRM_ORAB!U151*((1+Real_WACC)*(1+U140)-1)","v":9.254893919415883},{"$f":"PTRM_ORAB!V151*((1+Real_WACC)*(1+V140)-1)","v":9.0053597557259444},{"$f":"PTRM_ORAB!W151*((1+Real_WACC)*(1+W140)-1)","v":8.7259208594244058},{"$f":"PTRM_ORAB!X151*((1+Real_WACC)*(1+X140)-1)","v":8.4794821340313877},{"$f":"PTRM_ORAB!Y151*((1+Real_WACC)*(1+Y140)-1)","v":8.027921473903751},{"$f":"PTRM_ORAB!Z151*((1+Real_WACC)*(1+Z140)-1)","v":7.7758224653667822},{"$f":"PTRM_ORAB!AA151*((1+Real_WACC)*(1+AA140)-1)","v":7.4700858910434302},{"$f":"PTRM_ORAB!AB151*((1+Real_WACC)*(1+AB140)-1)","v":7.2037790287550933},{"$f":"PTRM_ORAB!AC151*((1+Real_WACC)*(1+AC140)-1)","v":6.9315100072133049},{"$f":"PTRM_ORAB!AD151*((1+Real_WACC)*(1+AD140)-1)","v":6.8272573817136664},{"$f":"PTRM_ORAB!AE151*((1+Real_WACC)*(1+AE140)-1)","v":6.5195819303107756},{"$f":"PTRM_ORAB!AF151*((1+Real_WACC)*(1+AF140)-1)","v":6.1319942873532662},{"$f":"PTRM_ORAB!AG151*((1+Real_WACC)*(1+AG140)-1)","v":5.7352500963506179},{"$f":"PTRM_ORAB!AH151*((1+Real_WACC)*(1+AH140)-1)","v":5.3053088074289576},{"$f":"PTRM_ORAB!AI151*((1+Real_WACC)*(1+AI140)-1)","v":4.7592022888168888},{"$f":"PTRM_ORAB!AJ151*((1+Real_WACC)*(1+AJ140)-1)","v":4.2722111354360282},{"$f":"PTRM_ORAB!AK151*((1+Real_WACC)*(1+AK140)-1)","v":3.7349874538084538},{"$f":"PTRM_ORAB!AL151*((1+Real_WACC)*(1+AL140)-1)","v":3.2121546584984815},{"$f":"PTRM_ORAB!AM151*((1+Real_WACC)*(1+AM140)-1)","v":2.6483448297145951},{"$f":"PTRM_ORAB!AN151*((1+Real_WACC)*(1+AN140)-1)","v":1.9943748045973486},{"$f":"PTRM_ORAB!AO151*((1+Real_WACC)*(1+AO140)-1)","v":1.3552237552833593},{"$f":"PTRM_ORAB!AP151*((1+Real_WACC)*(1+AP140)-1)","v":0.69746781671348912},{"$f":"PTRM_ORAB!AQ151*((1+Real_WACC)*(1+AQ140)-1)","v":4.0425587455042312E-3},{"$f":"PTRM_ORAB!AR151*((1+Real_WACC)*(1+AR140)-1)","v":4.120476832830163E-3},{"$f":"PTRM_ORAB!AS151*((1+Real_WACC)*(1+AS140)-1)","v":4.1351246906497878E-2},{"$f":"PTRM_ORAB!AT151*((1+Real_WACC)*(1+AT140)-1)","v":3.3887201325861864E-2},{"$f":"PTRM_ORAB!AU151*((1+Real_WACC)*(1+AU140)-1)","v":2.6073894973999756E-2},{"$f":"PTRM_ORAB!AV151*((1+Real_WACC)*(1+AV140)-1)","v":1.7826688705686874E-2},{"$f":"PTRM_ORAB!AW151*((1+Real_WACC)*(1+AW140)-1)","v":9.1410229728250709E-3},{"$f":"PTRM_ORAB!AX151*((1+Real_WACC)*(1+AX140)-1)","v":2.2210720083074896E-4},{"$f":"PTRM_ORAB!AY151*((1+Real_WACC)*(1+AY140)-1)","v":1.8254548271048481E-4},{"$f":"PTRM_ORAB!AZ151*((1+Real_WACC)*(1+AZ140)-1)","v":1.3830999566945005E-4},{"$f":"PTRM_ORAB!BA151*((1+Real_WACC)*(1+BA140)-1)","v":9.4997057423542292E-5},{"$f":"PTRM_ORAB!BB151*((1+Real_WACC)*(1+BB140)-1)","v":4.8820605920581779E-5}]
["Capex Year 9 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N152*((1+Real_WACC)*(1+N140)-1)","v":10.639780374926104},{"$f":"PTRM_ORAB!O152*((1+Real_WACC)*(1+O140)-1)","v":9.9965570518264428},{"$f":"PTRM_ORAB!P152*((1+Real_WACC)*(1+P140)-1)","v":9.9697154170983833},{"$f":"PTRM_ORAB!Q152*((1+Real_WACC)*(1+Q140)-1)","v":9.8197394432995804},{"$f":"PTRM_ORAB!R152*((1+Real_WACC)*(1+R140)-1)","v":9.7381873393674443},{"$f":"PTRM_ORAB!S152*((1+Real_WACC)*(1+S140)-1)","v":9.6122194441525313},{"$f":"PTRM_ORAB!T152*((1+Real_WACC)*(1+T140)-1)","v":9.6140007590996159},{"$f":"PTRM_ORAB!U152*((1+Real_WACC)*(1+U140)-1)","v":9.5102632074259557},{"$f":"PTRM_ORAB!V152*((1+Real_WACC)*(1+V140)-1)","v":9.2730195716741655},{"$f":"PTRM_ORAB!W152*((1+Real_WACC)*(1+W140)-1)","v":9.005598157794811},{"$f":"PTRM_ORAB!X152*((1+Real_WACC)*(1+X140)-1)","v":8.7730330391216285},{"$f":"PTRM_ORAB!Y152*((1+Real_WACC)*(1+Y140)-1)","v":8.3305293927381978},{"$f":"PTRM_ORAB!Z152*((1+Real_WACC)*(1+Z140)-1)","v":8.0939246674477605},{"$f":"PTRM_ORAB!AA152*((1+Real_WACC)*(1+AA140)-1)","v":7.8026218080764593},{"$f":"PTRM_ORAB!AB152*((1+Real_WACC)*(1+AB140)-1)","v":7.5539778170497485},{"$f":"PTRM_ORAB!AC152*((1+Real_WACC)*(1+AC140)-1)","v":7.301082480238259},{"$f":"PTRM_ORAB!AD152*((1+Real_WACC)*(1+AD140)-1)","v":7.2269816043039068},{"$f":"PTRM_ORAB!AE152*((1+Real_WACC)*(1+AE140)-1)","v":6.9426062851322374},{"$f":"PTRM_ORAB!AF152*((1+Real_WACC)*(1+AF140)-1)","v":6.5758304591366885},{"$f":"PTRM_ORAB!AG152*((1+Real_WACC)*(1+AG140)-1)","v":6.2021174251071898},{"$f":"PTRM_ORAB!AH152*((1+Real_WACC)*(1+AH140)-1)","v":5.7958804644371993},{"$f":"PTRM_ORAB!AI152*((1+Real_WACC)*(1+AI140)-1)","v":5.2601659418920228},{"$f":"PTRM_ORAB!AJ152*((1+Real_WACC)*(1+AJ140)-1)","v":4.7969587297527356},{"$f":"PTRM_ORAB!AK152*((1+Real_WACC)*(1+AK140)-1)","v":4.2809441670180286},{"$f":"PTRM_ORAB!AL152*((1+Real_WACC)*(1+AL140)-1)","v":3.7872713679756931},{"$f":"PTRM_ORAB!AM152*((1+Real_WACC)*(1+AM140)-1)","v":3.2542198962138817},{"$f":"PTRM_ORAB!AN152*((1+Real_WACC)*(1+AN140)-1)","v":2.6136848031319184},{"$f":"PTRM_ORAB!AO152*((1+Real_WACC)*(1+AO140)-1)","v":1.9967164170082552},{"$f":"PTRM_ORAB!AP152*((1+Real_WACC)*(1+AP140)-1)","v":1.3651200029466533},{"$f":"PTRM_ORAB!AQ152*((1+Real_WACC)*(1+AQ140)-1)","v":0.70776668070417514},{"$f":"PTRM_ORAB!AR152*((1+Real_WACC)*(1+AR140)-1)","v":3.7616870440180085E-3},{"$f":"PTRM_ORAB!AS152*((1+Real_WACC)*(1+AS140)-1)","v":4.7299719901024453E-2},{"$f":"PTRM_ORAB!AT152*((1+Real_WACC)*(1+AT140)-1)","v":3.8761954012347347E-2},{"$f":"PTRM_ORAB!AU152*((1+Real_WACC)*(1+AU140)-1)","v":2.9824685378595464E-2},{"$f":"PTRM_ORAB!AV152*((1+Real_WACC)*(1+AV140)-1)","v":2.0391099316747492E-2},{"$f":"PTRM_ORAB!AW152*((1+Real_WACC)*(1+AW140)-1)","v":1.0455980377112026E-2},{"$f":"PTRM_ORAB!AX152*((1+Real_WACC)*(1+AX140)-1)","v":2.5405783799095036E-4},{"$f":"PTRM_ORAB!AY152*((1+Real_WACC)*(1+AY140)-1)","v":2.0880507475208175E-4},{"$f":"PTRM_ORAB!AZ152*((1+Real_WACC)*(1+AZ140)-1)","v":1.5820621006832979E-4},{"$f":"PTRM_ORAB!BA152*((1+Real_WACC)*(1+BA140)-1)","v":1.0866260496848356E-4},{"$f":"PTRM_ORAB!BB152*((1+Real_WACC)*(1+BB140)-1)","v":5.5843563572901807E-5}]
["Capex Year 10 (Return on Capital)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!O153*((1+Real_WACC)*(1+O140)-1)","v":10.242452198896569},{"$f":"PTRM_ORAB!P153*((1+Real_WACC)*(1+P140)-1)","v":10.227170007087555},{"$f":"PTRM_ORAB!Q153*((1+Real_WACC)*(1+Q140)-1)","v":10.086215104337718},{"$f":"PTRM_ORAB!R153*((1+Real_WACC)*(1+R140)-1)","v":10.016261340825277},{"$f":"PTRM_ORAB!S153*((1+Real_WACC)*(1+S140)-1)","v":9.9014347387322399},{"$f":"PTRM_ORAB!T153*((1+Real_WACC)*(1+T140)-1)","v":9.9161600353166275},{"$f":"PTRM_ORAB!U153*((1+Real_WACC)*(1+U140)-1)","v":9.8263009370706502},{"$f":"PTRM_ORAB!V153*((1+Real_WACC)*(1+V140)-1)","v":9.5993351380588319},{"$f":"PTRM_ORAB!W153*((1+Real_WACC)*(1+W140)-1)","v":9.34171162903381},{"$f":"PTRM_ORAB!X153*((1+Real_WACC)*(1+X140)-1)","v":9.1209982789914275},{"$f":"PTRM_ORAB!Y153*((1+Real_WACC)*(1+Y140)-1)","v":8.6841685997744484},{"$f":"PTRM_ORAB!Z153*((1+Real_WACC)*(1+Z140)-1)","v":8.4609721134477418},{"$f":"PTRM_ORAB!AA153*((1+Real_WACC)*(1+AA140)-1)","v":8.1816573715503349},{"$f":"PTRM_ORAB!AB153*((1+Real_WACC)*(1+AB140)-1)","v":7.9484475854793413},{"$f":"PTRM_ORAB!AC153*((1+Real_WACC)*(1+AC140)-1)","v":7.7126219276356913},{"$f":"PTRM_ORAB!AD153*((1+Real_WACC)*(1+AD140)-1)","v":7.6673508535367398},{"$f":"PTRM_ORAB!AE153*((1+Real_WACC)*(1+AE140)-1)","v":7.4036346360755934},{"$f":"PTRM_ORAB!AF153*((1+Real_WACC)*(1+AF140)-1)","v":7.054510942006452},{"$f":"PTRM_ORAB!AG153*((1+Real_WACC)*(1+AG140)-1)","v":6.7005608893585231},{"$f":"PTRM_ORAB!AH153*((1+Real_WACC)*(1+AH140)-1)","v":6.314511184919656},{"$f":"PTRM_ORAB!AI153*((1+Real_WACC)*(1+AI140)-1)","v":5.785107564741053},{"$f":"PTRM_ORAB!AJ153*((1+Real_WACC)*(1+AJ140)-1)","v":5.3417022003694168},{"$f":"PTRM_ORAB!AK153*((1+Real_WACC)*(1+AK140)-1)","v":4.8426063268014623},{"$f":"PTRM_ORAB!AL153*((1+Real_WACC)*(1+AL140)-1)","v":4.3737445101894856},{"$f":"PTRM_ORAB!AM153*((1+Real_WACC)*(1+AM140)-1)","v":3.8667755213699726},{"$f":"PTRM_ORAB!AN153*((1+Real_WACC)*(1+AN140)-1)","v":3.2347047789833976},{"$f":"PTRM_ORAB!AO153*((1+Real_WACC)*(1+AO140)-1)","v":2.6349943524355499},{"$f":"PTRM_ORAB!AP153*((1+Real_WACC)*(1+AP140)-1)","v":2.0244233345083624},{"$f":"PTRM_ORAB!AQ153*((1+Real_WACC)*(1+AQ140)-1)","v":1.3975609287685968},{"$f":"PTRM_ORAB!AR153*((1+Real_WACC)*(1+AR140)-1)","v":0.71396853484925848},{"$f":"PTRM_ORAB!AS153*((1+Real_WACC)*(1+AS140)-1)","v":5.6794096722226226E-2},{"$f":"PTRM_ORAB!AT153*((1+Real_WACC)*(1+AT140)-1)","v":4.6542562406845428E-2},{"$f":"PTRM_ORAB!AU153*((1+Real_WACC)*(1+AU140)-1)","v":3.5811333970821875E-2},{"$f":"PTRM_ORAB!AV153*((1+Real_WACC)*(1+AV140)-1)","v":2.4484163316214367E-2},{"$f":"PTRM_ORAB!AW153*((1+Real_WACC)*(1+AW140)-1)","v":1.2554788106695268E-2},{"$f":"PTRM_ORAB!AX153*((1+Real_WACC)*(1+AX140)-1)","v":3.0505435241669535E-4},{"$f":"PTRM_ORAB!AY153*((1+Real_WACC)*(1+AY140)-1)","v":2.5071809381486146E-4},{"$f":"PTRM_ORAB!AZ153*((1+Real_WACC)*(1+AZ140)-1)","v":1.8996262167047609E-4},{"$f":"PTRM_ORAB!BA153*((1+Real_WACC)*(1+BA140)-1)","v":1.3047422922552257E-4},{"$f":"PTRM_ORAB!BB153*((1+Real_WACC)*(1+BB140)-1)","v":6.705292880190108E-5}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":80.341278147687333},87.121260573653672,96.108322951965945,103.3717707430871,110.62232303580686,119.66673029423713,129.06018653714415,137.77172573078965,148.78334727835323,156.11472316495383,157.865725214896,155.8876004503222,151.9025515335598,148.88432089169072,145.08384649803384,143.4711853743141,139.7346903178898,133.92984442131561,127.61482608039724,121.69760320807472,112.59375960189449,106.4091525587436,99.370401707784197,92.699976399148412,85.740825986009625,80.667151843327773,72.640888049436555,63.437624373785248,53.833317985860894,43.558653346367038,32.603452388554459,27.325345572642277,{"$f":"SUM(AK143:AK153)","v":22.266584099413159},17.839058054724099,13.740582560002508,9.8210745058282818,6.6629918457825035,4.0961265805156106,2.1186999681029106,0.73124811621954999,0.16438656619549141,0.13471421252495241,0.10365341755738386,7.0867709251672545E-2,3.6338961710503839E-2,8.8295862406320333E-4,7.2568119598591667E-4,5.4982376420396265E-4,3.7763340779927313E-4,1.9405933973476469E-4]

{"sheet":"PTRM_MAR","index":13,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Nominal MAR under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A74","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E17+(PTRM_NomSLDepn!E17-PTRM_IndexRAB!E17)","v":87.605328279926454},{"$f":"PTRM_RoC!F17+(PTRM_NomSLDepn!F17-PTRM_IndexRAB!F17)","v":90.094832440375228},{"$f":"PTRM_RoC!G17+(PTRM_NomSLDepn!G17-PTRM_IndexRAB!G17)","v":89.915092974627683},{"$f":"PTRM_RoC!H17+(PTRM_NomSLDepn!H17-PTRM_IndexRAB!H17)","v":89.729085381193528},{"$f":"PTRM_RoC!I17+(PTRM_NomSLDepn!I17-PTRM_IndexRAB!I17)","v":89.486980523532424},{"$f":"PTRM_RoC!J17+(PTRM_NomSLDepn!J17-PTRM_IndexRAB!J17)","v":91.414754442179685},{"$f":"PTRM_RoC!K17+(PTRM_NomSLDepn!K17-PTRM_IndexRAB!K17)","v":92.397180649361673},{"$f":"PTRM_RoC!L17+(PTRM_NomSLDepn!L17-PTRM_IndexRAB!L17)","v":95.512879066377224},{"$f":"PTRM_RoC!M17+(PTRM_NomSLDepn!M17-PTRM_IndexRAB!M17)","v":94.828825380400701},{"$f":"PTRM_RoC!N17+(PTRM_NomSLDepn!N17-PTRM_IndexRAB!N17)","v":92.173936053007907},{"$f":"PTRM_RoC!O17+(PTRM_NomSLDepn!O17-PTRM_IndexRAB!O17)","v":93.338296473054939},{"$f":"PTRM_RoC!P17+(PTRM_NomSLDepn!P17-PTRM_IndexRAB!P17)","v":92.69988661668782},{"$f":"PTRM_RoC!Q17+(PTRM_NomSLDepn!Q17-PTRM_IndexRAB!Q17)","v":93.287076872802899},{"$f":"PTRM_RoC!R17+(PTRM_NomSLDepn!R17-PTRM_IndexRAB!R17)","v":93.320898865178449},{"$f":"PTRM_RoC!S17+(PTRM_NomSLDepn!S17-PTRM_IndexRAB!S17)","v":93.828445278073261},{"$f":"PTRM_RoC!T17+(PTRM_NomSLDepn!T17-PTRM_IndexRAB!T17)","v":94.599525895754823},{"$f":"PTRM_RoC!U17+(PTRM_NomSLDepn!U17-PTRM_IndexRAB!U17)","v":93.305734549275158},{"$f":"PTRM_RoC!V17+(PTRM_NomSLDepn!V17-PTRM_IndexRAB!V17)","v":91.613514667468081},{"$f":"PTRM_RoC!W17+(PTRM_NomSLDepn!W17-PTRM_IndexRAB!W17)","v":90.662066300088014},{"$f":"PTRM_RoC!X17+(PTRM_NomSLDepn!X17-PTRM_IndexRAB!X17)","v":89.721403359821664},{"$f":"PTRM_RoC!Y17+(PTRM_NomSLDepn!Y17-PTRM_IndexRAB!Y17)","v":89.104002765421839},{"$f":"PTRM_RoC!Z17+(PTRM_NomSLDepn!Z17-PTRM_IndexRAB!Z17)","v":87.672400960734464},{"$f":"PTRM_RoC!AA17+(PTRM_NomSLDepn!AA17-PTRM_IndexRAB!AA17)","v":87.300380570313393},{"$f":"PTRM_RoC!AB17+(PTRM_NomSLDepn!AB17-PTRM_IndexRAB!AB17)","v":87.185427939142855},{"$f":"PTRM_RoC!AC17+(PTRM_NomSLDepn!AC17-PTRM_IndexRAB!AC17)","v":85.950585448451747},{"$f":"PTRM_RoC!AD17+(PTRM_NomSLDepn!AD17-PTRM_IndexRAB!AD17)","v":85.985894385861343},{"$f":"PTRM_RoC!AE17+(PTRM_NomSLDepn!AE17-PTRM_IndexRAB!AE17)","v":84.729179355302335},{"$f":"PTRM_RoC!AF17+(PTRM_NomSLDepn!AF17-PTRM_IndexRAB!AF17)","v":83.761838765381071},{"$f":"PTRM_RoC!AG17+(PTRM_NomSLDepn!AG17-PTRM_IndexRAB!AG17)","v":82.560242208043363},{"$f":"PTRM_RoC!AH17+(PTRM_NomSLDepn!AH17-PTRM_IndexRAB!AH17)","v":80.903983825795564},{"$f":"PTRM_RoC!AI17+(PTRM_NomSLDepn!AI17-PTRM_IndexRAB!AI17)","v":9.4655734153180008E-16},{"$f":"PTRM_RoC!AJ17+(PTRM_NomSLDepn!AJ17-PTRM_IndexRAB!AJ17)","v":9.6217457533281724E-16},{"$f":"PTRM_RoC!AK17+(PTRM_NomSLDepn!AK17-PTRM_IndexRAB!AK17)","v":9.9895560561518486E-16},{"$f":"PTRM_RoC!AL17+(PTRM_NomSLDepn!AL17-PTRM_IndexRAB!AL17)","v":1.0377388806603791E-15},{"$f":"PTRM_RoC!AM17+(PTRM_NomSLDepn!AM17-PTRM_IndexRAB!AM17)","v":1.0454922669953349E-15},{"$f":"PTRM_RoC!AN17+(PTRM_NomSLDepn!AN17-PTRM_IndexRAB!AN17)","v":1.0591731935745544E-15},{"$f":"PTRM_RoC!AO17+(PTRM_NomSLDepn!AO17-PTRM_IndexRAB!AO17)","v":1.0822355763767071E-15},{"$f":"PTRM_RoC!AP17+(PTRM_NomSLDepn!AP17-PTRM_IndexRAB!AP17)","v":1.1296024521529896E-15},{"$f":"PTRM_RoC!AQ17+(PTRM_NomSLDepn!AQ17-PTRM_IndexRAB!AQ17)","v":1.1482550378782118E-15},{"$f":"PTRM_RoC!AR17+(PTRM_NomSLDepn!AR17-PTRM_IndexRAB!AR17)","v":1.1726030862004619E-15},{"$f":"PTRM_RoC!AS17+(PTRM_NomSLDepn!AS17-PTRM_IndexRAB!AS17)","v":1.2005412033014012E-15},{"$f":"PTRM_RoC!AT17+(PTRM_NomSLDepn!AT17-PTRM_IndexRAB!AT17)","v":1.2325415358192443E-15},{"$f":"PTRM_RoC!AU17+(PTRM_NomSLDepn!AU17-PTRM_IndexRAB!AU17)","v":1.2655079202835353E-15},{"$f":"PTRM_RoC!AV17+(PTRM_NomSLDepn!AV17-PTRM_IndexRAB!AV17)","v":1.3099434234697393E-15},{"$f":"PTRM_RoC!AW17+(PTRM_NomSLDepn!AW17-PTRM_IndexRAB!AW17)","v":1.3344880782556913E-15},{"$f":"PTRM_RoC!AX17+(PTRM_NomSLDepn!AX17-PTRM_IndexRAB!AX17)","v":1.3769610575670624E-15},{"$f":"PTRM_RoC!AY17+(PTRM_NomSLDepn!AY17-PTRM_IndexRAB!AY17)","v":1.3754394144211017E-15},{"$f":"PTRM_RoC!AZ17+(PTRM_NomSLDepn!AZ17-PTRM_IndexRAB!AZ17)","v":1.4200371978824514E-15},{"$f":"PTRM_RoC!BA17+(PTRM_NomSLDepn!BA17-PTRM_IndexRAB!BA17)","v":1.4526640121601377E-15},{"$f":"PTRM_RoC!BB17+(PTRM_NomSLDepn!BB17-PTRM_IndexRAB!BB17)","v":1.4856852793107527E-15}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F18+(PTRM_NomSLDepn!F18-PTRM_IndexRAB!F18)","v":9.1241381186359423},{"$f":"PTRM_RoC!G18+(PTRM_NomSLDepn!G18-PTRM_IndexRAB!G18)","v":9.1097295750010403},{"$f":"PTRM_RoC!H18+(PTRM_NomSLDepn!H18-PTRM_IndexRAB!H18)","v":9.0948316626289376},{"$f":"PTRM_RoC!I18+(PTRM_NomSLDepn!I18-PTRM_IndexRAB!I18)","v":9.0744001290190841},{"$f":"PTRM_RoC!J18+(PTRM_NomSLDepn!J18-PTRM_IndexRAB!J18)","v":9.2742683833371942},{"$f":"PTRM_RoC!K18+(PTRM_NomSLDepn!K18-PTRM_IndexRAB!K18)","v":9.3785695102710278},{"$f":"PTRM_RoC!L18+(PTRM_NomSLDepn!L18-PTRM_IndexRAB!L18)","v":9.6998317647989261},{"$f":"PTRM_RoC!M18+(PTRM_NomSLDepn!M18-PTRM_IndexRAB!M18)","v":9.6355737750882291},{"$f":"PTRM_RoC!N18+(PTRM_NomSLDepn!N18-PTRM_IndexRAB!N18)","v":9.3711224270787916},{"$f":"PTRM_RoC!O18+(PTRM_NomSLDepn!O18-PTRM_IndexRAB!O18)","v":9.4951489158270128},{"$f":"PTRM_RoC!P18+(PTRM_NomSLDepn!P18-PTRM_IndexRAB!P18)","v":9.4361021118515716},{"$f":"PTRM_RoC!Q18+(PTRM_NomSLDepn!Q18-PTRM_IndexRAB!Q18)","v":9.5021206374355831},{"$f":"PTRM_RoC!R18+(PTRM_NomSLDepn!R18-PTRM_IndexRAB!R18)","v":9.5121530725795989},{"$f":"PTRM_RoC!S18+(PTRM_NomSLDepn!S18-PTRM_IndexRAB!S18)","v":9.5708781729436669},{"$f":"PTRM_RoC!T18+(PTRM_NomSLDepn!T18-PTRM_IndexRAB!T18)","v":9.6569828677797052},{"$f":"PTRM_RoC!U18+(PTRM_NomSLDepn!U18-PTRM_IndexRAB!U18)","v":9.5326908350304702},{"$f":"PTRM_RoC!V18+(PTRM_NomSLDepn!V18-PTRM_IndexRAB!V18)","v":9.3679069130872712},{"$f":"PTRM_RoC!W18+(PTRM_NomSLDepn!W18-PTRM_IndexRAB!W18)","v":9.2791376908995247},{"$f":"PTRM_RoC!X18+(PTRM_NomSLDepn!X18-PTRM_IndexRAB!X18)","v":9.1918385385939168},{"$f":"PTRM_RoC!Y18+(PTRM_NomSLDepn!Y18-PTRM_IndexRAB!Y18)","v":9.1380956126406936},{"$f":"PTRM_RoC!Z18+(PTRM_NomSLDepn!Z18-PTRM_IndexRAB!Z18)","v":9.0012785541258555},{"$f":"PTRM_RoC!AA18+(PTRM_NomSLDepn!AA18-PTRM_IndexRAB!AA18)","v":8.9737537568547481},{"$f":"PTRM_RoC!AB18+(PTRM_NomSLDepn!AB18-PTRM_IndexRAB!AB18)","v":8.9733832233611253},{"$f":"PTRM_RoC!AC18+(PTRM_NomSLDepn!AC18-PTRM_IndexRAB!AC18)","v":8.8584410628394377},{"$f":"PTRM_RoC!AD18+(PTRM_NomSLDepn!AD18-PTRM_IndexRAB!AD18)","v":8.875209163095338},{"$f":"PTRM_RoC!AE18+(PTRM_NomSLDepn!AE18-PTRM_IndexRAB!AE18)","v":8.7595099784107884},{"$f":"PTRM_RoC!AF18+(PTRM_NomSLDepn!AF18-PTRM_IndexRAB!AF18)","v":8.6745639470316895},{"$f":"PTRM_RoC!AG18+(PTRM_NomSLDepn!AG18-PTRM_IndexRAB!AG18)","v":8.5663173282024481},{"$f":"PTRM_RoC!AH18+(PTRM_NomSLDepn!AH18-PTRM_IndexRAB!AH18)","v":8.4118464827971113},{"$f":"PTRM_RoC!AI18+(PTRM_NomSLDepn!AI18-PTRM_IndexRAB!AI18)","v":8.2479602285752271},{"$f":"PTRM_RoC!AJ18+(PTRM_NomSLDepn!AJ18-PTRM_IndexRAB!AJ18)","v":0},{"$f":"PTRM_RoC!AK18+(PTRM_NomSLDepn!AK18-PTRM_IndexRAB!AK18)","v":0},{"$f":"PTRM_RoC!AL18+(PTRM_NomSLDepn!AL18-PTRM_IndexRAB!AL18)","v":0},{"$f":"PTRM_RoC!AM18+(PTRM_NomSLDepn!AM18-PTRM_IndexRAB!AM18)","v":0},{"$f":"PTRM_RoC!AN18+(PTRM_NomSLDepn!AN18-PTRM_IndexRAB!AN18)","v":0},{"$f":"PTRM_RoC!AO18+(PTRM_NomSLDepn!AO18-PTRM_IndexRAB!AO18)","v":0},{"$f":"PTRM_RoC!AP18+(PTRM_NomSLDepn!AP18-PTRM_IndexRAB!AP18)","v":0},{"$f":"PTRM_RoC!AQ18+(PTRM_NomSLDepn!AQ18-PTRM_IndexRAB!AQ18)","v":0},{"$f":"PTRM_RoC!AR18+(PTRM_NomSLDepn!AR18-PTRM_IndexRAB!AR18)","v":0},{"$f":"PTRM_RoC!AS18+(PTRM_NomSLDepn!AS18-PTRM_IndexRAB!AS18)","v":0},{"$f":"PTRM_RoC!AT18+(PTRM_NomSLDepn!AT18-PTRM_IndexRAB!AT18)","v":0},{"$f":"PTRM_RoC!AU18+(PTRM_NomSLDepn!AU18-PTRM_IndexRAB!AU18)","v":0},{"$f":"PTRM_RoC!AV18+(PTRM_NomSLDepn!AV18-PTRM_IndexRAB!AV18)","v":0},{"$f":"PTRM_RoC!AW18+(PTRM_NomSLDepn!AW18-PTRM_IndexRAB!AW18)","v":0},{"$f":"PTRM_RoC!AX18+(PTRM_NomSLDepn!AX18-PTRM_IndexRAB!AX18)","v":0},{"$f":"PTRM_RoC!AY18+(PTRM_NomSLDepn!AY18-PTRM_IndexRAB!AY18)","v":0},{"$f":"PTRM_RoC!AZ18+(PTRM_NomSLDepn!AZ18-PTRM_IndexRAB!AZ18)","v":0},{"$f":"PTRM_RoC!BA18+(PTRM_NomSLDepn!BA18-PTRM_IndexRAB!BA18)","v":0},{"$f":"PTRM_RoC!BB18+(PTRM_NomSLDepn!BB18-PTRM_IndexRAB!BB18)","v":0}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G19+(PTRM_NomSLDepn!G19-PTRM_IndexRAB!G19)","v":9.4654078302370799},{"$f":"PTRM_RoC!H19+(PTRM_NomSLDepn!H19-PTRM_IndexRAB!H19)","v":9.4538657171910394},{"$f":"PTRM_RoC!I19+(PTRM_NomSLDepn!I19-PTRM_IndexRAB!I19)","v":9.4367234138962637},{"$f":"PTRM_RoC!J19+(PTRM_NomSLDepn!J19-PTRM_IndexRAB!J19)","v":9.64894003458366},{"$f":"PTRM_RoC!K19+(PTRM_NomSLDepn!K19-PTRM_IndexRAB!K19)","v":9.7620682819939884},{"$f":"PTRM_RoC!L19+(PTRM_NomSLDepn!L19-PTRM_IndexRAB!L19)","v":10.101455633764051},{"$f":"PTRM_RoC!M19+(PTRM_NomSLDepn!M19-PTRM_IndexRAB!M19)","v":10.039722833771373},{"$f":"PTRM_RoC!N19+(PTRM_NomSLDepn!N19-PTRM_IndexRAB!N19)","v":9.7694631348449956},{"$f":"PTRM_RoC!O19+(PTRM_NomSLDepn!O19-PTRM_IndexRAB!O19)","v":9.9043763752401119},{"$f":"PTRM_RoC!P19+(PTRM_NomSLDepn!P19-PTRM_IndexRAB!P19)","v":9.8486435381480852},{"$f":"PTRM_RoC!Q19+(PTRM_NomSLDepn!Q19-PTRM_IndexRAB!Q19)","v":9.9237507031718408},{"$f":"PTRM_RoC!R19+(PTRM_NomSLDepn!R19-PTRM_IndexRAB!R19)","v":9.9407639761196549},{"$f":"PTRM_RoC!S19+(PTRM_NomSLDepn!S19-PTRM_IndexRAB!S19)","v":10.009066674673328},{"$f":"PTRM_RoC!T19+(PTRM_NomSLDepn!T19-PTRM_IndexRAB!T19)","v":10.106495938555479},{"$f":"PTRM_RoC!U19+(PTRM_NomSLDepn!U19-PTRM_IndexRAB!U19)","v":9.9841221603881998},{"$f":"PTRM_RoC!V19+(PTRM_NomSLDepn!V19-PTRM_IndexRAB!V19)","v":9.8195506697102459},{"$f":"PTRM_RoC!W19+(PTRM_NomSLDepn!W19-PTRM_IndexRAB!W19)","v":9.7349229361812508},{"$f":"PTRM_RoC!X19+(PTRM_NomSLDepn!X19-PTRM_IndexRAB!X19)","v":9.6521990659689827},{"$f":"PTRM_RoC!Y19+(PTRM_NomSLDepn!Y19-PTRM_IndexRAB!Y19)","v":9.6051445238069881},{"$f":"PTRM_RoC!Z19+(PTRM_NomSLDepn!Z19-PTRM_IndexRAB!Z19)","v":9.4711902898022196},{"$f":"PTRM_RoC!AA19+(PTRM_NomSLDepn!AA19-PTRM_IndexRAB!AA19)","v":9.4527315956302083},{"$f":"PTRM_RoC!AB19+(PTRM_NomSLDepn!AB19-PTRM_IndexRAB!AB19)","v":9.4635940720010261},{"$f":"PTRM_RoC!AC19+(PTRM_NomSLDepn!AC19-PTRM_IndexRAB!AC19)","v":9.3543041967356437},{"$f":"PTRM_RoC!AD19+(PTRM_NomSLDepn!AD19-PTRM_IndexRAB!AD19)","v":9.3848845552853959},{"$f":"PTRM_RoC!AE19+(PTRM_NomSLDepn!AE19-PTRM_IndexRAB!AE19)","v":9.2762634128996666},{"$f":"PTRM_RoC!AF19+(PTRM_NomSLDepn!AF19-PTRM_IndexRAB!AF19)","v":9.201027769206398},{"$f":"PTRM_RoC!AG19+(PTRM_NomSLDepn!AG19-PTRM_IndexRAB!AG19)","v":9.1020137136162038},{"$f":"PTRM_RoC!AH19+(PTRM_NomSLDepn!AH19-PTRM_IndexRAB!AH19)","v":8.9548108113913134},{"$f":"PTRM_RoC!AI19+(PTRM_NomSLDepn!AI19-PTRM_IndexRAB!AI19)","v":8.7985248665509328},{"$f":"PTRM_RoC!AJ19+(PTRM_NomSLDepn!AJ19-PTRM_IndexRAB!AJ19)","v":8.5371601461425328},{"$f":"PTRM_RoC!AK19+(PTRM_NomSLDepn!AK19-PTRM_IndexRAB!AK19)","v":0},{"$f":"PTRM_RoC!AL19+(PTRM_NomSLDepn!AL19-PTRM_IndexRAB!AL19)","v":0},{"$f":"PTRM_RoC!AM19+(PTRM_NomSLDepn!AM19-PTRM_IndexRAB!AM19)","v":0},{"$f":"PTRM_RoC!AN19+(PTRM_NomSLDepn!AN19-PTRM_IndexRAB!AN19)","v":0},{"$f":"PTRM_RoC!AO19+(PTRM_NomSLDepn!AO19-PTRM_IndexRAB!AO19)","v":0},{"$f":"PTRM_RoC!AP19+(PTRM_NomSLDepn!AP19-PTRM_IndexRAB!AP19)","v":0},{"$f":"PTRM_RoC!AQ19+(PTRM_NomSLDepn!AQ19-PTRM_IndexRAB!AQ19)","v":0},{"$f":"PTRM_RoC!AR19+(PTRM_NomSLDepn!AR19-PTRM_IndexRAB!AR19)","v":0},{"$f":"PTRM_RoC!AS19+(PTRM_NomSLDepn!AS19-PTRM_IndexRAB!AS19)","v":0},{"$f":"PTRM_RoC!AT19+(PTRM_NomSLDepn!AT19-PTRM_IndexRAB!AT19)","v":0},{"$f":"PTRM_RoC!AU19+(PTRM_NomSLDepn!AU19-PTRM_IndexRAB!AU19)","v":0},{"$f":"PTRM_RoC!AV19+(PTRM_NomSLDepn!AV19-PTRM_IndexRAB!AV19)","v":0},{"$f":"PTRM_RoC!AW19+(PTRM_NomSLDepn!AW19-PTRM_IndexRAB!AW19)","v":0},{"$f":"PTRM_RoC!AX19+(PTRM_NomSLDepn!AX19-PTRM_IndexRAB!AX19)","v":0},{"$f":"PTRM_RoC!AY19+(PTRM_NomSLDepn!AY19-PTRM_IndexRAB!AY19)","v":0},{"$f":"PTRM_RoC!AZ19+(PTRM_NomSLDepn!AZ19-PTRM_IndexRAB!AZ19)","v":0},{"$f":"PTRM_RoC!BA19+(PTRM_NomSLDepn!BA19-PTRM_IndexRAB!BA19)","v":0},{"$f":"PTRM_RoC!BB19+(PTRM_NomSLDepn!BB19-PTRM_IndexRAB!BB19)","v":0}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H20+(PTRM_NomSLDepn!H20-PTRM_IndexRAB!H20)","v":9.5050737385526425},{"$f":"PTRM_RoC!I20+(PTRM_NomSLDepn!I20-PTRM_IndexRAB!I20)","v":9.4917918479486332},{"$f":"PTRM_RoC!J20+(PTRM_NomSLDepn!J20-PTRM_IndexRAB!J20)","v":9.709461044299319},{"$f":"PTRM_RoC!K20+(PTRM_NomSLDepn!K20-PTRM_IndexRAB!K20)","v":9.8277478234032358},{"$f":"PTRM_RoC!L20+(PTRM_NomSLDepn!L20-PTRM_IndexRAB!L20)","v":10.174226821043026},{"$f":"PTRM_RoC!M20+(PTRM_NomSLDepn!M20-PTRM_IndexRAB!M20)","v":10.117045367906982},{"$f":"PTRM_RoC!N20+(PTRM_NomSLDepn!N20-PTRM_IndexRAB!N20)","v":9.8497919230434086},{"$f":"PTRM_RoC!O20+(PTRM_NomSLDepn!O20-PTRM_IndexRAB!O20)","v":9.9912180582256447},{"$f":"PTRM_RoC!P20+(PTRM_NomSLDepn!P20-PTRM_IndexRAB!P20)","v":9.9406318338111515},{"$f":"PTRM_RoC!Q20+(PTRM_NomSLDepn!Q20-PTRM_IndexRAB!Q20)","v":10.022402681714787},{"$f":"PTRM_RoC!R20+(PTRM_NomSLDepn!R20-PTRM_IndexRAB!R20)","v":10.045863748405106},{"$f":"PTRM_RoC!S20+(PTRM_NomSLDepn!S20-PTRM_IndexRAB!S20)","v":10.121543116383849},{"$f":"PTRM_RoC!T20+(PTRM_NomSLDepn!T20-PTRM_IndexRAB!T20)","v":10.227149750964708},{"$f":"PTRM_RoC!U20+(PTRM_NomSLDepn!U20-PTRM_IndexRAB!U20)","v":10.11070050901381},{"$f":"PTRM_RoC!V20+(PTRM_NomSLDepn!V20-PTRM_IndexRAB!V20)","v":9.9517213841455217},{"$f":"PTRM_RoC!W20+(PTRM_NomSLDepn!W20-PTRM_IndexRAB!W20)","v":9.8740149854907262},{"$f":"PTRM_RoC!X20+(PTRM_NomSLDepn!X20-PTRM_IndexRAB!X20)","v":9.7985854461092217},{"$f":"PTRM_RoC!Y20+(PTRM_NomSLDepn!Y20-PTRM_IndexRAB!Y20)","v":9.759779417481818},{"$f":"PTRM_RoC!Z20+(PTRM_NomSLDepn!Z20-PTRM_IndexRAB!Z20)","v":9.6330759316606489},{"$f":"PTRM_RoC!AA20+(PTRM_NomSLDepn!AA20-PTRM_IndexRAB!AA20)","v":9.6243166312193544},{"$f":"PTRM_RoC!AB20+(PTRM_NomSLDepn!AB20-PTRM_IndexRAB!AB20)","v":9.6460941645765725},{"$f":"PTRM_RoC!AC20+(PTRM_NomSLDepn!AC20-PTRM_IndexRAB!AC20)","v":9.5460475248935079},{"$f":"PTRM_RoC!AD20+(PTRM_NomSLDepn!AD20-PTRM_IndexRAB!AD20)","v":9.5894862032163672},{"$f":"PTRM_RoC!AE20+(PTRM_NomSLDepn!AE20-PTRM_IndexRAB!AE20)","v":9.491516904155441},{"$f":"PTRM_RoC!AF20+(PTRM_NomSLDepn!AF20-PTRM_IndexRAB!AF20)","v":9.4284828951075585},{"$f":"PTRM_RoC!AG20+(PTRM_NomSLDepn!AG20-PTRM_IndexRAB!AG20)","v":9.3419682997947646},{"$f":"PTRM_RoC!AH20+(PTRM_NomSLDepn!AH20-PTRM_IndexRAB!AH20)","v":9.20686886392423},{"$f":"PTRM_RoC!AI20+(PTRM_NomSLDepn!AI20-PTRM_IndexRAB!AI20)","v":9.0633167404489754},{"$f":"PTRM_RoC!AJ20+(PTRM_NomSLDepn!AJ20-PTRM_IndexRAB!AJ20)","v":8.8122934587075381},{"$f":"PTRM_RoC!AK20+(PTRM_NomSLDepn!AK20-PTRM_IndexRAB!AK20)","v":8.7332898957265748},{"$f":"PTRM_RoC!AL20+(PTRM_NomSLDepn!AL20-PTRM_IndexRAB!AL20)","v":0},{"$f":"PTRM_RoC!AM20+(PTRM_NomSLDepn!AM20-PTRM_IndexRAB!AM20)","v":0},{"$f":"PTRM_RoC!AN20+(PTRM_NomSLDepn!AN20-PTRM_IndexRAB!AN20)","v":0},{"$f":"PTRM_RoC!AO20+(PTRM_NomSLDepn!AO20-PTRM_IndexRAB!AO20)","v":0},{"$f":"PTRM_RoC!AP20+(PTRM_NomSLDepn!AP20-PTRM_IndexRAB!AP20)","v":0},{"$f":"PTRM_RoC!AQ20+(PTRM_NomSLDepn!AQ20-PTRM_IndexRAB!AQ20)","v":0},{"$f":"PTRM_RoC!AR20+(PTRM_NomSLDepn!AR20-PTRM_IndexRAB!AR20)","v":0},{"$f":"PTRM_RoC!AS20+(PTRM_NomSLDepn!AS20-PTRM_IndexRAB!AS20)","v":0},{"$f":"PTRM_RoC!AT20+(PTRM_NomSLDepn!AT20-PTRM_IndexRAB!AT20)","v":0},{"$f":"PTRM_RoC!AU20+(PTRM_NomSLDepn!AU20-PTRM_IndexRAB!AU20)","v":0},{"$f":"PTRM_RoC!AV20+(PTRM_NomSLDepn!AV20-PTRM_IndexRAB!AV20)","v":0},{"$f":"PTRM_RoC!AW20+(PTRM_NomSLDepn!AW20-PTRM_IndexRAB!AW20)","v":0},{"$f":"PTRM_RoC!AX20+(PTRM_NomSLDepn!AX20-PTRM_IndexRAB!AX20)","v":0},{"$f":"PTRM_RoC!AY20+(PTRM_NomSLDepn!AY20-PTRM_IndexRAB!AY20)","v":0},{"$f":"PTRM_RoC!AZ20+(PTRM_NomSLDepn!AZ20-PTRM_IndexRAB!AZ20)","v":0},{"$f":"PTRM_RoC!BA20+(PTRM_NomSLDepn!BA20-PTRM_IndexRAB!BA20)","v":0},{"$f":"PTRM_RoC!BB20+(PTRM_NomSLDepn!BB20-PTRM_IndexRAB!BB20)","v":0}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I21+(PTRM_NomSLDepn!I21-PTRM_IndexRAB!I21)","v":9.6872467519323386},{"$f":"PTRM_RoC!J21+(PTRM_NomSLDepn!J21-PTRM_IndexRAB!J21)","v":9.913527106595815},{"$f":"PTRM_RoC!K21+(PTRM_NomSLDepn!K21-PTRM_IndexRAB!K21)","v":10.038657003185083},{"$f":"PTRM_RoC!L21+(PTRM_NomSLDepn!L21-PTRM_IndexRAB!L21)","v":10.397278422108602},{"$f":"PTRM_RoC!M21+(PTRM_NomSLDepn!M21-PTRM_IndexRAB!M21)","v":10.343731710604494},{"$f":"PTRM_RoC!N21+(PTRM_NomSLDepn!N21-PTRM_IndexRAB!N21)","v":10.075465622614134},{"$f":"PTRM_RoC!O21+(PTRM_NomSLDepn!O21-PTRM_IndexRAB!O21)","v":10.225413767435635},{"$f":"PTRM_RoC!P21+(PTRM_NomSLDepn!P21-PTRM_IndexRAB!P21)","v":10.179147011453997},{"$f":"PTRM_RoC!Q21+(PTRM_NomSLDepn!Q21-PTRM_IndexRAB!Q21)","v":10.268701125405604},{"$f":"PTRM_RoC!R21+(PTRM_NomSLDepn!R21-PTRM_IndexRAB!R21)","v":10.298865373092946},{"$f":"PTRM_RoC!S21+(PTRM_NomSLDepn!S21-PTRM_IndexRAB!S21)","v":10.382940037458717},{"$f":"PTRM_RoC!T21+(PTRM_NomSLDepn!T21-PTRM_IndexRAB!T21)","v":10.498176201558428},{"$f":"PTRM_RoC!U21+(PTRM_NomSLDepn!U21-PTRM_IndexRAB!U21)","v":10.385833380582804},{"$f":"PTRM_RoC!V21+(PTRM_NomSLDepn!V21-PTRM_IndexRAB!V21)","v":10.230000716340777},{"$f":"PTRM_RoC!W21+(PTRM_NomSLDepn!W21-PTRM_IndexRAB!W21)","v":10.157959350355723},{"$f":"PTRM_RoC!X21+(PTRM_NomSLDepn!X21-PTRM_IndexRAB!X21)","v":10.088596293025017},{"$f":"PTRM_RoC!Y21+(PTRM_NomSLDepn!Y21-PTRM_IndexRAB!Y21)","v":10.057341836694313},{"$f":"PTRM_RoC!Z21+(PTRM_NomSLDepn!Z21-PTRM_IndexRAB!Z21)","v":9.9358992080601318},{"$f":"PTRM_RoC!AA21+(PTRM_NomSLDepn!AA21-PTRM_IndexRAB!AA21)","v":9.9365682320725313},{"$f":"PTRM_RoC!AB21+(PTRM_NomSLDepn!AB21-PTRM_IndexRAB!AB21)","v":9.9694263291671419},{"$f":"PTRM_RoC!AC21+(PTRM_NomSLDepn!AC21-PTRM_IndexRAB!AC21)","v":9.8770006222015816},{"$f":"PTRM_RoC!AD21+(PTRM_NomSLDepn!AD21-PTRM_IndexRAB!AD21)","v":9.9337571210337465},{"$f":"PTRM_RoC!AE21+(PTRM_NomSLDepn!AE21-PTRM_IndexRAB!AE21)","v":9.8448278170342221},{"$f":"PTRM_RoC!AF21+(PTRM_NomSLDepn!AF21-PTRM_IndexRAB!AF21)","v":9.7928807456704092},{"$f":"PTRM_RoC!AG21+(PTRM_NomSLDepn!AG21-PTRM_IndexRAB!AG21)","v":9.7173973287770075},{"$f":"PTRM_RoC!AH21+(PTRM_NomSLDepn!AH21-PTRM_IndexRAB!AH21)","v":9.592216149285413},{"$f":"PTRM_RoC!AI21+(PTRM_NomSLDepn!AI21-PTRM_IndexRAB!AI21)","v":9.4590777585195696},{"$f":"PTRM_RoC!AJ21+(PTRM_NomSLDepn!AJ21-PTRM_IndexRAB!AJ21)","v":9.2145119695966198},{"$f":"PTRM_RoC!AK21+(PTRM_NomSLDepn!AK21-PTRM_IndexRAB!AK21)","v":9.150809086294295},{"$f":"PTRM_RoC!AL21+(PTRM_NomSLDepn!AL21-PTRM_IndexRAB!AL21)","v":9.0739839972667458},{"$f":"PTRM_RoC!AM21+(PTRM_NomSLDepn!AM21-PTRM_IndexRAB!AM21)","v":-3.74703520175795E-16},{"$f":"PTRM_RoC!AN21+(PTRM_NomSLDepn!AN21-PTRM_IndexRAB!AN21)","v":-3.7960675237590751E-16},{"$f":"PTRM_RoC!AO21+(PTRM_NomSLDepn!AO21-PTRM_IndexRAB!AO21)","v":-3.8787229033578497E-16},{"$f":"PTRM_RoC!AP21+(PTRM_NomSLDepn!AP21-PTRM_IndexRAB!AP21)","v":-4.0484853746204132E-16},{"$f":"PTRM_RoC!AQ21+(PTRM_NomSLDepn!AQ21-PTRM_IndexRAB!AQ21)","v":-4.1153360798074327E-16},{"$f":"PTRM_RoC!AR21+(PTRM_NomSLDepn!AR21-PTRM_IndexRAB!AR21)","v":-4.2025992734604774E-16},{"$f":"PTRM_RoC!AS21+(PTRM_NomSLDepn!AS21-PTRM_IndexRAB!AS21)","v":-4.302729242426113E-16},{"$f":"PTRM_RoC!AT21+(PTRM_NomSLDepn!AT21-PTRM_IndexRAB!AT21)","v":-4.4174181561537311E-16},{"$f":"PTRM_RoC!AU21+(PTRM_NomSLDepn!AU21-PTRM_IndexRAB!AU21)","v":-4.535569391664432E-16},{"$f":"PTRM_RoC!AV21+(PTRM_NomSLDepn!AV21-PTRM_IndexRAB!AV21)","v":-4.6948258490316852E-16},{"$f":"PTRM_RoC!AW21+(PTRM_NomSLDepn!AW21-PTRM_IndexRAB!AW21)","v":-4.7827936785425364E-16},{"$f":"PTRM_RoC!AX21+(PTRM_NomSLDepn!AX21-PTRM_IndexRAB!AX21)","v":-4.9350164673926389E-16},{"$f":"PTRM_RoC!AY21+(PTRM_NomSLDepn!AY21-PTRM_IndexRAB!AY21)","v":-4.9295629115774292E-16},{"$f":"PTRM_RoC!AZ21+(PTRM_NomSLDepn!AZ21-PTRM_IndexRAB!AZ21)","v":-5.089400980040925E-16},{"$f":"PTRM_RoC!BA21+(PTRM_NomSLDepn!BA21-PTRM_IndexRAB!BA21)","v":-5.2063351989529942E-16},{"$f":"PTRM_RoC!BB21+(PTRM_NomSLDepn!BB21-PTRM_IndexRAB!BB21)","v":-5.324683133534667E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J22+(PTRM_NomSLDepn!J22-PTRM_IndexRAB!J22)","v":10.114942800162254},{"$f":"PTRM_RoC!K22+(PTRM_NomSLDepn!K22-PTRM_IndexRAB!K22)","v":10.246882749462548},{"$f":"PTRM_RoC!L22+(PTRM_NomSLDepn!L22-PTRM_IndexRAB!L22)","v":10.6175511461221},{"$f":"PTRM_RoC!M22+(PTRM_NomSLDepn!M22-PTRM_IndexRAB!M22)","v":10.567653923195166},{"$f":"PTRM_RoC!N22+(PTRM_NomSLDepn!N22-PTRM_IndexRAB!N22)","v":10.298447323261431},{"$f":"PTRM_RoC!O22+(PTRM_NomSLDepn!O22-PTRM_IndexRAB!O22)","v":10.456877884168861},{"$f":"PTRM_RoC!P22+(PTRM_NomSLDepn!P22-PTRM_IndexRAB!P22)","v":10.414943445978501},{"$f":"PTRM_RoC!Q22+(PTRM_NomSLDepn!Q22-PTRM_IndexRAB!Q22)","v":10.512257424620746},{"$f":"PTRM_RoC!R22+(PTRM_NomSLDepn!R22-PTRM_IndexRAB!R22)","v":10.54911734272059},{"$f":"PTRM_RoC!S22+(PTRM_NomSLDepn!S22-PTRM_IndexRAB!S22)","v":10.641565433034774},{"$f":"PTRM_RoC!T22+(PTRM_NomSLDepn!T22-PTRM_IndexRAB!T22)","v":10.766400979200823},{"$f":"PTRM_RoC!U22+(PTRM_NomSLDepn!U22-PTRM_IndexRAB!U22)","v":10.658195198353312},{"$f":"PTRM_RoC!V22+(PTRM_NomSLDepn!V22-PTRM_IndexRAB!V22)","v":10.505551234949618},{"$f":"PTRM_RoC!W22+(PTRM_NomSLDepn!W22-PTRM_IndexRAB!W22)","v":10.439194812622214},{"$f":"PTRM_RoC!X22+(PTRM_NomSLDepn!X22-PTRM_IndexRAB!X22)","v":10.375917463819954},{"$f":"PTRM_RoC!Y22+(PTRM_NomSLDepn!Y22-PTRM_IndexRAB!Y22)","v":10.352223681771161},{"$f":"PTRM_RoC!Z22+(PTRM_NomSLDepn!Z22-PTRM_IndexRAB!Z22)","v":10.236075084464867},{"$f":"PTRM_RoC!AA22+(PTRM_NomSLDepn!AA22-PTRM_IndexRAB!AA22)","v":10.246173111260797},{"$f":"PTRM_RoC!AB22+(PTRM_NomSLDepn!AB22-PTRM_IndexRAB!AB22)","v":10.29010393482176},{"$f":"PTRM_RoC!AC22+(PTRM_NomSLDepn!AC22-PTRM_IndexRAB!AC22)","v":10.205324737577962},{"$f":"PTRM_RoC!AD22+(PTRM_NomSLDepn!AD22-PTRM_IndexRAB!AD22)","v":10.275384989352109},{"$f":"PTRM_RoC!AE22+(PTRM_NomSLDepn!AE22-PTRM_IndexRAB!AE22)","v":10.195520445311619},{"$f":"PTRM_RoC!AF22+(PTRM_NomSLDepn!AF22-PTRM_IndexRAB!AF22)","v":10.154675306437776},{"$f":"PTRM_RoC!AG22+(PTRM_NomSLDepn!AG22-PTRM_IndexRAB!AG22)","v":10.090244394216885},{"$f":"PTRM_RoC!AH22+(PTRM_NomSLDepn!AH22-PTRM_IndexRAB!AH22)","v":9.9750160758037403},{"$f":"PTRM_RoC!AI22+(PTRM_NomSLDepn!AI22-PTRM_IndexRAB!AI22)","v":9.8523282098235825},{"$f":"PTRM_RoC!AJ22+(PTRM_NomSLDepn!AJ22-PTRM_IndexRAB!AJ22)","v":9.6142863443923012},{"$f":"PTRM_RoC!AK22+(PTRM_NomSLDepn!AK22-PTRM_IndexRAB!AK22)","v":9.5659026841688295},{"$f":"PTRM_RoC!AL22+(PTRM_NomSLDepn!AL22-PTRM_IndexRAB!AL22)","v":9.5052316091041948},{"$f":"PTRM_RoC!AM22+(PTRM_NomSLDepn!AM22-PTRM_IndexRAB!AM22)","v":9.1409651616299676},{"$f":"PTRM_RoC!AN22+(PTRM_NomSLDepn!AN22-PTRM_IndexRAB!AN22)","v":2.2424722943826827E-16},{"$f":"PTRM_RoC!AO22+(PTRM_NomSLDepn!AO22-PTRM_IndexRAB!AO22)","v":2.2912997711258754E-16},{"$f":"PTRM_RoC!AP22+(PTRM_NomSLDepn!AP22-PTRM_IndexRAB!AP22)","v":2.3915845094898696E-16},{"$f":"PTRM_RoC!AQ22+(PTRM_NomSLDepn!AQ22-PTRM_IndexRAB!AQ22)","v":2.431075602128123E-16},{"$f":"PTRM_RoC!AR22+(PTRM_NomSLDepn!AR22-PTRM_IndexRAB!AR22)","v":2.4826250787540097E-16},{"$f":"PTRM_RoC!AS22+(PTRM_NomSLDepn!AS22-PTRM_IndexRAB!AS22)","v":2.5417754178450495E-16},{"$f":"PTRM_RoC!AT22+(PTRM_NomSLDepn!AT22-PTRM_IndexRAB!AT22)","v":2.6095262441665871E-16},{"$f":"PTRM_RoC!AU22+(PTRM_NomSLDepn!AU22-PTRM_IndexRAB!AU22)","v":2.679322387286155E-16},{"$f":"PTRM_RoC!AV22+(PTRM_NomSLDepn!AV22-PTRM_IndexRAB!AV22)","v":2.7734008490396375E-16},{"$f":"PTRM_RoC!AW22+(PTRM_NomSLDepn!AW22-PTRM_IndexRAB!AW22)","v":2.8253665791644047E-16},{"$f":"PTRM_RoC!AX22+(PTRM_NomSLDepn!AX22-PTRM_IndexRAB!AX22)","v":2.9152900024000354E-16},{"$f":"PTRM_RoC!AY22+(PTRM_NomSLDepn!AY22-PTRM_IndexRAB!AY22)","v":2.9120683927355774E-16},{"$f":"PTRM_RoC!AZ22+(PTRM_NomSLDepn!AZ22-PTRM_IndexRAB!AZ22)","v":3.0064904328793975E-16},{"$f":"PTRM_RoC!BA22+(PTRM_NomSLDepn!BA22-PTRM_IndexRAB!BA22)","v":3.0755676409465323E-16},{"$f":"PTRM_RoC!BB22+(PTRM_NomSLDepn!BB22-PTRM_IndexRAB!BB22)","v":3.1454799812133379E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K23+(PTRM_NomSLDepn!K23-PTRM_IndexRAB!K23)","v":10.584814505175663},{"$f":"PTRM_RoC!L23+(PTRM_NomSLDepn!L23-PTRM_IndexRAB!L23)","v":10.972277045984885},{"$f":"PTRM_RoC!M23+(PTRM_NomSLDepn!M23-PTRM_IndexRAB!M23)","v":10.925454738152425},{"$f":"PTRM_RoC!N23+(PTRM_NomSLDepn!N23-PTRM_IndexRAB!N23)","v":10.651955382129355},{"$f":"PTRM_RoC!O23+(PTRM_NomSLDepn!O23-PTRM_IndexRAB!O23)","v":10.820938150086752},{"$f":"PTRM_RoC!P23+(PTRM_NomSLDepn!P23-PTRM_IndexRAB!P23)","v":10.782868621533083},{"$f":"PTRM_RoC!Q23+(PTRM_NomSLDepn!Q23-PTRM_IndexRAB!Q23)","v":10.889244988115536},{"$f":"PTRM_RoC!R23+(PTRM_NomSLDepn!R23-PTRM_IndexRAB!R23)","v":10.933339875758021},{"$f":"PTRM_RoC!S23+(PTRM_NomSLDepn!S23-PTRM_IndexRAB!S23)","v":11.035411034985295},{"$f":"PTRM_RoC!T23+(PTRM_NomSLDepn!T23-PTRM_IndexRAB!T23)","v":11.171512513581344},{"$f":"PTRM_RoC!U23+(PTRM_NomSLDepn!U23-PTRM_IndexRAB!U23)","v":11.066151576696384},{"$f":"PTRM_RoC!V23+(PTRM_NomSLDepn!V23-PTRM_IndexRAB!V23)","v":10.914841061075176},{"$f":"PTRM_RoC!W23+(PTRM_NomSLDepn!W23-PTRM_IndexRAB!W23)","v":10.85341564909756},{"$f":"PTRM_RoC!X23+(PTRM_NomSLDepn!X23-PTRM_IndexRAB!X23)","v":10.795513186584063},{"$f":"PTRM_RoC!Y23+(PTRM_NomSLDepn!Y23-PTRM_IndexRAB!Y23)","v":10.779178509925748},{"$f":"PTRM_RoC!Z23+(PTRM_NomSLDepn!Z23-PTRM_IndexRAB!Z23)","v":10.666947329816068},{"$f":"PTRM_RoC!AA23+(PTRM_NomSLDepn!AA23-PTRM_IndexRAB!AA23)","v":10.686714981053861},{"$f":"PTRM_RoC!AB23+(PTRM_NomSLDepn!AB23-PTRM_IndexRAB!AB23)","v":10.742399105191183},{"$f":"PTRM_RoC!AC23+(PTRM_NomSLDepn!AC23-PTRM_IndexRAB!AC23)","v":10.664307853772261},{"$f":"PTRM_RoC!AD23+(PTRM_NomSLDepn!AD23-PTRM_IndexRAB!AD23)","v":10.748703971690171},{"$f":"PTRM_RoC!AE23+(PTRM_NomSLDepn!AE23-PTRM_IndexRAB!AE23)","v":10.6770239566137},{"$f":"PTRM_RoC!AF23+(PTRM_NomSLDepn!AF23-PTRM_IndexRAB!AF23)","v":10.646909646920465},{"$f":"PTRM_RoC!AG23+(PTRM_NomSLDepn!AG23-PTRM_IndexRAB!AG23)","v":10.592866841919346},{"$f":"PTRM_RoC!AH23+(PTRM_NomSLDepn!AH23-PTRM_IndexRAB!AH23)","v":10.486283164576527},{"$f":"PTRM_RoC!AI23+(PTRM_NomSLDepn!AI23-PTRM_IndexRAB!AI23)","v":10.372651119515604},{"$f":"PTRM_RoC!AJ23+(PTRM_NomSLDepn!AJ23-PTRM_IndexRAB!AJ23)","v":10.13825895908503},{"$f":"PTRM_RoC!AK23+(PTRM_NomSLDepn!AK23-PTRM_IndexRAB!AK23)","v":10.104781442867639},{"$f":"PTRM_RoC!AL23+(PTRM_NomSLDepn!AL23-PTRM_IndexRAB!AL23)","v":10.059709029802905},{"$f":"PTRM_RoC!AM23+(PTRM_NomSLDepn!AM23-PTRM_IndexRAB!AM23)","v":9.6942228786193372},{"$f":"PTRM_RoC!AN23+(PTRM_NomSLDepn!AN23-PTRM_IndexRAB!AN23)","v":9.3746652750859898},{"$f":"PTRM_RoC!AO23+(PTRM_NomSLDepn!AO23-PTRM_IndexRAB!AO23)","v":7.8698789365758369E-17},{"$f":"PTRM_RoC!AP23+(PTRM_NomSLDepn!AP23-PTRM_IndexRAB!AP23)","v":8.2143248096372259E-17},{"$f":"PTRM_RoC!AQ23+(PTRM_NomSLDepn!AQ23-PTRM_IndexRAB!AQ23)","v":8.3499640315551195E-17},{"$f":"PTRM_RoC!AR23+(PTRM_NomSLDepn!AR23-PTRM_IndexRAB!AR23)","v":8.5270199303082649E-17},{"$f":"PTRM_RoC!AS23+(PTRM_NomSLDepn!AS23-PTRM_IndexRAB!AS23)","v":8.7301823508566507E-17},{"$f":"PTRM_RoC!AT23+(PTRM_NomSLDepn!AT23-PTRM_IndexRAB!AT23)","v":8.9628846832718818E-17},{"$f":"PTRM_RoC!AU23+(PTRM_NomSLDepn!AU23-PTRM_IndexRAB!AU23)","v":9.2026120221006282E-17},{"$f":"PTRM_RoC!AV23+(PTRM_NomSLDepn!AV23-PTRM_IndexRAB!AV23)","v":9.5257413279510701E-17},{"$f":"PTRM_RoC!AW23+(PTRM_NomSLDepn!AW23-PTRM_IndexRAB!AW23)","v":9.7042269238064476E-17},{"$f":"PTRM_RoC!AX23+(PTRM_NomSLDepn!AX23-PTRM_IndexRAB!AX23)","v":1.0013085006605079E-16},{"$f":"PTRM_RoC!AY23+(PTRM_NomSLDepn!AY23-PTRM_IndexRAB!AY23)","v":1.0002019811924015E-16},{"$f":"PTRM_RoC!AZ23+(PTRM_NomSLDepn!AZ23-PTRM_IndexRAB!AZ23)","v":1.0326329199216118E-16},{"$f":"PTRM_RoC!BA23+(PTRM_NomSLDepn!BA23-PTRM_IndexRAB!BA23)","v":1.0563587227002627E-16},{"$f":"PTRM_RoC!BB23+(PTRM_NomSLDepn!BB23-PTRM_IndexRAB!BB23)","v":1.0803713665719158E-16}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L24+(PTRM_NomSLDepn!L24-PTRM_IndexRAB!L24)","v":11.139634430556178},{"$f":"PTRM_RoC!M24+(PTRM_NomSLDepn!M24-PTRM_IndexRAB!M24)","v":11.096719661309038},{"$f":"PTRM_RoC!N24+(PTRM_NomSLDepn!N24-PTRM_IndexRAB!N24)","v":10.82363074849841},{"$f":"PTRM_RoC!O24+(PTRM_NomSLDepn!O24-PTRM_IndexRAB!O24)","v":11.000316749031093},{"$f":"PTRM_RoC!P24+(PTRM_NomSLDepn!P24-PTRM_IndexRAB!P24)","v":10.966798939459336},{"$f":"PTRM_RoC!Q24+(PTRM_NomSLDepn!Q24-PTRM_IndexRAB!Q24)","v":11.080461668994936},{"$f":"PTRM_RoC!R24+(PTRM_NomSLDepn!R24-PTRM_IndexRAB!R24)","v":11.131080394092942},{"$f":"PTRM_RoC!S24+(PTRM_NomSLDepn!S24-PTRM_IndexRAB!S24)","v":11.241077157714031},{"$f":"PTRM_RoC!T24+(PTRM_NomSLDepn!T24-PTRM_IndexRAB!T24)","v":11.386169894134424},{"$f":"PTRM_RoC!U24+(PTRM_NomSLDepn!U24-PTRM_IndexRAB!U24)","v":11.285498039521524},{"$f":"PTRM_RoC!V24+(PTRM_NomSLDepn!V24-PTRM_IndexRAB!V24)","v":11.138149683304238},{"$f":"PTRM_RoC!W24+(PTRM_NomSLDepn!W24-PTRM_IndexRAB!W24)","v":11.082754050007077},{"$f":"PTRM_RoC!X24+(PTRM_NomSLDepn!X24-PTRM_IndexRAB!X24)","v":11.031267459798126},{"$f":"PTRM_RoC!Y24+(PTRM_NomSLDepn!Y24-PTRM_IndexRAB!Y24)","v":11.022627654352071},{"$f":"PTRM_RoC!Z24+(PTRM_NomSLDepn!Z24-PTRM_IndexRAB!Z24)","v":10.916284777728219},{"$f":"PTRM_RoC!AA24+(PTRM_NomSLDepn!AA24-PTRM_IndexRAB!AA24)","v":10.945449554141513},{"$f":"PTRM_RoC!AB24+(PTRM_NomSLDepn!AB24-PTRM_IndexRAB!AB24)","v":11.012007797181413},{"$f":"PTRM_RoC!AC24+(PTRM_NomSLDepn!AC24-PTRM_IndexRAB!AC24)","v":10.942004395173933},{"$f":"PTRM_RoC!AD24+(PTRM_NomSLDepn!AD24-PTRM_IndexRAB!AD24)","v":11.039378815271082},{"$f":"PTRM_RoC!AE24+(PTRM_NomSLDepn!AE24-PTRM_IndexRAB!AE24)","v":10.977183040326718},{"$f":"PTRM_RoC!AF24+(PTRM_NomSLDepn!AF24-PTRM_IndexRAB!AF24)","v":10.958398136512487},{"$f":"PTRM_RoC!AG24+(PTRM_NomSLDepn!AG24-PTRM_IndexRAB!AG24)","v":10.915753735659438},{"$f":"PTRM_RoC!AH24+(PTRM_NomSLDepn!AH24-PTRM_IndexRAB!AH24)","v":10.819721889373771},{"$f":"PTRM_RoC!AI24+(PTRM_NomSLDepn!AI24-PTRM_IndexRAB!AI24)","v":10.71717782119573},{"$f":"PTRM_RoC!AJ24+(PTRM_NomSLDepn!AJ24-PTRM_IndexRAB!AJ24)","v":10.490518864643152},{"$f":"PTRM_RoC!AK24+(PTRM_NomSLDepn!AK24-PTRM_IndexRAB!AK24)","v":10.472634366975676},{"$f":"PTRM_RoC!AL24+(PTRM_NomSLDepn!AL24-PTRM_IndexRAB!AL24)","v":10.44405318142616},{"$f":"PTRM_RoC!AM24+(PTRM_NomSLDepn!AM24-PTRM_IndexRAB!AM24)","v":10.083664909092679},{"$f":"PTRM_RoC!AN24+(PTRM_NomSLDepn!AN24-PTRM_IndexRAB!AN24)","v":9.7714588138119129},{"$f":"PTRM_RoC!AO24+(PTRM_NomSLDepn!AO24-PTRM_IndexRAB!AO24)","v":9.5303937816248094},{"$f":"PTRM_RoC!AP24+(PTRM_NomSLDepn!AP24-PTRM_IndexRAB!AP24)","v":1.2891815144054567E-16},{"$f":"PTRM_RoC!AQ24+(PTRM_NomSLDepn!AQ24-PTRM_IndexRAB!AQ24)","v":1.3104691529609386E-16},{"$f":"PTRM_RoC!AR24+(PTRM_NomSLDepn!AR24-PTRM_IndexRAB!AR24)","v":1.338256852738917E-16},{"$f":"PTRM_RoC!AS24+(PTRM_NomSLDepn!AS24-PTRM_IndexRAB!AS24)","v":1.3701417907055246E-16},{"$f":"PTRM_RoC!AT24+(PTRM_NomSLDepn!AT24-PTRM_IndexRAB!AT24)","v":1.4066628137063178E-16},{"$f":"PTRM_RoC!AU24+(PTRM_NomSLDepn!AU24-PTRM_IndexRAB!AU24)","v":1.4442863629179396E-16},{"$f":"PTRM_RoC!AV24+(PTRM_NomSLDepn!AV24-PTRM_IndexRAB!AV24)","v":1.4949992745106644E-16},{"$f":"PTRM_RoC!AW24+(PTRM_NomSLDepn!AW24-PTRM_IndexRAB!AW24)","v":1.5230113553690255E-16},{"$f":"PTRM_RoC!AX24+(PTRM_NomSLDepn!AX24-PTRM_IndexRAB!AX24)","v":1.5714844971239702E-16},{"$f":"PTRM_RoC!AY24+(PTRM_NomSLDepn!AY24-PTRM_IndexRAB!AY24)","v":1.569747891283964E-16},{"$f":"PTRM_RoC!AZ24+(PTRM_NomSLDepn!AZ24-PTRM_IndexRAB!AZ24)","v":1.6206460085040939E-16},{"$f":"PTRM_RoC!BA24+(PTRM_NomSLDepn!BA24-PTRM_IndexRAB!BA24)","v":1.6578820164116231E-16},{"$f":"PTRM_RoC!BB24+(PTRM_NomSLDepn!BB24-PTRM_IndexRAB!BB24)","v":1.6955682015926832E-16}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M25+(PTRM_NomSLDepn!M25-PTRM_IndexRAB!M25)","v":11.454104147058272},{"$f":"PTRM_RoC!N25+(PTRM_NomSLDepn!N25-PTRM_IndexRAB!N25)","v":11.176875137477026},{"$f":"PTRM_RoC!O25+(PTRM_NomSLDepn!O25-PTRM_IndexRAB!O25)","v":11.364259938242311},{"$f":"PTRM_RoC!P25+(PTRM_NomSLDepn!P25-PTRM_IndexRAB!P25)","v":11.334764373375814},{"$f":"PTRM_RoC!Q25+(PTRM_NomSLDepn!Q25-PTRM_IndexRAB!Q25)","v":11.457655562525598},{"$f":"PTRM_RoC!R25+(PTRM_NomSLDepn!R25-PTRM_IndexRAB!R25)","v":11.515684175068509},{"$f":"PTRM_RoC!S25+(PTRM_NomSLDepn!S25-PTRM_IndexRAB!S25)","v":11.63549164145714},{"$f":"PTRM_RoC!T25+(PTRM_NomSLDepn!T25-PTRM_IndexRAB!T25)","v":11.792052761241322},{"$f":"PTRM_RoC!U25+(PTRM_NomSLDepn!U25-PTRM_IndexRAB!U25)","v":11.694421747204329},{"$f":"PTRM_RoC!V25+(PTRM_NomSLDepn!V25-PTRM_IndexRAB!V25)","v":11.548604385678839},{"$f":"PTRM_RoC!W25+(PTRM_NomSLDepn!W25-PTRM_IndexRAB!W25)","v":11.498353825370746},{"$f":"PTRM_RoC!X25+(PTRM_NomSLDepn!X25-PTRM_IndexRAB!X25)","v":11.452466067785423},{"$f":"PTRM_RoC!Y25+(PTRM_NomSLDepn!Y25-PTRM_IndexRAB!Y25)","v":11.451426726049306},{"$f":"PTRM_RoC!Z25+(PTRM_NomSLDepn!Z25-PTRM_IndexRAB!Z25)","v":11.349237095492743},{"$f":"PTRM_RoC!AA25+(PTRM_NomSLDepn!AA25-PTRM_IndexRAB!AA25)","v":11.388345884159932},{"$f":"PTRM_RoC!AB25+(PTRM_NomSLDepn!AB25-PTRM_IndexRAB!AB25)","v":11.466958120012976},{"$f":"PTRM_RoC!AC25+(PTRM_NomSLDepn!AC25-PTRM_IndexRAB!AC25)","v":11.403927585236275},{"$f":"PTRM_RoC!AD25+(PTRM_NomSLDepn!AD25-PTRM_IndexRAB!AD25)","v":11.515987551966891},{"$f":"PTRM_RoC!AE25+(PTRM_NomSLDepn!AE25-PTRM_IndexRAB!AE25)","v":11.462300219640962},{"$f":"PTRM_RoC!AF25+(PTRM_NomSLDepn!AF25-PTRM_IndexRAB!AF25)","v":11.454604613942482},{"$f":"PTRM_RoC!AG25+(PTRM_NomSLDepn!AG25-PTRM_IndexRAB!AG25)","v":11.422721147273386},{"$f":"PTRM_RoC!AH25+(PTRM_NomSLDepn!AH25-PTRM_IndexRAB!AH25)","v":11.335708076155964},{"$f":"PTRM_RoC!AI25+(PTRM_NomSLDepn!AI25-PTRM_IndexRAB!AI25)","v":11.242613810185322},{"$f":"PTRM_RoC!AJ25+(PTRM_NomSLDepn!AJ25-PTRM_IndexRAB!AJ25)","v":11.019958882763705},{"$f":"PTRM_RoC!AK25+(PTRM_NomSLDepn!AK25-PTRM_IndexRAB!AK25)","v":11.017469814846159},{"$f":"PTRM_RoC!AL25+(PTRM_NomSLDepn!AL25-PTRM_IndexRAB!AL25)","v":11.00500971782337},{"$f":"PTRM_RoC!AM25+(PTRM_NomSLDepn!AM25-PTRM_IndexRAB!AM25)","v":10.643743490497544},{"$f":"PTRM_RoC!AN25+(PTRM_NomSLDepn!AN25-PTRM_IndexRAB!AN25)","v":10.333730946141412},{"$f":"PTRM_RoC!AO25+(PTRM_NomSLDepn!AO25-PTRM_IndexRAB!AO25)","v":10.099661548895812},{"$f":"PTRM_RoC!AP25+(PTRM_NomSLDepn!AP25-PTRM_IndexRAB!AP25)","v":10.062531532460575},{"$f":"PTRM_RoC!AQ25+(PTRM_NomSLDepn!AQ25-PTRM_IndexRAB!AQ25)","v":1.5799778499685775E-16},{"$f":"PTRM_RoC!AR25+(PTRM_NomSLDepn!AR25-PTRM_IndexRAB!AR25)","v":1.6134803174258115E-16},{"$f":"PTRM_RoC!AS25+(PTRM_NomSLDepn!AS25-PTRM_IndexRAB!AS25)","v":1.6519226536082667E-16},{"$f":"PTRM_RoC!AT25+(PTRM_NomSLDepn!AT25-PTRM_IndexRAB!AT25)","v":1.6959545236214376E-16},{"$f":"PTRM_RoC!AU25+(PTRM_NomSLDepn!AU25-PTRM_IndexRAB!AU25)","v":1.7413156633760468E-16},{"$f":"PTRM_RoC!AV25+(PTRM_NomSLDepn!AV25-PTRM_IndexRAB!AV25)","v":1.8024580999170982E-16},{"$f":"PTRM_RoC!AW25+(PTRM_NomSLDepn!AW25-PTRM_IndexRAB!AW25)","v":1.8362310942586585E-16},{"$f":"PTRM_RoC!AX25+(PTRM_NomSLDepn!AX25-PTRM_IndexRAB!AX25)","v":1.8946731339802012E-16},{"$f":"PTRM_RoC!AY25+(PTRM_NomSLDepn!AY25-PTRM_IndexRAB!AY25)","v":1.8925793809489785E-16},{"$f":"PTRM_RoC!AZ25+(PTRM_NomSLDepn!AZ25-PTRM_IndexRAB!AZ25)","v":1.9539451121691373E-16},{"$f":"PTRM_RoC!BA25+(PTRM_NomSLDepn!BA25-PTRM_IndexRAB!BA25)","v":1.9988390095815429E-16},{"$f":"PTRM_RoC!BB25+(PTRM_NomSLDepn!BB25-PTRM_IndexRAB!BB25)","v":2.0442756669048799E-16}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N26+(PTRM_NomSLDepn!N26-PTRM_IndexRAB!N26)","v":11.180195678531101},{"$f":"PTRM_RoC!O26+(PTRM_NomSLDepn!O26-PTRM_IndexRAB!O26)","v":11.372372664563116},{"$f":"PTRM_RoC!P26+(PTRM_NomSLDepn!P26-PTRM_IndexRAB!P26)","v":11.347781295679349},{"$f":"PTRM_RoC!Q26+(PTRM_NomSLDepn!Q26-PTRM_IndexRAB!Q26)","v":11.476008728787532},{"$f":"PTRM_RoC!R26+(PTRM_NomSLDepn!R26-PTRM_IndexRAB!R26)","v":11.539583782549153},{"$f":"PTRM_RoC!S26+(PTRM_NomSLDepn!S26-PTRM_IndexRAB!S26)","v":11.665400588550082},{"$f":"PTRM_RoC!T26+(PTRM_NomSLDepn!T26-PTRM_IndexRAB!T26)","v":11.828473896473568},{"$f":"PTRM_RoC!U26+(PTRM_NomSLDepn!U26-PTRM_IndexRAB!U26)","v":11.736889033150865},{"$f":"PTRM_RoC!V26+(PTRM_NomSLDepn!V26-PTRM_IndexRAB!V26)","v":11.597116477497494},{"$f":"PTRM_RoC!W26+(PTRM_NomSLDepn!W26-PTRM_IndexRAB!W26)","v":11.553527839056603},{"$f":"PTRM_RoC!X26+(PTRM_NomSLDepn!X26-PTRM_IndexRAB!X26)","v":11.514616527737232},{"$f":"PTRM_RoC!Y26+(PTRM_NomSLDepn!Y26-PTRM_IndexRAB!Y26)","v":11.521146263803837},{"$f":"PTRM_RoC!Z26+(PTRM_NomSLDepn!Z26-PTRM_IndexRAB!Z26)","v":11.42624738746102},{"$f":"PTRM_RoC!AA26+(PTRM_NomSLDepn!AA26-PTRM_IndexRAB!AA26)","v":11.474002851266025},{"$f":"PTRM_RoC!AB26+(PTRM_NomSLDepn!AB26-PTRM_IndexRAB!AB26)","v":11.562127760639124},{"$f":"PTRM_RoC!AC26+(PTRM_NomSLDepn!AC26-PTRM_IndexRAB!AC26)","v":11.507968365908935},{"$f":"PTRM_RoC!AD26+(PTRM_NomSLDepn!AD26-PTRM_IndexRAB!AD26)","v":11.631112198474609},{"$f":"PTRM_RoC!AE26+(PTRM_NomSLDepn!AE26-PTRM_IndexRAB!AE26)","v":11.587528679265642},{"$f":"PTRM_RoC!AF26+(PTRM_NomSLDepn!AF26-PTRM_IndexRAB!AF26)","v":11.591068399909361},{"$f":"PTRM_RoC!AG26+(PTRM_NomSLDepn!AG26-PTRM_IndexRAB!AG26)","v":11.570845513328665},{"$f":"PTRM_RoC!AH26+(PTRM_NomSLDepn!AH26-PTRM_IndexRAB!AH26)","v":11.495476850518838},{"$f":"PTRM_RoC!AI26+(PTRM_NomSLDepn!AI26-PTRM_IndexRAB!AI26)","v":11.41464318978403},{"$f":"PTRM_RoC!AJ26+(PTRM_NomSLDepn!AJ26-PTRM_IndexRAB!AJ26)","v":11.202870673464329},{"$f":"PTRM_RoC!AK26+(PTRM_NomSLDepn!AK26-PTRM_IndexRAB!AK26)","v":11.215725374247739},{"$f":"PTRM_RoC!AL26+(PTRM_NomSLDepn!AL26-PTRM_IndexRAB!AL26)","v":11.219638159957572},{"$f":"PTRM_RoC!AM26+(PTRM_NomSLDepn!AM26-PTRM_IndexRAB!AM26)","v":10.868716177552834},{"$f":"PTRM_RoC!AN26+(PTRM_NomSLDepn!AN26-PTRM_IndexRAB!AN26)","v":10.570502585008626},{"$f":"PTRM_RoC!AO26+(PTRM_NomSLDepn!AO26-PTRM_IndexRAB!AO26)","v":10.350636492642648},{"$f":"PTRM_RoC!AP26+(PTRM_NomSLDepn!AP26-PTRM_IndexRAB!AP26)","v":10.333934906528121},{"$f":"PTRM_RoC!AQ26+(PTRM_NomSLDepn!AQ26-PTRM_IndexRAB!AQ26)","v":10.027093590360607},{"$f":"PTRM_RoC!AR26+(PTRM_NomSLDepn!AR26-PTRM_IndexRAB!AR26)","v":9.0701170182671551E-17},{"$f":"PTRM_RoC!AS26+(PTRM_NomSLDepn!AS26-PTRM_IndexRAB!AS26)","v":9.2862191199567032E-17},{"$f":"PTRM_RoC!AT26+(PTRM_NomSLDepn!AT26-PTRM_IndexRAB!AT26)","v":9.5337425692602305E-17},{"$f":"PTRM_RoC!AU26+(PTRM_NomSLDepn!AU26-PTRM_IndexRAB!AU26)","v":9.7887384568535044E-17},{"$f":"PTRM_RoC!AV26+(PTRM_NomSLDepn!AV26-PTRM_IndexRAB!AV26)","v":1.0132448292182693E-16},{"$f":"PTRM_RoC!AW26+(PTRM_NomSLDepn!AW26-PTRM_IndexRAB!AW26)","v":1.0322301869835222E-16},{"$f":"PTRM_RoC!AX26+(PTRM_NomSLDepn!AX26-PTRM_IndexRAB!AX26)","v":1.0650831529190664E-16},{"$f":"PTRM_RoC!AY26+(PTRM_NomSLDepn!AY26-PTRM_IndexRAB!AY26)","v":1.0639061577741339E-16},{"$f":"PTRM_RoC!AZ26+(PTRM_NomSLDepn!AZ26-PTRM_IndexRAB!AZ26)","v":1.0984026655447631E-16},{"$f":"PTRM_RoC!BA26+(PTRM_NomSLDepn!BA26-PTRM_IndexRAB!BA26)","v":1.1236395958338322E-16},{"$f":"PTRM_RoC!BB26+(PTRM_NomSLDepn!BB26-PTRM_IndexRAB!BB26)","v":1.1491816365014908E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O27+(PTRM_NomSLDepn!O27-PTRM_IndexRAB!O27)","v":11.485312203143977},{"$f":"PTRM_RoC!P27+(PTRM_NomSLDepn!P27-PTRM_IndexRAB!P27)","v":11.465251814872538},{"$f":"PTRM_RoC!Q27+(PTRM_NomSLDepn!Q27-PTRM_IndexRAB!Q27)","v":11.59984129235292},{"$f":"PTRM_RoC!R27+(PTRM_NomSLDepn!R27-PTRM_IndexRAB!R27)","v":11.669385011615052},{"$f":"PTRM_RoC!S27+(PTRM_NomSLDepn!S27-PTRM_IndexRAB!S27)","v":11.802194645273779},{"$f":"PTRM_RoC!T27+(PTRM_NomSLDepn!T27-PTRM_IndexRAB!T27)","v":11.973092867115108},{"$f":"PTRM_RoC!U27+(PTRM_NomSLDepn!U27-PTRM_IndexRAB!U27)","v":11.886527991437493},{"$f":"PTRM_RoC!V27+(PTRM_NomSLDepn!V27-PTRM_IndexRAB!V27)","v":11.751328916733636},{"$f":"PTRM_RoC!W27+(PTRM_NomSLDepn!W27-PTRM_IndexRAB!W27)","v":11.713801136023633},{"$f":"PTRM_RoC!X27+(PTRM_NomSLDepn!X27-PTRM_IndexRAB!X27)","v":11.681299055581874},{"$f":"PTRM_RoC!Y27+(PTRM_NomSLDepn!Y27-PTRM_IndexRAB!Y27)","v":11.695232834893746},{"$f":"PTRM_RoC!Z27+(PTRM_NomSLDepn!Z27-PTRM_IndexRAB!Z27)","v":11.606530874911158},{"$f":"PTRM_RoC!AA27+(PTRM_NomSLDepn!AA27-PTRM_IndexRAB!AA27)","v":11.663116775752517},{"$f":"PTRM_RoC!AB27+(PTRM_NomSLDepn!AB27-PTRM_IndexRAB!AB27)","v":11.761285306044918},{"$f":"PTRM_RoC!AC27+(PTRM_NomSLDepn!AC27-PTRM_IndexRAB!AC27)","v":11.71523254752028},{"$f":"PTRM_RoC!AD27+(PTRM_NomSLDepn!AD27-PTRM_IndexRAB!AD27)","v":11.850267949319926},{"$f":"PTRM_RoC!AE27+(PTRM_NomSLDepn!AE27-PTRM_IndexRAB!AE27)","v":11.816084747291178},{"$f":"PTRM_RoC!AF27+(PTRM_NomSLDepn!AF27-PTRM_IndexRAB!AF27)","v":11.830557976102146},{"$f":"PTRM_RoC!AG27+(PTRM_NomSLDepn!AG27-PTRM_IndexRAB!AG27)","v":11.821461649242217},{"$f":"PTRM_RoC!AH27+(PTRM_NomSLDepn!AH27-PTRM_IndexRAB!AH27)","v":11.756694368845757},{"$f":"PTRM_RoC!AI27+(PTRM_NomSLDepn!AI27-PTRM_IndexRAB!AI27)","v":11.687009450124545},{"$f":"PTRM_RoC!AJ27+(PTRM_NomSLDepn!AJ27-PTRM_IndexRAB!AJ27)","v":11.483838783438561},{"$f":"PTRM_RoC!AK27+(PTRM_NomSLDepn!AK27-PTRM_IndexRAB!AK27)","v":11.511699170005496},{"$f":"PTRM_RoC!AL27+(PTRM_NomSLDepn!AL27-PTRM_IndexRAB!AL27)","v":11.531533501046628},{"$f":"PTRM_RoC!AM27+(PTRM_NomSLDepn!AM27-PTRM_IndexRAB!AM27)","v":11.187405635685563},{"$f":"PTRM_RoC!AN27+(PTRM_NomSLDepn!AN27-PTRM_IndexRAB!AN27)","v":10.897884522762933},{"$f":"PTRM_RoC!AO27+(PTRM_NomSLDepn!AO27-PTRM_IndexRAB!AO27)","v":10.689767521453945},{"$f":"PTRM_RoC!AP27+(PTRM_NomSLDepn!AP27-PTRM_IndexRAB!AP27)","v":10.692731823731194},{"$f":"PTRM_RoC!AQ27+(PTRM_NomSLDepn!AQ27-PTRM_IndexRAB!AQ27)","v":10.396717718710919},{"$f":"PTRM_RoC!AR27+(PTRM_NomSLDepn!AR27-PTRM_IndexRAB!AR27)","v":10.134574973814983},{"$f":"PTRM_RoC!AS27+(PTRM_NomSLDepn!AS27-PTRM_IndexRAB!AS27)","v":3.3673993664146906E-16},{"$f":"PTRM_RoC!AT27+(PTRM_NomSLDepn!AT27-PTRM_IndexRAB!AT27)","v":3.4571571349521795E-16},{"$f":"PTRM_RoC!AU27+(PTRM_NomSLDepn!AU27-PTRM_IndexRAB!AU27)","v":3.5496245836767738E-16},{"$f":"PTRM_RoC!AV27+(PTRM_NomSLDepn!AV27-PTRM_IndexRAB!AV27)","v":3.6742617763562638E-16},{"$f":"PTRM_RoC!AW27+(PTRM_NomSLDepn!AW27-PTRM_IndexRAB!AW27)","v":3.7431071060690593E-16},{"$f":"PTRM_RoC!AX27+(PTRM_NomSLDepn!AX27-PTRM_IndexRAB!AX27)","v":3.8622396133329101E-16},{"$f":"PTRM_RoC!AY27+(PTRM_NomSLDepn!AY27-PTRM_IndexRAB!AY27)","v":3.857971554767717E-16},{"$f":"PTRM_RoC!AZ27+(PTRM_NomSLDepn!AZ27-PTRM_IndexRAB!AZ27)","v":3.9830639275728054E-16},{"$f":"PTRM_RoC!BA27+(PTRM_NomSLDepn!BA27-PTRM_IndexRAB!BA27)","v":4.0745789155004857E-16},{"$f":"PTRM_RoC!BB27+(PTRM_NomSLDepn!BB27-PTRM_IndexRAB!BB27)","v":4.1672003047334513E-16}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":87.605328279926454},99.218970559011169,108.49023037986581,117.78285649956614,127.17714266632873,140.07589381115793,152.23592052285323,168.61513433075501,179.00883153748671,185.37088343048657,{"$f":"SUM(O17:O27)","v":199.45453117901945},198.41681960285123,200.01952168592797,200.45673561718002,201.9340137805479,204.00603356635969,201.64676502065433,198.43828610999091,196.84914857519311,195.30370246482545,194.48619982684153,191.91516749425739,191.69155394372484,192.07280775214008,190.02514434031158,190.83006690456696,188.81693855625224,187.4950082022219,185.70183216007376,182.9386265584682,100.85530319472352,90.513698082233773,81.772311835132413,72.839159196427573,61.61871825307793,50.948242142810884,40.670459344617214,31.08919826271989,20.423811309071528,10.134574973814985,1.8435562166242766E-15,1.8926960643738445E-15,1.9433193856323248E-15,2.0115547347502747E-15,2.0492456118239694E-15,2.1144673008694678E-15,2.112130659133636E-15,2.18061520653754E-15,2.2307170823622663E-15,2.2814246817090619E-15]
[]
[]
["Approach B"]
[{"$f":"Inputs!A83","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E35+(PTRM_NomSLDepn!E35-PTRM_IndexRAB!E35)","v":88.812457063348077},{"$f":"PTRM_RoC!F35+(PTRM_NomSLDepn!F35-PTRM_IndexRAB!F35)","v":89.303147648101699},{"$f":"PTRM_RoC!G35+(PTRM_NomSLDepn!G35-PTRM_IndexRAB!G35)","v":89.759149662364578},{"$f":"PTRM_RoC!H35+(PTRM_NomSLDepn!H35-PTRM_IndexRAB!H35)","v":90.178323233348095},{"$f":"PTRM_RoC!I35+(PTRM_NomSLDepn!I35-PTRM_IndexRAB!I35)","v":90.558440550684253},{"$f":"PTRM_RoC!J35+(PTRM_NomSLDepn!J35-PTRM_IndexRAB!J35)","v":89.886399861846201},{"$f":"PTRM_RoC!K35+(PTRM_NomSLDepn!K35-PTRM_IndexRAB!K35)","v":90.313411720945453},{"$f":"PTRM_RoC!L35+(PTRM_NomSLDepn!L35-PTRM_IndexRAB!L35)","v":90.695581029531468},{"$f":"PTRM_RoC!M35+(PTRM_NomSLDepn!M35-PTRM_IndexRAB!M35)","v":91.030108804965991},{"$f":"PTRM_RoC!N35+(PTRM_NomSLDepn!N35-PTRM_IndexRAB!N35)","v":91.314075764341226},{"$f":"PTRM_RoC!O35+(PTRM_NomSLDepn!O35-PTRM_IndexRAB!O35)","v":92.404970110520267},{"$f":"PTRM_RoC!P35+(PTRM_NomSLDepn!P35-PTRM_IndexRAB!P35)","v":92.423215248778646},{"$f":"PTRM_RoC!Q35+(PTRM_NomSLDepn!Q35-PTRM_IndexRAB!Q35)","v":92.380687221586584},{"$f":"PTRM_RoC!R35+(PTRM_NomSLDepn!R35-PTRM_IndexRAB!R35)","v":92.274232656252238},{"$f":"PTRM_RoC!S35+(PTRM_NomSLDepn!S35-PTRM_IndexRAB!S35)","v":92.100575781171798},{"$f":"PTRM_RoC!T35+(PTRM_NomSLDepn!T35-PTRM_IndexRAB!T35)","v":94.746190054829427},{"$f":"PTRM_RoC!U35+(PTRM_NomSLDepn!U35-PTRM_IndexRAB!U35)","v":94.387203055330986},{"$f":"PTRM_RoC!V35+(PTRM_NomSLDepn!V35-PTRM_IndexRAB!V35)","v":93.948235769778023},{"$f":"PTRM_RoC!W35+(PTRM_NomSLDepn!W35-PTRM_IndexRAB!W35)","v":93.425441021203071},{"$f":"PTRM_RoC!X35+(PTRM_NomSLDepn!X35-PTRM_IndexRAB!X35)","v":92.814827392618},{"$f":"PTRM_RoC!Y35+(PTRM_NomSLDepn!Y35-PTRM_IndexRAB!Y35)","v":89.569696490710413},{"$f":"PTRM_RoC!Z35+(PTRM_NomSLDepn!Z35-PTRM_IndexRAB!Z35)","v":88.721801102605781},{"$f":"PTRM_RoC!AA35+(PTRM_NomSLDepn!AA35-PTRM_IndexRAB!AA35)","v":87.777435216684481},{"$f":"PTRM_RoC!AB35+(PTRM_NomSLDepn!AB35-PTRM_IndexRAB!AB35)","v":86.732351991365377},{"$f":"PTRM_RoC!AC35+(PTRM_NomSLDepn!AC35-PTRM_IndexRAB!AC35)","v":85.582153684016973},{"$f":"PTRM_RoC!AD35+(PTRM_NomSLDepn!AD35-PTRM_IndexRAB!AD35)","v":85.876510991761421},{"$f":"PTRM_RoC!AE35+(PTRM_NomSLDepn!AE35-PTRM_IndexRAB!AE35)","v":84.648980202512561},{"$f":"PTRM_RoC!AF35+(PTRM_NomSLDepn!AF35-PTRM_IndexRAB!AF35)","v":83.294136541155737},{"$f":"PTRM_RoC!AG35+(PTRM_NomSLDepn!AG35-PTRM_IndexRAB!AG35)","v":81.80604205482021},{"$f":"PTRM_RoC!AH35+(PTRM_NomSLDepn!AH35-PTRM_IndexRAB!AH35)","v":80.178532074131212},{"$f":"PTRM_RoC!AI35+(PTRM_NomSLDepn!AI35-PTRM_IndexRAB!AI35)","v":0.70889150923453514},{"$f":"PTRM_RoC!AJ35+(PTRM_NomSLDepn!AJ35-PTRM_IndexRAB!AJ35)","v":0.69712347871666414},{"$f":"PTRM_RoC!AK35+(PTRM_NomSLDepn!AK35-PTRM_IndexRAB!AK35)","v":0.68436061229874889},{"$f":"PTRM_RoC!AL35+(PTRM_NomSLDepn!AL35-PTRM_IndexRAB!AL35)","v":0.67056140449341617},{"$f":"PTRM_RoC!AM35+(PTRM_NomSLDepn!AM35-PTRM_IndexRAB!AM35)","v":0.65568291751508734},{"$f":"PTRM_RoC!AN35+(PTRM_NomSLDepn!AN35-PTRM_IndexRAB!AN35)","v":-8.6427318692269893E-4},{"$f":"PTRM_RoC!AO35+(PTRM_NomSLDepn!AO35-PTRM_IndexRAB!AO35)","v":-8.4913167592940971E-4},{"$f":"PTRM_RoC!AP35+(PTRM_NomSLDepn!AP35-PTRM_IndexRAB!AP35)","v":-8.3280707435193886E-4},{"$f":"PTRM_RoC!AQ35+(PTRM_NomSLDepn!AQ35-PTRM_IndexRAB!AQ35)","v":-8.1525227570603551E-4},{"$f":"PTRM_RoC!AR35+(PTRM_NomSLDepn!AR35-PTRM_IndexRAB!AR35)","v":-7.9641861606401904E-4},{"$f":"PTRM_RoC!AS35+(PTRM_NomSLDepn!AS35-PTRM_IndexRAB!AS35)","v":-1.4883015423500249E-5},{"$f":"PTRM_RoC!AT35+(PTRM_NomSLDepn!AT35-PTRM_IndexRAB!AT35)","v":-1.4643679564994346E-5},{"$f":"PTRM_RoC!AU35+(PTRM_NomSLDepn!AU35-PTRM_IndexRAB!AU35)","v":-1.4383178276907872E-5},{"$f":"PTRM_RoC!AV35+(PTRM_NomSLDepn!AV35-PTRM_IndexRAB!AV35)","v":-1.4100605440787513E-5},{"$f":"PTRM_RoC!AW35+(PTRM_NomSLDepn!AW35-PTRM_IndexRAB!AW35)","v":-1.3795022924527977E-5},{"$f":"PTRM_RoC!AX35+(PTRM_NomSLDepn!AX35-PTRM_IndexRAB!AX35)","v":-1.6418488982764807E-8},{"$f":"PTRM_RoC!AY35+(PTRM_NomSLDepn!AY35-PTRM_IndexRAB!AY35)","v":-1.6794029333155744E-8},{"$f":"PTRM_RoC!AZ35+(PTRM_NomSLDepn!AZ35-PTRM_IndexRAB!AZ35)","v":-1.7178159423742616E-8},{"$f":"PTRM_RoC!BA35+(PTRM_NomSLDepn!BA35-PTRM_IndexRAB!BA35)","v":-1.7571075727784704E-8},{"$f":"PTRM_RoC!BB35+(PTRM_NomSLDepn!BB35-PTRM_IndexRAB!BB35)","v":-1.7972979212477164E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F36+(PTRM_NomSLDepn!F36-PTRM_IndexRAB!F36)","v":9.0439621396650303},{"$f":"PTRM_RoC!G36+(PTRM_NomSLDepn!G36-PTRM_IndexRAB!G36)","v":9.0939302096581436},{"$f":"PTRM_RoC!H36+(PTRM_NomSLDepn!H36-PTRM_IndexRAB!H36)","v":9.1403658684493756},{"$f":"PTRM_RoC!I36+(PTRM_NomSLDepn!I36-PTRM_IndexRAB!I36)","v":9.183051208223489},{"$f":"PTRM_RoC!J36+(PTRM_NomSLDepn!J36-PTRM_IndexRAB!J36)","v":9.145915481652068},{"$f":"PTRM_RoC!K36+(PTRM_NomSLDepn!K36-PTRM_IndexRAB!K36)","v":9.1939040157192551},{"$f":"PTRM_RoC!L36+(PTRM_NomSLDepn!L36-PTRM_IndexRAB!L36)","v":9.2375803232826499},{"$f":"PTRM_RoC!M36+(PTRM_NomSLDepn!M36-PTRM_IndexRAB!M36)","v":9.2766699736223455},{"$f":"PTRM_RoC!N36+(PTRM_NomSLDepn!N36-PTRM_IndexRAB!N36)","v":9.310886676734988},{"$f":"PTRM_RoC!O36+(PTRM_NomSLDepn!O36-PTRM_IndexRAB!O36)","v":9.4266254217957801},{"$f":"PTRM_RoC!P36+(PTRM_NomSLDepn!P36-PTRM_IndexRAB!P36)","v":9.4343831757117762},{"$f":"PTRM_RoC!Q36+(PTRM_NomSLDepn!Q36-PTRM_IndexRAB!Q36)","v":9.4362459718927347},{"$f":"PTRM_RoC!R36+(PTRM_NomSLDepn!R36-PTRM_IndexRAB!R36)","v":9.431903935920456},{"$f":"PTRM_RoC!S36+(PTRM_NomSLDepn!S36-PTRM_IndexRAB!S36)","v":9.4210351140490047},{"$f":"PTRM_RoC!T36+(PTRM_NomSLDepn!T36-PTRM_IndexRAB!T36)","v":9.6924898519633711},{"$f":"PTRM_RoC!U36+(PTRM_NomSLDepn!U36-PTRM_IndexRAB!U36)","v":9.6636543513264659},{"$f":"PTRM_RoC!V36+(PTRM_NomSLDepn!V36-PTRM_IndexRAB!V36)","v":9.6270394090499991},{"$f":"PTRM_RoC!W36+(PTRM_NomSLDepn!W36-PTRM_IndexRAB!W36)","v":9.5822668634028449},{"$f":"PTRM_RoC!X36+(PTRM_NomSLDepn!X36-PTRM_IndexRAB!X36)","v":9.5289443208922346},{"$f":"PTRM_RoC!Y36+(PTRM_NomSLDepn!Y36-PTRM_IndexRAB!Y36)","v":9.2103990025958034},{"$f":"PTRM_RoC!Z36+(PTRM_NomSLDepn!Z36-PTRM_IndexRAB!Z36)","v":9.1333585967059694},{"$f":"PTRM_RoC!AA36+(PTRM_NomSLDepn!AA36-PTRM_IndexRAB!AA36)","v":9.0468993037144436},{"$f":"PTRM_RoC!AB36+(PTRM_NomSLDepn!AB36-PTRM_IndexRAB!AB36)","v":8.9506029822960702},{"$f":"PTRM_RoC!AC36+(PTRM_NomSLDepn!AC36-PTRM_IndexRAB!AC36)","v":8.8440365850187135},{"$f":"PTRM_RoC!AD36+(PTRM_NomSLDepn!AD36-PTRM_IndexRAB!AD36)","v":8.879881200589379},{"$f":"PTRM_RoC!AE36+(PTRM_NomSLDepn!AE36-PTRM_IndexRAB!AE36)","v":8.7669781089345804},{"$f":"PTRM_RoC!AF36+(PTRM_NomSLDepn!AF36-PTRM_IndexRAB!AF36)","v":8.6416617047967783},{"$f":"PTRM_RoC!AG36+(PTRM_NomSLDepn!AG36-PTRM_IndexRAB!AG36)","v":8.5033481591837887},{"$f":"PTRM_RoC!AH36+(PTRM_NomSLDepn!AH36-PTRM_IndexRAB!AH36)","v":8.3514312771974897},{"$f":"PTRM_RoC!AI36+(PTRM_NomSLDepn!AI36-PTRM_IndexRAB!AI36)","v":8.6349645130660981},{"$f":"PTRM_RoC!AJ36+(PTRM_NomSLDepn!AJ36-PTRM_IndexRAB!AJ36)","v":0},{"$f":"PTRM_RoC!AK36+(PTRM_NomSLDepn!AK36-PTRM_IndexRAB!AK36)","v":0},{"$f":"PTRM_RoC!AL36+(PTRM_NomSLDepn!AL36-PTRM_IndexRAB!AL36)","v":0},{"$f":"PTRM_RoC!AM36+(PTRM_NomSLDepn!AM36-PTRM_IndexRAB!AM36)","v":0},{"$f":"PTRM_RoC!AN36+(PTRM_NomSLDepn!AN36-PTRM_IndexRAB!AN36)","v":1.3747532374041496E-3},{"$f":"PTRM_RoC!AO36+(PTRM_NomSLDepn!AO36-PTRM_IndexRAB!AO36)","v":1.3506684438780068E-3},{"$f":"PTRM_RoC!AP36+(PTRM_NomSLDepn!AP36-PTRM_IndexRAB!AP36)","v":1.3247017712939967E-3},{"$f":"PTRM_RoC!AQ36+(PTRM_NomSLDepn!AQ36-PTRM_IndexRAB!AQ36)","v":1.2967782898814088E-3},{"$f":"PTRM_RoC!AR36+(PTRM_NomSLDepn!AR36-PTRM_IndexRAB!AR36)","v":1.2668205925273832E-3},{"$f":"PTRM_RoC!AS36+(PTRM_NomSLDepn!AS36-PTRM_IndexRAB!AS36)","v":2.367361841762503E-5},{"$f":"PTRM_RoC!AT36+(PTRM_NomSLDepn!AT36-PTRM_IndexRAB!AT36)","v":2.3292919639407215E-5},{"$f":"PTRM_RoC!AU36+(PTRM_NomSLDepn!AU36-PTRM_IndexRAB!AU36)","v":2.2878554141826572E-5},{"$f":"PTRM_RoC!AV36+(PTRM_NomSLDepn!AV36-PTRM_IndexRAB!AV36)","v":2.2429080610613492E-5},{"$f":"PTRM_RoC!AW36+(PTRM_NomSLDepn!AW36-PTRM_IndexRAB!AW36)","v":2.1943006809090506E-5},{"$f":"PTRM_RoC!AX36+(PTRM_NomSLDepn!AX36-PTRM_IndexRAB!AX36)","v":1.3058007134704344E-7},{"$f":"PTRM_RoC!AY36+(PTRM_NomSLDepn!AY36-PTRM_IndexRAB!AY36)","v":1.2822415806939801E-7},{"$f":"PTRM_RoC!AZ36+(PTRM_NomSLDepn!AZ36-PTRM_IndexRAB!AZ36)","v":1.2569215490392991E-7},{"$f":"PTRM_RoC!BA36+(PTRM_NomSLDepn!BA36-PTRM_IndexRAB!BA36)","v":1.2297723899175823E-7},{"$f":"PTRM_RoC!BB36+(PTRM_NomSLDepn!BB36-PTRM_IndexRAB!BB36)","v":1.2007236748108756E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G37+(PTRM_NomSLDepn!G37-PTRM_IndexRAB!G37)","v":9.4489915979880088},{"$f":"PTRM_RoC!H37+(PTRM_NomSLDepn!H37-PTRM_IndexRAB!H37)","v":9.5011974637624661},{"$f":"PTRM_RoC!I37+(PTRM_NomSLDepn!I37-PTRM_IndexRAB!I37)","v":9.5497127210124955},{"$f":"PTRM_RoC!J37+(PTRM_NomSLDepn!J37-PTRM_IndexRAB!J37)","v":9.4635214349157586},{"$f":"PTRM_RoC!K37+(PTRM_NomSLDepn!K37-PTRM_IndexRAB!K37)","v":9.517674400252254},{"$f":"PTRM_RoC!L37+(PTRM_NomSLDepn!L37-PTRM_IndexRAB!L37)","v":9.5676135499320409},{"$f":"PTRM_RoC!M37+(PTRM_NomSLDepn!M37-PTRM_IndexRAB!M37)","v":9.6130651917307866},{"$f":"PTRM_RoC!N37+(PTRM_NomSLDepn!N37-PTRM_IndexRAB!N37)","v":9.6537437399963277},{"$f":"PTRM_RoC!O37+(PTRM_NomSLDepn!O37-PTRM_IndexRAB!O37)","v":9.7782476870336765},{"$f":"PTRM_RoC!P37+(PTRM_NomSLDepn!P37-PTRM_IndexRAB!P37)","v":9.7921199881738907},{"$f":"PTRM_RoC!Q37+(PTRM_NomSLDepn!Q37-PTRM_IndexRAB!Q37)","v":9.8001785302061801},{"$f":"PTRM_RoC!R37+(PTRM_NomSLDepn!R37-PTRM_IndexRAB!R37)","v":9.8021135517967544},{"$f":"PTRM_RoC!S37+(PTRM_NomSLDepn!S37-PTRM_IndexRAB!S37)","v":9.7976031638974757},{"$f":"PTRM_RoC!T37+(PTRM_NomSLDepn!T37-PTRM_IndexRAB!T37)","v":10.081169023872611},{"$f":"PTRM_RoC!U37+(PTRM_NomSLDepn!U37-PTRM_IndexRAB!U37)","v":10.058938715718304},{"$f":"PTRM_RoC!V37+(PTRM_NomSLDepn!V37-PTRM_IndexRAB!V37)","v":10.02901301673138},{"$f":"PTRM_RoC!W37+(PTRM_NomSLDepn!W37-PTRM_IndexRAB!W37)","v":9.9910137548220224},{"$f":"PTRM_RoC!X37+(PTRM_NomSLDepn!X37-PTRM_IndexRAB!X37)","v":9.9445484709073639},{"$f":"PTRM_RoC!Y37+(PTRM_NomSLDepn!Y37-PTRM_IndexRAB!Y37)","v":9.6258941264530957},{"$f":"PTRM_RoC!Z37+(PTRM_NomSLDepn!Z37-PTRM_IndexRAB!Z37)","v":9.5553214129494926},{"$f":"PTRM_RoC!AA37+(PTRM_NomSLDepn!AA37-PTRM_IndexRAB!AA37)","v":9.4753959026807202},{"$f":"PTRM_RoC!AB37+(PTRM_NomSLDepn!AB37-PTRM_IndexRAB!AB37)","v":9.385698775179776},{"$f":"PTRM_RoC!AC37+(PTRM_NomSLDepn!AC37-PTRM_IndexRAB!AC37)","v":9.2857962300481383},{"$f":"PTRM_RoC!AD37+(PTRM_NomSLDepn!AD37-PTRM_IndexRAB!AD37)","v":9.3304393689458305},{"$f":"PTRM_RoC!AE37+(PTRM_NomSLDepn!AE37-PTRM_IndexRAB!AE37)","v":9.2254547859340654},{"$f":"PTRM_RoC!AF37+(PTRM_NomSLDepn!AF37-PTRM_IndexRAB!AF37)","v":9.1081579050721473},{"$f":"PTRM_RoC!AG37+(PTRM_NomSLDepn!AG37-PTRM_IndexRAB!AG37)","v":8.9779646294872926},{"$f":"PTRM_RoC!AH37+(PTRM_NomSLDepn!AH37-PTRM_IndexRAB!AH37)","v":8.8342684096268052},{"$f":"PTRM_RoC!AI37+(PTRM_NomSLDepn!AI37-PTRM_IndexRAB!AI37)","v":8.9962114404353901},{"$f":"PTRM_RoC!AJ37+(PTRM_NomSLDepn!AJ37-PTRM_IndexRAB!AJ37)","v":8.796602554695939},{"$f":"PTRM_RoC!AK37+(PTRM_NomSLDepn!AK37-PTRM_IndexRAB!AK37)","v":0},{"$f":"PTRM_RoC!AL37+(PTRM_NomSLDepn!AL37-PTRM_IndexRAB!AL37)","v":0},{"$f":"PTRM_RoC!AM37+(PTRM_NomSLDepn!AM37-PTRM_IndexRAB!AM37)","v":0},{"$f":"PTRM_RoC!AN37+(PTRM_NomSLDepn!AN37-PTRM_IndexRAB!AN37)","v":-2.1668511791112524E-2},{"$f":"PTRM_RoC!AO37+(PTRM_NomSLDepn!AO37-PTRM_IndexRAB!AO37)","v":-2.1288893385199056E-2},{"$f":"PTRM_RoC!AP37+(PTRM_NomSLDepn!AP37-PTRM_IndexRAB!AP37)","v":-2.0879613278956131E-2},{"$f":"PTRM_RoC!AQ37+(PTRM_NomSLDepn!AQ37-PTRM_IndexRAB!AQ37)","v":-2.0439490448345411E-2},{"$f":"PTRM_RoC!AR37+(PTRM_NomSLDepn!AR37-PTRM_IndexRAB!AR37)","v":-1.9967304822090033E-2},{"$f":"PTRM_RoC!AS37+(PTRM_NomSLDepn!AS37-PTRM_IndexRAB!AS37)","v":-3.7313756815674935E-4},{"$f":"PTRM_RoC!AT37+(PTRM_NomSLDepn!AT37-PTRM_IndexRAB!AT37)","v":-3.6713709058722481E-4},{"$f":"PTRM_RoC!AU37+(PTRM_NomSLDepn!AU37-PTRM_IndexRAB!AU37)","v":-3.6060596672741839E-4},{"$f":"PTRM_RoC!AV37+(PTRM_NomSLDepn!AV37-PTRM_IndexRAB!AV37)","v":-3.535214789474341E-4},{"$f":"PTRM_RoC!AW37+(PTRM_NomSLDepn!AW37-PTRM_IndexRAB!AW37)","v":-3.4586010699130072E-4},{"$f":"PTRM_RoC!AX37+(PTRM_NomSLDepn!AX37-PTRM_IndexRAB!AX37)","v":-2.0581699600215849E-6},{"$f":"PTRM_RoC!AY37+(PTRM_NomSLDepn!AY37-PTRM_IndexRAB!AY37)","v":-2.0210366525693402E-6},{"$f":"PTRM_RoC!AZ37+(PTRM_NomSLDepn!AZ37-PTRM_IndexRAB!AZ37)","v":-1.981127860974366E-6},{"$f":"PTRM_RoC!BA37+(PTRM_NomSLDepn!BA37-PTRM_IndexRAB!BA37)","v":-1.938336045065753E-6},{"$f":"PTRM_RoC!BB37+(PTRM_NomSLDepn!BB37-PTRM_IndexRAB!BB37)","v":-1.8925501972000768E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H38+(PTRM_NomSLDepn!H38-PTRM_IndexRAB!H38)","v":9.5526618633255378},{"$f":"PTRM_RoC!I38+(PTRM_NomSLDepn!I38-PTRM_IndexRAB!I38)","v":9.6054405093698101},{"$f":"PTRM_RoC!J38+(PTRM_NomSLDepn!J38-PTRM_IndexRAB!J38)","v":9.5547619998322268},{"$f":"PTRM_RoC!K38+(PTRM_NomSLDepn!K38-PTRM_IndexRAB!K38)","v":9.6137891697932005},{"$f":"PTRM_RoC!L38+(PTRM_NomSLDepn!L38-PTRM_IndexRAB!L38)","v":9.6688020099124614},{"$f":"PTRM_RoC!M38+(PTRM_NomSLDepn!M38-PTRM_IndexRAB!M38)","v":9.7195341247644294},{"$f":"PTRM_RoC!N38+(PTRM_NomSLDepn!N38-PTRM_IndexRAB!N38)","v":9.7657074762678082},{"$f":"PTRM_RoC!O38+(PTRM_NomSLDepn!O38-PTRM_IndexRAB!O38)","v":9.8960464931734045},{"$f":"PTRM_RoC!P38+(PTRM_NomSLDepn!P38-PTRM_IndexRAB!P38)","v":9.9157070634179227},{"$f":"PTRM_RoC!Q38+(PTRM_NomSLDepn!Q38-PTRM_IndexRAB!Q38)","v":9.9297743767857636},{"$f":"PTRM_RoC!R38+(PTRM_NomSLDepn!R38-PTRM_IndexRAB!R38)","v":9.9379462031403314},{"$f":"PTRM_RoC!S38+(PTRM_NomSLDepn!S38-PTRM_IndexRAB!S38)","v":9.9399084266253226},{"$f":"PTRM_RoC!T38+(PTRM_NomSLDepn!T38-PTRM_IndexRAB!T38)","v":10.229169068919436},{"$f":"PTRM_RoC!U38+(PTRM_NomSLDepn!U38-PTRM_IndexRAB!U38)","v":10.214073375111013},{"$f":"PTRM_RoC!V38+(PTRM_NomSLDepn!V38-PTRM_IndexRAB!V38)","v":10.19154999532225},{"$f":"PTRM_RoC!W38+(PTRM_NomSLDepn!W38-PTRM_IndexRAB!W38)","v":10.161229773081146},{"$f":"PTRM_RoC!X38+(PTRM_NomSLDepn!X38-PTRM_IndexRAB!X38)","v":10.122729550693927},{"$f":"PTRM_RoC!Y38+(PTRM_NomSLDepn!Y38-PTRM_IndexRAB!Y38)","v":9.8111547619922188},{"$f":"PTRM_RoC!Z38+(PTRM_NomSLDepn!Z38-PTRM_IndexRAB!Z38)","v":9.7487440589498053},{"$f":"PTRM_RoC!AA38+(PTRM_NomSLDepn!AA38-PTRM_IndexRAB!AA38)","v":9.6772706651586216},{"$f":"PTRM_RoC!AB38+(PTRM_NomSLDepn!AB38-PTRM_IndexRAB!AB38)","v":9.5963251100594924},{"$f":"PTRM_RoC!AC38+(PTRM_NomSLDepn!AC38-PTRM_IndexRAB!AC38)","v":9.5054832280127464},{"$f":"PTRM_RoC!AD38+(PTRM_NomSLDepn!AD38-PTRM_IndexRAB!AD38)","v":9.5589230426526228},{"$f":"PTRM_RoC!AE38+(PTRM_NomSLDepn!AE38-PTRM_IndexRAB!AE38)","v":9.4643502463851021},{"$f":"PTRM_RoC!AF38+(PTRM_NomSLDepn!AF38-PTRM_IndexRAB!AF38)","v":9.3578589200065174},{"$f":"PTRM_RoC!AG38+(PTRM_NomSLDepn!AG38-PTRM_IndexRAB!AG38)","v":9.2388785891358687},{"$f":"PTRM_RoC!AH38+(PTRM_NomSLDepn!AH38-PTRM_IndexRAB!AH38)","v":9.1068167739162895},{"$f":"PTRM_RoC!AI38+(PTRM_NomSLDepn!AI38-PTRM_IndexRAB!AI38)","v":9.2373063109572868},{"$f":"PTRM_RoC!AJ38+(PTRM_NomSLDepn!AJ38-PTRM_IndexRAB!AJ38)","v":9.0510485003006327},{"$f":"PTRM_RoC!AK38+(PTRM_NomSLDepn!AK38-PTRM_IndexRAB!AK38)","v":8.8502228841086552},{"$f":"PTRM_RoC!AL38+(PTRM_NomSLDepn!AL38-PTRM_IndexRAB!AL38)","v":4.9756175304547553E-17},{"$f":"PTRM_RoC!AM38+(PTRM_NomSLDepn!AM38-PTRM_IndexRAB!AM38)","v":5.0968950531826187E-17},{"$f":"PTRM_RoC!AN38+(PTRM_NomSLDepn!AN38-PTRM_IndexRAB!AN38)","v":4.2036776491766546E-3},{"$f":"PTRM_RoC!AO38+(PTRM_NomSLDepn!AO38-PTRM_IndexRAB!AO38)","v":4.1300319173636826E-3},{"$f":"PTRM_RoC!AP38+(PTRM_NomSLDepn!AP38-PTRM_IndexRAB!AP38)","v":4.0506318343560563E-3},{"$f":"PTRM_RoC!AQ38+(PTRM_NomSLDepn!AQ38-PTRM_IndexRAB!AQ38)","v":3.9652482822336863E-3},{"$f":"PTRM_RoC!AR38+(PTRM_NomSLDepn!AR38-PTRM_IndexRAB!AR38)","v":3.8736445679367804E-3},{"$f":"PTRM_RoC!AS38+(PTRM_NomSLDepn!AS38-PTRM_IndexRAB!AS38)","v":7.2388453367250587E-5},{"$f":"PTRM_RoC!AT38+(PTRM_NomSLDepn!AT38-PTRM_IndexRAB!AT38)","v":7.1224364495501579E-5},{"$f":"PTRM_RoC!AU38+(PTRM_NomSLDepn!AU38-PTRM_IndexRAB!AU38)","v":6.9957330577430048E-5},{"$f":"PTRM_RoC!AV38+(PTRM_NomSLDepn!AV38-PTRM_IndexRAB!AV38)","v":6.8582944407134772E-5},{"$f":"PTRM_RoC!AW38+(PTRM_NomSLDepn!AW38-PTRM_IndexRAB!AW38)","v":6.7096643069761147E-5},{"$f":"PTRM_RoC!AX38+(PTRM_NomSLDepn!AX38-PTRM_IndexRAB!AX38)","v":3.99283676818932E-7},{"$f":"PTRM_RoC!AY38+(PTRM_NomSLDepn!AY38-PTRM_IndexRAB!AY38)","v":3.9207983854513632E-7},{"$f":"PTRM_RoC!AZ38+(PTRM_NomSLDepn!AZ38-PTRM_IndexRAB!AZ38)","v":3.8433755809455847E-7},{"$f":"PTRM_RoC!BA38+(PTRM_NomSLDepn!BA38-PTRM_IndexRAB!BA38)","v":3.7603597274172841E-7},{"$f":"PTRM_RoC!BB38+(PTRM_NomSLDepn!BB38-PTRM_IndexRAB!BB38)","v":3.6715354707369097E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I39+(PTRM_NomSLDepn!I39-PTRM_IndexRAB!I39)","v":9.8032356657064739},{"$f":"PTRM_RoC!J39+(PTRM_NomSLDepn!J39-PTRM_IndexRAB!J39)","v":9.7553278364857157},{"$f":"PTRM_RoC!K39+(PTRM_NomSLDepn!K39-PTRM_IndexRAB!K39)","v":9.8198561474030708},{"$f":"PTRM_RoC!L39+(PTRM_NomSLDepn!L39-PTRM_IndexRAB!L39)","v":9.8805210093656477},{"$f":"PTRM_RoC!M39+(PTRM_NomSLDepn!M39-PTRM_IndexRAB!M39)","v":9.9370601650495569},{"$f":"PTRM_RoC!N39+(PTRM_NomSLDepn!N39-PTRM_IndexRAB!N39)","v":9.989199827964093},{"$f":"PTRM_RoC!O39+(PTRM_NomSLDepn!O39-PTRM_IndexRAB!O39)","v":10.126850927990317},{"$f":"PTRM_RoC!P39+(PTRM_NomSLDepn!P39-PTRM_IndexRAB!P39)","v":10.152460824267086},{"$f":"PTRM_RoC!Q39+(PTRM_NomSLDepn!Q39-PTRM_IndexRAB!Q39)","v":10.172630815316328},{"$f":"PTRM_RoC!R39+(PTRM_NomSLDepn!R39-PTRM_IndexRAB!R39)","v":10.187062623813611},{"$f":"PTRM_RoC!S39+(PTRM_NomSLDepn!S39-PTRM_IndexRAB!S39)","v":10.195446188602308},{"$f":"PTRM_RoC!T39+(PTRM_NomSLDepn!T39-PTRM_IndexRAB!T39)","v":10.493984408521063},{"$f":"PTRM_RoC!U39+(PTRM_NomSLDepn!U39-PTRM_IndexRAB!U39)","v":10.485759519854209},{"$f":"PTRM_RoC!V39+(PTRM_NomSLDepn!V39-PTRM_IndexRAB!V39)","v":10.470285162749153},{"$f":"PTRM_RoC!W39+(PTRM_NomSLDepn!W39-PTRM_IndexRAB!W39)","v":10.447196802155236},{"$f":"PTRM_RoC!X39+(PTRM_NomSLDepn!X39-PTRM_IndexRAB!X39)","v":10.416116021608286},{"$f":"PTRM_RoC!Y39+(PTRM_NomSLDepn!Y39-PTRM_IndexRAB!Y39)","v":10.107591181757396},{"$f":"PTRM_RoC!Z39+(PTRM_NomSLDepn!Z39-PTRM_IndexRAB!Z39)","v":10.052525757277678},{"$f":"PTRM_RoC!AA39+(PTRM_NomSLDepn!AA39-PTRM_IndexRAB!AA39)","v":9.9885796454199678},{"$f":"PTRM_RoC!AB39+(PTRM_NomSLDepn!AB39-PTRM_IndexRAB!AB39)","v":9.9153478852983863},{"$f":"PTRM_RoC!AC39+(PTRM_NomSLDepn!AC39-PTRM_IndexRAB!AC39)","v":9.8324109326856934},{"$f":"PTRM_RoC!AD39+(PTRM_NomSLDepn!AD39-PTRM_IndexRAB!AD39)","v":9.8958691779584793},{"$f":"PTRM_RoC!AE39+(PTRM_NomSLDepn!AE39-PTRM_IndexRAB!AE39)","v":9.8104761114014227},{"$f":"PTRM_RoC!AF39+(PTRM_NomSLDepn!AF39-PTRM_IndexRAB!AF39)","v":9.7134145329755857},{"$f":"PTRM_RoC!AG39+(PTRM_NomSLDepn!AG39-PTRM_IndexRAB!AG39)","v":9.6041207758392542},{"$f":"PTRM_RoC!AH39+(PTRM_NomSLDepn!AH39-PTRM_IndexRAB!AH39)","v":9.4820093529807625},{"$f":"PTRM_RoC!AI39+(PTRM_NomSLDepn!AI39-PTRM_IndexRAB!AI39)","v":9.6064333344924506},{"$f":"PTRM_RoC!AJ39+(PTRM_NomSLDepn!AJ39-PTRM_IndexRAB!AJ39)","v":9.4305597207871159},{"$f":"PTRM_RoC!AK39+(PTRM_NomSLDepn!AK39-PTRM_IndexRAB!AK39)","v":9.240405216028833},{"$f":"PTRM_RoC!AL39+(PTRM_NomSLDepn!AL39-PTRM_IndexRAB!AL39)","v":9.0353781331101093},{"$f":"PTRM_RoC!AM39+(PTRM_NomSLDepn!AM39-PTRM_IndexRAB!AM39)","v":1.2936605579182364E-16},{"$f":"PTRM_RoC!AN39+(PTRM_NomSLDepn!AN39-PTRM_IndexRAB!AN39)","v":3.0877893307434037E-2},{"$f":"PTRM_RoC!AO39+(PTRM_NomSLDepn!AO39-PTRM_IndexRAB!AO39)","v":3.0336932453807627E-2},{"$f":"PTRM_RoC!AP39+(PTRM_NomSLDepn!AP39-PTRM_IndexRAB!AP39)","v":2.9753703315819117E-2},{"$f":"PTRM_RoC!AQ39+(PTRM_NomSLDepn!AQ39-PTRM_IndexRAB!AQ39)","v":2.9126522919824517E-2},{"$f":"PTRM_RoC!AR39+(PTRM_NomSLDepn!AR39-PTRM_IndexRAB!AR39)","v":2.8453652649389167E-2},{"$f":"PTRM_RoC!AS39+(PTRM_NomSLDepn!AS39-PTRM_IndexRAB!AS39)","v":5.3172558086177462E-4},{"$f":"PTRM_RoC!AT39+(PTRM_NomSLDepn!AT39-PTRM_IndexRAB!AT39)","v":5.2317482721650466E-4},{"$f":"PTRM_RoC!AU39+(PTRM_NomSLDepn!AU39-PTRM_IndexRAB!AU39)","v":5.1386789614228797E-4},{"$f":"PTRM_RoC!AV39+(PTRM_NomSLDepn!AV39-PTRM_IndexRAB!AV39)","v":5.0377241473973484E-4},{"$f":"PTRM_RoC!AW39+(PTRM_NomSLDepn!AW39-PTRM_IndexRAB!AW39)","v":4.9285486635752059E-4},{"$f":"PTRM_RoC!AX39+(PTRM_NomSLDepn!AX39-PTRM_IndexRAB!AX39)","v":2.9329172693889332E-6},{"$f":"PTRM_RoC!AY39+(PTRM_NomSLDepn!AY39-PTRM_IndexRAB!AY39)","v":2.8800018538442058E-6},{"$f":"PTRM_RoC!AZ39+(PTRM_NomSLDepn!AZ39-PTRM_IndexRAB!AZ39)","v":2.8231313395801083E-6},{"$f":"PTRM_RoC!BA39+(PTRM_NomSLDepn!BA39-PTRM_IndexRAB!BA39)","v":2.7621524805428465E-6},{"$f":"PTRM_RoC!BB39+(PTRM_NomSLDepn!BB39-PTRM_IndexRAB!BB39)","v":2.6969070894880449E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J40+(PTRM_NomSLDepn!J40-PTRM_IndexRAB!J40)","v":9.9535905166486707},{"$f":"PTRM_RoC!K40+(PTRM_NomSLDepn!K40-PTRM_IndexRAB!K40)","v":10.0236050331239},{"$f":"PTRM_RoC!L40+(PTRM_NomSLDepn!L40-PTRM_IndexRAB!L40)","v":10.089907910170339},{"$f":"PTRM_RoC!M40+(PTRM_NomSLDepn!M40-PTRM_IndexRAB!M40)","v":10.152241091165813},{"$f":"PTRM_RoC!N40+(PTRM_NomSLDepn!N40-PTRM_IndexRAB!N40)","v":10.210335106557302},{"$f":"PTRM_RoC!O40+(PTRM_NomSLDepn!O40-PTRM_IndexRAB!O40)","v":10.355298912017574},{"$f":"PTRM_RoC!P40+(PTRM_NomSLDepn!P40-PTRM_IndexRAB!P40)","v":10.386851642043135},{"$f":"PTRM_RoC!Q40+(PTRM_NomSLDepn!Q40-PTRM_IndexRAB!Q40)","v":10.413119056769235},{"$f":"PTRM_RoC!R40+(PTRM_NomSLDepn!R40-PTRM_IndexRAB!R40)","v":10.433806900022734},{"$f":"PTRM_RoC!S40+(PTRM_NomSLDepn!S40-PTRM_IndexRAB!S40)","v":10.448609236391031},{"$f":"PTRM_RoC!T40+(PTRM_NomSLDepn!T40-PTRM_IndexRAB!T40)","v":10.756614843524078},{"$f":"PTRM_RoC!U40+(PTRM_NomSLDepn!U40-PTRM_IndexRAB!U40)","v":10.755255286296261},{"$f":"PTRM_RoC!V40+(PTRM_NomSLDepn!V40-PTRM_IndexRAB!V40)","v":10.746825620892762},{"$f":"PTRM_RoC!W40+(PTRM_NomSLDepn!W40-PTRM_IndexRAB!W40)","v":10.7309659955515},{"$f":"PTRM_RoC!X40+(PTRM_NomSLDepn!X40-PTRM_IndexRAB!X40)","v":10.707302799318047},{"$f":"PTRM_RoC!Y40+(PTRM_NomSLDepn!Y40-PTRM_IndexRAB!Y40)","v":10.40161937169561},{"$f":"PTRM_RoC!Z40+(PTRM_NomSLDepn!Z40-PTRM_IndexRAB!Z40)","v":10.353908771426365},{"$f":"PTRM_RoC!AA40+(PTRM_NomSLDepn!AA40-PTRM_IndexRAB!AA40)","v":10.297501426563439},{"$f":"PTRM_RoC!AB40+(PTRM_NomSLDepn!AB40-PTRM_IndexRAB!AB40)","v":10.231996975843551},{"$f":"PTRM_RoC!AC40+(PTRM_NomSLDepn!AC40-PTRM_IndexRAB!AC40)","v":10.156980589660627},{"$f":"PTRM_RoC!AD40+(PTRM_NomSLDepn!AD40-PTRM_IndexRAB!AD40)","v":10.230933994399104},{"$f":"PTRM_RoC!AE40+(PTRM_NomSLDepn!AE40-PTRM_IndexRAB!AE40)","v":10.154724181835727},{"$f":"PTRM_RoC!AF40+(PTRM_NomSLDepn!AF40-PTRM_IndexRAB!AF40)","v":10.06709741329886},{"$f":"PTRM_RoC!AG40+(PTRM_NomSLDepn!AG40-PTRM_IndexRAB!AG40)","v":9.9674969093064156},{"$f":"PTRM_RoC!AH40+(PTRM_NomSLDepn!AH40-PTRM_IndexRAB!AH40)","v":9.8553442586844753},{"$f":"PTRM_RoC!AI40+(PTRM_NomSLDepn!AI40-PTRM_IndexRAB!AI40)","v":9.9830736503221456},{"$f":"PTRM_RoC!AJ40+(PTRM_NomSLDepn!AJ40-PTRM_IndexRAB!AJ40)","v":9.8173485515605563},{"$f":"PTRM_RoC!AK40+(PTRM_NomSLDepn!AK40-PTRM_IndexRAB!AK40)","v":9.6376135233094065},{"$f":"PTRM_RoC!AL40+(PTRM_NomSLDepn!AL40-PTRM_IndexRAB!AL40)","v":9.4432840581624866},{"$f":"PTRM_RoC!AM40+(PTRM_NomSLDepn!AM40-PTRM_IndexRAB!AM40)","v":9.2337554781539559},{"$f":"PTRM_RoC!AN40+(PTRM_NomSLDepn!AN40-PTRM_IndexRAB!AN40)","v":-1.2171260011792549E-2},{"$f":"PTRM_RoC!AO40+(PTRM_NomSLDepn!AO40-PTRM_IndexRAB!AO40)","v":-1.195802735566108E-2},{"$f":"PTRM_RoC!AP40+(PTRM_NomSLDepn!AP40-PTRM_IndexRAB!AP40)","v":-1.1728133644511984E-2},{"$f":"PTRM_RoC!AQ40+(PTRM_NomSLDepn!AQ40-PTRM_IndexRAB!AQ40)","v":-1.1480915494039534E-2},{"$f":"PTRM_RoC!AR40+(PTRM_NomSLDepn!AR40-PTRM_IndexRAB!AR40)","v":-1.1215687587001524E-2},{"$f":"PTRM_RoC!AS40+(PTRM_NomSLDepn!AS40-PTRM_IndexRAB!AS40)","v":-2.0959235253371574E-4},{"$f":"PTRM_RoC!AT40+(PTRM_NomSLDepn!AT40-PTRM_IndexRAB!AT40)","v":-2.0622186851535466E-4},{"$f":"PTRM_RoC!AU40+(PTRM_NomSLDepn!AU40-PTRM_IndexRAB!AU40)","v":-2.0255331908135382E-4},{"$f":"PTRM_RoC!AV40+(PTRM_NomSLDepn!AV40-PTRM_IndexRAB!AV40)","v":-1.9857394367930507E-4},{"$f":"PTRM_RoC!AW40+(PTRM_NomSLDepn!AW40-PTRM_IndexRAB!AW40)","v":-1.942705309196248E-4},{"$f":"PTRM_RoC!AX40+(PTRM_NomSLDepn!AX40-PTRM_IndexRAB!AX40)","v":-1.1560794748331064E-6},{"$f":"PTRM_RoC!AY40+(PTRM_NomSLDepn!AY40-PTRM_IndexRAB!AY40)","v":-1.135221598461343E-6},{"$f":"PTRM_RoC!AZ40+(PTRM_NomSLDepn!AZ40-PTRM_IndexRAB!AZ40)","v":-1.1128047253534205E-6},{"$f":"PTRM_RoC!BA40+(PTRM_NomSLDepn!BA40-PTRM_IndexRAB!BA40)","v":-1.0887684499127535E-6},{"$f":"PTRM_RoC!BB40+(PTRM_NomSLDepn!BB40-PTRM_IndexRAB!BB40)","v":-1.063050418854335E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K41+(PTRM_NomSLDepn!K41-PTRM_IndexRAB!K41)","v":10.354173317180441},{"$f":"PTRM_RoC!L41+(PTRM_NomSLDepn!L41-PTRM_IndexRAB!L41)","v":10.427005571741301},{"$f":"PTRM_RoC!M41+(PTRM_NomSLDepn!M41-PTRM_IndexRAB!M41)","v":10.495976811739395},{"$f":"PTRM_RoC!N41+(PTRM_NomSLDepn!N41-PTRM_IndexRAB!N41)","v":10.560818595049525},{"$f":"PTRM_RoC!O41+(PTRM_NomSLDepn!O41-PTRM_IndexRAB!O41)","v":10.664528103463484},{"$f":"PTRM_RoC!P41+(PTRM_NomSLDepn!P41-PTRM_IndexRAB!P41)","v":10.702308149288157},{"$f":"PTRM_RoC!Q41+(PTRM_NomSLDepn!Q41-PTRM_IndexRAB!Q41)","v":10.734918220958129},{"$f":"PTRM_RoC!R41+(PTRM_NomSLDepn!R41-PTRM_IndexRAB!R41)","v":10.762065864794618},{"$f":"PTRM_RoC!S41+(PTRM_NomSLDepn!S41-PTRM_IndexRAB!S41)","v":10.783446964010038},{"$f":"PTRM_RoC!T41+(PTRM_NomSLDepn!T41-PTRM_IndexRAB!T41)","v":11.103566335957158},{"$f":"PTRM_RoC!U41+(PTRM_NomSLDepn!U41-PTRM_IndexRAB!U41)","v":11.109106117928926},{"$f":"PTRM_RoC!V41+(PTRM_NomSLDepn!V41-PTRM_IndexRAB!V41)","v":11.107702008389177},{"$f":"PTRM_RoC!W41+(PTRM_NomSLDepn!W41-PTRM_IndexRAB!W41)","v":11.098996105196735},{"$f":"PTRM_RoC!X41+(PTRM_NomSLDepn!X41-PTRM_IndexRAB!X41)","v":11.082616764347438},{"$f":"PTRM_RoC!Y41+(PTRM_NomSLDepn!Y41-PTRM_IndexRAB!Y41)","v":10.77723102253343},{"$f":"PTRM_RoC!Z41+(PTRM_NomSLDepn!Z41-PTRM_IndexRAB!Z41)","v":10.736562090885034},{"$f":"PTRM_RoC!AA41+(PTRM_NomSLDepn!AA41-PTRM_IndexRAB!AA41)","v":10.687315160779317},{"$f":"PTRM_RoC!AB41+(PTRM_NomSLDepn!AB41-PTRM_IndexRAB!AB41)","v":10.629091442061942},{"$f":"PTRM_RoC!AC41+(PTRM_NomSLDepn!AC41-PTRM_IndexRAB!AC41)","v":10.561477681429908},{"$f":"PTRM_RoC!AD41+(PTRM_NomSLDepn!AD41-PTRM_IndexRAB!AD41)","v":10.646927960096878},{"$f":"PTRM_RoC!AE41+(PTRM_NomSLDepn!AE41-PTRM_IndexRAB!AE41)","v":10.579374285664777},{"$f":"PTRM_RoC!AF41+(PTRM_NomSLDepn!AF41-PTRM_IndexRAB!AF41)","v":10.500568955497489},{"$f":"PTRM_RoC!AG41+(PTRM_NomSLDepn!AG41-PTRM_IndexRAB!AG41)","v":10.409957836092135},{"$f":"PTRM_RoC!AH41+(PTRM_NomSLDepn!AH41-PTRM_IndexRAB!AH41)","v":10.306965185435432},{"$f":"PTRM_RoC!AI41+(PTRM_NomSLDepn!AI41-PTRM_IndexRAB!AI41)","v":10.443729829063138},{"$f":"PTRM_RoC!AJ41+(PTRM_NomSLDepn!AJ41-PTRM_IndexRAB!AJ41)","v":10.28681646369944},{"$f":"PTRM_RoC!AK41+(PTRM_NomSLDepn!AK41-PTRM_IndexRAB!AK41)","v":10.116049049363681},{"$f":"PTRM_RoC!AL41+(PTRM_NomSLDepn!AL41-PTRM_IndexRAB!AL41)","v":9.9308454424907922},{"$f":"PTRM_RoC!AM41+(PTRM_NomSLDepn!AM41-PTRM_IndexRAB!AM41)","v":9.7306033515801698},{"$f":"PTRM_RoC!AN41+(PTRM_NomSLDepn!AN41-PTRM_IndexRAB!AN41)","v":9.5101253049348724},{"$f":"PTRM_RoC!AO41+(PTRM_NomSLDepn!AO41-PTRM_IndexRAB!AO41)","v":-1.4202768626077405E-17},{"$f":"PTRM_RoC!AP41+(PTRM_NomSLDepn!AP41-PTRM_IndexRAB!AP41)","v":-1.4535359629313741E-17},{"$f":"PTRM_RoC!AQ41+(PTRM_NomSLDepn!AQ41-PTRM_IndexRAB!AQ41)","v":-1.4875739027781034E-17},{"$f":"PTRM_RoC!AR41+(PTRM_NomSLDepn!AR41-PTRM_IndexRAB!AR41)","v":-1.5224089204946319E-17},{"$f":"PTRM_RoC!AS41+(PTRM_NomSLDepn!AS41-PTRM_IndexRAB!AS41)","v":1.4094342130458033E-2},{"$f":"PTRM_RoC!AT41+(PTRM_NomSLDepn!AT41-PTRM_IndexRAB!AT41)","v":1.3867689037796265E-2},{"$f":"PTRM_RoC!AU41+(PTRM_NomSLDepn!AU41-PTRM_IndexRAB!AU41)","v":1.3620992103388848E-2},{"$f":"PTRM_RoC!AV41+(PTRM_NomSLDepn!AV41-PTRM_IndexRAB!AV41)","v":1.3353393225357349E-2},{"$f":"PTRM_RoC!AW41+(PTRM_NomSLDepn!AW41-PTRM_IndexRAB!AW41)","v":1.3064003984622742E-2},{"$f":"PTRM_RoC!AX41+(PTRM_NomSLDepn!AX41-PTRM_IndexRAB!AX41)","v":7.774224322271763E-5},{"$f":"PTRM_RoC!AY41+(PTRM_NomSLDepn!AY41-PTRM_IndexRAB!AY41)","v":7.633962503486588E-5},{"$f":"PTRM_RoC!AZ41+(PTRM_NomSLDepn!AZ41-PTRM_IndexRAB!AZ41)","v":7.4832169847409592E-5},{"$f":"PTRM_RoC!BA41+(PTRM_NomSLDepn!BA41-PTRM_IndexRAB!BA41)","v":7.3215815598281264E-5},{"$f":"PTRM_RoC!BB41+(PTRM_NomSLDepn!BB41-PTRM_IndexRAB!BB41)","v":7.1486369250276812E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L42+(PTRM_NomSLDepn!L42-PTRM_IndexRAB!L42)","v":10.586046067536607},{"$f":"PTRM_RoC!M42+(PTRM_NomSLDepn!M42-PTRM_IndexRAB!M42)","v":10.660509337405239},{"$f":"PTRM_RoC!N42+(PTRM_NomSLDepn!N42-PTRM_IndexRAB!N42)","v":10.731025128631513},{"$f":"PTRM_RoC!O42+(PTRM_NomSLDepn!O42-PTRM_IndexRAB!O42)","v":10.858983833222316},{"$f":"PTRM_RoC!P42+(PTRM_NomSLDepn!P42-PTRM_IndexRAB!P42)","v":10.902605215815207},{"$f":"PTRM_RoC!Q42+(PTRM_NomSLDepn!Q42-PTRM_IndexRAB!Q42)","v":10.941228671130411},{"$f":"PTRM_RoC!R42+(PTRM_NomSLDepn!R42-PTRM_IndexRAB!R42)","v":10.974566736727674},{"$f":"PTRM_RoC!S42+(PTRM_NomSLDepn!S42-PTRM_IndexRAB!S42)","v":11.002320430132329},{"$f":"PTRM_RoC!T42+(PTRM_NomSLDepn!T42-PTRM_IndexRAB!T42)","v":11.331312649510764},{"$f":"PTRM_RoC!U42+(PTRM_NomSLDepn!U42-PTRM_IndexRAB!U42)","v":11.343714252564052},{"$f":"PTRM_RoC!V42+(PTRM_NomSLDepn!V42-PTRM_IndexRAB!V42)","v":11.349373848932268},{"$f":"PTRM_RoC!W42+(PTRM_NomSLDepn!W42-PTRM_IndexRAB!W42)","v":11.34793937131343},{"$f":"PTRM_RoC!X42+(PTRM_NomSLDepn!X42-PTRM_IndexRAB!X42)","v":11.339045176859374},{"$f":"PTRM_RoC!Y42+(PTRM_NomSLDepn!Y42-PTRM_IndexRAB!Y42)","v":11.03709205886269},{"$f":"PTRM_RoC!Z42+(PTRM_NomSLDepn!Z42-PTRM_IndexRAB!Z42)","v":11.003933205468533},{"$f":"PTRM_RoC!AA42+(PTRM_NomSLDepn!AA42-PTRM_IndexRAB!AA42)","v":10.962408791037678},{"$f":"PTRM_RoC!AB42+(PTRM_NomSLDepn!AB42-PTRM_IndexRAB!AB42)","v":10.912125937461964},{"$f":"PTRM_RoC!AC42+(PTRM_NomSLDepn!AC42-PTRM_IndexRAB!AC42)","v":10.852677465920397},{"$f":"PTRM_RoC!AD42+(PTRM_NomSLDepn!AD42-PTRM_IndexRAB!AD42)","v":10.949009758932862},{"$f":"PTRM_RoC!AE42+(PTRM_NomSLDepn!AE42-PTRM_IndexRAB!AE42)","v":10.890872259776369},{"$f":"PTRM_RoC!AF42+(PTRM_NomSLDepn!AF42-PTRM_IndexRAB!AF42)","v":10.821770783587562},{"$f":"PTRM_RoC!AG42+(PTRM_NomSLDepn!AG42-PTRM_IndexRAB!AG42)","v":10.741159851733979},{"$f":"PTRM_RoC!AH42+(PTRM_NomSLDepn!AH42-PTRM_IndexRAB!AH42)","v":10.648472634307732},{"$f":"PTRM_RoC!AI42+(PTRM_NomSLDepn!AI42-PTRM_IndexRAB!AI42)","v":10.795511388575624},{"$f":"PTRM_RoC!AJ42+(PTRM_NomSLDepn!AJ42-PTRM_IndexRAB!AJ42)","v":10.64906568482467},{"$f":"PTRM_RoC!AK42+(PTRM_NomSLDepn!AK42-PTRM_IndexRAB!AK42)","v":10.489067220489174},{"$f":"PTRM_RoC!AL42+(PTRM_NomSLDepn!AL42-PTRM_IndexRAB!AL42)","v":10.314942320491424},{"$f":"PTRM_RoC!AM42+(PTRM_NomSLDepn!AM42-PTRM_IndexRAB!AM42)","v":10.126097395647864},{"$f":"PTRM_RoC!AN42+(PTRM_NomSLDepn!AN42-PTRM_IndexRAB!AN42)","v":9.9439591622464611},{"$f":"PTRM_RoC!AO42+(PTRM_NomSLDepn!AO42-PTRM_IndexRAB!AO42)","v":9.7142374577671173},{"$f":"PTRM_RoC!AP42+(PTRM_NomSLDepn!AP42-PTRM_IndexRAB!AP42)","v":-1.7327377723814434E-16},{"$f":"PTRM_RoC!AQ42+(PTRM_NomSLDepn!AQ42-PTRM_IndexRAB!AQ42)","v":-1.7733138747762762E-16},{"$f":"PTRM_RoC!AR42+(PTRM_NomSLDepn!AR42-PTRM_IndexRAB!AR42)","v":-1.8148401613892864E-16},{"$f":"PTRM_RoC!AS42+(PTRM_NomSLDepn!AS42-PTRM_IndexRAB!AS42)","v":4.9600272830829739E-2},{"$f":"PTRM_RoC!AT42+(PTRM_NomSLDepn!AT42-PTRM_IndexRAB!AT42)","v":4.8802643886540049E-2},{"$f":"PTRM_RoC!AU42+(PTRM_NomSLDepn!AU42-PTRM_IndexRAB!AU42)","v":4.7934477416627666E-2},{"$f":"PTRM_RoC!AV42+(PTRM_NomSLDepn!AV42-PTRM_IndexRAB!AV42)","v":4.6992753621594809E-2},{"$f":"PTRM_RoC!AW42+(PTRM_NomSLDepn!AW42-PTRM_IndexRAB!AW42)","v":4.597434601080435E-2},{"$f":"PTRM_RoC!AX42+(PTRM_NomSLDepn!AX42-PTRM_IndexRAB!AX42)","v":2.7358754588443205E-4},{"$f":"PTRM_RoC!AY42+(PTRM_NomSLDepn!AY42-PTRM_IndexRAB!AY42)","v":2.6865150529800489E-4},{"$f":"PTRM_RoC!AZ42+(PTRM_NomSLDepn!AZ42-PTRM_IndexRAB!AZ42)","v":2.6334652632942267E-4},{"$f":"PTRM_RoC!BA42+(PTRM_NomSLDepn!BA42-PTRM_IndexRAB!BA42)","v":2.5765831392433381E-4},{"$f":"PTRM_RoC!BB42+(PTRM_NomSLDepn!BB42-PTRM_IndexRAB!BB42)","v":2.5157211210566723E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M43+(PTRM_NomSLDepn!M43-PTRM_IndexRAB!M43)","v":11.003845094607211},{"$f":"PTRM_RoC!N43+(PTRM_NomSLDepn!N43-PTRM_IndexRAB!N43)","v":11.081247203160764},{"$f":"PTRM_RoC!O43+(PTRM_NomSLDepn!O43-PTRM_IndexRAB!O43)","v":11.190441402106982},{"$f":"PTRM_RoC!P43+(PTRM_NomSLDepn!P43-PTRM_IndexRAB!P43)","v":11.240482769316714},{"$f":"PTRM_RoC!Q43+(PTRM_NomSLDepn!Q43-PTRM_IndexRAB!Q43)","v":11.285636662806182},{"$f":"PTRM_RoC!R43+(PTRM_NomSLDepn!R43-PTRM_IndexRAB!R43)","v":11.325617041323163},{"$f":"PTRM_RoC!S43+(PTRM_NomSLDepn!S43-PTRM_IndexRAB!S43)","v":11.360126343267414},{"$f":"PTRM_RoC!T43+(PTRM_NomSLDepn!T43-PTRM_IndexRAB!T43)","v":11.702328045122961},{"$f":"PTRM_RoC!U43+(PTRM_NomSLDepn!U43-PTRM_IndexRAB!U43)","v":11.721780707946458},{"$f":"PTRM_RoC!V43+(PTRM_NomSLDepn!V43-PTRM_IndexRAB!V43)","v":11.734609660417728},{"$f":"PTRM_RoC!W43+(PTRM_NomSLDepn!W43-PTRM_IndexRAB!W43)","v":11.740464281993862},{"$f":"PTRM_RoC!X43+(PTRM_NomSLDepn!X43-PTRM_IndexRAB!X43)","v":11.738980373412518},{"$f":"PTRM_RoC!Y43+(PTRM_NomSLDepn!Y43-PTRM_IndexRAB!Y43)","v":11.436540982260031},{"$f":"PTRM_RoC!Z43+(PTRM_NomSLDepn!Z43-PTRM_IndexRAB!Z43)","v":11.410516988611366},{"$f":"PTRM_RoC!AA43+(PTRM_NomSLDepn!AA43-PTRM_IndexRAB!AA43)","v":11.37623625071781},{"$f":"PTRM_RoC!AB43+(PTRM_NomSLDepn!AB43-PTRM_IndexRAB!AB43)","v":11.333306914459811},{"$f":"PTRM_RoC!AC43+(PTRM_NomSLDepn!AC43-PTRM_IndexRAB!AC43)","v":11.281322809235212},{"$f":"PTRM_RoC!AD43+(PTRM_NomSLDepn!AD43-PTRM_IndexRAB!AD43)","v":11.390011686461301},{"$f":"PTRM_RoC!AE43+(PTRM_NomSLDepn!AE43-PTRM_IndexRAB!AE43)","v":11.340607349124646},{"$f":"PTRM_RoC!AF43+(PTRM_NomSLDepn!AF43-PTRM_IndexRAB!AF43)","v":11.280390529091591},{"$f":"PTRM_RoC!AG43+(PTRM_NomSLDepn!AG43-PTRM_IndexRAB!AG43)","v":11.208817599122941},{"$f":"PTRM_RoC!AH43+(PTRM_NomSLDepn!AH43-PTRM_IndexRAB!AH43)","v":11.12532357123127},{"$f":"PTRM_RoC!AI43+(PTRM_NomSLDepn!AI43-PTRM_IndexRAB!AI43)","v":11.286228796609755},{"$f":"PTRM_RoC!AJ43+(PTRM_NomSLDepn!AJ43-PTRM_IndexRAB!AJ43)","v":11.148419058407006},{"$f":"PTRM_RoC!AK43+(PTRM_NomSLDepn!AK43-PTRM_IndexRAB!AK43)","v":10.997186012008971},{"$f":"PTRM_RoC!AL43+(PTRM_NomSLDepn!AL43-PTRM_IndexRAB!AL43)","v":10.831957162266722},{"$f":"PTRM_RoC!AM43+(PTRM_NomSLDepn!AM43-PTRM_IndexRAB!AM43)","v":10.652140080536586},{"$f":"PTRM_RoC!AN43+(PTRM_NomSLDepn!AN43-PTRM_IndexRAB!AN43)","v":10.489770623855652},{"$f":"PTRM_RoC!AO43+(PTRM_NomSLDepn!AO43-PTRM_IndexRAB!AO43)","v":10.268656014224366},{"$f":"PTRM_RoC!AP43+(PTRM_NomSLDepn!AP43-PTRM_IndexRAB!AP43)","v":10.031433281929196},{"$f":"PTRM_RoC!AQ43+(PTRM_NomSLDepn!AQ43-PTRM_IndexRAB!AQ43)","v":2.2724429801723848E-17},{"$f":"PTRM_RoC!AR43+(PTRM_NomSLDepn!AR43-PTRM_IndexRAB!AR43)","v":2.3256575406901987E-17},{"$f":"PTRM_RoC!AS43+(PTRM_NomSLDepn!AS43-PTRM_IndexRAB!AS43)","v":0.13911776475886339},{"$f":"PTRM_RoC!AT43+(PTRM_NomSLDepn!AT43-PTRM_IndexRAB!AT43)","v":0.13688059247122264},{"$f":"PTRM_RoC!AU43+(PTRM_NomSLDepn!AU43-PTRM_IndexRAB!AU43)","v":0.13444557806828303},{"$f":"PTRM_RoC!AV43+(PTRM_NomSLDepn!AV43-PTRM_IndexRAB!AV43)","v":0.13180425168219567},{"$f":"PTRM_RoC!AW43+(PTRM_NomSLDepn!AW43-PTRM_IndexRAB!AW43)","v":0.12894784420012792},{"$f":"PTRM_RoC!AX43+(PTRM_NomSLDepn!AX43-PTRM_IndexRAB!AX43)","v":7.6735238894991764E-4},{"$f":"PTRM_RoC!AY43+(PTRM_NomSLDepn!AY43-PTRM_IndexRAB!AY43)","v":7.5350788983829305E-4},{"$f":"PTRM_RoC!AZ43+(PTRM_NomSLDepn!AZ43-PTRM_IndexRAB!AZ43)","v":7.3862860038923948E-4},{"$f":"PTRM_RoC!BA43+(PTRM_NomSLDepn!BA43-PTRM_IndexRAB!BA43)","v":7.2267442614571136E-4},{"$f":"PTRM_RoC!BB43+(PTRM_NomSLDepn!BB43-PTRM_IndexRAB!BB43)","v":7.0560397986465888E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N44+(PTRM_NomSLDepn!N44-PTRM_IndexRAB!N44)","v":11.084539334084285},{"$f":"PTRM_RoC!O44+(PTRM_NomSLDepn!O44-PTRM_IndexRAB!O44)","v":11.231665595529536},{"$f":"PTRM_RoC!P44+(PTRM_NomSLDepn!P44-PTRM_IndexRAB!P44)","v":11.286790089328901},{"$f":"PTRM_RoC!Q44+(PTRM_NomSLDepn!Q44-PTRM_IndexRAB!Q44)","v":11.337262308179264},{"$f":"PTRM_RoC!R44+(PTRM_NomSLDepn!R44-PTRM_IndexRAB!R44)","v":11.382804972603171},{"$f":"PTRM_RoC!S44+(PTRM_NomSLDepn!S44-PTRM_IndexRAB!S44)","v":11.423129578559116},{"$f":"PTRM_RoC!T44+(PTRM_NomSLDepn!T44-PTRM_IndexRAB!T44)","v":11.76978680838571},{"$f":"PTRM_RoC!U44+(PTRM_NomSLDepn!U44-PTRM_IndexRAB!U44)","v":11.795731126504418},{"$f":"PTRM_RoC!V44+(PTRM_NomSLDepn!V44-PTRM_IndexRAB!V44)","v":11.815339052335567},{"$f":"PTRM_RoC!W44+(PTRM_NomSLDepn!W44-PTRM_IndexRAB!W44)","v":11.828270400132542},{"$f":"PTRM_RoC!X44+(PTRM_NomSLDepn!X44-PTRM_IndexRAB!X44)","v":11.83417175084611},{"$f":"PTRM_RoC!Y44+(PTRM_NomSLDepn!Y44-PTRM_IndexRAB!Y44)","v":11.538891520183698},{"$f":"PTRM_RoC!Z44+(PTRM_NomSLDepn!Z44-PTRM_IndexRAB!Z44)","v":11.520612890366003},{"$f":"PTRM_RoC!AA44+(PTRM_NomSLDepn!AA44-PTRM_IndexRAB!AA44)","v":11.494397590027145},{"$f":"PTRM_RoC!AB44+(PTRM_NomSLDepn!AB44-PTRM_IndexRAB!AB44)","v":11.459864848748083},{"$f":"PTRM_RoC!AC44+(PTRM_NomSLDepn!AC44-PTRM_IndexRAB!AC44)","v":11.416619931824696},{"$f":"PTRM_RoC!AD44+(PTRM_NomSLDepn!AD44-PTRM_IndexRAB!AD44)","v":11.534934613553538},{"$f":"PTRM_RoC!AE44+(PTRM_NomSLDepn!AE44-PTRM_IndexRAB!AE44)","v":11.4954576467644},{"$f":"PTRM_RoC!AF44+(PTRM_NomSLDepn!AF44-PTRM_IndexRAB!AF44)","v":11.445595936078444},{"$f":"PTRM_RoC!AG44+(PTRM_NomSLDepn!AG44-PTRM_IndexRAB!AG44)","v":11.38482164335883},{"$f":"PTRM_RoC!AH44+(PTRM_NomSLDepn!AH44-PTRM_IndexRAB!AH44)","v":11.31258610859749},{"$f":"PTRM_RoC!AI44+(PTRM_NomSLDepn!AI44-PTRM_IndexRAB!AI44)","v":11.484221874925959},{"$f":"PTRM_RoC!AJ44+(PTRM_NomSLDepn!AJ44-PTRM_IndexRAB!AJ44)","v":11.358482415771231},{"$f":"PTRM_RoC!AK44+(PTRM_NomSLDepn!AK44-PTRM_IndexRAB!AK44)","v":11.219790429607684},{"$f":"PTRM_RoC!AL44+(PTRM_NomSLDepn!AL44-PTRM_IndexRAB!AL44)","v":11.067589200202203},{"$f":"PTRM_RoC!AM44+(PTRM_NomSLDepn!AM44-PTRM_IndexRAB!AM44)","v":10.901302567333373},{"$f":"PTRM_RoC!AN44+(PTRM_NomSLDepn!AN44-PTRM_IndexRAB!AN44)","v":10.758633037472354},{"$f":"PTRM_RoC!AO44+(PTRM_NomSLDepn!AO44-PTRM_IndexRAB!AO44)","v":10.551797745804883},{"$f":"PTRM_RoC!AP44+(PTRM_NomSLDepn!AP44-PTRM_IndexRAB!AP44)","v":10.329375662125956},{"$f":"PTRM_RoC!AQ44+(PTRM_NomSLDepn!AQ44-PTRM_IndexRAB!AQ44)","v":10.090750206752007},{"$f":"PTRM_RoC!AR44+(PTRM_NomSLDepn!AR44-PTRM_IndexRAB!AR44)","v":-1.1788297959644246E-16},{"$f":"PTRM_RoC!AS44+(PTRM_NomSLDepn!AS44-PTRM_IndexRAB!AS44)","v":0.15913017861903558},{"$f":"PTRM_RoC!AT44+(PTRM_NomSLDepn!AT44-PTRM_IndexRAB!AT44)","v":0.15657118389718322},{"$f":"PTRM_RoC!AU44+(PTRM_NomSLDepn!AU44-PTRM_IndexRAB!AU44)","v":0.15378588701183329},{"$f":"PTRM_RoC!AV44+(PTRM_NomSLDepn!AV44-PTRM_IndexRAB!AV44)","v":0.1507645996849574},{"$f":"PTRM_RoC!AW44+(PTRM_NomSLDepn!AW44-PTRM_IndexRAB!AW44)","v":0.14749729134645689},{"$f":"PTRM_RoC!AX44+(PTRM_NomSLDepn!AX44-PTRM_IndexRAB!AX44)","v":8.7773781392330892E-4},{"$f":"PTRM_RoC!AY44+(PTRM_NomSLDepn!AY44-PTRM_IndexRAB!AY44)","v":8.6190175143091227E-4},{"$f":"PTRM_RoC!AZ44+(PTRM_NomSLDepn!AZ44-PTRM_IndexRAB!AZ44)","v":8.4488204160552635E-4},{"$f":"PTRM_RoC!BA44+(PTRM_NomSLDepn!BA44-PTRM_IndexRAB!BA44)","v":8.2663282230925335E-4},{"$f":"PTRM_RoC!BB44+(PTRM_NomSLDepn!BB44-PTRM_IndexRAB!BB44)","v":8.0710675264792069E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O45+(PTRM_NomSLDepn!O45-PTRM_IndexRAB!O45)","v":11.351371283982788},{"$f":"PTRM_RoC!P45+(PTRM_NomSLDepn!P45-PTRM_IndexRAB!P45)","v":11.411836239118827},{"$f":"PTRM_RoC!Q45+(PTRM_NomSLDepn!Q45-PTRM_IndexRAB!Q45)","v":11.467845002080313},{"$f":"PTRM_RoC!R45+(PTRM_NomSLDepn!R45-PTRM_IndexRAB!R45)","v":11.51912686150235},{"$f":"PTRM_RoC!S45+(PTRM_NomSLDepn!S45-PTRM_IndexRAB!S45)","v":11.565400089981091},{"$f":"PTRM_RoC!T45+(PTRM_NomSLDepn!T45-PTRM_IndexRAB!T45)","v":11.918978647325947},{"$f":"PTRM_RoC!U45+(PTRM_NomSLDepn!U45-PTRM_IndexRAB!U45)","v":11.951425088019914},{"$f":"PTRM_RoC!V45+(PTRM_NomSLDepn!V45-PTRM_IndexRAB!V45)","v":11.977769794130868},{"$f":"PTRM_RoC!W45+(PTRM_NomSLDepn!W45-PTRM_IndexRAB!W45)","v":11.997680321017851},{"$f":"PTRM_RoC!X45+(PTRM_NomSLDepn!X45-PTRM_IndexRAB!X45)","v":12.010811232987518},{"$f":"PTRM_RoC!Y45+(PTRM_NomSLDepn!Y45-PTRM_IndexRAB!Y45)","v":11.720299925430544},{"$f":"PTRM_RoC!Z45+(PTRM_NomSLDepn!Z45-PTRM_IndexRAB!Z45)","v":11.709432437737746},{"$f":"PTRM_RoC!AA45+(PTRM_NomSLDepn!AA45-PTRM_IndexRAB!AA45)","v":11.690883655947889},{"$f":"PTRM_RoC!AB45+(PTRM_NomSLDepn!AB45-PTRM_IndexRAB!AB45)","v":11.66428090232845},{"$f":"PTRM_RoC!AC45+(PTRM_NomSLDepn!AC45-PTRM_IndexRAB!AC45)","v":11.629237778802267},{"$f":"PTRM_RoC!AD45+(PTRM_NomSLDepn!AD45-PTRM_IndexRAB!AD45)","v":11.757890964453352},{"$f":"PTRM_RoC!AE45+(PTRM_NomSLDepn!AE45-PTRM_IndexRAB!AE45)","v":11.727796107930205},{"$f":"PTRM_RoC!AF45+(PTRM_NomSLDepn!AF45-PTRM_IndexRAB!AF45)","v":11.687659095196853},{"$f":"PTRM_RoC!AG45+(PTRM_NomSLDepn!AG45-PTRM_IndexRAB!AG45)","v":11.636963708000611},{"$f":"PTRM_RoC!AH45+(PTRM_NomSLDepn!AH45-PTRM_IndexRAB!AH45)","v":11.575173282870512},{"$f":"PTRM_RoC!AI45+(PTRM_NomSLDepn!AI45-PTRM_IndexRAB!AI45)","v":11.759242163410658},{"$f":"PTRM_RoC!AJ45+(PTRM_NomSLDepn!AJ45-PTRM_IndexRAB!AJ45)","v":11.644337361177117},{"$f":"PTRM_RoC!AK45+(PTRM_NomSLDepn!AK45-PTRM_IndexRAB!AK45)","v":11.516844815495251},{"$f":"PTRM_RoC!AL45+(PTRM_NomSLDepn!AL45-PTRM_IndexRAB!AL45)","v":11.376219155893006},{"$f":"PTRM_RoC!AM45+(PTRM_NomSLDepn!AM45-PTRM_IndexRAB!AM45)","v":11.221895904280037},{"$f":"PTRM_RoC!AN45+(PTRM_NomSLDepn!AN45-PTRM_IndexRAB!AN45)","v":11.095765915085106},{"$f":"PTRM_RoC!AO45+(PTRM_NomSLDepn!AO45-PTRM_IndexRAB!AO45)","v":10.901375224590101},{"$f":"PTRM_RoC!AP45+(PTRM_NomSLDepn!AP45-PTRM_IndexRAB!AP45)","v":10.691795706792512},{"$f":"PTRM_RoC!AQ45+(PTRM_NomSLDepn!AQ45-PTRM_IndexRAB!AQ45)","v":10.466422596289178},{"$f":"PTRM_RoC!AR45+(PTRM_NomSLDepn!AR45-PTRM_IndexRAB!AR45)","v":10.224631132809598},{"$f":"PTRM_RoC!AS45+(PTRM_NomSLDepn!AS45-PTRM_IndexRAB!AS45)","v":0.19107205655395221},{"$f":"PTRM_RoC!AT45+(PTRM_NomSLDepn!AT45-PTRM_IndexRAB!AT45)","v":0.18799940001288457},{"$f":"PTRM_RoC!AU45+(PTRM_NomSLDepn!AU45-PTRM_IndexRAB!AU45)","v":0.1846550161341281},{"$f":"PTRM_RoC!AV45+(PTRM_NomSLDepn!AV45-PTRM_IndexRAB!AV45)","v":0.18102727193126006},{"$f":"PTRM_RoC!AW45+(PTRM_NomSLDepn!AW45-PTRM_IndexRAB!AW45)","v":0.17710412341819415},{"$f":"PTRM_RoC!AX45+(PTRM_NomSLDepn!AX45-PTRM_IndexRAB!AX45)","v":1.0539243446901977E-3},{"$f":"PTRM_RoC!AY45+(PTRM_NomSLDepn!AY45-PTRM_IndexRAB!AY45)","v":1.0349095414995146E-3},{"$f":"PTRM_RoC!AZ45+(PTRM_NomSLDepn!AZ45-PTRM_IndexRAB!AZ45)","v":1.0144734998478963E-3},{"$f":"PTRM_RoC!BA45+(PTRM_NomSLDepn!BA45-PTRM_IndexRAB!BA45)","v":9.9256115178354308E-4},{"$f":"PTRM_RoC!BB45+(PTRM_NomSLDepn!BB45-PTRM_IndexRAB!BB45)","v":9.69115653770633E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":88.812457063348077},98.347109787766726,108.30207147001073,118.37254842888548,128.69988065499652,137.75951713138065,148.83641380441756,160.15305747147252,171.88901059505076,183.7015788527878,197.2850297708361,197.64876040526025,197.89952683771111,198.03124734789708,198.03760131668696,203.82558973793252,203.48664159660098,202.99774333872915,202.35146468987026,201.54009385449083,195.23641044447493,193.94671731298379,192.47432360873148,190.81099376510286,188.94819691665538,190.05133275980478,188.10507128626386,185.91831231675758,183.47957175608133,180.77692292897947,102.93581481109304,92.879803789940382,{"$f":"SUM(AK35:AK45)","v":82.751539762710408},72.670776877110171,62.521477695047075,51.800006322798637,41.43778802278473,31.054293133771314,20.558825694315033,10.226245839594297,0.55304478960967163,0.54415119877831053,0.53447111205103681,0.52397085855705527,0.51261557781560696,3.0505764497642915E-3,2.9955375666716856E-3,2.9363848883263216E-3,2.8729590198826932E-3,2.8050954270479327E-3]
[null,null,"Check vs PTRM slave",null,{"$f":"'[2]Revenue summary'!$G$12","v":88.613359455323206},{"$f":"'[2]Revenue summary'!$H$12","v":98.094988917042784},{"$f":"'[2]Revenue summary'!$I$12","v":107.80911768063328},{"$f":"'[2]Revenue summary'!$J$12","v":117.75678972223574},{"$f":"'[2]Revenue summary'!$K$12","v":127.93883953047117},{"$f":"'[3]Revenue summary'!$G$12","v":138.3558780702229},{"$f":"'[3]Revenue summary'!$H$12","v":149.00827810280344},{"$f":"'[3]Revenue summary'!$I$12","v":159.89615883728069},{"$f":"'[3]Revenue summary'!$J$12","v":171.01936988683065},{"$f":"'[3]Revenue summary'!$K$12","v":182.37747450305193},{"$f":"'[4]Revenue summary'!$G$12","v":193.96973206020897},{"$f":"'[4]Revenue summary'!$H$12","v":194.16823909594311},{"$f":"'[4]Revenue summary'!$I$12","v":194.25544040092635},{"$f":"'[4]Revenue summary'!$J$12","v":194.22564662172371},{"$f":"'[4]Revenue summary'!$K$12","v":194.0729535033104}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
[{"$f":"Inputs!A92","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E53+(PTRM_NomSLDepn!E53-PTRM_IndexRAB!E53)","v":88.812457063348077},{"$f":"PTRM_RoC!F53+(PTRM_NomSLDepn!F53-PTRM_IndexRAB!F53)","v":89.303147648101699},{"$f":"PTRM_RoC!G53+(PTRM_NomSLDepn!G53-PTRM_IndexRAB!G53)","v":89.759149662364578},{"$f":"PTRM_RoC!H53+(PTRM_NomSLDepn!H53-PTRM_IndexRAB!H53)","v":90.178323233348095},{"$f":"PTRM_RoC!I53+(PTRM_NomSLDepn!I53-PTRM_IndexRAB!I53)","v":90.558440550684253},{"$f":"PTRM_RoC!J53+(PTRM_NomSLDepn!J53-PTRM_IndexRAB!J53)","v":89.886399861846201},{"$f":"PTRM_RoC!K53+(PTRM_NomSLDepn!K53-PTRM_IndexRAB!K53)","v":90.313411720945453},{"$f":"PTRM_RoC!L53+(PTRM_NomSLDepn!L53-PTRM_IndexRAB!L53)","v":90.695581029531468},{"$f":"PTRM_RoC!M53+(PTRM_NomSLDepn!M53-PTRM_IndexRAB!M53)","v":91.030108804965991},{"$f":"PTRM_RoC!N53+(PTRM_NomSLDepn!N53-PTRM_IndexRAB!N53)","v":91.314075764341226},{"$f":"PTRM_RoC!O53+(PTRM_NomSLDepn!O53-PTRM_IndexRAB!O53)","v":92.404970110520267},{"$f":"PTRM_RoC!P53+(PTRM_NomSLDepn!P53-PTRM_IndexRAB!P53)","v":92.423215248778646},{"$f":"PTRM_RoC!Q53+(PTRM_NomSLDepn!Q53-PTRM_IndexRAB!Q53)","v":92.380687221586584},{"$f":"PTRM_RoC!R53+(PTRM_NomSLDepn!R53-PTRM_IndexRAB!R53)","v":92.274232656252238},{"$f":"PTRM_RoC!S53+(PTRM_NomSLDepn!S53-PTRM_IndexRAB!S53)","v":92.100575781171798},{"$f":"PTRM_RoC!T53+(PTRM_NomSLDepn!T53-PTRM_IndexRAB!T53)","v":94.746190054829427},{"$f":"PTRM_RoC!U53+(PTRM_NomSLDepn!U53-PTRM_IndexRAB!U53)","v":94.387203055330986},{"$f":"PTRM_RoC!V53+(PTRM_NomSLDepn!V53-PTRM_IndexRAB!V53)","v":93.948235769778023},{"$f":"PTRM_RoC!W53+(PTRM_NomSLDepn!W53-PTRM_IndexRAB!W53)","v":93.425441021203071},{"$f":"PTRM_RoC!X53+(PTRM_NomSLDepn!X53-PTRM_IndexRAB!X53)","v":92.814827392618},{"$f":"PTRM_RoC!Y53+(PTRM_NomSLDepn!Y53-PTRM_IndexRAB!Y53)","v":89.569696490710413},{"$f":"PTRM_RoC!Z53+(PTRM_NomSLDepn!Z53-PTRM_IndexRAB!Z53)","v":88.721801102605781},{"$f":"PTRM_RoC!AA53+(PTRM_NomSLDepn!AA53-PTRM_IndexRAB!AA53)","v":87.777435216684481},{"$f":"PTRM_RoC!AB53+(PTRM_NomSLDepn!AB53-PTRM_IndexRAB!AB53)","v":86.732351991365377},{"$f":"PTRM_RoC!AC53+(PTRM_NomSLDepn!AC53-PTRM_IndexRAB!AC53)","v":85.582153684016973},{"$f":"PTRM_RoC!AD53+(PTRM_NomSLDepn!AD53-PTRM_IndexRAB!AD53)","v":85.876510991761421},{"$f":"PTRM_RoC!AE53+(PTRM_NomSLDepn!AE53-PTRM_IndexRAB!AE53)","v":84.648980202512561},{"$f":"PTRM_RoC!AF53+(PTRM_NomSLDepn!AF53-PTRM_IndexRAB!AF53)","v":83.294136541155737},{"$f":"PTRM_RoC!AG53+(PTRM_NomSLDepn!AG53-PTRM_IndexRAB!AG53)","v":81.80604205482021},{"$f":"PTRM_RoC!AH53+(PTRM_NomSLDepn!AH53-PTRM_IndexRAB!AH53)","v":80.178532074131212},{"$f":"PTRM_RoC!AI53+(PTRM_NomSLDepn!AI53-PTRM_IndexRAB!AI53)","v":0.70889150923453514},{"$f":"PTRM_RoC!AJ53+(PTRM_NomSLDepn!AJ53-PTRM_IndexRAB!AJ53)","v":0.69712347871666414},{"$f":"PTRM_RoC!AK53+(PTRM_NomSLDepn!AK53-PTRM_IndexRAB!AK53)","v":0.68436061229874889},{"$f":"PTRM_RoC!AL53+(PTRM_NomSLDepn!AL53-PTRM_IndexRAB!AL53)","v":0.67056140449341617},{"$f":"PTRM_RoC!AM53+(PTRM_NomSLDepn!AM53-PTRM_IndexRAB!AM53)","v":0.65568291751508734},{"$f":"PTRM_RoC!AN53+(PTRM_NomSLDepn!AN53-PTRM_IndexRAB!AN53)","v":-8.6427318692269893E-4},{"$f":"PTRM_RoC!AO53+(PTRM_NomSLDepn!AO53-PTRM_IndexRAB!AO53)","v":-8.4913167592940971E-4},{"$f":"PTRM_RoC!AP53+(PTRM_NomSLDepn!AP53-PTRM_IndexRAB!AP53)","v":-8.3280707435193886E-4},{"$f":"PTRM_RoC!AQ53+(PTRM_NomSLDepn!AQ53-PTRM_IndexRAB!AQ53)","v":-8.1525227570603551E-4},{"$f":"PTRM_RoC!AR53+(PTRM_NomSLDepn!AR53-PTRM_IndexRAB!AR53)","v":-7.9641861606401904E-4},{"$f":"PTRM_RoC!AS53+(PTRM_NomSLDepn!AS53-PTRM_IndexRAB!AS53)","v":-1.4883015423500249E-5},{"$f":"PTRM_RoC!AT53+(PTRM_NomSLDepn!AT53-PTRM_IndexRAB!AT53)","v":-1.4643679564994346E-5},{"$f":"PTRM_RoC!AU53+(PTRM_NomSLDepn!AU53-PTRM_IndexRAB!AU53)","v":-1.4383178276907872E-5},{"$f":"PTRM_RoC!AV53+(PTRM_NomSLDepn!AV53-PTRM_IndexRAB!AV53)","v":-1.4100605440787513E-5},{"$f":"PTRM_RoC!AW53+(PTRM_NomSLDepn!AW53-PTRM_IndexRAB!AW53)","v":-1.3795022924527977E-5},{"$f":"PTRM_RoC!AX53+(PTRM_NomSLDepn!AX53-PTRM_IndexRAB!AX53)","v":-1.6418488982764807E-8},{"$f":"PTRM_RoC!AY53+(PTRM_NomSLDepn!AY53-PTRM_IndexRAB!AY53)","v":-1.6794029333155744E-8},{"$f":"PTRM_RoC!AZ53+(PTRM_NomSLDepn!AZ53-PTRM_IndexRAB!AZ53)","v":-1.7178159423742616E-8},{"$f":"PTRM_RoC!BA53+(PTRM_NomSLDepn!BA53-PTRM_IndexRAB!BA53)","v":-1.7571075727784704E-8},{"$f":"PTRM_RoC!BB53+(PTRM_NomSLDepn!BB53-PTRM_IndexRAB!BB53)","v":-1.7972979212477164E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F54+(PTRM_NomSLDepn!F54-PTRM_IndexRAB!F54)","v":9.0439621396650303},{"$f":"PTRM_RoC!G54+(PTRM_NomSLDepn!G54-PTRM_IndexRAB!G54)","v":9.0939302096581436},{"$f":"PTRM_RoC!H54+(PTRM_NomSLDepn!H54-PTRM_IndexRAB!H54)","v":9.1403658684493756},{"$f":"PTRM_RoC!I54+(PTRM_NomSLDepn!I54-PTRM_IndexRAB!I54)","v":9.183051208223489},{"$f":"PTRM_RoC!J54+(PTRM_NomSLDepn!J54-PTRM_IndexRAB!J54)","v":9.145915481652068},{"$f":"PTRM_RoC!K54+(PTRM_NomSLDepn!K54-PTRM_IndexRAB!K54)","v":9.1939040157192551},{"$f":"PTRM_RoC!L54+(PTRM_NomSLDepn!L54-PTRM_IndexRAB!L54)","v":9.2375803232826499},{"$f":"PTRM_RoC!M54+(PTRM_NomSLDepn!M54-PTRM_IndexRAB!M54)","v":9.2766699736223455},{"$f":"PTRM_RoC!N54+(PTRM_NomSLDepn!N54-PTRM_IndexRAB!N54)","v":9.310886676734988},{"$f":"PTRM_RoC!O54+(PTRM_NomSLDepn!O54-PTRM_IndexRAB!O54)","v":9.4266254217957801},{"$f":"PTRM_RoC!P54+(PTRM_NomSLDepn!P54-PTRM_IndexRAB!P54)","v":9.4343831757117762},{"$f":"PTRM_RoC!Q54+(PTRM_NomSLDepn!Q54-PTRM_IndexRAB!Q54)","v":9.4362459718927347},{"$f":"PTRM_RoC!R54+(PTRM_NomSLDepn!R54-PTRM_IndexRAB!R54)","v":9.431903935920456},{"$f":"PTRM_RoC!S54+(PTRM_NomSLDepn!S54-PTRM_IndexRAB!S54)","v":9.4210351140490047},{"$f":"PTRM_RoC!T54+(PTRM_NomSLDepn!T54-PTRM_IndexRAB!T54)","v":9.6924898519633711},{"$f":"PTRM_RoC!U54+(PTRM_NomSLDepn!U54-PTRM_IndexRAB!U54)","v":9.6636543513264659},{"$f":"PTRM_RoC!V54+(PTRM_NomSLDepn!V54-PTRM_IndexRAB!V54)","v":9.6270394090499991},{"$f":"PTRM_RoC!W54+(PTRM_NomSLDepn!W54-PTRM_IndexRAB!W54)","v":9.5822668634028449},{"$f":"PTRM_RoC!X54+(PTRM_NomSLDepn!X54-PTRM_IndexRAB!X54)","v":9.5289443208922346},{"$f":"PTRM_RoC!Y54+(PTRM_NomSLDepn!Y54-PTRM_IndexRAB!Y54)","v":9.2103990025958034},{"$f":"PTRM_RoC!Z54+(PTRM_NomSLDepn!Z54-PTRM_IndexRAB!Z54)","v":9.1333585967059694},{"$f":"PTRM_RoC!AA54+(PTRM_NomSLDepn!AA54-PTRM_IndexRAB!AA54)","v":9.0468993037144436},{"$f":"PTRM_RoC!AB54+(PTRM_NomSLDepn!AB54-PTRM_IndexRAB!AB54)","v":8.9506029822960702},{"$f":"PTRM_RoC!AC54+(PTRM_NomSLDepn!AC54-PTRM_IndexRAB!AC54)","v":8.8440365850187135},{"$f":"PTRM_RoC!AD54+(PTRM_NomSLDepn!AD54-PTRM_IndexRAB!AD54)","v":8.879881200589379},{"$f":"PTRM_RoC!AE54+(PTRM_NomSLDepn!AE54-PTRM_IndexRAB!AE54)","v":8.7669781089345804},{"$f":"PTRM_RoC!AF54+(PTRM_NomSLDepn!AF54-PTRM_IndexRAB!AF54)","v":8.6416617047967783},{"$f":"PTRM_RoC!AG54+(PTRM_NomSLDepn!AG54-PTRM_IndexRAB!AG54)","v":8.5033481591837887},{"$f":"PTRM_RoC!AH54+(PTRM_NomSLDepn!AH54-PTRM_IndexRAB!AH54)","v":8.3514312771974897},{"$f":"PTRM_RoC!AI54+(PTRM_NomSLDepn!AI54-PTRM_IndexRAB!AI54)","v":8.6349645130660981},{"$f":"PTRM_RoC!AJ54+(PTRM_NomSLDepn!AJ54-PTRM_IndexRAB!AJ54)","v":0},{"$f":"PTRM_RoC!AK54+(PTRM_NomSLDepn!AK54-PTRM_IndexRAB!AK54)","v":0},{"$f":"PTRM_RoC!AL54+(PTRM_NomSLDepn!AL54-PTRM_IndexRAB!AL54)","v":0},{"$f":"PTRM_RoC!AM54+(PTRM_NomSLDepn!AM54-PTRM_IndexRAB!AM54)","v":0},{"$f":"PTRM_RoC!AN54+(PTRM_NomSLDepn!AN54-PTRM_IndexRAB!AN54)","v":1.3747532374041496E-3},{"$f":"PTRM_RoC!AO54+(PTRM_NomSLDepn!AO54-PTRM_IndexRAB!AO54)","v":1.3506684438780068E-3},{"$f":"PTRM_RoC!AP54+(PTRM_NomSLDepn!AP54-PTRM_IndexRAB!AP54)","v":1.3247017712939967E-3},{"$f":"PTRM_RoC!AQ54+(PTRM_NomSLDepn!AQ54-PTRM_IndexRAB!AQ54)","v":1.2967782898814088E-3},{"$f":"PTRM_RoC!AR54+(PTRM_NomSLDepn!AR54-PTRM_IndexRAB!AR54)","v":1.2668205925273832E-3},{"$f":"PTRM_RoC!AS54+(PTRM_NomSLDepn!AS54-PTRM_IndexRAB!AS54)","v":2.367361841762503E-5},{"$f":"PTRM_RoC!AT54+(PTRM_NomSLDepn!AT54-PTRM_IndexRAB!AT54)","v":2.3292919639407215E-5},{"$f":"PTRM_RoC!AU54+(PTRM_NomSLDepn!AU54-PTRM_IndexRAB!AU54)","v":2.2878554141826572E-5},{"$f":"PTRM_RoC!AV54+(PTRM_NomSLDepn!AV54-PTRM_IndexRAB!AV54)","v":2.2429080610613492E-5},{"$f":"PTRM_RoC!AW54+(PTRM_NomSLDepn!AW54-PTRM_IndexRAB!AW54)","v":2.1943006809090506E-5},{"$f":"PTRM_RoC!AX54+(PTRM_NomSLDepn!AX54-PTRM_IndexRAB!AX54)","v":1.3058007134704344E-7},{"$f":"PTRM_RoC!AY54+(PTRM_NomSLDepn!AY54-PTRM_IndexRAB!AY54)","v":1.2822415806939801E-7},{"$f":"PTRM_RoC!AZ54+(PTRM_NomSLDepn!AZ54-PTRM_IndexRAB!AZ54)","v":1.2569215490392991E-7},{"$f":"PTRM_RoC!BA54+(PTRM_NomSLDepn!BA54-PTRM_IndexRAB!BA54)","v":1.2297723899175823E-7},{"$f":"PTRM_RoC!BB54+(PTRM_NomSLDepn!BB54-PTRM_IndexRAB!BB54)","v":1.2007236748108756E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G55+(PTRM_NomSLDepn!G55-PTRM_IndexRAB!G55)","v":9.4489915979880088},{"$f":"PTRM_RoC!H55+(PTRM_NomSLDepn!H55-PTRM_IndexRAB!H55)","v":9.5011974637624661},{"$f":"PTRM_RoC!I55+(PTRM_NomSLDepn!I55-PTRM_IndexRAB!I55)","v":9.5497127210124955},{"$f":"PTRM_RoC!J55+(PTRM_NomSLDepn!J55-PTRM_IndexRAB!J55)","v":9.4635214349157586},{"$f":"PTRM_RoC!K55+(PTRM_NomSLDepn!K55-PTRM_IndexRAB!K55)","v":9.517674400252254},{"$f":"PTRM_RoC!L55+(PTRM_NomSLDepn!L55-PTRM_IndexRAB!L55)","v":9.5676135499320409},{"$f":"PTRM_RoC!M55+(PTRM_NomSLDepn!M55-PTRM_IndexRAB!M55)","v":9.6130651917307866},{"$f":"PTRM_RoC!N55+(PTRM_NomSLDepn!N55-PTRM_IndexRAB!N55)","v":9.6537437399963277},{"$f":"PTRM_RoC!O55+(PTRM_NomSLDepn!O55-PTRM_IndexRAB!O55)","v":9.7782476870336765},{"$f":"PTRM_RoC!P55+(PTRM_NomSLDepn!P55-PTRM_IndexRAB!P55)","v":9.7921199881738907},{"$f":"PTRM_RoC!Q55+(PTRM_NomSLDepn!Q55-PTRM_IndexRAB!Q55)","v":9.8001785302061801},{"$f":"PTRM_RoC!R55+(PTRM_NomSLDepn!R55-PTRM_IndexRAB!R55)","v":9.8021135517967544},{"$f":"PTRM_RoC!S55+(PTRM_NomSLDepn!S55-PTRM_IndexRAB!S55)","v":9.7976031638974757},{"$f":"PTRM_RoC!T55+(PTRM_NomSLDepn!T55-PTRM_IndexRAB!T55)","v":10.081169023872611},{"$f":"PTRM_RoC!U55+(PTRM_NomSLDepn!U55-PTRM_IndexRAB!U55)","v":10.058938715718304},{"$f":"PTRM_RoC!V55+(PTRM_NomSLDepn!V55-PTRM_IndexRAB!V55)","v":10.02901301673138},{"$f":"PTRM_RoC!W55+(PTRM_NomSLDepn!W55-PTRM_IndexRAB!W55)","v":9.9910137548220224},{"$f":"PTRM_RoC!X55+(PTRM_NomSLDepn!X55-PTRM_IndexRAB!X55)","v":9.9445484709073639},{"$f":"PTRM_RoC!Y55+(PTRM_NomSLDepn!Y55-PTRM_IndexRAB!Y55)","v":9.6258941264530957},{"$f":"PTRM_RoC!Z55+(PTRM_NomSLDepn!Z55-PTRM_IndexRAB!Z55)","v":9.5553214129494926},{"$f":"PTRM_RoC!AA55+(PTRM_NomSLDepn!AA55-PTRM_IndexRAB!AA55)","v":9.4753959026807202},{"$f":"PTRM_RoC!AB55+(PTRM_NomSLDepn!AB55-PTRM_IndexRAB!AB55)","v":9.385698775179776},{"$f":"PTRM_RoC!AC55+(PTRM_NomSLDepn!AC55-PTRM_IndexRAB!AC55)","v":9.2857962300481383},{"$f":"PTRM_RoC!AD55+(PTRM_NomSLDepn!AD55-PTRM_IndexRAB!AD55)","v":9.3304393689458305},{"$f":"PTRM_RoC!AE55+(PTRM_NomSLDepn!AE55-PTRM_IndexRAB!AE55)","v":9.2254547859340654},{"$f":"PTRM_RoC!AF55+(PTRM_NomSLDepn!AF55-PTRM_IndexRAB!AF55)","v":9.1081579050721473},{"$f":"PTRM_RoC!AG55+(PTRM_NomSLDepn!AG55-PTRM_IndexRAB!AG55)","v":8.9779646294872926},{"$f":"PTRM_RoC!AH55+(PTRM_NomSLDepn!AH55-PTRM_IndexRAB!AH55)","v":8.8342684096268052},{"$f":"PTRM_RoC!AI55+(PTRM_NomSLDepn!AI55-PTRM_IndexRAB!AI55)","v":8.9962114404353901},{"$f":"PTRM_RoC!AJ55+(PTRM_NomSLDepn!AJ55-PTRM_IndexRAB!AJ55)","v":8.796602554695939},{"$f":"PTRM_RoC!AK55+(PTRM_NomSLDepn!AK55-PTRM_IndexRAB!AK55)","v":0},{"$f":"PTRM_RoC!AL55+(PTRM_NomSLDepn!AL55-PTRM_IndexRAB!AL55)","v":0},{"$f":"PTRM_RoC!AM55+(PTRM_NomSLDepn!AM55-PTRM_IndexRAB!AM55)","v":0},{"$f":"PTRM_RoC!AN55+(PTRM_NomSLDepn!AN55-PTRM_IndexRAB!AN55)","v":-2.1668511791112524E-2},{"$f":"PTRM_RoC!AO55+(PTRM_NomSLDepn!AO55-PTRM_IndexRAB!AO55)","v":-2.1288893385199056E-2},{"$f":"PTRM_RoC!AP55+(PTRM_NomSLDepn!AP55-PTRM_IndexRAB!AP55)","v":-2.0879613278956131E-2},{"$f":"PTRM_RoC!AQ55+(PTRM_NomSLDepn!AQ55-PTRM_IndexRAB!AQ55)","v":-2.0439490448345411E-2},{"$f":"PTRM_RoC!AR55+(PTRM_NomSLDepn!AR55-PTRM_IndexRAB!AR55)","v":-1.9967304822090033E-2},{"$f":"PTRM_RoC!AS55+(PTRM_NomSLDepn!AS55-PTRM_IndexRAB!AS55)","v":-3.7313756815674935E-4},{"$f":"PTRM_RoC!AT55+(PTRM_NomSLDepn!AT55-PTRM_IndexRAB!AT55)","v":-3.6713709058722481E-4},{"$f":"PTRM_RoC!AU55+(PTRM_NomSLDepn!AU55-PTRM_IndexRAB!AU55)","v":-3.6060596672741839E-4},{"$f":"PTRM_RoC!AV55+(PTRM_NomSLDepn!AV55-PTRM_IndexRAB!AV55)","v":-3.535214789474341E-4},{"$f":"PTRM_RoC!AW55+(PTRM_NomSLDepn!AW55-PTRM_IndexRAB!AW55)","v":-3.4586010699130072E-4},{"$f":"PTRM_RoC!AX55+(PTRM_NomSLDepn!AX55-PTRM_IndexRAB!AX55)","v":-2.0581699600215849E-6},{"$f":"PTRM_RoC!AY55+(PTRM_NomSLDepn!AY55-PTRM_IndexRAB!AY55)","v":-2.0210366525693402E-6},{"$f":"PTRM_RoC!AZ55+(PTRM_NomSLDepn!AZ55-PTRM_IndexRAB!AZ55)","v":-1.981127860974366E-6},{"$f":"PTRM_RoC!BA55+(PTRM_NomSLDepn!BA55-PTRM_IndexRAB!BA55)","v":-1.938336045065753E-6},{"$f":"PTRM_RoC!BB55+(PTRM_NomSLDepn!BB55-PTRM_IndexRAB!BB55)","v":-1.8925501972000768E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H56+(PTRM_NomSLDepn!H56-PTRM_IndexRAB!H56)","v":9.5526618633255378},{"$f":"PTRM_RoC!I56+(PTRM_NomSLDepn!I56-PTRM_IndexRAB!I56)","v":9.6054405093698101},{"$f":"PTRM_RoC!J56+(PTRM_NomSLDepn!J56-PTRM_IndexRAB!J56)","v":9.5547619998322268},{"$f":"PTRM_RoC!K56+(PTRM_NomSLDepn!K56-PTRM_IndexRAB!K56)","v":9.6137891697932005},{"$f":"PTRM_RoC!L56+(PTRM_NomSLDepn!L56-PTRM_IndexRAB!L56)","v":9.6688020099124614},{"$f":"PTRM_RoC!M56+(PTRM_NomSLDepn!M56-PTRM_IndexRAB!M56)","v":9.7195341247644294},{"$f":"PTRM_RoC!N56+(PTRM_NomSLDepn!N56-PTRM_IndexRAB!N56)","v":9.7657074762678082},{"$f":"PTRM_RoC!O56+(PTRM_NomSLDepn!O56-PTRM_IndexRAB!O56)","v":9.8960464931734045},{"$f":"PTRM_RoC!P56+(PTRM_NomSLDepn!P56-PTRM_IndexRAB!P56)","v":9.9157070634179227},{"$f":"PTRM_RoC!Q56+(PTRM_NomSLDepn!Q56-PTRM_IndexRAB!Q56)","v":9.9297743767857636},{"$f":"PTRM_RoC!R56+(PTRM_NomSLDepn!R56-PTRM_IndexRAB!R56)","v":9.9379462031403314},{"$f":"PTRM_RoC!S56+(PTRM_NomSLDepn!S56-PTRM_IndexRAB!S56)","v":9.9399084266253226},{"$f":"PTRM_RoC!T56+(PTRM_NomSLDepn!T56-PTRM_IndexRAB!T56)","v":10.229169068919436},{"$f":"PTRM_RoC!U56+(PTRM_NomSLDepn!U56-PTRM_IndexRAB!U56)","v":10.214073375111013},{"$f":"PTRM_RoC!V56+(PTRM_NomSLDepn!V56-PTRM_IndexRAB!V56)","v":10.19154999532225},{"$f":"PTRM_RoC!W56+(PTRM_NomSLDepn!W56-PTRM_IndexRAB!W56)","v":10.161229773081146},{"$f":"PTRM_RoC!X56+(PTRM_NomSLDepn!X56-PTRM_IndexRAB!X56)","v":10.122729550693927},{"$f":"PTRM_RoC!Y56+(PTRM_NomSLDepn!Y56-PTRM_IndexRAB!Y56)","v":9.8111547619922188},{"$f":"PTRM_RoC!Z56+(PTRM_NomSLDepn!Z56-PTRM_IndexRAB!Z56)","v":9.7487440589498053},{"$f":"PTRM_RoC!AA56+(PTRM_NomSLDepn!AA56-PTRM_IndexRAB!AA56)","v":9.6772706651586216},{"$f":"PTRM_RoC!AB56+(PTRM_NomSLDepn!AB56-PTRM_IndexRAB!AB56)","v":9.5963251100594924},{"$f":"PTRM_RoC!AC56+(PTRM_NomSLDepn!AC56-PTRM_IndexRAB!AC56)","v":9.5054832280127464},{"$f":"PTRM_RoC!AD56+(PTRM_NomSLDepn!AD56-PTRM_IndexRAB!AD56)","v":9.5589230426526228},{"$f":"PTRM_RoC!AE56+(PTRM_NomSLDepn!AE56-PTRM_IndexRAB!AE56)","v":9.4643502463851021},{"$f":"PTRM_RoC!AF56+(PTRM_NomSLDepn!AF56-PTRM_IndexRAB!AF56)","v":9.3578589200065174},{"$f":"PTRM_RoC!AG56+(PTRM_NomSLDepn!AG56-PTRM_IndexRAB!AG56)","v":9.2388785891358687},{"$f":"PTRM_RoC!AH56+(PTRM_NomSLDepn!AH56-PTRM_IndexRAB!AH56)","v":9.1068167739162895},{"$f":"PTRM_RoC!AI56+(PTRM_NomSLDepn!AI56-PTRM_IndexRAB!AI56)","v":9.2373063109572868},{"$f":"PTRM_RoC!AJ56+(PTRM_NomSLDepn!AJ56-PTRM_IndexRAB!AJ56)","v":9.0510485003006327},{"$f":"PTRM_RoC!AK56+(PTRM_NomSLDepn!AK56-PTRM_IndexRAB!AK56)","v":8.8502228841086552},{"$f":"PTRM_RoC!AL56+(PTRM_NomSLDepn!AL56-PTRM_IndexRAB!AL56)","v":4.9756175304547553E-17},{"$f":"PTRM_RoC!AM56+(PTRM_NomSLDepn!AM56-PTRM_IndexRAB!AM56)","v":5.0968950531826187E-17},{"$f":"PTRM_RoC!AN56+(PTRM_NomSLDepn!AN56-PTRM_IndexRAB!AN56)","v":4.2036776491766546E-3},{"$f":"PTRM_RoC!AO56+(PTRM_NomSLDepn!AO56-PTRM_IndexRAB!AO56)","v":4.1300319173636826E-3},{"$f":"PTRM_RoC!AP56+(PTRM_NomSLDepn!AP56-PTRM_IndexRAB!AP56)","v":4.0506318343560563E-3},{"$f":"PTRM_RoC!AQ56+(PTRM_NomSLDepn!AQ56-PTRM_IndexRAB!AQ56)","v":3.9652482822336863E-3},{"$f":"PTRM_RoC!AR56+(PTRM_NomSLDepn!AR56-PTRM_IndexRAB!AR56)","v":3.8736445679367804E-3},{"$f":"PTRM_RoC!AS56+(PTRM_NomSLDepn!AS56-PTRM_IndexRAB!AS56)","v":7.2388453367250587E-5},{"$f":"PTRM_RoC!AT56+(PTRM_NomSLDepn!AT56-PTRM_IndexRAB!AT56)","v":7.1224364495501579E-5},{"$f":"PTRM_RoC!AU56+(PTRM_NomSLDepn!AU56-PTRM_IndexRAB!AU56)","v":6.9957330577430048E-5},{"$f":"PTRM_RoC!AV56+(PTRM_NomSLDepn!AV56-PTRM_IndexRAB!AV56)","v":6.8582944407134772E-5},{"$f":"PTRM_RoC!AW56+(PTRM_NomSLDepn!AW56-PTRM_IndexRAB!AW56)","v":6.7096643069761147E-5},{"$f":"PTRM_RoC!AX56+(PTRM_NomSLDepn!AX56-PTRM_IndexRAB!AX56)","v":3.99283676818932E-7},{"$f":"PTRM_RoC!AY56+(PTRM_NomSLDepn!AY56-PTRM_IndexRAB!AY56)","v":3.9207983854513632E-7},{"$f":"PTRM_RoC!AZ56+(PTRM_NomSLDepn!AZ56-PTRM_IndexRAB!AZ56)","v":3.8433755809455847E-7},{"$f":"PTRM_RoC!BA56+(PTRM_NomSLDepn!BA56-PTRM_IndexRAB!BA56)","v":3.7603597274172841E-7},{"$f":"PTRM_RoC!BB56+(PTRM_NomSLDepn!BB56-PTRM_IndexRAB!BB56)","v":3.6715354707369097E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I57+(PTRM_NomSLDepn!I57-PTRM_IndexRAB!I57)","v":9.8032356657064739},{"$f":"PTRM_RoC!J57+(PTRM_NomSLDepn!J57-PTRM_IndexRAB!J57)","v":9.7553278364857157},{"$f":"PTRM_RoC!K57+(PTRM_NomSLDepn!K57-PTRM_IndexRAB!K57)","v":9.8198561474030708},{"$f":"PTRM_RoC!L57+(PTRM_NomSLDepn!L57-PTRM_IndexRAB!L57)","v":9.8805210093656477},{"$f":"PTRM_RoC!M57+(PTRM_NomSLDepn!M57-PTRM_IndexRAB!M57)","v":9.9370601650495569},{"$f":"PTRM_RoC!N57+(PTRM_NomSLDepn!N57-PTRM_IndexRAB!N57)","v":9.989199827964093},{"$f":"PTRM_RoC!O57+(PTRM_NomSLDepn!O57-PTRM_IndexRAB!O57)","v":10.126850927990317},{"$f":"PTRM_RoC!P57+(PTRM_NomSLDepn!P57-PTRM_IndexRAB!P57)","v":10.152460824267086},{"$f":"PTRM_RoC!Q57+(PTRM_NomSLDepn!Q57-PTRM_IndexRAB!Q57)","v":10.172630815316328},{"$f":"PTRM_RoC!R57+(PTRM_NomSLDepn!R57-PTRM_IndexRAB!R57)","v":10.187062623813611},{"$f":"PTRM_RoC!S57+(PTRM_NomSLDepn!S57-PTRM_IndexRAB!S57)","v":10.195446188602308},{"$f":"PTRM_RoC!T57+(PTRM_NomSLDepn!T57-PTRM_IndexRAB!T57)","v":10.493984408521063},{"$f":"PTRM_RoC!U57+(PTRM_NomSLDepn!U57-PTRM_IndexRAB!U57)","v":10.485759519854209},{"$f":"PTRM_RoC!V57+(PTRM_NomSLDepn!V57-PTRM_IndexRAB!V57)","v":10.470285162749153},{"$f":"PTRM_RoC!W57+(PTRM_NomSLDepn!W57-PTRM_IndexRAB!W57)","v":10.447196802155236},{"$f":"PTRM_RoC!X57+(PTRM_NomSLDepn!X57-PTRM_IndexRAB!X57)","v":10.416116021608286},{"$f":"PTRM_RoC!Y57+(PTRM_NomSLDepn!Y57-PTRM_IndexRAB!Y57)","v":10.107591181757396},{"$f":"PTRM_RoC!Z57+(PTRM_NomSLDepn!Z57-PTRM_IndexRAB!Z57)","v":10.052525757277678},{"$f":"PTRM_RoC!AA57+(PTRM_NomSLDepn!AA57-PTRM_IndexRAB!AA57)","v":9.9885796454199678},{"$f":"PTRM_RoC!AB57+(PTRM_NomSLDepn!AB57-PTRM_IndexRAB!AB57)","v":9.9153478852983863},{"$f":"PTRM_RoC!AC57+(PTRM_NomSLDepn!AC57-PTRM_IndexRAB!AC57)","v":9.8324109326856934},{"$f":"PTRM_RoC!AD57+(PTRM_NomSLDepn!AD57-PTRM_IndexRAB!AD57)","v":9.8958691779584793},{"$f":"PTRM_RoC!AE57+(PTRM_NomSLDepn!AE57-PTRM_IndexRAB!AE57)","v":9.8104761114014227},{"$f":"PTRM_RoC!AF57+(PTRM_NomSLDepn!AF57-PTRM_IndexRAB!AF57)","v":9.7134145329755857},{"$f":"PTRM_RoC!AG57+(PTRM_NomSLDepn!AG57-PTRM_IndexRAB!AG57)","v":9.6041207758392542},{"$f":"PTRM_RoC!AH57+(PTRM_NomSLDepn!AH57-PTRM_IndexRAB!AH57)","v":9.4820093529807625},{"$f":"PTRM_RoC!AI57+(PTRM_NomSLDepn!AI57-PTRM_IndexRAB!AI57)","v":9.6064333344924506},{"$f":"PTRM_RoC!AJ57+(PTRM_NomSLDepn!AJ57-PTRM_IndexRAB!AJ57)","v":9.4305597207871159},{"$f":"PTRM_RoC!AK57+(PTRM_NomSLDepn!AK57-PTRM_IndexRAB!AK57)","v":9.240405216028833},{"$f":"PTRM_RoC!AL57+(PTRM_NomSLDepn!AL57-PTRM_IndexRAB!AL57)","v":9.0353781331101093},{"$f":"PTRM_RoC!AM57+(PTRM_NomSLDepn!AM57-PTRM_IndexRAB!AM57)","v":1.2936605579182364E-16},{"$f":"PTRM_RoC!AN57+(PTRM_NomSLDepn!AN57-PTRM_IndexRAB!AN57)","v":3.0877893307434037E-2},{"$f":"PTRM_RoC!AO57+(PTRM_NomSLDepn!AO57-PTRM_IndexRAB!AO57)","v":3.0336932453807627E-2},{"$f":"PTRM_RoC!AP57+(PTRM_NomSLDepn!AP57-PTRM_IndexRAB!AP57)","v":2.9753703315819117E-2},{"$f":"PTRM_RoC!AQ57+(PTRM_NomSLDepn!AQ57-PTRM_IndexRAB!AQ57)","v":2.9126522919824517E-2},{"$f":"PTRM_RoC!AR57+(PTRM_NomSLDepn!AR57-PTRM_IndexRAB!AR57)","v":2.8453652649389167E-2},{"$f":"PTRM_RoC!AS57+(PTRM_NomSLDepn!AS57-PTRM_IndexRAB!AS57)","v":5.3172558086177462E-4},{"$f":"PTRM_RoC!AT57+(PTRM_NomSLDepn!AT57-PTRM_IndexRAB!AT57)","v":5.2317482721650466E-4},{"$f":"PTRM_RoC!AU57+(PTRM_NomSLDepn!AU57-PTRM_IndexRAB!AU57)","v":5.1386789614228797E-4},{"$f":"PTRM_RoC!AV57+(PTRM_NomSLDepn!AV57-PTRM_IndexRAB!AV57)","v":5.0377241473973484E-4},{"$f":"PTRM_RoC!AW57+(PTRM_NomSLDepn!AW57-PTRM_IndexRAB!AW57)","v":4.9285486635752059E-4},{"$f":"PTRM_RoC!AX57+(PTRM_NomSLDepn!AX57-PTRM_IndexRAB!AX57)","v":2.9329172693889332E-6},{"$f":"PTRM_RoC!AY57+(PTRM_NomSLDepn!AY57-PTRM_IndexRAB!AY57)","v":2.8800018538442058E-6},{"$f":"PTRM_RoC!AZ57+(PTRM_NomSLDepn!AZ57-PTRM_IndexRAB!AZ57)","v":2.8231313395801083E-6},{"$f":"PTRM_RoC!BA57+(PTRM_NomSLDepn!BA57-PTRM_IndexRAB!BA57)","v":2.7621524805428465E-6},{"$f":"PTRM_RoC!BB57+(PTRM_NomSLDepn!BB57-PTRM_IndexRAB!BB57)","v":2.6969070894880449E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J58+(PTRM_NomSLDepn!J58-PTRM_IndexRAB!J58)","v":9.9535905166486707},{"$f":"PTRM_RoC!K58+(PTRM_NomSLDepn!K58-PTRM_IndexRAB!K58)","v":10.0236050331239},{"$f":"PTRM_RoC!L58+(PTRM_NomSLDepn!L58-PTRM_IndexRAB!L58)","v":10.089907910170339},{"$f":"PTRM_RoC!M58+(PTRM_NomSLDepn!M58-PTRM_IndexRAB!M58)","v":10.152241091165813},{"$f":"PTRM_RoC!N58+(PTRM_NomSLDepn!N58-PTRM_IndexRAB!N58)","v":10.210335106557302},{"$f":"PTRM_RoC!O58+(PTRM_NomSLDepn!O58-PTRM_IndexRAB!O58)","v":10.355298912017574},{"$f":"PTRM_RoC!P58+(PTRM_NomSLDepn!P58-PTRM_IndexRAB!P58)","v":10.386851642043135},{"$f":"PTRM_RoC!Q58+(PTRM_NomSLDepn!Q58-PTRM_IndexRAB!Q58)","v":10.413119056769235},{"$f":"PTRM_RoC!R58+(PTRM_NomSLDepn!R58-PTRM_IndexRAB!R58)","v":10.433806900022734},{"$f":"PTRM_RoC!S58+(PTRM_NomSLDepn!S58-PTRM_IndexRAB!S58)","v":10.448609236391031},{"$f":"PTRM_RoC!T58+(PTRM_NomSLDepn!T58-PTRM_IndexRAB!T58)","v":10.756614843524078},{"$f":"PTRM_RoC!U58+(PTRM_NomSLDepn!U58-PTRM_IndexRAB!U58)","v":10.755255286296261},{"$f":"PTRM_RoC!V58+(PTRM_NomSLDepn!V58-PTRM_IndexRAB!V58)","v":10.746825620892762},{"$f":"PTRM_RoC!W58+(PTRM_NomSLDepn!W58-PTRM_IndexRAB!W58)","v":10.7309659955515},{"$f":"PTRM_RoC!X58+(PTRM_NomSLDepn!X58-PTRM_IndexRAB!X58)","v":10.707302799318047},{"$f":"PTRM_RoC!Y58+(PTRM_NomSLDepn!Y58-PTRM_IndexRAB!Y58)","v":10.40161937169561},{"$f":"PTRM_RoC!Z58+(PTRM_NomSLDepn!Z58-PTRM_IndexRAB!Z58)","v":10.353908771426365},{"$f":"PTRM_RoC!AA58+(PTRM_NomSLDepn!AA58-PTRM_IndexRAB!AA58)","v":10.297501426563439},{"$f":"PTRM_RoC!AB58+(PTRM_NomSLDepn!AB58-PTRM_IndexRAB!AB58)","v":10.231996975843551},{"$f":"PTRM_RoC!AC58+(PTRM_NomSLDepn!AC58-PTRM_IndexRAB!AC58)","v":10.156980589660627},{"$f":"PTRM_RoC!AD58+(PTRM_NomSLDepn!AD58-PTRM_IndexRAB!AD58)","v":10.230933994399104},{"$f":"PTRM_RoC!AE58+(PTRM_NomSLDepn!AE58-PTRM_IndexRAB!AE58)","v":10.154724181835727},{"$f":"PTRM_RoC!AF58+(PTRM_NomSLDepn!AF58-PTRM_IndexRAB!AF58)","v":10.06709741329886},{"$f":"PTRM_RoC!AG58+(PTRM_NomSLDepn!AG58-PTRM_IndexRAB!AG58)","v":9.9674969093064156},{"$f":"PTRM_RoC!AH58+(PTRM_NomSLDepn!AH58-PTRM_IndexRAB!AH58)","v":9.8553442586844753},{"$f":"PTRM_RoC!AI58+(PTRM_NomSLDepn!AI58-PTRM_IndexRAB!AI58)","v":9.9830736503221456},{"$f":"PTRM_RoC!AJ58+(PTRM_NomSLDepn!AJ58-PTRM_IndexRAB!AJ58)","v":9.8173485515605563},{"$f":"PTRM_RoC!AK58+(PTRM_NomSLDepn!AK58-PTRM_IndexRAB!AK58)","v":9.6376135233094065},{"$f":"PTRM_RoC!AL58+(PTRM_NomSLDepn!AL58-PTRM_IndexRAB!AL58)","v":9.4432840581624866},{"$f":"PTRM_RoC!AM58+(PTRM_NomSLDepn!AM58-PTRM_IndexRAB!AM58)","v":9.2337554781539559},{"$f":"PTRM_RoC!AN58+(PTRM_NomSLDepn!AN58-PTRM_IndexRAB!AN58)","v":-1.2171260011792549E-2},{"$f":"PTRM_RoC!AO58+(PTRM_NomSLDepn!AO58-PTRM_IndexRAB!AO58)","v":-1.195802735566108E-2},{"$f":"PTRM_RoC!AP58+(PTRM_NomSLDepn!AP58-PTRM_IndexRAB!AP58)","v":-1.1728133644511984E-2},{"$f":"PTRM_RoC!AQ58+(PTRM_NomSLDepn!AQ58-PTRM_IndexRAB!AQ58)","v":-1.1480915494039534E-2},{"$f":"PTRM_RoC!AR58+(PTRM_NomSLDepn!AR58-PTRM_IndexRAB!AR58)","v":-1.1215687587001524E-2},{"$f":"PTRM_RoC!AS58+(PTRM_NomSLDepn!AS58-PTRM_IndexRAB!AS58)","v":-2.0959235253371574E-4},{"$f":"PTRM_RoC!AT58+(PTRM_NomSLDepn!AT58-PTRM_IndexRAB!AT58)","v":-2.0622186851535466E-4},{"$f":"PTRM_RoC!AU58+(PTRM_NomSLDepn!AU58-PTRM_IndexRAB!AU58)","v":-2.0255331908135382E-4},{"$f":"PTRM_RoC!AV58+(PTRM_NomSLDepn!AV58-PTRM_IndexRAB!AV58)","v":-1.9857394367930507E-4},{"$f":"PTRM_RoC!AW58+(PTRM_NomSLDepn!AW58-PTRM_IndexRAB!AW58)","v":-1.942705309196248E-4},{"$f":"PTRM_RoC!AX58+(PTRM_NomSLDepn!AX58-PTRM_IndexRAB!AX58)","v":-1.1560794748331064E-6},{"$f":"PTRM_RoC!AY58+(PTRM_NomSLDepn!AY58-PTRM_IndexRAB!AY58)","v":-1.135221598461343E-6},{"$f":"PTRM_RoC!AZ58+(PTRM_NomSLDepn!AZ58-PTRM_IndexRAB!AZ58)","v":-1.1128047253534205E-6},{"$f":"PTRM_RoC!BA58+(PTRM_NomSLDepn!BA58-PTRM_IndexRAB!BA58)","v":-1.0887684499127535E-6},{"$f":"PTRM_RoC!BB58+(PTRM_NomSLDepn!BB58-PTRM_IndexRAB!BB58)","v":-1.063050418854335E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K59+(PTRM_NomSLDepn!K59-PTRM_IndexRAB!K59)","v":10.354173317180441},{"$f":"PTRM_RoC!L59+(PTRM_NomSLDepn!L59-PTRM_IndexRAB!L59)","v":10.427005571741301},{"$f":"PTRM_RoC!M59+(PTRM_NomSLDepn!M59-PTRM_IndexRAB!M59)","v":10.495976811739395},{"$f":"PTRM_RoC!N59+(PTRM_NomSLDepn!N59-PTRM_IndexRAB!N59)","v":10.560818595049525},{"$f":"PTRM_RoC!O59+(PTRM_NomSLDepn!O59-PTRM_IndexRAB!O59)","v":10.664528103463484},{"$f":"PTRM_RoC!P59+(PTRM_NomSLDepn!P59-PTRM_IndexRAB!P59)","v":10.702308149288157},{"$f":"PTRM_RoC!Q59+(PTRM_NomSLDepn!Q59-PTRM_IndexRAB!Q59)","v":10.734918220958129},{"$f":"PTRM_RoC!R59+(PTRM_NomSLDepn!R59-PTRM_IndexRAB!R59)","v":10.762065864794618},{"$f":"PTRM_RoC!S59+(PTRM_NomSLDepn!S59-PTRM_IndexRAB!S59)","v":10.783446964010038},{"$f":"PTRM_RoC!T59+(PTRM_NomSLDepn!T59-PTRM_IndexRAB!T59)","v":11.103566335957158},{"$f":"PTRM_RoC!U59+(PTRM_NomSLDepn!U59-PTRM_IndexRAB!U59)","v":11.109106117928926},{"$f":"PTRM_RoC!V59+(PTRM_NomSLDepn!V59-PTRM_IndexRAB!V59)","v":11.107702008389177},{"$f":"PTRM_RoC!W59+(PTRM_NomSLDepn!W59-PTRM_IndexRAB!W59)","v":11.098996105196735},{"$f":"PTRM_RoC!X59+(PTRM_NomSLDepn!X59-PTRM_IndexRAB!X59)","v":11.082616764347438},{"$f":"PTRM_RoC!Y59+(PTRM_NomSLDepn!Y59-PTRM_IndexRAB!Y59)","v":10.77723102253343},{"$f":"PTRM_RoC!Z59+(PTRM_NomSLDepn!Z59-PTRM_IndexRAB!Z59)","v":10.736562090885034},{"$f":"PTRM_RoC!AA59+(PTRM_NomSLDepn!AA59-PTRM_IndexRAB!AA59)","v":10.687315160779317},{"$f":"PTRM_RoC!AB59+(PTRM_NomSLDepn!AB59-PTRM_IndexRAB!AB59)","v":10.629091442061942},{"$f":"PTRM_RoC!AC59+(PTRM_NomSLDepn!AC59-PTRM_IndexRAB!AC59)","v":10.561477681429908},{"$f":"PTRM_RoC!AD59+(PTRM_NomSLDepn!AD59-PTRM_IndexRAB!AD59)","v":10.646927960096878},{"$f":"PTRM_RoC!AE59+(PTRM_NomSLDepn!AE59-PTRM_IndexRAB!AE59)","v":10.579374285664777},{"$f":"PTRM_RoC!AF59+(PTRM_NomSLDepn!AF59-PTRM_IndexRAB!AF59)","v":10.500568955497489},{"$f":"PTRM_RoC!AG59+(PTRM_NomSLDepn!AG59-PTRM_IndexRAB!AG59)","v":10.409957836092135},{"$f":"PTRM_RoC!AH59+(PTRM_NomSLDepn!AH59-PTRM_IndexRAB!AH59)","v":10.306965185435432},{"$f":"PTRM_RoC!AI59+(PTRM_NomSLDepn!AI59-PTRM_IndexRAB!AI59)","v":10.443729829063138},{"$f":"PTRM_RoC!AJ59+(PTRM_NomSLDepn!AJ59-PTRM_IndexRAB!AJ59)","v":10.28681646369944},{"$f":"PTRM_RoC!AK59+(PTRM_NomSLDepn!AK59-PTRM_IndexRAB!AK59)","v":10.116049049363681},{"$f":"PTRM_RoC!AL59+(PTRM_NomSLDepn!AL59-PTRM_IndexRAB!AL59)","v":9.9308454424907922},{"$f":"PTRM_RoC!AM59+(PTRM_NomSLDepn!AM59-PTRM_IndexRAB!AM59)","v":9.7306033515801698},{"$f":"PTRM_RoC!AN59+(PTRM_NomSLDepn!AN59-PTRM_IndexRAB!AN59)","v":9.5101253049348724},{"$f":"PTRM_RoC!AO59+(PTRM_NomSLDepn!AO59-PTRM_IndexRAB!AO59)","v":-1.4202768626077405E-17},{"$f":"PTRM_RoC!AP59+(PTRM_NomSLDepn!AP59-PTRM_IndexRAB!AP59)","v":-1.4535359629313741E-17},{"$f":"PTRM_RoC!AQ59+(PTRM_NomSLDepn!AQ59-PTRM_IndexRAB!AQ59)","v":-1.4875739027781034E-17},{"$f":"PTRM_RoC!AR59+(PTRM_NomSLDepn!AR59-PTRM_IndexRAB!AR59)","v":-1.5224089204946319E-17},{"$f":"PTRM_RoC!AS59+(PTRM_NomSLDepn!AS59-PTRM_IndexRAB!AS59)","v":1.4094342130458033E-2},{"$f":"PTRM_RoC!AT59+(PTRM_NomSLDepn!AT59-PTRM_IndexRAB!AT59)","v":1.3867689037796265E-2},{"$f":"PTRM_RoC!AU59+(PTRM_NomSLDepn!AU59-PTRM_IndexRAB!AU59)","v":1.3620992103388848E-2},{"$f":"PTRM_RoC!AV59+(PTRM_NomSLDepn!AV59-PTRM_IndexRAB!AV59)","v":1.3353393225357349E-2},{"$f":"PTRM_RoC!AW59+(PTRM_NomSLDepn!AW59-PTRM_IndexRAB!AW59)","v":1.3064003984622742E-2},{"$f":"PTRM_RoC!AX59+(PTRM_NomSLDepn!AX59-PTRM_IndexRAB!AX59)","v":7.774224322271763E-5},{"$f":"PTRM_RoC!AY59+(PTRM_NomSLDepn!AY59-PTRM_IndexRAB!AY59)","v":7.633962503486588E-5},{"$f":"PTRM_RoC!AZ59+(PTRM_NomSLDepn!AZ59-PTRM_IndexRAB!AZ59)","v":7.4832169847409592E-5},{"$f":"PTRM_RoC!BA59+(PTRM_NomSLDepn!BA59-PTRM_IndexRAB!BA59)","v":7.3215815598281264E-5},{"$f":"PTRM_RoC!BB59+(PTRM_NomSLDepn!BB59-PTRM_IndexRAB!BB59)","v":7.1486369250276812E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L60+(PTRM_NomSLDepn!L60-PTRM_IndexRAB!L60)","v":10.586046067536607},{"$f":"PTRM_RoC!M60+(PTRM_NomSLDepn!M60-PTRM_IndexRAB!M60)","v":10.660509337405239},{"$f":"PTRM_RoC!N60+(PTRM_NomSLDepn!N60-PTRM_IndexRAB!N60)","v":10.731025128631513},{"$f":"PTRM_RoC!O60+(PTRM_NomSLDepn!O60-PTRM_IndexRAB!O60)","v":10.858983833222316},{"$f":"PTRM_RoC!P60+(PTRM_NomSLDepn!P60-PTRM_IndexRAB!P60)","v":10.902605215815207},{"$f":"PTRM_RoC!Q60+(PTRM_NomSLDepn!Q60-PTRM_IndexRAB!Q60)","v":10.941228671130411},{"$f":"PTRM_RoC!R60+(PTRM_NomSLDepn!R60-PTRM_IndexRAB!R60)","v":10.974566736727674},{"$f":"PTRM_RoC!S60+(PTRM_NomSLDepn!S60-PTRM_IndexRAB!S60)","v":11.002320430132329},{"$f":"PTRM_RoC!T60+(PTRM_NomSLDepn!T60-PTRM_IndexRAB!T60)","v":11.331312649510764},{"$f":"PTRM_RoC!U60+(PTRM_NomSLDepn!U60-PTRM_IndexRAB!U60)","v":11.343714252564052},{"$f":"PTRM_RoC!V60+(PTRM_NomSLDepn!V60-PTRM_IndexRAB!V60)","v":11.349373848932268},{"$f":"PTRM_RoC!W60+(PTRM_NomSLDepn!W60-PTRM_IndexRAB!W60)","v":11.34793937131343},{"$f":"PTRM_RoC!X60+(PTRM_NomSLDepn!X60-PTRM_IndexRAB!X60)","v":11.339045176859374},{"$f":"PTRM_RoC!Y60+(PTRM_NomSLDepn!Y60-PTRM_IndexRAB!Y60)","v":11.03709205886269},{"$f":"PTRM_RoC!Z60+(PTRM_NomSLDepn!Z60-PTRM_IndexRAB!Z60)","v":11.003933205468533},{"$f":"PTRM_RoC!AA60+(PTRM_NomSLDepn!AA60-PTRM_IndexRAB!AA60)","v":10.962408791037678},{"$f":"PTRM_RoC!AB60+(PTRM_NomSLDepn!AB60-PTRM_IndexRAB!AB60)","v":10.912125937461964},{"$f":"PTRM_RoC!AC60+(PTRM_NomSLDepn!AC60-PTRM_IndexRAB!AC60)","v":10.852677465920397},{"$f":"PTRM_RoC!AD60+(PTRM_NomSLDepn!AD60-PTRM_IndexRAB!AD60)","v":10.949009758932862},{"$f":"PTRM_RoC!AE60+(PTRM_NomSLDepn!AE60-PTRM_IndexRAB!AE60)","v":10.890872259776369},{"$f":"PTRM_RoC!AF60+(PTRM_NomSLDepn!AF60-PTRM_IndexRAB!AF60)","v":10.821770783587562},{"$f":"PTRM_RoC!AG60+(PTRM_NomSLDepn!AG60-PTRM_IndexRAB!AG60)","v":10.741159851733979},{"$f":"PTRM_RoC!AH60+(PTRM_NomSLDepn!AH60-PTRM_IndexRAB!AH60)","v":10.648472634307732},{"$f":"PTRM_RoC!AI60+(PTRM_NomSLDepn!AI60-PTRM_IndexRAB!AI60)","v":10.795511388575624},{"$f":"PTRM_RoC!AJ60+(PTRM_NomSLDepn!AJ60-PTRM_IndexRAB!AJ60)","v":10.64906568482467},{"$f":"PTRM_RoC!AK60+(PTRM_NomSLDepn!AK60-PTRM_IndexRAB!AK60)","v":10.489067220489174},{"$f":"PTRM_RoC!AL60+(PTRM_NomSLDepn!AL60-PTRM_IndexRAB!AL60)","v":10.314942320491424},{"$f":"PTRM_RoC!AM60+(PTRM_NomSLDepn!AM60-PTRM_IndexRAB!AM60)","v":10.126097395647864},{"$f":"PTRM_RoC!AN60+(PTRM_NomSLDepn!AN60-PTRM_IndexRAB!AN60)","v":9.9439591622464611},{"$f":"PTRM_RoC!AO60+(PTRM_NomSLDepn!AO60-PTRM_IndexRAB!AO60)","v":9.7142374577671173},{"$f":"PTRM_RoC!AP60+(PTRM_NomSLDepn!AP60-PTRM_IndexRAB!AP60)","v":-1.7327377723814434E-16},{"$f":"PTRM_RoC!AQ60+(PTRM_NomSLDepn!AQ60-PTRM_IndexRAB!AQ60)","v":-1.7733138747762762E-16},{"$f":"PTRM_RoC!AR60+(PTRM_NomSLDepn!AR60-PTRM_IndexRAB!AR60)","v":-1.8148401613892864E-16},{"$f":"PTRM_RoC!AS60+(PTRM_NomSLDepn!AS60-PTRM_IndexRAB!AS60)","v":4.9600272830829739E-2},{"$f":"PTRM_RoC!AT60+(PTRM_NomSLDepn!AT60-PTRM_IndexRAB!AT60)","v":4.8802643886540049E-2},{"$f":"PTRM_RoC!AU60+(PTRM_NomSLDepn!AU60-PTRM_IndexRAB!AU60)","v":4.7934477416627666E-2},{"$f":"PTRM_RoC!AV60+(PTRM_NomSLDepn!AV60-PTRM_IndexRAB!AV60)","v":4.6992753621594809E-2},{"$f":"PTRM_RoC!AW60+(PTRM_NomSLDepn!AW60-PTRM_IndexRAB!AW60)","v":4.597434601080435E-2},{"$f":"PTRM_RoC!AX60+(PTRM_NomSLDepn!AX60-PTRM_IndexRAB!AX60)","v":2.7358754588443205E-4},{"$f":"PTRM_RoC!AY60+(PTRM_NomSLDepn!AY60-PTRM_IndexRAB!AY60)","v":2.6865150529800489E-4},{"$f":"PTRM_RoC!AZ60+(PTRM_NomSLDepn!AZ60-PTRM_IndexRAB!AZ60)","v":2.6334652632942267E-4},{"$f":"PTRM_RoC!BA60+(PTRM_NomSLDepn!BA60-PTRM_IndexRAB!BA60)","v":2.5765831392433381E-4},{"$f":"PTRM_RoC!BB60+(PTRM_NomSLDepn!BB60-PTRM_IndexRAB!BB60)","v":2.5157211210566723E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M61+(PTRM_NomSLDepn!M61-PTRM_IndexRAB!M61)","v":11.003845094607211},{"$f":"PTRM_RoC!N61+(PTRM_NomSLDepn!N61-PTRM_IndexRAB!N61)","v":11.081247203160764},{"$f":"PTRM_RoC!O61+(PTRM_NomSLDepn!O61-PTRM_IndexRAB!O61)","v":11.190441402106982},{"$f":"PTRM_RoC!P61+(PTRM_NomSLDepn!P61-PTRM_IndexRAB!P61)","v":11.240482769316714},{"$f":"PTRM_RoC!Q61+(PTRM_NomSLDepn!Q61-PTRM_IndexRAB!Q61)","v":11.285636662806182},{"$f":"PTRM_RoC!R61+(PTRM_NomSLDepn!R61-PTRM_IndexRAB!R61)","v":11.325617041323163},{"$f":"PTRM_RoC!S61+(PTRM_NomSLDepn!S61-PTRM_IndexRAB!S61)","v":11.360126343267414},{"$f":"PTRM_RoC!T61+(PTRM_NomSLDepn!T61-PTRM_IndexRAB!T61)","v":11.702328045122961},{"$f":"PTRM_RoC!U61+(PTRM_NomSLDepn!U61-PTRM_IndexRAB!U61)","v":11.721780707946458},{"$f":"PTRM_RoC!V61+(PTRM_NomSLDepn!V61-PTRM_IndexRAB!V61)","v":11.734609660417728},{"$f":"PTRM_RoC!W61+(PTRM_NomSLDepn!W61-PTRM_IndexRAB!W61)","v":11.740464281993862},{"$f":"PTRM_RoC!X61+(PTRM_NomSLDepn!X61-PTRM_IndexRAB!X61)","v":11.738980373412518},{"$f":"PTRM_RoC!Y61+(PTRM_NomSLDepn!Y61-PTRM_IndexRAB!Y61)","v":11.436540982260031},{"$f":"PTRM_RoC!Z61+(PTRM_NomSLDepn!Z61-PTRM_IndexRAB!Z61)","v":11.410516988611366},{"$f":"PTRM_RoC!AA61+(PTRM_NomSLDepn!AA61-PTRM_IndexRAB!AA61)","v":11.37623625071781},{"$f":"PTRM_RoC!AB61+(PTRM_NomSLDepn!AB61-PTRM_IndexRAB!AB61)","v":11.333306914459811},{"$f":"PTRM_RoC!AC61+(PTRM_NomSLDepn!AC61-PTRM_IndexRAB!AC61)","v":11.281322809235212},{"$f":"PTRM_RoC!AD61+(PTRM_NomSLDepn!AD61-PTRM_IndexRAB!AD61)","v":11.390011686461301},{"$f":"PTRM_RoC!AE61+(PTRM_NomSLDepn!AE61-PTRM_IndexRAB!AE61)","v":11.340607349124646},{"$f":"PTRM_RoC!AF61+(PTRM_NomSLDepn!AF61-PTRM_IndexRAB!AF61)","v":11.280390529091591},{"$f":"PTRM_RoC!AG61+(PTRM_NomSLDepn!AG61-PTRM_IndexRAB!AG61)","v":11.208817599122941},{"$f":"PTRM_RoC!AH61+(PTRM_NomSLDepn!AH61-PTRM_IndexRAB!AH61)","v":11.12532357123127},{"$f":"PTRM_RoC!AI61+(PTRM_NomSLDepn!AI61-PTRM_IndexRAB!AI61)","v":11.286228796609755},{"$f":"PTRM_RoC!AJ61+(PTRM_NomSLDepn!AJ61-PTRM_IndexRAB!AJ61)","v":11.148419058407006},{"$f":"PTRM_RoC!AK61+(PTRM_NomSLDepn!AK61-PTRM_IndexRAB!AK61)","v":10.997186012008971},{"$f":"PTRM_RoC!AL61+(PTRM_NomSLDepn!AL61-PTRM_IndexRAB!AL61)","v":10.831957162266722},{"$f":"PTRM_RoC!AM61+(PTRM_NomSLDepn!AM61-PTRM_IndexRAB!AM61)","v":10.652140080536586},{"$f":"PTRM_RoC!AN61+(PTRM_NomSLDepn!AN61-PTRM_IndexRAB!AN61)","v":10.489770623855652},{"$f":"PTRM_RoC!AO61+(PTRM_NomSLDepn!AO61-PTRM_IndexRAB!AO61)","v":10.268656014224366},{"$f":"PTRM_RoC!AP61+(PTRM_NomSLDepn!AP61-PTRM_IndexRAB!AP61)","v":10.031433281929196},{"$f":"PTRM_RoC!AQ61+(PTRM_NomSLDepn!AQ61-PTRM_IndexRAB!AQ61)","v":2.2724429801723848E-17},{"$f":"PTRM_RoC!AR61+(PTRM_NomSLDepn!AR61-PTRM_IndexRAB!AR61)","v":2.3256575406901987E-17},{"$f":"PTRM_RoC!AS61+(PTRM_NomSLDepn!AS61-PTRM_IndexRAB!AS61)","v":0.13911776475886339},{"$f":"PTRM_RoC!AT61+(PTRM_NomSLDepn!AT61-PTRM_IndexRAB!AT61)","v":0.13688059247122264},{"$f":"PTRM_RoC!AU61+(PTRM_NomSLDepn!AU61-PTRM_IndexRAB!AU61)","v":0.13444557806828303},{"$f":"PTRM_RoC!AV61+(PTRM_NomSLDepn!AV61-PTRM_IndexRAB!AV61)","v":0.13180425168219567},{"$f":"PTRM_RoC!AW61+(PTRM_NomSLDepn!AW61-PTRM_IndexRAB!AW61)","v":0.12894784420012792},{"$f":"PTRM_RoC!AX61+(PTRM_NomSLDepn!AX61-PTRM_IndexRAB!AX61)","v":7.6735238894991764E-4},{"$f":"PTRM_RoC!AY61+(PTRM_NomSLDepn!AY61-PTRM_IndexRAB!AY61)","v":7.5350788983829305E-4},{"$f":"PTRM_RoC!AZ61+(PTRM_NomSLDepn!AZ61-PTRM_IndexRAB!AZ61)","v":7.3862860038923948E-4},{"$f":"PTRM_RoC!BA61+(PTRM_NomSLDepn!BA61-PTRM_IndexRAB!BA61)","v":7.2267442614571136E-4},{"$f":"PTRM_RoC!BB61+(PTRM_NomSLDepn!BB61-PTRM_IndexRAB!BB61)","v":7.0560397986465888E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N62+(PTRM_NomSLDepn!N62-PTRM_IndexRAB!N62)","v":11.084539334084285},{"$f":"PTRM_RoC!O62+(PTRM_NomSLDepn!O62-PTRM_IndexRAB!O62)","v":11.231665595529536},{"$f":"PTRM_RoC!P62+(PTRM_NomSLDepn!P62-PTRM_IndexRAB!P62)","v":11.286790089328901},{"$f":"PTRM_RoC!Q62+(PTRM_NomSLDepn!Q62-PTRM_IndexRAB!Q62)","v":11.337262308179264},{"$f":"PTRM_RoC!R62+(PTRM_NomSLDepn!R62-PTRM_IndexRAB!R62)","v":11.382804972603171},{"$f":"PTRM_RoC!S62+(PTRM_NomSLDepn!S62-PTRM_IndexRAB!S62)","v":11.423129578559116},{"$f":"PTRM_RoC!T62+(PTRM_NomSLDepn!T62-PTRM_IndexRAB!T62)","v":11.76978680838571},{"$f":"PTRM_RoC!U62+(PTRM_NomSLDepn!U62-PTRM_IndexRAB!U62)","v":11.795731126504418},{"$f":"PTRM_RoC!V62+(PTRM_NomSLDepn!V62-PTRM_IndexRAB!V62)","v":11.815339052335567},{"$f":"PTRM_RoC!W62+(PTRM_NomSLDepn!W62-PTRM_IndexRAB!W62)","v":11.828270400132542},{"$f":"PTRM_RoC!X62+(PTRM_NomSLDepn!X62-PTRM_IndexRAB!X62)","v":11.83417175084611},{"$f":"PTRM_RoC!Y62+(PTRM_NomSLDepn!Y62-PTRM_IndexRAB!Y62)","v":11.538891520183698},{"$f":"PTRM_RoC!Z62+(PTRM_NomSLDepn!Z62-PTRM_IndexRAB!Z62)","v":11.520612890366003},{"$f":"PTRM_RoC!AA62+(PTRM_NomSLDepn!AA62-PTRM_IndexRAB!AA62)","v":11.494397590027145},{"$f":"PTRM_RoC!AB62+(PTRM_NomSLDepn!AB62-PTRM_IndexRAB!AB62)","v":11.459864848748083},{"$f":"PTRM_RoC!AC62+(PTRM_NomSLDepn!AC62-PTRM_IndexRAB!AC62)","v":11.416619931824696},{"$f":"PTRM_RoC!AD62+(PTRM_NomSLDepn!AD62-PTRM_IndexRAB!AD62)","v":11.534934613553538},{"$f":"PTRM_RoC!AE62+(PTRM_NomSLDepn!AE62-PTRM_IndexRAB!AE62)","v":11.4954576467644},{"$f":"PTRM_RoC!AF62+(PTRM_NomSLDepn!AF62-PTRM_IndexRAB!AF62)","v":11.445595936078444},{"$f":"PTRM_RoC!AG62+(PTRM_NomSLDepn!AG62-PTRM_IndexRAB!AG62)","v":11.38482164335883},{"$f":"PTRM_RoC!AH62+(PTRM_NomSLDepn!AH62-PTRM_IndexRAB!AH62)","v":11.31258610859749},{"$f":"PTRM_RoC!AI62+(PTRM_NomSLDepn!AI62-PTRM_IndexRAB!AI62)","v":11.484221874925959},{"$f":"PTRM_RoC!AJ62+(PTRM_NomSLDepn!AJ62-PTRM_IndexRAB!AJ62)","v":11.358482415771231},{"$f":"PTRM_RoC!AK62+(PTRM_NomSLDepn!AK62-PTRM_IndexRAB!AK62)","v":11.219790429607684},{"$f":"PTRM_RoC!AL62+(PTRM_NomSLDepn!AL62-PTRM_IndexRAB!AL62)","v":11.067589200202203},{"$f":"PTRM_RoC!AM62+(PTRM_NomSLDepn!AM62-PTRM_IndexRAB!AM62)","v":10.901302567333373},{"$f":"PTRM_RoC!AN62+(PTRM_NomSLDepn!AN62-PTRM_IndexRAB!AN62)","v":10.758633037472354},{"$f":"PTRM_RoC!AO62+(PTRM_NomSLDepn!AO62-PTRM_IndexRAB!AO62)","v":10.551797745804883},{"$f":"PTRM_RoC!AP62+(PTRM_NomSLDepn!AP62-PTRM_IndexRAB!AP62)","v":10.329375662125956},{"$f":"PTRM_RoC!AQ62+(PTRM_NomSLDepn!AQ62-PTRM_IndexRAB!AQ62)","v":10.090750206752007},{"$f":"PTRM_RoC!AR62+(PTRM_NomSLDepn!AR62-PTRM_IndexRAB!AR62)","v":-1.1788297959644246E-16},{"$f":"PTRM_RoC!AS62+(PTRM_NomSLDepn!AS62-PTRM_IndexRAB!AS62)","v":0.15913017861903558},{"$f":"PTRM_RoC!AT62+(PTRM_NomSLDepn!AT62-PTRM_IndexRAB!AT62)","v":0.15657118389718322},{"$f":"PTRM_RoC!AU62+(PTRM_NomSLDepn!AU62-PTRM_IndexRAB!AU62)","v":0.15378588701183329},{"$f":"PTRM_RoC!AV62+(PTRM_NomSLDepn!AV62-PTRM_IndexRAB!AV62)","v":0.1507645996849574},{"$f":"PTRM_RoC!AW62+(PTRM_NomSLDepn!AW62-PTRM_IndexRAB!AW62)","v":0.14749729134645689},{"$f":"PTRM_RoC!AX62+(PTRM_NomSLDepn!AX62-PTRM_IndexRAB!AX62)","v":8.7773781392330892E-4},{"$f":"PTRM_RoC!AY62+(PTRM_NomSLDepn!AY62-PTRM_IndexRAB!AY62)","v":8.6190175143091227E-4},{"$f":"PTRM_RoC!AZ62+(PTRM_NomSLDepn!AZ62-PTRM_IndexRAB!AZ62)","v":8.4488204160552635E-4},{"$f":"PTRM_RoC!BA62+(PTRM_NomSLDepn!BA62-PTRM_IndexRAB!BA62)","v":8.2663282230925335E-4},{"$f":"PTRM_RoC!BB62+(PTRM_NomSLDepn!BB62-PTRM_IndexRAB!BB62)","v":8.0710675264792069E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O63+(PTRM_NomSLDepn!O63-PTRM_IndexRAB!O63)","v":11.351371283982788},{"$f":"PTRM_RoC!P63+(PTRM_NomSLDepn!P63-PTRM_IndexRAB!P63)","v":11.411836239118827},{"$f":"PTRM_RoC!Q63+(PTRM_NomSLDepn!Q63-PTRM_IndexRAB!Q63)","v":11.467845002080313},{"$f":"PTRM_RoC!R63+(PTRM_NomSLDepn!R63-PTRM_IndexRAB!R63)","v":11.51912686150235},{"$f":"PTRM_RoC!S63+(PTRM_NomSLDepn!S63-PTRM_IndexRAB!S63)","v":11.565400089981091},{"$f":"PTRM_RoC!T63+(PTRM_NomSLDepn!T63-PTRM_IndexRAB!T63)","v":11.918978647325947},{"$f":"PTRM_RoC!U63+(PTRM_NomSLDepn!U63-PTRM_IndexRAB!U63)","v":11.951425088019914},{"$f":"PTRM_RoC!V63+(PTRM_NomSLDepn!V63-PTRM_IndexRAB!V63)","v":11.977769794130868},{"$f":"PTRM_RoC!W63+(PTRM_NomSLDepn!W63-PTRM_IndexRAB!W63)","v":11.997680321017851},{"$f":"PTRM_RoC!X63+(PTRM_NomSLDepn!X63-PTRM_IndexRAB!X63)","v":12.010811232987518},{"$f":"PTRM_RoC!Y63+(PTRM_NomSLDepn!Y63-PTRM_IndexRAB!Y63)","v":11.720299925430544},{"$f":"PTRM_RoC!Z63+(PTRM_NomSLDepn!Z63-PTRM_IndexRAB!Z63)","v":11.709432437737746},{"$f":"PTRM_RoC!AA63+(PTRM_NomSLDepn!AA63-PTRM_IndexRAB!AA63)","v":11.690883655947889},{"$f":"PTRM_RoC!AB63+(PTRM_NomSLDepn!AB63-PTRM_IndexRAB!AB63)","v":11.66428090232845},{"$f":"PTRM_RoC!AC63+(PTRM_NomSLDepn!AC63-PTRM_IndexRAB!AC63)","v":11.629237778802267},{"$f":"PTRM_RoC!AD63+(PTRM_NomSLDepn!AD63-PTRM_IndexRAB!AD63)","v":11.757890964453352},{"$f":"PTRM_RoC!AE63+(PTRM_NomSLDepn!AE63-PTRM_IndexRAB!AE63)","v":11.727796107930205},{"$f":"PTRM_RoC!AF63+(PTRM_NomSLDepn!AF63-PTRM_IndexRAB!AF63)","v":11.687659095196853},{"$f":"PTRM_RoC!AG63+(PTRM_NomSLDepn!AG63-PTRM_IndexRAB!AG63)","v":11.636963708000611},{"$f":"PTRM_RoC!AH63+(PTRM_NomSLDepn!AH63-PTRM_IndexRAB!AH63)","v":11.575173282870512},{"$f":"PTRM_RoC!AI63+(PTRM_NomSLDepn!AI63-PTRM_IndexRAB!AI63)","v":11.759242163410658},{"$f":"PTRM_RoC!AJ63+(PTRM_NomSLDepn!AJ63-PTRM_IndexRAB!AJ63)","v":11.644337361177117},{"$f":"PTRM_RoC!AK63+(PTRM_NomSLDepn!AK63-PTRM_IndexRAB!AK63)","v":11.516844815495251},{"$f":"PTRM_RoC!AL63+(PTRM_NomSLDepn!AL63-PTRM_IndexRAB!AL63)","v":11.376219155893006},{"$f":"PTRM_RoC!AM63+(PTRM_NomSLDepn!AM63-PTRM_IndexRAB!AM63)","v":11.221895904280037},{"$f":"PTRM_RoC!AN63+(PTRM_NomSLDepn!AN63-PTRM_IndexRAB!AN63)","v":11.095765915085106},{"$f":"PTRM_RoC!AO63+(PTRM_NomSLDepn!AO63-PTRM_IndexRAB!AO63)","v":10.901375224590101},{"$f":"PTRM_RoC!AP63+(PTRM_NomSLDepn!AP63-PTRM_IndexRAB!AP63)","v":10.691795706792512},{"$f":"PTRM_RoC!AQ63+(PTRM_NomSLDepn!AQ63-PTRM_IndexRAB!AQ63)","v":10.466422596289178},{"$f":"PTRM_RoC!AR63+(PTRM_NomSLDepn!AR63-PTRM_IndexRAB!AR63)","v":10.224631132809598},{"$f":"PTRM_RoC!AS63+(PTRM_NomSLDepn!AS63-PTRM_IndexRAB!AS63)","v":0.19107205655395221},{"$f":"PTRM_RoC!AT63+(PTRM_NomSLDepn!AT63-PTRM_IndexRAB!AT63)","v":0.18799940001288457},{"$f":"PTRM_RoC!AU63+(PTRM_NomSLDepn!AU63-PTRM_IndexRAB!AU63)","v":0.1846550161341281},{"$f":"PTRM_RoC!AV63+(PTRM_NomSLDepn!AV63-PTRM_IndexRAB!AV63)","v":0.18102727193126006},{"$f":"PTRM_RoC!AW63+(PTRM_NomSLDepn!AW63-PTRM_IndexRAB!AW63)","v":0.17710412341819415},{"$f":"PTRM_RoC!AX63+(PTRM_NomSLDepn!AX63-PTRM_IndexRAB!AX63)","v":1.0539243446901977E-3},{"$f":"PTRM_RoC!AY63+(PTRM_NomSLDepn!AY63-PTRM_IndexRAB!AY63)","v":1.0349095414995146E-3},{"$f":"PTRM_RoC!AZ63+(PTRM_NomSLDepn!AZ63-PTRM_IndexRAB!AZ63)","v":1.0144734998478963E-3},{"$f":"PTRM_RoC!BA63+(PTRM_NomSLDepn!BA63-PTRM_IndexRAB!BA63)","v":9.9256115178354308E-4},{"$f":"PTRM_RoC!BB63+(PTRM_NomSLDepn!BB63-PTRM_IndexRAB!BB63)","v":9.69115653770633E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":88.812457063348077},98.347109787766726,108.30207147001073,118.37254842888548,128.69988065499652,137.75951713138065,148.83641380441756,160.15305747147252,171.88901059505076,183.7015788527878,197.2850297708361,197.64876040526025,197.89952683771111,198.03124734789708,198.03760131668696,203.82558973793252,203.48664159660098,202.99774333872915,202.35146468987026,201.54009385449083,195.23641044447493,193.94671731298379,192.47432360873148,190.81099376510286,188.94819691665538,190.05133275980478,188.10507128626386,185.91831231675758,183.47957175608133,180.77692292897947,102.93581481109304,92.879803789940382,{"$f":"SUM(AK53:AK63)","v":82.751539762710408},72.670776877110171,62.521477695047075,51.800006322798637,41.43778802278473,31.054293133771314,20.558825694315033,10.226245839594297,0.55304478960967163,0.54415119877831053,0.53447111205103681,0.52397085855705527,0.51261557781560696,3.0505764497642915E-3,2.9955375666716856E-3,2.9363848883263216E-3,2.8729590198826932E-3,2.8050954270479327E-3]
[]
[]
["Approach D"]
[{"$f":"Inputs!A101","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E71+(PTRM_NomSLDepn!E71-PTRM_IndexRAB!E71)","v":88.812457063348077},{"$f":"PTRM_RoC!F71+(PTRM_NomSLDepn!F71-PTRM_IndexRAB!F71)","v":89.303147648101699},{"$f":"PTRM_RoC!G71+(PTRM_NomSLDepn!G71-PTRM_IndexRAB!G71)","v":89.759149662364578},{"$f":"PTRM_RoC!H71+(PTRM_NomSLDepn!H71-PTRM_IndexRAB!H71)","v":90.178323233348095},{"$f":"PTRM_RoC!I71+(PTRM_NomSLDepn!I71-PTRM_IndexRAB!I71)","v":90.558440550684253},{"$f":"PTRM_RoC!J71+(PTRM_NomSLDepn!J71-PTRM_IndexRAB!J71)","v":89.886399861846201},{"$f":"PTRM_RoC!K71+(PTRM_NomSLDepn!K71-PTRM_IndexRAB!K71)","v":90.313411720945453},{"$f":"PTRM_RoC!L71+(PTRM_NomSLDepn!L71-PTRM_IndexRAB!L71)","v":90.695581029531468},{"$f":"PTRM_RoC!M71+(PTRM_NomSLDepn!M71-PTRM_IndexRAB!M71)","v":91.030108804965991},{"$f":"PTRM_RoC!N71+(PTRM_NomSLDepn!N71-PTRM_IndexRAB!N71)","v":91.314075764341226},{"$f":"PTRM_RoC!O71+(PTRM_NomSLDepn!O71-PTRM_IndexRAB!O71)","v":92.404970110520267},{"$f":"PTRM_RoC!P71+(PTRM_NomSLDepn!P71-PTRM_IndexRAB!P71)","v":92.423215248778646},{"$f":"PTRM_RoC!Q71+(PTRM_NomSLDepn!Q71-PTRM_IndexRAB!Q71)","v":92.380687221586584},{"$f":"PTRM_RoC!R71+(PTRM_NomSLDepn!R71-PTRM_IndexRAB!R71)","v":92.274232656252238},{"$f":"PTRM_RoC!S71+(PTRM_NomSLDepn!S71-PTRM_IndexRAB!S71)","v":92.100575781171798},{"$f":"PTRM_RoC!T71+(PTRM_NomSLDepn!T71-PTRM_IndexRAB!T71)","v":94.746190054829427},{"$f":"PTRM_RoC!U71+(PTRM_NomSLDepn!U71-PTRM_IndexRAB!U71)","v":94.387203055330986},{"$f":"PTRM_RoC!V71+(PTRM_NomSLDepn!V71-PTRM_IndexRAB!V71)","v":93.948235769778023},{"$f":"PTRM_RoC!W71+(PTRM_NomSLDepn!W71-PTRM_IndexRAB!W71)","v":93.425441021203071},{"$f":"PTRM_RoC!X71+(PTRM_NomSLDepn!X71-PTRM_IndexRAB!X71)","v":92.814827392618},{"$f":"PTRM_RoC!Y71+(PTRM_NomSLDepn!Y71-PTRM_IndexRAB!Y71)","v":89.569696490710413},{"$f":"PTRM_RoC!Z71+(PTRM_NomSLDepn!Z71-PTRM_IndexRAB!Z71)","v":88.721801102605781},{"$f":"PTRM_RoC!AA71+(PTRM_NomSLDepn!AA71-PTRM_IndexRAB!AA71)","v":87.777435216684481},{"$f":"PTRM_RoC!AB71+(PTRM_NomSLDepn!AB71-PTRM_IndexRAB!AB71)","v":86.732351991365377},{"$f":"PTRM_RoC!AC71+(PTRM_NomSLDepn!AC71-PTRM_IndexRAB!AC71)","v":85.582153684016973},{"$f":"PTRM_RoC!AD71+(PTRM_NomSLDepn!AD71-PTRM_IndexRAB!AD71)","v":85.876510991761421},{"$f":"PTRM_RoC!AE71+(PTRM_NomSLDepn!AE71-PTRM_IndexRAB!AE71)","v":84.648980202512561},{"$f":"PTRM_RoC!AF71+(PTRM_NomSLDepn!AF71-PTRM_IndexRAB!AF71)","v":83.294136541155737},{"$f":"PTRM_RoC!AG71+(PTRM_NomSLDepn!AG71-PTRM_IndexRAB!AG71)","v":81.80604205482021},{"$f":"PTRM_RoC!AH71+(PTRM_NomSLDepn!AH71-PTRM_IndexRAB!AH71)","v":80.178532074131212},{"$f":"PTRM_RoC!AI71+(PTRM_NomSLDepn!AI71-PTRM_IndexRAB!AI71)","v":0.70889150923453514},{"$f":"PTRM_RoC!AJ71+(PTRM_NomSLDepn!AJ71-PTRM_IndexRAB!AJ71)","v":0.69712347871666414},{"$f":"PTRM_RoC!AK71+(PTRM_NomSLDepn!AK71-PTRM_IndexRAB!AK71)","v":0.68436061229874889},{"$f":"PTRM_RoC!AL71+(PTRM_NomSLDepn!AL71-PTRM_IndexRAB!AL71)","v":0.67056140449341617},{"$f":"PTRM_RoC!AM71+(PTRM_NomSLDepn!AM71-PTRM_IndexRAB!AM71)","v":0.65568291751508734},{"$f":"PTRM_RoC!AN71+(PTRM_NomSLDepn!AN71-PTRM_IndexRAB!AN71)","v":-8.6427318692269893E-4},{"$f":"PTRM_RoC!AO71+(PTRM_NomSLDepn!AO71-PTRM_IndexRAB!AO71)","v":-8.4913167592940971E-4},{"$f":"PTRM_RoC!AP71+(PTRM_NomSLDepn!AP71-PTRM_IndexRAB!AP71)","v":-8.3280707435193886E-4},{"$f":"PTRM_RoC!AQ71+(PTRM_NomSLDepn!AQ71-PTRM_IndexRAB!AQ71)","v":-8.1525227570603551E-4},{"$f":"PTRM_RoC!AR71+(PTRM_NomSLDepn!AR71-PTRM_IndexRAB!AR71)","v":-7.9641861606401904E-4},{"$f":"PTRM_RoC!AS71+(PTRM_NomSLDepn!AS71-PTRM_IndexRAB!AS71)","v":-1.4883015423500249E-5},{"$f":"PTRM_RoC!AT71+(PTRM_NomSLDepn!AT71-PTRM_IndexRAB!AT71)","v":-1.4643679564994346E-5},{"$f":"PTRM_RoC!AU71+(PTRM_NomSLDepn!AU71-PTRM_IndexRAB!AU71)","v":-1.4383178276907872E-5},{"$f":"PTRM_RoC!AV71+(PTRM_NomSLDepn!AV71-PTRM_IndexRAB!AV71)","v":-1.4100605440787513E-5},{"$f":"PTRM_RoC!AW71+(PTRM_NomSLDepn!AW71-PTRM_IndexRAB!AW71)","v":-1.3795022924527977E-5},{"$f":"PTRM_RoC!AX71+(PTRM_NomSLDepn!AX71-PTRM_IndexRAB!AX71)","v":-1.6418488982764807E-8},{"$f":"PTRM_RoC!AY71+(PTRM_NomSLDepn!AY71-PTRM_IndexRAB!AY71)","v":-1.6794029333155744E-8},{"$f":"PTRM_RoC!AZ71+(PTRM_NomSLDepn!AZ71-PTRM_IndexRAB!AZ71)","v":-1.7178159423742616E-8},{"$f":"PTRM_RoC!BA71+(PTRM_NomSLDepn!BA71-PTRM_IndexRAB!BA71)","v":-1.7571075727784704E-8},{"$f":"PTRM_RoC!BB71+(PTRM_NomSLDepn!BB71-PTRM_IndexRAB!BB71)","v":-1.7972979212477164E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F72+(PTRM_NomSLDepn!F72-PTRM_IndexRAB!F72)","v":9.0439621396650303},{"$f":"PTRM_RoC!G72+(PTRM_NomSLDepn!G72-PTRM_IndexRAB!G72)","v":9.0939302096581436},{"$f":"PTRM_RoC!H72+(PTRM_NomSLDepn!H72-PTRM_IndexRAB!H72)","v":9.1403658684493756},{"$f":"PTRM_RoC!I72+(PTRM_NomSLDepn!I72-PTRM_IndexRAB!I72)","v":9.183051208223489},{"$f":"PTRM_RoC!J72+(PTRM_NomSLDepn!J72-PTRM_IndexRAB!J72)","v":9.145915481652068},{"$f":"PTRM_RoC!K72+(PTRM_NomSLDepn!K72-PTRM_IndexRAB!K72)","v":9.1939040157192551},{"$f":"PTRM_RoC!L72+(PTRM_NomSLDepn!L72-PTRM_IndexRAB!L72)","v":9.2375803232826499},{"$f":"PTRM_RoC!M72+(PTRM_NomSLDepn!M72-PTRM_IndexRAB!M72)","v":9.2766699736223455},{"$f":"PTRM_RoC!N72+(PTRM_NomSLDepn!N72-PTRM_IndexRAB!N72)","v":9.310886676734988},{"$f":"PTRM_RoC!O72+(PTRM_NomSLDepn!O72-PTRM_IndexRAB!O72)","v":9.4266254217957801},{"$f":"PTRM_RoC!P72+(PTRM_NomSLDepn!P72-PTRM_IndexRAB!P72)","v":9.4343831757117762},{"$f":"PTRM_RoC!Q72+(PTRM_NomSLDepn!Q72-PTRM_IndexRAB!Q72)","v":9.4362459718927347},{"$f":"PTRM_RoC!R72+(PTRM_NomSLDepn!R72-PTRM_IndexRAB!R72)","v":9.431903935920456},{"$f":"PTRM_RoC!S72+(PTRM_NomSLDepn!S72-PTRM_IndexRAB!S72)","v":9.4210351140490047},{"$f":"PTRM_RoC!T72+(PTRM_NomSLDepn!T72-PTRM_IndexRAB!T72)","v":9.6924898519633711},{"$f":"PTRM_RoC!U72+(PTRM_NomSLDepn!U72-PTRM_IndexRAB!U72)","v":9.6636543513264659},{"$f":"PTRM_RoC!V72+(PTRM_NomSLDepn!V72-PTRM_IndexRAB!V72)","v":9.6270394090499991},{"$f":"PTRM_RoC!W72+(PTRM_NomSLDepn!W72-PTRM_IndexRAB!W72)","v":9.5822668634028449},{"$f":"PTRM_RoC!X72+(PTRM_NomSLDepn!X72-PTRM_IndexRAB!X72)","v":9.5289443208922346},{"$f":"PTRM_RoC!Y72+(PTRM_NomSLDepn!Y72-PTRM_IndexRAB!Y72)","v":9.2103990025958034},{"$f":"PTRM_RoC!Z72+(PTRM_NomSLDepn!Z72-PTRM_IndexRAB!Z72)","v":9.1333585967059694},{"$f":"PTRM_RoC!AA72+(PTRM_NomSLDepn!AA72-PTRM_IndexRAB!AA72)","v":9.0468993037144436},{"$f":"PTRM_RoC!AB72+(PTRM_NomSLDepn!AB72-PTRM_IndexRAB!AB72)","v":8.9506029822960702},{"$f":"PTRM_RoC!AC72+(PTRM_NomSLDepn!AC72-PTRM_IndexRAB!AC72)","v":8.8440365850187135},{"$f":"PTRM_RoC!AD72+(PTRM_NomSLDepn!AD72-PTRM_IndexRAB!AD72)","v":8.879881200589379},{"$f":"PTRM_RoC!AE72+(PTRM_NomSLDepn!AE72-PTRM_IndexRAB!AE72)","v":8.7669781089345804},{"$f":"PTRM_RoC!AF72+(PTRM_NomSLDepn!AF72-PTRM_IndexRAB!AF72)","v":8.6416617047967783},{"$f":"PTRM_RoC!AG72+(PTRM_NomSLDepn!AG72-PTRM_IndexRAB!AG72)","v":8.5033481591837887},{"$f":"PTRM_RoC!AH72+(PTRM_NomSLDepn!AH72-PTRM_IndexRAB!AH72)","v":8.3514312771974897},{"$f":"PTRM_RoC!AI72+(PTRM_NomSLDepn!AI72-PTRM_IndexRAB!AI72)","v":8.6349645130660981},{"$f":"PTRM_RoC!AJ72+(PTRM_NomSLDepn!AJ72-PTRM_IndexRAB!AJ72)","v":0},{"$f":"PTRM_RoC!AK72+(PTRM_NomSLDepn!AK72-PTRM_IndexRAB!AK72)","v":0},{"$f":"PTRM_RoC!AL72+(PTRM_NomSLDepn!AL72-PTRM_IndexRAB!AL72)","v":0},{"$f":"PTRM_RoC!AM72+(PTRM_NomSLDepn!AM72-PTRM_IndexRAB!AM72)","v":0},{"$f":"PTRM_RoC!AN72+(PTRM_NomSLDepn!AN72-PTRM_IndexRAB!AN72)","v":1.3747532374041496E-3},{"$f":"PTRM_RoC!AO72+(PTRM_NomSLDepn!AO72-PTRM_IndexRAB!AO72)","v":1.3506684438780068E-3},{"$f":"PTRM_RoC!AP72+(PTRM_NomSLDepn!AP72-PTRM_IndexRAB!AP72)","v":1.3247017712939967E-3},{"$f":"PTRM_RoC!AQ72+(PTRM_NomSLDepn!AQ72-PTRM_IndexRAB!AQ72)","v":1.2967782898814088E-3},{"$f":"PTRM_RoC!AR72+(PTRM_NomSLDepn!AR72-PTRM_IndexRAB!AR72)","v":1.2668205925273832E-3},{"$f":"PTRM_RoC!AS72+(PTRM_NomSLDepn!AS72-PTRM_IndexRAB!AS72)","v":2.367361841762503E-5},{"$f":"PTRM_RoC!AT72+(PTRM_NomSLDepn!AT72-PTRM_IndexRAB!AT72)","v":2.3292919639407215E-5},{"$f":"PTRM_RoC!AU72+(PTRM_NomSLDepn!AU72-PTRM_IndexRAB!AU72)","v":2.2878554141826572E-5},{"$f":"PTRM_RoC!AV72+(PTRM_NomSLDepn!AV72-PTRM_IndexRAB!AV72)","v":2.2429080610613492E-5},{"$f":"PTRM_RoC!AW72+(PTRM_NomSLDepn!AW72-PTRM_IndexRAB!AW72)","v":2.1943006809090506E-5},{"$f":"PTRM_RoC!AX72+(PTRM_NomSLDepn!AX72-PTRM_IndexRAB!AX72)","v":1.3058007134704344E-7},{"$f":"PTRM_RoC!AY72+(PTRM_NomSLDepn!AY72-PTRM_IndexRAB!AY72)","v":1.2822415806939801E-7},{"$f":"PTRM_RoC!AZ72+(PTRM_NomSLDepn!AZ72-PTRM_IndexRAB!AZ72)","v":1.2569215490392991E-7},{"$f":"PTRM_RoC!BA72+(PTRM_NomSLDepn!BA72-PTRM_IndexRAB!BA72)","v":1.2297723899175823E-7},{"$f":"PTRM_RoC!BB72+(PTRM_NomSLDepn!BB72-PTRM_IndexRAB!BB72)","v":1.2007236748108756E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G73+(PTRM_NomSLDepn!G73-PTRM_IndexRAB!G73)","v":9.4489915979880088},{"$f":"PTRM_RoC!H73+(PTRM_NomSLDepn!H73-PTRM_IndexRAB!H73)","v":9.5011974637624661},{"$f":"PTRM_RoC!I73+(PTRM_NomSLDepn!I73-PTRM_IndexRAB!I73)","v":9.5497127210124955},{"$f":"PTRM_RoC!J73+(PTRM_NomSLDepn!J73-PTRM_IndexRAB!J73)","v":9.4635214349157586},{"$f":"PTRM_RoC!K73+(PTRM_NomSLDepn!K73-PTRM_IndexRAB!K73)","v":9.517674400252254},{"$f":"PTRM_RoC!L73+(PTRM_NomSLDepn!L73-PTRM_IndexRAB!L73)","v":9.5676135499320409},{"$f":"PTRM_RoC!M73+(PTRM_NomSLDepn!M73-PTRM_IndexRAB!M73)","v":9.6130651917307866},{"$f":"PTRM_RoC!N73+(PTRM_NomSLDepn!N73-PTRM_IndexRAB!N73)","v":9.6537437399963277},{"$f":"PTRM_RoC!O73+(PTRM_NomSLDepn!O73-PTRM_IndexRAB!O73)","v":9.7782476870336765},{"$f":"PTRM_RoC!P73+(PTRM_NomSLDepn!P73-PTRM_IndexRAB!P73)","v":9.7921199881738907},{"$f":"PTRM_RoC!Q73+(PTRM_NomSLDepn!Q73-PTRM_IndexRAB!Q73)","v":9.8001785302061801},{"$f":"PTRM_RoC!R73+(PTRM_NomSLDepn!R73-PTRM_IndexRAB!R73)","v":9.8021135517967544},{"$f":"PTRM_RoC!S73+(PTRM_NomSLDepn!S73-PTRM_IndexRAB!S73)","v":9.7976031638974757},{"$f":"PTRM_RoC!T73+(PTRM_NomSLDepn!T73-PTRM_IndexRAB!T73)","v":10.081169023872611},{"$f":"PTRM_RoC!U73+(PTRM_NomSLDepn!U73-PTRM_IndexRAB!U73)","v":10.058938715718304},{"$f":"PTRM_RoC!V73+(PTRM_NomSLDepn!V73-PTRM_IndexRAB!V73)","v":10.02901301673138},{"$f":"PTRM_RoC!W73+(PTRM_NomSLDepn!W73-PTRM_IndexRAB!W73)","v":9.9910137548220224},{"$f":"PTRM_RoC!X73+(PTRM_NomSLDepn!X73-PTRM_IndexRAB!X73)","v":9.9445484709073639},{"$f":"PTRM_RoC!Y73+(PTRM_NomSLDepn!Y73-PTRM_IndexRAB!Y73)","v":9.6258941264530957},{"$f":"PTRM_RoC!Z73+(PTRM_NomSLDepn!Z73-PTRM_IndexRAB!Z73)","v":9.5553214129494926},{"$f":"PTRM_RoC!AA73+(PTRM_NomSLDepn!AA73-PTRM_IndexRAB!AA73)","v":9.4753959026807202},{"$f":"PTRM_RoC!AB73+(PTRM_NomSLDepn!AB73-PTRM_IndexRAB!AB73)","v":9.385698775179776},{"$f":"PTRM_RoC!AC73+(PTRM_NomSLDepn!AC73-PTRM_IndexRAB!AC73)","v":9.2857962300481383},{"$f":"PTRM_RoC!AD73+(PTRM_NomSLDepn!AD73-PTRM_IndexRAB!AD73)","v":9.3304393689458305},{"$f":"PTRM_RoC!AE73+(PTRM_NomSLDepn!AE73-PTRM_IndexRAB!AE73)","v":9.2254547859340654},{"$f":"PTRM_RoC!AF73+(PTRM_NomSLDepn!AF73-PTRM_IndexRAB!AF73)","v":9.1081579050721473},{"$f":"PTRM_RoC!AG73+(PTRM_NomSLDepn!AG73-PTRM_IndexRAB!AG73)","v":8.9779646294872926},{"$f":"PTRM_RoC!AH73+(PTRM_NomSLDepn!AH73-PTRM_IndexRAB!AH73)","v":8.8342684096268052},{"$f":"PTRM_RoC!AI73+(PTRM_NomSLDepn!AI73-PTRM_IndexRAB!AI73)","v":8.9962114404353901},{"$f":"PTRM_RoC!AJ73+(PTRM_NomSLDepn!AJ73-PTRM_IndexRAB!AJ73)","v":8.796602554695939},{"$f":"PTRM_RoC!AK73+(PTRM_NomSLDepn!AK73-PTRM_IndexRAB!AK73)","v":0},{"$f":"PTRM_RoC!AL73+(PTRM_NomSLDepn!AL73-PTRM_IndexRAB!AL73)","v":0},{"$f":"PTRM_RoC!AM73+(PTRM_NomSLDepn!AM73-PTRM_IndexRAB!AM73)","v":0},{"$f":"PTRM_RoC!AN73+(PTRM_NomSLDepn!AN73-PTRM_IndexRAB!AN73)","v":-2.1668511791112524E-2},{"$f":"PTRM_RoC!AO73+(PTRM_NomSLDepn!AO73-PTRM_IndexRAB!AO73)","v":-2.1288893385199056E-2},{"$f":"PTRM_RoC!AP73+(PTRM_NomSLDepn!AP73-PTRM_IndexRAB!AP73)","v":-2.0879613278956131E-2},{"$f":"PTRM_RoC!AQ73+(PTRM_NomSLDepn!AQ73-PTRM_IndexRAB!AQ73)","v":-2.0439490448345411E-2},{"$f":"PTRM_RoC!AR73+(PTRM_NomSLDepn!AR73-PTRM_IndexRAB!AR73)","v":-1.9967304822090033E-2},{"$f":"PTRM_RoC!AS73+(PTRM_NomSLDepn!AS73-PTRM_IndexRAB!AS73)","v":-3.7313756815674935E-4},{"$f":"PTRM_RoC!AT73+(PTRM_NomSLDepn!AT73-PTRM_IndexRAB!AT73)","v":-3.6713709058722481E-4},{"$f":"PTRM_RoC!AU73+(PTRM_NomSLDepn!AU73-PTRM_IndexRAB!AU73)","v":-3.6060596672741839E-4},{"$f":"PTRM_RoC!AV73+(PTRM_NomSLDepn!AV73-PTRM_IndexRAB!AV73)","v":-3.535214789474341E-4},{"$f":"PTRM_RoC!AW73+(PTRM_NomSLDepn!AW73-PTRM_IndexRAB!AW73)","v":-3.4586010699130072E-4},{"$f":"PTRM_RoC!AX73+(PTRM_NomSLDepn!AX73-PTRM_IndexRAB!AX73)","v":-2.0581699600215849E-6},{"$f":"PTRM_RoC!AY73+(PTRM_NomSLDepn!AY73-PTRM_IndexRAB!AY73)","v":-2.0210366525693402E-6},{"$f":"PTRM_RoC!AZ73+(PTRM_NomSLDepn!AZ73-PTRM_IndexRAB!AZ73)","v":-1.981127860974366E-6},{"$f":"PTRM_RoC!BA73+(PTRM_NomSLDepn!BA73-PTRM_IndexRAB!BA73)","v":-1.938336045065753E-6},{"$f":"PTRM_RoC!BB73+(PTRM_NomSLDepn!BB73-PTRM_IndexRAB!BB73)","v":-1.8925501972000768E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H74+(PTRM_NomSLDepn!H74-PTRM_IndexRAB!H74)","v":9.5526618633255378},{"$f":"PTRM_RoC!I74+(PTRM_NomSLDepn!I74-PTRM_IndexRAB!I74)","v":9.6054405093698101},{"$f":"PTRM_RoC!J74+(PTRM_NomSLDepn!J74-PTRM_IndexRAB!J74)","v":9.5547619998322268},{"$f":"PTRM_RoC!K74+(PTRM_NomSLDepn!K74-PTRM_IndexRAB!K74)","v":9.6137891697932005},{"$f":"PTRM_RoC!L74+(PTRM_NomSLDepn!L74-PTRM_IndexRAB!L74)","v":9.6688020099124614},{"$f":"PTRM_RoC!M74+(PTRM_NomSLDepn!M74-PTRM_IndexRAB!M74)","v":9.7195341247644294},{"$f":"PTRM_RoC!N74+(PTRM_NomSLDepn!N74-PTRM_IndexRAB!N74)","v":9.7657074762678082},{"$f":"PTRM_RoC!O74+(PTRM_NomSLDepn!O74-PTRM_IndexRAB!O74)","v":9.8960464931734045},{"$f":"PTRM_RoC!P74+(PTRM_NomSLDepn!P74-PTRM_IndexRAB!P74)","v":9.9157070634179227},{"$f":"PTRM_RoC!Q74+(PTRM_NomSLDepn!Q74-PTRM_IndexRAB!Q74)","v":9.9297743767857636},{"$f":"PTRM_RoC!R74+(PTRM_NomSLDepn!R74-PTRM_IndexRAB!R74)","v":9.9379462031403314},{"$f":"PTRM_RoC!S74+(PTRM_NomSLDepn!S74-PTRM_IndexRAB!S74)","v":9.9399084266253226},{"$f":"PTRM_RoC!T74+(PTRM_NomSLDepn!T74-PTRM_IndexRAB!T74)","v":10.229169068919436},{"$f":"PTRM_RoC!U74+(PTRM_NomSLDepn!U74-PTRM_IndexRAB!U74)","v":10.214073375111013},{"$f":"PTRM_RoC!V74+(PTRM_NomSLDepn!V74-PTRM_IndexRAB!V74)","v":10.19154999532225},{"$f":"PTRM_RoC!W74+(PTRM_NomSLDepn!W74-PTRM_IndexRAB!W74)","v":10.161229773081146},{"$f":"PTRM_RoC!X74+(PTRM_NomSLDepn!X74-PTRM_IndexRAB!X74)","v":10.122729550693927},{"$f":"PTRM_RoC!Y74+(PTRM_NomSLDepn!Y74-PTRM_IndexRAB!Y74)","v":9.8111547619922188},{"$f":"PTRM_RoC!Z74+(PTRM_NomSLDepn!Z74-PTRM_IndexRAB!Z74)","v":9.7487440589498053},{"$f":"PTRM_RoC!AA74+(PTRM_NomSLDepn!AA74-PTRM_IndexRAB!AA74)","v":9.6772706651586216},{"$f":"PTRM_RoC!AB74+(PTRM_NomSLDepn!AB74-PTRM_IndexRAB!AB74)","v":9.5963251100594924},{"$f":"PTRM_RoC!AC74+(PTRM_NomSLDepn!AC74-PTRM_IndexRAB!AC74)","v":9.5054832280127464},{"$f":"PTRM_RoC!AD74+(PTRM_NomSLDepn!AD74-PTRM_IndexRAB!AD74)","v":9.5589230426526228},{"$f":"PTRM_RoC!AE74+(PTRM_NomSLDepn!AE74-PTRM_IndexRAB!AE74)","v":9.4643502463851021},{"$f":"PTRM_RoC!AF74+(PTRM_NomSLDepn!AF74-PTRM_IndexRAB!AF74)","v":9.3578589200065174},{"$f":"PTRM_RoC!AG74+(PTRM_NomSLDepn!AG74-PTRM_IndexRAB!AG74)","v":9.2388785891358687},{"$f":"PTRM_RoC!AH74+(PTRM_NomSLDepn!AH74-PTRM_IndexRAB!AH74)","v":9.1068167739162895},{"$f":"PTRM_RoC!AI74+(PTRM_NomSLDepn!AI74-PTRM_IndexRAB!AI74)","v":9.2373063109572868},{"$f":"PTRM_RoC!AJ74+(PTRM_NomSLDepn!AJ74-PTRM_IndexRAB!AJ74)","v":9.0510485003006327},{"$f":"PTRM_RoC!AK74+(PTRM_NomSLDepn!AK74-PTRM_IndexRAB!AK74)","v":8.8502228841086552},{"$f":"PTRM_RoC!AL74+(PTRM_NomSLDepn!AL74-PTRM_IndexRAB!AL74)","v":4.9756175304547553E-17},{"$f":"PTRM_RoC!AM74+(PTRM_NomSLDepn!AM74-PTRM_IndexRAB!AM74)","v":5.0968950531826187E-17},{"$f":"PTRM_RoC!AN74+(PTRM_NomSLDepn!AN74-PTRM_IndexRAB!AN74)","v":4.2036776491766546E-3},{"$f":"PTRM_RoC!AO74+(PTRM_NomSLDepn!AO74-PTRM_IndexRAB!AO74)","v":4.1300319173636826E-3},{"$f":"PTRM_RoC!AP74+(PTRM_NomSLDepn!AP74-PTRM_IndexRAB!AP74)","v":4.0506318343560563E-3},{"$f":"PTRM_RoC!AQ74+(PTRM_NomSLDepn!AQ74-PTRM_IndexRAB!AQ74)","v":3.9652482822336863E-3},{"$f":"PTRM_RoC!AR74+(PTRM_NomSLDepn!AR74-PTRM_IndexRAB!AR74)","v":3.8736445679367804E-3},{"$f":"PTRM_RoC!AS74+(PTRM_NomSLDepn!AS74-PTRM_IndexRAB!AS74)","v":7.2388453367250587E-5},{"$f":"PTRM_RoC!AT74+(PTRM_NomSLDepn!AT74-PTRM_IndexRAB!AT74)","v":7.1224364495501579E-5},{"$f":"PTRM_RoC!AU74+(PTRM_NomSLDepn!AU74-PTRM_IndexRAB!AU74)","v":6.9957330577430048E-5},{"$f":"PTRM_RoC!AV74+(PTRM_NomSLDepn!AV74-PTRM_IndexRAB!AV74)","v":6.8582944407134772E-5},{"$f":"PTRM_RoC!AW74+(PTRM_NomSLDepn!AW74-PTRM_IndexRAB!AW74)","v":6.7096643069761147E-5},{"$f":"PTRM_RoC!AX74+(PTRM_NomSLDepn!AX74-PTRM_IndexRAB!AX74)","v":3.99283676818932E-7},{"$f":"PTRM_RoC!AY74+(PTRM_NomSLDepn!AY74-PTRM_IndexRAB!AY74)","v":3.9207983854513632E-7},{"$f":"PTRM_RoC!AZ74+(PTRM_NomSLDepn!AZ74-PTRM_IndexRAB!AZ74)","v":3.8433755809455847E-7},{"$f":"PTRM_RoC!BA74+(PTRM_NomSLDepn!BA74-PTRM_IndexRAB!BA74)","v":3.7603597274172841E-7},{"$f":"PTRM_RoC!BB74+(PTRM_NomSLDepn!BB74-PTRM_IndexRAB!BB74)","v":3.6715354707369097E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I75+(PTRM_NomSLDepn!I75-PTRM_IndexRAB!I75)","v":9.8032356657064739},{"$f":"PTRM_RoC!J75+(PTRM_NomSLDepn!J75-PTRM_IndexRAB!J75)","v":9.7553278364857157},{"$f":"PTRM_RoC!K75+(PTRM_NomSLDepn!K75-PTRM_IndexRAB!K75)","v":9.8198561474030708},{"$f":"PTRM_RoC!L75+(PTRM_NomSLDepn!L75-PTRM_IndexRAB!L75)","v":9.8805210093656477},{"$f":"PTRM_RoC!M75+(PTRM_NomSLDepn!M75-PTRM_IndexRAB!M75)","v":9.9370601650495569},{"$f":"PTRM_RoC!N75+(PTRM_NomSLDepn!N75-PTRM_IndexRAB!N75)","v":9.989199827964093},{"$f":"PTRM_RoC!O75+(PTRM_NomSLDepn!O75-PTRM_IndexRAB!O75)","v":10.126850927990317},{"$f":"PTRM_RoC!P75+(PTRM_NomSLDepn!P75-PTRM_IndexRAB!P75)","v":10.152460824267086},{"$f":"PTRM_RoC!Q75+(PTRM_NomSLDepn!Q75-PTRM_IndexRAB!Q75)","v":10.172630815316328},{"$f":"PTRM_RoC!R75+(PTRM_NomSLDepn!R75-PTRM_IndexRAB!R75)","v":10.187062623813611},{"$f":"PTRM_RoC!S75+(PTRM_NomSLDepn!S75-PTRM_IndexRAB!S75)","v":10.195446188602308},{"$f":"PTRM_RoC!T75+(PTRM_NomSLDepn!T75-PTRM_IndexRAB!T75)","v":10.493984408521063},{"$f":"PTRM_RoC!U75+(PTRM_NomSLDepn!U75-PTRM_IndexRAB!U75)","v":10.485759519854209},{"$f":"PTRM_RoC!V75+(PTRM_NomSLDepn!V75-PTRM_IndexRAB!V75)","v":10.470285162749153},{"$f":"PTRM_RoC!W75+(PTRM_NomSLDepn!W75-PTRM_IndexRAB!W75)","v":10.447196802155236},{"$f":"PTRM_RoC!X75+(PTRM_NomSLDepn!X75-PTRM_IndexRAB!X75)","v":10.416116021608286},{"$f":"PTRM_RoC!Y75+(PTRM_NomSLDepn!Y75-PTRM_IndexRAB!Y75)","v":10.107591181757396},{"$f":"PTRM_RoC!Z75+(PTRM_NomSLDepn!Z75-PTRM_IndexRAB!Z75)","v":10.052525757277678},{"$f":"PTRM_RoC!AA75+(PTRM_NomSLDepn!AA75-PTRM_IndexRAB!AA75)","v":9.9885796454199678},{"$f":"PTRM_RoC!AB75+(PTRM_NomSLDepn!AB75-PTRM_IndexRAB!AB75)","v":9.9153478852983863},{"$f":"PTRM_RoC!AC75+(PTRM_NomSLDepn!AC75-PTRM_IndexRAB!AC75)","v":9.8324109326856934},{"$f":"PTRM_RoC!AD75+(PTRM_NomSLDepn!AD75-PTRM_IndexRAB!AD75)","v":9.8958691779584793},{"$f":"PTRM_RoC!AE75+(PTRM_NomSLDepn!AE75-PTRM_IndexRAB!AE75)","v":9.8104761114014227},{"$f":"PTRM_RoC!AF75+(PTRM_NomSLDepn!AF75-PTRM_IndexRAB!AF75)","v":9.7134145329755857},{"$f":"PTRM_RoC!AG75+(PTRM_NomSLDepn!AG75-PTRM_IndexRAB!AG75)","v":9.6041207758392542},{"$f":"PTRM_RoC!AH75+(PTRM_NomSLDepn!AH75-PTRM_IndexRAB!AH75)","v":9.4820093529807625},{"$f":"PTRM_RoC!AI75+(PTRM_NomSLDepn!AI75-PTRM_IndexRAB!AI75)","v":9.6064333344924506},{"$f":"PTRM_RoC!AJ75+(PTRM_NomSLDepn!AJ75-PTRM_IndexRAB!AJ75)","v":9.4305597207871159},{"$f":"PTRM_RoC!AK75+(PTRM_NomSLDepn!AK75-PTRM_IndexRAB!AK75)","v":9.240405216028833},{"$f":"PTRM_RoC!AL75+(PTRM_NomSLDepn!AL75-PTRM_IndexRAB!AL75)","v":9.0353781331101093},{"$f":"PTRM_RoC!AM75+(PTRM_NomSLDepn!AM75-PTRM_IndexRAB!AM75)","v":1.2936605579182364E-16},{"$f":"PTRM_RoC!AN75+(PTRM_NomSLDepn!AN75-PTRM_IndexRAB!AN75)","v":3.0877893307434037E-2},{"$f":"PTRM_RoC!AO75+(PTRM_NomSLDepn!AO75-PTRM_IndexRAB!AO75)","v":3.0336932453807627E-2},{"$f":"PTRM_RoC!AP75+(PTRM_NomSLDepn!AP75-PTRM_IndexRAB!AP75)","v":2.9753703315819117E-2},{"$f":"PTRM_RoC!AQ75+(PTRM_NomSLDepn!AQ75-PTRM_IndexRAB!AQ75)","v":2.9126522919824517E-2},{"$f":"PTRM_RoC!AR75+(PTRM_NomSLDepn!AR75-PTRM_IndexRAB!AR75)","v":2.8453652649389167E-2},{"$f":"PTRM_RoC!AS75+(PTRM_NomSLDepn!AS75-PTRM_IndexRAB!AS75)","v":5.3172558086177462E-4},{"$f":"PTRM_RoC!AT75+(PTRM_NomSLDepn!AT75-PTRM_IndexRAB!AT75)","v":5.2317482721650466E-4},{"$f":"PTRM_RoC!AU75+(PTRM_NomSLDepn!AU75-PTRM_IndexRAB!AU75)","v":5.1386789614228797E-4},{"$f":"PTRM_RoC!AV75+(PTRM_NomSLDepn!AV75-PTRM_IndexRAB!AV75)","v":5.0377241473973484E-4},{"$f":"PTRM_RoC!AW75+(PTRM_NomSLDepn!AW75-PTRM_IndexRAB!AW75)","v":4.9285486635752059E-4},{"$f":"PTRM_RoC!AX75+(PTRM_NomSLDepn!AX75-PTRM_IndexRAB!AX75)","v":2.9329172693889332E-6},{"$f":"PTRM_RoC!AY75+(PTRM_NomSLDepn!AY75-PTRM_IndexRAB!AY75)","v":2.8800018538442058E-6},{"$f":"PTRM_RoC!AZ75+(PTRM_NomSLDepn!AZ75-PTRM_IndexRAB!AZ75)","v":2.8231313395801083E-6},{"$f":"PTRM_RoC!BA75+(PTRM_NomSLDepn!BA75-PTRM_IndexRAB!BA75)","v":2.7621524805428465E-6},{"$f":"PTRM_RoC!BB75+(PTRM_NomSLDepn!BB75-PTRM_IndexRAB!BB75)","v":2.6969070894880449E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J76+(PTRM_NomSLDepn!J76-PTRM_IndexRAB!J76)","v":9.9535905166486707},{"$f":"PTRM_RoC!K76+(PTRM_NomSLDepn!K76-PTRM_IndexRAB!K76)","v":10.0236050331239},{"$f":"PTRM_RoC!L76+(PTRM_NomSLDepn!L76-PTRM_IndexRAB!L76)","v":10.089907910170339},{"$f":"PTRM_RoC!M76+(PTRM_NomSLDepn!M76-PTRM_IndexRAB!M76)","v":10.152241091165813},{"$f":"PTRM_RoC!N76+(PTRM_NomSLDepn!N76-PTRM_IndexRAB!N76)","v":10.210335106557302},{"$f":"PTRM_RoC!O76+(PTRM_NomSLDepn!O76-PTRM_IndexRAB!O76)","v":10.355298912017574},{"$f":"PTRM_RoC!P76+(PTRM_NomSLDepn!P76-PTRM_IndexRAB!P76)","v":10.386851642043135},{"$f":"PTRM_RoC!Q76+(PTRM_NomSLDepn!Q76-PTRM_IndexRAB!Q76)","v":10.413119056769235},{"$f":"PTRM_RoC!R76+(PTRM_NomSLDepn!R76-PTRM_IndexRAB!R76)","v":10.433806900022734},{"$f":"PTRM_RoC!S76+(PTRM_NomSLDepn!S76-PTRM_IndexRAB!S76)","v":10.448609236391031},{"$f":"PTRM_RoC!T76+(PTRM_NomSLDepn!T76-PTRM_IndexRAB!T76)","v":10.756614843524078},{"$f":"PTRM_RoC!U76+(PTRM_NomSLDepn!U76-PTRM_IndexRAB!U76)","v":10.755255286296261},{"$f":"PTRM_RoC!V76+(PTRM_NomSLDepn!V76-PTRM_IndexRAB!V76)","v":10.746825620892762},{"$f":"PTRM_RoC!W76+(PTRM_NomSLDepn!W76-PTRM_IndexRAB!W76)","v":10.7309659955515},{"$f":"PTRM_RoC!X76+(PTRM_NomSLDepn!X76-PTRM_IndexRAB!X76)","v":10.707302799318047},{"$f":"PTRM_RoC!Y76+(PTRM_NomSLDepn!Y76-PTRM_IndexRAB!Y76)","v":10.40161937169561},{"$f":"PTRM_RoC!Z76+(PTRM_NomSLDepn!Z76-PTRM_IndexRAB!Z76)","v":10.353908771426365},{"$f":"PTRM_RoC!AA76+(PTRM_NomSLDepn!AA76-PTRM_IndexRAB!AA76)","v":10.297501426563439},{"$f":"PTRM_RoC!AB76+(PTRM_NomSLDepn!AB76-PTRM_IndexRAB!AB76)","v":10.231996975843551},{"$f":"PTRM_RoC!AC76+(PTRM_NomSLDepn!AC76-PTRM_IndexRAB!AC76)","v":10.156980589660627},{"$f":"PTRM_RoC!AD76+(PTRM_NomSLDepn!AD76-PTRM_IndexRAB!AD76)","v":10.230933994399104},{"$f":"PTRM_RoC!AE76+(PTRM_NomSLDepn!AE76-PTRM_IndexRAB!AE76)","v":10.154724181835727},{"$f":"PTRM_RoC!AF76+(PTRM_NomSLDepn!AF76-PTRM_IndexRAB!AF76)","v":10.06709741329886},{"$f":"PTRM_RoC!AG76+(PTRM_NomSLDepn!AG76-PTRM_IndexRAB!AG76)","v":9.9674969093064156},{"$f":"PTRM_RoC!AH76+(PTRM_NomSLDepn!AH76-PTRM_IndexRAB!AH76)","v":9.8553442586844753},{"$f":"PTRM_RoC!AI76+(PTRM_NomSLDepn!AI76-PTRM_IndexRAB!AI76)","v":9.9830736503221456},{"$f":"PTRM_RoC!AJ76+(PTRM_NomSLDepn!AJ76-PTRM_IndexRAB!AJ76)","v":9.8173485515605563},{"$f":"PTRM_RoC!AK76+(PTRM_NomSLDepn!AK76-PTRM_IndexRAB!AK76)","v":9.6376135233094065},{"$f":"PTRM_RoC!AL76+(PTRM_NomSLDepn!AL76-PTRM_IndexRAB!AL76)","v":9.4432840581624866},{"$f":"PTRM_RoC!AM76+(PTRM_NomSLDepn!AM76-PTRM_IndexRAB!AM76)","v":9.2337554781539559},{"$f":"PTRM_RoC!AN76+(PTRM_NomSLDepn!AN76-PTRM_IndexRAB!AN76)","v":-1.2171260011792549E-2},{"$f":"PTRM_RoC!AO76+(PTRM_NomSLDepn!AO76-PTRM_IndexRAB!AO76)","v":-1.195802735566108E-2},{"$f":"PTRM_RoC!AP76+(PTRM_NomSLDepn!AP76-PTRM_IndexRAB!AP76)","v":-1.1728133644511984E-2},{"$f":"PTRM_RoC!AQ76+(PTRM_NomSLDepn!AQ76-PTRM_IndexRAB!AQ76)","v":-1.1480915494039534E-2},{"$f":"PTRM_RoC!AR76+(PTRM_NomSLDepn!AR76-PTRM_IndexRAB!AR76)","v":-1.1215687587001524E-2},{"$f":"PTRM_RoC!AS76+(PTRM_NomSLDepn!AS76-PTRM_IndexRAB!AS76)","v":-2.0959235253371574E-4},{"$f":"PTRM_RoC!AT76+(PTRM_NomSLDepn!AT76-PTRM_IndexRAB!AT76)","v":-2.0622186851535466E-4},{"$f":"PTRM_RoC!AU76+(PTRM_NomSLDepn!AU76-PTRM_IndexRAB!AU76)","v":-2.0255331908135382E-4},{"$f":"PTRM_RoC!AV76+(PTRM_NomSLDepn!AV76-PTRM_IndexRAB!AV76)","v":-1.9857394367930507E-4},{"$f":"PTRM_RoC!AW76+(PTRM_NomSLDepn!AW76-PTRM_IndexRAB!AW76)","v":-1.942705309196248E-4},{"$f":"PTRM_RoC!AX76+(PTRM_NomSLDepn!AX76-PTRM_IndexRAB!AX76)","v":-1.1560794748331064E-6},{"$f":"PTRM_RoC!AY76+(PTRM_NomSLDepn!AY76-PTRM_IndexRAB!AY76)","v":-1.135221598461343E-6},{"$f":"PTRM_RoC!AZ76+(PTRM_NomSLDepn!AZ76-PTRM_IndexRAB!AZ76)","v":-1.1128047253534205E-6},{"$f":"PTRM_RoC!BA76+(PTRM_NomSLDepn!BA76-PTRM_IndexRAB!BA76)","v":-1.0887684499127535E-6},{"$f":"PTRM_RoC!BB76+(PTRM_NomSLDepn!BB76-PTRM_IndexRAB!BB76)","v":-1.063050418854335E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K77+(PTRM_NomSLDepn!K77-PTRM_IndexRAB!K77)","v":10.354173317180441},{"$f":"PTRM_RoC!L77+(PTRM_NomSLDepn!L77-PTRM_IndexRAB!L77)","v":10.427005571741301},{"$f":"PTRM_RoC!M77+(PTRM_NomSLDepn!M77-PTRM_IndexRAB!M77)","v":10.495976811739395},{"$f":"PTRM_RoC!N77+(PTRM_NomSLDepn!N77-PTRM_IndexRAB!N77)","v":10.560818595049525},{"$f":"PTRM_RoC!O77+(PTRM_NomSLDepn!O77-PTRM_IndexRAB!O77)","v":10.664528103463484},{"$f":"PTRM_RoC!P77+(PTRM_NomSLDepn!P77-PTRM_IndexRAB!P77)","v":10.702308149288157},{"$f":"PTRM_RoC!Q77+(PTRM_NomSLDepn!Q77-PTRM_IndexRAB!Q77)","v":10.734918220958129},{"$f":"PTRM_RoC!R77+(PTRM_NomSLDepn!R77-PTRM_IndexRAB!R77)","v":10.762065864794618},{"$f":"PTRM_RoC!S77+(PTRM_NomSLDepn!S77-PTRM_IndexRAB!S77)","v":10.783446964010038},{"$f":"PTRM_RoC!T77+(PTRM_NomSLDepn!T77-PTRM_IndexRAB!T77)","v":11.103566335957158},{"$f":"PTRM_RoC!U77+(PTRM_NomSLDepn!U77-PTRM_IndexRAB!U77)","v":11.109106117928926},{"$f":"PTRM_RoC!V77+(PTRM_NomSLDepn!V77-PTRM_IndexRAB!V77)","v":11.107702008389177},{"$f":"PTRM_RoC!W77+(PTRM_NomSLDepn!W77-PTRM_IndexRAB!W77)","v":11.098996105196735},{"$f":"PTRM_RoC!X77+(PTRM_NomSLDepn!X77-PTRM_IndexRAB!X77)","v":11.082616764347438},{"$f":"PTRM_RoC!Y77+(PTRM_NomSLDepn!Y77-PTRM_IndexRAB!Y77)","v":10.77723102253343},{"$f":"PTRM_RoC!Z77+(PTRM_NomSLDepn!Z77-PTRM_IndexRAB!Z77)","v":10.736562090885034},{"$f":"PTRM_RoC!AA77+(PTRM_NomSLDepn!AA77-PTRM_IndexRAB!AA77)","v":10.687315160779317},{"$f":"PTRM_RoC!AB77+(PTRM_NomSLDepn!AB77-PTRM_IndexRAB!AB77)","v":10.629091442061942},{"$f":"PTRM_RoC!AC77+(PTRM_NomSLDepn!AC77-PTRM_IndexRAB!AC77)","v":10.561477681429908},{"$f":"PTRM_RoC!AD77+(PTRM_NomSLDepn!AD77-PTRM_IndexRAB!AD77)","v":10.646927960096878},{"$f":"PTRM_RoC!AE77+(PTRM_NomSLDepn!AE77-PTRM_IndexRAB!AE77)","v":10.579374285664777},{"$f":"PTRM_RoC!AF77+(PTRM_NomSLDepn!AF77-PTRM_IndexRAB!AF77)","v":10.500568955497489},{"$f":"PTRM_RoC!AG77+(PTRM_NomSLDepn!AG77-PTRM_IndexRAB!AG77)","v":10.409957836092135},{"$f":"PTRM_RoC!AH77+(PTRM_NomSLDepn!AH77-PTRM_IndexRAB!AH77)","v":10.306965185435432},{"$f":"PTRM_RoC!AI77+(PTRM_NomSLDepn!AI77-PTRM_IndexRAB!AI77)","v":10.443729829063138},{"$f":"PTRM_RoC!AJ77+(PTRM_NomSLDepn!AJ77-PTRM_IndexRAB!AJ77)","v":10.28681646369944},{"$f":"PTRM_RoC!AK77+(PTRM_NomSLDepn!AK77-PTRM_IndexRAB!AK77)","v":10.116049049363681},{"$f":"PTRM_RoC!AL77+(PTRM_NomSLDepn!AL77-PTRM_IndexRAB!AL77)","v":9.9308454424907922},{"$f":"PTRM_RoC!AM77+(PTRM_NomSLDepn!AM77-PTRM_IndexRAB!AM77)","v":9.7306033515801698},{"$f":"PTRM_RoC!AN77+(PTRM_NomSLDepn!AN77-PTRM_IndexRAB!AN77)","v":9.5101253049348724},{"$f":"PTRM_RoC!AO77+(PTRM_NomSLDepn!AO77-PTRM_IndexRAB!AO77)","v":-1.4202768626077405E-17},{"$f":"PTRM_RoC!AP77+(PTRM_NomSLDepn!AP77-PTRM_IndexRAB!AP77)","v":-1.4535359629313741E-17},{"$f":"PTRM_RoC!AQ77+(PTRM_NomSLDepn!AQ77-PTRM_IndexRAB!AQ77)","v":-1.4875739027781034E-17},{"$f":"PTRM_RoC!AR77+(PTRM_NomSLDepn!AR77-PTRM_IndexRAB!AR77)","v":-1.5224089204946319E-17},{"$f":"PTRM_RoC!AS77+(PTRM_NomSLDepn!AS77-PTRM_IndexRAB!AS77)","v":1.4094342130458033E-2},{"$f":"PTRM_RoC!AT77+(PTRM_NomSLDepn!AT77-PTRM_IndexRAB!AT77)","v":1.3867689037796265E-2},{"$f":"PTRM_RoC!AU77+(PTRM_NomSLDepn!AU77-PTRM_IndexRAB!AU77)","v":1.3620992103388848E-2},{"$f":"PTRM_RoC!AV77+(PTRM_NomSLDepn!AV77-PTRM_IndexRAB!AV77)","v":1.3353393225357349E-2},{"$f":"PTRM_RoC!AW77+(PTRM_NomSLDepn!AW77-PTRM_IndexRAB!AW77)","v":1.3064003984622742E-2},{"$f":"PTRM_RoC!AX77+(PTRM_NomSLDepn!AX77-PTRM_IndexRAB!AX77)","v":7.774224322271763E-5},{"$f":"PTRM_RoC!AY77+(PTRM_NomSLDepn!AY77-PTRM_IndexRAB!AY77)","v":7.633962503486588E-5},{"$f":"PTRM_RoC!AZ77+(PTRM_NomSLDepn!AZ77-PTRM_IndexRAB!AZ77)","v":7.4832169847409592E-5},{"$f":"PTRM_RoC!BA77+(PTRM_NomSLDepn!BA77-PTRM_IndexRAB!BA77)","v":7.3215815598281264E-5},{"$f":"PTRM_RoC!BB77+(PTRM_NomSLDepn!BB77-PTRM_IndexRAB!BB77)","v":7.1486369250276812E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L78+(PTRM_NomSLDepn!L78-PTRM_IndexRAB!L78)","v":10.586046067536607},{"$f":"PTRM_RoC!M78+(PTRM_NomSLDepn!M78-PTRM_IndexRAB!M78)","v":10.660509337405239},{"$f":"PTRM_RoC!N78+(PTRM_NomSLDepn!N78-PTRM_IndexRAB!N78)","v":10.731025128631513},{"$f":"PTRM_RoC!O78+(PTRM_NomSLDepn!O78-PTRM_IndexRAB!O78)","v":10.858983833222316},{"$f":"PTRM_RoC!P78+(PTRM_NomSLDepn!P78-PTRM_IndexRAB!P78)","v":10.902605215815207},{"$f":"PTRM_RoC!Q78+(PTRM_NomSLDepn!Q78-PTRM_IndexRAB!Q78)","v":10.941228671130411},{"$f":"PTRM_RoC!R78+(PTRM_NomSLDepn!R78-PTRM_IndexRAB!R78)","v":10.974566736727674},{"$f":"PTRM_RoC!S78+(PTRM_NomSLDepn!S78-PTRM_IndexRAB!S78)","v":11.002320430132329},{"$f":"PTRM_RoC!T78+(PTRM_NomSLDepn!T78-PTRM_IndexRAB!T78)","v":11.331312649510764},{"$f":"PTRM_RoC!U78+(PTRM_NomSLDepn!U78-PTRM_IndexRAB!U78)","v":11.343714252564052},{"$f":"PTRM_RoC!V78+(PTRM_NomSLDepn!V78-PTRM_IndexRAB!V78)","v":11.349373848932268},{"$f":"PTRM_RoC!W78+(PTRM_NomSLDepn!W78-PTRM_IndexRAB!W78)","v":11.34793937131343},{"$f":"PTRM_RoC!X78+(PTRM_NomSLDepn!X78-PTRM_IndexRAB!X78)","v":11.339045176859374},{"$f":"PTRM_RoC!Y78+(PTRM_NomSLDepn!Y78-PTRM_IndexRAB!Y78)","v":11.03709205886269},{"$f":"PTRM_RoC!Z78+(PTRM_NomSLDepn!Z78-PTRM_IndexRAB!Z78)","v":11.003933205468533},{"$f":"PTRM_RoC!AA78+(PTRM_NomSLDepn!AA78-PTRM_IndexRAB!AA78)","v":10.962408791037678},{"$f":"PTRM_RoC!AB78+(PTRM_NomSLDepn!AB78-PTRM_IndexRAB!AB78)","v":10.912125937461964},{"$f":"PTRM_RoC!AC78+(PTRM_NomSLDepn!AC78-PTRM_IndexRAB!AC78)","v":10.852677465920397},{"$f":"PTRM_RoC!AD78+(PTRM_NomSLDepn!AD78-PTRM_IndexRAB!AD78)","v":10.949009758932862},{"$f":"PTRM_RoC!AE78+(PTRM_NomSLDepn!AE78-PTRM_IndexRAB!AE78)","v":10.890872259776369},{"$f":"PTRM_RoC!AF78+(PTRM_NomSLDepn!AF78-PTRM_IndexRAB!AF78)","v":10.821770783587562},{"$f":"PTRM_RoC!AG78+(PTRM_NomSLDepn!AG78-PTRM_IndexRAB!AG78)","v":10.741159851733979},{"$f":"PTRM_RoC!AH78+(PTRM_NomSLDepn!AH78-PTRM_IndexRAB!AH78)","v":10.648472634307732},{"$f":"PTRM_RoC!AI78+(PTRM_NomSLDepn!AI78-PTRM_IndexRAB!AI78)","v":10.795511388575624},{"$f":"PTRM_RoC!AJ78+(PTRM_NomSLDepn!AJ78-PTRM_IndexRAB!AJ78)","v":10.64906568482467},{"$f":"PTRM_RoC!AK78+(PTRM_NomSLDepn!AK78-PTRM_IndexRAB!AK78)","v":10.489067220489174},{"$f":"PTRM_RoC!AL78+(PTRM_NomSLDepn!AL78-PTRM_IndexRAB!AL78)","v":10.314942320491424},{"$f":"PTRM_RoC!AM78+(PTRM_NomSLDepn!AM78-PTRM_IndexRAB!AM78)","v":10.126097395647864},{"$f":"PTRM_RoC!AN78+(PTRM_NomSLDepn!AN78-PTRM_IndexRAB!AN78)","v":9.9439591622464611},{"$f":"PTRM_RoC!AO78+(PTRM_NomSLDepn!AO78-PTRM_IndexRAB!AO78)","v":9.7142374577671173},{"$f":"PTRM_RoC!AP78+(PTRM_NomSLDepn!AP78-PTRM_IndexRAB!AP78)","v":-1.7327377723814434E-16},{"$f":"PTRM_RoC!AQ78+(PTRM_NomSLDepn!AQ78-PTRM_IndexRAB!AQ78)","v":-1.7733138747762762E-16},{"$f":"PTRM_RoC!AR78+(PTRM_NomSLDepn!AR78-PTRM_IndexRAB!AR78)","v":-1.8148401613892864E-16},{"$f":"PTRM_RoC!AS78+(PTRM_NomSLDepn!AS78-PTRM_IndexRAB!AS78)","v":4.9600272830829739E-2},{"$f":"PTRM_RoC!AT78+(PTRM_NomSLDepn!AT78-PTRM_IndexRAB!AT78)","v":4.8802643886540049E-2},{"$f":"PTRM_RoC!AU78+(PTRM_NomSLDepn!AU78-PTRM_IndexRAB!AU78)","v":4.7934477416627666E-2},{"$f":"PTRM_RoC!AV78+(PTRM_NomSLDepn!AV78-PTRM_IndexRAB!AV78)","v":4.6992753621594809E-2},{"$f":"PTRM_RoC!AW78+(PTRM_NomSLDepn!AW78-PTRM_IndexRAB!AW78)","v":4.597434601080435E-2},{"$f":"PTRM_RoC!AX78+(PTRM_NomSLDepn!AX78-PTRM_IndexRAB!AX78)","v":2.7358754588443205E-4},{"$f":"PTRM_RoC!AY78+(PTRM_NomSLDepn!AY78-PTRM_IndexRAB!AY78)","v":2.6865150529800489E-4},{"$f":"PTRM_RoC!AZ78+(PTRM_NomSLDepn!AZ78-PTRM_IndexRAB!AZ78)","v":2.6334652632942267E-4},{"$f":"PTRM_RoC!BA78+(PTRM_NomSLDepn!BA78-PTRM_IndexRAB!BA78)","v":2.5765831392433381E-4},{"$f":"PTRM_RoC!BB78+(PTRM_NomSLDepn!BB78-PTRM_IndexRAB!BB78)","v":2.5157211210566723E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M79+(PTRM_NomSLDepn!M79-PTRM_IndexRAB!M79)","v":11.003845094607211},{"$f":"PTRM_RoC!N79+(PTRM_NomSLDepn!N79-PTRM_IndexRAB!N79)","v":11.081247203160764},{"$f":"PTRM_RoC!O79+(PTRM_NomSLDepn!O79-PTRM_IndexRAB!O79)","v":11.190441402106982},{"$f":"PTRM_RoC!P79+(PTRM_NomSLDepn!P79-PTRM_IndexRAB!P79)","v":11.240482769316714},{"$f":"PTRM_RoC!Q79+(PTRM_NomSLDepn!Q79-PTRM_IndexRAB!Q79)","v":11.285636662806182},{"$f":"PTRM_RoC!R79+(PTRM_NomSLDepn!R79-PTRM_IndexRAB!R79)","v":11.325617041323163},{"$f":"PTRM_RoC!S79+(PTRM_NomSLDepn!S79-PTRM_IndexRAB!S79)","v":11.360126343267414},{"$f":"PTRM_RoC!T79+(PTRM_NomSLDepn!T79-PTRM_IndexRAB!T79)","v":11.702328045122961},{"$f":"PTRM_RoC!U79+(PTRM_NomSLDepn!U79-PTRM_IndexRAB!U79)","v":11.721780707946458},{"$f":"PTRM_RoC!V79+(PTRM_NomSLDepn!V79-PTRM_IndexRAB!V79)","v":11.734609660417728},{"$f":"PTRM_RoC!W79+(PTRM_NomSLDepn!W79-PTRM_IndexRAB!W79)","v":11.740464281993862},{"$f":"PTRM_RoC!X79+(PTRM_NomSLDepn!X79-PTRM_IndexRAB!X79)","v":11.738980373412518},{"$f":"PTRM_RoC!Y79+(PTRM_NomSLDepn!Y79-PTRM_IndexRAB!Y79)","v":11.436540982260031},{"$f":"PTRM_RoC!Z79+(PTRM_NomSLDepn!Z79-PTRM_IndexRAB!Z79)","v":11.410516988611366},{"$f":"PTRM_RoC!AA79+(PTRM_NomSLDepn!AA79-PTRM_IndexRAB!AA79)","v":11.37623625071781},{"$f":"PTRM_RoC!AB79+(PTRM_NomSLDepn!AB79-PTRM_IndexRAB!AB79)","v":11.333306914459811},{"$f":"PTRM_RoC!AC79+(PTRM_NomSLDepn!AC79-PTRM_IndexRAB!AC79)","v":11.281322809235212},{"$f":"PTRM_RoC!AD79+(PTRM_NomSLDepn!AD79-PTRM_IndexRAB!AD79)","v":11.390011686461301},{"$f":"PTRM_RoC!AE79+(PTRM_NomSLDepn!AE79-PTRM_IndexRAB!AE79)","v":11.340607349124646},{"$f":"PTRM_RoC!AF79+(PTRM_NomSLDepn!AF79-PTRM_IndexRAB!AF79)","v":11.280390529091591},{"$f":"PTRM_RoC!AG79+(PTRM_NomSLDepn!AG79-PTRM_IndexRAB!AG79)","v":11.208817599122941},{"$f":"PTRM_RoC!AH79+(PTRM_NomSLDepn!AH79-PTRM_IndexRAB!AH79)","v":11.12532357123127},{"$f":"PTRM_RoC!AI79+(PTRM_NomSLDepn!AI79-PTRM_IndexRAB!AI79)","v":11.286228796609755},{"$f":"PTRM_RoC!AJ79+(PTRM_NomSLDepn!AJ79-PTRM_IndexRAB!AJ79)","v":11.148419058407006},{"$f":"PTRM_RoC!AK79+(PTRM_NomSLDepn!AK79-PTRM_IndexRAB!AK79)","v":10.997186012008971},{"$f":"PTRM_RoC!AL79+(PTRM_NomSLDepn!AL79-PTRM_IndexRAB!AL79)","v":10.831957162266722},{"$f":"PTRM_RoC!AM79+(PTRM_NomSLDepn!AM79-PTRM_IndexRAB!AM79)","v":10.652140080536586},{"$f":"PTRM_RoC!AN79+(PTRM_NomSLDepn!AN79-PTRM_IndexRAB!AN79)","v":10.489770623855652},{"$f":"PTRM_RoC!AO79+(PTRM_NomSLDepn!AO79-PTRM_IndexRAB!AO79)","v":10.268656014224366},{"$f":"PTRM_RoC!AP79+(PTRM_NomSLDepn!AP79-PTRM_IndexRAB!AP79)","v":10.031433281929196},{"$f":"PTRM_RoC!AQ79+(PTRM_NomSLDepn!AQ79-PTRM_IndexRAB!AQ79)","v":2.2724429801723848E-17},{"$f":"PTRM_RoC!AR79+(PTRM_NomSLDepn!AR79-PTRM_IndexRAB!AR79)","v":2.3256575406901987E-17},{"$f":"PTRM_RoC!AS79+(PTRM_NomSLDepn!AS79-PTRM_IndexRAB!AS79)","v":0.13911776475886339},{"$f":"PTRM_RoC!AT79+(PTRM_NomSLDepn!AT79-PTRM_IndexRAB!AT79)","v":0.13688059247122264},{"$f":"PTRM_RoC!AU79+(PTRM_NomSLDepn!AU79-PTRM_IndexRAB!AU79)","v":0.13444557806828303},{"$f":"PTRM_RoC!AV79+(PTRM_NomSLDepn!AV79-PTRM_IndexRAB!AV79)","v":0.13180425168219567},{"$f":"PTRM_RoC!AW79+(PTRM_NomSLDepn!AW79-PTRM_IndexRAB!AW79)","v":0.12894784420012792},{"$f":"PTRM_RoC!AX79+(PTRM_NomSLDepn!AX79-PTRM_IndexRAB!AX79)","v":7.6735238894991764E-4},{"$f":"PTRM_RoC!AY79+(PTRM_NomSLDepn!AY79-PTRM_IndexRAB!AY79)","v":7.5350788983829305E-4},{"$f":"PTRM_RoC!AZ79+(PTRM_NomSLDepn!AZ79-PTRM_IndexRAB!AZ79)","v":7.3862860038923948E-4},{"$f":"PTRM_RoC!BA79+(PTRM_NomSLDepn!BA79-PTRM_IndexRAB!BA79)","v":7.2267442614571136E-4},{"$f":"PTRM_RoC!BB79+(PTRM_NomSLDepn!BB79-PTRM_IndexRAB!BB79)","v":7.0560397986465888E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N80+(PTRM_NomSLDepn!N80-PTRM_IndexRAB!N80)","v":11.084539334084285},{"$f":"PTRM_RoC!O80+(PTRM_NomSLDepn!O80-PTRM_IndexRAB!O80)","v":11.231665595529536},{"$f":"PTRM_RoC!P80+(PTRM_NomSLDepn!P80-PTRM_IndexRAB!P80)","v":11.286790089328901},{"$f":"PTRM_RoC!Q80+(PTRM_NomSLDepn!Q80-PTRM_IndexRAB!Q80)","v":11.337262308179264},{"$f":"PTRM_RoC!R80+(PTRM_NomSLDepn!R80-PTRM_IndexRAB!R80)","v":11.382804972603171},{"$f":"PTRM_RoC!S80+(PTRM_NomSLDepn!S80-PTRM_IndexRAB!S80)","v":11.423129578559116},{"$f":"PTRM_RoC!T80+(PTRM_NomSLDepn!T80-PTRM_IndexRAB!T80)","v":11.76978680838571},{"$f":"PTRM_RoC!U80+(PTRM_NomSLDepn!U80-PTRM_IndexRAB!U80)","v":11.795731126504418},{"$f":"PTRM_RoC!V80+(PTRM_NomSLDepn!V80-PTRM_IndexRAB!V80)","v":11.815339052335567},{"$f":"PTRM_RoC!W80+(PTRM_NomSLDepn!W80-PTRM_IndexRAB!W80)","v":11.828270400132542},{"$f":"PTRM_RoC!X80+(PTRM_NomSLDepn!X80-PTRM_IndexRAB!X80)","v":11.83417175084611},{"$f":"PTRM_RoC!Y80+(PTRM_NomSLDepn!Y80-PTRM_IndexRAB!Y80)","v":11.538891520183698},{"$f":"PTRM_RoC!Z80+(PTRM_NomSLDepn!Z80-PTRM_IndexRAB!Z80)","v":11.520612890366003},{"$f":"PTRM_RoC!AA80+(PTRM_NomSLDepn!AA80-PTRM_IndexRAB!AA80)","v":11.494397590027145},{"$f":"PTRM_RoC!AB80+(PTRM_NomSLDepn!AB80-PTRM_IndexRAB!AB80)","v":11.459864848748083},{"$f":"PTRM_RoC!AC80+(PTRM_NomSLDepn!AC80-PTRM_IndexRAB!AC80)","v":11.416619931824696},{"$f":"PTRM_RoC!AD80+(PTRM_NomSLDepn!AD80-PTRM_IndexRAB!AD80)","v":11.534934613553538},{"$f":"PTRM_RoC!AE80+(PTRM_NomSLDepn!AE80-PTRM_IndexRAB!AE80)","v":11.4954576467644},{"$f":"PTRM_RoC!AF80+(PTRM_NomSLDepn!AF80-PTRM_IndexRAB!AF80)","v":11.445595936078444},{"$f":"PTRM_RoC!AG80+(PTRM_NomSLDepn!AG80-PTRM_IndexRAB!AG80)","v":11.38482164335883},{"$f":"PTRM_RoC!AH80+(PTRM_NomSLDepn!AH80-PTRM_IndexRAB!AH80)","v":11.31258610859749},{"$f":"PTRM_RoC!AI80+(PTRM_NomSLDepn!AI80-PTRM_IndexRAB!AI80)","v":11.484221874925959},{"$f":"PTRM_RoC!AJ80+(PTRM_NomSLDepn!AJ80-PTRM_IndexRAB!AJ80)","v":11.358482415771231},{"$f":"PTRM_RoC!AK80+(PTRM_NomSLDepn!AK80-PTRM_IndexRAB!AK80)","v":11.219790429607684},{"$f":"PTRM_RoC!AL80+(PTRM_NomSLDepn!AL80-PTRM_IndexRAB!AL80)","v":11.067589200202203},{"$f":"PTRM_RoC!AM80+(PTRM_NomSLDepn!AM80-PTRM_IndexRAB!AM80)","v":10.901302567333373},{"$f":"PTRM_RoC!AN80+(PTRM_NomSLDepn!AN80-PTRM_IndexRAB!AN80)","v":10.758633037472354},{"$f":"PTRM_RoC!AO80+(PTRM_NomSLDepn!AO80-PTRM_IndexRAB!AO80)","v":10.551797745804883},{"$f":"PTRM_RoC!AP80+(PTRM_NomSLDepn!AP80-PTRM_IndexRAB!AP80)","v":10.329375662125956},{"$f":"PTRM_RoC!AQ80+(PTRM_NomSLDepn!AQ80-PTRM_IndexRAB!AQ80)","v":10.090750206752007},{"$f":"PTRM_RoC!AR80+(PTRM_NomSLDepn!AR80-PTRM_IndexRAB!AR80)","v":-1.1788297959644246E-16},{"$f":"PTRM_RoC!AS80+(PTRM_NomSLDepn!AS80-PTRM_IndexRAB!AS80)","v":0.15913017861903558},{"$f":"PTRM_RoC!AT80+(PTRM_NomSLDepn!AT80-PTRM_IndexRAB!AT80)","v":0.15657118389718322},{"$f":"PTRM_RoC!AU80+(PTRM_NomSLDepn!AU80-PTRM_IndexRAB!AU80)","v":0.15378588701183329},{"$f":"PTRM_RoC!AV80+(PTRM_NomSLDepn!AV80-PTRM_IndexRAB!AV80)","v":0.1507645996849574},{"$f":"PTRM_RoC!AW80+(PTRM_NomSLDepn!AW80-PTRM_IndexRAB!AW80)","v":0.14749729134645689},{"$f":"PTRM_RoC!AX80+(PTRM_NomSLDepn!AX80-PTRM_IndexRAB!AX80)","v":8.7773781392330892E-4},{"$f":"PTRM_RoC!AY80+(PTRM_NomSLDepn!AY80-PTRM_IndexRAB!AY80)","v":8.6190175143091227E-4},{"$f":"PTRM_RoC!AZ80+(PTRM_NomSLDepn!AZ80-PTRM_IndexRAB!AZ80)","v":8.4488204160552635E-4},{"$f":"PTRM_RoC!BA80+(PTRM_NomSLDepn!BA80-PTRM_IndexRAB!BA80)","v":8.2663282230925335E-4},{"$f":"PTRM_RoC!BB80+(PTRM_NomSLDepn!BB80-PTRM_IndexRAB!BB80)","v":8.0710675264792069E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O81+(PTRM_NomSLDepn!O81-PTRM_IndexRAB!O81)","v":11.351371283982788},{"$f":"PTRM_RoC!P81+(PTRM_NomSLDepn!P81-PTRM_IndexRAB!P81)","v":11.411836239118827},{"$f":"PTRM_RoC!Q81+(PTRM_NomSLDepn!Q81-PTRM_IndexRAB!Q81)","v":11.467845002080313},{"$f":"PTRM_RoC!R81+(PTRM_NomSLDepn!R81-PTRM_IndexRAB!R81)","v":11.51912686150235},{"$f":"PTRM_RoC!S81+(PTRM_NomSLDepn!S81-PTRM_IndexRAB!S81)","v":11.565400089981091},{"$f":"PTRM_RoC!T81+(PTRM_NomSLDepn!T81-PTRM_IndexRAB!T81)","v":11.918978647325947},{"$f":"PTRM_RoC!U81+(PTRM_NomSLDepn!U81-PTRM_IndexRAB!U81)","v":11.951425088019914},{"$f":"PTRM_RoC!V81+(PTRM_NomSLDepn!V81-PTRM_IndexRAB!V81)","v":11.977769794130868},{"$f":"PTRM_RoC!W81+(PTRM_NomSLDepn!W81-PTRM_IndexRAB!W81)","v":11.997680321017851},{"$f":"PTRM_RoC!X81+(PTRM_NomSLDepn!X81-PTRM_IndexRAB!X81)","v":12.010811232987518},{"$f":"PTRM_RoC!Y81+(PTRM_NomSLDepn!Y81-PTRM_IndexRAB!Y81)","v":11.720299925430544},{"$f":"PTRM_RoC!Z81+(PTRM_NomSLDepn!Z81-PTRM_IndexRAB!Z81)","v":11.709432437737746},{"$f":"PTRM_RoC!AA81+(PTRM_NomSLDepn!AA81-PTRM_IndexRAB!AA81)","v":11.690883655947889},{"$f":"PTRM_RoC!AB81+(PTRM_NomSLDepn!AB81-PTRM_IndexRAB!AB81)","v":11.66428090232845},{"$f":"PTRM_RoC!AC81+(PTRM_NomSLDepn!AC81-PTRM_IndexRAB!AC81)","v":11.629237778802267},{"$f":"PTRM_RoC!AD81+(PTRM_NomSLDepn!AD81-PTRM_IndexRAB!AD81)","v":11.757890964453352},{"$f":"PTRM_RoC!AE81+(PTRM_NomSLDepn!AE81-PTRM_IndexRAB!AE81)","v":11.727796107930205},{"$f":"PTRM_RoC!AF81+(PTRM_NomSLDepn!AF81-PTRM_IndexRAB!AF81)","v":11.687659095196853},{"$f":"PTRM_RoC!AG81+(PTRM_NomSLDepn!AG81-PTRM_IndexRAB!AG81)","v":11.636963708000611},{"$f":"PTRM_RoC!AH81+(PTRM_NomSLDepn!AH81-PTRM_IndexRAB!AH81)","v":11.575173282870512},{"$f":"PTRM_RoC!AI81+(PTRM_NomSLDepn!AI81-PTRM_IndexRAB!AI81)","v":11.759242163410658},{"$f":"PTRM_RoC!AJ81+(PTRM_NomSLDepn!AJ81-PTRM_IndexRAB!AJ81)","v":11.644337361177117},{"$f":"PTRM_RoC!AK81+(PTRM_NomSLDepn!AK81-PTRM_IndexRAB!AK81)","v":11.516844815495251},{"$f":"PTRM_RoC!AL81+(PTRM_NomSLDepn!AL81-PTRM_IndexRAB!AL81)","v":11.376219155893006},{"$f":"PTRM_RoC!AM81+(PTRM_NomSLDepn!AM81-PTRM_IndexRAB!AM81)","v":11.221895904280037},{"$f":"PTRM_RoC!AN81+(PTRM_NomSLDepn!AN81-PTRM_IndexRAB!AN81)","v":11.095765915085106},{"$f":"PTRM_RoC!AO81+(PTRM_NomSLDepn!AO81-PTRM_IndexRAB!AO81)","v":10.901375224590101},{"$f":"PTRM_RoC!AP81+(PTRM_NomSLDepn!AP81-PTRM_IndexRAB!AP81)","v":10.691795706792512},{"$f":"PTRM_RoC!AQ81+(PTRM_NomSLDepn!AQ81-PTRM_IndexRAB!AQ81)","v":10.466422596289178},{"$f":"PTRM_RoC!AR81+(PTRM_NomSLDepn!AR81-PTRM_IndexRAB!AR81)","v":10.224631132809598},{"$f":"PTRM_RoC!AS81+(PTRM_NomSLDepn!AS81-PTRM_IndexRAB!AS81)","v":0.19107205655395221},{"$f":"PTRM_RoC!AT81+(PTRM_NomSLDepn!AT81-PTRM_IndexRAB!AT81)","v":0.18799940001288457},{"$f":"PTRM_RoC!AU81+(PTRM_NomSLDepn!AU81-PTRM_IndexRAB!AU81)","v":0.1846550161341281},{"$f":"PTRM_RoC!AV81+(PTRM_NomSLDepn!AV81-PTRM_IndexRAB!AV81)","v":0.18102727193126006},{"$f":"PTRM_RoC!AW81+(PTRM_NomSLDepn!AW81-PTRM_IndexRAB!AW81)","v":0.17710412341819415},{"$f":"PTRM_RoC!AX81+(PTRM_NomSLDepn!AX81-PTRM_IndexRAB!AX81)","v":1.0539243446901977E-3},{"$f":"PTRM_RoC!AY81+(PTRM_NomSLDepn!AY81-PTRM_IndexRAB!AY81)","v":1.0349095414995146E-3},{"$f":"PTRM_RoC!AZ81+(PTRM_NomSLDepn!AZ81-PTRM_IndexRAB!AZ81)","v":1.0144734998478963E-3},{"$f":"PTRM_RoC!BA81+(PTRM_NomSLDepn!BA81-PTRM_IndexRAB!BA81)","v":9.9256115178354308E-4},{"$f":"PTRM_RoC!BB81+(PTRM_NomSLDepn!BB81-PTRM_IndexRAB!BB81)","v":9.69115653770633E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":88.812457063348077},98.347109787766726,108.30207147001073,118.37254842888548,128.69988065499652,137.75951713138065,148.83641380441756,160.15305747147252,171.88901059505076,183.7015788527878,197.2850297708361,197.64876040526025,197.89952683771111,198.03124734789708,198.03760131668696,203.82558973793252,203.48664159660098,202.99774333872915,202.35146468987026,201.54009385449083,195.23641044447493,193.94671731298379,192.47432360873148,190.81099376510286,188.94819691665538,190.05133275980478,188.10507128626386,185.91831231675758,183.47957175608133,180.77692292897947,102.93581481109304,92.879803789940382,{"$f":"SUM(AK71:AK81)","v":82.751539762710408},72.670776877110171,62.521477695047075,51.800006322798637,41.43778802278473,31.054293133771314,20.558825694315033,10.226245839594297,0.55304478960967163,0.54415119877831053,0.53447111205103681,0.52397085855705527,0.51261557781560696,3.0505764497642915E-3,2.9955375666716856E-3,2.9363848883263216E-3,2.8729590198826932E-3,2.8050954270479327E-3]
[]
[]
["Approach E"]
[{"$f":"Inputs!A110","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E89+(PTRM_NomSLDepn!E89-PTRM_IndexRAB!E89)","v":88.812457063348077},{"$f":"PTRM_RoC!F89+(PTRM_NomSLDepn!F89-PTRM_IndexRAB!F89)","v":89.303147648101699},{"$f":"PTRM_RoC!G89+(PTRM_NomSLDepn!G89-PTRM_IndexRAB!G89)","v":89.759149662364578},{"$f":"PTRM_RoC!H89+(PTRM_NomSLDepn!H89-PTRM_IndexRAB!H89)","v":90.178323233348095},{"$f":"PTRM_RoC!I89+(PTRM_NomSLDepn!I89-PTRM_IndexRAB!I89)","v":90.558440550684253},{"$f":"PTRM_RoC!J89+(PTRM_NomSLDepn!J89-PTRM_IndexRAB!J89)","v":89.956517883902507},{"$f":"PTRM_RoC!K89+(PTRM_NomSLDepn!K89-PTRM_IndexRAB!K89)","v":90.383862843748915},{"$f":"PTRM_RoC!L89+(PTRM_NomSLDepn!L89-PTRM_IndexRAB!L89)","v":90.766330272585066},{"$f":"PTRM_RoC!M89+(PTRM_NomSLDepn!M89-PTRM_IndexRAB!M89)","v":91.101119004359717},{"$f":"PTRM_RoC!N89+(PTRM_NomSLDepn!N89-PTRM_IndexRAB!N89)","v":91.385307478909127},{"$f":"PTRM_RoC!O89+(PTRM_NomSLDepn!O89-PTRM_IndexRAB!O89)","v":92.249791693958187},{"$f":"PTRM_RoC!P89+(PTRM_NomSLDepn!P89-PTRM_IndexRAB!P89)","v":92.26800619261283},{"$f":"PTRM_RoC!Q89+(PTRM_NomSLDepn!Q89-PTRM_IndexRAB!Q89)","v":92.225549584002593},{"$f":"PTRM_RoC!R89+(PTRM_NomSLDepn!R89-PTRM_IndexRAB!R89)","v":92.119273790988231},{"$f":"PTRM_RoC!S89+(PTRM_NomSLDepn!S89-PTRM_IndexRAB!S89)","v":91.945908543066679},{"$f":"PTRM_RoC!T89+(PTRM_NomSLDepn!T89-PTRM_IndexRAB!T89)","v":93.549302329780517},{"$f":"PTRM_RoC!U89+(PTRM_NomSLDepn!U89-PTRM_IndexRAB!U89)","v":93.194850258102406},{"$f":"PTRM_RoC!V89+(PTRM_NomSLDepn!V89-PTRM_IndexRAB!V89)","v":92.761428256802787},{"$f":"PTRM_RoC!W89+(PTRM_NomSLDepn!W89-PTRM_IndexRAB!W89)","v":92.245237748640335},{"$f":"PTRM_RoC!X89+(PTRM_NomSLDepn!X89-PTRM_IndexRAB!X89)","v":91.642337738474936},{"$f":"PTRM_RoC!Y89+(PTRM_NomSLDepn!Y89-PTRM_IndexRAB!Y89)","v":88.970928453153817},{"$f":"PTRM_RoC!Z89+(PTRM_NomSLDepn!Z89-PTRM_IndexRAB!Z89)","v":88.1287011947569},{"$f":"PTRM_RoC!AA89+(PTRM_NomSLDepn!AA89-PTRM_IndexRAB!AA89)","v":87.190648338022953},{"$f":"PTRM_RoC!AB89+(PTRM_NomSLDepn!AB89-PTRM_IndexRAB!AB89)","v":86.152551431251567},{"$f":"PTRM_RoC!AC89+(PTRM_NomSLDepn!AC89-PTRM_IndexRAB!AC89)","v":85.010042130456441},{"$f":"PTRM_RoC!AD89+(PTRM_NomSLDepn!AD89-PTRM_IndexRAB!AD89)","v":84.857768257831509},{"$f":"PTRM_RoC!AE89+(PTRM_NomSLDepn!AE89-PTRM_IndexRAB!AE89)","v":83.64479951887769},{"$f":"PTRM_RoC!AF89+(PTRM_NomSLDepn!AF89-PTRM_IndexRAB!AF89)","v":82.306028205124178},{"$f":"PTRM_RoC!AG89+(PTRM_NomSLDepn!AG89-PTRM_IndexRAB!AG89)","v":80.835586804921817},{"$f":"PTRM_RoC!AH89+(PTRM_NomSLDepn!AH89-PTRM_IndexRAB!AH89)","v":79.227383779628184},{"$f":"PTRM_RoC!AI89+(PTRM_NomSLDepn!AI89-PTRM_IndexRAB!AI89)","v":9.4394572577770214E-16},{"$f":"PTRM_RoC!AJ89+(PTRM_NomSLDepn!AJ89-PTRM_IndexRAB!AJ89)","v":9.6695380437521681E-16},{"$f":"PTRM_RoC!AK89+(PTRM_NomSLDepn!AK89-PTRM_IndexRAB!AK89)","v":9.9052269030126014E-16},{"$f":"PTRM_RoC!AL89+(PTRM_NomSLDepn!AL89-PTRM_IndexRAB!AL89)","v":1.0146660528789091E-15},{"$f":"PTRM_RoC!AM89+(PTRM_NomSLDepn!AM89-PTRM_IndexRAB!AM89)","v":1.0393978946123242E-15},{"$f":"PTRM_RoC!AN89+(PTRM_NomSLDepn!AN89-PTRM_IndexRAB!AN89)","v":1.0699749105636711E-15},{"$f":"PTRM_RoC!AO89+(PTRM_NomSLDepn!AO89-PTRM_IndexRAB!AO89)","v":1.0950308724194946E-15},{"$f":"PTRM_RoC!AP89+(PTRM_NomSLDepn!AP89-PTRM_IndexRAB!AP89)","v":1.1206735781497043E-15},{"$f":"PTRM_RoC!AQ89+(PTRM_NomSLDepn!AQ89-PTRM_IndexRAB!AQ89)","v":1.1469167677326784E-15},{"$f":"PTRM_RoC!AR89+(PTRM_NomSLDepn!AR89-PTRM_IndexRAB!AR89)","v":1.1737745029004827E-15},{"$f":"PTRM_RoC!AS89+(PTRM_NomSLDepn!AS89-PTRM_IndexRAB!AS89)","v":1.2018190536487951E-15},{"$f":"PTRM_RoC!AT89+(PTRM_NomSLDepn!AT89-PTRM_IndexRAB!AT89)","v":1.2317629509175296E-15},{"$f":"PTRM_RoC!AU89+(PTRM_NomSLDepn!AU89-PTRM_IndexRAB!AU89)","v":1.2624529147267456E-15},{"$f":"PTRM_RoC!AV89+(PTRM_NomSLDepn!AV89-PTRM_IndexRAB!AV89)","v":1.293907533681588E-15},{"$f":"PTRM_RoC!AW89+(PTRM_NomSLDepn!AW89-PTRM_IndexRAB!AW89)","v":1.3261458595312009E-15},{"$f":"PTRM_RoC!AX89+(PTRM_NomSLDepn!AX89-PTRM_IndexRAB!AX89)","v":1.3650118445430035E-15},{"$f":"PTRM_RoC!AY89+(PTRM_NomSLDepn!AY89-PTRM_IndexRAB!AY89)","v":1.39623378140489E-15},{"$f":"PTRM_RoC!AZ89+(PTRM_NomSLDepn!AZ89-PTRM_IndexRAB!AZ89)","v":1.4281698581076169E-15},{"$f":"PTRM_RoC!BA89+(PTRM_NomSLDepn!BA89-PTRM_IndexRAB!BA89)","v":1.4608364091827199E-15},{"$f":"PTRM_RoC!BB89+(PTRM_NomSLDepn!BB89-PTRM_IndexRAB!BB89)","v":1.4942501427817258E-15}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F90+(PTRM_NomSLDepn!F90-PTRM_IndexRAB!F90)","v":9.0439621396650303},{"$f":"PTRM_RoC!G90+(PTRM_NomSLDepn!G90-PTRM_IndexRAB!G90)","v":9.0939302096581436},{"$f":"PTRM_RoC!H90+(PTRM_NomSLDepn!H90-PTRM_IndexRAB!H90)","v":9.1403658684493756},{"$f":"PTRM_RoC!I90+(PTRM_NomSLDepn!I90-PTRM_IndexRAB!I90)","v":9.183051208223489},{"$f":"PTRM_RoC!J90+(PTRM_NomSLDepn!J90-PTRM_IndexRAB!J90)","v":9.1263264314019565},{"$f":"PTRM_RoC!K90+(PTRM_NomSLDepn!K90-PTRM_IndexRAB!K90)","v":9.1742121819033926},{"$f":"PTRM_RoC!L90+(PTRM_NomSLDepn!L90-PTRM_IndexRAB!L90)","v":9.2177949419826319},{"$f":"PTRM_RoC!M90+(PTRM_NomSLDepn!M90-PTRM_IndexRAB!M90)","v":9.2568008687053425},{"$f":"PTRM_RoC!N90+(PTRM_NomSLDepn!N90-PTRM_IndexRAB!N90)","v":9.2909442852543815},{"$f":"PTRM_RoC!O90+(PTRM_NomSLDepn!O90-PTRM_IndexRAB!O90)","v":9.38441714372855},{"$f":"PTRM_RoC!P90+(PTRM_NomSLDepn!P90-PTRM_IndexRAB!P90)","v":9.3921401618382738},{"$f":"PTRM_RoC!Q90+(PTRM_NomSLDepn!Q90-PTRM_IndexRAB!Q90)","v":9.3939946172381266},{"$f":"PTRM_RoC!R90+(PTRM_NomSLDepn!R90-PTRM_IndexRAB!R90)","v":9.3896720229911228},{"$f":"PTRM_RoC!S90+(PTRM_NomSLDepn!S90-PTRM_IndexRAB!S90)","v":9.3788518669184349},{"$f":"PTRM_RoC!T90+(PTRM_NomSLDepn!T90-PTRM_IndexRAB!T90)","v":9.5497731234610228},{"$f":"PTRM_RoC!U90+(PTRM_NomSLDepn!U90-PTRM_IndexRAB!U90)","v":9.5213622101467195},{"$f":"PTRM_RoC!V90+(PTRM_NomSLDepn!V90-PTRM_IndexRAB!V90)","v":9.4852864033097326},{"$f":"PTRM_RoC!W90+(PTRM_NomSLDepn!W90-PTRM_IndexRAB!W90)","v":9.4411731094481457},{"$f":"PTRM_RoC!X90+(PTRM_NomSLDepn!X90-PTRM_IndexRAB!X90)","v":9.388635712853473},{"$f":"PTRM_RoC!Y90+(PTRM_NomSLDepn!Y90-PTRM_IndexRAB!Y90)","v":9.1244481248584339},{"$f":"PTRM_RoC!Z90+(PTRM_NomSLDepn!Z90-PTRM_IndexRAB!Z90)","v":9.048126655304106},{"$f":"PTRM_RoC!AA90+(PTRM_NomSLDepn!AA90-PTRM_IndexRAB!AA90)","v":8.9624741951239546},{"$f":"PTRM_RoC!AB90+(PTRM_NomSLDepn!AB90-PTRM_IndexRAB!AB90)","v":8.8670765050619966},{"$f":"PTRM_RoC!AC90+(PTRM_NomSLDepn!AC90-PTRM_IndexRAB!AC90)","v":8.7615045788581192},{"$f":"PTRM_RoC!AD90+(PTRM_NomSLDepn!AD90-PTRM_IndexRAB!AD90)","v":8.7587673278370204},{"$f":"PTRM_RoC!AE90+(PTRM_NomSLDepn!AE90-PTRM_IndexRAB!AE90)","v":8.6474041363641216},{"$f":"PTRM_RoC!AF90+(PTRM_NomSLDepn!AF90-PTRM_IndexRAB!AF90)","v":8.5237969392170072},{"$f":"PTRM_RoC!AG90+(PTRM_NomSLDepn!AG90-PTRM_IndexRAB!AG90)","v":8.3873698703242443},{"$f":"PTRM_RoC!AH90+(PTRM_NomSLDepn!AH90-PTRM_IndexRAB!AH90)","v":8.2375250027600089},{"$f":"PTRM_RoC!AI90+(PTRM_NomSLDepn!AI90-PTRM_IndexRAB!AI90)","v":8.2252035482062791},{"$f":"PTRM_RoC!AJ90+(PTRM_NomSLDepn!AJ90-PTRM_IndexRAB!AJ90)","v":0},{"$f":"PTRM_RoC!AK90+(PTRM_NomSLDepn!AK90-PTRM_IndexRAB!AK90)","v":0},{"$f":"PTRM_RoC!AL90+(PTRM_NomSLDepn!AL90-PTRM_IndexRAB!AL90)","v":0},{"$f":"PTRM_RoC!AM90+(PTRM_NomSLDepn!AM90-PTRM_IndexRAB!AM90)","v":0},{"$f":"PTRM_RoC!AN90+(PTRM_NomSLDepn!AN90-PTRM_IndexRAB!AN90)","v":0},{"$f":"PTRM_RoC!AO90+(PTRM_NomSLDepn!AO90-PTRM_IndexRAB!AO90)","v":0},{"$f":"PTRM_RoC!AP90+(PTRM_NomSLDepn!AP90-PTRM_IndexRAB!AP90)","v":0},{"$f":"PTRM_RoC!AQ90+(PTRM_NomSLDepn!AQ90-PTRM_IndexRAB!AQ90)","v":0},{"$f":"PTRM_RoC!AR90+(PTRM_NomSLDepn!AR90-PTRM_IndexRAB!AR90)","v":0},{"$f":"PTRM_RoC!AS90+(PTRM_NomSLDepn!AS90-PTRM_IndexRAB!AS90)","v":0},{"$f":"PTRM_RoC!AT90+(PTRM_NomSLDepn!AT90-PTRM_IndexRAB!AT90)","v":0},{"$f":"PTRM_RoC!AU90+(PTRM_NomSLDepn!AU90-PTRM_IndexRAB!AU90)","v":0},{"$f":"PTRM_RoC!AV90+(PTRM_NomSLDepn!AV90-PTRM_IndexRAB!AV90)","v":0},{"$f":"PTRM_RoC!AW90+(PTRM_NomSLDepn!AW90-PTRM_IndexRAB!AW90)","v":0},{"$f":"PTRM_RoC!AX90+(PTRM_NomSLDepn!AX90-PTRM_IndexRAB!AX90)","v":0},{"$f":"PTRM_RoC!AY90+(PTRM_NomSLDepn!AY90-PTRM_IndexRAB!AY90)","v":0},{"$f":"PTRM_RoC!AZ90+(PTRM_NomSLDepn!AZ90-PTRM_IndexRAB!AZ90)","v":0},{"$f":"PTRM_RoC!BA90+(PTRM_NomSLDepn!BA90-PTRM_IndexRAB!BA90)","v":0},{"$f":"PTRM_RoC!BB90+(PTRM_NomSLDepn!BB90-PTRM_IndexRAB!BB90)","v":0}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G91+(PTRM_NomSLDepn!G91-PTRM_IndexRAB!G91)","v":9.4489915979880088},{"$f":"PTRM_RoC!H91+(PTRM_NomSLDepn!H91-PTRM_IndexRAB!H91)","v":9.5011974637624661},{"$f":"PTRM_RoC!I91+(PTRM_NomSLDepn!I91-PTRM_IndexRAB!I91)","v":9.5497127210124955},{"$f":"PTRM_RoC!J91+(PTRM_NomSLDepn!J91-PTRM_IndexRAB!J91)","v":9.49502136803018},{"$f":"PTRM_RoC!K91+(PTRM_NomSLDepn!K91-PTRM_IndexRAB!K91)","v":9.5493545849567223},{"$f":"PTRM_RoC!L91+(PTRM_NomSLDepn!L91-PTRM_IndexRAB!L91)","v":9.5994599602730801},{"$f":"PTRM_RoC!M91+(PTRM_NomSLDepn!M91-PTRM_IndexRAB!M91)","v":9.6450628907529428},{"$f":"PTRM_RoC!N91+(PTRM_NomSLDepn!N91-PTRM_IndexRAB!N91)","v":9.6858768401541333},{"$f":"PTRM_RoC!O91+(PTRM_NomSLDepn!O91-PTRM_IndexRAB!O91)","v":9.7888722207204921},{"$f":"PTRM_RoC!P91+(PTRM_NomSLDepn!P91-PTRM_IndexRAB!P91)","v":9.8027595947792374},{"$f":"PTRM_RoC!Q91+(PTRM_NomSLDepn!Q91-PTRM_IndexRAB!Q91)","v":9.8108268928027833},{"$f":"PTRM_RoC!R91+(PTRM_NomSLDepn!R91-PTRM_IndexRAB!R91)","v":9.8127640168868453},{"$f":"PTRM_RoC!S91+(PTRM_NomSLDepn!S91-PTRM_IndexRAB!S91)","v":9.8082487282354389},{"$f":"PTRM_RoC!T91+(PTRM_NomSLDepn!T91-PTRM_IndexRAB!T91)","v":9.9942957969206159},{"$f":"PTRM_RoC!U91+(PTRM_NomSLDepn!U91-PTRM_IndexRAB!U91)","v":9.9722570556967831},{"$f":"PTRM_RoC!V91+(PTRM_NomSLDepn!V91-PTRM_IndexRAB!V91)","v":9.9425892377188578},{"$f":"PTRM_RoC!W91+(PTRM_NomSLDepn!W91-PTRM_IndexRAB!W91)","v":9.904917429748231},{"$f":"PTRM_RoC!X91+(PTRM_NomSLDepn!X91-PTRM_IndexRAB!X91)","v":9.8588525546696246},{"$f":"PTRM_RoC!Y91+(PTRM_NomSLDepn!Y91-PTRM_IndexRAB!Y91)","v":9.5907995116630822},{"$f":"PTRM_RoC!Z91+(PTRM_NomSLDepn!Z91-PTRM_IndexRAB!Z91)","v":9.5204840960439761},{"$f":"PTRM_RoC!AA91+(PTRM_NomSLDepn!AA91-PTRM_IndexRAB!AA91)","v":9.4408499826010939},{"$f":"PTRM_RoC!AB91+(PTRM_NomSLDepn!AB91-PTRM_IndexRAB!AB91)","v":9.3514798778261436},{"$f":"PTRM_RoC!AC91+(PTRM_NomSLDepn!AC91-PTRM_IndexRAB!AC91)","v":9.2519415628939967},{"$f":"PTRM_RoC!AD91+(PTRM_NomSLDepn!AD91-PTRM_IndexRAB!AD91)","v":9.2617558310803503},{"$f":"PTRM_RoC!AE91+(PTRM_NomSLDepn!AE91-PTRM_IndexRAB!AE91)","v":9.1575440640419234},{"$f":"PTRM_RoC!AF91+(PTRM_NomSLDepn!AF91-PTRM_IndexRAB!AF91)","v":9.0411106328461592},{"$f":"PTRM_RoC!AG91+(PTRM_NomSLDepn!AG91-PTRM_IndexRAB!AG91)","v":8.9118757402934303},{"$f":"PTRM_RoC!AH91+(PTRM_NomSLDepn!AH91-PTRM_IndexRAB!AH91)","v":8.7692373017835994},{"$f":"PTRM_RoC!AI91+(PTRM_NomSLDepn!AI91-PTRM_IndexRAB!AI91)","v":8.7742491410918486},{"$f":"PTRM_RoC!AJ91+(PTRM_NomSLDepn!AJ91-PTRM_IndexRAB!AJ91)","v":8.5795651781981412},{"$f":"PTRM_RoC!AK91+(PTRM_NomSLDepn!AK91-PTRM_IndexRAB!AK91)","v":-2.5588890156624453E-17},{"$f":"PTRM_RoC!AL91+(PTRM_NomSLDepn!AL91-PTRM_IndexRAB!AL91)","v":-2.6212603130653462E-17},{"$f":"PTRM_RoC!AM91+(PTRM_NomSLDepn!AM91-PTRM_IndexRAB!AM91)","v":-2.6851518712985961E-17},{"$f":"PTRM_RoC!AN91+(PTRM_NomSLDepn!AN91-PTRM_IndexRAB!AN91)","v":0},{"$f":"PTRM_RoC!AO91+(PTRM_NomSLDepn!AO91-PTRM_IndexRAB!AO91)","v":0},{"$f":"PTRM_RoC!AP91+(PTRM_NomSLDepn!AP91-PTRM_IndexRAB!AP91)","v":0},{"$f":"PTRM_RoC!AQ91+(PTRM_NomSLDepn!AQ91-PTRM_IndexRAB!AQ91)","v":0},{"$f":"PTRM_RoC!AR91+(PTRM_NomSLDepn!AR91-PTRM_IndexRAB!AR91)","v":0},{"$f":"PTRM_RoC!AS91+(PTRM_NomSLDepn!AS91-PTRM_IndexRAB!AS91)","v":0},{"$f":"PTRM_RoC!AT91+(PTRM_NomSLDepn!AT91-PTRM_IndexRAB!AT91)","v":0},{"$f":"PTRM_RoC!AU91+(PTRM_NomSLDepn!AU91-PTRM_IndexRAB!AU91)","v":0},{"$f":"PTRM_RoC!AV91+(PTRM_NomSLDepn!AV91-PTRM_IndexRAB!AV91)","v":0},{"$f":"PTRM_RoC!AW91+(PTRM_NomSLDepn!AW91-PTRM_IndexRAB!AW91)","v":0},{"$f":"PTRM_RoC!AX91+(PTRM_NomSLDepn!AX91-PTRM_IndexRAB!AX91)","v":0},{"$f":"PTRM_RoC!AY91+(PTRM_NomSLDepn!AY91-PTRM_IndexRAB!AY91)","v":0},{"$f":"PTRM_RoC!AZ91+(PTRM_NomSLDepn!AZ91-PTRM_IndexRAB!AZ91)","v":0},{"$f":"PTRM_RoC!BA91+(PTRM_NomSLDepn!BA91-PTRM_IndexRAB!BA91)","v":0},{"$f":"PTRM_RoC!BB91+(PTRM_NomSLDepn!BB91-PTRM_IndexRAB!BB91)","v":0}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H92+(PTRM_NomSLDepn!H92-PTRM_IndexRAB!H92)","v":9.5526618633255378},{"$f":"PTRM_RoC!I92+(PTRM_NomSLDepn!I92-PTRM_IndexRAB!I92)","v":9.6054405093698101},{"$f":"PTRM_RoC!J92+(PTRM_NomSLDepn!J92-PTRM_IndexRAB!J92)","v":9.5545769542816537},{"$f":"PTRM_RoC!K92+(PTRM_NomSLDepn!K92-PTRM_IndexRAB!K92)","v":9.6136029810728516},{"$f":"PTRM_RoC!L92+(PTRM_NomSLDepn!L92-PTRM_IndexRAB!L92)","v":9.6686147557672175},{"$f":"PTRM_RoC!M92+(PTRM_NomSLDepn!M92-PTRM_IndexRAB!M92)","v":9.7193458880984149},{"$f":"PTRM_RoC!N92+(PTRM_NomSLDepn!N92-PTRM_IndexRAB!N92)","v":9.7655183453698644},{"$f":"PTRM_RoC!O92+(PTRM_NomSLDepn!O92-PTRM_IndexRAB!O92)","v":9.8747011619855698},{"$f":"PTRM_RoC!P92+(PTRM_NomSLDepn!P92-PTRM_IndexRAB!P92)","v":9.8943193252564008},{"$f":"PTRM_RoC!Q92+(PTRM_NomSLDepn!Q92-PTRM_IndexRAB!Q92)","v":9.9083562960563327},{"$f":"PTRM_RoC!R92+(PTRM_NomSLDepn!R92-PTRM_IndexRAB!R92)","v":9.9165104961456976},{"$f":"PTRM_RoC!S92+(PTRM_NomSLDepn!S92-PTRM_IndexRAB!S92)","v":9.9184684872020927},{"$f":"PTRM_RoC!T92+(PTRM_NomSLDepn!T92-PTRM_IndexRAB!T92)","v":10.113610136685377},{"$f":"PTRM_RoC!U92+(PTRM_NomSLDepn!U92-PTRM_IndexRAB!U92)","v":10.098684978943579},{"$f":"PTRM_RoC!V92+(PTRM_NomSLDepn!V92-PTRM_IndexRAB!V92)","v":10.076416045796682},{"$f":"PTRM_RoC!W92+(PTRM_NomSLDepn!W92-PTRM_IndexRAB!W92)","v":10.046438351133691},{"$f":"PTRM_RoC!X92+(PTRM_NomSLDepn!X92-PTRM_IndexRAB!X92)","v":10.008373065793641},{"$f":"PTRM_RoC!Y92+(PTRM_NomSLDepn!Y92-PTRM_IndexRAB!Y92)","v":9.7452034624903447},{"$f":"PTRM_RoC!Z92+(PTRM_NomSLDepn!Z92-PTRM_IndexRAB!Z92)","v":9.6832122887559819},{"$f":"PTRM_RoC!AA92+(PTRM_NomSLDepn!AA92-PTRM_IndexRAB!AA92)","v":9.6122193443425417},{"$f":"PTRM_RoC!AB92+(PTRM_NomSLDepn!AB92-PTRM_IndexRAB!AB92)","v":9.5318179111818768},{"$f":"PTRM_RoC!AC92+(PTRM_NomSLDepn!AC92-PTRM_IndexRAB!AC92)","v":9.4415866749067554},{"$f":"PTRM_RoC!AD92+(PTRM_NomSLDepn!AD92-PTRM_IndexRAB!AD92)","v":9.4636731263449043},{"$f":"PTRM_RoC!AE92+(PTRM_NomSLDepn!AE92-PTRM_IndexRAB!AE92)","v":9.3700427009793437},{"$f":"PTRM_RoC!AF92+(PTRM_NomSLDepn!AF92-PTRM_IndexRAB!AF92)","v":9.2646125077304831},{"$f":"PTRM_RoC!AG92+(PTRM_NomSLDepn!AG92-PTRM_IndexRAB!AG92)","v":9.1468177567109468},{"$f":"PTRM_RoC!AH92+(PTRM_NomSLDepn!AH92-PTRM_IndexRAB!AH92)","v":9.0160718718311124},{"$f":"PTRM_RoC!AI92+(PTRM_NomSLDepn!AI92-PTRM_IndexRAB!AI92)","v":9.0383104362926652},{"$f":"PTRM_RoC!AJ92+(PTRM_NomSLDepn!AJ92-PTRM_IndexRAB!AJ92)","v":8.8560651087882452},{"$f":"PTRM_RoC!AK92+(PTRM_NomSLDepn!AK92-PTRM_IndexRAB!AK92)","v":8.6595658045971788},{"$f":"PTRM_RoC!AL92+(PTRM_NomSLDepn!AL92-PTRM_IndexRAB!AL92)","v":1.1088519067870597E-16},{"$f":"PTRM_RoC!AM92+(PTRM_NomSLDepn!AM92-PTRM_IndexRAB!AM92)","v":1.1358794689949836E-16},{"$f":"PTRM_RoC!AN92+(PTRM_NomSLDepn!AN92-PTRM_IndexRAB!AN92)","v":0},{"$f":"PTRM_RoC!AO92+(PTRM_NomSLDepn!AO92-PTRM_IndexRAB!AO92)","v":0},{"$f":"PTRM_RoC!AP92+(PTRM_NomSLDepn!AP92-PTRM_IndexRAB!AP92)","v":0},{"$f":"PTRM_RoC!AQ92+(PTRM_NomSLDepn!AQ92-PTRM_IndexRAB!AQ92)","v":0},{"$f":"PTRM_RoC!AR92+(PTRM_NomSLDepn!AR92-PTRM_IndexRAB!AR92)","v":0},{"$f":"PTRM_RoC!AS92+(PTRM_NomSLDepn!AS92-PTRM_IndexRAB!AS92)","v":0},{"$f":"PTRM_RoC!AT92+(PTRM_NomSLDepn!AT92-PTRM_IndexRAB!AT92)","v":0},{"$f":"PTRM_RoC!AU92+(PTRM_NomSLDepn!AU92-PTRM_IndexRAB!AU92)","v":0},{"$f":"PTRM_RoC!AV92+(PTRM_NomSLDepn!AV92-PTRM_IndexRAB!AV92)","v":0},{"$f":"PTRM_RoC!AW92+(PTRM_NomSLDepn!AW92-PTRM_IndexRAB!AW92)","v":0},{"$f":"PTRM_RoC!AX92+(PTRM_NomSLDepn!AX92-PTRM_IndexRAB!AX92)","v":0},{"$f":"PTRM_RoC!AY92+(PTRM_NomSLDepn!AY92-PTRM_IndexRAB!AY92)","v":0},{"$f":"PTRM_RoC!AZ92+(PTRM_NomSLDepn!AZ92-PTRM_IndexRAB!AZ92)","v":0},{"$f":"PTRM_RoC!BA92+(PTRM_NomSLDepn!BA92-PTRM_IndexRAB!BA92)","v":0},{"$f":"PTRM_RoC!BB92+(PTRM_NomSLDepn!BB92-PTRM_IndexRAB!BB92)","v":0}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I93+(PTRM_NomSLDepn!I93-PTRM_IndexRAB!I93)","v":9.8032356657064739},{"$f":"PTRM_RoC!J93+(PTRM_NomSLDepn!J93-PTRM_IndexRAB!J93)","v":9.7553877806574274},{"$f":"PTRM_RoC!K93+(PTRM_NomSLDepn!K93-PTRM_IndexRAB!K93)","v":9.8199164880859247},{"$f":"PTRM_RoC!L93+(PTRM_NomSLDepn!L93-PTRM_IndexRAB!L93)","v":9.8805817228196648},{"$f":"PTRM_RoC!M93+(PTRM_NomSLDepn!M93-PTRM_IndexRAB!M93)","v":9.9371212259232529},{"$f":"PTRM_RoC!N93+(PTRM_NomSLDepn!N93-PTRM_IndexRAB!N93)","v":9.9892612092236277},{"$f":"PTRM_RoC!O93+(PTRM_NomSLDepn!O93-PTRM_IndexRAB!O93)","v":10.106165696979277},{"$f":"PTRM_RoC!P93+(PTRM_NomSLDepn!P93-PTRM_IndexRAB!P93)","v":10.131723282165023},{"$f":"PTRM_RoC!Q93+(PTRM_NomSLDepn!Q93-PTRM_IndexRAB!Q93)","v":10.151852073740976},{"$f":"PTRM_RoC!R93+(PTRM_NomSLDepn!R93-PTRM_IndexRAB!R93)","v":10.166254403647651},{"$f":"PTRM_RoC!S93+(PTRM_NomSLDepn!S93-PTRM_IndexRAB!S93)","v":10.174620844063174},{"$f":"PTRM_RoC!T93+(PTRM_NomSLDepn!T93-PTRM_IndexRAB!T93)","v":10.38162770998589},{"$f":"PTRM_RoC!U93+(PTRM_NomSLDepn!U93-PTRM_IndexRAB!U93)","v":10.373490883326797},{"$f":"PTRM_RoC!V93+(PTRM_NomSLDepn!V93-PTRM_IndexRAB!V93)","v":10.358182206635261},{"$f":"PTRM_RoC!W93+(PTRM_NomSLDepn!W93-PTRM_IndexRAB!W93)","v":10.335341047854302},{"$f":"PTRM_RoC!X93+(PTRM_NomSLDepn!X93-PTRM_IndexRAB!X93)","v":10.304593042138551},{"$f":"PTRM_RoC!Y93+(PTRM_NomSLDepn!Y93-PTRM_IndexRAB!Y93)","v":10.042321480631459},{"$f":"PTRM_RoC!Z93+(PTRM_NomSLDepn!Z93-PTRM_IndexRAB!Z93)","v":9.9876116407547908},{"$f":"PTRM_RoC!AA93+(PTRM_NomSLDepn!AA93-PTRM_IndexRAB!AA93)","v":9.9240784604783094},{"$f":"PTRM_RoC!AB93+(PTRM_NomSLDepn!AB93-PTRM_IndexRAB!AB93)","v":9.8513195939482987},{"$f":"PTRM_RoC!AC93+(PTRM_NomSLDepn!AC93-PTRM_IndexRAB!AC93)","v":9.7689182061415032},{"$f":"PTRM_RoC!AD93+(PTRM_NomSLDepn!AD93-PTRM_IndexRAB!AD93)","v":9.8034272449792947},{"$f":"PTRM_RoC!AE93+(PTRM_NomSLDepn!AE93-PTRM_IndexRAB!AE93)","v":9.7188318749149438},{"$f":"PTRM_RoC!AF93+(PTRM_NomSLDepn!AF93-PTRM_IndexRAB!AF93)","v":9.6226769939975672},{"$f":"PTRM_RoC!AG93+(PTRM_NomSLDepn!AG93-PTRM_IndexRAB!AG93)","v":9.5144042008605112},{"$f":"PTRM_RoC!AH93+(PTRM_NomSLDepn!AH93-PTRM_IndexRAB!AH93)","v":9.3934334777995705},{"$f":"PTRM_RoC!AI93+(PTRM_NomSLDepn!AI93-PTRM_IndexRAB!AI93)","v":9.4329795229352271},{"$f":"PTRM_RoC!AJ93+(PTRM_NomSLDepn!AJ93-PTRM_IndexRAB!AJ93)","v":9.2602814841375949},{"$f":"PTRM_RoC!AK93+(PTRM_NomSLDepn!AK93-PTRM_IndexRAB!AK93)","v":9.0735604101320835},{"$f":"PTRM_RoC!AL93+(PTRM_NomSLDepn!AL93-PTRM_IndexRAB!AL93)","v":8.8722352973167755},{"$f":"PTRM_RoC!AM93+(PTRM_NomSLDepn!AM93-PTRM_IndexRAB!AM93)","v":6.9658645426366554E-17},{"$f":"PTRM_RoC!AN93+(PTRM_NomSLDepn!AN93-PTRM_IndexRAB!AN93)","v":-3.834780783603615E-16},{"$f":"PTRM_RoC!AO93+(PTRM_NomSLDepn!AO93-PTRM_IndexRAB!AO93)","v":-3.9245811332106893E-16},{"$f":"PTRM_RoC!AP93+(PTRM_NomSLDepn!AP93-PTRM_IndexRAB!AP93)","v":-4.0164843677659824E-16},{"$f":"PTRM_RoC!AQ93+(PTRM_NomSLDepn!AQ93-PTRM_IndexRAB!AQ93)","v":-4.1105397312326255E-16},{"$f":"PTRM_RoC!AR93+(PTRM_NomSLDepn!AR93-PTRM_IndexRAB!AR93)","v":-4.2067976207361783E-16},{"$f":"PTRM_RoC!AS93+(PTRM_NomSLDepn!AS93-PTRM_IndexRAB!AS93)","v":-4.3073090469693121E-16},{"$f":"PTRM_RoC!AT93+(PTRM_NomSLDepn!AT93-PTRM_IndexRAB!AT93)","v":-4.4146277146302683E-16},{"$f":"PTRM_RoC!AU93+(PTRM_NomSLDepn!AU93-PTRM_IndexRAB!AU93)","v":-4.5246202782905438E-16},{"$f":"PTRM_RoC!AV93+(PTRM_NomSLDepn!AV93-PTRM_IndexRAB!AV93)","v":-4.6373533593494815E-16},{"$f":"PTRM_RoC!AW93+(PTRM_NomSLDepn!AW93-PTRM_IndexRAB!AW93)","v":-4.7528952391104927E-16},{"$f":"PTRM_RoC!AX93+(PTRM_NomSLDepn!AX93-PTRM_IndexRAB!AX93)","v":-4.8921905917282191E-16},{"$f":"PTRM_RoC!AY93+(PTRM_NomSLDepn!AY93-PTRM_IndexRAB!AY93)","v":-5.0040897421875256E-16},{"$f":"PTRM_RoC!AZ93+(PTRM_NomSLDepn!AZ93-PTRM_IndexRAB!AZ93)","v":-5.1185483636320138E-16},{"$f":"PTRM_RoC!BA93+(PTRM_NomSLDepn!BA93-PTRM_IndexRAB!BA93)","v":-5.2356249988807968E-16},{"$f":"PTRM_RoC!BB93+(PTRM_NomSLDepn!BB93-PTRM_IndexRAB!BB93)","v":-5.3553795298037852E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J94+(PTRM_NomSLDepn!J94-PTRM_IndexRAB!J94)","v":9.9535905166486707},{"$f":"PTRM_RoC!K94+(PTRM_NomSLDepn!K94-PTRM_IndexRAB!K94)","v":10.023605033123902},{"$f":"PTRM_RoC!L94+(PTRM_NomSLDepn!L94-PTRM_IndexRAB!L94)","v":10.089907910170341},{"$f":"PTRM_RoC!M94+(PTRM_NomSLDepn!M94-PTRM_IndexRAB!M94)","v":10.152241091165815},{"$f":"PTRM_RoC!N94+(PTRM_NomSLDepn!N94-PTRM_IndexRAB!N94)","v":10.210335106557302},{"$f":"PTRM_RoC!O94+(PTRM_NomSLDepn!O94-PTRM_IndexRAB!O94)","v":10.334930495139377},{"$f":"PTRM_RoC!P94+(PTRM_NomSLDepn!P94-PTRM_IndexRAB!P94)","v":10.366421162334667},{"$f":"PTRM_RoC!Q94+(PTRM_NomSLDepn!Q94-PTRM_IndexRAB!Q94)","v":10.392636910212907},{"$f":"PTRM_RoC!R94+(PTRM_NomSLDepn!R94-PTRM_IndexRAB!R94)","v":10.413284061389888},{"$f":"PTRM_RoC!S94+(PTRM_NomSLDepn!S94-PTRM_IndexRAB!S94)","v":10.428057282214489},{"$f":"PTRM_RoC!T94+(PTRM_NomSLDepn!T94-PTRM_IndexRAB!T94)","v":10.646874713904886},{"$f":"PTRM_RoC!U94+(PTRM_NomSLDepn!U94-PTRM_IndexRAB!U94)","v":10.645529027024626},{"$f":"PTRM_RoC!V94+(PTRM_NomSLDepn!V94-PTRM_IndexRAB!V94)","v":10.637185361964868},{"$f":"PTRM_RoC!W94+(PTRM_NomSLDepn!W94-PTRM_IndexRAB!W94)","v":10.621487538209511},{"$f":"PTRM_RoC!X94+(PTRM_NomSLDepn!X94-PTRM_IndexRAB!X94)","v":10.598065756422855},{"$f":"PTRM_RoC!Y94+(PTRM_NomSLDepn!Y94-PTRM_IndexRAB!Y94)","v":10.336762927998707},{"$f":"PTRM_RoC!Z94+(PTRM_NomSLDepn!Z94-PTRM_IndexRAB!Z94)","v":10.289349814087071},{"$f":"PTRM_RoC!AA94+(PTRM_NomSLDepn!AA94-PTRM_IndexRAB!AA94)","v":10.233294181746535},{"$f":"PTRM_RoC!AB94+(PTRM_NomSLDepn!AB94-PTRM_IndexRAB!AB94)","v":10.168198166056641},{"$f":"PTRM_RoC!AC94+(PTRM_NomSLDepn!AC94-PTRM_IndexRAB!AC94)","v":10.093649523967493},{"$f":"PTRM_RoC!AD94+(PTRM_NomSLDepn!AD94-PTRM_IndexRAB!AD94)","v":10.140572990653407},{"$f":"PTRM_RoC!AE94+(PTRM_NomSLDepn!AE94-PTRM_IndexRAB!AE94)","v":10.065036273543708},{"$f":"PTRM_RoC!AF94+(PTRM_NomSLDepn!AF94-PTRM_IndexRAB!AF94)","v":9.9781834365720652},{"$f":"PTRM_RoC!AG94+(PTRM_NomSLDepn!AG94-PTRM_IndexRAB!AG94)","v":9.8794626178086791},{"$f":"PTRM_RoC!AH94+(PTRM_NomSLDepn!AH94-PTRM_IndexRAB!AH94)","v":9.7683005146859685},{"$f":"PTRM_RoC!AI94+(PTRM_NomSLDepn!AI94-PTRM_IndexRAB!AI94)","v":9.825144969634799},{"$f":"PTRM_RoC!AJ94+(PTRM_NomSLDepn!AJ94-PTRM_IndexRAB!AJ94)","v":9.6620415830954105},{"$f":"PTRM_RoC!AK94+(PTRM_NomSLDepn!AK94-PTRM_IndexRAB!AK94)","v":9.485149899176804},{"$f":"PTRM_RoC!AL94+(PTRM_NomSLDepn!AL94-PTRM_IndexRAB!AL94)","v":9.2938946571724088},{"$f":"PTRM_RoC!AM94+(PTRM_NomSLDepn!AM94-PTRM_IndexRAB!AM94)","v":9.0876807449071109},{"$f":"PTRM_RoC!AN94+(PTRM_NomSLDepn!AN94-PTRM_IndexRAB!AN94)","v":2.265341595859346E-16},{"$f":"PTRM_RoC!AO94+(PTRM_NomSLDepn!AO94-PTRM_IndexRAB!AO94)","v":2.3183898608755418E-16},{"$f":"PTRM_RoC!AP94+(PTRM_NomSLDepn!AP94-PTRM_IndexRAB!AP94)","v":2.3726803749310759E-16},{"$f":"PTRM_RoC!AQ94+(PTRM_NomSLDepn!AQ94-PTRM_IndexRAB!AQ94)","v":2.4282422281889386E-16},{"$f":"PTRM_RoC!AR94+(PTRM_NomSLDepn!AR94-PTRM_IndexRAB!AR94)","v":2.4851051920262401E-16},{"$f":"PTRM_RoC!AS94+(PTRM_NomSLDepn!AS94-PTRM_IndexRAB!AS94)","v":2.5444808715119122E-16},{"$f":"PTRM_RoC!AT94+(PTRM_NomSLDepn!AT94-PTRM_IndexRAB!AT94)","v":2.6078778309689037E-16},{"$f":"PTRM_RoC!AU94+(PTRM_NomSLDepn!AU94-PTRM_IndexRAB!AU94)","v":2.6728543560313557E-16},{"$f":"PTRM_RoC!AV94+(PTRM_NomSLDepn!AV94-PTRM_IndexRAB!AV94)","v":2.7394498023327767E-16},{"$f":"PTRM_RoC!AW94+(PTRM_NomSLDepn!AW94-PTRM_IndexRAB!AW94)","v":2.8077045060711311E-16},{"$f":"PTRM_RoC!AX94+(PTRM_NomSLDepn!AX94-PTRM_IndexRAB!AX94)","v":2.8899912322756732E-16},{"$f":"PTRM_RoC!AY94+(PTRM_NomSLDepn!AY94-PTRM_IndexRAB!AY94)","v":2.9560940460690035E-16},{"$f":"PTRM_RoC!AZ94+(PTRM_NomSLDepn!AZ94-PTRM_IndexRAB!AZ94)","v":3.0237088305363595E-16},{"$f":"PTRM_RoC!BA94+(PTRM_NomSLDepn!BA94-PTRM_IndexRAB!BA94)","v":3.0928701690061667E-16},{"$f":"PTRM_RoC!BB94+(PTRM_NomSLDepn!BB94-PTRM_IndexRAB!BB94)","v":3.1636134358318484E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K95+(PTRM_NomSLDepn!K95-PTRM_IndexRAB!K95)","v":10.354173317180441},{"$f":"PTRM_RoC!L95+(PTRM_NomSLDepn!L95-PTRM_IndexRAB!L95)","v":10.427005571741301},{"$f":"PTRM_RoC!M95+(PTRM_NomSLDepn!M95-PTRM_IndexRAB!M95)","v":10.495976811739395},{"$f":"PTRM_RoC!N95+(PTRM_NomSLDepn!N95-PTRM_IndexRAB!N95)","v":10.560818595049525},{"$f":"PTRM_RoC!O95+(PTRM_NomSLDepn!O95-PTRM_IndexRAB!O95)","v":10.694745115333003},{"$f":"PTRM_RoC!P95+(PTRM_NomSLDepn!P95-PTRM_IndexRAB!P95)","v":10.732632207628187},{"$f":"PTRM_RoC!Q95+(PTRM_NomSLDepn!Q95-PTRM_IndexRAB!Q95)","v":10.765334677097027},{"$f":"PTRM_RoC!R95+(PTRM_NomSLDepn!R95-PTRM_IndexRAB!R95)","v":10.792559241418708},{"$f":"PTRM_RoC!S95+(PTRM_NomSLDepn!S95-PTRM_IndexRAB!S95)","v":10.814000922117195},{"$f":"PTRM_RoC!T95+(PTRM_NomSLDepn!T95-PTRM_IndexRAB!T95)","v":11.047488787265115},{"$f":"PTRM_RoC!U95+(PTRM_NomSLDepn!U95-PTRM_IndexRAB!U95)","v":11.053000591073483},{"$f":"PTRM_RoC!V95+(PTRM_NomSLDepn!V95-PTRM_IndexRAB!V95)","v":11.051603572860852},{"$f":"PTRM_RoC!W95+(PTRM_NomSLDepn!W95-PTRM_IndexRAB!W95)","v":11.042941638038158},{"$f":"PTRM_RoC!X95+(PTRM_NomSLDepn!X95-PTRM_IndexRAB!X95)","v":11.026645019555373},{"$f":"PTRM_RoC!Y95+(PTRM_NomSLDepn!Y95-PTRM_IndexRAB!Y95)","v":10.763080111172567},{"$f":"PTRM_RoC!Z95+(PTRM_NomSLDepn!Z95-PTRM_IndexRAB!Z95)","v":10.722464579367383},{"$f":"PTRM_RoC!AA95+(PTRM_NomSLDepn!AA95-PTRM_IndexRAB!AA95)","v":10.673282312340826},{"$f":"PTRM_RoC!AB95+(PTRM_NomSLDepn!AB95-PTRM_IndexRAB!AB95)","v":10.615135043565088},{"$f":"PTRM_RoC!AC95+(PTRM_NomSLDepn!AC95-PTRM_IndexRAB!AC95)","v":10.547610062354362},{"$f":"PTRM_RoC!AD95+(PTRM_NomSLDepn!AD95-PTRM_IndexRAB!AD95)","v":10.607682076418527},{"$f":"PTRM_RoC!AE95+(PTRM_NomSLDepn!AE95-PTRM_IndexRAB!AE95)","v":10.540377413124542},{"$f":"PTRM_RoC!AF95+(PTRM_NomSLDepn!AF95-PTRM_IndexRAB!AF95)","v":10.461862569079878},{"$f":"PTRM_RoC!AG95+(PTRM_NomSLDepn!AG95-PTRM_IndexRAB!AG95)","v":10.37158545338578},{"$f":"PTRM_RoC!AH95+(PTRM_NomSLDepn!AH95-PTRM_IndexRAB!AH95)","v":10.268972446284717},{"$f":"PTRM_RoC!AI95+(PTRM_NomSLDepn!AI95-PTRM_IndexRAB!AI95)","v":10.344032273211322},{"$f":"PTRM_RoC!AJ95+(PTRM_NomSLDepn!AJ95-PTRM_IndexRAB!AJ95)","v":10.188616828539109},{"$f":"PTRM_RoC!AK95+(PTRM_NomSLDepn!AK95-PTRM_IndexRAB!AK95)","v":10.019479587915914},{"$f":"PTRM_RoC!AL95+(PTRM_NomSLDepn!AL95-PTRM_IndexRAB!AL95)","v":9.8360439650144915},{"$f":"PTRM_RoC!AM95+(PTRM_NomSLDepn!AM95-PTRM_IndexRAB!AM95)","v":9.6377134179075892},{"$f":"PTRM_RoC!AN95+(PTRM_NomSLDepn!AN95-PTRM_IndexRAB!AN95)","v":9.4702704903458468},{"$f":"PTRM_RoC!AO95+(PTRM_NomSLDepn!AO95-PTRM_IndexRAB!AO95)","v":-1.2782491763469665E-17},{"$f":"PTRM_RoC!AP95+(PTRM_NomSLDepn!AP95-PTRM_IndexRAB!AP95)","v":-1.3081823666382368E-17},{"$f":"PTRM_RoC!AQ95+(PTRM_NomSLDepn!AQ95-PTRM_IndexRAB!AQ95)","v":-1.3388165125002934E-17},{"$f":"PTRM_RoC!AR95+(PTRM_NomSLDepn!AR95-PTRM_IndexRAB!AR95)","v":-1.3701680284451689E-17},{"$f":"PTRM_RoC!AS95+(PTRM_NomSLDepn!AS95-PTRM_IndexRAB!AS95)","v":8.7394747154328778E-17},{"$f":"PTRM_RoC!AT95+(PTRM_NomSLDepn!AT95-PTRM_IndexRAB!AT95)","v":8.9572229132727319E-17},{"$f":"PTRM_RoC!AU95+(PTRM_NomSLDepn!AU95-PTRM_IndexRAB!AU95)","v":9.1803964117406441E-17},{"$f":"PTRM_RoC!AV95+(PTRM_NomSLDepn!AV95-PTRM_IndexRAB!AV95)","v":9.4091303847999134E-17},{"$f":"PTRM_RoC!AW95+(PTRM_NomSLDepn!AW95-PTRM_IndexRAB!AW95)","v":9.6435633743378812E-17},{"$f":"PTRM_RoC!AX95+(PTRM_NomSLDepn!AX95-PTRM_IndexRAB!AX95)","v":9.9261918551144051E-17},{"$f":"PTRM_RoC!AY95+(PTRM_NomSLDepn!AY95-PTRM_IndexRAB!AY95)","v":1.0153233793701471E-16},{"$f":"PTRM_RoC!AZ95+(PTRM_NomSLDepn!AZ95-PTRM_IndexRAB!AZ95)","v":1.0385468866033057E-16},{"$f":"PTRM_RoC!BA95+(PTRM_NomSLDepn!BA95-PTRM_IndexRAB!BA95)","v":1.0623015854736974E-16},{"$f":"PTRM_RoC!BB95+(PTRM_NomSLDepn!BB95-PTRM_IndexRAB!BB95)","v":1.08659962593579E-16}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L96+(PTRM_NomSLDepn!L96-PTRM_IndexRAB!L96)","v":10.586046067536607},{"$f":"PTRM_RoC!M96+(PTRM_NomSLDepn!M96-PTRM_IndexRAB!M96)","v":10.660509337405239},{"$f":"PTRM_RoC!N96+(PTRM_NomSLDepn!N96-PTRM_IndexRAB!N96)","v":10.731025128631513},{"$f":"PTRM_RoC!O96+(PTRM_NomSLDepn!O96-PTRM_IndexRAB!O96)","v":10.872031813422106},{"$f":"PTRM_RoC!P96+(PTRM_NomSLDepn!P96-PTRM_IndexRAB!P96)","v":10.91570561076624},{"$f":"PTRM_RoC!Q96+(PTRM_NomSLDepn!Q96-PTRM_IndexRAB!Q96)","v":10.954375475403712},{"$f":"PTRM_RoC!R96+(PTRM_NomSLDepn!R96-PTRM_IndexRAB!R96)","v":10.987753599484023},{"$f":"PTRM_RoC!S96+(PTRM_NomSLDepn!S96-PTRM_IndexRAB!S96)","v":11.01554064127998},{"$f":"PTRM_RoC!T96+(PTRM_NomSLDepn!T96-PTRM_IndexRAB!T96)","v":11.259763087802384},{"$f":"PTRM_RoC!U96+(PTRM_NomSLDepn!U96-PTRM_IndexRAB!U96)","v":11.272086383135255},{"$f":"PTRM_RoC!V96+(PTRM_NomSLDepn!V96-PTRM_IndexRAB!V96)","v":11.277710242987137},{"$f":"PTRM_RoC!W96+(PTRM_NomSLDepn!W96-PTRM_IndexRAB!W96)","v":11.276284823122515},{"$f":"PTRM_RoC!X96+(PTRM_NomSLDepn!X96-PTRM_IndexRAB!X96)","v":11.267446789480058},{"$f":"PTRM_RoC!Y96+(PTRM_NomSLDepn!Y96-PTRM_IndexRAB!Y96)","v":11.006165671175504},{"$f":"PTRM_RoC!Z96+(PTRM_NomSLDepn!Z96-PTRM_IndexRAB!Z96)","v":10.973099730257736},{"$f":"PTRM_RoC!AA96+(PTRM_NomSLDepn!AA96-PTRM_IndexRAB!AA96)","v":10.931691668950723},{"$f":"PTRM_RoC!AB96+(PTRM_NomSLDepn!AB96-PTRM_IndexRAB!AB96)","v":10.881549710006984},{"$f":"PTRM_RoC!AC96+(PTRM_NomSLDepn!AC96-PTRM_IndexRAB!AC96)","v":10.822267815537398},{"$f":"PTRM_RoC!AD96+(PTRM_NomSLDepn!AD96-PTRM_IndexRAB!AD96)","v":10.89454329582135},{"$f":"PTRM_RoC!AE96+(PTRM_NomSLDepn!AE96-PTRM_IndexRAB!AE96)","v":10.836695004915004},{"$f":"PTRM_RoC!AF96+(PTRM_NomSLDepn!AF96-PTRM_IndexRAB!AF96)","v":10.76793727789499},{"$f":"PTRM_RoC!AG96+(PTRM_NomSLDepn!AG96-PTRM_IndexRAB!AG96)","v":10.687727349642909},{"$f":"PTRM_RoC!AH96+(PTRM_NomSLDepn!AH96-PTRM_IndexRAB!AH96)","v":10.595501209978032},{"$f":"PTRM_RoC!AI96+(PTRM_NomSLDepn!AI96-PTRM_IndexRAB!AI96)","v":10.687608402409111},{"$f":"PTRM_RoC!AJ96+(PTRM_NomSLDepn!AJ96-PTRM_IndexRAB!AJ96)","v":10.542626448560984},{"$f":"PTRM_RoC!AK96+(PTRM_NomSLDepn!AK96-PTRM_IndexRAB!AK96)","v":10.384227196292652},{"$f":"PTRM_RoC!AL96+(PTRM_NomSLDepn!AL96-PTRM_IndexRAB!AL96)","v":10.211842704507115},{"$f":"PTRM_RoC!AM96+(PTRM_NomSLDepn!AM96-PTRM_IndexRAB!AM96)","v":10.024885317046412},{"$f":"PTRM_RoC!AN96+(PTRM_NomSLDepn!AN96-PTRM_IndexRAB!AN96)","v":9.8711106302645},{"$f":"PTRM_RoC!AO96+(PTRM_NomSLDepn!AO96-PTRM_IndexRAB!AO96)","v":9.6430718459040623},{"$f":"PTRM_RoC!AP96+(PTRM_NomSLDepn!AP96-PTRM_IndexRAB!AP96)","v":-1.6475211606249787E-16},{"$f":"PTRM_RoC!AQ96+(PTRM_NomSLDepn!AQ96-PTRM_IndexRAB!AQ96)","v":-1.6861017170003944E-16},{"$f":"PTRM_RoC!AR96+(PTRM_NomSLDepn!AR96-PTRM_IndexRAB!AR96)","v":-1.7255857272226003E-16},{"$f":"PTRM_RoC!AS96+(PTRM_NomSLDepn!AS96-PTRM_IndexRAB!AS96)","v":1.3716001631115843E-16},{"$f":"PTRM_RoC!AT96+(PTRM_NomSLDepn!AT96-PTRM_IndexRAB!AT96)","v":1.4057742380301829E-16},{"$f":"PTRM_RoC!AU96+(PTRM_NomSLDepn!AU96-PTRM_IndexRAB!AU96)","v":1.4407997763912264E-16},{"$f":"PTRM_RoC!AV96+(PTRM_NomSLDepn!AV96-PTRM_IndexRAB!AV96)","v":1.476697992814148E-16},{"$f":"PTRM_RoC!AW96+(PTRM_NomSLDepn!AW96-PTRM_IndexRAB!AW96)","v":1.5134906304907799E-16},{"$f":"PTRM_RoC!AX96+(PTRM_NomSLDepn!AX96-PTRM_IndexRAB!AX96)","v":1.5578472174660261E-16},{"$f":"PTRM_RoC!AY96+(PTRM_NomSLDepn!AY96-PTRM_IndexRAB!AY96)","v":1.5934798807712106E-16},{"$f":"PTRM_RoC!AZ96+(PTRM_NomSLDepn!AZ96-PTRM_IndexRAB!AZ96)","v":1.6299275705308415E-16},{"$f":"PTRM_RoC!BA96+(PTRM_NomSLDepn!BA96-PTRM_IndexRAB!BA96)","v":1.6672089288575152E-16},{"$f":"PTRM_RoC!BB96+(PTRM_NomSLDepn!BB96-PTRM_IndexRAB!BB96)","v":1.7053430242651558E-16}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M97+(PTRM_NomSLDepn!M97-PTRM_IndexRAB!M97)","v":11.003845094607211},{"$f":"PTRM_RoC!N97+(PTRM_NomSLDepn!N97-PTRM_IndexRAB!N97)","v":11.081247203160764},{"$f":"PTRM_RoC!O97+(PTRM_NomSLDepn!O97-PTRM_IndexRAB!O97)","v":11.231730722249544},{"$f":"PTRM_RoC!P97+(PTRM_NomSLDepn!P97-PTRM_IndexRAB!P97)","v":11.281956726861578},{"$f":"PTRM_RoC!Q97+(PTRM_NomSLDepn!Q97-PTRM_IndexRAB!Q97)","v":11.327277224464057},{"$f":"PTRM_RoC!R97+(PTRM_NomSLDepn!R97-PTRM_IndexRAB!R97)","v":11.36740511839966},{"$f":"PTRM_RoC!S97+(PTRM_NomSLDepn!S97-PTRM_IndexRAB!S97)","v":11.402041749156481},{"$f":"PTRM_RoC!T97+(PTRM_NomSLDepn!T97-PTRM_IndexRAB!T97)","v":11.661139930719155},{"$f":"PTRM_RoC!U97+(PTRM_NomSLDepn!U97-PTRM_IndexRAB!U97)","v":11.680524126952182},{"$f":"PTRM_RoC!V97+(PTRM_NomSLDepn!V97-PTRM_IndexRAB!V97)","v":11.693307925983893},{"$f":"PTRM_RoC!W97+(PTRM_NomSLDepn!W97-PTRM_IndexRAB!W97)","v":11.699141941333441},{"$f":"PTRM_RoC!X97+(PTRM_NomSLDepn!X97-PTRM_IndexRAB!X97)","v":11.697663255592902},{"$f":"PTRM_RoC!Y97+(PTRM_NomSLDepn!Y97-PTRM_IndexRAB!Y97)","v":11.434324343566356},{"$f":"PTRM_RoC!Z97+(PTRM_NomSLDepn!Z97-PTRM_IndexRAB!Z97)","v":11.408305393907071},{"$f":"PTRM_RoC!AA97+(PTRM_NomSLDepn!AA97-PTRM_IndexRAB!AA97)","v":11.374031300331076},{"$f":"PTRM_RoC!AB97+(PTRM_NomSLDepn!AB97-PTRM_IndexRAB!AB97)","v":11.331110284668267},{"$f":"PTRM_RoC!AC97+(PTRM_NomSLDepn!AC97-PTRM_IndexRAB!AC97)","v":11.279136255040758},{"$f":"PTRM_RoC!AD97+(PTRM_NomSLDepn!AD97-PTRM_IndexRAB!AD97)","v":11.364898974703966},{"$f":"PTRM_RoC!AE97+(PTRM_NomSLDepn!AE97-PTRM_IndexRAB!AE97)","v":11.315603564110958},{"$f":"PTRM_RoC!AF97+(PTRM_NomSLDepn!AF97-PTRM_IndexRAB!AF97)","v":11.255519510196677},{"$f":"PTRM_RoC!AG97+(PTRM_NomSLDepn!AG97-PTRM_IndexRAB!AG97)","v":11.184104384311944},{"$f":"PTRM_RoC!AH97+(PTRM_NomSLDepn!AH97-PTRM_IndexRAB!AH97)","v":11.100794444155524},{"$f":"PTRM_RoC!AI97+(PTRM_NomSLDepn!AI97-PTRM_IndexRAB!AI97)","v":11.211594677951449},{"$f":"PTRM_RoC!AJ97+(PTRM_NomSLDepn!AJ97-PTRM_IndexRAB!AJ97)","v":11.07469625463861},{"$f":"PTRM_RoC!AK97+(PTRM_NomSLDepn!AK97-PTRM_IndexRAB!AK97)","v":10.924463289430964},{"$f":"PTRM_RoC!AL97+(PTRM_NomSLDepn!AL97-PTRM_IndexRAB!AL97)","v":10.760327073003145},{"$f":"PTRM_RoC!AM97+(PTRM_NomSLDepn!AM97-PTRM_IndexRAB!AM97)","v":10.58169909435221},{"$f":"PTRM_RoC!AN97+(PTRM_NomSLDepn!AN97-PTRM_IndexRAB!AN97)","v":10.439116956473843},{"$f":"PTRM_RoC!AO97+(PTRM_NomSLDepn!AO97-PTRM_IndexRAB!AO97)","v":10.21907007904483},{"$f":"PTRM_RoC!AP97+(PTRM_NomSLDepn!AP97-PTRM_IndexRAB!AP97)","v":9.9829928628727398},{"$f":"PTRM_RoC!AQ97+(PTRM_NomSLDepn!AQ97-PTRM_IndexRAB!AQ97)","v":-3.1388118663631068E-16},{"$f":"PTRM_RoC!AR97+(PTRM_NomSLDepn!AR97-PTRM_IndexRAB!AR97)","v":-3.2123144780783377E-16},{"$f":"PTRM_RoC!AS97+(PTRM_NomSLDepn!AS97-PTRM_IndexRAB!AS97)","v":1.6536809522247382E-16},{"$f":"PTRM_RoC!AT97+(PTRM_NomSLDepn!AT97-PTRM_IndexRAB!AT97)","v":1.6948832050916251E-16},{"$f":"PTRM_RoC!AU97+(PTRM_NomSLDepn!AU97-PTRM_IndexRAB!AU97)","v":1.7371120318203104E-16},{"$f":"PTRM_RoC!AV97+(PTRM_NomSLDepn!AV97-PTRM_IndexRAB!AV97)","v":1.7803930099901824E-16},{"$f":"PTRM_RoC!AW97+(PTRM_NomSLDepn!AW97-PTRM_IndexRAB!AW97)","v":1.8247523544582711E-16},{"$f":"PTRM_RoC!AX97+(PTRM_NomSLDepn!AX97-PTRM_IndexRAB!AX97)","v":1.8782312362486175E-16},{"$f":"PTRM_RoC!AY97+(PTRM_NomSLDepn!AY97-PTRM_IndexRAB!AY97)","v":1.9211920481306639E-16},{"$f":"PTRM_RoC!AZ97+(PTRM_NomSLDepn!AZ97-PTRM_IndexRAB!AZ97)","v":1.9651355033219822E-16},{"$f":"PTRM_RoC!BA97+(PTRM_NomSLDepn!BA97-PTRM_IndexRAB!BA97)","v":2.0100840778380598E-16},{"$f":"PTRM_RoC!BB97+(PTRM_NomSLDepn!BB97-PTRM_IndexRAB!BB97)","v":2.056060761788633E-16}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N98+(PTRM_NomSLDepn!N98-PTRM_IndexRAB!N98)","v":11.084539334084285},{"$f":"PTRM_RoC!O98+(PTRM_NomSLDepn!O98-PTRM_IndexRAB!O98)","v":11.239748838515256},{"$f":"PTRM_RoC!P98+(PTRM_NomSLDepn!P98-PTRM_IndexRAB!P98)","v":11.29491300449628},{"$f":"PTRM_RoC!Q98+(PTRM_NomSLDepn!Q98-PTRM_IndexRAB!Q98)","v":11.345421547363371},{"$f":"PTRM_RoC!R98+(PTRM_NomSLDepn!R98-PTRM_IndexRAB!R98)","v":11.390996988085648},{"$f":"PTRM_RoC!S98+(PTRM_NomSLDepn!S98-PTRM_IndexRAB!S98)","v":11.431350614990045},{"$f":"PTRM_RoC!T98+(PTRM_NomSLDepn!T98-PTRM_IndexRAB!T98)","v":11.697156726350771},{"$f":"PTRM_RoC!U98+(PTRM_NomSLDepn!U98-PTRM_IndexRAB!U98)","v":11.722940944887048},{"$f":"PTRM_RoC!V98+(PTRM_NomSLDepn!V98-PTRM_IndexRAB!V98)","v":11.742427872327585},{"$f":"PTRM_RoC!W98+(PTRM_NomSLDepn!W98-PTRM_IndexRAB!W98)","v":11.755279422175235},{"$f":"PTRM_RoC!X98+(PTRM_NomSLDepn!X98-PTRM_IndexRAB!X98)","v":11.761144356291506},{"$f":"PTRM_RoC!Y98+(PTRM_NomSLDepn!Y98-PTRM_IndexRAB!Y98)","v":11.503939757159788},{"$f":"PTRM_RoC!Z98+(PTRM_NomSLDepn!Z98-PTRM_IndexRAB!Z98)","v":11.485716494041458},{"$f":"PTRM_RoC!AA98+(PTRM_NomSLDepn!AA98-PTRM_IndexRAB!AA98)","v":11.459580600893787},{"$f":"PTRM_RoC!AB98+(PTRM_NomSLDepn!AB98-PTRM_IndexRAB!AB98)","v":11.425152460666538},{"$f":"PTRM_RoC!AC98+(PTRM_NomSLDepn!AC98-PTRM_IndexRAB!AC98)","v":11.382038534322762},{"$f":"PTRM_RoC!AD98+(PTRM_NomSLDepn!AD98-PTRM_IndexRAB!AD98)","v":11.478513197640085},{"$f":"PTRM_RoC!AE98+(PTRM_NomSLDepn!AE98-PTRM_IndexRAB!AE98)","v":11.439229326558621},{"$f":"PTRM_RoC!AF98+(PTRM_NomSLDepn!AF98-PTRM_IndexRAB!AF98)","v":11.389611507009548},{"$f":"PTRM_RoC!AG98+(PTRM_NomSLDepn!AG98-PTRM_IndexRAB!AG98)","v":11.329134482697713},{"$f":"PTRM_RoC!AH98+(PTRM_NomSLDepn!AH98-PTRM_IndexRAB!AH98)","v":11.257252277303815},{"$f":"PTRM_RoC!AI98+(PTRM_NomSLDepn!AI98-PTRM_IndexRAB!AI98)","v":11.383149416851474},{"$f":"PTRM_RoC!AJ98+(PTRM_NomSLDepn!AJ98-PTRM_IndexRAB!AJ98)","v":11.258516588720781},{"$f":"PTRM_RoC!AK98+(PTRM_NomSLDepn!AK98-PTRM_IndexRAB!AK98)","v":11.12104522856999},{"$f":"PTRM_RoC!AL98+(PTRM_NomSLDepn!AL98-PTRM_IndexRAB!AL98)","v":10.970183519816887},{"$f":"PTRM_RoC!AM98+(PTRM_NomSLDepn!AM98-PTRM_IndexRAB!AM98)","v":10.805360373017209},{"$f":"PTRM_RoC!AN98+(PTRM_NomSLDepn!AN98-PTRM_IndexRAB!AN98)","v":10.678303252594102},{"$f":"PTRM_RoC!AO98+(PTRM_NomSLDepn!AO98-PTRM_IndexRAB!AO98)","v":10.473012305308208},{"$f":"PTRM_RoC!AP98+(PTRM_NomSLDepn!AP98-PTRM_IndexRAB!AP98)","v":10.252250945447253},{"$f":"PTRM_RoC!AQ98+(PTRM_NomSLDepn!AQ98-PTRM_IndexRAB!AQ98)","v":10.015407197045731},{"$f":"PTRM_RoC!AR98+(PTRM_NomSLDepn!AR98-PTRM_IndexRAB!AR98)","v":8.9477442344287652E-17},{"$f":"PTRM_RoC!AS98+(PTRM_NomSLDepn!AS98-PTRM_IndexRAB!AS98)","v":9.2961033274256203E-17},{"$f":"PTRM_RoC!AT98+(PTRM_NomSLDepn!AT98-PTRM_IndexRAB!AT98)","v":9.5277201937008316E-17},{"$f":"PTRM_RoC!AU98+(PTRM_NomSLDepn!AU98-PTRM_IndexRAB!AU98)","v":9.7651079051198209E-17},{"$f":"PTRM_RoC!AV98+(PTRM_NomSLDepn!AV98-PTRM_IndexRAB!AV98)","v":1.0008410245052988E-16},{"$f":"PTRM_RoC!AW98+(PTRM_NomSLDepn!AW98-PTRM_IndexRAB!AW98)","v":1.0257774579302256E-16},{"$f":"PTRM_RoC!AX98+(PTRM_NomSLDepn!AX98-PTRM_IndexRAB!AX98)","v":1.055840403886604E-16},{"$f":"PTRM_RoC!AY98+(PTRM_NomSLDepn!AY98-PTRM_IndexRAB!AY98)","v":1.0799906576431291E-16},{"$f":"PTRM_RoC!AZ98+(PTRM_NomSLDepn!AZ98-PTRM_IndexRAB!AZ98)","v":1.1046933005243341E-16},{"$f":"PTRM_RoC!BA98+(PTRM_NomSLDepn!BA98-PTRM_IndexRAB!BA98)","v":1.1299609673351425E-16},{"$f":"PTRM_RoC!BB98+(PTRM_NomSLDepn!BB98-PTRM_IndexRAB!BB98)","v":1.1558065818765644E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O99+(PTRM_NomSLDepn!O99-PTRM_IndexRAB!O99)","v":11.35137128398279},{"$f":"PTRM_RoC!P99+(PTRM_NomSLDepn!P99-PTRM_IndexRAB!P99)","v":11.411836239118831},{"$f":"PTRM_RoC!Q99+(PTRM_NomSLDepn!Q99-PTRM_IndexRAB!Q99)","v":11.467845002080317},{"$f":"PTRM_RoC!R99+(PTRM_NomSLDepn!R99-PTRM_IndexRAB!R99)","v":11.519126861502354},{"$f":"PTRM_RoC!S99+(PTRM_NomSLDepn!S99-PTRM_IndexRAB!S99)","v":11.565400089981093},{"$f":"PTRM_RoC!T99+(PTRM_NomSLDepn!T99-PTRM_IndexRAB!T99)","v":11.84017016832167},{"$f":"PTRM_RoC!U99+(PTRM_NomSLDepn!U99-PTRM_IndexRAB!U99)","v":11.872402072626585},{"$f":"PTRM_RoC!V99+(PTRM_NomSLDepn!V99-PTRM_IndexRAB!V99)","v":11.898572587115936},{"$f":"PTRM_RoC!W99+(PTRM_NomSLDepn!W99-PTRM_IndexRAB!W99)","v":11.918351465278093},{"$f":"PTRM_RoC!X99+(PTRM_NomSLDepn!X99-PTRM_IndexRAB!X99)","v":11.931395555446088},{"$f":"PTRM_RoC!Y99+(PTRM_NomSLDepn!Y99-PTRM_IndexRAB!Y99)","v":11.677766334871128},{"$f":"PTRM_RoC!Z99+(PTRM_NomSLDepn!Z99-PTRM_IndexRAB!Z99)","v":11.66693828586803},{"$f":"PTRM_RoC!AA99+(PTRM_NomSLDepn!AA99-PTRM_IndexRAB!AA99)","v":11.648456818591882},{"$f":"PTRM_RoC!AB99+(PTRM_NomSLDepn!AB99-PTRM_IndexRAB!AB99)","v":11.621950607777443},{"$f":"PTRM_RoC!AC99+(PTRM_NomSLDepn!AC99-PTRM_IndexRAB!AC99)","v":11.587034657606672},{"$f":"PTRM_RoC!AD99+(PTRM_NomSLDepn!AD99-PTRM_IndexRAB!AD99)","v":11.694793647479319},{"$f":"PTRM_RoC!AE99+(PTRM_NomSLDepn!AE99-PTRM_IndexRAB!AE99)","v":11.664860291407836},{"$f":"PTRM_RoC!AF99+(PTRM_NomSLDepn!AF99-PTRM_IndexRAB!AF99)","v":11.624938669157562},{"$f":"PTRM_RoC!AG99+(PTRM_NomSLDepn!AG99-PTRM_IndexRAB!AG99)","v":11.57451533269939},{"$f":"PTRM_RoC!AH99+(PTRM_NomSLDepn!AH99-PTRM_IndexRAB!AH99)","v":11.513056498502749},{"$f":"PTRM_RoC!AI99+(PTRM_NomSLDepn!AI99-PTRM_IndexRAB!AI99)","v":11.654764200250046},{"$f":"PTRM_RoC!AJ99+(PTRM_NomSLDepn!AJ99-PTRM_IndexRAB!AJ99)","v":11.540880298813331},{"$f":"PTRM_RoC!AK99+(PTRM_NomSLDepn!AK99-PTRM_IndexRAB!AK99)","v":11.414520492920811},{"$f":"PTRM_RoC!AL99+(PTRM_NomSLDepn!AL99-PTRM_IndexRAB!AL99)","v":11.275144257582404},{"$f":"PTRM_RoC!AM99+(PTRM_NomSLDepn!AM99-PTRM_IndexRAB!AM99)","v":11.122192129956236},{"$f":"PTRM_RoC!AN99+(PTRM_NomSLDepn!AN99-PTRM_IndexRAB!AN99)","v":11.009023914421508},{"$f":"PTRM_RoC!AO99+(PTRM_NomSLDepn!AO99-PTRM_IndexRAB!AO99)","v":10.816152888051803},{"$f":"PTRM_RoC!AP99+(PTRM_NomSLDepn!AP99-PTRM_IndexRAB!AP99)","v":10.60821177420136},{"$f":"PTRM_RoC!AQ99+(PTRM_NomSLDepn!AQ99-PTRM_IndexRAB!AQ99)","v":10.384600535266914},{"$f":"PTRM_RoC!AR99+(PTRM_NomSLDepn!AR99-PTRM_IndexRAB!AR99)","v":10.144699295089282},{"$f":"PTRM_RoC!AS99+(PTRM_NomSLDepn!AS99-PTRM_IndexRAB!AS99)","v":3.3709836102860002E-16},{"$f":"PTRM_RoC!AT99+(PTRM_NomSLDepn!AT99-PTRM_IndexRAB!AT99)","v":3.4549732812889114E-16},{"$f":"PTRM_RoC!AU99+(PTRM_NomSLDepn!AU99-PTRM_IndexRAB!AU99)","v":3.5410555951672287E-16},{"$f":"PTRM_RoC!AV99+(PTRM_NomSLDepn!AV99-PTRM_IndexRAB!AV99)","v":3.6292826911203527E-16},{"$f":"PTRM_RoC!AW99+(PTRM_NomSLDepn!AW99-PTRM_IndexRAB!AW99)","v":3.7197080074208063E-16},{"$f":"PTRM_RoC!AX99+(PTRM_NomSLDepn!AX99-PTRM_IndexRAB!AX99)","v":3.8287232523319549E-16},{"$f":"PTRM_RoC!AY99+(PTRM_NomSLDepn!AY99-PTRM_IndexRAB!AY99)","v":3.9162976980218125E-16},{"$f":"PTRM_RoC!AZ99+(PTRM_NomSLDepn!AZ99-PTRM_IndexRAB!AZ99)","v":4.0058752353514798E-16},{"$f":"PTRM_RoC!BA99+(PTRM_NomSLDepn!BA99-PTRM_IndexRAB!BA99)","v":4.0975016810667626E-16},{"$f":"PTRM_RoC!BB99+(PTRM_NomSLDepn!BB99-PTRM_IndexRAB!BB99)","v":4.1912238998805996E-16}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":88.812457063348077},98.347109787766726,108.30207147001073,118.37254842888548,128.69988065499652,137.84142093492241,148.91872743007218,160.23574120287591,171.97202221275734,183.78487352639451,197.12850618601416,197.49241350785758,197.74347030046218,197.87560060093983,197.88248976922512,201.74120251119737,201.40712853191545,200.9247097135036,200.28659451498169,199.48515284671902,194.1957401787412,192.91401017314453,191.45060720342369,189.79734159201087,187.94573000208626,188.32639597078972,186.40042416883873,184.2362782488261,181.82258399365736,179.14752882471331,100.57703658883423,90.963289773492207,{"$f":"SUM(AK89:AK99)","v":81.082011909036396},71.219671474413218,61.259531077186764,51.467825244099799,41.151307118308907,30.843455582521351,20.400007732312645,10.144699295089282,1.8455184890938725E-15,1.8915004660622004E-15,1.938628106007308E-15,1.9869299536709147E-15,2.0364352650006517E-15,2.0961180381422134E-15,2.1440625781867341E-15,2.1931037544312461E-15,2.2432666502523744E-15,2.2945769227592067E-15]
[]
[]
["Approach F"]
[{"$f":"Inputs!A119","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E107+(PTRM_NomSLDepn!E107-PTRM_IndexRAB!E107)","v":88.812457063348077},{"$f":"PTRM_RoC!F107+(PTRM_NomSLDepn!F107-PTRM_IndexRAB!F107)","v":89.303147648101699},{"$f":"PTRM_RoC!G107+(PTRM_NomSLDepn!G107-PTRM_IndexRAB!G107)","v":89.759149662364578},{"$f":"PTRM_RoC!H107+(PTRM_NomSLDepn!H107-PTRM_IndexRAB!H107)","v":90.178323233348095},{"$f":"PTRM_RoC!I107+(PTRM_NomSLDepn!I107-PTRM_IndexRAB!I107)","v":90.558440550684253},{"$f":"PTRM_RoC!J107+(PTRM_NomSLDepn!J107-PTRM_IndexRAB!J107)","v":89.956517883902507},{"$f":"PTRM_RoC!K107+(PTRM_NomSLDepn!K107-PTRM_IndexRAB!K107)","v":90.383862843748915},{"$f":"PTRM_RoC!L107+(PTRM_NomSLDepn!L107-PTRM_IndexRAB!L107)","v":90.766330272585066},{"$f":"PTRM_RoC!M107+(PTRM_NomSLDepn!M107-PTRM_IndexRAB!M107)","v":91.101119004359717},{"$f":"PTRM_RoC!N107+(PTRM_NomSLDepn!N107-PTRM_IndexRAB!N107)","v":91.385307478909127},{"$f":"PTRM_RoC!O107+(PTRM_NomSLDepn!O107-PTRM_IndexRAB!O107)","v":92.249791693958187},{"$f":"PTRM_RoC!P107+(PTRM_NomSLDepn!P107-PTRM_IndexRAB!P107)","v":92.26800619261283},{"$f":"PTRM_RoC!Q107+(PTRM_NomSLDepn!Q107-PTRM_IndexRAB!Q107)","v":92.225549584002593},{"$f":"PTRM_RoC!R107+(PTRM_NomSLDepn!R107-PTRM_IndexRAB!R107)","v":92.119273790988231},{"$f":"PTRM_RoC!S107+(PTRM_NomSLDepn!S107-PTRM_IndexRAB!S107)","v":91.945908543066679},{"$f":"PTRM_RoC!T107+(PTRM_NomSLDepn!T107-PTRM_IndexRAB!T107)","v":93.549302329780517},{"$f":"PTRM_RoC!U107+(PTRM_NomSLDepn!U107-PTRM_IndexRAB!U107)","v":93.194850258102406},{"$f":"PTRM_RoC!V107+(PTRM_NomSLDepn!V107-PTRM_IndexRAB!V107)","v":92.761428256802787},{"$f":"PTRM_RoC!W107+(PTRM_NomSLDepn!W107-PTRM_IndexRAB!W107)","v":92.245237748640335},{"$f":"PTRM_RoC!X107+(PTRM_NomSLDepn!X107-PTRM_IndexRAB!X107)","v":91.642337738474936},{"$f":"PTRM_RoC!Y107+(PTRM_NomSLDepn!Y107-PTRM_IndexRAB!Y107)","v":88.970928453153817},{"$f":"PTRM_RoC!Z107+(PTRM_NomSLDepn!Z107-PTRM_IndexRAB!Z107)","v":88.1287011947569},{"$f":"PTRM_RoC!AA107+(PTRM_NomSLDepn!AA107-PTRM_IndexRAB!AA107)","v":87.190648338022953},{"$f":"PTRM_RoC!AB107+(PTRM_NomSLDepn!AB107-PTRM_IndexRAB!AB107)","v":86.152551431251567},{"$f":"PTRM_RoC!AC107+(PTRM_NomSLDepn!AC107-PTRM_IndexRAB!AC107)","v":85.010042130456441},{"$f":"PTRM_RoC!AD107+(PTRM_NomSLDepn!AD107-PTRM_IndexRAB!AD107)","v":84.857768257831509},{"$f":"PTRM_RoC!AE107+(PTRM_NomSLDepn!AE107-PTRM_IndexRAB!AE107)","v":83.64479951887769},{"$f":"PTRM_RoC!AF107+(PTRM_NomSLDepn!AF107-PTRM_IndexRAB!AF107)","v":82.306028205124178},{"$f":"PTRM_RoC!AG107+(PTRM_NomSLDepn!AG107-PTRM_IndexRAB!AG107)","v":80.835586804921817},{"$f":"PTRM_RoC!AH107+(PTRM_NomSLDepn!AH107-PTRM_IndexRAB!AH107)","v":79.227383779628184},{"$f":"PTRM_RoC!AI107+(PTRM_NomSLDepn!AI107-PTRM_IndexRAB!AI107)","v":9.4394572577770214E-16},{"$f":"PTRM_RoC!AJ107+(PTRM_NomSLDepn!AJ107-PTRM_IndexRAB!AJ107)","v":9.6695380437521681E-16},{"$f":"PTRM_RoC!AK107+(PTRM_NomSLDepn!AK107-PTRM_IndexRAB!AK107)","v":9.9052269030126014E-16},{"$f":"PTRM_RoC!AL107+(PTRM_NomSLDepn!AL107-PTRM_IndexRAB!AL107)","v":1.0146660528789091E-15},{"$f":"PTRM_RoC!AM107+(PTRM_NomSLDepn!AM107-PTRM_IndexRAB!AM107)","v":1.0393978946123242E-15},{"$f":"PTRM_RoC!AN107+(PTRM_NomSLDepn!AN107-PTRM_IndexRAB!AN107)","v":1.0699749105636711E-15},{"$f":"PTRM_RoC!AO107+(PTRM_NomSLDepn!AO107-PTRM_IndexRAB!AO107)","v":1.0950308724194946E-15},{"$f":"PTRM_RoC!AP107+(PTRM_NomSLDepn!AP107-PTRM_IndexRAB!AP107)","v":1.1206735781497043E-15},{"$f":"PTRM_RoC!AQ107+(PTRM_NomSLDepn!AQ107-PTRM_IndexRAB!AQ107)","v":1.1469167677326784E-15},{"$f":"PTRM_RoC!AR107+(PTRM_NomSLDepn!AR107-PTRM_IndexRAB!AR107)","v":1.1737745029004827E-15},{"$f":"PTRM_RoC!AS107+(PTRM_NomSLDepn!AS107-PTRM_IndexRAB!AS107)","v":1.2018190536487951E-15},{"$f":"PTRM_RoC!AT107+(PTRM_NomSLDepn!AT107-PTRM_IndexRAB!AT107)","v":1.2317629509175296E-15},{"$f":"PTRM_RoC!AU107+(PTRM_NomSLDepn!AU107-PTRM_IndexRAB!AU107)","v":1.2624529147267456E-15},{"$f":"PTRM_RoC!AV107+(PTRM_NomSLDepn!AV107-PTRM_IndexRAB!AV107)","v":1.293907533681588E-15},{"$f":"PTRM_RoC!AW107+(PTRM_NomSLDepn!AW107-PTRM_IndexRAB!AW107)","v":1.3261458595312009E-15},{"$f":"PTRM_RoC!AX107+(PTRM_NomSLDepn!AX107-PTRM_IndexRAB!AX107)","v":1.3650118445430035E-15},{"$f":"PTRM_RoC!AY107+(PTRM_NomSLDepn!AY107-PTRM_IndexRAB!AY107)","v":1.39623378140489E-15},{"$f":"PTRM_RoC!AZ107+(PTRM_NomSLDepn!AZ107-PTRM_IndexRAB!AZ107)","v":1.4281698581076169E-15},{"$f":"PTRM_RoC!BA107+(PTRM_NomSLDepn!BA107-PTRM_IndexRAB!BA107)","v":1.4608364091827199E-15},{"$f":"PTRM_RoC!BB107+(PTRM_NomSLDepn!BB107-PTRM_IndexRAB!BB107)","v":1.4942501427817258E-15}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F108+(PTRM_NomSLDepn!F108-PTRM_IndexRAB!F108)","v":9.0439621396650303},{"$f":"PTRM_RoC!G108+(PTRM_NomSLDepn!G108-PTRM_IndexRAB!G108)","v":9.0939302096581436},{"$f":"PTRM_RoC!H108+(PTRM_NomSLDepn!H108-PTRM_IndexRAB!H108)","v":9.1403658684493756},{"$f":"PTRM_RoC!I108+(PTRM_NomSLDepn!I108-PTRM_IndexRAB!I108)","v":9.183051208223489},{"$f":"PTRM_RoC!J108+(PTRM_NomSLDepn!J108-PTRM_IndexRAB!J108)","v":9.1263264314019565},{"$f":"PTRM_RoC!K108+(PTRM_NomSLDepn!K108-PTRM_IndexRAB!K108)","v":9.1742121819033926},{"$f":"PTRM_RoC!L108+(PTRM_NomSLDepn!L108-PTRM_IndexRAB!L108)","v":9.2177949419826319},{"$f":"PTRM_RoC!M108+(PTRM_NomSLDepn!M108-PTRM_IndexRAB!M108)","v":9.2568008687053425},{"$f":"PTRM_RoC!N108+(PTRM_NomSLDepn!N108-PTRM_IndexRAB!N108)","v":9.2909442852543815},{"$f":"PTRM_RoC!O108+(PTRM_NomSLDepn!O108-PTRM_IndexRAB!O108)","v":9.38441714372855},{"$f":"PTRM_RoC!P108+(PTRM_NomSLDepn!P108-PTRM_IndexRAB!P108)","v":9.3921401618382738},{"$f":"PTRM_RoC!Q108+(PTRM_NomSLDepn!Q108-PTRM_IndexRAB!Q108)","v":9.3939946172381266},{"$f":"PTRM_RoC!R108+(PTRM_NomSLDepn!R108-PTRM_IndexRAB!R108)","v":9.3896720229911228},{"$f":"PTRM_RoC!S108+(PTRM_NomSLDepn!S108-PTRM_IndexRAB!S108)","v":9.3788518669184349},{"$f":"PTRM_RoC!T108+(PTRM_NomSLDepn!T108-PTRM_IndexRAB!T108)","v":9.5497731234610228},{"$f":"PTRM_RoC!U108+(PTRM_NomSLDepn!U108-PTRM_IndexRAB!U108)","v":9.5213622101467195},{"$f":"PTRM_RoC!V108+(PTRM_NomSLDepn!V108-PTRM_IndexRAB!V108)","v":9.4852864033097326},{"$f":"PTRM_RoC!W108+(PTRM_NomSLDepn!W108-PTRM_IndexRAB!W108)","v":9.4411731094481457},{"$f":"PTRM_RoC!X108+(PTRM_NomSLDepn!X108-PTRM_IndexRAB!X108)","v":9.388635712853473},{"$f":"PTRM_RoC!Y108+(PTRM_NomSLDepn!Y108-PTRM_IndexRAB!Y108)","v":9.1244481248584339},{"$f":"PTRM_RoC!Z108+(PTRM_NomSLDepn!Z108-PTRM_IndexRAB!Z108)","v":9.048126655304106},{"$f":"PTRM_RoC!AA108+(PTRM_NomSLDepn!AA108-PTRM_IndexRAB!AA108)","v":8.9624741951239546},{"$f":"PTRM_RoC!AB108+(PTRM_NomSLDepn!AB108-PTRM_IndexRAB!AB108)","v":8.8670765050619966},{"$f":"PTRM_RoC!AC108+(PTRM_NomSLDepn!AC108-PTRM_IndexRAB!AC108)","v":8.7615045788581192},{"$f":"PTRM_RoC!AD108+(PTRM_NomSLDepn!AD108-PTRM_IndexRAB!AD108)","v":8.7587673278370204},{"$f":"PTRM_RoC!AE108+(PTRM_NomSLDepn!AE108-PTRM_IndexRAB!AE108)","v":8.6474041363641216},{"$f":"PTRM_RoC!AF108+(PTRM_NomSLDepn!AF108-PTRM_IndexRAB!AF108)","v":8.5237969392170072},{"$f":"PTRM_RoC!AG108+(PTRM_NomSLDepn!AG108-PTRM_IndexRAB!AG108)","v":8.3873698703242443},{"$f":"PTRM_RoC!AH108+(PTRM_NomSLDepn!AH108-PTRM_IndexRAB!AH108)","v":8.2375250027600089},{"$f":"PTRM_RoC!AI108+(PTRM_NomSLDepn!AI108-PTRM_IndexRAB!AI108)","v":8.2252035482062791},{"$f":"PTRM_RoC!AJ108+(PTRM_NomSLDepn!AJ108-PTRM_IndexRAB!AJ108)","v":0},{"$f":"PTRM_RoC!AK108+(PTRM_NomSLDepn!AK108-PTRM_IndexRAB!AK108)","v":0},{"$f":"PTRM_RoC!AL108+(PTRM_NomSLDepn!AL108-PTRM_IndexRAB!AL108)","v":0},{"$f":"PTRM_RoC!AM108+(PTRM_NomSLDepn!AM108-PTRM_IndexRAB!AM108)","v":0},{"$f":"PTRM_RoC!AN108+(PTRM_NomSLDepn!AN108-PTRM_IndexRAB!AN108)","v":0},{"$f":"PTRM_RoC!AO108+(PTRM_NomSLDepn!AO108-PTRM_IndexRAB!AO108)","v":0},{"$f":"PTRM_RoC!AP108+(PTRM_NomSLDepn!AP108-PTRM_IndexRAB!AP108)","v":0},{"$f":"PTRM_RoC!AQ108+(PTRM_NomSLDepn!AQ108-PTRM_IndexRAB!AQ108)","v":0},{"$f":"PTRM_RoC!AR108+(PTRM_NomSLDepn!AR108-PTRM_IndexRAB!AR108)","v":0},{"$f":"PTRM_RoC!AS108+(PTRM_NomSLDepn!AS108-PTRM_IndexRAB!AS108)","v":0},{"$f":"PTRM_RoC!AT108+(PTRM_NomSLDepn!AT108-PTRM_IndexRAB!AT108)","v":0},{"$f":"PTRM_RoC!AU108+(PTRM_NomSLDepn!AU108-PTRM_IndexRAB!AU108)","v":0},{"$f":"PTRM_RoC!AV108+(PTRM_NomSLDepn!AV108-PTRM_IndexRAB!AV108)","v":0},{"$f":"PTRM_RoC!AW108+(PTRM_NomSLDepn!AW108-PTRM_IndexRAB!AW108)","v":0},{"$f":"PTRM_RoC!AX108+(PTRM_NomSLDepn!AX108-PTRM_IndexRAB!AX108)","v":0},{"$f":"PTRM_RoC!AY108+(PTRM_NomSLDepn!AY108-PTRM_IndexRAB!AY108)","v":0},{"$f":"PTRM_RoC!AZ108+(PTRM_NomSLDepn!AZ108-PTRM_IndexRAB!AZ108)","v":0},{"$f":"PTRM_RoC!BA108+(PTRM_NomSLDepn!BA108-PTRM_IndexRAB!BA108)","v":0},{"$f":"PTRM_RoC!BB108+(PTRM_NomSLDepn!BB108-PTRM_IndexRAB!BB108)","v":0}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G109+(PTRM_NomSLDepn!G109-PTRM_IndexRAB!G109)","v":9.4489915979880088},{"$f":"PTRM_RoC!H109+(PTRM_NomSLDepn!H109-PTRM_IndexRAB!H109)","v":9.5011974637624661},{"$f":"PTRM_RoC!I109+(PTRM_NomSLDepn!I109-PTRM_IndexRAB!I109)","v":9.5497127210124955},{"$f":"PTRM_RoC!J109+(PTRM_NomSLDepn!J109-PTRM_IndexRAB!J109)","v":9.49502136803018},{"$f":"PTRM_RoC!K109+(PTRM_NomSLDepn!K109-PTRM_IndexRAB!K109)","v":9.5493545849567223},{"$f":"PTRM_RoC!L109+(PTRM_NomSLDepn!L109-PTRM_IndexRAB!L109)","v":9.5994599602730801},{"$f":"PTRM_RoC!M109+(PTRM_NomSLDepn!M109-PTRM_IndexRAB!M109)","v":9.6450628907529428},{"$f":"PTRM_RoC!N109+(PTRM_NomSLDepn!N109-PTRM_IndexRAB!N109)","v":9.6858768401541333},{"$f":"PTRM_RoC!O109+(PTRM_NomSLDepn!O109-PTRM_IndexRAB!O109)","v":9.7888722207204921},{"$f":"PTRM_RoC!P109+(PTRM_NomSLDepn!P109-PTRM_IndexRAB!P109)","v":9.8027595947792374},{"$f":"PTRM_RoC!Q109+(PTRM_NomSLDepn!Q109-PTRM_IndexRAB!Q109)","v":9.8108268928027833},{"$f":"PTRM_RoC!R109+(PTRM_NomSLDepn!R109-PTRM_IndexRAB!R109)","v":9.8127640168868453},{"$f":"PTRM_RoC!S109+(PTRM_NomSLDepn!S109-PTRM_IndexRAB!S109)","v":9.8082487282354389},{"$f":"PTRM_RoC!T109+(PTRM_NomSLDepn!T109-PTRM_IndexRAB!T109)","v":9.9942957969206159},{"$f":"PTRM_RoC!U109+(PTRM_NomSLDepn!U109-PTRM_IndexRAB!U109)","v":9.9722570556967831},{"$f":"PTRM_RoC!V109+(PTRM_NomSLDepn!V109-PTRM_IndexRAB!V109)","v":9.9425892377188578},{"$f":"PTRM_RoC!W109+(PTRM_NomSLDepn!W109-PTRM_IndexRAB!W109)","v":9.904917429748231},{"$f":"PTRM_RoC!X109+(PTRM_NomSLDepn!X109-PTRM_IndexRAB!X109)","v":9.8588525546696246},{"$f":"PTRM_RoC!Y109+(PTRM_NomSLDepn!Y109-PTRM_IndexRAB!Y109)","v":9.5907995116630822},{"$f":"PTRM_RoC!Z109+(PTRM_NomSLDepn!Z109-PTRM_IndexRAB!Z109)","v":9.5204840960439761},{"$f":"PTRM_RoC!AA109+(PTRM_NomSLDepn!AA109-PTRM_IndexRAB!AA109)","v":9.4408499826010939},{"$f":"PTRM_RoC!AB109+(PTRM_NomSLDepn!AB109-PTRM_IndexRAB!AB109)","v":9.3514798778261436},{"$f":"PTRM_RoC!AC109+(PTRM_NomSLDepn!AC109-PTRM_IndexRAB!AC109)","v":9.2519415628939967},{"$f":"PTRM_RoC!AD109+(PTRM_NomSLDepn!AD109-PTRM_IndexRAB!AD109)","v":9.2617558310803503},{"$f":"PTRM_RoC!AE109+(PTRM_NomSLDepn!AE109-PTRM_IndexRAB!AE109)","v":9.1575440640419234},{"$f":"PTRM_RoC!AF109+(PTRM_NomSLDepn!AF109-PTRM_IndexRAB!AF109)","v":9.0411106328461592},{"$f":"PTRM_RoC!AG109+(PTRM_NomSLDepn!AG109-PTRM_IndexRAB!AG109)","v":8.9118757402934303},{"$f":"PTRM_RoC!AH109+(PTRM_NomSLDepn!AH109-PTRM_IndexRAB!AH109)","v":8.7692373017835994},{"$f":"PTRM_RoC!AI109+(PTRM_NomSLDepn!AI109-PTRM_IndexRAB!AI109)","v":8.7742491410918486},{"$f":"PTRM_RoC!AJ109+(PTRM_NomSLDepn!AJ109-PTRM_IndexRAB!AJ109)","v":8.5795651781981412},{"$f":"PTRM_RoC!AK109+(PTRM_NomSLDepn!AK109-PTRM_IndexRAB!AK109)","v":-2.5588890156624453E-17},{"$f":"PTRM_RoC!AL109+(PTRM_NomSLDepn!AL109-PTRM_IndexRAB!AL109)","v":-2.6212603130653462E-17},{"$f":"PTRM_RoC!AM109+(PTRM_NomSLDepn!AM109-PTRM_IndexRAB!AM109)","v":-2.6851518712985961E-17},{"$f":"PTRM_RoC!AN109+(PTRM_NomSLDepn!AN109-PTRM_IndexRAB!AN109)","v":0},{"$f":"PTRM_RoC!AO109+(PTRM_NomSLDepn!AO109-PTRM_IndexRAB!AO109)","v":0},{"$f":"PTRM_RoC!AP109+(PTRM_NomSLDepn!AP109-PTRM_IndexRAB!AP109)","v":0},{"$f":"PTRM_RoC!AQ109+(PTRM_NomSLDepn!AQ109-PTRM_IndexRAB!AQ109)","v":0},{"$f":"PTRM_RoC!AR109+(PTRM_NomSLDepn!AR109-PTRM_IndexRAB!AR109)","v":0},{"$f":"PTRM_RoC!AS109+(PTRM_NomSLDepn!AS109-PTRM_IndexRAB!AS109)","v":0},{"$f":"PTRM_RoC!AT109+(PTRM_NomSLDepn!AT109-PTRM_IndexRAB!AT109)","v":0},{"$f":"PTRM_RoC!AU109+(PTRM_NomSLDepn!AU109-PTRM_IndexRAB!AU109)","v":0},{"$f":"PTRM_RoC!AV109+(PTRM_NomSLDepn!AV109-PTRM_IndexRAB!AV109)","v":0},{"$f":"PTRM_RoC!AW109+(PTRM_NomSLDepn!AW109-PTRM_IndexRAB!AW109)","v":0},{"$f":"PTRM_RoC!AX109+(PTRM_NomSLDepn!AX109-PTRM_IndexRAB!AX109)","v":0},{"$f":"PTRM_RoC!AY109+(PTRM_NomSLDepn!AY109-PTRM_IndexRAB!AY109)","v":0},{"$f":"PTRM_RoC!AZ109+(PTRM_NomSLDepn!AZ109-PTRM_IndexRAB!AZ109)","v":0},{"$f":"PTRM_RoC!BA109+(PTRM_NomSLDepn!BA109-PTRM_IndexRAB!BA109)","v":0},{"$f":"PTRM_RoC!BB109+(PTRM_NomSLDepn!BB109-PTRM_IndexRAB!BB109)","v":0}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H110+(PTRM_NomSLDepn!H110-PTRM_IndexRAB!H110)","v":9.5526618633255378},{"$f":"PTRM_RoC!I110+(PTRM_NomSLDepn!I110-PTRM_IndexRAB!I110)","v":9.6054405093698101},{"$f":"PTRM_RoC!J110+(PTRM_NomSLDepn!J110-PTRM_IndexRAB!J110)","v":9.5545769542816537},{"$f":"PTRM_RoC!K110+(PTRM_NomSLDepn!K110-PTRM_IndexRAB!K110)","v":9.6136029810728516},{"$f":"PTRM_RoC!L110+(PTRM_NomSLDepn!L110-PTRM_IndexRAB!L110)","v":9.6686147557672175},{"$f":"PTRM_RoC!M110+(PTRM_NomSLDepn!M110-PTRM_IndexRAB!M110)","v":9.7193458880984149},{"$f":"PTRM_RoC!N110+(PTRM_NomSLDepn!N110-PTRM_IndexRAB!N110)","v":9.7655183453698644},{"$f":"PTRM_RoC!O110+(PTRM_NomSLDepn!O110-PTRM_IndexRAB!O110)","v":9.8747011619855698},{"$f":"PTRM_RoC!P110+(PTRM_NomSLDepn!P110-PTRM_IndexRAB!P110)","v":9.8943193252564008},{"$f":"PTRM_RoC!Q110+(PTRM_NomSLDepn!Q110-PTRM_IndexRAB!Q110)","v":9.9083562960563327},{"$f":"PTRM_RoC!R110+(PTRM_NomSLDepn!R110-PTRM_IndexRAB!R110)","v":9.9165104961456976},{"$f":"PTRM_RoC!S110+(PTRM_NomSLDepn!S110-PTRM_IndexRAB!S110)","v":9.9184684872020927},{"$f":"PTRM_RoC!T110+(PTRM_NomSLDepn!T110-PTRM_IndexRAB!T110)","v":10.113610136685377},{"$f":"PTRM_RoC!U110+(PTRM_NomSLDepn!U110-PTRM_IndexRAB!U110)","v":10.098684978943579},{"$f":"PTRM_RoC!V110+(PTRM_NomSLDepn!V110-PTRM_IndexRAB!V110)","v":10.076416045796682},{"$f":"PTRM_RoC!W110+(PTRM_NomSLDepn!W110-PTRM_IndexRAB!W110)","v":10.046438351133691},{"$f":"PTRM_RoC!X110+(PTRM_NomSLDepn!X110-PTRM_IndexRAB!X110)","v":10.008373065793641},{"$f":"PTRM_RoC!Y110+(PTRM_NomSLDepn!Y110-PTRM_IndexRAB!Y110)","v":9.7452034624903447},{"$f":"PTRM_RoC!Z110+(PTRM_NomSLDepn!Z110-PTRM_IndexRAB!Z110)","v":9.6832122887559819},{"$f":"PTRM_RoC!AA110+(PTRM_NomSLDepn!AA110-PTRM_IndexRAB!AA110)","v":9.6122193443425417},{"$f":"PTRM_RoC!AB110+(PTRM_NomSLDepn!AB110-PTRM_IndexRAB!AB110)","v":9.5318179111818768},{"$f":"PTRM_RoC!AC110+(PTRM_NomSLDepn!AC110-PTRM_IndexRAB!AC110)","v":9.4415866749067554},{"$f":"PTRM_RoC!AD110+(PTRM_NomSLDepn!AD110-PTRM_IndexRAB!AD110)","v":9.4636731263449043},{"$f":"PTRM_RoC!AE110+(PTRM_NomSLDepn!AE110-PTRM_IndexRAB!AE110)","v":9.3700427009793437},{"$f":"PTRM_RoC!AF110+(PTRM_NomSLDepn!AF110-PTRM_IndexRAB!AF110)","v":9.2646125077304831},{"$f":"PTRM_RoC!AG110+(PTRM_NomSLDepn!AG110-PTRM_IndexRAB!AG110)","v":9.1468177567109468},{"$f":"PTRM_RoC!AH110+(PTRM_NomSLDepn!AH110-PTRM_IndexRAB!AH110)","v":9.0160718718311124},{"$f":"PTRM_RoC!AI110+(PTRM_NomSLDepn!AI110-PTRM_IndexRAB!AI110)","v":9.0383104362926652},{"$f":"PTRM_RoC!AJ110+(PTRM_NomSLDepn!AJ110-PTRM_IndexRAB!AJ110)","v":8.8560651087882452},{"$f":"PTRM_RoC!AK110+(PTRM_NomSLDepn!AK110-PTRM_IndexRAB!AK110)","v":8.6595658045971788},{"$f":"PTRM_RoC!AL110+(PTRM_NomSLDepn!AL110-PTRM_IndexRAB!AL110)","v":1.1088519067870597E-16},{"$f":"PTRM_RoC!AM110+(PTRM_NomSLDepn!AM110-PTRM_IndexRAB!AM110)","v":1.1358794689949836E-16},{"$f":"PTRM_RoC!AN110+(PTRM_NomSLDepn!AN110-PTRM_IndexRAB!AN110)","v":0},{"$f":"PTRM_RoC!AO110+(PTRM_NomSLDepn!AO110-PTRM_IndexRAB!AO110)","v":0},{"$f":"PTRM_RoC!AP110+(PTRM_NomSLDepn!AP110-PTRM_IndexRAB!AP110)","v":0},{"$f":"PTRM_RoC!AQ110+(PTRM_NomSLDepn!AQ110-PTRM_IndexRAB!AQ110)","v":0},{"$f":"PTRM_RoC!AR110+(PTRM_NomSLDepn!AR110-PTRM_IndexRAB!AR110)","v":0},{"$f":"PTRM_RoC!AS110+(PTRM_NomSLDepn!AS110-PTRM_IndexRAB!AS110)","v":0},{"$f":"PTRM_RoC!AT110+(PTRM_NomSLDepn!AT110-PTRM_IndexRAB!AT110)","v":0},{"$f":"PTRM_RoC!AU110+(PTRM_NomSLDepn!AU110-PTRM_IndexRAB!AU110)","v":0},{"$f":"PTRM_RoC!AV110+(PTRM_NomSLDepn!AV110-PTRM_IndexRAB!AV110)","v":0},{"$f":"PTRM_RoC!AW110+(PTRM_NomSLDepn!AW110-PTRM_IndexRAB!AW110)","v":0},{"$f":"PTRM_RoC!AX110+(PTRM_NomSLDepn!AX110-PTRM_IndexRAB!AX110)","v":0},{"$f":"PTRM_RoC!AY110+(PTRM_NomSLDepn!AY110-PTRM_IndexRAB!AY110)","v":0},{"$f":"PTRM_RoC!AZ110+(PTRM_NomSLDepn!AZ110-PTRM_IndexRAB!AZ110)","v":0},{"$f":"PTRM_RoC!BA110+(PTRM_NomSLDepn!BA110-PTRM_IndexRAB!BA110)","v":0},{"$f":"PTRM_RoC!BB110+(PTRM_NomSLDepn!BB110-PTRM_IndexRAB!BB110)","v":0}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I111+(PTRM_NomSLDepn!I111-PTRM_IndexRAB!I111)","v":9.8032356657064739},{"$f":"PTRM_RoC!J111+(PTRM_NomSLDepn!J111-PTRM_IndexRAB!J111)","v":9.7553877806574274},{"$f":"PTRM_RoC!K111+(PTRM_NomSLDepn!K111-PTRM_IndexRAB!K111)","v":9.8199164880859247},{"$f":"PTRM_RoC!L111+(PTRM_NomSLDepn!L111-PTRM_IndexRAB!L111)","v":9.8805817228196648},{"$f":"PTRM_RoC!M111+(PTRM_NomSLDepn!M111-PTRM_IndexRAB!M111)","v":9.9371212259232529},{"$f":"PTRM_RoC!N111+(PTRM_NomSLDepn!N111-PTRM_IndexRAB!N111)","v":9.9892612092236277},{"$f":"PTRM_RoC!O111+(PTRM_NomSLDepn!O111-PTRM_IndexRAB!O111)","v":10.106165696979277},{"$f":"PTRM_RoC!P111+(PTRM_NomSLDepn!P111-PTRM_IndexRAB!P111)","v":10.131723282165023},{"$f":"PTRM_RoC!Q111+(PTRM_NomSLDepn!Q111-PTRM_IndexRAB!Q111)","v":10.151852073740976},{"$f":"PTRM_RoC!R111+(PTRM_NomSLDepn!R111-PTRM_IndexRAB!R111)","v":10.166254403647651},{"$f":"PTRM_RoC!S111+(PTRM_NomSLDepn!S111-PTRM_IndexRAB!S111)","v":10.174620844063174},{"$f":"PTRM_RoC!T111+(PTRM_NomSLDepn!T111-PTRM_IndexRAB!T111)","v":10.38162770998589},{"$f":"PTRM_RoC!U111+(PTRM_NomSLDepn!U111-PTRM_IndexRAB!U111)","v":10.373490883326797},{"$f":"PTRM_RoC!V111+(PTRM_NomSLDepn!V111-PTRM_IndexRAB!V111)","v":10.358182206635261},{"$f":"PTRM_RoC!W111+(PTRM_NomSLDepn!W111-PTRM_IndexRAB!W111)","v":10.335341047854302},{"$f":"PTRM_RoC!X111+(PTRM_NomSLDepn!X111-PTRM_IndexRAB!X111)","v":10.304593042138551},{"$f":"PTRM_RoC!Y111+(PTRM_NomSLDepn!Y111-PTRM_IndexRAB!Y111)","v":10.042321480631459},{"$f":"PTRM_RoC!Z111+(PTRM_NomSLDepn!Z111-PTRM_IndexRAB!Z111)","v":9.9876116407547908},{"$f":"PTRM_RoC!AA111+(PTRM_NomSLDepn!AA111-PTRM_IndexRAB!AA111)","v":9.9240784604783094},{"$f":"PTRM_RoC!AB111+(PTRM_NomSLDepn!AB111-PTRM_IndexRAB!AB111)","v":9.8513195939482987},{"$f":"PTRM_RoC!AC111+(PTRM_NomSLDepn!AC111-PTRM_IndexRAB!AC111)","v":9.7689182061415032},{"$f":"PTRM_RoC!AD111+(PTRM_NomSLDepn!AD111-PTRM_IndexRAB!AD111)","v":9.8034272449792947},{"$f":"PTRM_RoC!AE111+(PTRM_NomSLDepn!AE111-PTRM_IndexRAB!AE111)","v":9.7188318749149438},{"$f":"PTRM_RoC!AF111+(PTRM_NomSLDepn!AF111-PTRM_IndexRAB!AF111)","v":9.6226769939975672},{"$f":"PTRM_RoC!AG111+(PTRM_NomSLDepn!AG111-PTRM_IndexRAB!AG111)","v":9.5144042008605112},{"$f":"PTRM_RoC!AH111+(PTRM_NomSLDepn!AH111-PTRM_IndexRAB!AH111)","v":9.3934334777995705},{"$f":"PTRM_RoC!AI111+(PTRM_NomSLDepn!AI111-PTRM_IndexRAB!AI111)","v":9.4329795229352271},{"$f":"PTRM_RoC!AJ111+(PTRM_NomSLDepn!AJ111-PTRM_IndexRAB!AJ111)","v":9.2602814841375949},{"$f":"PTRM_RoC!AK111+(PTRM_NomSLDepn!AK111-PTRM_IndexRAB!AK111)","v":9.0735604101320835},{"$f":"PTRM_RoC!AL111+(PTRM_NomSLDepn!AL111-PTRM_IndexRAB!AL111)","v":8.8722352973167755},{"$f":"PTRM_RoC!AM111+(PTRM_NomSLDepn!AM111-PTRM_IndexRAB!AM111)","v":6.9658645426366554E-17},{"$f":"PTRM_RoC!AN111+(PTRM_NomSLDepn!AN111-PTRM_IndexRAB!AN111)","v":-3.834780783603615E-16},{"$f":"PTRM_RoC!AO111+(PTRM_NomSLDepn!AO111-PTRM_IndexRAB!AO111)","v":-3.9245811332106893E-16},{"$f":"PTRM_RoC!AP111+(PTRM_NomSLDepn!AP111-PTRM_IndexRAB!AP111)","v":-4.0164843677659824E-16},{"$f":"PTRM_RoC!AQ111+(PTRM_NomSLDepn!AQ111-PTRM_IndexRAB!AQ111)","v":-4.1105397312326255E-16},{"$f":"PTRM_RoC!AR111+(PTRM_NomSLDepn!AR111-PTRM_IndexRAB!AR111)","v":-4.2067976207361783E-16},{"$f":"PTRM_RoC!AS111+(PTRM_NomSLDepn!AS111-PTRM_IndexRAB!AS111)","v":-4.3073090469693121E-16},{"$f":"PTRM_RoC!AT111+(PTRM_NomSLDepn!AT111-PTRM_IndexRAB!AT111)","v":-4.4146277146302683E-16},{"$f":"PTRM_RoC!AU111+(PTRM_NomSLDepn!AU111-PTRM_IndexRAB!AU111)","v":-4.5246202782905438E-16},{"$f":"PTRM_RoC!AV111+(PTRM_NomSLDepn!AV111-PTRM_IndexRAB!AV111)","v":-4.6373533593494815E-16},{"$f":"PTRM_RoC!AW111+(PTRM_NomSLDepn!AW111-PTRM_IndexRAB!AW111)","v":-4.7528952391104927E-16},{"$f":"PTRM_RoC!AX111+(PTRM_NomSLDepn!AX111-PTRM_IndexRAB!AX111)","v":-4.8921905917282191E-16},{"$f":"PTRM_RoC!AY111+(PTRM_NomSLDepn!AY111-PTRM_IndexRAB!AY111)","v":-5.0040897421875256E-16},{"$f":"PTRM_RoC!AZ111+(PTRM_NomSLDepn!AZ111-PTRM_IndexRAB!AZ111)","v":-5.1185483636320138E-16},{"$f":"PTRM_RoC!BA111+(PTRM_NomSLDepn!BA111-PTRM_IndexRAB!BA111)","v":-5.2356249988807968E-16},{"$f":"PTRM_RoC!BB111+(PTRM_NomSLDepn!BB111-PTRM_IndexRAB!BB111)","v":-5.3553795298037852E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J112+(PTRM_NomSLDepn!J112-PTRM_IndexRAB!J112)","v":9.9535905166486707},{"$f":"PTRM_RoC!K112+(PTRM_NomSLDepn!K112-PTRM_IndexRAB!K112)","v":10.023605033123902},{"$f":"PTRM_RoC!L112+(PTRM_NomSLDepn!L112-PTRM_IndexRAB!L112)","v":10.089907910170341},{"$f":"PTRM_RoC!M112+(PTRM_NomSLDepn!M112-PTRM_IndexRAB!M112)","v":10.152241091165815},{"$f":"PTRM_RoC!N112+(PTRM_NomSLDepn!N112-PTRM_IndexRAB!N112)","v":10.210335106557302},{"$f":"PTRM_RoC!O112+(PTRM_NomSLDepn!O112-PTRM_IndexRAB!O112)","v":10.334930495139377},{"$f":"PTRM_RoC!P112+(PTRM_NomSLDepn!P112-PTRM_IndexRAB!P112)","v":10.366421162334667},{"$f":"PTRM_RoC!Q112+(PTRM_NomSLDepn!Q112-PTRM_IndexRAB!Q112)","v":10.392636910212907},{"$f":"PTRM_RoC!R112+(PTRM_NomSLDepn!R112-PTRM_IndexRAB!R112)","v":10.413284061389888},{"$f":"PTRM_RoC!S112+(PTRM_NomSLDepn!S112-PTRM_IndexRAB!S112)","v":10.428057282214489},{"$f":"PTRM_RoC!T112+(PTRM_NomSLDepn!T112-PTRM_IndexRAB!T112)","v":10.646874713904886},{"$f":"PTRM_RoC!U112+(PTRM_NomSLDepn!U112-PTRM_IndexRAB!U112)","v":10.645529027024626},{"$f":"PTRM_RoC!V112+(PTRM_NomSLDepn!V112-PTRM_IndexRAB!V112)","v":10.637185361964868},{"$f":"PTRM_RoC!W112+(PTRM_NomSLDepn!W112-PTRM_IndexRAB!W112)","v":10.621487538209511},{"$f":"PTRM_RoC!X112+(PTRM_NomSLDepn!X112-PTRM_IndexRAB!X112)","v":10.598065756422855},{"$f":"PTRM_RoC!Y112+(PTRM_NomSLDepn!Y112-PTRM_IndexRAB!Y112)","v":10.336762927998707},{"$f":"PTRM_RoC!Z112+(PTRM_NomSLDepn!Z112-PTRM_IndexRAB!Z112)","v":10.289349814087071},{"$f":"PTRM_RoC!AA112+(PTRM_NomSLDepn!AA112-PTRM_IndexRAB!AA112)","v":10.233294181746535},{"$f":"PTRM_RoC!AB112+(PTRM_NomSLDepn!AB112-PTRM_IndexRAB!AB112)","v":10.168198166056641},{"$f":"PTRM_RoC!AC112+(PTRM_NomSLDepn!AC112-PTRM_IndexRAB!AC112)","v":10.093649523967493},{"$f":"PTRM_RoC!AD112+(PTRM_NomSLDepn!AD112-PTRM_IndexRAB!AD112)","v":10.140572990653407},{"$f":"PTRM_RoC!AE112+(PTRM_NomSLDepn!AE112-PTRM_IndexRAB!AE112)","v":10.065036273543708},{"$f":"PTRM_RoC!AF112+(PTRM_NomSLDepn!AF112-PTRM_IndexRAB!AF112)","v":9.9781834365720652},{"$f":"PTRM_RoC!AG112+(PTRM_NomSLDepn!AG112-PTRM_IndexRAB!AG112)","v":9.8794626178086791},{"$f":"PTRM_RoC!AH112+(PTRM_NomSLDepn!AH112-PTRM_IndexRAB!AH112)","v":9.7683005146859685},{"$f":"PTRM_RoC!AI112+(PTRM_NomSLDepn!AI112-PTRM_IndexRAB!AI112)","v":9.825144969634799},{"$f":"PTRM_RoC!AJ112+(PTRM_NomSLDepn!AJ112-PTRM_IndexRAB!AJ112)","v":9.6620415830954105},{"$f":"PTRM_RoC!AK112+(PTRM_NomSLDepn!AK112-PTRM_IndexRAB!AK112)","v":9.485149899176804},{"$f":"PTRM_RoC!AL112+(PTRM_NomSLDepn!AL112-PTRM_IndexRAB!AL112)","v":9.2938946571724088},{"$f":"PTRM_RoC!AM112+(PTRM_NomSLDepn!AM112-PTRM_IndexRAB!AM112)","v":9.0876807449071109},{"$f":"PTRM_RoC!AN112+(PTRM_NomSLDepn!AN112-PTRM_IndexRAB!AN112)","v":2.265341595859346E-16},{"$f":"PTRM_RoC!AO112+(PTRM_NomSLDepn!AO112-PTRM_IndexRAB!AO112)","v":2.3183898608755418E-16},{"$f":"PTRM_RoC!AP112+(PTRM_NomSLDepn!AP112-PTRM_IndexRAB!AP112)","v":2.3726803749310759E-16},{"$f":"PTRM_RoC!AQ112+(PTRM_NomSLDepn!AQ112-PTRM_IndexRAB!AQ112)","v":2.4282422281889386E-16},{"$f":"PTRM_RoC!AR112+(PTRM_NomSLDepn!AR112-PTRM_IndexRAB!AR112)","v":2.4851051920262401E-16},{"$f":"PTRM_RoC!AS112+(PTRM_NomSLDepn!AS112-PTRM_IndexRAB!AS112)","v":2.5444808715119122E-16},{"$f":"PTRM_RoC!AT112+(PTRM_NomSLDepn!AT112-PTRM_IndexRAB!AT112)","v":2.6078778309689037E-16},{"$f":"PTRM_RoC!AU112+(PTRM_NomSLDepn!AU112-PTRM_IndexRAB!AU112)","v":2.6728543560313557E-16},{"$f":"PTRM_RoC!AV112+(PTRM_NomSLDepn!AV112-PTRM_IndexRAB!AV112)","v":2.7394498023327767E-16},{"$f":"PTRM_RoC!AW112+(PTRM_NomSLDepn!AW112-PTRM_IndexRAB!AW112)","v":2.8077045060711311E-16},{"$f":"PTRM_RoC!AX112+(PTRM_NomSLDepn!AX112-PTRM_IndexRAB!AX112)","v":2.8899912322756732E-16},{"$f":"PTRM_RoC!AY112+(PTRM_NomSLDepn!AY112-PTRM_IndexRAB!AY112)","v":2.9560940460690035E-16},{"$f":"PTRM_RoC!AZ112+(PTRM_NomSLDepn!AZ112-PTRM_IndexRAB!AZ112)","v":3.0237088305363595E-16},{"$f":"PTRM_RoC!BA112+(PTRM_NomSLDepn!BA112-PTRM_IndexRAB!BA112)","v":3.0928701690061667E-16},{"$f":"PTRM_RoC!BB112+(PTRM_NomSLDepn!BB112-PTRM_IndexRAB!BB112)","v":3.1636134358318484E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K113+(PTRM_NomSLDepn!K113-PTRM_IndexRAB!K113)","v":10.354173317180441},{"$f":"PTRM_RoC!L113+(PTRM_NomSLDepn!L113-PTRM_IndexRAB!L113)","v":10.427005571741301},{"$f":"PTRM_RoC!M113+(PTRM_NomSLDepn!M113-PTRM_IndexRAB!M113)","v":10.495976811739395},{"$f":"PTRM_RoC!N113+(PTRM_NomSLDepn!N113-PTRM_IndexRAB!N113)","v":10.560818595049525},{"$f":"PTRM_RoC!O113+(PTRM_NomSLDepn!O113-PTRM_IndexRAB!O113)","v":10.694745115333003},{"$f":"PTRM_RoC!P113+(PTRM_NomSLDepn!P113-PTRM_IndexRAB!P113)","v":10.732632207628187},{"$f":"PTRM_RoC!Q113+(PTRM_NomSLDepn!Q113-PTRM_IndexRAB!Q113)","v":10.765334677097027},{"$f":"PTRM_RoC!R113+(PTRM_NomSLDepn!R113-PTRM_IndexRAB!R113)","v":10.792559241418708},{"$f":"PTRM_RoC!S113+(PTRM_NomSLDepn!S113-PTRM_IndexRAB!S113)","v":10.814000922117195},{"$f":"PTRM_RoC!T113+(PTRM_NomSLDepn!T113-PTRM_IndexRAB!T113)","v":11.047488787265115},{"$f":"PTRM_RoC!U113+(PTRM_NomSLDepn!U113-PTRM_IndexRAB!U113)","v":11.053000591073483},{"$f":"PTRM_RoC!V113+(PTRM_NomSLDepn!V113-PTRM_IndexRAB!V113)","v":11.051603572860852},{"$f":"PTRM_RoC!W113+(PTRM_NomSLDepn!W113-PTRM_IndexRAB!W113)","v":11.042941638038158},{"$f":"PTRM_RoC!X113+(PTRM_NomSLDepn!X113-PTRM_IndexRAB!X113)","v":11.026645019555373},{"$f":"PTRM_RoC!Y113+(PTRM_NomSLDepn!Y113-PTRM_IndexRAB!Y113)","v":10.763080111172567},{"$f":"PTRM_RoC!Z113+(PTRM_NomSLDepn!Z113-PTRM_IndexRAB!Z113)","v":10.722464579367383},{"$f":"PTRM_RoC!AA113+(PTRM_NomSLDepn!AA113-PTRM_IndexRAB!AA113)","v":10.673282312340826},{"$f":"PTRM_RoC!AB113+(PTRM_NomSLDepn!AB113-PTRM_IndexRAB!AB113)","v":10.615135043565088},{"$f":"PTRM_RoC!AC113+(PTRM_NomSLDepn!AC113-PTRM_IndexRAB!AC113)","v":10.547610062354362},{"$f":"PTRM_RoC!AD113+(PTRM_NomSLDepn!AD113-PTRM_IndexRAB!AD113)","v":10.607682076418527},{"$f":"PTRM_RoC!AE113+(PTRM_NomSLDepn!AE113-PTRM_IndexRAB!AE113)","v":10.540377413124542},{"$f":"PTRM_RoC!AF113+(PTRM_NomSLDepn!AF113-PTRM_IndexRAB!AF113)","v":10.461862569079878},{"$f":"PTRM_RoC!AG113+(PTRM_NomSLDepn!AG113-PTRM_IndexRAB!AG113)","v":10.37158545338578},{"$f":"PTRM_RoC!AH113+(PTRM_NomSLDepn!AH113-PTRM_IndexRAB!AH113)","v":10.268972446284717},{"$f":"PTRM_RoC!AI113+(PTRM_NomSLDepn!AI113-PTRM_IndexRAB!AI113)","v":10.344032273211322},{"$f":"PTRM_RoC!AJ113+(PTRM_NomSLDepn!AJ113-PTRM_IndexRAB!AJ113)","v":10.188616828539109},{"$f":"PTRM_RoC!AK113+(PTRM_NomSLDepn!AK113-PTRM_IndexRAB!AK113)","v":10.019479587915914},{"$f":"PTRM_RoC!AL113+(PTRM_NomSLDepn!AL113-PTRM_IndexRAB!AL113)","v":9.8360439650144915},{"$f":"PTRM_RoC!AM113+(PTRM_NomSLDepn!AM113-PTRM_IndexRAB!AM113)","v":9.6377134179075892},{"$f":"PTRM_RoC!AN113+(PTRM_NomSLDepn!AN113-PTRM_IndexRAB!AN113)","v":9.4702704903458468},{"$f":"PTRM_RoC!AO113+(PTRM_NomSLDepn!AO113-PTRM_IndexRAB!AO113)","v":-1.2782491763469665E-17},{"$f":"PTRM_RoC!AP113+(PTRM_NomSLDepn!AP113-PTRM_IndexRAB!AP113)","v":-1.3081823666382368E-17},{"$f":"PTRM_RoC!AQ113+(PTRM_NomSLDepn!AQ113-PTRM_IndexRAB!AQ113)","v":-1.3388165125002934E-17},{"$f":"PTRM_RoC!AR113+(PTRM_NomSLDepn!AR113-PTRM_IndexRAB!AR113)","v":-1.3701680284451689E-17},{"$f":"PTRM_RoC!AS113+(PTRM_NomSLDepn!AS113-PTRM_IndexRAB!AS113)","v":8.7394747154328778E-17},{"$f":"PTRM_RoC!AT113+(PTRM_NomSLDepn!AT113-PTRM_IndexRAB!AT113)","v":8.9572229132727319E-17},{"$f":"PTRM_RoC!AU113+(PTRM_NomSLDepn!AU113-PTRM_IndexRAB!AU113)","v":9.1803964117406441E-17},{"$f":"PTRM_RoC!AV113+(PTRM_NomSLDepn!AV113-PTRM_IndexRAB!AV113)","v":9.4091303847999134E-17},{"$f":"PTRM_RoC!AW113+(PTRM_NomSLDepn!AW113-PTRM_IndexRAB!AW113)","v":9.6435633743378812E-17},{"$f":"PTRM_RoC!AX113+(PTRM_NomSLDepn!AX113-PTRM_IndexRAB!AX113)","v":9.9261918551144051E-17},{"$f":"PTRM_RoC!AY113+(PTRM_NomSLDepn!AY113-PTRM_IndexRAB!AY113)","v":1.0153233793701471E-16},{"$f":"PTRM_RoC!AZ113+(PTRM_NomSLDepn!AZ113-PTRM_IndexRAB!AZ113)","v":1.0385468866033057E-16},{"$f":"PTRM_RoC!BA113+(PTRM_NomSLDepn!BA113-PTRM_IndexRAB!BA113)","v":1.0623015854736974E-16},{"$f":"PTRM_RoC!BB113+(PTRM_NomSLDepn!BB113-PTRM_IndexRAB!BB113)","v":1.08659962593579E-16}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L114+(PTRM_NomSLDepn!L114-PTRM_IndexRAB!L114)","v":10.586046067536607},{"$f":"PTRM_RoC!M114+(PTRM_NomSLDepn!M114-PTRM_IndexRAB!M114)","v":10.660509337405239},{"$f":"PTRM_RoC!N114+(PTRM_NomSLDepn!N114-PTRM_IndexRAB!N114)","v":10.731025128631513},{"$f":"PTRM_RoC!O114+(PTRM_NomSLDepn!O114-PTRM_IndexRAB!O114)","v":10.872031813422106},{"$f":"PTRM_RoC!P114+(PTRM_NomSLDepn!P114-PTRM_IndexRAB!P114)","v":10.91570561076624},{"$f":"PTRM_RoC!Q114+(PTRM_NomSLDepn!Q114-PTRM_IndexRAB!Q114)","v":10.954375475403712},{"$f":"PTRM_RoC!R114+(PTRM_NomSLDepn!R114-PTRM_IndexRAB!R114)","v":10.987753599484023},{"$f":"PTRM_RoC!S114+(PTRM_NomSLDepn!S114-PTRM_IndexRAB!S114)","v":11.01554064127998},{"$f":"PTRM_RoC!T114+(PTRM_NomSLDepn!T114-PTRM_IndexRAB!T114)","v":11.259763087802384},{"$f":"PTRM_RoC!U114+(PTRM_NomSLDepn!U114-PTRM_IndexRAB!U114)","v":11.272086383135255},{"$f":"PTRM_RoC!V114+(PTRM_NomSLDepn!V114-PTRM_IndexRAB!V114)","v":11.277710242987137},{"$f":"PTRM_RoC!W114+(PTRM_NomSLDepn!W114-PTRM_IndexRAB!W114)","v":11.276284823122515},{"$f":"PTRM_RoC!X114+(PTRM_NomSLDepn!X114-PTRM_IndexRAB!X114)","v":11.267446789480058},{"$f":"PTRM_RoC!Y114+(PTRM_NomSLDepn!Y114-PTRM_IndexRAB!Y114)","v":11.006165671175504},{"$f":"PTRM_RoC!Z114+(PTRM_NomSLDepn!Z114-PTRM_IndexRAB!Z114)","v":10.973099730257736},{"$f":"PTRM_RoC!AA114+(PTRM_NomSLDepn!AA114-PTRM_IndexRAB!AA114)","v":10.931691668950723},{"$f":"PTRM_RoC!AB114+(PTRM_NomSLDepn!AB114-PTRM_IndexRAB!AB114)","v":10.881549710006984},{"$f":"PTRM_RoC!AC114+(PTRM_NomSLDepn!AC114-PTRM_IndexRAB!AC114)","v":10.822267815537398},{"$f":"PTRM_RoC!AD114+(PTRM_NomSLDepn!AD114-PTRM_IndexRAB!AD114)","v":10.89454329582135},{"$f":"PTRM_RoC!AE114+(PTRM_NomSLDepn!AE114-PTRM_IndexRAB!AE114)","v":10.836695004915004},{"$f":"PTRM_RoC!AF114+(PTRM_NomSLDepn!AF114-PTRM_IndexRAB!AF114)","v":10.76793727789499},{"$f":"PTRM_RoC!AG114+(PTRM_NomSLDepn!AG114-PTRM_IndexRAB!AG114)","v":10.687727349642909},{"$f":"PTRM_RoC!AH114+(PTRM_NomSLDepn!AH114-PTRM_IndexRAB!AH114)","v":10.595501209978032},{"$f":"PTRM_RoC!AI114+(PTRM_NomSLDepn!AI114-PTRM_IndexRAB!AI114)","v":10.687608402409111},{"$f":"PTRM_RoC!AJ114+(PTRM_NomSLDepn!AJ114-PTRM_IndexRAB!AJ114)","v":10.542626448560984},{"$f":"PTRM_RoC!AK114+(PTRM_NomSLDepn!AK114-PTRM_IndexRAB!AK114)","v":10.384227196292652},{"$f":"PTRM_RoC!AL114+(PTRM_NomSLDepn!AL114-PTRM_IndexRAB!AL114)","v":10.211842704507115},{"$f":"PTRM_RoC!AM114+(PTRM_NomSLDepn!AM114-PTRM_IndexRAB!AM114)","v":10.024885317046412},{"$f":"PTRM_RoC!AN114+(PTRM_NomSLDepn!AN114-PTRM_IndexRAB!AN114)","v":9.8711106302645},{"$f":"PTRM_RoC!AO114+(PTRM_NomSLDepn!AO114-PTRM_IndexRAB!AO114)","v":9.6430718459040623},{"$f":"PTRM_RoC!AP114+(PTRM_NomSLDepn!AP114-PTRM_IndexRAB!AP114)","v":-1.6475211606249787E-16},{"$f":"PTRM_RoC!AQ114+(PTRM_NomSLDepn!AQ114-PTRM_IndexRAB!AQ114)","v":-1.6861017170003944E-16},{"$f":"PTRM_RoC!AR114+(PTRM_NomSLDepn!AR114-PTRM_IndexRAB!AR114)","v":-1.7255857272226003E-16},{"$f":"PTRM_RoC!AS114+(PTRM_NomSLDepn!AS114-PTRM_IndexRAB!AS114)","v":1.3716001631115843E-16},{"$f":"PTRM_RoC!AT114+(PTRM_NomSLDepn!AT114-PTRM_IndexRAB!AT114)","v":1.4057742380301829E-16},{"$f":"PTRM_RoC!AU114+(PTRM_NomSLDepn!AU114-PTRM_IndexRAB!AU114)","v":1.4407997763912264E-16},{"$f":"PTRM_RoC!AV114+(PTRM_NomSLDepn!AV114-PTRM_IndexRAB!AV114)","v":1.476697992814148E-16},{"$f":"PTRM_RoC!AW114+(PTRM_NomSLDepn!AW114-PTRM_IndexRAB!AW114)","v":1.5134906304907799E-16},{"$f":"PTRM_RoC!AX114+(PTRM_NomSLDepn!AX114-PTRM_IndexRAB!AX114)","v":1.5578472174660261E-16},{"$f":"PTRM_RoC!AY114+(PTRM_NomSLDepn!AY114-PTRM_IndexRAB!AY114)","v":1.5934798807712106E-16},{"$f":"PTRM_RoC!AZ114+(PTRM_NomSLDepn!AZ114-PTRM_IndexRAB!AZ114)","v":1.6299275705308415E-16},{"$f":"PTRM_RoC!BA114+(PTRM_NomSLDepn!BA114-PTRM_IndexRAB!BA114)","v":1.6672089288575152E-16},{"$f":"PTRM_RoC!BB114+(PTRM_NomSLDepn!BB114-PTRM_IndexRAB!BB114)","v":1.7053430242651558E-16}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M115+(PTRM_NomSLDepn!M115-PTRM_IndexRAB!M115)","v":11.003845094607211},{"$f":"PTRM_RoC!N115+(PTRM_NomSLDepn!N115-PTRM_IndexRAB!N115)","v":11.081247203160764},{"$f":"PTRM_RoC!O115+(PTRM_NomSLDepn!O115-PTRM_IndexRAB!O115)","v":11.231730722249544},{"$f":"PTRM_RoC!P115+(PTRM_NomSLDepn!P115-PTRM_IndexRAB!P115)","v":11.281956726861578},{"$f":"PTRM_RoC!Q115+(PTRM_NomSLDepn!Q115-PTRM_IndexRAB!Q115)","v":11.327277224464057},{"$f":"PTRM_RoC!R115+(PTRM_NomSLDepn!R115-PTRM_IndexRAB!R115)","v":11.36740511839966},{"$f":"PTRM_RoC!S115+(PTRM_NomSLDepn!S115-PTRM_IndexRAB!S115)","v":11.402041749156481},{"$f":"PTRM_RoC!T115+(PTRM_NomSLDepn!T115-PTRM_IndexRAB!T115)","v":11.661139930719155},{"$f":"PTRM_RoC!U115+(PTRM_NomSLDepn!U115-PTRM_IndexRAB!U115)","v":11.680524126952182},{"$f":"PTRM_RoC!V115+(PTRM_NomSLDepn!V115-PTRM_IndexRAB!V115)","v":11.693307925983893},{"$f":"PTRM_RoC!W115+(PTRM_NomSLDepn!W115-PTRM_IndexRAB!W115)","v":11.699141941333441},{"$f":"PTRM_RoC!X115+(PTRM_NomSLDepn!X115-PTRM_IndexRAB!X115)","v":11.697663255592902},{"$f":"PTRM_RoC!Y115+(PTRM_NomSLDepn!Y115-PTRM_IndexRAB!Y115)","v":11.434324343566356},{"$f":"PTRM_RoC!Z115+(PTRM_NomSLDepn!Z115-PTRM_IndexRAB!Z115)","v":11.408305393907071},{"$f":"PTRM_RoC!AA115+(PTRM_NomSLDepn!AA115-PTRM_IndexRAB!AA115)","v":11.374031300331076},{"$f":"PTRM_RoC!AB115+(PTRM_NomSLDepn!AB115-PTRM_IndexRAB!AB115)","v":11.331110284668267},{"$f":"PTRM_RoC!AC115+(PTRM_NomSLDepn!AC115-PTRM_IndexRAB!AC115)","v":11.279136255040758},{"$f":"PTRM_RoC!AD115+(PTRM_NomSLDepn!AD115-PTRM_IndexRAB!AD115)","v":11.364898974703966},{"$f":"PTRM_RoC!AE115+(PTRM_NomSLDepn!AE115-PTRM_IndexRAB!AE115)","v":11.315603564110958},{"$f":"PTRM_RoC!AF115+(PTRM_NomSLDepn!AF115-PTRM_IndexRAB!AF115)","v":11.255519510196677},{"$f":"PTRM_RoC!AG115+(PTRM_NomSLDepn!AG115-PTRM_IndexRAB!AG115)","v":11.184104384311944},{"$f":"PTRM_RoC!AH115+(PTRM_NomSLDepn!AH115-PTRM_IndexRAB!AH115)","v":11.100794444155524},{"$f":"PTRM_RoC!AI115+(PTRM_NomSLDepn!AI115-PTRM_IndexRAB!AI115)","v":11.211594677951449},{"$f":"PTRM_RoC!AJ115+(PTRM_NomSLDepn!AJ115-PTRM_IndexRAB!AJ115)","v":11.07469625463861},{"$f":"PTRM_RoC!AK115+(PTRM_NomSLDepn!AK115-PTRM_IndexRAB!AK115)","v":10.924463289430964},{"$f":"PTRM_RoC!AL115+(PTRM_NomSLDepn!AL115-PTRM_IndexRAB!AL115)","v":10.760327073003145},{"$f":"PTRM_RoC!AM115+(PTRM_NomSLDepn!AM115-PTRM_IndexRAB!AM115)","v":10.58169909435221},{"$f":"PTRM_RoC!AN115+(PTRM_NomSLDepn!AN115-PTRM_IndexRAB!AN115)","v":10.439116956473843},{"$f":"PTRM_RoC!AO115+(PTRM_NomSLDepn!AO115-PTRM_IndexRAB!AO115)","v":10.21907007904483},{"$f":"PTRM_RoC!AP115+(PTRM_NomSLDepn!AP115-PTRM_IndexRAB!AP115)","v":9.9829928628727398},{"$f":"PTRM_RoC!AQ115+(PTRM_NomSLDepn!AQ115-PTRM_IndexRAB!AQ115)","v":-3.1388118663631068E-16},{"$f":"PTRM_RoC!AR115+(PTRM_NomSLDepn!AR115-PTRM_IndexRAB!AR115)","v":-3.2123144780783377E-16},{"$f":"PTRM_RoC!AS115+(PTRM_NomSLDepn!AS115-PTRM_IndexRAB!AS115)","v":1.6536809522247382E-16},{"$f":"PTRM_RoC!AT115+(PTRM_NomSLDepn!AT115-PTRM_IndexRAB!AT115)","v":1.6948832050916251E-16},{"$f":"PTRM_RoC!AU115+(PTRM_NomSLDepn!AU115-PTRM_IndexRAB!AU115)","v":1.7371120318203104E-16},{"$f":"PTRM_RoC!AV115+(PTRM_NomSLDepn!AV115-PTRM_IndexRAB!AV115)","v":1.7803930099901824E-16},{"$f":"PTRM_RoC!AW115+(PTRM_NomSLDepn!AW115-PTRM_IndexRAB!AW115)","v":1.8247523544582711E-16},{"$f":"PTRM_RoC!AX115+(PTRM_NomSLDepn!AX115-PTRM_IndexRAB!AX115)","v":1.8782312362486175E-16},{"$f":"PTRM_RoC!AY115+(PTRM_NomSLDepn!AY115-PTRM_IndexRAB!AY115)","v":1.9211920481306639E-16},{"$f":"PTRM_RoC!AZ115+(PTRM_NomSLDepn!AZ115-PTRM_IndexRAB!AZ115)","v":1.9651355033219822E-16},{"$f":"PTRM_RoC!BA115+(PTRM_NomSLDepn!BA115-PTRM_IndexRAB!BA115)","v":2.0100840778380598E-16},{"$f":"PTRM_RoC!BB115+(PTRM_NomSLDepn!BB115-PTRM_IndexRAB!BB115)","v":2.056060761788633E-16}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N116+(PTRM_NomSLDepn!N116-PTRM_IndexRAB!N116)","v":11.084539334084285},{"$f":"PTRM_RoC!O116+(PTRM_NomSLDepn!O116-PTRM_IndexRAB!O116)","v":11.239748838515256},{"$f":"PTRM_RoC!P116+(PTRM_NomSLDepn!P116-PTRM_IndexRAB!P116)","v":11.29491300449628},{"$f":"PTRM_RoC!Q116+(PTRM_NomSLDepn!Q116-PTRM_IndexRAB!Q116)","v":11.345421547363371},{"$f":"PTRM_RoC!R116+(PTRM_NomSLDepn!R116-PTRM_IndexRAB!R116)","v":11.390996988085648},{"$f":"PTRM_RoC!S116+(PTRM_NomSLDepn!S116-PTRM_IndexRAB!S116)","v":11.431350614990045},{"$f":"PTRM_RoC!T116+(PTRM_NomSLDepn!T116-PTRM_IndexRAB!T116)","v":11.697156726350771},{"$f":"PTRM_RoC!U116+(PTRM_NomSLDepn!U116-PTRM_IndexRAB!U116)","v":11.722940944887048},{"$f":"PTRM_RoC!V116+(PTRM_NomSLDepn!V116-PTRM_IndexRAB!V116)","v":11.742427872327585},{"$f":"PTRM_RoC!W116+(PTRM_NomSLDepn!W116-PTRM_IndexRAB!W116)","v":11.755279422175235},{"$f":"PTRM_RoC!X116+(PTRM_NomSLDepn!X116-PTRM_IndexRAB!X116)","v":11.761144356291506},{"$f":"PTRM_RoC!Y116+(PTRM_NomSLDepn!Y116-PTRM_IndexRAB!Y116)","v":11.503939757159788},{"$f":"PTRM_RoC!Z116+(PTRM_NomSLDepn!Z116-PTRM_IndexRAB!Z116)","v":11.485716494041458},{"$f":"PTRM_RoC!AA116+(PTRM_NomSLDepn!AA116-PTRM_IndexRAB!AA116)","v":11.459580600893787},{"$f":"PTRM_RoC!AB116+(PTRM_NomSLDepn!AB116-PTRM_IndexRAB!AB116)","v":11.425152460666538},{"$f":"PTRM_RoC!AC116+(PTRM_NomSLDepn!AC116-PTRM_IndexRAB!AC116)","v":11.382038534322762},{"$f":"PTRM_RoC!AD116+(PTRM_NomSLDepn!AD116-PTRM_IndexRAB!AD116)","v":11.478513197640085},{"$f":"PTRM_RoC!AE116+(PTRM_NomSLDepn!AE116-PTRM_IndexRAB!AE116)","v":11.439229326558621},{"$f":"PTRM_RoC!AF116+(PTRM_NomSLDepn!AF116-PTRM_IndexRAB!AF116)","v":11.389611507009548},{"$f":"PTRM_RoC!AG116+(PTRM_NomSLDepn!AG116-PTRM_IndexRAB!AG116)","v":11.329134482697713},{"$f":"PTRM_RoC!AH116+(PTRM_NomSLDepn!AH116-PTRM_IndexRAB!AH116)","v":11.257252277303815},{"$f":"PTRM_RoC!AI116+(PTRM_NomSLDepn!AI116-PTRM_IndexRAB!AI116)","v":11.383149416851474},{"$f":"PTRM_RoC!AJ116+(PTRM_NomSLDepn!AJ116-PTRM_IndexRAB!AJ116)","v":11.258516588720781},{"$f":"PTRM_RoC!AK116+(PTRM_NomSLDepn!AK116-PTRM_IndexRAB!AK116)","v":11.12104522856999},{"$f":"PTRM_RoC!AL116+(PTRM_NomSLDepn!AL116-PTRM_IndexRAB!AL116)","v":10.970183519816887},{"$f":"PTRM_RoC!AM116+(PTRM_NomSLDepn!AM116-PTRM_IndexRAB!AM116)","v":10.805360373017209},{"$f":"PTRM_RoC!AN116+(PTRM_NomSLDepn!AN116-PTRM_IndexRAB!AN116)","v":10.678303252594102},{"$f":"PTRM_RoC!AO116+(PTRM_NomSLDepn!AO116-PTRM_IndexRAB!AO116)","v":10.473012305308208},{"$f":"PTRM_RoC!AP116+(PTRM_NomSLDepn!AP116-PTRM_IndexRAB!AP116)","v":10.252250945447253},{"$f":"PTRM_RoC!AQ116+(PTRM_NomSLDepn!AQ116-PTRM_IndexRAB!AQ116)","v":10.015407197045731},{"$f":"PTRM_RoC!AR116+(PTRM_NomSLDepn!AR116-PTRM_IndexRAB!AR116)","v":8.9477442344287652E-17},{"$f":"PTRM_RoC!AS116+(PTRM_NomSLDepn!AS116-PTRM_IndexRAB!AS116)","v":9.2961033274256203E-17},{"$f":"PTRM_RoC!AT116+(PTRM_NomSLDepn!AT116-PTRM_IndexRAB!AT116)","v":9.5277201937008316E-17},{"$f":"PTRM_RoC!AU116+(PTRM_NomSLDepn!AU116-PTRM_IndexRAB!AU116)","v":9.7651079051198209E-17},{"$f":"PTRM_RoC!AV116+(PTRM_NomSLDepn!AV116-PTRM_IndexRAB!AV116)","v":1.0008410245052988E-16},{"$f":"PTRM_RoC!AW116+(PTRM_NomSLDepn!AW116-PTRM_IndexRAB!AW116)","v":1.0257774579302256E-16},{"$f":"PTRM_RoC!AX116+(PTRM_NomSLDepn!AX116-PTRM_IndexRAB!AX116)","v":1.055840403886604E-16},{"$f":"PTRM_RoC!AY116+(PTRM_NomSLDepn!AY116-PTRM_IndexRAB!AY116)","v":1.0799906576431291E-16},{"$f":"PTRM_RoC!AZ116+(PTRM_NomSLDepn!AZ116-PTRM_IndexRAB!AZ116)","v":1.1046933005243341E-16},{"$f":"PTRM_RoC!BA116+(PTRM_NomSLDepn!BA116-PTRM_IndexRAB!BA116)","v":1.1299609673351425E-16},{"$f":"PTRM_RoC!BB116+(PTRM_NomSLDepn!BB116-PTRM_IndexRAB!BB116)","v":1.1558065818765644E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O117+(PTRM_NomSLDepn!O117-PTRM_IndexRAB!O117)","v":11.35137128398279},{"$f":"PTRM_RoC!P117+(PTRM_NomSLDepn!P117-PTRM_IndexRAB!P117)","v":11.411836239118831},{"$f":"PTRM_RoC!Q117+(PTRM_NomSLDepn!Q117-PTRM_IndexRAB!Q117)","v":11.467845002080317},{"$f":"PTRM_RoC!R117+(PTRM_NomSLDepn!R117-PTRM_IndexRAB!R117)","v":11.519126861502354},{"$f":"PTRM_RoC!S117+(PTRM_NomSLDepn!S117-PTRM_IndexRAB!S117)","v":11.565400089981093},{"$f":"PTRM_RoC!T117+(PTRM_NomSLDepn!T117-PTRM_IndexRAB!T117)","v":11.84017016832167},{"$f":"PTRM_RoC!U117+(PTRM_NomSLDepn!U117-PTRM_IndexRAB!U117)","v":11.872402072626585},{"$f":"PTRM_RoC!V117+(PTRM_NomSLDepn!V117-PTRM_IndexRAB!V117)","v":11.898572587115936},{"$f":"PTRM_RoC!W117+(PTRM_NomSLDepn!W117-PTRM_IndexRAB!W117)","v":11.918351465278093},{"$f":"PTRM_RoC!X117+(PTRM_NomSLDepn!X117-PTRM_IndexRAB!X117)","v":11.931395555446088},{"$f":"PTRM_RoC!Y117+(PTRM_NomSLDepn!Y117-PTRM_IndexRAB!Y117)","v":11.677766334871128},{"$f":"PTRM_RoC!Z117+(PTRM_NomSLDepn!Z117-PTRM_IndexRAB!Z117)","v":11.66693828586803},{"$f":"PTRM_RoC!AA117+(PTRM_NomSLDepn!AA117-PTRM_IndexRAB!AA117)","v":11.648456818591882},{"$f":"PTRM_RoC!AB117+(PTRM_NomSLDepn!AB117-PTRM_IndexRAB!AB117)","v":11.621950607777443},{"$f":"PTRM_RoC!AC117+(PTRM_NomSLDepn!AC117-PTRM_IndexRAB!AC117)","v":11.587034657606672},{"$f":"PTRM_RoC!AD117+(PTRM_NomSLDepn!AD117-PTRM_IndexRAB!AD117)","v":11.694793647479319},{"$f":"PTRM_RoC!AE117+(PTRM_NomSLDepn!AE117-PTRM_IndexRAB!AE117)","v":11.664860291407836},{"$f":"PTRM_RoC!AF117+(PTRM_NomSLDepn!AF117-PTRM_IndexRAB!AF117)","v":11.624938669157562},{"$f":"PTRM_RoC!AG117+(PTRM_NomSLDepn!AG117-PTRM_IndexRAB!AG117)","v":11.57451533269939},{"$f":"PTRM_RoC!AH117+(PTRM_NomSLDepn!AH117-PTRM_IndexRAB!AH117)","v":11.513056498502749},{"$f":"PTRM_RoC!AI117+(PTRM_NomSLDepn!AI117-PTRM_IndexRAB!AI117)","v":11.654764200250046},{"$f":"PTRM_RoC!AJ117+(PTRM_NomSLDepn!AJ117-PTRM_IndexRAB!AJ117)","v":11.540880298813331},{"$f":"PTRM_RoC!AK117+(PTRM_NomSLDepn!AK117-PTRM_IndexRAB!AK117)","v":11.414520492920811},{"$f":"PTRM_RoC!AL117+(PTRM_NomSLDepn!AL117-PTRM_IndexRAB!AL117)","v":11.275144257582404},{"$f":"PTRM_RoC!AM117+(PTRM_NomSLDepn!AM117-PTRM_IndexRAB!AM117)","v":11.122192129956236},{"$f":"PTRM_RoC!AN117+(PTRM_NomSLDepn!AN117-PTRM_IndexRAB!AN117)","v":11.009023914421508},{"$f":"PTRM_RoC!AO117+(PTRM_NomSLDepn!AO117-PTRM_IndexRAB!AO117)","v":10.816152888051803},{"$f":"PTRM_RoC!AP117+(PTRM_NomSLDepn!AP117-PTRM_IndexRAB!AP117)","v":10.60821177420136},{"$f":"PTRM_RoC!AQ117+(PTRM_NomSLDepn!AQ117-PTRM_IndexRAB!AQ117)","v":10.384600535266914},{"$f":"PTRM_RoC!AR117+(PTRM_NomSLDepn!AR117-PTRM_IndexRAB!AR117)","v":10.144699295089282},{"$f":"PTRM_RoC!AS117+(PTRM_NomSLDepn!AS117-PTRM_IndexRAB!AS117)","v":3.3709836102860002E-16},{"$f":"PTRM_RoC!AT117+(PTRM_NomSLDepn!AT117-PTRM_IndexRAB!AT117)","v":3.4549732812889114E-16},{"$f":"PTRM_RoC!AU117+(PTRM_NomSLDepn!AU117-PTRM_IndexRAB!AU117)","v":3.5410555951672287E-16},{"$f":"PTRM_RoC!AV117+(PTRM_NomSLDepn!AV117-PTRM_IndexRAB!AV117)","v":3.6292826911203527E-16},{"$f":"PTRM_RoC!AW117+(PTRM_NomSLDepn!AW117-PTRM_IndexRAB!AW117)","v":3.7197080074208063E-16},{"$f":"PTRM_RoC!AX117+(PTRM_NomSLDepn!AX117-PTRM_IndexRAB!AX117)","v":3.8287232523319549E-16},{"$f":"PTRM_RoC!AY117+(PTRM_NomSLDepn!AY117-PTRM_IndexRAB!AY117)","v":3.9162976980218125E-16},{"$f":"PTRM_RoC!AZ117+(PTRM_NomSLDepn!AZ117-PTRM_IndexRAB!AZ117)","v":4.0058752353514798E-16},{"$f":"PTRM_RoC!BA117+(PTRM_NomSLDepn!BA117-PTRM_IndexRAB!BA117)","v":4.0975016810667626E-16},{"$f":"PTRM_RoC!BB117+(PTRM_NomSLDepn!BB117-PTRM_IndexRAB!BB117)","v":4.1912238998805996E-16}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":88.812457063348077},98.347109787766726,108.30207147001073,118.37254842888548,128.69988065499652,137.84142093492241,148.91872743007218,160.23574120287591,171.97202221275734,183.78487352639451,197.12850618601416,197.49241350785758,197.74347030046218,197.87560060093983,197.88248976922512,201.74120251119737,201.40712853191545,200.9247097135036,200.28659451498169,199.48515284671902,194.1957401787412,192.91401017314453,191.45060720342369,189.79734159201087,187.94573000208626,188.32639597078972,186.40042416883873,184.2362782488261,181.82258399365736,179.14752882471331,100.57703658883423,90.963289773492207,{"$f":"SUM(AK107:AK117)","v":81.082011909036396},71.219671474413218,61.259531077186764,51.467825244099799,41.151307118308907,30.843455582521351,20.400007732312645,10.144699295089282,1.8455184890938725E-15,1.8915004660622004E-15,1.938628106007308E-15,1.9869299536709147E-15,2.0364352650006517E-15,2.0961180381422134E-15,2.1440625781867341E-15,2.1931037544312461E-15,2.2432666502523744E-15,2.2945769227592067E-15]
[]
[]
["Approach G"]
[{"$f":"Inputs!A128","v":"Forecast Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0527702680823119,1.0801906578266087,1.1083252373581027,1.1371926084201276,1.1685629908127602,1.2007987507009668,1.233923760226326,1.2679625500628444,1.3029403275831093,1.3366129128257942,1.3711557167369188,1.4065912288439564,1.4429425198832921,1.4802332568207177,1.5179960678902591,1.5567222608412052,1.5964364128865107,1.6371637282380476,1.6789300541022201,1.7203828607063429,1.7628591376874243,1.8063841545434385,1.8509838046766194,1.8966846207976655,1.9474720282228168,1.9996193669326345,2.053163051723478,2.1081404724684694,2.1645900202270627,2.2173505296045994,2.2713970429476746,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.3267609057876126},2.3834742276831906,2.4415699008433234,2.4987449632675713,2.5572589133321393,2.617143104218596,2.6784296233164944,2.7411513094165647,2.8094484070187575,2.879447159514958,2.9511899644517667,3.0247202757309624,3.100082629929096,3.1709908674841198,3.2435209902445954,3.3177100956157095,3.3935961295321668,3.4712179058666188]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E125+(PTRM_NomSLDepn!E125-PTRM_IndexRAB!E125)","v":88.812457063348077},{"$f":"PTRM_RoC!F125+(PTRM_NomSLDepn!F125-PTRM_IndexRAB!F125)","v":89.303147648101699},{"$f":"PTRM_RoC!G125+(PTRM_NomSLDepn!G125-PTRM_IndexRAB!G125)","v":89.759149662364578},{"$f":"PTRM_RoC!H125+(PTRM_NomSLDepn!H125-PTRM_IndexRAB!H125)","v":90.178323233348095},{"$f":"PTRM_RoC!I125+(PTRM_NomSLDepn!I125-PTRM_IndexRAB!I125)","v":90.558440550684253},{"$f":"PTRM_RoC!J125+(PTRM_NomSLDepn!J125-PTRM_IndexRAB!J125)","v":90.709620246617277},{"$f":"PTRM_RoC!K125+(PTRM_NomSLDepn!K125-PTRM_IndexRAB!K125)","v":91.140542873835955},{"$f":"PTRM_RoC!L125+(PTRM_NomSLDepn!L125-PTRM_IndexRAB!L125)","v":91.526212262141968},{"$f":"PTRM_RoC!M125+(PTRM_NomSLDepn!M125-PTRM_IndexRAB!M125)","v":91.86380379454566},{"$f":"PTRM_RoC!N125+(PTRM_NomSLDepn!N125-PTRM_IndexRAB!N125)","v":92.150371452023393},{"$f":"PTRM_RoC!O125+(PTRM_NomSLDepn!O125-PTRM_IndexRAB!O125)","v":95.196186384752693},{"$f":"PTRM_RoC!P125+(PTRM_NomSLDepn!P125-PTRM_IndexRAB!P125)","v":95.214982641925701},{"$f":"PTRM_RoC!Q125+(PTRM_NomSLDepn!Q125-PTRM_IndexRAB!Q125)","v":95.171169998533145},{"$f":"PTRM_RoC!R125+(PTRM_NomSLDepn!R125-PTRM_IndexRAB!R125)","v":95.061499830024289},{"$f":"PTRM_RoC!S125+(PTRM_NomSLDepn!S125-PTRM_IndexRAB!S125)","v":94.882597415712809},{"$f":"PTRM_RoC!T125+(PTRM_NomSLDepn!T125-PTRM_IndexRAB!T125)","v":93.019301740983877},{"$f":"PTRM_RoC!U125+(PTRM_NomSLDepn!U125-PTRM_IndexRAB!U125)","v":92.666857806213386},{"$f":"PTRM_RoC!V125+(PTRM_NomSLDepn!V125-PTRM_IndexRAB!V125)","v":92.235891343439079},{"$f":"PTRM_RoC!W125+(PTRM_NomSLDepn!W125-PTRM_IndexRAB!W125)","v":91.722625296137849},{"$f":"PTRM_RoC!X125+(PTRM_NomSLDepn!X125-PTRM_IndexRAB!X125)","v":91.123140996751829},{"$f":"PTRM_RoC!Y125+(PTRM_NomSLDepn!Y125-PTRM_IndexRAB!Y125)","v":89.490461058749617},{"$f":"PTRM_RoC!Z125+(PTRM_NomSLDepn!Z125-PTRM_IndexRAB!Z125)","v":88.643315738580526},{"$f":"PTRM_RoC!AA125+(PTRM_NomSLDepn!AA125-PTRM_IndexRAB!AA125)","v":87.699785260635721},{"$f":"PTRM_RoC!AB125+(PTRM_NomSLDepn!AB125-PTRM_IndexRAB!AB125)","v":86.655626540188663},{"$f":"PTRM_RoC!AC125+(PTRM_NomSLDepn!AC125-PTRM_IndexRAB!AC125)","v":85.506445724953053},{"$f":"PTRM_RoC!AD125+(PTRM_NomSLDepn!AD125-PTRM_IndexRAB!AD125)","v":85.169403633666093},{"$f":"PTRM_RoC!AE125+(PTRM_NomSLDepn!AE125-PTRM_IndexRAB!AE125)","v":83.951980335317174},{"$f":"PTRM_RoC!AF125+(PTRM_NomSLDepn!AF125-PTRM_IndexRAB!AF125)","v":82.608292459296209},{"$f":"PTRM_RoC!AG125+(PTRM_NomSLDepn!AG125-PTRM_IndexRAB!AG125)","v":81.132450945847864},{"$f":"PTRM_RoC!AH125+(PTRM_NomSLDepn!AH125-PTRM_IndexRAB!AH125)","v":79.518341885497051},{"$f":"PTRM_RoC!AI125+(PTRM_NomSLDepn!AI125-PTRM_IndexRAB!AI125)","v":-2.5020248153143909E-16},{"$f":"PTRM_RoC!AJ125+(PTRM_NomSLDepn!AJ125-PTRM_IndexRAB!AJ125)","v":-2.5630100838861164E-16},{"$f":"PTRM_RoC!AK125+(PTRM_NomSLDepn!AK125-PTRM_IndexRAB!AK125)","v":-2.6254818297141833E-16},{"$f":"PTRM_RoC!AL125+(PTRM_NomSLDepn!AL125-PTRM_IndexRAB!AL125)","v":-2.6894762847392777E-16},{"$f":"PTRM_RoC!AM125+(PTRM_NomSLDepn!AM125-PTRM_IndexRAB!AM125)","v":-2.7550305640326673E-16},{"$f":"PTRM_RoC!AN125+(PTRM_NomSLDepn!AN125-PTRM_IndexRAB!AN125)","v":-2.889933048350328E-16},{"$f":"PTRM_RoC!AO125+(PTRM_NomSLDepn!AO125-PTRM_IndexRAB!AO125)","v":-2.9576075811926011E-16},{"$f":"PTRM_RoC!AP125+(PTRM_NomSLDepn!AP125-PTRM_IndexRAB!AP125)","v":-3.0268668713004568E-16},{"$f":"PTRM_RoC!AQ125+(PTRM_NomSLDepn!AQ125-PTRM_IndexRAB!AQ125)","v":-3.0977480294670592E-16},{"$f":"PTRM_RoC!AR125+(PTRM_NomSLDepn!AR125-PTRM_IndexRAB!AR125)","v":-3.1702890355214806E-16},{"$f":"PTRM_RoC!AS125+(PTRM_NomSLDepn!AS125-PTRM_IndexRAB!AS125)","v":-3.2023834691163885E-16},{"$f":"PTRM_RoC!AT125+(PTRM_NomSLDepn!AT125-PTRM_IndexRAB!AT125)","v":-3.2821723868600217E-16},{"$f":"PTRM_RoC!AU125+(PTRM_NomSLDepn!AU125-PTRM_IndexRAB!AU125)","v":-3.3639492836998798E-16},{"$f":"PTRM_RoC!AV125+(PTRM_NomSLDepn!AV125-PTRM_IndexRAB!AV125)","v":-3.4477636910871824E-16},{"$f":"PTRM_RoC!AW125+(PTRM_NomSLDepn!AW125-PTRM_IndexRAB!AW125)","v":-3.5336663745729755E-16},{"$f":"PTRM_RoC!AX125+(PTRM_NomSLDepn!AX125-PTRM_IndexRAB!AX125)","v":-3.6460379435491432E-16},{"$f":"PTRM_RoC!AY125+(PTRM_NomSLDepn!AY125-PTRM_IndexRAB!AY125)","v":-3.7294338253685014E-16},{"$f":"PTRM_RoC!AZ125+(PTRM_NomSLDepn!AZ125-PTRM_IndexRAB!AZ125)","v":-3.8147372224721523E-16},{"$f":"PTRM_RoC!BA125+(PTRM_NomSLDepn!BA125-PTRM_IndexRAB!BA125)","v":-3.9019917654864564E-16},{"$f":"PTRM_RoC!BB125+(PTRM_NomSLDepn!BB125-PTRM_IndexRAB!BB125)","v":-3.9912420830017637E-16}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F126+(PTRM_NomSLDepn!F126-PTRM_IndexRAB!F126)","v":9.0439621396650303},{"$f":"PTRM_RoC!G126+(PTRM_NomSLDepn!G126-PTRM_IndexRAB!G126)","v":9.0939302096581436},{"$f":"PTRM_RoC!H126+(PTRM_NomSLDepn!H126-PTRM_IndexRAB!H126)","v":9.1403658684493756},{"$f":"PTRM_RoC!I126+(PTRM_NomSLDepn!I126-PTRM_IndexRAB!I126)","v":9.183051208223489},{"$f":"PTRM_RoC!J126+(PTRM_NomSLDepn!J126-PTRM_IndexRAB!J126)","v":9.1334479052525577},{"$f":"PTRM_RoC!K126+(PTRM_NomSLDepn!K126-PTRM_IndexRAB!K126)","v":9.1813710220615175},{"$f":"PTRM_RoC!L126+(PTRM_NomSLDepn!L126-PTRM_IndexRAB!L126)","v":9.2249877907299282},{"$f":"PTRM_RoC!M126+(PTRM_NomSLDepn!M126-PTRM_IndexRAB!M126)","v":9.2640241546377702},{"$f":"PTRM_RoC!N126+(PTRM_NomSLDepn!N126-PTRM_IndexRAB!N126)","v":9.2981942140479799},{"$f":"PTRM_RoC!O126+(PTRM_NomSLDepn!O126-PTRM_IndexRAB!O126)","v":9.6112418436468268},{"$f":"PTRM_RoC!P126+(PTRM_NomSLDepn!P126-PTRM_IndexRAB!P126)","v":9.6191515298509405},{"$f":"PTRM_RoC!Q126+(PTRM_NomSLDepn!Q126-PTRM_IndexRAB!Q126)","v":9.621050808097344},{"$f":"PTRM_RoC!R126+(PTRM_NomSLDepn!R126-PTRM_IndexRAB!R126)","v":9.6166237352100659},{"$f":"PTRM_RoC!S126+(PTRM_NomSLDepn!S126-PTRM_IndexRAB!S126)","v":9.6055420521169292},{"$f":"PTRM_RoC!T126+(PTRM_NomSLDepn!T126-PTRM_IndexRAB!T126)","v":9.4241810501114838},{"$f":"PTRM_RoC!U126+(PTRM_NomSLDepn!U126-PTRM_IndexRAB!U126)","v":9.3961437776641201},{"$f":"PTRM_RoC!V126+(PTRM_NomSLDepn!V126-PTRM_IndexRAB!V126)","v":9.3605424151222838},{"$f":"PTRM_RoC!W126+(PTRM_NomSLDepn!W126-PTRM_IndexRAB!W126)","v":9.3170092690785253},{"$f":"PTRM_RoC!X126+(PTRM_NomSLDepn!X126-PTRM_IndexRAB!X126)","v":9.2651628083292827},{"$f":"PTRM_RoC!Y126+(PTRM_NomSLDepn!Y126-PTRM_IndexRAB!Y126)","v":9.1086344672498498},{"$f":"PTRM_RoC!Z126+(PTRM_NomSLDepn!Z126-PTRM_IndexRAB!Z126)","v":9.0324452710748204},{"$f":"PTRM_RoC!AA126+(PTRM_NomSLDepn!AA126-PTRM_IndexRAB!AA126)","v":8.9469412558921189},{"$f":"PTRM_RoC!AB126+(PTRM_NomSLDepn!AB126-PTRM_IndexRAB!AB126)","v":8.8517089003672922},{"$f":"PTRM_RoC!AC126+(PTRM_NomSLDepn!AC126-PTRM_IndexRAB!AC126)","v":8.7463199417545745},{"$f":"PTRM_RoC!AD126+(PTRM_NomSLDepn!AD126-PTRM_IndexRAB!AD126)","v":8.7247508721711462},{"$f":"PTRM_RoC!AE126+(PTRM_NomSLDepn!AE126-PTRM_IndexRAB!AE126)","v":8.613820182319051},{"$f":"PTRM_RoC!AF126+(PTRM_NomSLDepn!AF126-PTRM_IndexRAB!AF126)","v":8.4906930388809094},{"$f":"PTRM_RoC!AG126+(PTRM_NomSLDepn!AG126-PTRM_IndexRAB!AG126)","v":8.3547958122783808},{"$f":"PTRM_RoC!AH126+(PTRM_NomSLDepn!AH126-PTRM_IndexRAB!AH126)","v":8.205532897756564},{"$f":"PTRM_RoC!AI126+(PTRM_NomSLDepn!AI126-PTRM_IndexRAB!AI126)","v":8.1705203519362168},{"$f":"PTRM_RoC!AJ126+(PTRM_NomSLDepn!AJ126-PTRM_IndexRAB!AJ126)","v":4.6912965287144824E-17},{"$f":"PTRM_RoC!AK126+(PTRM_NomSLDepn!AK126-PTRM_IndexRAB!AK126)","v":4.8056439072864682E-17},{"$f":"PTRM_RoC!AL126+(PTRM_NomSLDepn!AL126-PTRM_IndexRAB!AL126)","v":4.9227784307140945E-17},{"$f":"PTRM_RoC!AM126+(PTRM_NomSLDepn!AM126-PTRM_IndexRAB!AM126)","v":5.0427680338861456E-17},{"$f":"PTRM_RoC!AN126+(PTRM_NomSLDepn!AN126-PTRM_IndexRAB!AN126)","v":4.6384275386635677E-17},{"$f":"PTRM_RoC!AO126+(PTRM_NomSLDepn!AO126-PTRM_IndexRAB!AO126)","v":4.7470471542567302E-17},{"$f":"PTRM_RoC!AP126+(PTRM_NomSLDepn!AP126-PTRM_IndexRAB!AP126)","v":4.8582103518705806E-17},{"$f":"PTRM_RoC!AQ126+(PTRM_NomSLDepn!AQ126-PTRM_IndexRAB!AQ126)","v":4.9719766954196177E-17},{"$f":"PTRM_RoC!AR126+(PTRM_NomSLDepn!AR126-PTRM_IndexRAB!AR126)","v":5.0884071436465278E-17},{"$f":"PTRM_RoC!AS126+(PTRM_NomSLDepn!AS126-PTRM_IndexRAB!AS126)","v":5.1399196534984116E-17},{"$f":"PTRM_RoC!AT126+(PTRM_NomSLDepn!AT126-PTRM_IndexRAB!AT126)","v":5.2679832131554391E-17},{"$f":"PTRM_RoC!AU126+(PTRM_NomSLDepn!AU126-PTRM_IndexRAB!AU126)","v":5.3992375377305275E-17},{"$f":"PTRM_RoC!AV126+(PTRM_NomSLDepn!AV126-PTRM_IndexRAB!AV126)","v":5.5337621266596561E-17},{"$f":"PTRM_RoC!AW126+(PTRM_NomSLDepn!AW126-PTRM_IndexRAB!AW126)","v":5.6716384601453244E-17},{"$f":"PTRM_RoC!AX126+(PTRM_NomSLDepn!AX126-PTRM_IndexRAB!AX126)","v":5.8519981333216361E-17},{"$f":"PTRM_RoC!AY126+(PTRM_NomSLDepn!AY126-PTRM_IndexRAB!AY126)","v":5.985850976404926E-17},{"$f":"PTRM_RoC!AZ126+(PTRM_NomSLDepn!AZ126-PTRM_IndexRAB!AZ126)","v":6.122765437621592E-17},{"$f":"PTRM_RoC!BA126+(PTRM_NomSLDepn!BA126-PTRM_IndexRAB!BA126)","v":6.2628115454101741E-17},{"$f":"PTRM_RoC!BB126+(PTRM_NomSLDepn!BB126-PTRM_IndexRAB!BB126)","v":6.4060609299707554E-17}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G127+(PTRM_NomSLDepn!G127-PTRM_IndexRAB!G127)","v":9.4489915979880088},{"$f":"PTRM_RoC!H127+(PTRM_NomSLDepn!H127-PTRM_IndexRAB!H127)","v":9.5011974637624661},{"$f":"PTRM_RoC!I127+(PTRM_NomSLDepn!I127-PTRM_IndexRAB!I127)","v":9.5497127210124955},{"$f":"PTRM_RoC!J127+(PTRM_NomSLDepn!J127-PTRM_IndexRAB!J127)","v":9.6031269489623998},{"$f":"PTRM_RoC!K127+(PTRM_NomSLDepn!K127-PTRM_IndexRAB!K127)","v":9.6580787768169287},{"$f":"PTRM_RoC!L127+(PTRM_NomSLDepn!L127-PTRM_IndexRAB!L127)","v":9.7087546269638771},{"$f":"PTRM_RoC!M127+(PTRM_NomSLDepn!M127-PTRM_IndexRAB!M127)","v":9.7548767696814647},{"$f":"PTRM_RoC!N127+(PTRM_NomSLDepn!N127-PTRM_IndexRAB!N127)","v":9.7961554063686709},{"$f":"PTRM_RoC!O127+(PTRM_NomSLDepn!O127-PTRM_IndexRAB!O127)","v":10.131711781390498},{"$f":"PTRM_RoC!P127+(PTRM_NomSLDepn!P127-PTRM_IndexRAB!P127)","v":10.146085538468025},{"$f":"PTRM_RoC!Q127+(PTRM_NomSLDepn!Q127-PTRM_IndexRAB!Q127)","v":10.154435380675192},{"$f":"PTRM_RoC!R127+(PTRM_NomSLDepn!R127-PTRM_IndexRAB!R127)","v":10.156440349425624},{"$f":"PTRM_RoC!S127+(PTRM_NomSLDepn!S127-PTRM_IndexRAB!S127)","v":10.151766920025963},{"$f":"PTRM_RoC!T127+(PTRM_NomSLDepn!T127-PTRM_IndexRAB!T127)","v":9.9673734861893166},{"$f":"PTRM_RoC!U127+(PTRM_NomSLDepn!U127-PTRM_IndexRAB!U127)","v":9.9453941122137035},{"$f":"PTRM_RoC!V127+(PTRM_NomSLDepn!V127-PTRM_IndexRAB!V127)","v":9.9158062124441795},{"$f":"PTRM_RoC!W127+(PTRM_NomSLDepn!W127-PTRM_IndexRAB!W127)","v":9.8782358835712891},{"$f":"PTRM_RoC!X127+(PTRM_NomSLDepn!X127-PTRM_IndexRAB!X127)","v":9.8322950965631044},{"$f":"PTRM_RoC!Y127+(PTRM_NomSLDepn!Y127-PTRM_IndexRAB!Y127)","v":9.6756343201644022},{"$f":"PTRM_RoC!Z127+(PTRM_NomSLDepn!Z127-PTRM_IndexRAB!Z127)","v":9.6046969339982589},{"$f":"PTRM_RoC!AA127+(PTRM_NomSLDepn!AA127-PTRM_IndexRAB!AA127)","v":9.5243584220580573},{"$f":"PTRM_RoC!AB127+(PTRM_NomSLDepn!AB127-PTRM_IndexRAB!AB127)","v":9.4341977996922566},{"$f":"PTRM_RoC!AC127+(PTRM_NomSLDepn!AC127-PTRM_IndexRAB!AC127)","v":9.3337790249115287},{"$f":"PTRM_RoC!AD127+(PTRM_NomSLDepn!AD127-PTRM_IndexRAB!AD127)","v":9.323550745128049},{"$f":"PTRM_RoC!AE127+(PTRM_NomSLDepn!AE127-PTRM_IndexRAB!AE127)","v":9.2186436717887066},{"$f":"PTRM_RoC!AF127+(PTRM_NomSLDepn!AF127-PTRM_IndexRAB!AF127)","v":9.1014333907164975},{"$f":"PTRM_RoC!AG127+(PTRM_NomSLDepn!AG127-PTRM_IndexRAB!AG127)","v":8.9713362362748885},{"$f":"PTRM_RoC!AH127+(PTRM_NomSLDepn!AH127-PTRM_IndexRAB!AH127)","v":8.8277461067241401},{"$f":"PTRM_RoC!AI127+(PTRM_NomSLDepn!AI127-PTRM_IndexRAB!AI127)","v":8.8082775327761151},{"$f":"PTRM_RoC!AJ127+(PTRM_NomSLDepn!AJ127-PTRM_IndexRAB!AJ127)","v":8.6128385443483158},{"$f":"PTRM_RoC!AK127+(PTRM_NomSLDepn!AK127-PTRM_IndexRAB!AK127)","v":3.5540125217533962E-17},{"$f":"PTRM_RoC!AL127+(PTRM_NomSLDepn!AL127-PTRM_IndexRAB!AL127)","v":3.640639323701871E-17},{"$f":"PTRM_RoC!AM127+(PTRM_NomSLDepn!AM127-PTRM_IndexRAB!AM127)","v":3.7293775990258286E-17},{"$f":"PTRM_RoC!AN127+(PTRM_NomSLDepn!AN127-PTRM_IndexRAB!AN127)","v":1.3858115580491567E-16},{"$f":"PTRM_RoC!AO127+(PTRM_NomSLDepn!AO127-PTRM_IndexRAB!AO127)","v":1.4182635727599939E-16},{"$f":"PTRM_RoC!AP127+(PTRM_NomSLDepn!AP127-PTRM_IndexRAB!AP127)","v":1.4514755271990543E-16},{"$f":"PTRM_RoC!AQ127+(PTRM_NomSLDepn!AQ127-PTRM_IndexRAB!AQ127)","v":1.4854652171301959E-16},{"$f":"PTRM_RoC!AR127+(PTRM_NomSLDepn!AR127-PTRM_IndexRAB!AR127)","v":1.520250855046658E-16},{"$f":"PTRM_RoC!AS127+(PTRM_NomSLDepn!AS127-PTRM_IndexRAB!AS127)","v":1.5356411205928626E-16},{"$f":"PTRM_RoC!AT127+(PTRM_NomSLDepn!AT127-PTRM_IndexRAB!AT127)","v":1.5739023545257659E-16},{"$f":"PTRM_RoC!AU127+(PTRM_NomSLDepn!AU127-PTRM_IndexRAB!AU127)","v":1.6131168854252829E-16},{"$f":"PTRM_RoC!AV127+(PTRM_NomSLDepn!AV127-PTRM_IndexRAB!AV127)","v":1.6533084651418677E-16},{"$f":"PTRM_RoC!AW127+(PTRM_NomSLDepn!AW127-PTRM_IndexRAB!AW127)","v":1.6945014373147025E-16},{"$f":"PTRM_RoC!AX127+(PTRM_NomSLDepn!AX127-PTRM_IndexRAB!AX127)","v":1.748387052129269E-16},{"$f":"PTRM_RoC!AY127+(PTRM_NomSLDepn!AY127-PTRM_IndexRAB!AY127)","v":1.7883779359959175E-16},{"$f":"PTRM_RoC!AZ127+(PTRM_NomSLDepn!AZ127-PTRM_IndexRAB!AZ127)","v":1.8292835319627782E-16},{"$f":"PTRM_RoC!BA127+(PTRM_NomSLDepn!BA127-PTRM_IndexRAB!BA127)","v":1.8711247622537511E-16},{"$f":"PTRM_RoC!BB127+(PTRM_NomSLDepn!BB127-PTRM_IndexRAB!BB127)","v":1.9139230276470875E-16}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H128+(PTRM_NomSLDepn!H128-PTRM_IndexRAB!H128)","v":9.5526618633255378},{"$f":"PTRM_RoC!I128+(PTRM_NomSLDepn!I128-PTRM_IndexRAB!I128)","v":9.6054405093698101},{"$f":"PTRM_RoC!J128+(PTRM_NomSLDepn!J128-PTRM_IndexRAB!J128)","v":9.6952775139909591},{"$f":"PTRM_RoC!K128+(PTRM_NomSLDepn!K128-PTRM_IndexRAB!K128)","v":9.7551727571845852},{"$f":"PTRM_RoC!L128+(PTRM_NomSLDepn!L128-PTRM_IndexRAB!L128)","v":9.8109946344640413},{"$f":"PTRM_RoC!M128+(PTRM_NomSLDepn!M128-PTRM_IndexRAB!M128)","v":9.862472832703844},{"$f":"PTRM_RoC!N128+(PTRM_NomSLDepn!N128-PTRM_IndexRAB!N128)","v":9.9093252249020107},{"$f":"PTRM_RoC!O128+(PTRM_NomSLDepn!O128-PTRM_IndexRAB!O128)","v":10.254303970583253},{"$f":"PTRM_RoC!P128+(PTRM_NomSLDepn!P128-PTRM_IndexRAB!P128)","v":10.274676294385628},{"$f":"PTRM_RoC!Q128+(PTRM_NomSLDepn!Q128-PTRM_IndexRAB!Q128)","v":10.289252873772437},{"$f":"PTRM_RoC!R128+(PTRM_NomSLDepn!R128-PTRM_IndexRAB!R128)","v":10.297720537247175},{"$f":"PTRM_RoC!S128+(PTRM_NomSLDepn!S128-PTRM_IndexRAB!S128)","v":10.299753797305844},{"$f":"PTRM_RoC!T128+(PTRM_NomSLDepn!T128-PTRM_IndexRAB!T128)","v":10.119680466325642},{"$f":"PTRM_RoC!U128+(PTRM_NomSLDepn!U128-PTRM_IndexRAB!U128)","v":10.104746350296328},{"$f":"PTRM_RoC!V128+(PTRM_NomSLDepn!V128-PTRM_IndexRAB!V128)","v":10.082464051025651},{"$f":"PTRM_RoC!W128+(PTRM_NomSLDepn!W128-PTRM_IndexRAB!W128)","v":10.052468363332872},{"$f":"PTRM_RoC!X128+(PTRM_NomSLDepn!X128-PTRM_IndexRAB!X128)","v":10.014380230678487},{"$f":"PTRM_RoC!Y128+(PTRM_NomSLDepn!Y128-PTRM_IndexRAB!Y128)","v":9.8638759769921673},{"$f":"PTRM_RoC!Z128+(PTRM_NomSLDepn!Z128-PTRM_IndexRAB!Z128)","v":9.8011299038355091},{"$f":"PTRM_RoC!AA128+(PTRM_NomSLDepn!AA128-PTRM_IndexRAB!AA128)","v":9.7292724406608286},{"$f":"PTRM_RoC!AB128+(PTRM_NomSLDepn!AB128-PTRM_IndexRAB!AB128)","v":9.6478919165782102},{"$f":"PTRM_RoC!AC128+(PTRM_NomSLDepn!AC128-PTRM_IndexRAB!AC128)","v":9.5565618866517745},{"$f":"PTRM_RoC!AD128+(PTRM_NomSLDepn!AD128-PTRM_IndexRAB!AD128)","v":9.5582811588091836},{"$f":"PTRM_RoC!AE128+(PTRM_NomSLDepn!AE128-PTRM_IndexRAB!AE128)","v":9.4637147131263148},{"$f":"PTRM_RoC!AF128+(PTRM_NomSLDepn!AF128-PTRM_IndexRAB!AF128)","v":9.3572305376643676},{"$f":"PTRM_RoC!AG128+(PTRM_NomSLDepn!AG128-PTRM_IndexRAB!AG128)","v":9.2382581963498396},{"$f":"PTRM_RoC!AH128+(PTRM_NomSLDepn!AH128-PTRM_IndexRAB!AH128)","v":9.1062052491110101},{"$f":"PTRM_RoC!AI128+(PTRM_NomSLDepn!AI128-PTRM_IndexRAB!AI128)","v":9.1033311311671401},{"$f":"PTRM_RoC!AJ128+(PTRM_NomSLDepn!AJ128-PTRM_IndexRAB!AJ128)","v":8.9197747491337243},{"$f":"PTRM_RoC!AK128+(PTRM_NomSLDepn!AK128-PTRM_IndexRAB!AK128)","v":8.7218618487411455},{"$f":"PTRM_RoC!AL128+(PTRM_NomSLDepn!AL128-PTRM_IndexRAB!AL128)","v":-1.0946358567000459E-16},{"$f":"PTRM_RoC!AM128+(PTRM_NomSLDepn!AM128-PTRM_IndexRAB!AM128)","v":-1.1213169117001759E-16},{"$f":"PTRM_RoC!AN128+(PTRM_NomSLDepn!AN128-PTRM_IndexRAB!AN128)","v":9.1909091723022251E-17},{"$f":"PTRM_RoC!AO128+(PTRM_NomSLDepn!AO128-PTRM_IndexRAB!AO128)","v":9.4061357793637173E-17},{"$f":"PTRM_RoC!AP128+(PTRM_NomSLDepn!AP128-PTRM_IndexRAB!AP128)","v":9.6264024201714672E-17},{"$f":"PTRM_RoC!AQ128+(PTRM_NomSLDepn!AQ128-PTRM_IndexRAB!AQ128)","v":9.8518271188885207E-17},{"$f":"PTRM_RoC!AR128+(PTRM_NomSLDepn!AR128-PTRM_IndexRAB!AR128)","v":1.0082530663489391E-16},{"$f":"PTRM_RoC!AS128+(PTRM_NomSLDepn!AS128-PTRM_IndexRAB!AS128)","v":1.018460120255453E-16},{"$f":"PTRM_RoC!AT128+(PTRM_NomSLDepn!AT128-PTRM_IndexRAB!AT128)","v":1.0438355418887201E-16},{"$f":"PTRM_RoC!AU128+(PTRM_NomSLDepn!AU128-PTRM_IndexRAB!AU128)","v":1.0698432043041837E-16},{"$f":"PTRM_RoC!AV128+(PTRM_NomSLDepn!AV128-PTRM_IndexRAB!AV128)","v":1.0964988600837101E-16},{"$f":"PTRM_RoC!AW128+(PTRM_NomSLDepn!AW128-PTRM_IndexRAB!AW128)","v":1.1238186542922863E-16},{"$f":"PTRM_RoC!AX128+(PTRM_NomSLDepn!AX128-PTRM_IndexRAB!AX128)","v":1.159556398618184E-16},{"$f":"PTRM_RoC!AY128+(PTRM_NomSLDepn!AY128-PTRM_IndexRAB!AY128)","v":1.186078949913388E-16},{"$f":"PTRM_RoC!AZ128+(PTRM_NomSLDepn!AZ128-PTRM_IndexRAB!AZ128)","v":1.2132081519312695E-16},{"$f":"PTRM_RoC!BA128+(PTRM_NomSLDepn!BA128-PTRM_IndexRAB!BA128)","v":1.2409578806031151E-16},{"$f":"PTRM_RoC!BB128+(PTRM_NomSLDepn!BB128-PTRM_IndexRAB!BB128)","v":1.269342329244601E-16}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I129+(PTRM_NomSLDepn!I129-PTRM_IndexRAB!I129)","v":9.8032356657064739},{"$f":"PTRM_RoC!J129+(PTRM_NomSLDepn!J129-PTRM_IndexRAB!J129)","v":9.7553687086918082},{"$f":"PTRM_RoC!K129+(PTRM_NomSLDepn!K129-PTRM_IndexRAB!K129)","v":9.8198972899654748},{"$f":"PTRM_RoC!L129+(PTRM_NomSLDepn!L129-PTRM_IndexRAB!L129)","v":9.8805624060975443},{"$f":"PTRM_RoC!M129+(PTRM_NomSLDepn!M129-PTRM_IndexRAB!M129)","v":9.9371017986653456},{"$f":"PTRM_RoC!N129+(PTRM_NomSLDepn!N129-PTRM_IndexRAB!N129)","v":9.9892416800310784},{"$f":"PTRM_RoC!O129+(PTRM_NomSLDepn!O129-PTRM_IndexRAB!O129)","v":10.34234472107511},{"$f":"PTRM_RoC!P129+(PTRM_NomSLDepn!P129-PTRM_IndexRAB!P129)","v":10.368499581796248},{"$f":"PTRM_RoC!Q129+(PTRM_NomSLDepn!Q129-PTRM_IndexRAB!Q129)","v":10.389098779111942},{"$f":"PTRM_RoC!R129+(PTRM_NomSLDepn!R129-PTRM_IndexRAB!R129)","v":10.403837688521076},{"$f":"PTRM_RoC!S129+(PTRM_NomSLDepn!S129-PTRM_IndexRAB!S129)","v":10.412399650936903},{"$f":"PTRM_RoC!T129+(PTRM_NomSLDepn!T129-PTRM_IndexRAB!T129)","v":10.237087400544141},{"$f":"PTRM_RoC!U129+(PTRM_NomSLDepn!U129-PTRM_IndexRAB!U129)","v":10.229063860498288},{"$f":"PTRM_RoC!V129+(PTRM_NomSLDepn!V129-PTRM_IndexRAB!V129)","v":10.213968321951167},{"$f":"PTRM_RoC!W129+(PTRM_NomSLDepn!W129-PTRM_IndexRAB!W129)","v":10.191445173818485},{"$f":"PTRM_RoC!X129+(PTRM_NomSLDepn!X129-PTRM_IndexRAB!X129)","v":10.161125263425067},{"$f":"PTRM_RoC!Y129+(PTRM_NomSLDepn!Y129-PTRM_IndexRAB!Y129)","v":10.017080900893601},{"$f":"PTRM_RoC!Z129+(PTRM_NomSLDepn!Z129-PTRM_IndexRAB!Z129)","v":9.9625085698667064},{"$f":"PTRM_RoC!AA129+(PTRM_NomSLDepn!AA129-PTRM_IndexRAB!AA129)","v":9.8991350752073277},{"$f":"PTRM_RoC!AB129+(PTRM_NomSLDepn!AB129-PTRM_IndexRAB!AB129)","v":9.8265590823261881},{"$f":"PTRM_RoC!AC129+(PTRM_NomSLDepn!AC129-PTRM_IndexRAB!AC129)","v":9.7443648038818473},{"$f":"PTRM_RoC!AD129+(PTRM_NomSLDepn!AD129-PTRM_IndexRAB!AD129)","v":9.757720383966408},{"$f":"PTRM_RoC!AE129+(PTRM_NomSLDepn!AE129-PTRM_IndexRAB!AE129)","v":9.6735194258485393},{"$f":"PTRM_RoC!AF129+(PTRM_NomSLDepn!AF129-PTRM_IndexRAB!AF129)","v":9.5778128511885523},{"$f":"PTRM_RoC!AG129+(PTRM_NomSLDepn!AG129-PTRM_IndexRAB!AG129)","v":9.4700448620739834},{"$f":"PTRM_RoC!AH129+(PTRM_NomSLDepn!AH129-PTRM_IndexRAB!AH129)","v":9.3496381450374031},{"$f":"PTRM_RoC!AI129+(PTRM_NomSLDepn!AI129-PTRM_IndexRAB!AI129)","v":9.3629423025006844},{"$f":"PTRM_RoC!AJ129+(PTRM_NomSLDepn!AJ129-PTRM_IndexRAB!AJ129)","v":9.1915264980789964},{"$f":"PTRM_RoC!AK129+(PTRM_NomSLDepn!AK129-PTRM_IndexRAB!AK129)","v":9.0061917755426144},{"$f":"PTRM_RoC!AL129+(PTRM_NomSLDepn!AL129-PTRM_IndexRAB!AL129)","v":8.8063614450779877},{"$f":"PTRM_RoC!AM129+(PTRM_NomSLDepn!AM129-PTRM_IndexRAB!AM129)","v":1.9333828118338476E-16},{"$f":"PTRM_RoC!AN129+(PTRM_NomSLDepn!AN129-PTRM_IndexRAB!AN129)","v":9.7377550995072611E-17},{"$f":"PTRM_RoC!AO129+(PTRM_NomSLDepn!AO129-PTRM_IndexRAB!AO129)","v":9.9657873813166252E-17},{"$f":"PTRM_RoC!AP129+(PTRM_NomSLDepn!AP129-PTRM_IndexRAB!AP129)","v":1.0199159571658891E-16},{"$f":"PTRM_RoC!AQ129+(PTRM_NomSLDepn!AQ129-PTRM_IndexRAB!AQ129)","v":1.0437996716965706E-16},{"$f":"PTRM_RoC!AR129+(PTRM_NomSLDepn!AR129-PTRM_IndexRAB!AR129)","v":1.0682426791923003E-16},{"$f":"PTRM_RoC!AS129+(PTRM_NomSLDepn!AS129-PTRM_IndexRAB!AS129)","v":1.0790570381817933E-16},{"$f":"PTRM_RoC!AT129+(PTRM_NomSLDepn!AT129-PTRM_IndexRAB!AT129)","v":1.1059422610448543E-16},{"$f":"PTRM_RoC!AU129+(PTRM_NomSLDepn!AU129-PTRM_IndexRAB!AU129)","v":1.1334973421107902E-16},{"$f":"PTRM_RoC!AV129+(PTRM_NomSLDepn!AV129-PTRM_IndexRAB!AV129)","v":1.1617389712175193E-16},{"$f":"PTRM_RoC!AW129+(PTRM_NomSLDepn!AW129-PTRM_IndexRAB!AW129)","v":1.190684254038263E-16},{"$f":"PTRM_RoC!AX129+(PTRM_NomSLDepn!AX129-PTRM_IndexRAB!AX129)","v":1.2285483429472409E-16},{"$f":"PTRM_RoC!AY129+(PTRM_NomSLDepn!AY129-PTRM_IndexRAB!AY129)","v":1.25664894804354E-16},{"$f":"PTRM_RoC!AZ129+(PTRM_NomSLDepn!AZ129-PTRM_IndexRAB!AZ129)","v":1.2853922987113188E-16},{"$f":"PTRM_RoC!BA129+(PTRM_NomSLDepn!BA129-PTRM_IndexRAB!BA129)","v":1.3147930964798948E-16},{"$f":"PTRM_RoC!BB129+(PTRM_NomSLDepn!BB129-PTRM_IndexRAB!BB129)","v":1.3448663791468907E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J130+(PTRM_NomSLDepn!J130-PTRM_IndexRAB!J130)","v":9.9544773272014559},{"$f":"PTRM_RoC!K130+(PTRM_NomSLDepn!K130-PTRM_IndexRAB!K130)","v":10.024498081587716},{"$f":"PTRM_RoC!L130+(PTRM_NomSLDepn!L130-PTRM_IndexRAB!L130)","v":10.090806865858383},{"$f":"PTRM_RoC!M130+(PTRM_NomSLDepn!M130-PTRM_IndexRAB!M130)","v":10.153145600399846},{"$f":"PTRM_RoC!N130+(PTRM_NomSLDepn!N130-PTRM_IndexRAB!N130)","v":10.21124479165082},{"$f":"PTRM_RoC!O130+(PTRM_NomSLDepn!O130-PTRM_IndexRAB!O130)","v":10.577418689241879},{"$f":"PTRM_RoC!P130+(PTRM_NomSLDepn!P130-PTRM_IndexRAB!P130)","v":10.609648221108088},{"$f":"PTRM_RoC!Q130+(PTRM_NomSLDepn!Q130-PTRM_IndexRAB!Q130)","v":10.636479068368274},{"$f":"PTRM_RoC!R130+(PTRM_NomSLDepn!R130-PTRM_IndexRAB!R130)","v":10.657610663093728},{"$f":"PTRM_RoC!S130+(PTRM_NomSLDepn!S130-PTRM_IndexRAB!S130)","v":10.672730507598141},{"$f":"PTRM_RoC!T130+(PTRM_NomSLDepn!T130-PTRM_IndexRAB!T130)","v":10.499597347980162},{"$f":"PTRM_RoC!U130+(PTRM_NomSLDepn!U130-PTRM_IndexRAB!U130)","v":10.498270275878831},{"$f":"PTRM_RoC!V130+(PTRM_NomSLDepn!V130-PTRM_IndexRAB!V130)","v":10.49004202807016},{"$f":"PTRM_RoC!W130+(PTRM_NomSLDepn!W130-PTRM_IndexRAB!W130)","v":10.474561351054628},{"$f":"PTRM_RoC!X130+(PTRM_NomSLDepn!X130-PTRM_IndexRAB!X130)","v":10.451463560901152},{"$f":"PTRM_RoC!Y130+(PTRM_NomSLDepn!Y130-PTRM_IndexRAB!Y130)","v":10.311721086998112},{"$f":"PTRM_RoC!Z130+(PTRM_NomSLDepn!Z130-PTRM_IndexRAB!Z130)","v":10.264422836092251},{"$f":"PTRM_RoC!AA130+(PTRM_NomSLDepn!AA130-PTRM_IndexRAB!AA130)","v":10.208503004121916},{"$f":"PTRM_RoC!AB130+(PTRM_NomSLDepn!AB130-PTRM_IndexRAB!AB130)","v":10.143564690034157},{"$f":"PTRM_RoC!AC130+(PTRM_NomSLDepn!AC130-PTRM_IndexRAB!AC130)","v":10.069196649479071},{"$f":"PTRM_RoC!AD130+(PTRM_NomSLDepn!AD130-PTRM_IndexRAB!AD130)","v":10.094213235030633},{"$f":"PTRM_RoC!AE130+(PTRM_NomSLDepn!AE130-PTRM_IndexRAB!AE130)","v":10.019021849861147},{"$f":"PTRM_RoC!AF130+(PTRM_NomSLDepn!AF130-PTRM_IndexRAB!AF130)","v":9.9325660788443439},{"$f":"PTRM_RoC!AG130+(PTRM_NomSLDepn!AG130-PTRM_IndexRAB!AG130)","v":9.8342965830029456},{"$f":"PTRM_RoC!AH130+(PTRM_NomSLDepn!AH130-PTRM_IndexRAB!AH130)","v":9.7236426807422589},{"$f":"PTRM_RoC!AI130+(PTRM_NomSLDepn!AI130-PTRM_IndexRAB!AI130)","v":9.7530839658998332},{"$f":"PTRM_RoC!AJ130+(PTRM_NomSLDepn!AJ130-PTRM_IndexRAB!AJ130)","v":9.5911768358821483},{"$f":"PTRM_RoC!AK130+(PTRM_NomSLDepn!AK130-PTRM_IndexRAB!AK130)","v":9.4155825366163821},{"$f":"PTRM_RoC!AL130+(PTRM_NomSLDepn!AL130-PTRM_IndexRAB!AL130)","v":9.225730026556505},{"$f":"PTRM_RoC!AM130+(PTRM_NomSLDepn!AM130-PTRM_IndexRAB!AM130)","v":9.0210285582854528},{"$f":"PTRM_RoC!AN130+(PTRM_NomSLDepn!AN130-PTRM_IndexRAB!AN130)","v":5.1414022426400211E-16},{"$f":"PTRM_RoC!AO130+(PTRM_NomSLDepn!AO130-PTRM_IndexRAB!AO130)","v":5.2618001858115744E-16},{"$f":"PTRM_RoC!AP130+(PTRM_NomSLDepn!AP130-PTRM_IndexRAB!AP130)","v":5.385017528056735E-16},{"$f":"PTRM_RoC!AQ130+(PTRM_NomSLDepn!AQ130-PTRM_IndexRAB!AQ130)","v":5.5111202921905672E-16},{"$f":"PTRM_RoC!AR130+(PTRM_NomSLDepn!AR130-PTRM_IndexRAB!AR130)","v":5.6401760471065744E-16},{"$f":"PTRM_RoC!AS130+(PTRM_NomSLDepn!AS130-PTRM_IndexRAB!AS130)","v":5.697274391635806E-16},{"$f":"PTRM_RoC!AT130+(PTRM_NomSLDepn!AT130-PTRM_IndexRAB!AT130)","v":5.8392247115088237E-16},{"$f":"PTRM_RoC!AU130+(PTRM_NomSLDepn!AU130-PTRM_IndexRAB!AU130)","v":5.9847117915810065E-16},{"$f":"PTRM_RoC!AV130+(PTRM_NomSLDepn!AV130-PTRM_IndexRAB!AV130)","v":6.1338237519264564E-16},{"$f":"PTRM_RoC!AW130+(PTRM_NomSLDepn!AW130-PTRM_IndexRAB!AW130)","v":6.2866509081731267E-16},{"$f":"PTRM_RoC!AX130+(PTRM_NomSLDepn!AX130-PTRM_IndexRAB!AX130)","v":6.48656814745756E-16},{"$f":"PTRM_RoC!AY130+(PTRM_NomSLDepn!AY130-PTRM_IndexRAB!AY130)","v":6.634935520209587E-16},{"$f":"PTRM_RoC!AZ130+(PTRM_NomSLDepn!AZ130-PTRM_IndexRAB!AZ130)","v":6.7866965021547825E-16},{"$f":"PTRM_RoC!BA130+(PTRM_NomSLDepn!BA130-PTRM_IndexRAB!BA130)","v":6.9419287153682886E-16},{"$f":"PTRM_RoC!BB130+(PTRM_NomSLDepn!BB130-PTRM_IndexRAB!BB130)","v":7.1007115573761602E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K131+(PTRM_NomSLDepn!K131-PTRM_IndexRAB!K131)","v":10.354173317180441},{"$f":"PTRM_RoC!L131+(PTRM_NomSLDepn!L131-PTRM_IndexRAB!L131)","v":10.427005571741301},{"$f":"PTRM_RoC!M131+(PTRM_NomSLDepn!M131-PTRM_IndexRAB!M131)","v":10.495976811739395},{"$f":"PTRM_RoC!N131+(PTRM_NomSLDepn!N131-PTRM_IndexRAB!N131)","v":10.560818595049525},{"$f":"PTRM_RoC!O131+(PTRM_NomSLDepn!O131-PTRM_IndexRAB!O131)","v":11.079532680136204},{"$f":"PTRM_RoC!P131+(PTRM_NomSLDepn!P131-PTRM_IndexRAB!P131)","v":11.118782916837777},{"$f":"PTRM_RoC!Q131+(PTRM_NomSLDepn!Q131-PTRM_IndexRAB!Q131)","v":11.152661992523432},{"$f":"PTRM_RoC!R131+(PTRM_NomSLDepn!R131-PTRM_IndexRAB!R131)","v":11.180866072831252},{"$f":"PTRM_RoC!S131+(PTRM_NomSLDepn!S131-PTRM_IndexRAB!S131)","v":11.203079206426683},{"$f":"PTRM_RoC!T131+(PTRM_NomSLDepn!T131-PTRM_IndexRAB!T131)","v":11.02790304703872},{"$f":"PTRM_RoC!U131+(PTRM_NomSLDepn!U131-PTRM_IndexRAB!U131)","v":11.033405079146061},{"$f":"PTRM_RoC!V131+(PTRM_NomSLDepn!V131-PTRM_IndexRAB!V131)","v":11.032010537662423},{"$f":"PTRM_RoC!W131+(PTRM_NomSLDepn!W131-PTRM_IndexRAB!W131)","v":11.023363959307481},{"$f":"PTRM_RoC!X131+(PTRM_NomSLDepn!X131-PTRM_IndexRAB!X131)","v":11.007096232579404},{"$f":"PTRM_RoC!Y131+(PTRM_NomSLDepn!Y131-PTRM_IndexRAB!Y131)","v":10.868310651457271},{"$f":"PTRM_RoC!Z131+(PTRM_NomSLDepn!Z131-PTRM_IndexRAB!Z131)","v":10.827298021952204},{"$f":"PTRM_RoC!AA131+(PTRM_NomSLDepn!AA131-PTRM_IndexRAB!AA131)","v":10.777634900330291},{"$f":"PTRM_RoC!AB131+(PTRM_NomSLDepn!AB131-PTRM_IndexRAB!AB131)","v":10.718919126215361},{"$f":"PTRM_RoC!AC131+(PTRM_NomSLDepn!AC131-PTRM_IndexRAB!AC131)","v":10.650733953852834},{"$f":"PTRM_RoC!AD131+(PTRM_NomSLDepn!AD131-PTRM_IndexRAB!AD131)","v":10.688317428063872},{"$f":"PTRM_RoC!AE131+(PTRM_NomSLDepn!AE131-PTRM_IndexRAB!AE131)","v":10.620501141669481},{"$f":"PTRM_RoC!AF131+(PTRM_NomSLDepn!AF131-PTRM_IndexRAB!AF131)","v":10.541389459219094},{"$f":"PTRM_RoC!AG131+(PTRM_NomSLDepn!AG131-PTRM_IndexRAB!AG131)","v":10.450426093040008},{"$f":"PTRM_RoC!AH131+(PTRM_NomSLDepn!AH131-PTRM_IndexRAB!AH131)","v":10.347033062946986},{"$f":"PTRM_RoC!AI131+(PTRM_NomSLDepn!AI131-PTRM_IndexRAB!AI131)","v":10.393737202950479},{"$f":"PTRM_RoC!AJ131+(PTRM_NomSLDepn!AJ131-PTRM_IndexRAB!AJ131)","v":10.237574959200909},{"$f":"PTRM_RoC!AK131+(PTRM_NomSLDepn!AK131-PTRM_IndexRAB!AK131)","v":10.067624983810513},{"$f":"PTRM_RoC!AL131+(PTRM_NomSLDepn!AL131-PTRM_IndexRAB!AL131)","v":9.883307919851374},{"$f":"PTRM_RoC!AM131+(PTRM_NomSLDepn!AM131-PTRM_IndexRAB!AM131)","v":9.6840243589053134},{"$f":"PTRM_RoC!AN131+(PTRM_NomSLDepn!AN131-PTRM_IndexRAB!AN131)","v":9.6964742246926878},{"$f":"PTRM_RoC!AO131+(PTRM_NomSLDepn!AO131-PTRM_IndexRAB!AO131)","v":0},{"$f":"PTRM_RoC!AP131+(PTRM_NomSLDepn!AP131-PTRM_IndexRAB!AP131)","v":0},{"$f":"PTRM_RoC!AQ131+(PTRM_NomSLDepn!AQ131-PTRM_IndexRAB!AQ131)","v":0},{"$f":"PTRM_RoC!AR131+(PTRM_NomSLDepn!AR131-PTRM_IndexRAB!AR131)","v":0},{"$f":"PTRM_RoC!AS131+(PTRM_NomSLDepn!AS131-PTRM_IndexRAB!AS131)","v":-1.1716208534431109E-17},{"$f":"PTRM_RoC!AT131+(PTRM_NomSLDepn!AT131-PTRM_IndexRAB!AT131)","v":-1.200812348091905E-17},{"$f":"PTRM_RoC!AU131+(PTRM_NomSLDepn!AU131-PTRM_IndexRAB!AU131)","v":-1.230731162809582E-17},{"$f":"PTRM_RoC!AV131+(PTRM_NomSLDepn!AV131-PTRM_IndexRAB!AV131)","v":-1.2613954191239685E-17},{"$f":"PTRM_RoC!AW131+(PTRM_NomSLDepn!AW131-PTRM_IndexRAB!AW131)","v":-1.2928236900694367E-17},{"$f":"PTRM_RoC!AX131+(PTRM_NomSLDepn!AX131-PTRM_IndexRAB!AX131)","v":-1.333935841320619E-17},{"$f":"PTRM_RoC!AY131+(PTRM_NomSLDepn!AY131-PTRM_IndexRAB!AY131)","v":-1.3644469762840397E-17},{"$f":"PTRM_RoC!AZ131+(PTRM_NomSLDepn!AZ131-PTRM_IndexRAB!AZ131)","v":-1.3956559929055726E-17},{"$f":"PTRM_RoC!BA131+(PTRM_NomSLDepn!BA131-PTRM_IndexRAB!BA131)","v":-1.4275788538430902E-17},{"$f":"PTRM_RoC!BB131+(PTRM_NomSLDepn!BB131-PTRM_IndexRAB!BB131)","v":-1.4602318868685841E-17}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L132+(PTRM_NomSLDepn!L132-PTRM_IndexRAB!L132)","v":10.586046067536607},{"$f":"PTRM_RoC!M132+(PTRM_NomSLDepn!M132-PTRM_IndexRAB!M132)","v":10.660509337405239},{"$f":"PTRM_RoC!N132+(PTRM_NomSLDepn!N132-PTRM_IndexRAB!N132)","v":10.731025128631513},{"$f":"PTRM_RoC!O132+(PTRM_NomSLDepn!O132-PTRM_IndexRAB!O132)","v":11.344347696989264},{"$f":"PTRM_RoC!P132+(PTRM_NomSLDepn!P132-PTRM_IndexRAB!P132)","v":11.389918823971071},{"$f":"PTRM_RoC!Q132+(PTRM_NomSLDepn!Q132-PTRM_IndexRAB!Q132)","v":11.430268631382541},{"$f":"PTRM_RoC!R132+(PTRM_NomSLDepn!R132-PTRM_IndexRAB!R132)","v":11.465096808078348},{"$f":"PTRM_RoC!S132+(PTRM_NomSLDepn!S132-PTRM_IndexRAB!S132)","v":11.494091007967917},{"$f":"PTRM_RoC!T132+(PTRM_NomSLDepn!T132-PTRM_IndexRAB!T132)","v":11.320782139980583},{"$f":"PTRM_RoC!U132+(PTRM_NomSLDepn!U132-PTRM_IndexRAB!U132)","v":11.333172217873178},{"$f":"PTRM_RoC!V132+(PTRM_NomSLDepn!V132-PTRM_IndexRAB!V132)","v":11.33882655461832},{"$f":"PTRM_RoC!W132+(PTRM_NomSLDepn!W132-PTRM_IndexRAB!W132)","v":11.337393410100132},{"$f":"PTRM_RoC!X132+(PTRM_NomSLDepn!X132-PTRM_IndexRAB!X132)","v":11.328507481272691},{"$f":"PTRM_RoC!Y132+(PTRM_NomSLDepn!Y132-PTRM_IndexRAB!Y132)","v":11.193845969111386},{"$f":"PTRM_RoC!Z132+(PTRM_NomSLDepn!Z132-PTRM_IndexRAB!Z132)","v":11.160216178272728},{"$f":"PTRM_RoC!AA132+(PTRM_NomSLDepn!AA132-PTRM_IndexRAB!AA132)","v":11.118102014812139},{"$f":"PTRM_RoC!AB132+(PTRM_NomSLDepn!AB132-PTRM_IndexRAB!AB132)","v":11.067105020783995},{"$f":"PTRM_RoC!AC132+(PTRM_NomSLDepn!AC132-PTRM_IndexRAB!AC132)","v":11.006812234424469},{"$f":"PTRM_RoC!AD132+(PTRM_NomSLDepn!AD132-PTRM_IndexRAB!AD132)","v":11.056449523718459},{"$f":"PTRM_RoC!AE132+(PTRM_NomSLDepn!AE132-PTRM_IndexRAB!AE132)","v":10.997741536511258},{"$f":"PTRM_RoC!AF132+(PTRM_NomSLDepn!AF132-PTRM_IndexRAB!AF132)","v":10.927961985637017},{"$f":"PTRM_RoC!AG132+(PTRM_NomSLDepn!AG132-PTRM_IndexRAB!AG132)","v":10.846560039824347},{"$f":"PTRM_RoC!AH132+(PTRM_NomSLDepn!AH132-PTRM_IndexRAB!AH132)","v":10.752963307011948},{"$f":"PTRM_RoC!AI132+(PTRM_NomSLDepn!AI132-PTRM_IndexRAB!AI132)","v":10.81633694816113},{"$f":"PTRM_RoC!AJ132+(PTRM_NomSLDepn!AJ132-PTRM_IndexRAB!AJ132)","v":10.669608736836452},{"$f":"PTRM_RoC!AK132+(PTRM_NomSLDepn!AK132-PTRM_IndexRAB!AK132)","v":10.509301620373911},{"$f":"PTRM_RoC!AL132+(PTRM_NomSLDepn!AL132-PTRM_IndexRAB!AL132)","v":10.334840817022467},{"$f":"PTRM_RoC!AM132+(PTRM_NomSLDepn!AM132-PTRM_IndexRAB!AM132)","v":10.145631592509055},{"$f":"PTRM_RoC!AN132+(PTRM_NomSLDepn!AN132-PTRM_IndexRAB!AN132)","v":10.179707357781933},{"$f":"PTRM_RoC!AO132+(PTRM_NomSLDepn!AO132-PTRM_IndexRAB!AO132)","v":9.9445394847873398},{"$f":"PTRM_RoC!AP132+(PTRM_NomSLDepn!AP132-PTRM_IndexRAB!AP132)","v":-1.604912854746747E-16},{"$f":"PTRM_RoC!AQ132+(PTRM_NomSLDepn!AQ132-PTRM_IndexRAB!AQ132)","v":-1.6424956381124527E-16},{"$f":"PTRM_RoC!AR132+(PTRM_NomSLDepn!AR132-PTRM_IndexRAB!AR132)","v":-1.680958510139257E-16},{"$f":"PTRM_RoC!AS132+(PTRM_NomSLDepn!AS132-PTRM_IndexRAB!AS132)","v":-1.2335866499705663E-17},{"$f":"PTRM_RoC!AT132+(PTRM_NomSLDepn!AT132-PTRM_IndexRAB!AT132)","v":-1.2643220521150523E-17},{"$f":"PTRM_RoC!AU132+(PTRM_NomSLDepn!AU132-PTRM_IndexRAB!AU132)","v":-1.295823241523048E-17},{"$f":"PTRM_RoC!AV132+(PTRM_NomSLDepn!AV132-PTRM_IndexRAB!AV132)","v":-1.3281092981509565E-17},{"$f":"PTRM_RoC!AW132+(PTRM_NomSLDepn!AW132-PTRM_IndexRAB!AW132)","v":-1.3611997773414329E-17},{"$f":"PTRM_RoC!AX132+(PTRM_NomSLDepn!AX132-PTRM_IndexRAB!AX132)","v":-1.4044863070971892E-17},{"$f":"PTRM_RoC!AY132+(PTRM_NomSLDepn!AY132-PTRM_IndexRAB!AY132)","v":-1.4366111439466841E-17},{"$f":"PTRM_RoC!AZ132+(PTRM_NomSLDepn!AZ132-PTRM_IndexRAB!AZ132)","v":-1.4694707726822884E-17},{"$f":"PTRM_RoC!BA132+(PTRM_NomSLDepn!BA132-PTRM_IndexRAB!BA132)","v":-1.5030820002100861E-17},{"$f":"PTRM_RoC!BB132+(PTRM_NomSLDepn!BB132-PTRM_IndexRAB!BB132)","v":-1.5374620178607813E-17}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M133+(PTRM_NomSLDepn!M133-PTRM_IndexRAB!M133)","v":11.003845094607211},{"$f":"PTRM_RoC!N133+(PTRM_NomSLDepn!N133-PTRM_IndexRAB!N133)","v":11.081247203160764},{"$f":"PTRM_RoC!O133+(PTRM_NomSLDepn!O133-PTRM_IndexRAB!O133)","v":11.795282197267738},{"$f":"PTRM_RoC!P133+(PTRM_NomSLDepn!P133-PTRM_IndexRAB!P133)","v":11.84802828891563},{"$f":"PTRM_RoC!Q133+(PTRM_NomSLDepn!Q133-PTRM_IndexRAB!Q133)","v":11.895622740007916},{"$f":"PTRM_RoC!R133+(PTRM_NomSLDepn!R133-PTRM_IndexRAB!R133)","v":11.937764048828189},{"$f":"PTRM_RoC!S133+(PTRM_NomSLDepn!S133-PTRM_IndexRAB!S133)","v":11.974138570639859},{"$f":"PTRM_RoC!T133+(PTRM_NomSLDepn!T133-PTRM_IndexRAB!T133)","v":11.799973318836095},{"$f":"PTRM_RoC!U133+(PTRM_NomSLDepn!U133-PTRM_IndexRAB!U133)","v":11.819588296421109},{"$f":"PTRM_RoC!V133+(PTRM_NomSLDepn!V133-PTRM_IndexRAB!V133)","v":11.832524294821246},{"$f":"PTRM_RoC!W133+(PTRM_NomSLDepn!W133-PTRM_IndexRAB!W133)","v":11.838427767884372},{"$f":"PTRM_RoC!X133+(PTRM_NomSLDepn!X133-PTRM_IndexRAB!X133)","v":11.836931477436872},{"$f":"PTRM_RoC!Y133+(PTRM_NomSLDepn!Y133-PTRM_IndexRAB!Y133)","v":11.704331842676364},{"$f":"PTRM_RoC!Z133+(PTRM_NomSLDepn!Z133-PTRM_IndexRAB!Z133)","v":11.677698487537942},{"$f":"PTRM_RoC!AA133+(PTRM_NomSLDepn!AA133-PTRM_IndexRAB!AA133)","v":11.642615053417401},{"$f":"PTRM_RoC!AB133+(PTRM_NomSLDepn!AB133-PTRM_IndexRAB!AB133)","v":11.59868051078525},{"$f":"PTRM_RoC!AC133+(PTRM_NomSLDepn!AC133-PTRM_IndexRAB!AC133)","v":11.545479178403621},{"$f":"PTRM_RoC!AD133+(PTRM_NomSLDepn!AD133-PTRM_IndexRAB!AD133)","v":11.608205196466725},{"$f":"PTRM_RoC!AE133+(PTRM_NomSLDepn!AE133-PTRM_IndexRAB!AE133)","v":11.55785444168383},{"$f":"PTRM_RoC!AF133+(PTRM_NomSLDepn!AF133-PTRM_IndexRAB!AF133)","v":11.496484074166709},{"$f":"PTRM_RoC!AG133+(PTRM_NomSLDepn!AG133-PTRM_IndexRAB!AG133)","v":11.423540052645119},{"$f":"PTRM_RoC!AH133+(PTRM_NomSLDepn!AH133-PTRM_IndexRAB!AH133)","v":11.338446565901982},{"$f":"PTRM_RoC!AI133+(PTRM_NomSLDepn!AI133-PTRM_IndexRAB!AI133)","v":11.419836928442997},{"$f":"PTRM_RoC!AJ133+(PTRM_NomSLDepn!AJ133-PTRM_IndexRAB!AJ133)","v":11.280395777125953},{"$f":"PTRM_RoC!AK133+(PTRM_NomSLDepn!AK133-PTRM_IndexRAB!AK133)","v":11.127372410403492},{"$f":"PTRM_RoC!AL133+(PTRM_NomSLDepn!AL133-PTRM_IndexRAB!AL133)","v":10.960187555840072},{"$f":"PTRM_RoC!AM133+(PTRM_NomSLDepn!AM133-PTRM_IndexRAB!AM133)","v":10.778241771529592},{"$f":"PTRM_RoC!AN133+(PTRM_NomSLDepn!AN133-PTRM_IndexRAB!AN133)","v":10.834924159915383},{"$f":"PTRM_RoC!AO133+(PTRM_NomSLDepn!AO133-PTRM_IndexRAB!AO133)","v":10.606534034724673},{"$f":"PTRM_RoC!AP133+(PTRM_NomSLDepn!AP133-PTRM_IndexRAB!AP133)","v":10.361505768083569},{"$f":"PTRM_RoC!AQ133+(PTRM_NomSLDepn!AQ133-PTRM_IndexRAB!AQ133)","v":-1.6759266978771338E-16},{"$f":"PTRM_RoC!AR133+(PTRM_NomSLDepn!AR133-PTRM_IndexRAB!AR133)","v":-1.7151724362590215E-16},{"$f":"PTRM_RoC!AS133+(PTRM_NomSLDepn!AS133-PTRM_IndexRAB!AS133)","v":-5.734670173087139E-17},{"$f":"PTRM_RoC!AT133+(PTRM_NomSLDepn!AT133-PTRM_IndexRAB!AT133)","v":-5.8775522267637306E-17},{"$f":"PTRM_RoC!AU133+(PTRM_NomSLDepn!AU133-PTRM_IndexRAB!AU133)","v":-6.0239942552334047E-17},{"$f":"PTRM_RoC!AV133+(PTRM_NomSLDepn!AV133-PTRM_IndexRAB!AV133)","v":-6.1740849569729958E-17},{"$f":"PTRM_RoC!AW133+(PTRM_NomSLDepn!AW133-PTRM_IndexRAB!AW133)","v":-6.3279152404243547E-17},{"$f":"PTRM_RoC!AX133+(PTRM_NomSLDepn!AX133-PTRM_IndexRAB!AX133)","v":-6.5291446968980483E-17},{"$f":"PTRM_RoC!AY133+(PTRM_NomSLDepn!AY133-PTRM_IndexRAB!AY133)","v":-6.6784859237186256E-17},{"$f":"PTRM_RoC!AZ133+(PTRM_NomSLDepn!AZ133-PTRM_IndexRAB!AZ133)","v":-6.8312430347114231E-17},{"$f":"PTRM_RoC!BA133+(PTRM_NomSLDepn!BA133-PTRM_IndexRAB!BA133)","v":-6.9874941614475173E-17},{"$f":"PTRM_RoC!BB133+(PTRM_NomSLDepn!BB133-PTRM_IndexRAB!BB133)","v":-7.1473192226026128E-17}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N134+(PTRM_NomSLDepn!N134-PTRM_IndexRAB!N134)","v":11.084539334084285},{"$f":"PTRM_RoC!O134+(PTRM_NomSLDepn!O134-PTRM_IndexRAB!O134)","v":11.704852076717975},{"$f":"PTRM_RoC!P134+(PTRM_NomSLDepn!P134-PTRM_IndexRAB!P134)","v":11.762298947819833},{"$f":"PTRM_RoC!Q134+(PTRM_NomSLDepn!Q134-PTRM_IndexRAB!Q134)","v":11.814897545116246},{"$f":"PTRM_RoC!R134+(PTRM_NomSLDepn!R134-PTRM_IndexRAB!R134)","v":11.862358907434011},{"$f":"PTRM_RoC!S134+(PTRM_NomSLDepn!S134-PTRM_IndexRAB!S134)","v":11.904382376148588},{"$f":"PTRM_RoC!T134+(PTRM_NomSLDepn!T134-PTRM_IndexRAB!T134)","v":11.737294388446301},{"$f":"PTRM_RoC!U134+(PTRM_NomSLDepn!U134-PTRM_IndexRAB!U134)","v":11.763167083034944},{"$f":"PTRM_RoC!V134+(PTRM_NomSLDepn!V134-PTRM_IndexRAB!V134)","v":11.782720877982447},{"$f":"PTRM_RoC!W134+(PTRM_NomSLDepn!W134-PTRM_IndexRAB!W134)","v":11.795616526680549},{"$f":"PTRM_RoC!X134+(PTRM_NomSLDepn!X134-PTRM_IndexRAB!X134)","v":11.801501585751055},{"$f":"PTRM_RoC!Y134+(PTRM_NomSLDepn!Y134-PTRM_IndexRAB!Y134)","v":11.676976013898193},{"$f":"PTRM_RoC!Z134+(PTRM_NomSLDepn!Z134-PTRM_IndexRAB!Z134)","v":11.658478645968632},{"$f":"PTRM_RoC!AA134+(PTRM_NomSLDepn!AA134-PTRM_IndexRAB!AA134)","v":11.631949630359243},{"$f":"PTRM_RoC!AB134+(PTRM_NomSLDepn!AB134-PTRM_IndexRAB!AB134)","v":11.597003640018281},{"$f":"PTRM_RoC!AC134+(PTRM_NomSLDepn!AC134-PTRM_IndexRAB!AC134)","v":11.553241216500032},{"$f":"PTRM_RoC!AD134+(PTRM_NomSLDepn!AD134-PTRM_IndexRAB!AD134)","v":11.626066556332983},{"$f":"PTRM_RoC!AE134+(PTRM_NomSLDepn!AE134-PTRM_IndexRAB!AE134)","v":11.586277701111092},{"$f":"PTRM_RoC!AF134+(PTRM_NomSLDepn!AF134-PTRM_IndexRAB!AF134)","v":11.53602205715049},{"$f":"PTRM_RoC!AG134+(PTRM_NomSLDepn!AG134-PTRM_IndexRAB!AG134)","v":11.474767616120364},{"$f":"PTRM_RoC!AH134+(PTRM_NomSLDepn!AH134-PTRM_IndexRAB!AH134)","v":11.401961383315122},{"$f":"PTRM_RoC!AI134+(PTRM_NomSLDepn!AI134-PTRM_IndexRAB!AI134)","v":11.49747887159149},{"$f":"PTRM_RoC!AJ134+(PTRM_NomSLDepn!AJ134-PTRM_IndexRAB!AJ134)","v":11.37159426306496},{"$f":"PTRM_RoC!AK134+(PTRM_NomSLDepn!AK134-PTRM_IndexRAB!AK134)","v":11.23274217557125},{"$f":"PTRM_RoC!AL134+(PTRM_NomSLDepn!AL134-PTRM_IndexRAB!AL134)","v":11.080365250222872},{"$f":"PTRM_RoC!AM134+(PTRM_NomSLDepn!AM134-PTRM_IndexRAB!AM134)","v":10.913886661698584},{"$f":"PTRM_RoC!AN134+(PTRM_NomSLDepn!AN134-PTRM_IndexRAB!AN134)","v":10.990362892848793},{"$f":"PTRM_RoC!AO134+(PTRM_NomSLDepn!AO134-PTRM_IndexRAB!AO134)","v":10.779072582401716},{"$f":"PTRM_RoC!AP134+(PTRM_NomSLDepn!AP134-PTRM_IndexRAB!AP134)","v":10.551859756524976},{"$f":"PTRM_RoC!AQ134+(PTRM_NomSLDepn!AQ134-PTRM_IndexRAB!AQ134)","v":10.308094555044773},{"$f":"PTRM_RoC!AR134+(PTRM_NomSLDepn!AR134-PTRM_IndexRAB!AR134)","v":-4.4596693485883057E-16},{"$f":"PTRM_RoC!AS134+(PTRM_NomSLDepn!AS134-PTRM_IndexRAB!AS134)","v":-3.1519369512031739E-16},{"$f":"PTRM_RoC!AT134+(PTRM_NomSLDepn!AT134-PTRM_IndexRAB!AT134)","v":-3.2304689697943331E-16},{"$f":"PTRM_RoC!AU134+(PTRM_NomSLDepn!AU134-PTRM_IndexRAB!AU134)","v":-3.3109576512374089E-16},{"$f":"PTRM_RoC!AV134+(PTRM_NomSLDepn!AV134-PTRM_IndexRAB!AV134)","v":-3.3934517467243952E-16},{"$f":"PTRM_RoC!AW134+(PTRM_NomSLDepn!AW134-PTRM_IndexRAB!AW134)","v":-3.4780012221065827E-16},{"$f":"PTRM_RoC!AX134+(PTRM_NomSLDepn!AX134-PTRM_IndexRAB!AX134)","v":-3.5886026238239073E-16},{"$f":"PTRM_RoC!AY134+(PTRM_NomSLDepn!AY134-PTRM_IndexRAB!AY134)","v":-3.6706847866940326E-16},{"$f":"PTRM_RoC!AZ134+(PTRM_NomSLDepn!AZ134-PTRM_IndexRAB!AZ134)","v":-3.7546444161347696E-16},{"$f":"PTRM_RoC!BA134+(PTRM_NomSLDepn!BA134-PTRM_IndexRAB!BA134)","v":-3.8405244554677917E-16},{"$f":"PTRM_RoC!BB134+(PTRM_NomSLDepn!BB134-PTRM_IndexRAB!BB134)","v":-3.9283688302580267E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O135+(PTRM_NomSLDepn!O135-PTRM_IndexRAB!O135)","v":11.46913146787271},{"$f":"PTRM_RoC!P135+(PTRM_NomSLDepn!P135-PTRM_IndexRAB!P135)","v":11.530223692089955},{"$f":"PTRM_RoC!Q135+(PTRM_NomSLDepn!Q135-PTRM_IndexRAB!Q135)","v":11.586813495179616},{"$f":"PTRM_RoC!R135+(PTRM_NomSLDepn!R135-PTRM_IndexRAB!R135)","v":11.638627357391861},{"$f":"PTRM_RoC!S135+(PTRM_NomSLDepn!S135-PTRM_IndexRAB!S135)","v":11.685380628656493},{"$f":"PTRM_RoC!T135+(PTRM_NomSLDepn!T135-PTRM_IndexRAB!T135)","v":11.527058888858964},{"$f":"PTRM_RoC!U135+(PTRM_NomSLDepn!U135-PTRM_IndexRAB!U135)","v":11.55843842595522},{"$f":"PTRM_RoC!V135+(PTRM_NomSLDepn!V135-PTRM_IndexRAB!V135)","v":11.583916865655151},{"$f":"PTRM_RoC!W135+(PTRM_NomSLDepn!W135-PTRM_IndexRAB!W135)","v":11.603172694759765},{"$f":"PTRM_RoC!X135+(PTRM_NomSLDepn!X135-PTRM_IndexRAB!X135)","v":11.615871836189367},{"$f":"PTRM_RoC!Y135+(PTRM_NomSLDepn!Y135-PTRM_IndexRAB!Y135)","v":11.500492776521387},{"$f":"PTRM_RoC!Z135+(PTRM_NomSLDepn!Z135-PTRM_IndexRAB!Z135)","v":11.489829101998966},{"$f":"PTRM_RoC!AA135+(PTRM_NomSLDepn!AA135-PTRM_IndexRAB!AA135)","v":11.471628191412654},{"$f":"PTRM_RoC!AB135+(PTRM_NomSLDepn!AB135-PTRM_IndexRAB!AB135)","v":11.445524356375797},{"$f":"PTRM_RoC!AC135+(PTRM_NomSLDepn!AC135-PTRM_IndexRAB!AC135)","v":11.411138445473878},{"$f":"PTRM_RoC!AD135+(PTRM_NomSLDepn!AD135-PTRM_IndexRAB!AD135)","v":11.492449638380062},{"$f":"PTRM_RoC!AE135+(PTRM_NomSLDepn!AE135-PTRM_IndexRAB!AE135)","v":11.463034190999903},{"$f":"PTRM_RoC!AF135+(PTRM_NomSLDepn!AF135-PTRM_IndexRAB!AF135)","v":11.423803295011194},{"$f":"PTRM_RoC!AG135+(PTRM_NomSLDepn!AG135-PTRM_IndexRAB!AG135)","v":11.374252386092886},{"$f":"PTRM_RoC!AH135+(PTRM_NomSLDepn!AH135-PTRM_IndexRAB!AH135)","v":11.313856916268531},{"$f":"PTRM_RoC!AI135+(PTRM_NomSLDepn!AI135-PTRM_IndexRAB!AI135)","v":11.421326691241509},{"$f":"PTRM_RoC!AJ135+(PTRM_NomSLDepn!AJ135-PTRM_IndexRAB!AJ135)","v":11.309723811866741},{"$f":"PTRM_RoC!AK135+(PTRM_NomSLDepn!AK135-PTRM_IndexRAB!AK135)","v":11.185894912461862},{"$f":"PTRM_RoC!AL135+(PTRM_NomSLDepn!AL135-PTRM_IndexRAB!AL135)","v":11.049310294408318},{"$f":"PTRM_RoC!AM135+(PTRM_NomSLDepn!AM135-PTRM_IndexRAB!AM135)","v":10.899421700548869},{"$f":"PTRM_RoC!AN135+(PTRM_NomSLDepn!AN135-PTRM_IndexRAB!AN135)","v":10.993385989817854},{"$f":"PTRM_RoC!AO135+(PTRM_NomSLDepn!AO135-PTRM_IndexRAB!AO135)","v":10.800788929840815},{"$f":"PTRM_RoC!AP135+(PTRM_NomSLDepn!AP135-PTRM_IndexRAB!AP135)","v":10.593143188903143},{"$f":"PTRM_RoC!AQ135+(PTRM_NomSLDepn!AQ135-PTRM_IndexRAB!AQ135)","v":10.369849581733529},{"$f":"PTRM_RoC!AR135+(PTRM_NomSLDepn!AR135-PTRM_IndexRAB!AR135)","v":10.130289112684689},{"$f":"PTRM_RoC!AS135+(PTRM_NomSLDepn!AS135-PTRM_IndexRAB!AS135)","v":-5.4049526240872581E-17},{"$f":"PTRM_RoC!AT135+(PTRM_NomSLDepn!AT135-PTRM_IndexRAB!AT135)","v":-5.5396196071298999E-17},{"$f":"PTRM_RoC!AU135+(PTRM_NomSLDepn!AU135-PTRM_IndexRAB!AU135)","v":-5.6776418825466106E-17},{"$f":"PTRM_RoC!AV135+(PTRM_NomSLDepn!AV135-PTRM_IndexRAB!AV135)","v":-5.8191030490537292E-17},{"$f":"PTRM_RoC!AW135+(PTRM_NomSLDepn!AW135-PTRM_IndexRAB!AW135)","v":-5.9640887882696474E-17},{"$f":"PTRM_RoC!AX135+(PTRM_NomSLDepn!AX135-PTRM_IndexRAB!AX135)","v":-6.1537484628426404E-17},{"$f":"PTRM_RoC!AY135+(PTRM_NomSLDepn!AY135-PTRM_IndexRAB!AY135)","v":-6.2945032458424367E-17},{"$f":"PTRM_RoC!AZ135+(PTRM_NomSLDepn!AZ135-PTRM_IndexRAB!AZ135)","v":-6.438477515153212E-17},{"$f":"PTRM_RoC!BA135+(PTRM_NomSLDepn!BA135-PTRM_IndexRAB!BA135)","v":-6.5857449101347458E-17},{"$f":"PTRM_RoC!BB135+(PTRM_NomSLDepn!BB135-PTRM_IndexRAB!BB135)","v":-6.7363807545010312E-17}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":88.812457063348077},98.347109787766726,108.30207147001073,118.37254842888548,128.69988065499652,138.85131865071645,149.93373411863263,161.25537022553365,172.99575619438576,184.81216302995,203.50635350967414,203.88229647716886,204.14175131276815,204.27844599808566,204.28586213353614,200.68023327529528,200.34824728519516,199.86871350279208,199.23431969572599,198.4374765698783,195.41136506471236,194.12203968917856,192.64992524890769,190.98678158336543,189.12407306028669,189.09940837173357,187.16610919023651,184.99368922777538,182.57072882355064,179.885368200313,100.74687192666759,91.184214175538216,{"$f":"SUM(AK125:AK135)","v":81.266572263521169},71.340103308979593,61.442234643476866,52.694854625056649,42.130935031754539,31.506508713511685,20.677944136778301,10.130289112684689,2.1356211856373853E-16,2.1888312102192932E-16,2.2433669880457622E-16,2.2992615508937762E-16,2.3565487535428641E-16,2.4314876562955172E-16,2.4871031107612125E-16,2.5439906583701369E-16,2.6021793957282742E-16,2.6616990849687234E-16]
[]
[]
["Approach H"]
["Gearing*Actual +(1-Gearing)*Forecast","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.7678398984009278E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.006160121790852E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":2.1696436063373861E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":2.1916702304110369E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":2.1807754541937834E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":3.7580396170768526E-2},3.1265383981729504E-2,4.5690760245692727E-2,2.0920586558037739E-2,8.4607750725144443E-3,3.3106222898942911E-2,2.151295784619623E-2,3.0027492404454806E-2,2.677704483734239E-2,3.0357959542748142E-2,3.2419083831760231E-2,1.9404359602747522E-2,1.7174850167988958E-2,2.252855432188329E-2,2.3133288512088131E-2,2.56095947678023E-2,2.0593264453802142E-2,2.8667668538490933E-2,3.1278917759276166E-2,2.412803813665728E-2,3.4967117767755754E-2,2.6576173729933726E-2,2.9649789137132804E-2,2.8985028414485657E-2,2.6672300343299937E-2,2.6074848653643505E-2,1.9649136396539618E-2,3.2685935665907474E-2,3.3044039853553232E-2,1.4232600309312969E-2,1.7218313270363175E-2,2.2431303580807305E-2,3.5627506525829293E-2,1.9274447752326701E-2,2.2089568704124693E-2,2.4261625757848564E-2,2.595914495158794E-2,2.6014194894634461E-2,3.1033860503579161E-2,2.1208503713290219E-2,2.8245508308335256E-2,8.4861620494580767E-3,2.8603839904095457E-2,2.2934822876738283E-2,2.2788120658235291E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0176783989840092},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0584482251721863},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.081412779416026},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1051137813703478},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.129213831455385},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1716501346029899},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2082822259535975},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2634895594487752},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.2899225021424003},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3008362462940024},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.3439020210188359},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3728133285464321},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4140354703420943},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.451899161533037},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4959758575390067},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5444740242748531},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5744435536389851},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6014843857706906},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6375635137511737},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6754457429716483},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7183532295045918},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7537397319848247},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8040153613241476},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8604430094474766},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9053318493305029},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9719558124926984},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0243628527532569},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0843847844744356},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1448007366791488},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2020075061043864},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2594245185602455},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3038202591031216},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.3791227798779806},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.457738607832765},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.4927186191028161},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5356390291813953},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.5925167180163067},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6848816243057545},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.736631234894618},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.7970822385756762},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.8649440010619243},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9393154976636731},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0157794238767153},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1093707018268697},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.1753158019025611},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.2650042107667883},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.2927115655915182},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.3868957600640619},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.4645736144231072},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5435247359779192}]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_RoC!E143+(PTRM_NomSLDepn!E143-PTRM_IndexRAB!E143)","v":97.020932790615618},{"$f":"PTRM_RoC!F143+(PTRM_NomSLDepn!F143-PTRM_IndexRAB!F143)","v":74.880938807940169},{"$f":"PTRM_RoC!G143+(PTRM_NomSLDepn!G143-PTRM_IndexRAB!G143)","v":94.573731990563289},{"$f":"PTRM_RoC!H143+(PTRM_NomSLDepn!H143-PTRM_IndexRAB!H143)","v":94.223103833174065},{"$f":"PTRM_RoC!I143+(PTRM_NomSLDepn!I143-PTRM_IndexRAB!I143)","v":94.16799971853078},{"$f":"PTRM_RoC!J143+(PTRM_NomSLDepn!J143-PTRM_IndexRAB!J143)","v":80.820000404006208},{"$f":"PTRM_RoC!K143+(PTRM_NomSLDepn!K143-PTRM_IndexRAB!K143)","v":88.132377877257767},{"$f":"PTRM_RoC!L143+(PTRM_NomSLDepn!L143-PTRM_IndexRAB!L143)","v":76.205198431908741},{"$f":"PTRM_RoC!M143+(PTRM_NomSLDepn!M143-PTRM_IndexRAB!M143)","v":100.57980084295575},{"$f":"PTRM_RoC!N143+(PTRM_NomSLDepn!N143-PTRM_IndexRAB!N143)","v":110.51896644910721},{"$f":"PTRM_RoC!O143+(PTRM_NomSLDepn!O143-PTRM_IndexRAB!O143)","v":86.408123141888183},{"$f":"PTRM_RoC!P143+(PTRM_NomSLDepn!P143-PTRM_IndexRAB!P143)","v":96.780212060833634},{"$f":"PTRM_RoC!Q143+(PTRM_NomSLDepn!Q143-PTRM_IndexRAB!Q143)","v":89.469877352339608},{"$f":"PTRM_RoC!R143+(PTRM_NomSLDepn!R143-PTRM_IndexRAB!R143)","v":92.413873870629644},{"$f":"PTRM_RoC!S143+(PTRM_NomSLDepn!S143-PTRM_IndexRAB!S143)","v":89.799700435480617},{"$f":"PTRM_RoC!T143+(PTRM_NomSLDepn!T143-PTRM_IndexRAB!T143)","v":89.883742842014399},{"$f":"PTRM_RoC!U143+(PTRM_NomSLDepn!U143-PTRM_IndexRAB!U143)","v":99.361228019032382},{"$f":"PTRM_RoC!V143+(PTRM_NomSLDepn!V143-PTRM_IndexRAB!V143)","v":99.276422445573445},{"$f":"PTRM_RoC!W143+(PTRM_NomSLDepn!W143-PTRM_IndexRAB!W143)","v":94.187549069375535},{"$f":"PTRM_RoC!X143+(PTRM_NomSLDepn!X143-PTRM_IndexRAB!X143)","v":92.754682543457093},{"$f":"PTRM_RoC!Y143+(PTRM_NomSLDepn!Y143-PTRM_IndexRAB!Y143)","v":89.12313018087589},{"$f":"PTRM_RoC!Z143+(PTRM_NomSLDepn!Z143-PTRM_IndexRAB!Z143)","v":90.631370219129849},{"$f":"PTRM_RoC!AA143+(PTRM_NomSLDepn!AA143-PTRM_IndexRAB!AA143)","v":85.841747979516526},{"$f":"PTRM_RoC!AB143+(PTRM_NomSLDepn!AB143-PTRM_IndexRAB!AB143)","v":84.628582176786139},{"$f":"PTRM_RoC!AC143+(PTRM_NomSLDepn!AC143-PTRM_IndexRAB!AC143)","v":86.658299315725117},{"$f":"PTRM_RoC!AD143+(PTRM_NomSLDepn!AD143-PTRM_IndexRAB!AD143)","v":84.049839603666655},{"$f":"PTRM_RoC!AE143+(PTRM_NomSLDepn!AE143-PTRM_IndexRAB!AE143)","v":85.712795712133271},{"$f":"PTRM_RoC!AF143+(PTRM_NomSLDepn!AF143-PTRM_IndexRAB!AF143)","v":84.011185119950397},{"$f":"PTRM_RoC!AG143+(PTRM_NomSLDepn!AG143-PTRM_IndexRAB!AG143)","v":83.085607317780628},{"$f":"PTRM_RoC!AH143+(PTRM_NomSLDepn!AH143-PTRM_IndexRAB!AH143)","v":81.750797972942493},{"$f":"PTRM_RoC!AI143+(PTRM_NomSLDepn!AI143-PTRM_IndexRAB!AI143)","v":0.70575344367350878},{"$f":"PTRM_RoC!AJ143+(PTRM_NomSLDepn!AJ143-PTRM_IndexRAB!AJ143)","v":0.70514668164715777},{"$f":"PTRM_RoC!AK143+(PTRM_NomSLDepn!AK143-PTRM_IndexRAB!AK143)","v":0.67474211901892511},{"$f":"PTRM_RoC!AL143+(PTRM_NomSLDepn!AL143-PTRM_IndexRAB!AL143)","v":0.67430129381363901},{"$f":"PTRM_RoC!AM143+(PTRM_NomSLDepn!AM143-PTRM_IndexRAB!AM143)","v":0.6656021713222372},{"$f":"PTRM_RoC!AN143+(PTRM_NomSLDepn!AN143-PTRM_IndexRAB!AN143)","v":-8.7823334135136869E-4},{"$f":"PTRM_RoC!AO143+(PTRM_NomSLDepn!AO143-PTRM_IndexRAB!AO143)","v":-8.4286227221215385E-4},{"$f":"PTRM_RoC!AP143+(PTRM_NomSLDepn!AP143-PTRM_IndexRAB!AP143)","v":-8.123166070926768E-4},{"$f":"PTRM_RoC!AQ143+(PTRM_NomSLDepn!AQ143-PTRM_IndexRAB!AQ143)","v":-8.2273183889229043E-4},{"$f":"PTRM_RoC!AR143+(PTRM_NomSLDepn!AR143-PTRM_IndexRAB!AR143)","v":-7.9687964144670718E-4},{"$f":"PTRM_RoC!AS143+(PTRM_NomSLDepn!AS143-PTRM_IndexRAB!AS143)","v":-1.4908334731090162E-5},{"$f":"PTRM_RoC!AT143+(PTRM_NomSLDepn!AT143-PTRM_IndexRAB!AT143)","v":-1.4600416643578961E-5},{"$f":"PTRM_RoC!AU143+(PTRM_NomSLDepn!AU143-PTRM_IndexRAB!AU143)","v":-1.4374024199849573E-5},{"$f":"PTRM_RoC!AV143+(PTRM_NomSLDepn!AV143-PTRM_IndexRAB!AV143)","v":-1.4107617188533422E-5},{"$f":"PTRM_RoC!AW143+(PTRM_NomSLDepn!AW143-PTRM_IndexRAB!AW143)","v":-1.3926363228298698E-5},{"$f":"PTRM_RoC!AX143+(PTRM_NomSLDepn!AX143-PTRM_IndexRAB!AX143)","v":-1.469377408151995E-8},{"$f":"PTRM_RoC!AY143+(PTRM_NomSLDepn!AY143-PTRM_IndexRAB!AY143)","v":-2.1631258615512045E-8},{"$f":"PTRM_RoC!AZ143+(PTRM_NomSLDepn!AZ143-PTRM_IndexRAB!AZ143)","v":-1.5117735927561413E-8},{"$f":"PTRM_RoC!BA143+(PTRM_NomSLDepn!BA143-PTRM_IndexRAB!BA143)","v":-1.7491333712335496E-8},{"$f":"PTRM_RoC!BB143+(PTRM_NomSLDepn!BB143-PTRM_IndexRAB!BB143)","v":-1.7943879903035605E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_RoC!F144+(PTRM_NomSLDepn!F144-PTRM_IndexRAB!F144)","v":7.5399543706586236},{"$f":"PTRM_RoC!G144+(PTRM_NomSLDepn!G144-PTRM_IndexRAB!G144)","v":9.55418958953104},{"$f":"PTRM_RoC!H144+(PTRM_NomSLDepn!H144-PTRM_IndexRAB!H144)","v":9.5223566718440953},{"$f":"PTRM_RoC!I144+(PTRM_NomSLDepn!I144-PTRM_IndexRAB!I144)","v":9.5209785319407612},{"$f":"PTRM_RoC!J144+(PTRM_NomSLDepn!J144-PTRM_IndexRAB!J144)","v":8.2047899633671246},{"$f":"PTRM_RoC!K144+(PTRM_NomSLDepn!K144-PTRM_IndexRAB!K144)","v":8.9640218776510707},{"$f":"PTRM_RoC!L144+(PTRM_NomSLDepn!L144-PTRM_IndexRAB!L144)","v":7.7230740077171527},{"$f":"PTRM_RoC!M144+(PTRM_NomSLDepn!M144-PTRM_IndexRAB!M144)","v":10.262814740584194},{"$f":"PTRM_RoC!N144+(PTRM_NomSLDepn!N144-PTRM_IndexRAB!N144)","v":11.312473203830418},{"$f":"PTRM_RoC!O144+(PTRM_NomSLDepn!O144-PTRM_IndexRAB!O144)","v":8.7972274713177061},{"$f":"PTRM_RoC!P144+(PTRM_NomSLDepn!P144-PTRM_IndexRAB!P144)","v":9.8897424768906781},{"$f":"PTRM_RoC!Q144+(PTRM_NomSLDepn!Q144-PTRM_IndexRAB!Q144)","v":9.1274363613678737},{"$f":"PTRM_RoC!R144+(PTRM_NomSLDepn!R144-PTRM_IndexRAB!R144)","v":9.4429705002105315},{"$f":"PTRM_RoC!S144+(PTRM_NomSLDepn!S144-PTRM_IndexRAB!S144)","v":9.1714469281628492},{"$f":"PTRM_RoC!T144+(PTRM_NomSLDepn!T144-PTRM_IndexRAB!T144)","v":9.1726105737104326},{"$f":"PTRM_RoC!U144+(PTRM_NomSLDepn!U144-PTRM_IndexRAB!U144)","v":10.193326210925683},{"$f":"PTRM_RoC!V144+(PTRM_NomSLDepn!V144-PTRM_IndexRAB!V144)","v":10.203248416461491},{"$f":"PTRM_RoC!W144+(PTRM_NomSLDepn!W144-PTRM_IndexRAB!W144)","v":9.6726841348201127},{"$f":"PTRM_RoC!X144+(PTRM_NomSLDepn!X144-PTRM_IndexRAB!X144)","v":9.5335694545085481},{"$f":"PTRM_RoC!Y144+(PTRM_NomSLDepn!Y144-PTRM_IndexRAB!Y144)","v":9.1606274852201945},{"$f":"PTRM_RoC!Z144+(PTRM_NomSLDepn!Z144-PTRM_IndexRAB!Z144)","v":9.3480230114429794},{"$f":"PTRM_RoC!AA144+(PTRM_NomSLDepn!AA144-PTRM_IndexRAB!AA144)","v":8.8291617788513506},{"$f":"PTRM_RoC!AB144+(PTRM_NomSLDepn!AB144-PTRM_IndexRAB!AB144)","v":8.7003554351597856},{"$f":"PTRM_RoC!AC144+(PTRM_NomSLDepn!AC144-PTRM_IndexRAB!AC144)","v":8.957103705656916},{"$f":"PTRM_RoC!AD144+(PTRM_NomSLDepn!AD144-PTRM_IndexRAB!AD144)","v":8.6437772774753903},{"$f":"PTRM_RoC!AE144+(PTRM_NomSLDepn!AE144-PTRM_IndexRAB!AE144)","v":8.8769284195483458},{"$f":"PTRM_RoC!AF144+(PTRM_NomSLDepn!AF144-PTRM_IndexRAB!AF144)","v":8.6954503229949314},{"$f":"PTRM_RoC!AG144+(PTRM_NomSLDepn!AG144-PTRM_IndexRAB!AG144)","v":8.6184188479921922},{"$f":"PTRM_RoC!AH144+(PTRM_NomSLDepn!AH144-PTRM_IndexRAB!AH144)","v":8.5133873651072633},{"$f":"PTRM_RoC!AI144+(PTRM_NomSLDepn!AI144-PTRM_IndexRAB!AI144)","v":8.6440656050715301},{"$f":"PTRM_RoC!AJ144+(PTRM_NomSLDepn!AJ144-PTRM_IndexRAB!AJ144)","v":-5.0915101694838964E-4},{"$f":"PTRM_RoC!AK144+(PTRM_NomSLDepn!AK144-PTRM_IndexRAB!AK144)","v":-3.9817493258198679E-4},{"$f":"PTRM_RoC!AL144+(PTRM_NomSLDepn!AL144-PTRM_IndexRAB!AL144)","v":-4.0775785318662559E-4},{"$f":"PTRM_RoC!AM144+(PTRM_NomSLDepn!AM144-PTRM_IndexRAB!AM144)","v":-6.0746342676611716E-4},{"$f":"PTRM_RoC!AN144+(PTRM_NomSLDepn!AN144-PTRM_IndexRAB!AN144)","v":1.3969589100848087E-3},{"$f":"PTRM_RoC!AO144+(PTRM_NomSLDepn!AO144-PTRM_IndexRAB!AO144)","v":1.3406960379451333E-3},{"$f":"PTRM_RoC!AP144+(PTRM_NomSLDepn!AP144-PTRM_IndexRAB!AP144)","v":1.2921086784770212E-3},{"$f":"PTRM_RoC!AQ144+(PTRM_NomSLDepn!AQ144-PTRM_IndexRAB!AQ144)","v":1.3086756319027255E-3},{"$f":"PTRM_RoC!AR144+(PTRM_NomSLDepn!AR144-PTRM_IndexRAB!AR144)","v":1.2675539210014874E-3},{"$f":"PTRM_RoC!AS144+(PTRM_NomSLDepn!AS144-PTRM_IndexRAB!AS144)","v":2.3713892489069958E-5},{"$f":"PTRM_RoC!AT144+(PTRM_NomSLDepn!AT144-PTRM_IndexRAB!AT144)","v":2.3224103618992266E-5},{"$f":"PTRM_RoC!AU144+(PTRM_NomSLDepn!AU144-PTRM_IndexRAB!AU144)","v":2.2863993239947674E-5},{"$f":"PTRM_RoC!AV144+(PTRM_NomSLDepn!AV144-PTRM_IndexRAB!AV144)","v":2.2440233823578323E-5},{"$f":"PTRM_RoC!AW144+(PTRM_NomSLDepn!AW144-PTRM_IndexRAB!AW144)","v":2.2151922821460783E-5},{"$f":"PTRM_RoC!AX144+(PTRM_NomSLDepn!AX144-PTRM_IndexRAB!AX144)","v":1.2875113004317333E-7},{"$f":"PTRM_RoC!AY144+(PTRM_NomSLDepn!AY144-PTRM_IndexRAB!AY144)","v":1.3276425742442146E-7},{"$f":"PTRM_RoC!AZ144+(PTRM_NomSLDepn!AZ144-PTRM_IndexRAB!AZ144)","v":1.2311571509621593E-7},{"$f":"PTRM_RoC!BA144+(PTRM_NomSLDepn!BA144-PTRM_IndexRAB!BA144)","v":1.2232859101197517E-7},{"$f":"PTRM_RoC!BB144+(PTRM_NomSLDepn!BB144-PTRM_IndexRAB!BB144)","v":1.1944916695853117E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_RoC!G145+(PTRM_NomSLDepn!G145-PTRM_IndexRAB!G145)","v":9.9907408648791201},{"$f":"PTRM_RoC!H145+(PTRM_NomSLDepn!H145-PTRM_IndexRAB!H145)","v":9.9629527046917978},{"$f":"PTRM_RoC!I145+(PTRM_NomSLDepn!I145-PTRM_IndexRAB!I145)","v":9.9679300183988069},{"$f":"PTRM_RoC!J145+(PTRM_NomSLDepn!J145-PTRM_IndexRAB!J145)","v":8.4712651882259671},{"$f":"PTRM_RoC!K145+(PTRM_NomSLDepn!K145-PTRM_IndexRAB!K145)","v":9.2719207706923115},{"$f":"PTRM_RoC!L145+(PTRM_NomSLDepn!L145-PTRM_IndexRAB!L145)","v":7.9607728841760759},{"$f":"PTRM_RoC!M145+(PTRM_NomSLDepn!M145-PTRM_IndexRAB!M145)","v":10.647787082055409},{"$f":"PTRM_RoC!N145+(PTRM_NomSLDepn!N145-PTRM_IndexRAB!N145)","v":11.771890917393808},{"$f":"PTRM_RoC!O145+(PTRM_NomSLDepn!O145-PTRM_IndexRAB!O145)","v":9.1079518597214033},{"$f":"PTRM_RoC!P145+(PTRM_NomSLDepn!P145-PTRM_IndexRAB!P145)","v":10.275216463676621},{"$f":"PTRM_RoC!Q145+(PTRM_NomSLDepn!Q145-PTRM_IndexRAB!Q145)","v":9.468128055354331},{"$f":"PTRM_RoC!R145+(PTRM_NomSLDepn!R145-PTRM_IndexRAB!R145)","v":9.8104525234249635},{"$f":"PTRM_RoC!S145+(PTRM_NomSLDepn!S145-PTRM_IndexRAB!S145)","v":9.5240188208712606},{"$f":"PTRM_RoC!T145+(PTRM_NomSLDepn!T145-PTRM_IndexRAB!T145)","v":9.5183507349787178},{"$f":"PTRM_RoC!U145+(PTRM_NomSLDepn!U145-PTRM_IndexRAB!U145)","v":10.630346653704034},{"$f":"PTRM_RoC!V145+(PTRM_NomSLDepn!V145-PTRM_IndexRAB!V145)","v":10.658964717782588},{"$f":"PTRM_RoC!W145+(PTRM_NomSLDepn!W145-PTRM_IndexRAB!W145)","v":10.097310072523234},{"$f":"PTRM_RoC!X145+(PTRM_NomSLDepn!X145-PTRM_IndexRAB!X145)","v":9.9599632534522939},{"$f":"PTRM_RoC!Y145+(PTRM_NomSLDepn!Y145-PTRM_IndexRAB!Y145)","v":9.570103800955021},{"$f":"PTRM_RoC!Z145+(PTRM_NomSLDepn!Z145-PTRM_IndexRAB!Z145)","v":9.7976043189378252},{"$f":"PTRM_RoC!AA145+(PTRM_NomSLDepn!AA145-PTRM_IndexRAB!AA145)","v":9.2295216832297129},{"$f":"PTRM_RoC!AB145+(PTRM_NomSLDepn!AB145-PTRM_IndexRAB!AB145)","v":9.0909294568118497},{"$f":"PTRM_RoC!AC145+(PTRM_NomSLDepn!AC145-PTRM_IndexRAB!AC145)","v":9.4063230267307496},{"$f":"PTRM_RoC!AD145+(PTRM_NomSLDepn!AD145-PTRM_IndexRAB!AD145)","v":9.0364143023356611},{"$f":"PTRM_RoC!AE145+(PTRM_NomSLDepn!AE145-PTRM_IndexRAB!AE145)","v":9.3409339691653717},{"$f":"PTRM_RoC!AF145+(PTRM_NomSLDepn!AF145-PTRM_IndexRAB!AF145)","v":9.1448709429352313},{"$f":"PTRM_RoC!AG145+(PTRM_NomSLDepn!AG145-PTRM_IndexRAB!AG145)","v":9.0821009215845265},{"$f":"PTRM_RoC!AH145+(PTRM_NomSLDepn!AH145-PTRM_IndexRAB!AH145)","v":9.0038380582772177},{"$f":"PTRM_RoC!AI145+(PTRM_NomSLDepn!AI145-PTRM_IndexRAB!AI145)","v":8.9916860170145227},{"$f":"PTRM_RoC!AJ145+(PTRM_NomSLDepn!AJ145-PTRM_IndexRAB!AJ145)","v":8.7940930362480394},{"$f":"PTRM_RoC!AK145+(PTRM_NomSLDepn!AK145-PTRM_IndexRAB!AK145)","v":3.1652743345705794E-4},{"$f":"PTRM_RoC!AL145+(PTRM_NomSLDepn!AL145-PTRM_IndexRAB!AL145)","v":3.2414533457489011E-4},{"$f":"PTRM_RoC!AM145+(PTRM_NomSLDepn!AM145-PTRM_IndexRAB!AM145)","v":4.8290041300808696E-4},{"$f":"PTRM_RoC!AN145+(PTRM_NomSLDepn!AN145-PTRM_IndexRAB!AN145)","v":-2.201851197094043E-2},{"$f":"PTRM_RoC!AO145+(PTRM_NomSLDepn!AO145-PTRM_IndexRAB!AO145)","v":-2.1131710852608523E-2},{"$f":"PTRM_RoC!AP145+(PTRM_NomSLDepn!AP145-PTRM_IndexRAB!AP145)","v":-2.0365889217940636E-2},{"$f":"PTRM_RoC!AQ145+(PTRM_NomSLDepn!AQ145-PTRM_IndexRAB!AQ145)","v":-2.0627013335258983E-2},{"$f":"PTRM_RoC!AR145+(PTRM_NomSLDepn!AR145-PTRM_IndexRAB!AR145)","v":-1.9978863359473728E-2},{"$f":"PTRM_RoC!AS145+(PTRM_NomSLDepn!AS145-PTRM_IndexRAB!AS145)","v":-3.73772357854447E-4},{"$f":"PTRM_RoC!AT145+(PTRM_NomSLDepn!AT145-PTRM_IndexRAB!AT145)","v":-3.6605242993016445E-4},{"$f":"PTRM_RoC!AU145+(PTRM_NomSLDepn!AU145-PTRM_IndexRAB!AU145)","v":-3.603764614857012E-4},{"$f":"PTRM_RoC!AV145+(PTRM_NomSLDepn!AV145-PTRM_IndexRAB!AV145)","v":-3.5369727306092439E-4},{"$f":"PTRM_RoC!AW145+(PTRM_NomSLDepn!AW145-PTRM_IndexRAB!AW145)","v":-3.4915298818207028E-4},{"$f":"PTRM_RoC!AX145+(PTRM_NomSLDepn!AX145-PTRM_IndexRAB!AX145)","v":-2.0293426511417802E-6},{"$f":"PTRM_RoC!AY145+(PTRM_NomSLDepn!AY145-PTRM_IndexRAB!AY145)","v":-2.0925965469056536E-6},{"$f":"PTRM_RoC!AZ145+(PTRM_NomSLDepn!AZ145-PTRM_IndexRAB!AZ145)","v":-1.9405186702966594E-6},{"$f":"PTRM_RoC!BA145+(PTRM_NomSLDepn!BA145-PTRM_IndexRAB!BA145)","v":-1.9281122201524537E-6},{"$f":"PTRM_RoC!BB145+(PTRM_NomSLDepn!BB145-PTRM_IndexRAB!BB145)","v":-1.8827274686522686E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_RoC!H146+(PTRM_NomSLDepn!H146-PTRM_IndexRAB!H146)","v":10.005712595585411},{"$f":"PTRM_RoC!I146+(PTRM_NomSLDepn!I146-PTRM_IndexRAB!I146)","v":10.015141826664117},{"$f":"PTRM_RoC!J146+(PTRM_NomSLDepn!J146-PTRM_IndexRAB!J146)","v":8.5350886593650905},{"$f":"PTRM_RoC!K146+(PTRM_NomSLDepn!K146-PTRM_IndexRAB!K146)","v":9.3580334770986759},{"$f":"PTRM_RoC!L146+(PTRM_NomSLDepn!L146-PTRM_IndexRAB!L146)","v":8.0080172103432368},{"$f":"PTRM_RoC!M146+(PTRM_NomSLDepn!M146-PTRM_IndexRAB!M146)","v":10.778099066247426},{"$f":"PTRM_RoC!N146+(PTRM_NomSLDepn!N146-PTRM_IndexRAB!N146)","v":11.949803037593217},{"$f":"PTRM_RoC!O146+(PTRM_NomSLDepn!O146-PTRM_IndexRAB!O146)","v":9.200865030827778},{"$f":"PTRM_RoC!P146+(PTRM_NomSLDepn!P146-PTRM_IndexRAB!P146)","v":10.414998663729421},{"$f":"PTRM_RoC!Q146+(PTRM_NomSLDepn!Q146-PTRM_IndexRAB!Q146)","v":9.5824122756686094},{"$f":"PTRM_RoC!R146+(PTRM_NomSLDepn!R146-PTRM_IndexRAB!R146)","v":9.943355240145241},{"$f":"PTRM_RoC!S146+(PTRM_NomSLDepn!S146-PTRM_IndexRAB!S146)","v":9.648856315725256},{"$f":"PTRM_RoC!T146+(PTRM_NomSLDepn!T146-PTRM_IndexRAB!T146)","v":9.6368522867808366},{"$f":"PTRM_RoC!U146+(PTRM_NomSLDepn!U146-PTRM_IndexRAB!U146)","v":10.813572072470881},{"$f":"PTRM_RoC!V146+(PTRM_NomSLDepn!V146-PTRM_IndexRAB!V146)","v":10.860199681582092},{"$f":"PTRM_RoC!W146+(PTRM_NomSLDepn!W146-PTRM_IndexRAB!W146)","v":10.280865341126866},{"$f":"PTRM_RoC!X146+(PTRM_NomSLDepn!X146-PTRM_IndexRAB!X146)","v":10.148564181465543},{"$f":"PTRM_RoC!Y146+(PTRM_NomSLDepn!Y146-PTRM_IndexRAB!Y146)","v":9.7506776278867697},{"$f":"PTRM_RoC!Z146+(PTRM_NomSLDepn!Z146-PTRM_IndexRAB!Z146)","v":10.012861914872275},{"$f":"PTRM_RoC!AA146+(PTRM_NomSLDepn!AA146-PTRM_IndexRAB!AA146)","v":9.4091289482234064},{"$f":"PTRM_RoC!AB146+(PTRM_NomSLDepn!AB146-PTRM_IndexRAB!AB146)","v":9.2640631860382996},{"$f":"PTRM_RoC!AC146+(PTRM_NomSLDepn!AC146-PTRM_IndexRAB!AC146)","v":9.6305884161855726},{"$f":"PTRM_RoC!AD146+(PTRM_NomSLDepn!AD146-PTRM_IndexRAB!AD146)","v":9.2139933525351925},{"$f":"PTRM_RoC!AE146+(PTRM_NomSLDepn!AE146-PTRM_IndexRAB!AE146)","v":9.5826097934416978},{"$f":"PTRM_RoC!AF146+(PTRM_NomSLDepn!AF146-PTRM_IndexRAB!AF146)","v":9.3766305028056252},{"$f":"PTRM_RoC!AG146+(PTRM_NomSLDepn!AG146-PTRM_IndexRAB!AG146)","v":9.3296086490821271},{"$f":"PTRM_RoC!AH146+(PTRM_NomSLDepn!AH146-PTRM_IndexRAB!AH146)","v":9.2799642852334241},{"$f":"PTRM_RoC!AI146+(PTRM_NomSLDepn!AI146-PTRM_IndexRAB!AI146)","v":9.219527621372789},{"$f":"PTRM_RoC!AJ146+(PTRM_NomSLDepn!AJ146-PTRM_IndexRAB!AJ146)","v":9.0872848434094262},{"$f":"PTRM_RoC!AK146+(PTRM_NomSLDepn!AK146-PTRM_IndexRAB!AK146)","v":8.8528584150691607},{"$f":"PTRM_RoC!AL146+(PTRM_NomSLDepn!AL146-PTRM_IndexRAB!AL146)","v":-8.9535598678844124E-4},{"$f":"PTRM_RoC!AM146+(PTRM_NomSLDepn!AM146-PTRM_IndexRAB!AM146)","v":-1.3338701184036563E-3},{"$f":"PTRM_RoC!AN146+(PTRM_NomSLDepn!AN146-PTRM_IndexRAB!AN146)","v":4.2715774637709283E-3},{"$f":"PTRM_RoC!AO146+(PTRM_NomSLDepn!AO146-PTRM_IndexRAB!AO146)","v":4.0995386049728043E-3},{"$f":"PTRM_RoC!AP146+(PTRM_NomSLDepn!AP146-PTRM_IndexRAB!AP146)","v":3.9509696898602422E-3},{"$f":"PTRM_RoC!AQ146+(PTRM_NomSLDepn!AQ146-PTRM_IndexRAB!AQ146)","v":4.0016276042668213E-3},{"$f":"PTRM_RoC!AR146+(PTRM_NomSLDepn!AR146-PTRM_IndexRAB!AR146)","v":3.8758869169142006E-3},{"$f":"PTRM_RoC!AS146+(PTRM_NomSLDepn!AS146-PTRM_IndexRAB!AS146)","v":7.2511602169063254E-5},{"$f":"PTRM_RoC!AT146+(PTRM_NomSLDepn!AT146-PTRM_IndexRAB!AT146)","v":7.1013941010724183E-5},{"$f":"PTRM_RoC!AU146+(PTRM_NomSLDepn!AU146-PTRM_IndexRAB!AU146)","v":6.991280670498896E-5},{"$f":"PTRM_RoC!AV146+(PTRM_NomSLDepn!AV146-PTRM_IndexRAB!AV146)","v":6.861704835450593E-5},{"$f":"PTRM_RoC!AW146+(PTRM_NomSLDepn!AW146-PTRM_IndexRAB!AW146)","v":6.773545994821004E-5},{"$f":"PTRM_RoC!AX146+(PTRM_NomSLDepn!AX146-PTRM_IndexRAB!AX146)","v":3.936911970403414E-7},{"$f":"PTRM_RoC!AY146+(PTRM_NomSLDepn!AY146-PTRM_IndexRAB!AY146)","v":4.0596241300612879E-7},{"$f":"PTRM_RoC!AZ146+(PTRM_NomSLDepn!AZ146-PTRM_IndexRAB!AZ146)","v":3.7645940066276598E-7},{"$f":"PTRM_RoC!BA146+(PTRM_NomSLDepn!BA146-PTRM_IndexRAB!BA146)","v":3.7405255714348881E-7},{"$f":"PTRM_RoC!BB146+(PTRM_NomSLDepn!BB146-PTRM_IndexRAB!BB146)","v":3.6524794391790406E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_RoC!I147+(PTRM_NomSLDepn!I147-PTRM_IndexRAB!I147)","v":10.211036370625781},{"$f":"PTRM_RoC!J147+(PTRM_NomSLDepn!J147-PTRM_IndexRAB!J147)","v":8.6967690572454046},{"$f":"PTRM_RoC!K147+(PTRM_NomSLDepn!K147-PTRM_IndexRAB!K147)","v":9.5512570156745493},{"$f":"PTRM_RoC!L147+(PTRM_NomSLDepn!L147-PTRM_IndexRAB!L147)","v":8.1472175067156556},{"$f":"PTRM_RoC!M147+(PTRM_NomSLDepn!M147-PTRM_IndexRAB!M147)","v":11.031425845815324},{"$f":"PTRM_RoC!N147+(PTRM_NomSLDepn!N147-PTRM_IndexRAB!N147)","v":12.263727287659059},{"$f":"PTRM_RoC!O147+(PTRM_NomSLDepn!O147-PTRM_IndexRAB!O147)","v":9.3990351260113734},{"$f":"PTRM_RoC!P147+(PTRM_NomSLDepn!P147-PTRM_IndexRAB!P147)","v":10.673531977594017},{"$f":"PTRM_RoC!Q147+(PTRM_NomSLDepn!Q147-PTRM_IndexRAB!Q147)","v":9.8061181512138393},{"$f":"PTRM_RoC!R147+(PTRM_NomSLDepn!R147-PTRM_IndexRAB!R147)","v":10.189637701030103},{"$f":"PTRM_RoC!S147+(PTRM_NomSLDepn!S147-PTRM_IndexRAB!S147)","v":9.883762681711513},{"$f":"PTRM_RoC!T147+(PTRM_NomSLDepn!T147-PTRM_IndexRAB!T147)","v":9.8656651827680975},{"$f":"PTRM_RoC!U147+(PTRM_NomSLDepn!U147-PTRM_IndexRAB!U147)","v":11.119953737209137},{"$f":"PTRM_RoC!V147+(PTRM_NomSLDepn!V147-PTRM_IndexRAB!V147)","v":11.184907847952921},{"$f":"PTRM_RoC!W147+(PTRM_NomSLDepn!W147-PTRM_IndexRAB!W147)","v":10.58139351309986},{"$f":"PTRM_RoC!X147+(PTRM_NomSLDepn!X147-PTRM_IndexRAB!X147)","v":10.4525406263263},{"$f":"PTRM_RoC!Y147+(PTRM_NomSLDepn!Y147-PTRM_IndexRAB!Y147)","v":10.041783502727553},{"$f":"PTRM_RoC!Z147+(PTRM_NomSLDepn!Z147-PTRM_IndexRAB!Z147)","v":10.341273887537412},{"$f":"PTRM_RoC!AA147+(PTRM_NomSLDepn!AA147-PTRM_IndexRAB!AA147)","v":9.6953336908070895},{"$f":"PTRM_RoC!AB147+(PTRM_NomSLDepn!AB147-PTRM_IndexRAB!AB147)","v":9.5421943561992073},{"$f":"PTRM_RoC!AC147+(PTRM_NomSLDepn!AC147-PTRM_IndexRAB!AC147)","v":9.9634861662371605},{"$f":"PTRM_RoC!AD147+(PTRM_NomSLDepn!AD147-PTRM_IndexRAB!AD147)","v":9.4966561811990058},{"$f":"PTRM_RoC!AE147+(PTRM_NomSLDepn!AE147-PTRM_IndexRAB!AE147)","v":9.9328584622011427},{"$f":"PTRM_RoC!AF147+(PTRM_NomSLDepn!AF147-PTRM_IndexRAB!AF147)","v":9.7146883483767468},{"$f":"PTRM_RoC!AG147+(PTRM_NomSLDepn!AG147-PTRM_IndexRAB!AG147)","v":9.6826694692372666},{"$f":"PTRM_RoC!AH147+(PTRM_NomSLDepn!AH147-PTRM_IndexRAB!AH147)","v":9.6607064191285783},{"$f":"PTRM_RoC!AI147+(PTRM_NomSLDepn!AI147-PTRM_IndexRAB!AI147)","v":9.5754255156345973},{"$f":"PTRM_RoC!AJ147+(PTRM_NomSLDepn!AJ147-PTRM_IndexRAB!AJ147)","v":9.5052445150819089},{"$f":"PTRM_RoC!AK147+(PTRM_NomSLDepn!AK147-PTRM_IndexRAB!AK147)","v":9.1738312891294811},{"$f":"PTRM_RoC!AL147+(PTRM_NomSLDepn!AL147-PTRM_IndexRAB!AL147)","v":9.1591654351585632},{"$f":"PTRM_RoC!AM147+(PTRM_NomSLDepn!AM147-PTRM_IndexRAB!AM147)","v":-6.1359878308532723E-3},{"$f":"PTRM_RoC!AN147+(PTRM_NomSLDepn!AN147-PTRM_IndexRAB!AN147)","v":3.13766478280256E-2},{"$f":"PTRM_RoC!AO147+(PTRM_NomSLDepn!AO147-PTRM_IndexRAB!AO147)","v":3.0112945429783509E-2},{"$f":"PTRM_RoC!AP147+(PTRM_NomSLDepn!AP147-PTRM_IndexRAB!AP147)","v":2.9021640269754075E-2},{"$f":"PTRM_RoC!AQ147+(PTRM_NomSLDepn!AQ147-PTRM_IndexRAB!AQ147)","v":2.9393745318420168E-2},{"$f":"PTRM_RoC!AR147+(PTRM_NomSLDepn!AR147-PTRM_IndexRAB!AR147)","v":2.847012370598799E-2},{"$f":"PTRM_RoC!AS147+(PTRM_NomSLDepn!AS147-PTRM_IndexRAB!AS147)","v":5.326301639151528E-4},{"$f":"PTRM_RoC!AT147+(PTRM_NomSLDepn!AT147-PTRM_IndexRAB!AT147)","v":5.21629172564891E-4},{"$f":"PTRM_RoC!AU147+(PTRM_NomSLDepn!AU147-PTRM_IndexRAB!AU147)","v":5.1354084837659179E-4},{"$f":"PTRM_RoC!AV147+(PTRM_NomSLDepn!AV147-PTRM_IndexRAB!AV147)","v":5.0402292349330127E-4},{"$f":"PTRM_RoC!AW147+(PTRM_NomSLDepn!AW147-PTRM_IndexRAB!AW147)","v":4.9754726217421602E-4},{"$f":"PTRM_RoC!AX147+(PTRM_NomSLDepn!AX147-PTRM_IndexRAB!AX147)","v":2.8918380030086667E-6},{"$f":"PTRM_RoC!AY147+(PTRM_NomSLDepn!AY147-PTRM_IndexRAB!AY147)","v":2.9819755751458324E-6},{"$f":"PTRM_RoC!AZ147+(PTRM_NomSLDepn!AZ147-PTRM_IndexRAB!AZ147)","v":2.7652627480895864E-6},{"$f":"PTRM_RoC!BA147+(PTRM_NomSLDepn!BA147-PTRM_IndexRAB!BA147)","v":2.7475834054762227E-6},{"$f":"PTRM_RoC!BB147+(PTRM_NomSLDepn!BB147-PTRM_IndexRAB!BB147)","v":2.6829095816291283E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!J148+(PTRM_NomSLDepn!J148-PTRM_IndexRAB!J148)","v":8.8563949887562998},{"$f":"PTRM_RoC!K148+(PTRM_NomSLDepn!K148-PTRM_IndexRAB!K148)","v":9.742225351724688},{"$f":"PTRM_RoC!L148+(PTRM_NomSLDepn!L148-PTRM_IndexRAB!L148)","v":8.284492280030463},{"$f":"PTRM_RoC!M148+(PTRM_NomSLDepn!M148-PTRM_IndexRAB!M148)","v":11.282150093479547},{"$f":"PTRM_RoC!N148+(PTRM_NomSLDepn!N148-PTRM_IndexRAB!N148)","v":12.574760596710393},{"$f":"PTRM_RoC!O148+(PTRM_NomSLDepn!O148-PTRM_IndexRAB!O148)","v":9.5950197223754099},{"$f":"PTRM_RoC!P148+(PTRM_NomSLDepn!P148-PTRM_IndexRAB!P148)","v":10.929580114753875},{"$f":"PTRM_RoC!Q148+(PTRM_NomSLDepn!Q148-PTRM_IndexRAB!Q148)","v":10.02754218735358},{"$f":"PTRM_RoC!R148+(PTRM_NomSLDepn!R148-PTRM_IndexRAB!R148)","v":10.433547705607673},{"$f":"PTRM_RoC!S148+(PTRM_NomSLDepn!S148-PTRM_IndexRAB!S148)","v":10.116368204050149},{"$f":"PTRM_RoC!T148+(PTRM_NomSLDepn!T148-PTRM_IndexRAB!T148)","v":10.092444447316856},{"$f":"PTRM_RoC!U148+(PTRM_NomSLDepn!U148-PTRM_IndexRAB!U148)","v":11.423994004623328},{"$f":"PTRM_RoC!V148+(PTRM_NomSLDepn!V148-PTRM_IndexRAB!V148)","v":11.507244151651513},{"$f":"PTRM_RoC!W148+(PTRM_NomSLDepn!W148-PTRM_IndexRAB!W148)","v":10.879684564017253},{"$f":"PTRM_RoC!X148+(PTRM_NomSLDepn!X148-PTRM_IndexRAB!X148)","v":10.754299976087372},{"$f":"PTRM_RoC!Y148+(PTRM_NomSLDepn!Y148-PTRM_IndexRAB!Y148)","v":10.330498183508952},{"$f":"PTRM_RoC!Z148+(PTRM_NomSLDepn!Z148-PTRM_IndexRAB!Z148)","v":10.667211932122601},{"$f":"PTRM_RoC!AA148+(PTRM_NomSLDepn!AA148-PTRM_IndexRAB!AA148)","v":9.9792276862661282},{"$f":"PTRM_RoC!AB148+(PTRM_NomSLDepn!AB148-PTRM_IndexRAB!AB148)","v":9.8180526951034253},{"$f":"PTRM_RoC!AC148+(PTRM_NomSLDepn!AC148-PTRM_IndexRAB!AC148)","v":10.293993790670044},{"$f":"PTRM_RoC!AD148+(PTRM_NomSLDepn!AD148-PTRM_IndexRAB!AD148)","v":9.7775563724406851},{"$f":"PTRM_RoC!AE148+(PTRM_NomSLDepn!AE148-PTRM_IndexRAB!AE148)","v":10.281206116573451},{"$f":"PTRM_RoC!AF148+(PTRM_NomSLDepn!AF148-PTRM_IndexRAB!AF148)","v":10.050891663839819},{"$f":"PTRM_RoC!AG148+(PTRM_NomSLDepn!AG148-PTRM_IndexRAB!AG148)","v":10.033864924272306},{"$f":"PTRM_RoC!AH148+(PTRM_NomSLDepn!AH148-PTRM_IndexRAB!AH148)","v":10.039557469776684},{"$f":"PTRM_RoC!AI148+(PTRM_NomSLDepn!AI148-PTRM_IndexRAB!AI148)","v":9.9388813596723491},{"$f":"PTRM_RoC!AJ148+(PTRM_NomSLDepn!AJ148-PTRM_IndexRAB!AJ148)","v":9.9303365401641823},{"$f":"PTRM_RoC!AK148+(PTRM_NomSLDepn!AK148-PTRM_IndexRAB!AK148)","v":9.5021596131316777},{"$f":"PTRM_RoC!AL148+(PTRM_NomSLDepn!AL148-PTRM_IndexRAB!AL148)","v":9.4959516244141327},{"$f":"PTRM_RoC!AM148+(PTRM_NomSLDepn!AM148-PTRM_IndexRAB!AM148)","v":9.3734448946909765},{"$f":"PTRM_RoC!AN148+(PTRM_NomSLDepn!AN148-PTRM_IndexRAB!AN148)","v":-1.2367856032503434E-2},{"$f":"PTRM_RoC!AO148+(PTRM_NomSLDepn!AO148-PTRM_IndexRAB!AO148)","v":-1.1869737514073704E-2},{"$f":"PTRM_RoC!AP148+(PTRM_NomSLDepn!AP148-PTRM_IndexRAB!AP148)","v":-1.1439573489517949E-2},{"$f":"PTRM_RoC!AQ148+(PTRM_NomSLDepn!AQ148-PTRM_IndexRAB!AQ148)","v":-1.1586247592376036E-2},{"$f":"PTRM_RoC!AR148+(PTRM_NomSLDepn!AR148-PTRM_IndexRAB!AR148)","v":-1.122218004782251E-2},{"$f":"PTRM_RoC!AS148+(PTRM_NomSLDepn!AS148-PTRM_IndexRAB!AS148)","v":-2.0994891557496041E-4},{"$f":"PTRM_RoC!AT148+(PTRM_NomSLDepn!AT148-PTRM_IndexRAB!AT148)","v":-2.056126117741022E-4},{"$f":"PTRM_RoC!AU148+(PTRM_NomSLDepn!AU148-PTRM_IndexRAB!AU148)","v":-2.0242440538400635E-4},{"$f":"PTRM_RoC!AV148+(PTRM_NomSLDepn!AV148-PTRM_IndexRAB!AV148)","v":-1.9867268769478976E-4},{"$f":"PTRM_RoC!AW148+(PTRM_NomSLDepn!AW148-PTRM_IndexRAB!AW148)","v":-1.961201509372411E-4},{"$f":"PTRM_RoC!AX148+(PTRM_NomSLDepn!AX148-PTRM_IndexRAB!AX148)","v":-1.139887099685299E-6},{"$f":"PTRM_RoC!AY148+(PTRM_NomSLDepn!AY148-PTRM_IndexRAB!AY148)","v":-1.1754169791492284E-6},{"$f":"PTRM_RoC!AZ148+(PTRM_NomSLDepn!AZ148-PTRM_IndexRAB!AZ148)","v":-1.0899944362402762E-6},{"$f":"PTRM_RoC!BA148+(PTRM_NomSLDepn!BA148-PTRM_IndexRAB!BA148)","v":-1.0830257005936313E-6},{"$f":"PTRM_RoC!BB148+(PTRM_NomSLDepn!BB148-PTRM_IndexRAB!BB148)","v":-1.0575329664176768E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!K149+(PTRM_NomSLDepn!K149-PTRM_IndexRAB!K149)","v":10.0950113764556},{"$f":"PTRM_RoC!L149+(PTRM_NomSLDepn!L149-PTRM_IndexRAB!L149)","v":8.5540028672868011},{"$f":"PTRM_RoC!M149+(PTRM_NomSLDepn!M149-PTRM_IndexRAB!M149)","v":11.726590526417439},{"$f":"PTRM_RoC!N149+(PTRM_NomSLDepn!N149-PTRM_IndexRAB!N149)","v":13.10845515755655},{"$f":"PTRM_RoC!O149+(PTRM_NomSLDepn!O149-PTRM_IndexRAB!O149)","v":9.8657399621129933},{"$f":"PTRM_RoC!P149+(PTRM_NomSLDepn!P149-PTRM_IndexRAB!P149)","v":11.270998508441735},{"$f":"PTRM_RoC!Q149+(PTRM_NomSLDepn!Q149-PTRM_IndexRAB!Q149)","v":10.327192126227121},{"$f":"PTRM_RoC!R149+(PTRM_NomSLDepn!R149-PTRM_IndexRAB!R149)","v":10.758949707107687},{"$f":"PTRM_RoC!S149+(PTRM_NomSLDepn!S149-PTRM_IndexRAB!S149)","v":10.427959945854724},{"$f":"PTRM_RoC!T149+(PTRM_NomSLDepn!T149-PTRM_IndexRAB!T149)","v":10.398211211443517},{"$f":"PTRM_RoC!U149+(PTRM_NomSLDepn!U149-PTRM_IndexRAB!U149)","v":11.817749523779884},{"$f":"PTRM_RoC!V149+(PTRM_NomSLDepn!V149-PTRM_IndexRAB!V149)","v":11.920053604104851},{"$f":"PTRM_RoC!W149+(PTRM_NomSLDepn!W149-PTRM_IndexRAB!W149)","v":11.263472849094725},{"$f":"PTRM_RoC!X149+(PTRM_NomSLDepn!X149-PTRM_IndexRAB!X149)","v":11.140615947776423},{"$f":"PTRM_RoC!Y149+(PTRM_NomSLDepn!Y149-PTRM_IndexRAB!Y149)","v":10.700215326194645},{"$f":"PTRM_RoC!Z149+(PTRM_NomSLDepn!Z149-PTRM_IndexRAB!Z149)","v":11.076987752517811},{"$f":"PTRM_RoC!AA149+(PTRM_NomSLDepn!AA149-PTRM_IndexRAB!AA149)","v":10.341404847611319},{"$f":"PTRM_RoC!AB149+(PTRM_NomSLDepn!AB149-PTRM_IndexRAB!AB149)","v":10.170905639614661},{"$f":"PTRM_RoC!AC149+(PTRM_NomSLDepn!AC149-PTRM_IndexRAB!AC149)","v":10.705517976898371},{"$f":"PTRM_RoC!AD149+(PTRM_NomSLDepn!AD149-PTRM_IndexRAB!AD149)","v":10.135544477456531},{"$f":"PTRM_RoC!AE149+(PTRM_NomSLDepn!AE149-PTRM_IndexRAB!AE149)","v":10.71095602989166},{"$f":"PTRM_RoC!AF149+(PTRM_NomSLDepn!AF149-PTRM_IndexRAB!AF149)","v":10.466645561526045},{"$f":"PTRM_RoC!AG149+(PTRM_NomSLDepn!AG149-PTRM_IndexRAB!AG149)","v":10.464577093374505},{"$f":"PTRM_RoC!AH149+(PTRM_NomSLDepn!AH149-PTRM_IndexRAB!AH149)","v":10.498148361153191},{"$f":"PTRM_RoC!AI149+(PTRM_NomSLDepn!AI149-PTRM_IndexRAB!AI149)","v":10.385940469763586},{"$f":"PTRM_RoC!AJ149+(PTRM_NomSLDepn!AJ149-PTRM_IndexRAB!AJ149)","v":10.439178774837655},{"$f":"PTRM_RoC!AK149+(PTRM_NomSLDepn!AK149-PTRM_IndexRAB!AK149)","v":9.9103499462768578},{"$f":"PTRM_RoC!AL149+(PTRM_NomSLDepn!AL149-PTRM_IndexRAB!AL149)","v":9.9125782803308056},{"$f":"PTRM_RoC!AM149+(PTRM_NomSLDepn!AM149-PTRM_IndexRAB!AM149)","v":9.9659228847057815},{"$f":"PTRM_RoC!AN149+(PTRM_NomSLDepn!AN149-PTRM_IndexRAB!AN149)","v":9.4735509957758044},{"$f":"PTRM_RoC!AO149+(PTRM_NomSLDepn!AO149-PTRM_IndexRAB!AO149)","v":1.9076025519248966E-3},{"$f":"PTRM_RoC!AP149+(PTRM_NomSLDepn!AP149-PTRM_IndexRAB!AP149)","v":1.4569242682788638E-3},{"$f":"PTRM_RoC!AQ149+(PTRM_NomSLDepn!AQ149-PTRM_IndexRAB!AQ149)","v":2.1421357407309313E-3},{"$f":"PTRM_RoC!AR149+(PTRM_NomSLDepn!AR149-PTRM_IndexRAB!AR149)","v":2.0723017142072362E-3},{"$f":"PTRM_RoC!AS149+(PTRM_NomSLDepn!AS149-PTRM_IndexRAB!AS149)","v":1.4118319729991727E-2},{"$f":"PTRM_RoC!AT149+(PTRM_NomSLDepn!AT149-PTRM_IndexRAB!AT149)","v":1.3826718683426494E-2},{"$f":"PTRM_RoC!AU149+(PTRM_NomSLDepn!AU149-PTRM_IndexRAB!AU149)","v":1.361232311459344E-2},{"$f":"PTRM_RoC!AV149+(PTRM_NomSLDepn!AV149-PTRM_IndexRAB!AV149)","v":1.3360033410081424E-2},{"$f":"PTRM_RoC!AW149+(PTRM_NomSLDepn!AW149-PTRM_IndexRAB!AW149)","v":1.318838436885186E-2},{"$f":"PTRM_RoC!AX149+(PTRM_NomSLDepn!AX149-PTRM_IndexRAB!AX149)","v":7.6653363440230317E-5},{"$f":"PTRM_RoC!AY149+(PTRM_NomSLDepn!AY149-PTRM_IndexRAB!AY149)","v":7.9042621783699635E-5},{"$f":"PTRM_RoC!AZ149+(PTRM_NomSLDepn!AZ149-PTRM_IndexRAB!AZ149)","v":7.32982588293366E-5},{"$f":"PTRM_RoC!BA149+(PTRM_NomSLDepn!BA149-PTRM_IndexRAB!BA149)","v":7.2829636080304114E-5},{"$f":"PTRM_RoC!BB149+(PTRM_NomSLDepn!BB149-PTRM_IndexRAB!BB149)","v":7.1115340148352545E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!L150+(PTRM_NomSLDepn!L150-PTRM_IndexRAB!L150)","v":8.6609335417699285},{"$f":"PTRM_RoC!M150+(PTRM_NomSLDepn!M150-PTRM_IndexRAB!M150)","v":11.941233375528615},{"$f":"PTRM_RoC!N150+(PTRM_NomSLDepn!N150-PTRM_IndexRAB!N150)","v":13.381869243098073},{"$f":"PTRM_RoC!O150+(PTRM_NomSLDepn!O150-PTRM_IndexRAB!O150)","v":10.030221778981929},{"$f":"PTRM_RoC!P150+(PTRM_NomSLDepn!P150-PTRM_IndexRAB!P150)","v":11.49117517169819},{"$f":"PTRM_RoC!Q150+(PTRM_NomSLDepn!Q150-PTRM_IndexRAB!Q150)","v":10.515699882595095},{"$f":"PTRM_RoC!R150+(PTRM_NomSLDepn!R150-PTRM_IndexRAB!R150)","v":10.96861603805365},{"$f":"PTRM_RoC!S150+(PTRM_NomSLDepn!S150-PTRM_IndexRAB!S150)","v":10.627361260695544},{"$f":"PTRM_RoC!T150+(PTRM_NomSLDepn!T150-PTRM_IndexRAB!T150)","v":10.592282825841398},{"$f":"PTRM_RoC!U150+(PTRM_NomSLDepn!U150-PTRM_IndexRAB!U150)","v":12.084712500934035},{"$f":"PTRM_RoC!V150+(PTRM_NomSLDepn!V150-PTRM_IndexRAB!V150)","v":12.205023963783965},{"$f":"PTRM_RoC!W150+(PTRM_NomSLDepn!W150-PTRM_IndexRAB!W150)","v":11.526443170074977},{"$f":"PTRM_RoC!X150+(PTRM_NomSLDepn!X150-PTRM_IndexRAB!X150)","v":11.407453698717639},{"$f":"PTRM_RoC!Y150+(PTRM_NomSLDepn!Y150-PTRM_IndexRAB!Y150)","v":10.954997027777104},{"$f":"PTRM_RoC!Z150+(PTRM_NomSLDepn!Z150-PTRM_IndexRAB!Z150)","v":11.367882118816924},{"$f":"PTRM_RoC!AA150+(PTRM_NomSLDepn!AA150-PTRM_IndexRAB!AA150)","v":10.592518854163448},{"$f":"PTRM_RoC!AB150+(PTRM_NomSLDepn!AB150-PTRM_IndexRAB!AB150)","v":10.414514001736102},{"$f":"PTRM_RoC!AC150+(PTRM_NomSLDepn!AC150-PTRM_IndexRAB!AC150)","v":11.0022053213538},{"$f":"PTRM_RoC!AD150+(PTRM_NomSLDepn!AD150-PTRM_IndexRAB!AD150)","v":10.384966255021036},{"$f":"PTRM_RoC!AE150+(PTRM_NomSLDepn!AE150-PTRM_IndexRAB!AE150)","v":11.026145875599024},{"$f":"PTRM_RoC!AF150+(PTRM_NomSLDepn!AF150-PTRM_IndexRAB!AF150)","v":10.770438598504644},{"$f":"PTRM_RoC!AG150+(PTRM_NomSLDepn!AG150-PTRM_IndexRAB!AG150)","v":10.783400162281463},{"$f":"PTRM_RoC!AH150+(PTRM_NomSLDepn!AH150-PTRM_IndexRAB!AH150)","v":10.844578643882208},{"$f":"PTRM_RoC!AI150+(PTRM_NomSLDepn!AI150-PTRM_IndexRAB!AI150)","v":10.724713275139525},{"$f":"PTRM_RoC!AJ150+(PTRM_NomSLDepn!AJ150-PTRM_IndexRAB!AJ150)","v":10.839255730280208},{"$f":"PTRM_RoC!AK150+(PTRM_NomSLDepn!AK150-PTRM_IndexRAB!AK150)","v":10.215189062081354},{"$f":"PTRM_RoC!AL150+(PTRM_NomSLDepn!AL150-PTRM_IndexRAB!AL150)","v":10.225841154707709},{"$f":"PTRM_RoC!AM150+(PTRM_NomSLDepn!AM150-PTRM_IndexRAB!AM150)","v":10.454702919194615},{"$f":"PTRM_RoC!AN150+(PTRM_NomSLDepn!AN150-PTRM_IndexRAB!AN150)","v":9.9622113884624781},{"$f":"PTRM_RoC!AO150+(PTRM_NomSLDepn!AO150-PTRM_IndexRAB!AO150)","v":9.6140947684377647},{"$f":"PTRM_RoC!AP150+(PTRM_NomSLDepn!AP150-PTRM_IndexRAB!AP150)","v":3.1374683292748817E-3},{"$f":"PTRM_RoC!AQ150+(PTRM_NomSLDepn!AQ150-PTRM_IndexRAB!AQ150)","v":4.6130627307696612E-3},{"$f":"PTRM_RoC!AR150+(PTRM_NomSLDepn!AR150-PTRM_IndexRAB!AR150)","v":4.4626760213886223E-3},{"$f":"PTRM_RoC!AS150+(PTRM_NomSLDepn!AS150-PTRM_IndexRAB!AS150)","v":4.9684653887262994E-2},{"$f":"PTRM_RoC!AT150+(PTRM_NomSLDepn!AT150-PTRM_IndexRAB!AT150)","v":4.8658462573506298E-2},{"$f":"PTRM_RoC!AU150+(PTRM_NomSLDepn!AU150-PTRM_IndexRAB!AU150)","v":4.7903969840932412E-2},{"$f":"PTRM_RoC!AV150+(PTRM_NomSLDepn!AV150-PTRM_IndexRAB!AV150)","v":4.7016121507155749E-2},{"$f":"PTRM_RoC!AW150+(PTRM_NomSLDepn!AW150-PTRM_IndexRAB!AW150)","v":4.6412060728913518E-2},{"$f":"PTRM_RoC!AX150+(PTRM_NomSLDepn!AX150-PTRM_IndexRAB!AX150)","v":2.697556015629847E-4},{"$f":"PTRM_RoC!AY150+(PTRM_NomSLDepn!AY150-PTRM_IndexRAB!AY150)","v":2.7816378866405697E-4},{"$f":"PTRM_RoC!AZ150+(PTRM_NomSLDepn!AZ150-PTRM_IndexRAB!AZ150)","v":2.5794844500782457E-4},{"$f":"PTRM_RoC!BA150+(PTRM_NomSLDepn!BA150-PTRM_IndexRAB!BA150)","v":2.5629928565071541E-4},{"$f":"PTRM_RoC!BB150+(PTRM_NomSLDepn!BB150-PTRM_IndexRAB!BB150)","v":2.5026640060006556E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!M151+(PTRM_NomSLDepn!M151-PTRM_IndexRAB!M151)","v":12.430490665686914},{"$f":"PTRM_RoC!N151+(PTRM_NomSLDepn!N151-PTRM_IndexRAB!N151)","v":13.97209407505966},{"$f":"PTRM_RoC!O151+(PTRM_NomSLDepn!O151-PTRM_IndexRAB!O151)","v":10.321164762836592},{"$f":"PTRM_RoC!P151+(PTRM_NomSLDepn!P151-PTRM_IndexRAB!P151)","v":11.856410222306167},{"$f":"PTRM_RoC!Q151+(PTRM_NomSLDepn!Q151-PTRM_IndexRAB!Q151)","v":10.836879567745001},{"$f":"PTRM_RoC!R151+(PTRM_NomSLDepn!R151-PTRM_IndexRAB!R151)","v":11.316741467832637},{"$f":"PTRM_RoC!S151+(PTRM_NomSLDepn!S151-PTRM_IndexRAB!S151)","v":10.960893017271706},{"$f":"PTRM_RoC!T151+(PTRM_NomSLDepn!T151-PTRM_IndexRAB!T151)","v":10.920187167676211},{"$f":"PTRM_RoC!U151+(PTRM_NomSLDepn!U151-PTRM_IndexRAB!U151)","v":12.504588373027151},{"$f":"PTRM_RoC!V151+(PTRM_NomSLDepn!V151-PTRM_IndexRAB!V151)","v":12.644504865181659},{"$f":"PTRM_RoC!W151+(PTRM_NomSLDepn!W151-PTRM_IndexRAB!W151)","v":11.935303283146649},{"$f":"PTRM_RoC!X151+(PTRM_NomSLDepn!X151-PTRM_IndexRAB!X151)","v":11.818707484022623},{"$f":"PTRM_RoC!Y151+(PTRM_NomSLDepn!Y151-PTRM_IndexRAB!Y151)","v":11.348311592979265},{"$f":"PTRM_RoC!Z151+(PTRM_NomSLDepn!Z151-PTRM_IndexRAB!Z151)","v":11.802671703349365},{"$f":"PTRM_RoC!AA151+(PTRM_NomSLDepn!AA151-PTRM_IndexRAB!AA151)","v":10.977607318104216},{"$f":"PTRM_RoC!AB151+(PTRM_NomSLDepn!AB151-PTRM_IndexRAB!AB151)","v":10.789827915278748},{"$f":"PTRM_RoC!AC151+(PTRM_NomSLDepn!AC151-PTRM_IndexRAB!AC151)","v":11.438239801632307},{"$f":"PTRM_RoC!AD151+(PTRM_NomSLDepn!AD151-PTRM_IndexRAB!AD151)","v":10.765967717559445},{"$f":"PTRM_RoC!AE151+(PTRM_NomSLDepn!AE151-PTRM_IndexRAB!AE151)","v":11.48128897714248},{"$f":"PTRM_RoC!AF151+(PTRM_NomSLDepn!AF151-PTRM_IndexRAB!AF151)","v":11.210918974596673},{"$f":"PTRM_RoC!AG151+(PTRM_NomSLDepn!AG151-PTRM_IndexRAB!AG151)","v":11.23914776111793},{"$f":"PTRM_RoC!AH151+(PTRM_NomSLDepn!AH151-PTRM_IndexRAB!AH151)","v":11.328838173759728},{"$f":"PTRM_RoC!AI151+(PTRM_NomSLDepn!AI151-PTRM_IndexRAB!AI151)","v":11.201473535434939},{"$f":"PTRM_RoC!AJ151+(PTRM_NomSLDepn!AJ151-PTRM_IndexRAB!AJ151)","v":11.378994601880059},{"$f":"PTRM_RoC!AK151+(PTRM_NomSLDepn!AK151-PTRM_IndexRAB!AK151)","v":10.651397866258357},{"$f":"PTRM_RoC!AL151+(PTRM_NomSLDepn!AL151-PTRM_IndexRAB!AL151)","v":10.670638910869348},{"$f":"PTRM_RoC!AM151+(PTRM_NomSLDepn!AM151-PTRM_IndexRAB!AM151)","v":11.0785480118892},{"$f":"PTRM_RoC!AN151+(PTRM_NomSLDepn!AN151-PTRM_IndexRAB!AN151)","v":10.563438362475758},{"$f":"PTRM_RoC!AO151+(PTRM_NomSLDepn!AO151-PTRM_IndexRAB!AO151)","v":10.17372205740892},{"$f":"PTRM_RoC!AP151+(PTRM_NomSLDepn!AP151-PTRM_IndexRAB!AP151)","v":9.9941827552926252},{"$f":"PTRM_RoC!AQ151+(PTRM_NomSLDepn!AQ151-PTRM_IndexRAB!AQ151)","v":2.9979151619243033E-3},{"$f":"PTRM_RoC!AR151+(PTRM_NomSLDepn!AR151-PTRM_IndexRAB!AR151)","v":2.9001825659207585E-3},{"$f":"PTRM_RoC!AS151+(PTRM_NomSLDepn!AS151-PTRM_IndexRAB!AS151)","v":0.13935443490781649},{"$f":"PTRM_RoC!AT151+(PTRM_NomSLDepn!AT151-PTRM_IndexRAB!AT151)","v":0.1364761958652268},{"$f":"PTRM_RoC!AU151+(PTRM_NomSLDepn!AU151-PTRM_IndexRAB!AU151)","v":0.13436001108454063},{"$f":"PTRM_RoC!AV151+(PTRM_NomSLDepn!AV151-PTRM_IndexRAB!AV151)","v":0.13186979341857816},{"$f":"PTRM_RoC!AW151+(PTRM_NomSLDepn!AW151-PTRM_IndexRAB!AW151)","v":0.13017553690643804},{"$f":"PTRM_RoC!AX151+(PTRM_NomSLDepn!AX151-PTRM_IndexRAB!AX151)","v":7.5660463499101563E-4},{"$f":"PTRM_RoC!AY151+(PTRM_NomSLDepn!AY151-PTRM_IndexRAB!AY151)","v":7.8018773501074791E-4},{"$f":"PTRM_RoC!AZ151+(PTRM_NomSLDepn!AZ151-PTRM_IndexRAB!AZ151)","v":7.2348817948856019E-4},{"$f":"PTRM_RoC!BA151+(PTRM_NomSLDepn!BA151-PTRM_IndexRAB!BA151)","v":7.188626532485191E-4},{"$f":"PTRM_RoC!BB151+(PTRM_NomSLDepn!BB151-PTRM_IndexRAB!BB151)","v":7.0194174867696459E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!N152+(PTRM_NomSLDepn!N152-PTRM_IndexRAB!N152)","v":13.971851419431204},{"$f":"PTRM_RoC!O152+(PTRM_NomSLDepn!O152-PTRM_IndexRAB!O152)","v":10.344536395752391},{"$f":"PTRM_RoC!P152+(PTRM_NomSLDepn!P152-PTRM_IndexRAB!P152)","v":11.914028477606839},{"$f":"PTRM_RoC!Q152+(PTRM_NomSLDepn!Q152-PTRM_IndexRAB!Q152)","v":10.876994260660595},{"$f":"PTRM_RoC!R152+(PTRM_NomSLDepn!R152-PTRM_IndexRAB!R152)","v":11.371255741374846},{"$f":"PTRM_RoC!S152+(PTRM_NomSLDepn!S152-PTRM_IndexRAB!S152)","v":11.010074853127712},{"$f":"PTRM_RoC!T152+(PTRM_NomSLDepn!T152-PTRM_IndexRAB!T152)","v":10.964979484096933},{"$f":"PTRM_RoC!U152+(PTRM_NomSLDepn!U152-PTRM_IndexRAB!U152)","v":12.599897571941819},{"$f":"PTRM_RoC!V152+(PTRM_NomSLDepn!V152-PTRM_IndexRAB!V152)","v":12.755660475868968},{"$f":"PTRM_RoC!W152+(PTRM_NomSLDepn!W152-PTRM_IndexRAB!W152)","v":12.034303987409263},{"$f":"PTRM_RoC!X152+(PTRM_NomSLDepn!X152-PTRM_IndexRAB!X152)","v":11.923074463228005},{"$f":"PTRM_RoC!Y152+(PTRM_NomSLDepn!Y152-PTRM_IndexRAB!Y152)","v":11.446844671168712},{"$f":"PTRM_RoC!Z152+(PTRM_NomSLDepn!Z152-PTRM_IndexRAB!Z152)","v":11.930667784876858},{"$f":"PTRM_RoC!AA152+(PTRM_NomSLDepn!AA152-PTRM_IndexRAB!AA152)","v":11.077505972690393},{"$f":"PTRM_RoC!AB152+(PTRM_NomSLDepn!AB152-PTRM_IndexRAB!AB152)","v":10.884856357121448},{"$f":"PTRM_RoC!AC152+(PTRM_NomSLDepn!AC152-PTRM_IndexRAB!AC152)","v":11.576834121268053},{"$f":"PTRM_RoC!AD152+(PTRM_NomSLDepn!AD152-PTRM_IndexRAB!AD152)","v":10.86741506681698},{"$f":"PTRM_RoC!AE152+(PTRM_NomSLDepn!AE152-PTRM_IndexRAB!AE152)","v":11.637890651174684},{"$f":"PTRM_RoC!AF152+(PTRM_NomSLDepn!AF152-PTRM_IndexRAB!AF152)","v":11.359921562475336},{"$f":"PTRM_RoC!AG152+(PTRM_NomSLDepn!AG152-PTRM_IndexRAB!AG152)","v":11.402563897186145},{"$f":"PTRM_RoC!AH152+(PTRM_NomSLDepn!AH152-PTRM_IndexRAB!AH152)","v":11.518223004476024},{"$f":"PTRM_RoC!AI152+(PTRM_NomSLDepn!AI152-PTRM_IndexRAB!AI152)","v":11.387806009425772},{"$f":"PTRM_RoC!AJ152+(PTRM_NomSLDepn!AJ152-PTRM_IndexRAB!AJ152)","v":11.623172629663454},{"$f":"PTRM_RoC!AK152+(PTRM_NomSLDepn!AK152-PTRM_IndexRAB!AK152)","v":10.811605055678184},{"$f":"PTRM_RoC!AL152+(PTRM_NomSLDepn!AL152-PTRM_IndexRAB!AL152)","v":10.838861824307607},{"$f":"PTRM_RoC!AM152+(PTRM_NomSLDepn!AM152-PTRM_IndexRAB!AM152)","v":11.413694931246699},{"$f":"PTRM_RoC!AN152+(PTRM_NomSLDepn!AN152-PTRM_IndexRAB!AN152)","v":10.885346595082016},{"$f":"PTRM_RoC!AO152+(PTRM_NomSLDepn!AO152-PTRM_IndexRAB!AO152)","v":10.464495388553313},{"$f":"PTRM_RoC!AP152+(PTRM_NomSLDepn!AP152-PTRM_IndexRAB!AP152)","v":10.178220449741199},{"$f":"PTRM_RoC!AQ152+(PTRM_NomSLDepn!AQ152-PTRM_IndexRAB!AQ152)","v":10.146323563639163},{"$f":"PTRM_RoC!AR152+(PTRM_NomSLDepn!AR152-PTRM_IndexRAB!AR152)","v":2.647649683791024E-3},{"$f":"PTRM_RoC!AS152+(PTRM_NomSLDepn!AS152-PTRM_IndexRAB!AS152)","v":0.15940089431908996},{"$f":"PTRM_RoC!AT152+(PTRM_NomSLDepn!AT152-PTRM_IndexRAB!AT152)","v":0.15610861389933581},{"$f":"PTRM_RoC!AU152+(PTRM_NomSLDepn!AU152-PTRM_IndexRAB!AU152)","v":0.15368801101856655},{"$f":"PTRM_RoC!AV152+(PTRM_NomSLDepn!AV152-PTRM_IndexRAB!AV152)","v":0.15083956975247989},{"$f":"PTRM_RoC!AW152+(PTRM_NomSLDepn!AW152-PTRM_IndexRAB!AW152)","v":0.14890159050252116},{"$f":"PTRM_RoC!AX152+(PTRM_NomSLDepn!AX152-PTRM_IndexRAB!AX152)","v":8.6544397057269147E-4},{"$f":"PTRM_RoC!AY152+(PTRM_NomSLDepn!AY152-PTRM_IndexRAB!AY152)","v":8.9241955435263008E-4},{"$f":"PTRM_RoC!AZ152+(PTRM_NomSLDepn!AZ152-PTRM_IndexRAB!AZ152)","v":8.275636359621598E-4},{"$f":"PTRM_RoC!BA152+(PTRM_NomSLDepn!BA152-PTRM_IndexRAB!BA152)","v":8.22272717019776E-4},{"$f":"PTRM_RoC!BB152+(PTRM_NomSLDepn!BB152-PTRM_IndexRAB!BB152)","v":8.0291770099048376E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_RoC!O153+(PTRM_NomSLDepn!O153-PTRM_IndexRAB!O153)","v":10.440573033686562},{"$f":"PTRM_RoC!P153+(PTRM_NomSLDepn!P153-PTRM_IndexRAB!P153)","v":12.054532426663261},{"$f":"PTRM_RoC!Q153+(PTRM_NomSLDepn!Q153-PTRM_IndexRAB!Q153)","v":10.993107139000699},{"$f":"PTRM_RoC!R153+(PTRM_NomSLDepn!R153-PTRM_IndexRAB!R153)","v":11.504892196076874},{"$f":"PTRM_RoC!S153+(PTRM_NomSLDepn!S153-PTRM_IndexRAB!S153)","v":11.135960065634508},{"$f":"PTRM_RoC!T153+(PTRM_NomSLDepn!T153-PTRM_IndexRAB!T153)","v":11.086399047315439},{"$f":"PTRM_RoC!U153+(PTRM_NomSLDepn!U153-PTRM_IndexRAB!U153)","v":12.782086579010356},{"$f":"PTRM_RoC!V153+(PTRM_NomSLDepn!V153-PTRM_IndexRAB!V153)","v":12.954377493857272},{"$f":"PTRM_RoC!W153+(PTRM_NomSLDepn!W153-PTRM_IndexRAB!W153)","v":12.21607135142402},{"$f":"PTRM_RoC!X153+(PTRM_NomSLDepn!X153-PTRM_IndexRAB!X153)","v":12.109275065435769},{"$f":"PTRM_RoC!Y153+(PTRM_NomSLDepn!Y153-PTRM_IndexRAB!Y153)","v":11.623884277802961},{"$f":"PTRM_RoC!Z153+(PTRM_NomSLDepn!Z153-PTRM_IndexRAB!Z153)","v":12.139820017255644},{"$f":"PTRM_RoC!AA153+(PTRM_NomSLDepn!AA153-PTRM_IndexRAB!AA153)","v":11.253257985276214},{"$f":"PTRM_RoC!AB153+(PTRM_NomSLDepn!AB153-PTRM_IndexRAB!AB153)","v":11.054501784870267},{"$f":"PTRM_RoC!AC153+(PTRM_NomSLDepn!AC153-PTRM_IndexRAB!AC153)","v":11.793797277921652},{"$f":"PTRM_RoC!AD153+(PTRM_NomSLDepn!AD153-PTRM_IndexRAB!AD153)","v":11.043316621063088},{"$f":"PTRM_RoC!AE153+(PTRM_NomSLDepn!AE153-PTRM_IndexRAB!AE153)","v":11.872945060579177},{"$f":"PTRM_RoC!AF153+(PTRM_NomSLDepn!AF153-PTRM_IndexRAB!AF153)","v":11.585606043617339},{"$f":"PTRM_RoC!AG153+(PTRM_NomSLDepn!AG153-PTRM_IndexRAB!AG153)","v":11.642580001024601},{"$f":"PTRM_RoC!AH153+(PTRM_NomSLDepn!AH153-PTRM_IndexRAB!AH153)","v":11.784335910356202},{"$f":"PTRM_RoC!AI153+(PTRM_NomSLDepn!AI153-PTRM_IndexRAB!AI153)","v":11.650794466148854},{"$f":"PTRM_RoC!AJ153+(PTRM_NomSLDepn!AJ153-PTRM_IndexRAB!AJ153)","v":11.944103441687156},{"$f":"PTRM_RoC!AK153+(PTRM_NomSLDepn!AK153-PTRM_IndexRAB!AK153)","v":11.045049592612029},{"$f":"PTRM_RoC!AL153+(PTRM_NomSLDepn!AL153-PTRM_IndexRAB!AL153)","v":11.080297015147845},{"$f":"PTRM_RoC!AM153+(PTRM_NomSLDepn!AM153-PTRM_IndexRAB!AM153)","v":11.821583927977759},{"$f":"PTRM_RoC!AN153+(PTRM_NomSLDepn!AN153-PTRM_IndexRAB!AN153)","v":11.274990040075593},{"$f":"PTRM_RoC!AO153+(PTRM_NomSLDepn!AO153-PTRM_IndexRAB!AO153)","v":10.820886974894975},{"$f":"PTRM_RoC!AP153+(PTRM_NomSLDepn!AP153-PTRM_IndexRAB!AP153)","v":10.428733712460591},{"$f":"PTRM_RoC!AQ153+(PTRM_NomSLDepn!AQ153-PTRM_IndexRAB!AQ153)","v":10.562447190731671},{"$f":"PTRM_RoC!AR153+(PTRM_NomSLDepn!AR153-PTRM_IndexRAB!AR153)","v":10.230549897622183},{"$f":"PTRM_RoC!AS153+(PTRM_NomSLDepn!AS153-PTRM_IndexRAB!AS153)","v":0.19139711246729135},{"$f":"PTRM_RoC!AT153+(PTRM_NomSLDepn!AT153-PTRM_IndexRAB!AT153)","v":0.18744397927776138},{"$f":"PTRM_RoC!AU153+(PTRM_NomSLDepn!AU153-PTRM_IndexRAB!AU153)","v":0.18453749369128902},{"$f":"PTRM_RoC!AV153+(PTRM_NomSLDepn!AV153-PTRM_IndexRAB!AV153)","v":0.18111729058834836},{"$f":"PTRM_RoC!AW153+(PTRM_NomSLDepn!AW153-PTRM_IndexRAB!AW153)","v":0.17879030469502516},{"$f":"PTRM_RoC!AX153+(PTRM_NomSLDepn!AX153-PTRM_IndexRAB!AX153)","v":1.039162783103704E-3},{"$f":"PTRM_RoC!AY153+(PTRM_NomSLDepn!AY153-PTRM_IndexRAB!AY153)","v":1.0715531210917987E-3},{"$f":"PTRM_RoC!AZ153+(PTRM_NomSLDepn!AZ153-PTRM_IndexRAB!AZ153)","v":9.9367880577270313E-4},{"$f":"PTRM_RoC!BA153+(PTRM_NomSLDepn!BA153-PTRM_IndexRAB!BA153)","v":9.8732585140443203E-4},{"$f":"PTRM_RoC!BB153+(PTRM_NomSLDepn!BB153-PTRM_IndexRAB!BB153)","v":9.6408574227211383E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":97.020932790615618},{"$f":"SUM(F143:F153)","v":82.420893178598789},114.11866244497344,123.71412580529537,133.88308646616025,123.58430826096608,145.11484774655466,133.54370872994807,190.68039223877062,224.82589138743964,183.5104582855123,207.5504265641944,191.03138735952638,198.15429269149385,192.30640252858586,192.13172580394286,215.33145524665872,216.17060766380078,204.6750813361125,202.00274669447759,194.05107367709707,199.11637466085955,187.22641674473982,184.35878300471992,191.42638892027975,183.41544722756967,190.45655906745029,186.38724764162276,185.36453904493371,184.22237566409302,102.42606731835198,94.246301643882305,{"$f":"SUM(AK143:AK153)","v":80.837101311756896},72.056656570244257,64.765905320064249,52.161317964728738,41.076815661280705,30.607378249415511,20.720191923792321,10.244248349102651,0.55398564136186534,0.54254357205810355,0.53413095150717405,0.52423141130437068,0.517496112344346,3.0078507104758095E-3,3.1015978783638393E-3,2.8761965320819685E-3,2.8578054787029199E-3,2.7905363350655128E-3]

{"sheet":"Pricing_MAR","index":14,"n_rows":164,"n_cols":54,"rows_kept":164,"cut":false,"hidden":false,"merged":[]}
["Pricing - Nominal MAR under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A75","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E17/(PTRM_MAR!E15/PTRM_MAR!D15)*(E15/D15)","v":87.605328279926454},{"$f":"PTRM_MAR!F17/(PTRM_MAR!F15/PTRM_MAR!D15)*(F15/D15)","v":90.094832440375228},{"$f":"PTRM_MAR!G17/(PTRM_MAR!G15/PTRM_MAR!D15)*(G15/D15)","v":89.915092974627683},{"$f":"PTRM_MAR!H17/(PTRM_MAR!H15/PTRM_MAR!D15)*(H15/D15)","v":89.729085381193528},{"$f":"PTRM_MAR!I17/(PTRM_MAR!I15/PTRM_MAR!D15)*(I15/D15)","v":89.486980523532409},{"$f":"PTRM_MAR!J17/(PTRM_MAR!J15/PTRM_MAR!I15)*(J15/I15)","v":91.414754442179685},{"$f":"PTRM_MAR!K17/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":92.397180649361673},{"$f":"PTRM_MAR!L17/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":95.512879066377224},{"$f":"PTRM_MAR!M17/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":94.828825380400701},{"$f":"PTRM_MAR!N17/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":92.173936053007907},{"$f":"PTRM_MAR!O17/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":93.338296473054939},{"$f":"PTRM_MAR!P17/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":92.699886616687806},{"$f":"PTRM_MAR!Q17/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":93.287076872802899},{"$f":"PTRM_MAR!R17/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":93.320898865178449},{"$f":"PTRM_MAR!S17/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":93.828445278073261},{"$f":"PTRM_MAR!T17/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":94.599525895754823},{"$f":"PTRM_MAR!U17/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":93.305734549275158},{"$f":"PTRM_MAR!V17/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":91.613514667468095},{"$f":"PTRM_MAR!W17/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":90.662066300088014},{"$f":"PTRM_MAR!X17/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":89.721403359821664},{"$f":"PTRM_MAR!Y17/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":89.104002765421839},{"$f":"PTRM_MAR!Z17/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":87.672400960734464},{"$f":"PTRM_MAR!AA17/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":87.300380570313393},{"$f":"PTRM_MAR!AB17/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":87.185427939142855},{"$f":"PTRM_MAR!AC17/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":85.950585448451747},{"$f":"PTRM_MAR!AD17/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":85.985894385861343},{"$f":"PTRM_MAR!AE17/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":84.729179355302335},{"$f":"PTRM_MAR!AF17/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":83.761838765381071},{"$f":"PTRM_MAR!AG17/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":82.560242208043363},{"$f":"PTRM_MAR!AH17/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":80.903983825795564},{"$f":"PTRM_MAR!AI17/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":9.4655734153180008E-16},{"$f":"PTRM_MAR!AJ17/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":9.6217457533281724E-16},{"$f":"PTRM_MAR!AK17/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":9.9895560561518486E-16},{"$f":"PTRM_MAR!AL17/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":1.0377388806603791E-15},{"$f":"PTRM_MAR!AM17/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":1.0454922669953347E-15},{"$f":"PTRM_MAR!AN17/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":1.0591731935745544E-15},{"$f":"PTRM_MAR!AO17/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":1.0822355763767071E-15},{"$f":"PTRM_MAR!AP17/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":1.1296024521529896E-15},{"$f":"PTRM_MAR!AQ17/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":1.1482550378782118E-15},{"$f":"PTRM_MAR!AR17/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":1.1726030862004619E-15},{"$f":"PTRM_MAR!AS17/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":1.2005412033014012E-15},{"$f":"PTRM_MAR!AT17/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":1.2325415358192443E-15},{"$f":"PTRM_MAR!AU17/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":1.2655079202835353E-15},{"$f":"PTRM_MAR!AV17/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":1.3099434234697393E-15},{"$f":"PTRM_MAR!AW17/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":1.3344880782556913E-15},{"$f":"PTRM_MAR!AX17/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":1.3769610575670624E-15},{"$f":"PTRM_MAR!AY17/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":1.3754394144211017E-15},{"$f":"PTRM_MAR!AZ17/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":1.4200371978824514E-15},{"$f":"PTRM_MAR!BA17/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":1.4526640121601377E-15},{"$f":"PTRM_MAR!BB17/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":1.4856852793107527E-15}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F18/(PTRM_MAR!F15/PTRM_MAR!D15)*(F15/D15)","v":9.1241381186359423},{"$f":"PTRM_MAR!G18/(PTRM_MAR!G15/PTRM_MAR!D15)*(G15/D15)","v":9.1097295750010403},{"$f":"PTRM_MAR!H18/(PTRM_MAR!H15/PTRM_MAR!D15)*(H15/D15)","v":9.0948316626289376},{"$f":"PTRM_MAR!I18/(PTRM_MAR!I15/PTRM_MAR!D15)*(I15/D15)","v":9.0744001290190841},{"$f":"PTRM_MAR!J18/(PTRM_MAR!J15/PTRM_MAR!I15)*(J15/I15)","v":9.2742683833371942},{"$f":"PTRM_MAR!K18/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":9.3785695102710278},{"$f":"PTRM_MAR!L18/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":9.6998317647989261},{"$f":"PTRM_MAR!M18/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":9.6355737750882309},{"$f":"PTRM_MAR!N18/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":9.3711224270787916},{"$f":"PTRM_MAR!O18/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":9.4951489158270128},{"$f":"PTRM_MAR!P18/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":9.4361021118515716},{"$f":"PTRM_MAR!Q18/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":9.5021206374355831},{"$f":"PTRM_MAR!R18/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":9.5121530725795989},{"$f":"PTRM_MAR!S18/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":9.5708781729436669},{"$f":"PTRM_MAR!T18/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":9.6569828677797052},{"$f":"PTRM_MAR!U18/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":9.5326908350304702},{"$f":"PTRM_MAR!V18/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":9.3679069130872712},{"$f":"PTRM_MAR!W18/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":9.2791376908995247},{"$f":"PTRM_MAR!X18/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":9.1918385385939168},{"$f":"PTRM_MAR!Y18/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":9.1380956126406936},{"$f":"PTRM_MAR!Z18/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":9.0012785541258555},{"$f":"PTRM_MAR!AA18/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":8.9737537568547481},{"$f":"PTRM_MAR!AB18/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":8.9733832233611253},{"$f":"PTRM_MAR!AC18/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":8.8584410628394377},{"$f":"PTRM_MAR!AD18/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":8.875209163095338},{"$f":"PTRM_MAR!AE18/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":8.7595099784107866},{"$f":"PTRM_MAR!AF18/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":8.6745639470316895},{"$f":"PTRM_MAR!AG18/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":8.5663173282024481},{"$f":"PTRM_MAR!AH18/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":8.4118464827971113},{"$f":"PTRM_MAR!AI18/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":8.2479602285752271},{"$f":"PTRM_MAR!AJ18/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":0},{"$f":"PTRM_MAR!AK18/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":0},{"$f":"PTRM_MAR!AL18/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":0},{"$f":"PTRM_MAR!AM18/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":0},{"$f":"PTRM_MAR!AN18/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":0},{"$f":"PTRM_MAR!AO18/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":0},{"$f":"PTRM_MAR!AP18/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":0},{"$f":"PTRM_MAR!AQ18/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":0},{"$f":"PTRM_MAR!AR18/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":0},{"$f":"PTRM_MAR!AS18/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":0},{"$f":"PTRM_MAR!AT18/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":0},{"$f":"PTRM_MAR!AU18/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":0},{"$f":"PTRM_MAR!AV18/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":0},{"$f":"PTRM_MAR!AW18/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":0},{"$f":"PTRM_MAR!AX18/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":0},{"$f":"PTRM_MAR!AY18/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":0},{"$f":"PTRM_MAR!AZ18/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":0},{"$f":"PTRM_MAR!BA18/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":0},{"$f":"PTRM_MAR!BB18/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":0}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G19/(PTRM_MAR!G15/PTRM_MAR!D15)*(G15/D15)","v":9.4654078302370799},{"$f":"PTRM_MAR!H19/(PTRM_MAR!H15/PTRM_MAR!D15)*(H15/D15)","v":9.4538657171910394},{"$f":"PTRM_MAR!I19/(PTRM_MAR!I15/PTRM_MAR!D15)*(I15/D15)","v":9.4367234138962637},{"$f":"PTRM_MAR!J19/(PTRM_MAR!J15/PTRM_MAR!I15)*(J15/I15)","v":9.64894003458366},{"$f":"PTRM_MAR!K19/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":9.7620682819939884},{"$f":"PTRM_MAR!L19/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":10.101455633764049},{"$f":"PTRM_MAR!M19/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":10.039722833771373},{"$f":"PTRM_MAR!N19/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":9.7694631348449956},{"$f":"PTRM_MAR!O19/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":9.9043763752401119},{"$f":"PTRM_MAR!P19/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":9.8486435381480852},{"$f":"PTRM_MAR!Q19/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":9.9237507031718408},{"$f":"PTRM_MAR!R19/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":9.9407639761196549},{"$f":"PTRM_MAR!S19/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":10.009066674673328},{"$f":"PTRM_MAR!T19/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":10.106495938555479},{"$f":"PTRM_MAR!U19/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":9.9841221603881998},{"$f":"PTRM_MAR!V19/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":9.8195506697102459},{"$f":"PTRM_MAR!W19/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":9.7349229361812508},{"$f":"PTRM_MAR!X19/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":9.6521990659689827},{"$f":"PTRM_MAR!Y19/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":9.6051445238069881},{"$f":"PTRM_MAR!Z19/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":9.4711902898022196},{"$f":"PTRM_MAR!AA19/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":9.4527315956302083},{"$f":"PTRM_MAR!AB19/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":9.4635940720010261},{"$f":"PTRM_MAR!AC19/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":9.3543041967356437},{"$f":"PTRM_MAR!AD19/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":9.3848845552853959},{"$f":"PTRM_MAR!AE19/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":9.2762634128996666},{"$f":"PTRM_MAR!AF19/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":9.201027769206398},{"$f":"PTRM_MAR!AG19/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":9.1020137136162038},{"$f":"PTRM_MAR!AH19/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":8.9548108113913134},{"$f":"PTRM_MAR!AI19/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":8.7985248665509328},{"$f":"PTRM_MAR!AJ19/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":8.5371601461425328},{"$f":"PTRM_MAR!AK19/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":0},{"$f":"PTRM_MAR!AL19/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":0},{"$f":"PTRM_MAR!AM19/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":0},{"$f":"PTRM_MAR!AN19/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":0},{"$f":"PTRM_MAR!AO19/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":0},{"$f":"PTRM_MAR!AP19/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":0},{"$f":"PTRM_MAR!AQ19/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":0},{"$f":"PTRM_MAR!AR19/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":0},{"$f":"PTRM_MAR!AS19/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":0},{"$f":"PTRM_MAR!AT19/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":0},{"$f":"PTRM_MAR!AU19/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":0},{"$f":"PTRM_MAR!AV19/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":0},{"$f":"PTRM_MAR!AW19/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":0},{"$f":"PTRM_MAR!AX19/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":0},{"$f":"PTRM_MAR!AY19/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":0},{"$f":"PTRM_MAR!AZ19/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":0},{"$f":"PTRM_MAR!BA19/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":0},{"$f":"PTRM_MAR!BB19/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":0}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H20/(PTRM_MAR!H15/PTRM_MAR!D15)*(H15/D15)","v":9.5050737385526425},{"$f":"PTRM_MAR!I20/(PTRM_MAR!I15/PTRM_MAR!D15)*(I15/D15)","v":9.4917918479486332},{"$f":"PTRM_MAR!J20/(PTRM_MAR!J15/PTRM_MAR!I15)*(J15/I15)","v":9.709461044299319},{"$f":"PTRM_MAR!K20/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":9.8277478234032358},{"$f":"PTRM_MAR!L20/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":10.174226821043026},{"$f":"PTRM_MAR!M20/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":10.117045367906982},{"$f":"PTRM_MAR!N20/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":9.8497919230434086},{"$f":"PTRM_MAR!O20/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":9.9912180582256447},{"$f":"PTRM_MAR!P20/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":9.9406318338111515},{"$f":"PTRM_MAR!Q20/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":10.022402681714787},{"$f":"PTRM_MAR!R20/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":10.045863748405106},{"$f":"PTRM_MAR!S20/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":10.121543116383849},{"$f":"PTRM_MAR!T20/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":10.227149750964708},{"$f":"PTRM_MAR!U20/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":10.11070050901381},{"$f":"PTRM_MAR!V20/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":9.9517213841455217},{"$f":"PTRM_MAR!W20/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":9.8740149854907262},{"$f":"PTRM_MAR!X20/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":9.7985854461092217},{"$f":"PTRM_MAR!Y20/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":9.759779417481818},{"$f":"PTRM_MAR!Z20/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":9.6330759316606489},{"$f":"PTRM_MAR!AA20/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":9.6243166312193544},{"$f":"PTRM_MAR!AB20/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":9.6460941645765725},{"$f":"PTRM_MAR!AC20/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":9.5460475248935079},{"$f":"PTRM_MAR!AD20/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":9.5894862032163672},{"$f":"PTRM_MAR!AE20/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":9.491516904155441},{"$f":"PTRM_MAR!AF20/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":9.4284828951075585},{"$f":"PTRM_MAR!AG20/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":9.3419682997947646},{"$f":"PTRM_MAR!AH20/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":9.20686886392423},{"$f":"PTRM_MAR!AI20/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":9.0633167404489754},{"$f":"PTRM_MAR!AJ20/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":8.8122934587075381},{"$f":"PTRM_MAR!AK20/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":8.7332898957265748},{"$f":"PTRM_MAR!AL20/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":0},{"$f":"PTRM_MAR!AM20/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":0},{"$f":"PTRM_MAR!AN20/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":0},{"$f":"PTRM_MAR!AO20/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":0},{"$f":"PTRM_MAR!AP20/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":0},{"$f":"PTRM_MAR!AQ20/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":0},{"$f":"PTRM_MAR!AR20/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":0},{"$f":"PTRM_MAR!AS20/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":0},{"$f":"PTRM_MAR!AT20/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":0},{"$f":"PTRM_MAR!AU20/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":0},{"$f":"PTRM_MAR!AV20/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":0},{"$f":"PTRM_MAR!AW20/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":0},{"$f":"PTRM_MAR!AX20/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":0},{"$f":"PTRM_MAR!AY20/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":0},{"$f":"PTRM_MAR!AZ20/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":0},{"$f":"PTRM_MAR!BA20/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":0},{"$f":"PTRM_MAR!BB20/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":0}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I21/(PTRM_MAR!I15/PTRM_MAR!D15)*(I15/D15)","v":9.6872467519323386},{"$f":"PTRM_MAR!J21/(PTRM_MAR!J15/PTRM_MAR!I15)*(J15/I15)","v":9.913527106595815},{"$f":"PTRM_MAR!K21/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":10.038657003185083},{"$f":"PTRM_MAR!L21/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":10.397278422108602},{"$f":"PTRM_MAR!M21/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":10.343731710604494},{"$f":"PTRM_MAR!N21/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":10.075465622614134},{"$f":"PTRM_MAR!O21/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":10.225413767435635},{"$f":"PTRM_MAR!P21/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":10.179147011453997},{"$f":"PTRM_MAR!Q21/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":10.268701125405604},{"$f":"PTRM_MAR!R21/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":10.298865373092946},{"$f":"PTRM_MAR!S21/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":10.382940037458717},{"$f":"PTRM_MAR!T21/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":10.498176201558428},{"$f":"PTRM_MAR!U21/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":10.385833380582804},{"$f":"PTRM_MAR!V21/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":10.230000716340777},{"$f":"PTRM_MAR!W21/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":10.157959350355723},{"$f":"PTRM_MAR!X21/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":10.088596293025017},{"$f":"PTRM_MAR!Y21/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":10.057341836694313},{"$f":"PTRM_MAR!Z21/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":9.9358992080601336},{"$f":"PTRM_MAR!AA21/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":9.9365682320725313},{"$f":"PTRM_MAR!AB21/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":9.9694263291671419},{"$f":"PTRM_MAR!AC21/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":9.8770006222015816},{"$f":"PTRM_MAR!AD21/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":9.9337571210337465},{"$f":"PTRM_MAR!AE21/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":9.8448278170342221},{"$f":"PTRM_MAR!AF21/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":9.792880745670411},{"$f":"PTRM_MAR!AG21/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":9.7173973287770075},{"$f":"PTRM_MAR!AH21/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":9.592216149285413},{"$f":"PTRM_MAR!AI21/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":9.4590777585195696},{"$f":"PTRM_MAR!AJ21/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":9.2145119695966198},{"$f":"PTRM_MAR!AK21/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":9.150809086294295},{"$f":"PTRM_MAR!AL21/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":9.0739839972667475},{"$f":"PTRM_MAR!AM21/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":-3.74703520175795E-16},{"$f":"PTRM_MAR!AN21/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":-3.7960675237590751E-16},{"$f":"PTRM_MAR!AO21/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":-3.8787229033578497E-16},{"$f":"PTRM_MAR!AP21/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":-4.0484853746204132E-16},{"$f":"PTRM_MAR!AQ21/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":-4.1153360798074327E-16},{"$f":"PTRM_MAR!AR21/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":-4.2025992734604774E-16},{"$f":"PTRM_MAR!AS21/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":-4.302729242426113E-16},{"$f":"PTRM_MAR!AT21/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":-4.4174181561537311E-16},{"$f":"PTRM_MAR!AU21/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":-4.535569391664432E-16},{"$f":"PTRM_MAR!AV21/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":-4.6948258490316852E-16},{"$f":"PTRM_MAR!AW21/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":-4.7827936785425364E-16},{"$f":"PTRM_MAR!AX21/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":-4.9350164673926389E-16},{"$f":"PTRM_MAR!AY21/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":-4.9295629115774292E-16},{"$f":"PTRM_MAR!AZ21/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":-5.089400980040925E-16},{"$f":"PTRM_MAR!BA21/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":-5.2063351989529942E-16},{"$f":"PTRM_MAR!BB21/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":-5.324683133534667E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J22/(PTRM_MAR!J15/PTRM_MAR!I15)*(J15/I15)","v":10.114942800162254},{"$f":"PTRM_MAR!K22/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":10.24688274946255},{"$f":"PTRM_MAR!L22/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":10.6175511461221},{"$f":"PTRM_MAR!M22/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":10.567653923195166},{"$f":"PTRM_MAR!N22/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":10.298447323261431},{"$f":"PTRM_MAR!O22/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":10.456877884168861},{"$f":"PTRM_MAR!P22/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":10.414943445978501},{"$f":"PTRM_MAR!Q22/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":10.512257424620744},{"$f":"PTRM_MAR!R22/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":10.54911734272059},{"$f":"PTRM_MAR!S22/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":10.641565433034774},{"$f":"PTRM_MAR!T22/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":10.766400979200823},{"$f":"PTRM_MAR!U22/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":10.658195198353312},{"$f":"PTRM_MAR!V22/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":10.505551234949619},{"$f":"PTRM_MAR!W22/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":10.439194812622212},{"$f":"PTRM_MAR!X22/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":10.375917463819954},{"$f":"PTRM_MAR!Y22/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":10.352223681771161},{"$f":"PTRM_MAR!Z22/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":10.236075084464867},{"$f":"PTRM_MAR!AA22/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":10.246173111260797},{"$f":"PTRM_MAR!AB22/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":10.29010393482176},{"$f":"PTRM_MAR!AC22/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":10.205324737577962},{"$f":"PTRM_MAR!AD22/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":10.275384989352109},{"$f":"PTRM_MAR!AE22/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":10.195520445311619},{"$f":"PTRM_MAR!AF22/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":10.154675306437776},{"$f":"PTRM_MAR!AG22/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":10.090244394216885},{"$f":"PTRM_MAR!AH22/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":9.9750160758037403},{"$f":"PTRM_MAR!AI22/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":9.8523282098235825},{"$f":"PTRM_MAR!AJ22/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":9.6142863443923012},{"$f":"PTRM_MAR!AK22/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":9.5659026841688295},{"$f":"PTRM_MAR!AL22/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":9.5052316091041948},{"$f":"PTRM_MAR!AM22/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":9.1409651616299676},{"$f":"PTRM_MAR!AN22/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":2.2424722943826827E-16},{"$f":"PTRM_MAR!AO22/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":2.2912997711258754E-16},{"$f":"PTRM_MAR!AP22/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":2.3915845094898696E-16},{"$f":"PTRM_MAR!AQ22/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":2.431075602128123E-16},{"$f":"PTRM_MAR!AR22/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":2.4826250787540097E-16},{"$f":"PTRM_MAR!AS22/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":2.5417754178450495E-16},{"$f":"PTRM_MAR!AT22/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":2.6095262441665866E-16},{"$f":"PTRM_MAR!AU22/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":2.679322387286155E-16},{"$f":"PTRM_MAR!AV22/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":2.7734008490396375E-16},{"$f":"PTRM_MAR!AW22/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":2.8253665791644047E-16},{"$f":"PTRM_MAR!AX22/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":2.9152900024000354E-16},{"$f":"PTRM_MAR!AY22/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":2.9120683927355774E-16},{"$f":"PTRM_MAR!AZ22/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":3.0064904328793975E-16},{"$f":"PTRM_MAR!BA22/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":3.0755676409465323E-16},{"$f":"PTRM_MAR!BB22/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":3.1454799812133379E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K23/(PTRM_MAR!K15/PTRM_MAR!I15)*(K15/I15)","v":10.584814505175663},{"$f":"PTRM_MAR!L23/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":10.972277045984885},{"$f":"PTRM_MAR!M23/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":10.925454738152425},{"$f":"PTRM_MAR!N23/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":10.651955382129355},{"$f":"PTRM_MAR!O23/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":10.820938150086752},{"$f":"PTRM_MAR!P23/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":10.782868621533083},{"$f":"PTRM_MAR!Q23/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":10.889244988115536},{"$f":"PTRM_MAR!R23/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":10.933339875758021},{"$f":"PTRM_MAR!S23/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":11.035411034985295},{"$f":"PTRM_MAR!T23/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":11.171512513581344},{"$f":"PTRM_MAR!U23/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":11.066151576696384},{"$f":"PTRM_MAR!V23/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":10.914841061075176},{"$f":"PTRM_MAR!W23/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":10.85341564909756},{"$f":"PTRM_MAR!X23/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":10.795513186584063},{"$f":"PTRM_MAR!Y23/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":10.779178509925748},{"$f":"PTRM_MAR!Z23/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":10.666947329816068},{"$f":"PTRM_MAR!AA23/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":10.686714981053861},{"$f":"PTRM_MAR!AB23/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":10.742399105191183},{"$f":"PTRM_MAR!AC23/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":10.664307853772259},{"$f":"PTRM_MAR!AD23/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":10.748703971690171},{"$f":"PTRM_MAR!AE23/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":10.6770239566137},{"$f":"PTRM_MAR!AF23/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":10.646909646920465},{"$f":"PTRM_MAR!AG23/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":10.592866841919346},{"$f":"PTRM_MAR!AH23/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":10.486283164576527},{"$f":"PTRM_MAR!AI23/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":10.372651119515604},{"$f":"PTRM_MAR!AJ23/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":10.138258959085029},{"$f":"PTRM_MAR!AK23/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":10.104781442867637},{"$f":"PTRM_MAR!AL23/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":10.059709029802905},{"$f":"PTRM_MAR!AM23/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":9.6942228786193372},{"$f":"PTRM_MAR!AN23/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":9.3746652750859898},{"$f":"PTRM_MAR!AO23/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":7.8698789365758369E-17},{"$f":"PTRM_MAR!AP23/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":8.2143248096372259E-17},{"$f":"PTRM_MAR!AQ23/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":8.3499640315551195E-17},{"$f":"PTRM_MAR!AR23/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":8.5270199303082649E-17},{"$f":"PTRM_MAR!AS23/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":8.7301823508566507E-17},{"$f":"PTRM_MAR!AT23/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":8.9628846832718818E-17},{"$f":"PTRM_MAR!AU23/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":9.2026120221006282E-17},{"$f":"PTRM_MAR!AV23/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":9.5257413279510701E-17},{"$f":"PTRM_MAR!AW23/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":9.7042269238064476E-17},{"$f":"PTRM_MAR!AX23/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":1.0013085006605079E-16},{"$f":"PTRM_MAR!AY23/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":1.0002019811924015E-16},{"$f":"PTRM_MAR!AZ23/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":1.0326329199216118E-16},{"$f":"PTRM_MAR!BA23/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":1.0563587227002627E-16},{"$f":"PTRM_MAR!BB23/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":1.0803713665719158E-16}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L24/(PTRM_MAR!L15/PTRM_MAR!I15)*(L15/I15)","v":11.139634430556178},{"$f":"PTRM_MAR!M24/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":11.096719661309038},{"$f":"PTRM_MAR!N24/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":10.82363074849841},{"$f":"PTRM_MAR!O24/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":11.000316749031093},{"$f":"PTRM_MAR!P24/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":10.966798939459336},{"$f":"PTRM_MAR!Q24/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":11.080461668994936},{"$f":"PTRM_MAR!R24/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":11.131080394092942},{"$f":"PTRM_MAR!S24/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":11.241077157714031},{"$f":"PTRM_MAR!T24/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":11.386169894134424},{"$f":"PTRM_MAR!U24/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":11.285498039521524},{"$f":"PTRM_MAR!V24/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":11.138149683304238},{"$f":"PTRM_MAR!W24/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":11.082754050007077},{"$f":"PTRM_MAR!X24/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":11.031267459798126},{"$f":"PTRM_MAR!Y24/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":11.022627654352071},{"$f":"PTRM_MAR!Z24/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":10.916284777728219},{"$f":"PTRM_MAR!AA24/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":10.945449554141513},{"$f":"PTRM_MAR!AB24/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":11.012007797181413},{"$f":"PTRM_MAR!AC24/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":10.942004395173933},{"$f":"PTRM_MAR!AD24/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":11.039378815271082},{"$f":"PTRM_MAR!AE24/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":10.977183040326718},{"$f":"PTRM_MAR!AF24/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":10.958398136512487},{"$f":"PTRM_MAR!AG24/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":10.915753735659438},{"$f":"PTRM_MAR!AH24/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":10.819721889373771},{"$f":"PTRM_MAR!AI24/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":10.71717782119573},{"$f":"PTRM_MAR!AJ24/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":10.490518864643152},{"$f":"PTRM_MAR!AK24/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":10.472634366975676},{"$f":"PTRM_MAR!AL24/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":10.44405318142616},{"$f":"PTRM_MAR!AM24/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":10.083664909092679},{"$f":"PTRM_MAR!AN24/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":9.7714588138119129},{"$f":"PTRM_MAR!AO24/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":9.5303937816248094},{"$f":"PTRM_MAR!AP24/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":1.289181514405457E-16},{"$f":"PTRM_MAR!AQ24/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":1.3104691529609386E-16},{"$f":"PTRM_MAR!AR24/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":1.338256852738917E-16},{"$f":"PTRM_MAR!AS24/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":1.3701417907055246E-16},{"$f":"PTRM_MAR!AT24/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":1.4066628137063178E-16},{"$f":"PTRM_MAR!AU24/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":1.4442863629179396E-16},{"$f":"PTRM_MAR!AV24/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":1.4949992745106644E-16},{"$f":"PTRM_MAR!AW24/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":1.5230113553690255E-16},{"$f":"PTRM_MAR!AX24/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":1.5714844971239702E-16},{"$f":"PTRM_MAR!AY24/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":1.569747891283964E-16},{"$f":"PTRM_MAR!AZ24/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":1.6206460085040939E-16},{"$f":"PTRM_MAR!BA24/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":1.6578820164116231E-16},{"$f":"PTRM_MAR!BB24/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":1.6955682015926832E-16}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M25/(PTRM_MAR!M15/PTRM_MAR!I15)*(M15/I15)","v":11.454104147058272},{"$f":"PTRM_MAR!N25/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":11.176875137477026},{"$f":"PTRM_MAR!O25/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":11.364259938242311},{"$f":"PTRM_MAR!P25/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":11.334764373375814},{"$f":"PTRM_MAR!Q25/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":11.457655562525598},{"$f":"PTRM_MAR!R25/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":11.515684175068509},{"$f":"PTRM_MAR!S25/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":11.63549164145714},{"$f":"PTRM_MAR!T25/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":11.792052761241322},{"$f":"PTRM_MAR!U25/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":11.694421747204329},{"$f":"PTRM_MAR!V25/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":11.548604385678839},{"$f":"PTRM_MAR!W25/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":11.498353825370746},{"$f":"PTRM_MAR!X25/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":11.452466067785423},{"$f":"PTRM_MAR!Y25/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":11.451426726049306},{"$f":"PTRM_MAR!Z25/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":11.349237095492743},{"$f":"PTRM_MAR!AA25/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":11.388345884159932},{"$f":"PTRM_MAR!AB25/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":11.466958120012976},{"$f":"PTRM_MAR!AC25/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":11.403927585236275},{"$f":"PTRM_MAR!AD25/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":11.515987551966891},{"$f":"PTRM_MAR!AE25/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":11.462300219640962},{"$f":"PTRM_MAR!AF25/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":11.454604613942482},{"$f":"PTRM_MAR!AG25/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":11.422721147273386},{"$f":"PTRM_MAR!AH25/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":11.335708076155964},{"$f":"PTRM_MAR!AI25/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":11.242613810185322},{"$f":"PTRM_MAR!AJ25/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":11.019958882763705},{"$f":"PTRM_MAR!AK25/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":11.017469814846159},{"$f":"PTRM_MAR!AL25/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":11.00500971782337},{"$f":"PTRM_MAR!AM25/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":10.643743490497544},{"$f":"PTRM_MAR!AN25/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":10.333730946141412},{"$f":"PTRM_MAR!AO25/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":10.099661548895812},{"$f":"PTRM_MAR!AP25/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":10.062531532460575},{"$f":"PTRM_MAR!AQ25/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":1.5799778499685775E-16},{"$f":"PTRM_MAR!AR25/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":1.6134803174258115E-16},{"$f":"PTRM_MAR!AS25/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":1.6519226536082667E-16},{"$f":"PTRM_MAR!AT25/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":1.6959545236214376E-16},{"$f":"PTRM_MAR!AU25/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":1.7413156633760468E-16},{"$f":"PTRM_MAR!AV25/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":1.802458099917098E-16},{"$f":"PTRM_MAR!AW25/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":1.8362310942586585E-16},{"$f":"PTRM_MAR!AX25/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":1.8946731339802012E-16},{"$f":"PTRM_MAR!AY25/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":1.8925793809489785E-16},{"$f":"PTRM_MAR!AZ25/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":1.9539451121691373E-16},{"$f":"PTRM_MAR!BA25/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":1.9988390095815427E-16},{"$f":"PTRM_MAR!BB25/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":2.0442756669048799E-16}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N26/(PTRM_MAR!N15/PTRM_MAR!I15)*(N15/I15)","v":11.180195678531101},{"$f":"PTRM_MAR!O26/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":11.372372664563116},{"$f":"PTRM_MAR!P26/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":11.347781295679349},{"$f":"PTRM_MAR!Q26/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":11.476008728787532},{"$f":"PTRM_MAR!R26/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":11.539583782549153},{"$f":"PTRM_MAR!S26/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":11.665400588550082},{"$f":"PTRM_MAR!T26/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":11.828473896473568},{"$f":"PTRM_MAR!U26/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":11.736889033150865},{"$f":"PTRM_MAR!V26/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":11.597116477497494},{"$f":"PTRM_MAR!W26/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":11.553527839056603},{"$f":"PTRM_MAR!X26/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":11.514616527737234},{"$f":"PTRM_MAR!Y26/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":11.521146263803837},{"$f":"PTRM_MAR!Z26/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":11.42624738746102},{"$f":"PTRM_MAR!AA26/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":11.474002851266025},{"$f":"PTRM_MAR!AB26/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":11.562127760639124},{"$f":"PTRM_MAR!AC26/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":11.507968365908933},{"$f":"PTRM_MAR!AD26/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":11.631112198474609},{"$f":"PTRM_MAR!AE26/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":11.587528679265642},{"$f":"PTRM_MAR!AF26/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":11.591068399909361},{"$f":"PTRM_MAR!AG26/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":11.570845513328665},{"$f":"PTRM_MAR!AH26/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":11.495476850518839},{"$f":"PTRM_MAR!AI26/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":11.41464318978403},{"$f":"PTRM_MAR!AJ26/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":11.202870673464329},{"$f":"PTRM_MAR!AK26/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":11.215725374247739},{"$f":"PTRM_MAR!AL26/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":11.219638159957572},{"$f":"PTRM_MAR!AM26/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":10.868716177552834},{"$f":"PTRM_MAR!AN26/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":10.570502585008626},{"$f":"PTRM_MAR!AO26/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":10.350636492642648},{"$f":"PTRM_MAR!AP26/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":10.333934906528121},{"$f":"PTRM_MAR!AQ26/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":10.027093590360607},{"$f":"PTRM_MAR!AR26/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":9.0701170182671551E-17},{"$f":"PTRM_MAR!AS26/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":9.2862191199567032E-17},{"$f":"PTRM_MAR!AT26/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":9.5337425692602305E-17},{"$f":"PTRM_MAR!AU26/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":9.7887384568535044E-17},{"$f":"PTRM_MAR!AV26/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":1.0132448292182693E-16},{"$f":"PTRM_MAR!AW26/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":1.0322301869835222E-16},{"$f":"PTRM_MAR!AX26/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":1.0650831529190664E-16},{"$f":"PTRM_MAR!AY26/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":1.0639061577741339E-16},{"$f":"PTRM_MAR!AZ26/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":1.0984026655447631E-16},{"$f":"PTRM_MAR!BA26/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":1.1236395958338322E-16},{"$f":"PTRM_MAR!BB26/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":1.1491816365014908E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O27/(PTRM_MAR!O15/PTRM_MAR!N15)*(O15/N15)","v":11.485312203143977},{"$f":"PTRM_MAR!P27/(PTRM_MAR!P15/PTRM_MAR!N15)*(P15/N15)","v":11.465251814872538},{"$f":"PTRM_MAR!Q27/(PTRM_MAR!Q15/PTRM_MAR!N15)*(Q15/N15)","v":11.59984129235292},{"$f":"PTRM_MAR!R27/(PTRM_MAR!R15/PTRM_MAR!N15)*(R15/N15)","v":11.669385011615052},{"$f":"PTRM_MAR!S27/(PTRM_MAR!S15/PTRM_MAR!N15)*(S15/N15)","v":11.802194645273778},{"$f":"PTRM_MAR!T27/(PTRM_MAR!T15/PTRM_MAR!S15)*(T15/S15)","v":11.973092867115108},{"$f":"PTRM_MAR!U27/(PTRM_MAR!U15/PTRM_MAR!S15)*(U15/S15)","v":11.886527991437493},{"$f":"PTRM_MAR!V27/(PTRM_MAR!V15/PTRM_MAR!S15)*(V15/S15)","v":11.751328916733636},{"$f":"PTRM_MAR!W27/(PTRM_MAR!W15/PTRM_MAR!S15)*(W15/S15)","v":11.713801136023633},{"$f":"PTRM_MAR!X27/(PTRM_MAR!X15/PTRM_MAR!S15)*(X15/S15)","v":11.681299055581874},{"$f":"PTRM_MAR!Y27/(PTRM_MAR!Y15/PTRM_MAR!X15)*(Y15/X15)","v":11.695232834893746},{"$f":"PTRM_MAR!Z27/(PTRM_MAR!Z15/PTRM_MAR!X15)*(Z15/X15)","v":11.606530874911158},{"$f":"PTRM_MAR!AA27/(PTRM_MAR!AA15/PTRM_MAR!X15)*(AA15/X15)","v":11.663116775752515},{"$f":"PTRM_MAR!AB27/(PTRM_MAR!AB15/PTRM_MAR!X15)*(AB15/X15)","v":11.761285306044918},{"$f":"PTRM_MAR!AC27/(PTRM_MAR!AC15/PTRM_MAR!X15)*(AC15/X15)","v":11.71523254752028},{"$f":"PTRM_MAR!AD27/(PTRM_MAR!AD15/PTRM_MAR!AC15)*(AD15/AC15)","v":11.850267949319926},{"$f":"PTRM_MAR!AE27/(PTRM_MAR!AE15/PTRM_MAR!AC15)*(AE15/AC15)","v":11.816084747291178},{"$f":"PTRM_MAR!AF27/(PTRM_MAR!AF15/PTRM_MAR!AC15)*(AF15/AC15)","v":11.830557976102146},{"$f":"PTRM_MAR!AG27/(PTRM_MAR!AG15/PTRM_MAR!AC15)*(AG15/AC15)","v":11.821461649242217},{"$f":"PTRM_MAR!AH27/(PTRM_MAR!AH15/PTRM_MAR!AC15)*(AH15/AC15)","v":11.756694368845757},{"$f":"PTRM_MAR!AI27/(PTRM_MAR!AI15/PTRM_MAR!AH15)*(AI15/AH15)","v":11.687009450124545},{"$f":"PTRM_MAR!AJ27/(PTRM_MAR!AJ15/PTRM_MAR!AH15)*(AJ15/AH15)","v":11.483838783438561},{"$f":"PTRM_MAR!AK27/(PTRM_MAR!AK15/PTRM_MAR!AH15)*(AK15/AH15)","v":11.511699170005496},{"$f":"PTRM_MAR!AL27/(PTRM_MAR!AL15/PTRM_MAR!AH15)*(AL15/AH15)","v":11.531533501046628},{"$f":"PTRM_MAR!AM27/(PTRM_MAR!AM15/PTRM_MAR!AH15)*(AM15/AH15)","v":11.187405635685563},{"$f":"PTRM_MAR!AN27/(PTRM_MAR!AN15/PTRM_MAR!AM15)*(AN15/AM15)","v":10.897884522762933},{"$f":"PTRM_MAR!AO27/(PTRM_MAR!AO15/PTRM_MAR!AM15)*(AO15/AM15)","v":10.689767521453945},{"$f":"PTRM_MAR!AP27/(PTRM_MAR!AP15/PTRM_MAR!AM15)*(AP15/AM15)","v":10.692731823731194},{"$f":"PTRM_MAR!AQ27/(PTRM_MAR!AQ15/PTRM_MAR!AM15)*(AQ15/AM15)","v":10.396717718710919},{"$f":"PTRM_MAR!AR27/(PTRM_MAR!AR15/PTRM_MAR!AM15)*(AR15/AM15)","v":10.134574973814985},{"$f":"PTRM_MAR!AS27/(PTRM_MAR!AS15/PTRM_MAR!AR15)*(AS15/AR15)","v":3.3673993664146906E-16},{"$f":"PTRM_MAR!AT27/(PTRM_MAR!AT15/PTRM_MAR!AR15)*(AT15/AR15)","v":3.45715713495218E-16},{"$f":"PTRM_MAR!AU27/(PTRM_MAR!AU15/PTRM_MAR!AR15)*(AU15/AR15)","v":3.5496245836767738E-16},{"$f":"PTRM_MAR!AV27/(PTRM_MAR!AV15/PTRM_MAR!AR15)*(AV15/AR15)","v":3.6742617763562633E-16},{"$f":"PTRM_MAR!AW27/(PTRM_MAR!AW15/PTRM_MAR!AR15)*(AW15/AR15)","v":3.7431071060690593E-16},{"$f":"PTRM_MAR!AX27/(PTRM_MAR!AX15/PTRM_MAR!AW15)*(AX15/AW15)","v":3.8622396133329101E-16},{"$f":"PTRM_MAR!AY27/(PTRM_MAR!AY15/PTRM_MAR!AW15)*(AY15/AW15)","v":3.857971554767717E-16},{"$f":"PTRM_MAR!AZ27/(PTRM_MAR!AZ15/PTRM_MAR!AW15)*(AZ15/AW15)","v":3.9830639275728054E-16},{"$f":"PTRM_MAR!BA27/(PTRM_MAR!BA15/PTRM_MAR!AW15)*(BA15/AW15)","v":4.0745789155004857E-16},{"$f":"PTRM_MAR!BB27/(PTRM_MAR!BB15/PTRM_MAR!AW15)*(BB15/AW15)","v":4.1672003047334513E-16}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":87.605328279926454},99.218970559011169,108.49023037986581,117.78285649956614,127.17714266632872,140.07589381115793,152.23592052285323,168.61513433075501,179.00883153748671,185.37088343048657,{"$f":"SUM(O17:O27)","v":199.45453117901945},198.41681960285121,200.01952168592797,200.45673561718002,201.9340137805479,204.00603356635969,201.64676502065433,198.43828610999091,196.84914857519311,195.30370246482545,194.48619982684153,191.91516749425739,191.69155394372484,192.07280775214008,190.02514434031158,190.83006690456696,188.81693855625224,187.4950082022219,185.70183216007376,182.9386265584682,100.85530319472352,90.513698082233773,81.772311835132413,72.839159196427573,61.61871825307793,50.948242142810884,40.670459344617214,31.08919826271989,20.423811309071528,10.134574973814987,1.8435562166242766E-15,1.8926960643738441E-15,1.9433193856323248E-15,2.0115547347502747E-15,2.0492456118239694E-15,2.1144673008694678E-15,2.112130659133636E-15,2.18061520653754E-15,2.2307170823622663E-15,2.2814246817090619E-15]
[]
[]
["Approach B"]
[{"$f":"Inputs!A84","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":2.7585812781719232E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,2.5843535985370814E-2,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,2.5511392137377964E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.4690014037713537E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.6776938489537772E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.4374365992873903E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,2.3417335872505385E-2,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.4915478896613497E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,2.2873015341738023E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0260459385828258},1.0384611347134842,1.0897666978551988,1.1102507893405842,1.1315275001482537,1.1627416059247102,1.2141853080798175,1.2551257321559648,1.3276227046896791,1.3494980799552541,1.3843738821467664,1.4369081218494975,1.4636718371033803,1.5117048581934707,1.553124640206607,1.5927470119411418,1.6517172143811392,1.6770430019935492,1.6965254713643367,1.7313720973838032,1.7741196987727148,1.8206418161864342,1.8531622988475365,1.9112023009513801,1.9793777925131095,2.03237946991079,2.1145429569972221,2.170456400842832,2.2389669068436544,2.3071593197704727,2.3633948654344281,2.4276993035189109,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.4677538738635465},2.5620886570629549,2.6615587321278675,2.7238853469025055,2.759529106897296,2.819614952161329,2.9430227887648184,2.9916195183081133,3.0661571512832162,3.1392105642841917,3.2228859780262415,3.3090874529043708,3.4252787178504094,3.5036251705135304,3.6151356454340147,3.6111406549102392,3.7282296864499869,3.8138895957437371]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E35/(PTRM_MAR!E33/PTRM_MAR!D33)*(E33/D33)","v":88.812457063348077},{"$f":"PTRM_MAR!F35/(PTRM_MAR!F33/PTRM_MAR!D33)*(F33/D33)","v":88.089349454236967},{"$f":"PTRM_MAR!G35/(PTRM_MAR!G33/PTRM_MAR!D33)*(G33/D33)","v":90.554876975752421},{"$f":"PTRM_MAR!H35/(PTRM_MAR!H33/PTRM_MAR!D33)*(H33/D33)","v":90.33499479799886},{"$f":"PTRM_MAR!I35/(PTRM_MAR!I33/PTRM_MAR!D33)*(I33/D33)","v":90.107309082845731},{"$f":"PTRM_MAR!J35/(PTRM_MAR!J33/PTRM_MAR!I33)*(J33/I33)","v":89.886399861846201},{"$f":"PTRM_MAR!K35/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":91.777433692585035},{"$f":"PTRM_MAR!L35/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":92.715842417262024},{"$f":"PTRM_MAR!M35/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":95.790451674942048},{"$f":"PTRM_MAR!N35/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":95.050495977058205},{"$f":"PTRM_MAR!O35/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":92.404970110520267},{"$f":"PTRM_MAR!P35/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":93.513766345431009},{"$f":"PTRM_MAR!Q35/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":92.813095073668023},{"$f":"PTRM_MAR!R35/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":93.336320293133141},{"$f":"PTRM_MAR!S35/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":93.301956954205281},{"$f":"PTRM_MAR!T35/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":94.746190054829427},{"$f":"PTRM_MAR!U35/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":95.446833245042797},{"$f":"PTRM_MAR!V35/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":94.060016447588296},{"$f":"PTRM_MAR!W35/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":92.269310338944379},{"$f":"PTRM_MAR!X35/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":91.221880284272927},{"$f":"PTRM_MAR!Y35/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":89.569696490710413},{"$f":"PTRM_MAR!Z35/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":88.854502793710751},{"$f":"PTRM_MAR!AA35/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":87.322953717601138},{"$f":"PTRM_MAR!AB35/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":86.841507442978923},{"$f":"PTRM_MAR!AC35/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":86.608191735896384},{"$f":"PTRM_MAR!AD35/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":85.876510991761421},{"$f":"PTRM_MAR!AE35/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":85.77433063580915},{"$f":"PTRM_MAR!AF35/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":84.373970346451017},{"$f":"PTRM_MAR!AG35/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":83.253008972230091},{"$f":"PTRM_MAR!AH35/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":81.889168985689864},{"$f":"PTRM_MAR!AI35/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":0.70889150923453514},{"$f":"PTRM_MAR!AJ35/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":0.69905221106837623},{"$f":"PTRM_MAR!AK35/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":0.68097811760357863},{"$f":"PTRM_MAR!AL35/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":0.67627029697235364},{"$f":"PTRM_MAR!AM35/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":0.67059270876330634},{"$f":"PTRM_MAR!AN35/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":-8.6427318692269893E-4},{"$f":"PTRM_MAR!AO35/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":-8.4055943749715455E-4},{"$f":"PTRM_MAR!AP35/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":-8.2307582993567936E-4},{"$f":"PTRM_MAR!AQ35/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":-8.2174773075431747E-4},{"$f":"PTRM_MAR!AR35/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":-7.9734791040098432E-4},{"$f":"PTRM_MAR!AS35/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":-1.4883015423500249E-5},{"$f":"PTRM_MAR!AT35/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":-1.4628109474836038E-5},{"$f":"PTRM_MAR!AU35/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":-1.4392269738407593E-5},{"$f":"PTRM_MAR!AV35/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":-1.4134727448407063E-5},{"$f":"PTRM_MAR!AW35/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":-1.3965989907472505E-5},{"$f":"PTRM_MAR!AX35/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":-1.6418488982764807E-8},{"$f":"PTRM_MAR!AY35/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":-1.6941043027459177E-8},{"$f":"PTRM_MAR!AZ35/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":-1.6922321930107534E-8},{"$f":"PTRM_MAR!BA35/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":-1.7471017889514677E-8},{"$f":"PTRM_MAR!BB35/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":-1.7872432483986819E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F36/(PTRM_MAR!F33/PTRM_MAR!D33)*(F33/D33)","v":8.9210376381260339},{"$f":"PTRM_MAR!G36/(PTRM_MAR!G33/PTRM_MAR!D33)*(G33/D33)","v":9.1745491625012541},{"$f":"PTRM_MAR!H36/(PTRM_MAR!H33/PTRM_MAR!D33)*(H33/D33)","v":9.1562459089152508},{"$f":"PTRM_MAR!I36/(PTRM_MAR!I33/PTRM_MAR!D33)*(I33/D33)","v":9.1373043585029112},{"$f":"PTRM_MAR!J36/(PTRM_MAR!J33/PTRM_MAR!I33)*(J33/I33)","v":9.145915481652068},{"$f":"PTRM_MAR!K36/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":9.3429414313995292},{"$f":"PTRM_MAR!L36/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":9.443349189101049},{"$f":"PTRM_MAR!M36/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":9.7617856166308385},{"$f":"PTRM_MAR!N36/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":9.6918726844897236},{"$f":"PTRM_MAR!O36/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":9.4266254217957801},{"$f":"PTRM_MAR!P36/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":9.5457045238256342},{"$f":"PTRM_MAR!Q36/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":9.4804143687204316},{"$f":"PTRM_MAR!R36/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":9.540466296985084},{"$f":"PTRM_MAR!S36/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":9.5439252710377911},{"$f":"PTRM_MAR!T36/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":9.6924898519633711},{"$f":"PTRM_MAR!U36/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":9.7721425739047181},{"$f":"PTRM_MAR!V36/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":9.6384937698651072},{"$f":"PTRM_MAR!W36/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":9.4636872494852966},{"$f":"PTRM_MAR!X36/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":9.3654025169804829},{"$f":"PTRM_MAR!Y36/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":9.2103990025958034},{"$f":"PTRM_MAR!Z36/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":9.1470194119305077},{"$f":"PTRM_MAR!AA36/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":9.0000575573424051},{"$f":"PTRM_MAR!AB36/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":8.9618676037241087},{"$f":"PTRM_MAR!AC36/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":8.9500670794363533},{"$f":"PTRM_MAR!AD36/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":8.879881200589379},{"$f":"PTRM_MAR!AE36/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":8.8835291009251307},{"$f":"PTRM_MAR!AF36/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":8.7536931013663857},{"$f":"PTRM_MAR!AG36/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":8.6537534735652368},{"$f":"PTRM_MAR!AH36/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":8.529611972672317},{"$f":"PTRM_MAR!AI36/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":8.6349645130660981},{"$f":"PTRM_MAR!AJ36/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":0},{"$f":"PTRM_MAR!AK36/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":0},{"$f":"PTRM_MAR!AL36/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":0},{"$f":"PTRM_MAR!AM36/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":0},{"$f":"PTRM_MAR!AN36/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":1.3747532374041496E-3},{"$f":"PTRM_MAR!AO36/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":1.3370330416523479E-3},{"$f":"PTRM_MAR!AP36/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":1.309222800098723E-3},{"$f":"PTRM_MAR!AQ36/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":1.3071102636035526E-3},{"$f":"PTRM_MAR!AR36/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":1.2682987714383743E-3},{"$f":"PTRM_MAR!AS36/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":2.367361841762503E-5},{"$f":"PTRM_MAR!AT36/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":2.3268153127873955E-5},{"$f":"PTRM_MAR!AU36/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":2.2893015444477856E-5},{"$f":"PTRM_MAR!AV36/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":2.2483356667248695E-5},{"$f":"PTRM_MAR!AW36/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":2.2214954865386309E-5},{"$f":"PTRM_MAR!AX36/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":1.3058007134704344E-7},{"$f":"PTRM_MAR!AY36/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":1.2934662289322161E-7},{"$f":"PTRM_MAR!AZ36/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":1.2382019848025342E-7},{"$f":"PTRM_MAR!BA36/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":1.2227694967079912E-7},{"$f":"PTRM_MAR!BB36/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":1.1940064335624506E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G37/(PTRM_MAR!G33/PTRM_MAR!D33)*(G33/D33)","v":9.5327582192937346},{"$f":"PTRM_MAR!H37/(PTRM_MAR!H33/PTRM_MAR!D33)*(H33/D33)","v":9.5177043960199192},{"$f":"PTRM_MAR!I37/(PTRM_MAR!I33/PTRM_MAR!D33)*(I33/D33)","v":9.5021392878673492},{"$f":"PTRM_MAR!J37/(PTRM_MAR!J33/PTRM_MAR!I33)*(J33/I33)","v":9.4635214349157586},{"$f":"PTRM_MAR!K37/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":9.6719602828843385},{"$f":"PTRM_MAR!L37/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":9.7807339689010924},{"$f":"PTRM_MAR!M37/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":10.115772339341866},{"$f":"PTRM_MAR!N37/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":10.04875888893789},{"$f":"PTRM_MAR!O37/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":9.7782476870336765},{"$f":"PTRM_MAR!P37/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":9.9076624648439573},{"$f":"PTRM_MAR!Q37/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":9.8460503923422191},{"$f":"PTRM_MAR!R37/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":9.9149370705514315},{"$f":"PTRM_MAR!S37/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":9.925405361463822},{"$f":"PTRM_MAR!T37/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":10.081169023872611},{"$f":"PTRM_MAR!U37/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":10.17186456577647},{"$f":"PTRM_MAR!V37/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":10.040945650309784},{"$f":"PTRM_MAR!W37/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":9.8673759381571067},{"$f":"PTRM_MAR!X37/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":9.773873804202232},{"$f":"PTRM_MAR!Y37/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":9.6258941264530957},{"$f":"PTRM_MAR!Z37/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":9.5696133603039382},{"$f":"PTRM_MAR!AA37/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":9.4263355476631947},{"$f":"PTRM_MAR!AB37/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":9.397510978642396},{"$f":"PTRM_MAR!AC37/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":9.3971229478730383},{"$f":"PTRM_MAR!AD37/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":9.3304393689458305},{"$f":"PTRM_MAR!AE37/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":9.3481009125131642},{"$f":"PTRM_MAR!AF37/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":9.226237006654582},{"$f":"PTRM_MAR!AG37/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":9.1367648535078949},{"$f":"PTRM_MAR!AH37/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":9.0227506035157106},{"$f":"PTRM_MAR!AI37/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":8.9962114404353901},{"$f":"PTRM_MAR!AJ37/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":8.8209401253708339},{"$f":"PTRM_MAR!AK37/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":0},{"$f":"PTRM_MAR!AL37/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":0},{"$f":"PTRM_MAR!AM37/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":0},{"$f":"PTRM_MAR!AN37/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":-2.1668511791112524E-2},{"$f":"PTRM_MAR!AO37/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":-2.1073975634242424E-2},{"$f":"PTRM_MAR!AP37/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":-2.0635637661562858E-2},{"$f":"PTRM_MAR!AQ37/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":-2.0602340397218033E-2},{"$f":"PTRM_MAR!AR37/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":-1.9990603503111996E-2},{"$f":"PTRM_MAR!AS37/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":-3.7313756815674935E-4},{"$f":"PTRM_MAR!AT37/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":-3.6674672711501608E-4},{"$f":"PTRM_MAR!AU37/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":-3.6083390211137564E-4},{"$f":"PTRM_MAR!AV37/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":-3.5437696438378458E-4},{"$f":"PTRM_MAR!AW37/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":-3.501464832689391E-4},{"$f":"PTRM_MAR!AX37/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":-2.0581699600215849E-6},{"$f":"PTRM_MAR!AY37/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":-2.0387286583841845E-6},{"$f":"PTRM_MAR!AZ37/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":-1.9516225586879182E-6},{"$f":"PTRM_MAR!BA37/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":-1.9272982624328165E-6},{"$f":"PTRM_MAR!BB37/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":-1.8819626519421307E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H38/(PTRM_MAR!H33/PTRM_MAR!D33)*(H33/D33)","v":9.5692582074029744},{"$f":"PTRM_MAR!I38/(PTRM_MAR!I33/PTRM_MAR!D33)*(I33/D33)","v":9.5575894592647437},{"$f":"PTRM_MAR!J38/(PTRM_MAR!J33/PTRM_MAR!I33)*(J33/I33)","v":9.5547619998322268},{"$f":"PTRM_MAR!K38/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":9.7696331170773192},{"$f":"PTRM_MAR!L38/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":9.8841764211517198},{"$f":"PTRM_MAR!M38/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":10.227808975555197},{"$f":"PTRM_MAR!N38/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":10.165303995209497},{"$f":"PTRM_MAR!O38/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":9.8960464931734045},{"$f":"PTRM_MAR!P38/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":10.032707810286411},{"$f":"PTRM_MAR!Q38/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":9.9762528404025179},{"$f":"PTRM_MAR!R38/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":10.052333172226957},{"$f":"PTRM_MAR!S38/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":10.069566886891602},{"$f":"PTRM_MAR!T38/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":10.229169068919436},{"$f":"PTRM_MAR!U38/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":10.328740831692544},{"$f":"PTRM_MAR!V38/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":10.203676017243577},{"$f":"PTRM_MAR!W38/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":10.035485549861761},{"$f":"PTRM_MAR!X38/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":9.948996826954362},{"$f":"PTRM_MAR!Y38/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":9.8111547619922188},{"$f":"PTRM_MAR!Z38/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":9.7633253096310906},{"$f":"PTRM_MAR!AA38/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":9.6271650717554955},{"$f":"PTRM_MAR!AB38/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":9.6084023935317937},{"$f":"PTRM_MAR!AC38/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":9.6194437568567857},{"$f":"PTRM_MAR!AD38/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":9.5589230426526228},{"$f":"PTRM_MAR!AE38/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":9.5901723251054793},{"$f":"PTRM_MAR!AF38/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":9.4791751713853198},{"$f":"PTRM_MAR!AG38/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":9.4022938007346379},{"$f":"PTRM_MAR!AH38/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":9.3011138820980559},{"$f":"PTRM_MAR!AI38/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":9.2373063109572868},{"$f":"PTRM_MAR!AJ38/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":9.0760900468736754},{"$f":"PTRM_MAR!AK38/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":8.806480109585122},{"$f":"PTRM_MAR!AL38/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":5.0179779545819712E-17},{"$f":"PTRM_MAR!AM38/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":5.2127950396349642E-17},{"$f":"PTRM_MAR!AN38/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":4.2036776491766546E-3},{"$f":"PTRM_MAR!AO38/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":4.0883380089486955E-3},{"$f":"PTRM_MAR!AP38/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":4.0033007181415675E-3},{"$f":"PTRM_MAR!AQ38/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":3.9968410698161816E-3},{"$f":"PTRM_MAR!AR38/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":3.8781644973907028E-3},{"$f":"PTRM_MAR!AS38/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":7.2388453367250587E-5},{"$f":"PTRM_MAR!AT38/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":7.1148634227590345E-5},{"$f":"PTRM_MAR!AU38/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":7.0001549898453767E-5},{"$f":"PTRM_MAR!AV38/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":6.8748908043338804E-5},{"$f":"PTRM_MAR!AW38/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":6.7928197369750498E-5},{"$f":"PTRM_MAR!AX38/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":3.99283676818932E-7},{"$f":"PTRM_MAR!AY38/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":3.9551207653775521E-7},{"$f":"PTRM_MAR!AZ38/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":3.7861354802181245E-7},{"$f":"PTRM_MAR!BA38/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":3.7389464985818937E-7},{"$f":"PTRM_MAR!BB38/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":3.6509956995751773E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I39/(PTRM_MAR!I33/PTRM_MAR!D33)*(I33/D33)","v":9.7543992671494362},{"$f":"PTRM_MAR!J39/(PTRM_MAR!J33/PTRM_MAR!I33)*(J33/I33)","v":9.7553278364857157},{"$f":"PTRM_MAR!K39/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":9.9790405352386156},{"$f":"PTRM_MAR!L39/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":10.10061150175008},{"$f":"PTRM_MAR!M39/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":10.456710356906036},{"$f":"PTRM_MAR!N39/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":10.397941282484178},{"$f":"PTRM_MAR!O39/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":10.126850927990317},{"$f":"PTRM_MAR!P39/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":10.272255155765102},{"$f":"PTRM_MAR!Q39/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":10.220246021190663},{"$f":"PTRM_MAR!R39/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":10.304316953190588},{"$f":"PTRM_MAR!S39/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":10.328437942429831},{"$f":"PTRM_MAR!T39/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":10.493984408521063},{"$f":"PTRM_MAR!U39/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":10.603477038645206},{"$f":"PTRM_MAR!V39/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":10.482742826938047},{"$f":"PTRM_MAR!W39/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":10.317913764959561},{"$f":"PTRM_MAR!X39/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":10.23734801262821},{"$f":"PTRM_MAR!Y39/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":10.107591181757396},{"$f":"PTRM_MAR!Z39/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":10.067561375933845},{"$f":"PTRM_MAR!AA39/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":9.93686220072866},{"$f":"PTRM_MAR!AB39/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":9.9278266691832382},{"$f":"PTRM_MAR!AC39/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":9.9502909733761697},{"$f":"PTRM_MAR!AD39/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":9.8958691779584793},{"$f":"PTRM_MAR!AE39/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":9.940899697325305},{"$f":"PTRM_MAR!AF39/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":9.8393402441133802},{"$f":"PTRM_MAR!AG39/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":9.7739963092886768},{"$f":"PTRM_MAR!AH39/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":9.6843113255331712},{"$f":"PTRM_MAR!AI39/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":9.6064333344924506},{"$f":"PTRM_MAR!AJ39/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":9.456651261501996},{"$f":"PTRM_MAR!AK39/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":9.1947339411735278},{"$f":"PTRM_MAR!AL39/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":9.1123017405870943},{"$f":"PTRM_MAR!AM39/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":1.3230775342483716E-16},{"$f":"PTRM_MAR!AN39/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":3.0877893307434037E-2},{"$f":"PTRM_MAR!AO39/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":3.0030672040176707E-2},{"$f":"PTRM_MAR!AP39/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":2.9406035088480369E-2},{"$f":"PTRM_MAR!AQ39/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":2.935858608110135E-2},{"$f":"PTRM_MAR!AR39/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":2.8486853553712235E-2},{"$f":"PTRM_MAR!AS39/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":5.3172558086177462E-4},{"$f":"PTRM_MAR!AT39/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":5.2261855451249167E-4},{"$f":"PTRM_MAR!AU39/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":5.1419270684154917E-4},{"$f":"PTRM_MAR!AV39/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":5.0499149190960906E-4},{"$f":"PTRM_MAR!AW39/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":4.9896300477756295E-4},{"$f":"PTRM_MAR!AX39/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":2.9329172693889332E-6},{"$f":"PTRM_MAR!AY39/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":2.9052131776864516E-6},{"$f":"PTRM_MAR!AZ39/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":2.781085924334831E-6},{"$f":"PTRM_MAR!BA39/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":2.7464235058086311E-6},{"$f":"PTRM_MAR!BB39/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":2.6818197084987989E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J40/(PTRM_MAR!J33/PTRM_MAR!I33)*(J33/I33)","v":9.9535905166486707},{"$f":"PTRM_MAR!K40/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":10.186092284174423},{"$f":"PTRM_MAR!L40/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":10.314662535757188},{"$f":"PTRM_MAR!M40/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":10.683143988317712},{"$f":"PTRM_MAR!N40/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":10.628125049141952},{"$f":"PTRM_MAR!O40/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":10.355298912017574},{"$f":"PTRM_MAR!P40/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":10.509411676537772},{"$f":"PTRM_MAR!Q40/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":10.461859920040858},{"$f":"PTRM_MAR!R40/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":10.553901286018867},{"$f":"PTRM_MAR!S40/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":10.584903307459694},{"$f":"PTRM_MAR!T40/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":10.756614843524078},{"$f":"PTRM_MAR!U40/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":10.875998277194467},{"$f":"PTRM_MAR!V40/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":10.759612316059194},{"$f":"PTRM_MAR!W40/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":10.598171342380786},{"$f":"PTRM_MAR!X40/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":10.523537257631487},{"$f":"PTRM_MAR!Y40/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":10.40161937169561},{"$f":"PTRM_MAR!Z40/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":10.369395170332153},{"$f":"PTRM_MAR!AA40/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":10.244184490683455},{"$f":"PTRM_MAR!AB40/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":10.244874272782504},{"$f":"PTRM_MAR!AC40/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":10.278751871739715},{"$f":"PTRM_MAR!AD40/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":10.230933994399104},{"$f":"PTRM_MAR!AE40/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":10.289724310965422},{"$f":"PTRM_MAR!AF40/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":10.197608305895839},{"$f":"PTRM_MAR!AG40/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":10.143799758275527},{"$f":"PTRM_MAR!AH40/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":10.065611461499262},{"$f":"PTRM_MAR!AI40/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":9.9830736503221456},{"$f":"PTRM_MAR!AJ40/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":9.8445102213902498},{"$f":"PTRM_MAR!AK40/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":9.5899790218041314},{"$f":"PTRM_MAR!AL40/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":9.5236804140739064},{"$f":"PTRM_MAR!AM40/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":9.4437249053553387},{"$f":"PTRM_MAR!AN40/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":-1.2171260011792549E-2},{"$f":"PTRM_MAR!AO40/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":-1.1837307490205633E-2},{"$f":"PTRM_MAR!AP40/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":-1.1591091899123218E-2},{"$f":"PTRM_MAR!AQ40/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":-1.1572388738244925E-2},{"$f":"PTRM_MAR!AR40/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":-1.1228774517353908E-2},{"$f":"PTRM_MAR!AS40/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":-2.0959235253371574E-4},{"$f":"PTRM_MAR!AT40/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":-2.0600260032725015E-4},{"$f":"PTRM_MAR!AU40/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":-2.026813509854724E-4},{"$f":"PTRM_MAR!AV40/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":-1.990544720968771E-4},{"$f":"PTRM_MAR!AW40/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":-1.966781997381597E-4},{"$f":"PTRM_MAR!AX40/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":-1.1560794748331061E-6},{"$f":"PTRM_MAR!AY40/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":-1.1451592446171321E-6},{"$f":"PTRM_MAR!AZ40/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":-1.0962315195275271E-6},{"$f":"PTRM_MAR!BA40/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":-1.0825684984036598E-6},{"$f":"PTRM_MAR!BB40/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":-1.0571033668618699E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K41/(PTRM_MAR!K33/PTRM_MAR!I33)*(K33/I33)","v":10.522019232262851},{"$f":"PTRM_MAR!L41/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":10.659269112115791},{"$f":"PTRM_MAR!M41/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":11.044855078887768},{"$f":"PTRM_MAR!N41/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":10.992949739466033},{"$f":"PTRM_MAR!O41/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":10.664528103463484},{"$f":"PTRM_MAR!P41/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":10.82859042433671},{"$f":"PTRM_MAR!Q41/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":10.785165335044434},{"$f":"PTRM_MAR!R41/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":10.88593855138609},{"$f":"PTRM_MAR!S41/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":10.924108735699146},{"$f":"PTRM_MAR!T41/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":11.103566335957158},{"$f":"PTRM_MAR!U41/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":11.233821586151551},{"$f":"PTRM_MAR!V41/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":11.120918078379622},{"$f":"PTRM_MAR!W41/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":10.961647115465174},{"$f":"PTRM_MAR!X41/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":10.892409845651299},{"$f":"PTRM_MAR!Y41/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":10.77723102253343},{"$f":"PTRM_MAR!Z41/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":10.752620826487869},{"$f":"PTRM_MAR!AA41/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":10.631979902880101},{"$f":"PTRM_MAR!AB41/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":10.64246849514492},{"$f":"PTRM_MAR!AC41/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":10.688098448946839},{"$f":"PTRM_MAR!AD41/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":10.646927960096878},{"$f":"PTRM_MAR!AE41/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":10.720019848173589},{"$f":"PTRM_MAR!AF41/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":10.636699418022637},{"$f":"PTRM_MAR!AG41/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":10.594086834661253},{"$f":"PTRM_MAR!AH41/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":10.526867878042154},{"$f":"PTRM_MAR!AI41/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":10.443729829063138},{"$f":"PTRM_MAR!AJ41/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":10.315277010955983},{"$f":"PTRM_MAR!AK41/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":10.066049850650858},{"$f":"PTRM_MAR!AL41/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":10.015392701662316},{"$f":"PTRM_MAR!AM41/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":9.9518707673016458},{"$f":"PTRM_MAR!AN41/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":9.5101253049348724},{"$f":"PTRM_MAR!AO41/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":-1.4059387425596775E-17},{"$f":"PTRM_MAR!AP41/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":-1.4365515806431771E-17},{"$f":"PTRM_MAR!AQ41/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":-1.4994260247585352E-17},{"$f":"PTRM_MAR!AR41/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":-1.5241853304878499E-17},{"$f":"PTRM_MAR!AS41/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":1.4094342130458033E-2},{"$f":"PTRM_MAR!AT41/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":1.385294403005094E-2},{"$f":"PTRM_MAR!AU41/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":1.3629601794717975E-2},{"$f":"PTRM_MAR!AV41/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":1.3385707056653165E-2},{"$f":"PTRM_MAR!AW41/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":1.3225911170906209E-2},{"$f":"PTRM_MAR!AX41/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":7.774224322271763E-5},{"$f":"PTRM_MAR!AY41/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":7.7007896482740354E-5},{"$f":"PTRM_MAR!AZ41/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":7.3717680552906075E-5},{"$f":"PTRM_MAR!BA41/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":7.279889085505928E-5},{"$f":"PTRM_MAR!BB41/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":7.1086451102328455E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L42/(PTRM_MAR!L33/PTRM_MAR!I33)*(L33/I33)","v":10.821852265327184},{"$f":"PTRM_MAR!M42/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":11.217991694406024},{"$f":"PTRM_MAR!N42/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":11.17012084151229},{"$f":"PTRM_MAR!O42/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":10.858983833222316},{"$f":"PTRM_MAR!P42/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":11.031250903399986},{"$f":"PTRM_MAR!Q42/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":10.992441466045729},{"$f":"PTRM_MAR!R42/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":11.100885334191656},{"$f":"PTRM_MAR!S42/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":11.145837237843152},{"$f":"PTRM_MAR!T42/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":11.331312649510764},{"$f":"PTRM_MAR!U42/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":11.471063529758275},{"$f":"PTRM_MAR!V42/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":11.362877462823056},{"$f":"PTRM_MAR!W42/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":11.207509733045955},{"$f":"PTRM_MAR!X42/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":11.144437270630492},{"$f":"PTRM_MAR!Y42/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":11.03709205886269},{"$f":"PTRM_MAR!Z42/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":11.020391849533739},{"$f":"PTRM_MAR!AA42/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":10.905649192530202},{"$f":"PTRM_MAR!AB42/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":10.925859198551047},{"$f":"PTRM_MAR!AC42/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":10.982789405915758},{"$f":"PTRM_MAR!AD42/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":10.949009758932862},{"$f":"PTRM_MAR!AE42/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":11.03565897530674},{"$f":"PTRM_MAR!AF42/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":10.962065339849644},{"$f":"PTRM_MAR!AG42/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":10.931147077245454},{"$f":"PTRM_MAR!AH42/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":10.875661507298412},{"$f":"PTRM_MAR!AI42/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":10.795511388575624},{"$f":"PTRM_MAR!AJ42/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":10.678528467429038},{"$f":"PTRM_MAR!AK42/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":10.437224356371944},{"$f":"PTRM_MAR!AL42/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":10.402759627362245},{"$f":"PTRM_MAR!AM42/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":10.356358081560533},{"$f":"PTRM_MAR!AN42/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":9.9439591622464611},{"$f":"PTRM_MAR!AO42/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":9.616169322946476},{"$f":"PTRM_MAR!AP42/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":-1.7124909525697241E-16},{"$f":"PTRM_MAR!AQ42/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":-1.7874426063399247E-16},{"$f":"PTRM_MAR!AR42/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":-1.8169577923065684E-16},{"$f":"PTRM_MAR!AS42/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":4.9600272830829739E-2},{"$f":"PTRM_MAR!AT42/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":4.8750753816021584E-2},{"$f":"PTRM_MAR!AU42/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":4.79647763149346E-2},{"$f":"PTRM_MAR!AV42/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":4.7106471227826199E-2},{"$f":"PTRM_MAR!AW42/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":4.6544123623593926E-2},{"$f":"PTRM_MAR!AX42/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":2.7358754588443205E-4},{"$f":"PTRM_MAR!AY42/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":2.7100326076362523E-4},{"$f":"PTRM_MAR!AZ42/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":2.5942445798719365E-4},{"$f":"PTRM_MAR!BA42/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":2.5619108822324589E-4},{"$f":"PTRM_MAR!BB42/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":2.5016473536792133E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M43/(PTRM_MAR!M33/PTRM_MAR!I33)*(M33/I33)","v":11.579281905856821},{"$f":"PTRM_MAR!N43/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":11.534673421248511},{"$f":"PTRM_MAR!O43/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":11.190441402106982},{"$f":"PTRM_MAR!P43/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":11.373115255407836},{"$f":"PTRM_MAR!Q43/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":11.338461534059091},{"$f":"PTRM_MAR!R43/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":11.455976270474899},{"$f":"PTRM_MAR!S43/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":11.50831045391304},{"$f":"PTRM_MAR!T43/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":11.702328045122961},{"$f":"PTRM_MAR!U43/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":11.853374317178},{"$f":"PTRM_MAR!V43/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":11.748571632251823},{"$f":"PTRM_MAR!W43/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":11.595177186401829},{"$f":"PTRM_MAR!X43/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":11.537508524936783},{"$f":"PTRM_MAR!Y43/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":11.436540982260031},{"$f":"PTRM_MAR!Z43/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":11.427583762301179},{"$f":"PTRM_MAR!AA43/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":11.317333995344443},{"$f":"PTRM_MAR!AB43/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":11.347570245340611},{"$f":"PTRM_MAR!AC43/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":11.416573746253546},{"$f":"PTRM_MAR!AD43/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":11.390011686461301},{"$f":"PTRM_MAR!AE43/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":11.491372985800385},{"$f":"PTRM_MAR!AF43/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":11.426630679191799},{"$f":"PTRM_MAR!AG43/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":11.407076649943956},{"$f":"PTRM_MAR!AH43/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":11.362686225069654},{"$f":"PTRM_MAR!AI43/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":11.286228796609755},{"$f":"PTRM_MAR!AJ43/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":11.179263402579688},{"$f":"PTRM_MAR!AK43/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":10.942831739306932},{"$f":"PTRM_MAR!AL43/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":10.924176127392746},{"$f":"PTRM_MAR!AM43/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":10.894362625466517},{"$f":"PTRM_MAR!AN43/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":10.489770623855652},{"$f":"PTRM_MAR!AO43/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":10.164990858126643},{"$f":"PTRM_MAR!AP43/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":9.9142172638162194},{"$f":"PTRM_MAR!AQ43/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":2.2905484815826208E-17},{"$f":"PTRM_MAR!AR43/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":2.3283712145530282E-17},{"$f":"PTRM_MAR!AS43/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":0.13911776475886339},{"$f":"PTRM_MAR!AT43/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":0.13673505233178973},{"$f":"PTRM_MAR!AU43/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":0.13453055975823247},{"$f":"PTRM_MAR!AV43/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":0.1321232043469642},{"$f":"PTRM_MAR!AW43/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":0.13054594403662031},{"$f":"PTRM_MAR!AX43/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":7.6735238894991764E-4},{"$f":"PTRM_MAR!AY43/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":7.6010404233834913E-4},{"$f":"PTRM_MAR!AZ43/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":7.276280685400827E-4},{"$f":"PTRM_MAR!BA43/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":7.1855918346089211E-4},{"$f":"PTRM_MAR!BB43/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":7.0165660024849006E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N44/(PTRM_MAR!N33/PTRM_MAR!I33)*(N33/I33)","v":11.538100260697775},{"$f":"PTRM_MAR!O44/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":11.231665595529536},{"$f":"PTRM_MAR!P44/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":11.419968980330157},{"$f":"PTRM_MAR!Q44/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":11.39032882446751},{"$f":"PTRM_MAR!R44/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":11.513822441797039},{"$f":"PTRM_MAR!S44/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":11.572135517950956},{"$f":"PTRM_MAR!T44/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":11.76978680838571},{"$f":"PTRM_MAR!U44/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":11.928154934041549},{"$f":"PTRM_MAR!V44/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":11.829397076916941},{"$f":"PTRM_MAR!W44/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":11.681896712428546},{"$f":"PTRM_MAR!X44/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":11.631066167398474},{"$f":"PTRM_MAR!Y44/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":11.538891520183698},{"$f":"PTRM_MAR!Z44/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":11.537844335108083},{"$f":"PTRM_MAR!AA44/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":11.434883535704646},{"$f":"PTRM_MAR!AB44/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":11.474287456855377},{"$f":"PTRM_MAR!AC44/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":11.553492935945934},{"$f":"PTRM_MAR!AD44/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":11.534934613553538},{"$f":"PTRM_MAR!AE44/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":11.648281912488336},{"$f":"PTRM_MAR!AF44/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":11.593977826170082},{"$f":"PTRM_MAR!AG44/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":11.586193814225048},{"$f":"PTRM_MAR!AH44/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":11.553944073902471},{"$f":"PTRM_MAR!AI44/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":11.484221874925959},{"$f":"PTRM_MAR!AJ44/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":11.38990794248277},{"$f":"PTRM_MAR!AK44/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":11.164335920790185},{"$f":"PTRM_MAR!AL44/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":11.161814242564635},{"$f":"PTRM_MAR!AM44/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":11.149190900658565},{"$f":"PTRM_MAR!AN44/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":10.758633037472354},{"$f":"PTRM_MAR!AO44/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":10.445274189176322},{"$f":"PTRM_MAR!AP44/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":10.208678225311157},{"$f":"PTRM_MAR!AQ44/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":10.171147424060768},{"$f":"PTRM_MAR!AR44/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":-1.1802053035574661E-16},{"$f":"PTRM_MAR!AS44/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":0.15913017861903558},{"$f":"PTRM_MAR!AT44/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":0.15640470747036356},{"$f":"PTRM_MAR!AU44/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":0.15388309351543436},{"$f":"PTRM_MAR!AV44/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":0.15112943443200505},{"$f":"PTRM_MAR!AW44/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":0.14932528155944572},{"$f":"PTRM_MAR!AX44/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":8.7773781392330892E-4},{"$f":"PTRM_MAR!AY44/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":8.6944677580182335E-4},{"$f":"PTRM_MAR!AZ44/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":8.3229905767752204E-4},{"$f":"PTRM_MAR!BA44/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":8.2192559239773887E-4},{"$f":"PTRM_MAR!BB44/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":8.0259153329770424E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O45/(PTRM_MAR!O33/PTRM_MAR!N33)*(O33/N33)","v":11.351371283982788},{"$f":"PTRM_MAR!P45/(PTRM_MAR!P33/PTRM_MAR!N33)*(P33/N33)","v":11.546490616721782},{"$f":"PTRM_MAR!Q45/(PTRM_MAR!Q33/PTRM_MAR!N33)*(Q33/N33)","v":11.521522739002297},{"$f":"PTRM_MAR!R45/(PTRM_MAR!R33/PTRM_MAR!N33)*(R33/N33)","v":11.651713412211917},{"$f":"PTRM_MAR!S45/(PTRM_MAR!S33/PTRM_MAR!N33)*(S33/N33)","v":11.716261838768805},{"$f":"PTRM_MAR!T45/(PTRM_MAR!T33/PTRM_MAR!S33)*(T33/S33)","v":11.918978647325947},{"$f":"PTRM_MAR!U45/(PTRM_MAR!U33/PTRM_MAR!S33)*(U33/S33)","v":12.085596781039794},{"$f":"PTRM_MAR!V45/(PTRM_MAR!V33/PTRM_MAR!S33)*(V33/S33)","v":11.992021080653421},{"$f":"PTRM_MAR!W45/(PTRM_MAR!W33/PTRM_MAR!S33)*(W33/S33)","v":11.849210202135435},{"$f":"PTRM_MAR!X45/(PTRM_MAR!X33/PTRM_MAR!S33)*(X33/S33)","v":11.804674050384861},{"$f":"PTRM_MAR!Y45/(PTRM_MAR!Y33/PTRM_MAR!X33)*(Y33/X33)","v":11.720299925430544},{"$f":"PTRM_MAR!Z45/(PTRM_MAR!Z33/PTRM_MAR!X33)*(Z33/X33)","v":11.726946300926459},{"$f":"PTRM_MAR!AA45/(PTRM_MAR!AA33/PTRM_MAR!X33)*(AA33/X33)","v":11.630352264065138},{"$f":"PTRM_MAR!AB45/(PTRM_MAR!AB33/PTRM_MAR!X33)*(AB33/X33)","v":11.678960774606878},{"$f":"PTRM_MAR!AC45/(PTRM_MAR!AC33/PTRM_MAR!X33)*(AC33/X33)","v":11.76865984241917},{"$f":"PTRM_MAR!AD45/(PTRM_MAR!AD33/PTRM_MAR!AC33)*(AD33/AC33)","v":11.757890964453352},{"$f":"PTRM_MAR!AE45/(PTRM_MAR!AE33/PTRM_MAR!AC33)*(AE33/AC33)","v":11.883709154963954},{"$f":"PTRM_MAR!AF45/(PTRM_MAR!AF33/PTRM_MAR!AC33)*(AF33/AC33)","v":11.839179117131705},{"$f":"PTRM_MAR!AG45/(PTRM_MAR!AG33/PTRM_MAR!AC33)*(AG33/AC33)","v":11.842795711134226},{"$f":"PTRM_MAR!AH45/(PTRM_MAR!AH33/PTRM_MAR!AC33)*(AH33/AC33)","v":11.822133637009429},{"$f":"PTRM_MAR!AI45/(PTRM_MAR!AI33/PTRM_MAR!AH33)*(AI33/AH33)","v":11.759242163410658},{"$f":"PTRM_MAR!AJ45/(PTRM_MAR!AJ33/PTRM_MAR!AH33)*(AJ33/AH33)","v":11.676553763103641},{"$f":"PTRM_MAR!AK45/(PTRM_MAR!AK33/PTRM_MAR!AH33)*(AK33/AH33)","v":11.459922096984815},{"$f":"PTRM_MAR!AL45/(PTRM_MAR!AL33/PTRM_MAR!AH33)*(AL33/AH33)","v":11.473071750663035},{"$f":"PTRM_MAR!AM45/(PTRM_MAR!AM33/PTRM_MAR!AH33)*(AM33/AH33)","v":11.477074315784419},{"$f":"PTRM_MAR!AN45/(PTRM_MAR!AN33/PTRM_MAR!AM33)*(AN33/AM33)","v":11.095765915085106},{"$f":"PTRM_MAR!AO45/(PTRM_MAR!AO33/PTRM_MAR!AM33)*(AO33/AM33)","v":10.791322578676992},{"$f":"PTRM_MAR!AP45/(PTRM_MAR!AP33/PTRM_MAR!AM33)*(AP33/AM33)","v":10.56686343799247},{"$f":"PTRM_MAR!AQ45/(PTRM_MAR!AQ33/PTRM_MAR!AM33)*(AQ33/AM33)","v":10.549812952276401},{"$f":"PTRM_MAR!AR45/(PTRM_MAR!AR33/PTRM_MAR!AM33)*(AR33/AM33)","v":10.236561657307176},{"$f":"PTRM_MAR!AS45/(PTRM_MAR!AS33/PTRM_MAR!AR33)*(AS33/AR33)","v":0.19107205655395221},{"$f":"PTRM_MAR!AT45/(PTRM_MAR!AT33/PTRM_MAR!AR33)*(AT33/AR33)","v":0.18779950711063162},{"$f":"PTRM_MAR!AU45/(PTRM_MAR!AU33/PTRM_MAR!AR33)*(AU33/AR33)","v":0.18477173470199909},{"$f":"PTRM_MAR!AV45/(PTRM_MAR!AV33/PTRM_MAR!AR33)*(AV33/AR33)","v":0.18146533921696092},{"$f":"PTRM_MAR!AW45/(PTRM_MAR!AW33/PTRM_MAR!AR33)*(AW33/AR33)","v":0.17929904239828567},{"$f":"PTRM_MAR!AX45/(PTRM_MAR!AX33/PTRM_MAR!AW33)*(AX33/AW33)","v":1.0539243446901977E-3},{"$f":"PTRM_MAR!AY45/(PTRM_MAR!AY33/PTRM_MAR!AW33)*(AY33/AW33)","v":1.0439690633061924E-3},{"$f":"PTRM_MAR!AZ45/(PTRM_MAR!AZ33/PTRM_MAR!AW33)*(AZ33/AW33)","v":9.9936475908248132E-4},{"$f":"PTRM_MAR!BA45/(PTRM_MAR!BA33/PTRM_MAR!AW33)*(BA33/AW33)","v":9.8690904916120766E-4},{"$f":"PTRM_MAR!BB45/(PTRM_MAR!BB33/PTRM_MAR!AW33)*(BB33/AW33)","v":9.6369410360004279E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":88.812457063348077},97.010387092363004,109.26218435754741,118.57820331033702,128.05874145563018,137.75951713138065,151.24912057562213,163.7204974113661,180.87780163084432,191.21834214024605,197.2850297708361,199.98092415688635,198.82583851498381,200.31061108216764,200.62084950766314,203.82558973793252,205.77106768042538,203.23927235902883,199.84738513326582,198.0811345616716,195.23641044447493,194.2368044961996,191.4777574762989,191.0511355313418,191.2134827446597,190.05133275980478,190.60579985937665,188.32857655623235,186.72491725481197,184.63386155233053,102.93581481109304,93.136774452756242,{"$f":"SUM(AK35:AK45)","v":82.34253515427109},73.289466901278331,63.943174304890327,51.800006322798637,41.019461149455267,30.691427680335945,20.722626436885474,10.238178248198849,0.55304478960967163,0.54357262266380835,0.53480894583466765,0.52523881387310067,0.51896861827294993,3.0505764497642915E-3,3.021760281623819E-3,2.8926527671108769E-3,2.8565990614247555E-3,2.7894028050870117E-3]
[]
[]
["Approach C"]
[{"$f":"Inputs!A93","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E53/(PTRM_MAR!E51/PTRM_MAR!D51)*(E51/D51)","v":88.939448484116838},{"$f":"PTRM_MAR!F53/(PTRM_MAR!F51/PTRM_MAR!D51)*(F51/D51)","v":88.215306915742744},{"$f":"PTRM_MAR!G53/(PTRM_MAR!G51/PTRM_MAR!D51)*(G51/D51)","v":90.684359853097988},{"$f":"PTRM_MAR!H53/(PTRM_MAR!H51/PTRM_MAR!D51)*(H51/D51)","v":90.464163269560842},{"$f":"PTRM_MAR!I53/(PTRM_MAR!I51/PTRM_MAR!D51)*(I51/D51)","v":90.236151990478845},{"$f":"PTRM_MAR!J53/(PTRM_MAR!J51/PTRM_MAR!I51)*(J51/I51)","v":89.133821426055235},{"$f":"PTRM_MAR!K53/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":91.009022480261081},{"$f":"PTRM_MAR!L53/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":91.939574330358198},{"$f":"PTRM_MAR!M53/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":94.98844126629244},{"$f":"PTRM_MAR!N53/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":94.254680884969545},{"$f":"PTRM_MAR!O53/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":89.690697322480176},{"$f":"PTRM_MAR!P53/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":90.766924146413373},{"$f":"PTRM_MAR!Q53/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":90.086834159012398},{"$f":"PTRM_MAR!R53/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":90.594690335302545},{"$f":"PTRM_MAR!S53/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":90.561336373637033},{"$f":"PTRM_MAR!T53/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":95.472016626606035},{"$f":"PTRM_MAR!U53/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":96.178027266893082},{"$f":"PTRM_MAR!V53/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":94.780586417102612},{"$f":"PTRM_MAR!W53/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":92.976162162376554},{"$f":"PTRM_MAR!X53/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":91.92070801127106},{"$f":"PTRM_MAR!Y53/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":89.295038357725986},{"$f":"PTRM_MAR!Z53/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":88.582037743579534},{"$f":"PTRM_MAR!AA53/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":87.055185037183108},{"$f":"PTRM_MAR!AB53/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":86.575215078101735},{"$f":"PTRM_MAR!AC53/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":86.342614814511975},{"$f":"PTRM_MAR!AD53/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":85.623630354335305},{"$f":"PTRM_MAR!AE53/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":85.521750888967063},{"$f":"PTRM_MAR!AF53/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":84.125514241784288},{"$f":"PTRM_MAR!AG53/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":83.007853763507654},{"$f":"PTRM_MAR!AH53/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":81.648029877774974},{"$f":"PTRM_MAR!AI53/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":0.710433459918412},{"$f":"PTRM_MAR!AJ53/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":0.70057275972903998},{"$f":"PTRM_MAR!AK53/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":0.68245935226426424},{"$f":"PTRM_MAR!AL53/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":0.67774129138167882},{"$f":"PTRM_MAR!AM53/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":0.67205135352404965},{"$f":"PTRM_MAR!AN53/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":-8.5080690655781131E-4},{"$f":"PTRM_MAR!AO53/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":-8.2746264215517295E-4},{"$f":"PTRM_MAR!AP53/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":-8.1025144748903552E-4},{"$f":"PTRM_MAR!AQ53/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":-8.0894404148223846E-4},{"$f":"PTRM_MAR!AR53/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":-7.8492439585456212E-4},{"$f":"PTRM_MAR!AS53/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":-1.4829125921766E-5},{"$f":"PTRM_MAR!AT53/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":-1.4575142955049449E-5},{"$f":"PTRM_MAR!AU53/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":-1.4340157164244496E-5},{"$f":"PTRM_MAR!AV53/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":-1.4083547402047553E-5},{"$f":"PTRM_MAR!AW53/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":-1.3915420838240014E-5},{"$f":"PTRM_MAR!AX53/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":-1.6352103368630826E-8},{"$f":"PTRM_MAR!AY53/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":-1.6872544547079607E-8},{"$f":"PTRM_MAR!AZ53/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":-1.6853899145581969E-8},{"$f":"PTRM_MAR!BA53/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":-1.740037653796529E-8},{"$f":"PTRM_MAR!BB53/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":-1.7800168074773333E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F54/(PTRM_MAR!F51/PTRM_MAR!D51)*(F51/D51)","v":8.9337936780089198},{"$f":"PTRM_MAR!G54/(PTRM_MAR!G51/PTRM_MAR!D51)*(G51/D51)","v":9.187667694198085},{"$f":"PTRM_MAR!H54/(PTRM_MAR!H51/PTRM_MAR!D51)*(H51/D51)","v":9.169338269101301},{"$f":"PTRM_MAR!I54/(PTRM_MAR!I51/PTRM_MAR!D51)*(I51/D51)","v":9.1503696344884116},{"$f":"PTRM_MAR!J54/(PTRM_MAR!J51/PTRM_MAR!I51)*(J51/I51)","v":9.0693408410208143},{"$f":"PTRM_MAR!K54/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":9.2647171810242064},{"$f":"PTRM_MAR!L54/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":9.3642842696884916},{"$f":"PTRM_MAR!M54/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":9.6800545720992694},{"$f":"PTRM_MAR!N54/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":9.6107269895237515},{"$f":"PTRM_MAR!O54/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":9.1497308691020809},{"$f":"PTRM_MAR!P54/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":9.2653121812849459},{"$f":"PTRM_MAR!Q54/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":9.201939837430773},{"$f":"PTRM_MAR!R54/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":9.2602278203734034},{"$f":"PTRM_MAR!S54/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":9.2635851916753662},{"$f":"PTRM_MAR!T54/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":9.7667415625298748},{"$f":"PTRM_MAR!U54/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":9.8470044838055273},{"$f":"PTRM_MAR!V54/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":9.7123318301187496},{"$f":"PTRM_MAR!W54/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":9.5361861612482368},{"$f":"PTRM_MAR!X54/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":9.4371484942939148},{"$f":"PTRM_MAR!Y54/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":9.1821560689563348},{"$f":"PTRM_MAR!Z54/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":9.1189708266111023},{"$f":"PTRM_MAR!AA54/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":8.972459618504816},{"$f":"PTRM_MAR!AB54/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":8.9343867712491658},{"$f":"PTRM_MAR!AC54/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":8.9226224323019476},{"$f":"PTRM_MAR!AD54/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":8.8537326066101869},{"$f":"PTRM_MAR!AE54/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":8.8573697649706116},{"$f":"PTRM_MAR!AF54/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":8.7279160935939277},{"$f":"PTRM_MAR!AG54/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":8.628270758102639},{"$f":"PTRM_MAR!AH54/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":8.5044948167965533},{"$f":"PTRM_MAR!AI54/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":8.6537469208996356},{"$f":"PTRM_MAR!AJ54/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":0},{"$f":"PTRM_MAR!AK54/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":0},{"$f":"PTRM_MAR!AL54/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":0},{"$f":"PTRM_MAR!AM54/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":0},{"$f":"PTRM_MAR!AN54/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":1.3533331438416764E-3},{"$f":"PTRM_MAR!AO54/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":1.3162006681986297E-3},{"$f":"PTRM_MAR!AP54/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":1.2888237393005896E-3},{"$f":"PTRM_MAR!AQ54/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":1.2867441183339299E-3},{"$f":"PTRM_MAR!AR54/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":1.2485373498172278E-3},{"$f":"PTRM_MAR!AS54/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":2.3587899262973202E-5},{"$f":"PTRM_MAR!AT54/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":2.3183902111352305E-5},{"$f":"PTRM_MAR!AU54/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":2.2810122753689578E-5},{"$f":"PTRM_MAR!AV54/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":2.2401947298674214E-5},{"$f":"PTRM_MAR!AW54/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":2.2134517345523624E-5},{"$f":"PTRM_MAR!AX54/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":1.3005209107802279E-7},{"$f":"PTRM_MAR!AY54/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":1.2882362988174919E-7},{"$f":"PTRM_MAR!AZ54/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":1.2331955070889445E-7},{"$f":"PTRM_MAR!BA54/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":1.2178254178668458E-7},{"$f":"PTRM_MAR!BB54/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":1.1891786537067539E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G55/(PTRM_MAR!G51/PTRM_MAR!D51)*(G51/D51)","v":9.5463889480241626},{"$f":"PTRM_MAR!H55/(PTRM_MAR!H51/PTRM_MAR!D51)*(H51/D51)","v":9.5313135995446654},{"$f":"PTRM_MAR!I55/(PTRM_MAR!I51/PTRM_MAR!D51)*(I51/D51)","v":9.5157262351088665},{"$f":"PTRM_MAR!J55/(PTRM_MAR!J51/PTRM_MAR!I51)*(J51/I51)","v":9.3842876223533516},{"$f":"PTRM_MAR!K55/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":9.5909813055094162},{"$f":"PTRM_MAR!L55/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":9.6988442783303626},{"$f":"PTRM_MAR!M55/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":10.031077523044177},{"$f":"PTRM_MAR!N55/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":9.9646251461480873},{"$f":"PTRM_MAR!O55/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":9.4910246991371654},{"$f":"PTRM_MAR!P55/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":9.616638090405571},{"$f":"PTRM_MAR!Q55/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":9.5568357903825873},{"$f":"PTRM_MAR!R55/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":9.6236990142700449},{"$f":"PTRM_MAR!S55/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":9.6338598130948707},{"$f":"PTRM_MAR!T55/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":10.158398307159501},{"$f":"PTRM_MAR!U55/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":10.249788644645298},{"$f":"PTRM_MAR!V55/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":10.11786679251658},{"$f":"PTRM_MAR!W55/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":9.9429674067478633},{"$f":"PTRM_MAR!X55/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":9.8487489766199925},{"$f":"PTRM_MAR!Y55/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":9.5963771110710958},{"$f":"PTRM_MAR!Z55/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":9.5402689252784558},{"$f":"PTRM_MAR!AA55/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":9.3974304623068505},{"$f":"PTRM_MAR!AB55/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":9.3686942814644336},{"$f":"PTRM_MAR!AC55/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":9.3683074405596276},{"$f":"PTRM_MAR!AD55/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":9.3029640159321154},{"$f":"PTRM_MAR!AE55/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":9.3205735515365795},{"$f":"PTRM_MAR!AF55/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":9.1990684984287299},{"$f":"PTRM_MAR!AG55/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":9.1098598140100826},{"$f":"PTRM_MAR!AH55/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":8.9961813018800996},{"$f":"PTRM_MAR!AI55/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":9.0157796172327949},{"$f":"PTRM_MAR!AJ55/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":8.8401270594525236},{"$f":"PTRM_MAR!AK55/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":0},{"$f":"PTRM_MAR!AL55/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":0},{"$f":"PTRM_MAR!AM55/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":0},{"$f":"PTRM_MAR!AN55/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":-2.1330893710065784E-2},{"$f":"PTRM_MAR!AO55/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":-2.0745621048461553E-2},{"$f":"PTRM_MAR!AP55/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":-2.0314112839939884E-2},{"$f":"PTRM_MAR!AQ55/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":-2.0281334381805689E-2},{"$f":"PTRM_MAR!AR55/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":-1.9679128988445274E-2},{"$f":"PTRM_MAR!AS55/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":-3.7178648458570466E-4},{"$f":"PTRM_MAR!AT55/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":-3.6541878396475325E-4},{"$f":"PTRM_MAR!AU55/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":-3.5952736854675253E-4},{"$f":"PTRM_MAR!AV55/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":-3.5309381056761755E-4},{"$f":"PTRM_MAR!AW55/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":-3.4887864748563624E-4},{"$f":"PTRM_MAR!AX55/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":-2.0498480689552644E-6},{"$f":"PTRM_MAR!AY55/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":-2.0304853752062105E-6},{"$f":"PTRM_MAR!AZ55/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":-1.9437314755162433E-6},{"$f":"PTRM_MAR!BA55/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":-1.9195055307810016E-6},{"$f":"PTRM_MAR!BB55/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":-1.8743532278009963E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H56/(PTRM_MAR!H51/PTRM_MAR!D51)*(H51/D51)","v":9.5829411268451707},{"$f":"PTRM_MAR!I56/(PTRM_MAR!I51/PTRM_MAR!D51)*(I51/D51)","v":9.5712556937625788},{"$f":"PTRM_MAR!J56/(PTRM_MAR!J51/PTRM_MAR!I51)*(J51/I51)","v":9.4747642710185165},{"$f":"PTRM_MAR!K56/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":9.6878363689507676},{"$f":"PTRM_MAR!L56/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":9.8014206534099291},{"$f":"PTRM_MAR!M56/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":10.142176126845904},{"$f":"PTRM_MAR!N56/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":10.080194472614165},{"$f":"PTRM_MAR!O56/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":9.6053633224145845},{"$f":"PTRM_MAR!P56/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":9.7380103955559321},{"$f":"PTRM_MAR!Q56/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":9.6832137151376614},{"$f":"PTRM_MAR!R56/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":9.7570592886571195},{"$f":"PTRM_MAR!S56/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":9.7737867859322112},{"$f":"PTRM_MAR!T56/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":10.30753214307704},{"$f":"PTRM_MAR!U56/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":10.40786669991266},{"$f":"PTRM_MAR!V56/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":10.281843795587269},{"$f":"PTRM_MAR!W56/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":10.112364863621549},{"$f":"PTRM_MAR!X56/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":10.025213572507356},{"$f":"PTRM_MAR!Y56/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":9.781069660055655},{"$f":"PTRM_MAR!Z56/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":9.7333868727900015},{"$f":"PTRM_MAR!AA56/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":9.5976441591238952},{"$f":"PTRM_MAR!AB56/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":9.5789390151151377},{"$f":"PTRM_MAR!AC56/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":9.5899465210044692},{"$f":"PTRM_MAR!AD56/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":9.5307748735640452},{"$f":"PTRM_MAR!AE56/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":9.5619321362273872},{"$f":"PTRM_MAR!AF56/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":9.4512618359233826},{"$f":"PTRM_MAR!AG56/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":9.3746068579124557},{"$f":"PTRM_MAR!AH56/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":9.2737248838712478},{"$f":"PTRM_MAR!AI56/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":9.2573989070708169},{"$f":"PTRM_MAR!AJ56/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":9.0958319722210632},{"$f":"PTRM_MAR!AK56/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":8.8256355908550059},{"$f":"PTRM_MAR!AL56/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":5.0288928469709365E-17},{"$f":"PTRM_MAR!AM56/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":5.2241336898678522E-17},{"$f":"PTRM_MAR!AN56/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":4.1381799539525546E-3},{"$f":"PTRM_MAR!AO56/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":4.0246374259756716E-3},{"$f":"PTRM_MAR!AP56/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":3.9409251051164785E-3},{"$f":"PTRM_MAR!AQ56/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":3.9345661048694148E-3},{"$f":"PTRM_MAR!AR56/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":3.8177386375894003E-3},{"$f":"PTRM_MAR!AS56/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":7.2126344004848513E-5},{"$f":"PTRM_MAR!AT56/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":7.0891014092255218E-5},{"$f":"PTRM_MAR!AU56/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":6.974808320925742E-5},{"$f":"PTRM_MAR!AV56/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":6.8499977010627575E-5},{"$f":"PTRM_MAR!AW56/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":6.7682238025773645E-5},{"$f":"PTRM_MAR!AX56/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":3.9766923518991703E-7},{"$f":"PTRM_MAR!AY56/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":3.939128847896031E-7},{"$f":"PTRM_MAR!AZ56/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":3.7708268285320536E-7},{"$f":"PTRM_MAR!BA56/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":3.7238286482253211E-7},{"$f":"PTRM_MAR!BB56/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":3.6362334646355761E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I57/(PTRM_MAR!I51/PTRM_MAR!D51)*(I51/D51)","v":9.7683469166418675},{"$f":"PTRM_MAR!J57/(PTRM_MAR!J51/PTRM_MAR!I51)*(J51/I51)","v":9.6736508600455142},{"$f":"PTRM_MAR!K57/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":9.8954905128965525},{"$f":"PTRM_MAR!L57/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":10.016043620333059},{"$f":"PTRM_MAR!M57/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":10.369161019787017},{"$f":"PTRM_MAR!N57/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":10.310883992417537},{"$f":"PTRM_MAR!O57/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":9.8293881847038147},{"$f":"PTRM_MAR!P57/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":9.9705213571636868},{"$f":"PTRM_MAR!Q57/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":9.9200399215705488},{"$f":"PTRM_MAR!R57/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":10.00164138203967},{"$f":"PTRM_MAR!S57/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":10.025053849381939},{"$f":"PTRM_MAR!T57/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":10.574376165942718},{"$f":"PTRM_MAR!U57/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":10.684707591382134},{"$f":"PTRM_MAR!V57/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":10.563048465449626},{"$f":"PTRM_MAR!W57/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":10.396956689762904},{"$f":"PTRM_MAR!X57/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":10.315773743602614},{"$f":"PTRM_MAR!Y57/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":10.076597081836121},{"$f":"PTRM_MAR!Z57/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":10.036690024131209},{"$f":"PTRM_MAR!AA57/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":9.9063916272344361},{"$f":"PTRM_MAR!AB57/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":9.8973838024059244},{"$f":"PTRM_MAR!AC57/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":9.9197792216512681},{"$f":"PTRM_MAR!AD57/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":9.8667288032889982},{"$f":"PTRM_MAR!AE57/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":9.9116267212458524},{"$f":"PTRM_MAR!AF57/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":9.810366330245099},{"$f":"PTRM_MAR!AG57/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":9.745214813762729},{"$f":"PTRM_MAR!AH57/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":9.6557939254577452},{"$f":"PTRM_MAR!AI57/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":9.6273288400201356},{"$f":"PTRM_MAR!AJ57/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":9.4772209674300623},{"$f":"PTRM_MAR!AK57/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":9.2147339356775753},{"$f":"PTRM_MAR!AL57/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":9.1321224320716929},{"$f":"PTRM_MAR!AM57/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":1.3259554362717141E-16},{"$f":"PTRM_MAR!AN57/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":3.0396783428466818E-2},{"$f":"PTRM_MAR!AO57/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":2.956276275482805E-2},{"$f":"PTRM_MAR!AP57/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":2.8947858300269289E-2},{"$f":"PTRM_MAR!AQ57/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":2.8901148598061449E-2},{"$f":"PTRM_MAR!AR57/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":2.8042998575364873E-2},{"$f":"PTRM_MAR!AS57/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":5.298002703116862E-4},{"$f":"PTRM_MAR!AT57/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":5.2072621934395587E-4},{"$f":"PTRM_MAR!AU57/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":5.1233088059340047E-4},{"$f":"PTRM_MAR!AV57/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":5.0316298208786473E-4},{"$f":"PTRM_MAR!AW57/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":4.9715632333928201E-4},{"$f":"PTRM_MAR!AX57/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":2.9210584732270611E-6},{"$f":"PTRM_MAR!AY57/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":2.8934663987232168E-6},{"$f":"PTRM_MAR!AZ57/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":2.7698410346717112E-6},{"$f":"PTRM_MAR!BA57/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":2.735318768259609E-6},{"$f":"PTRM_MAR!BB57/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":2.6709761863858808E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J58/(PTRM_MAR!J51/PTRM_MAR!I51)*(J51/I51)","v":9.8702535758763563},{"$f":"PTRM_MAR!K58/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":10.100808710576761},{"$f":"PTRM_MAR!L58/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":10.228302501215778},{"$f":"PTRM_MAR!M58/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":10.593698824150326},{"$f":"PTRM_MAR!N58/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":10.539140533829647},{"$f":"PTRM_MAR!O58/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":10.051125813803342},{"$f":"PTRM_MAR!P58/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":10.200711721353333},{"$f":"PTRM_MAR!Q58/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":10.154556734299975},{"$f":"PTRM_MAR!R58/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":10.243894507876522},{"$f":"PTRM_MAR!S58/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":10.273985886274334},{"$f":"PTRM_MAR!T58/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":10.839018546208885},{"$f":"PTRM_MAR!U58/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":10.959316546136112},{"$f":"PTRM_MAR!V58/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":10.842038981622119},{"$f":"PTRM_MAR!W58/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":10.67936124952206},{"$f":"PTRM_MAR!X58/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":10.604155411947241},{"$f":"PTRM_MAR!Y58/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":10.369723658429004},{"$f":"PTRM_MAR!Z58/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":10.337598269937871},{"$f":"PTRM_MAR!AA58/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":10.21277153857581},{"$f":"PTRM_MAR!AB58/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":10.213459205514583},{"$f":"PTRM_MAR!AC58/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":10.247232921591268},{"$f":"PTRM_MAR!AD58/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":10.200806954070039},{"$f":"PTRM_MAR!AE58/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":10.259424150739473},{"$f":"PTRM_MAR!AF58/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":10.167579399751013},{"$f":"PTRM_MAR!AG58/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":10.11392930220819},{"$f":"PTRM_MAR!AH58/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":10.035971246578191},{"$f":"PTRM_MAR!AI58/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":10.004788407858076},{"$f":"PTRM_MAR!AJ58/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":9.8659235816443402},{"$f":"PTRM_MAR!AK58/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":9.6108387366101411},{"$f":"PTRM_MAR!AL58/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":9.5443959189659893},{"$f":"PTRM_MAR!AM58/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":9.4642664944228674},{"$f":"PTRM_MAR!AN58/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":-1.19816190485037E-2},{"$f":"PTRM_MAR!AO58/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":-1.1652869856549472E-2},{"$f":"PTRM_MAR!AP58/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":-1.1410490561941237E-2},{"$f":"PTRM_MAR!AQ58/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":-1.1392078815874731E-2},{"$f":"PTRM_MAR!AR58/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":-1.1053818463998622E-2},{"$f":"PTRM_MAR!AS58/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":-2.0883344534159415E-4},{"$f":"PTRM_MAR!AT58/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":-2.0525669117028823E-4},{"$f":"PTRM_MAR!AU58/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":-2.0194746764902265E-4},{"$f":"PTRM_MAR!AV58/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":-1.9833372122657052E-4},{"$f":"PTRM_MAR!AW58/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":-1.9596605304716434E-4},{"$f":"PTRM_MAR!AX58/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":-1.1514050467535764E-6},{"$f":"PTRM_MAR!AY58/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":-1.1405289707950456E-6},{"$f":"PTRM_MAR!AZ58/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":-1.0917990773744608E-6},{"$f":"PTRM_MAR!BA58/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":-1.0781913005577389E-6},{"$f":"PTRM_MAR!BB58/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":-1.0528291333263788E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K59/(PTRM_MAR!K51/PTRM_MAR!I51)*(K51/I51)","v":10.433923093276865},{"$f":"PTRM_MAR!L59/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":10.57002384155872},{"$f":"PTRM_MAR!M59/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":10.952381470293107},{"$f":"PTRM_MAR!N59/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":10.9009107109548},{"$f":"PTRM_MAR!O59/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":10.351271810063913},{"$f":"PTRM_MAR!P59/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":10.510515019015388},{"$f":"PTRM_MAR!Q59/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":10.468365483819859},{"$f":"PTRM_MAR!R59/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":10.566178621298306},{"$f":"PTRM_MAR!S59/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":10.60322760734171},{"$f":"PTRM_MAR!T59/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":11.188627946175552},{"$f":"PTRM_MAR!U59/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":11.319881048860372},{"$f":"PTRM_MAR!V59/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":11.206112615903166},{"$f":"PTRM_MAR!W59/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":11.045621518470073},{"$f":"PTRM_MAR!X59/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":10.975853839463394},{"$f":"PTRM_MAR!Y59/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":10.744183526925383},{"$f":"PTRM_MAR!Z59/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":10.719648796028897},{"$f":"PTRM_MAR!AA59/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":10.599377807925411},{"$f":"PTRM_MAR!AB59/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":10.609834237781712},{"$f":"PTRM_MAR!AC59/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":10.655324271070217},{"$f":"PTRM_MAR!AD59/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":10.615575941971253},{"$f":"PTRM_MAR!AE59/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":10.688452596300875},{"$f":"PTRM_MAR!AF59/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":10.605377519893851},{"$f":"PTRM_MAR!AG59/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":10.562890417844159},{"$f":"PTRM_MAR!AH59/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":10.495869400945718},{"$f":"PTRM_MAR!AI59/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":10.46644658634175},{"$f":"PTRM_MAR!AJ59/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":10.337714363123732},{"$f":"PTRM_MAR!AK59/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":10.087945094491356},{"$f":"PTRM_MAR!AL59/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":10.0371777582252},{"$f":"PTRM_MAR!AM59/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":9.9735176536525127},{"$f":"PTRM_MAR!AN59/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":9.3619476041809566},{"$f":"PTRM_MAR!AO59/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":-1.3840327462038523E-17},{"$f":"PTRM_MAR!AP59/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":-1.4141686042460466E-17},{"$f":"PTRM_MAR!AQ59/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":-1.4760633987493899E-17},{"$f":"PTRM_MAR!AR59/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":-1.5004369285948339E-17},{"$f":"PTRM_MAR!AS59/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":1.4043308314186964E-2},{"$f":"PTRM_MAR!AT59/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":1.3802784285530816E-2},{"$f":"PTRM_MAR!AU59/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":1.3580250743962911E-2},{"$f":"PTRM_MAR!AV59/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":1.3337239117655761E-2},{"$f":"PTRM_MAR!AW59/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":1.3178021832442167E-2},{"$f":"PTRM_MAR!AX59/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":7.7427904517985959E-5},{"$f":"PTRM_MAR!AY59/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":7.6696526995174278E-5},{"$f":"PTRM_MAR!AZ59/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":7.341961454322792E-5},{"$f":"PTRM_MAR!BA59/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":7.2504539829044688E-5},{"$f":"PTRM_MAR!BB59/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":7.0799024060900513E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L60/(PTRM_MAR!L51/PTRM_MAR!I51)*(L51/I51)","v":10.731245759084651},{"$f":"PTRM_MAR!M60/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":11.124068490728177},{"$f":"PTRM_MAR!N60/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":11.076598438975061},{"$f":"PTRM_MAR!O60/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":10.54001566204029},{"$f":"PTRM_MAR!P60/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":10.707222616725261},{"$f":"PTRM_MAR!Q60/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":10.669553154846392},{"$f":"PTRM_MAR!R60/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":10.774811628960089},{"$f":"PTRM_MAR!S60/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":10.818443130378828},{"$f":"PTRM_MAR!T60/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":11.418118966570729},{"$f":"PTRM_MAR!U60/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":11.558940442926161},{"$f":"PTRM_MAR!V60/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":11.449925589925433},{"$f":"PTRM_MAR!W60/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":11.293367627310433},{"$f":"PTRM_MAR!X60/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":11.229811982730684},{"$f":"PTRM_MAR!Y60/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":11.003247720685449},{"$f":"PTRM_MAR!Z60/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":10.986598721179625},{"$f":"PTRM_MAR!AA60/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":10.872207913129261},{"$f":"PTRM_MAR!AB60/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":10.892355946823089},{"$f":"PTRM_MAR!AC60/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":10.949111582373028},{"$f":"PTRM_MAR!AD60/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":10.916768200268592},{"$f":"PTRM_MAR!AE60/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":11.003162260618828},{"$f":"PTRM_MAR!AF60/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":10.929785336404768},{"$f":"PTRM_MAR!AG60/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":10.898958118835656},{"$f":"PTRM_MAR!AH60/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":10.843635937295222},{"$f":"PTRM_MAR!AI60/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":10.818993326152206},{"$f":"PTRM_MAR!AJ60/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":10.70175594872717},{"$f":"PTRM_MAR!AK60/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":10.459926963222829},{"$f":"PTRM_MAR!AL60/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":10.425387267999296},{"$f":"PTRM_MAR!AM60/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":10.378884791527167},{"$f":"PTRM_MAR!AN60/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":9.7890218761638135},{"$f":"PTRM_MAR!AO60/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":9.466339345459728},{"$f":"PTRM_MAR!AP60/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":-1.6858085520989342E-16},{"$f":"PTRM_MAR!AQ60/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":-1.7595923806967779E-16},{"$f":"PTRM_MAR!AR60/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":-1.7886476891903467E-16},{"$f":"PTRM_MAR!AS60/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":4.9420676565376999E-2},{"$f":"PTRM_MAR!AT60/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":4.8574233550634636E-2},{"$f":"PTRM_MAR!AU60/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":4.7791101973891782E-2},{"$f":"PTRM_MAR!AV60/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":4.6935904700097023E-2},{"$f":"PTRM_MAR!AW60/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":4.6375593284858116E-2},{"$f":"PTRM_MAR!AX60/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":2.7248133706874795E-4},{"$f":"PTRM_MAR!AY60/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":2.6990750110407371E-4},{"$f":"PTRM_MAR!AZ60/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":2.5837551542110649E-4},{"$f":"PTRM_MAR!BA60/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":2.5515521928639012E-4},{"$f":"PTRM_MAR!BB60/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":2.4915323305431023E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M61/(PTRM_MAR!M51/PTRM_MAR!I51)*(M51/I51)","v":11.482333781583444},{"$f":"PTRM_MAR!N61/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":11.438098783772038},{"$f":"PTRM_MAR!O61/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":10.86173710679075},{"$f":"PTRM_MAR!P61/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":11.039045159220635},{"$f":"PTRM_MAR!Q61/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":11.005409344730674},{"$f":"PTRM_MAR!R61/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":11.119472242453545},{"$f":"PTRM_MAR!S61/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":11.170269179033422},{"$f":"PTRM_MAR!T61/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":11.791976617185663},{"$f":"PTRM_MAR!U61/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":11.944180016485205},{"$f":"PTRM_MAR!V61/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":11.838574464726403},{"$f":"PTRM_MAR!W61/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":11.684004902867029},{"$f":"PTRM_MAR!X61/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":11.625894456388506},{"$f":"PTRM_MAR!Y61/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":11.401471766698792},{"$f":"PTRM_MAR!Z61/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":11.392542013320796},{"$f":"PTRM_MAR!AA61/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":11.282630318238148},{"$f":"PTRM_MAR!AB61/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":11.31277385125192},{"$f":"PTRM_MAR!AC61/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":11.381565758584967},{"$f":"PTRM_MAR!AD61/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":11.356471509033279},{"$f":"PTRM_MAR!AE61/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":11.457534329665075},{"$f":"PTRM_MAR!AF61/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":11.392982669783684},{"$f":"PTRM_MAR!AG61/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":11.373486221302961},{"$f":"PTRM_MAR!AH61/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":11.329226512951818},{"$f":"PTRM_MAR!AI61/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":11.310778121837414},{"$f":"PTRM_MAR!AJ61/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":11.203580061228147},{"$f":"PTRM_MAR!AK61/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":10.96663412184949},{"$f":"PTRM_MAR!AL61/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":10.94793793104111},{"$f":"PTRM_MAR!AM61/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":10.91805958005253},{"$f":"PTRM_MAR!AN61/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":10.326329024230004},{"$f":"PTRM_MAR!AO61/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":10.006609667001834},{"$f":"PTRM_MAR!AP61/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":9.7597433876239919},{"$f":"PTRM_MAR!AQ61/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":2.2548593401062026E-17},{"$f":"PTRM_MAR!AR61/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":2.2920927553307258E-17},{"$f":"PTRM_MAR!AS61/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":0.13861403706579123},{"$f":"PTRM_MAR!AT61/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":0.13623995213669546},{"$f":"PTRM_MAR!AU61/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":0.13404344174974386},{"$f":"PTRM_MAR!AV61/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":0.13164480306555806},{"$f":"PTRM_MAR!AW61/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":0.13007325381374704},{"$f":"PTRM_MAR!AX61/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":7.6424971856099851E-4},{"$f":"PTRM_MAR!AY61/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":7.5703067951492968E-4},{"$f":"PTRM_MAR!AZ61/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":7.2468601728056293E-4},{"$f":"PTRM_MAR!BA61/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":7.1565380083184866E-4},{"$f":"PTRM_MAR!BB61/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":6.9881956059352813E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N62/(PTRM_MAR!N51/PTRM_MAR!I51)*(N51/I51)","v":11.441496931834433},{"$f":"PTRM_MAR!O62/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":10.901750394498146},{"$f":"PTRM_MAR!P62/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":11.084522618446178},{"$f":"PTRM_MAR!Q62/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":11.055753102641042},{"$f":"PTRM_MAR!R62/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":11.175619259622785},{"$f":"PTRM_MAR!S62/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":11.23221946691692},{"$f":"PTRM_MAR!T62/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":11.859952164952853},{"$f":"PTRM_MAR!U62/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":12.0195335087197},{"$f":"PTRM_MAR!V62/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":11.920019092657672},{"$f":"PTRM_MAR!W62/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":11.771388765224797},{"$f":"PTRM_MAR!X62/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":11.72016882025981},{"$f":"PTRM_MAR!Y62/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":11.503508455086763},{"$f":"PTRM_MAR!Z62/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":11.502464481118354},{"$f":"PTRM_MAR!AA62/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":11.399819402567424},{"$f":"PTRM_MAR!AB62/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":11.439102494823564},{"$f":"PTRM_MAR!AC62/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":11.518065096804325},{"$f":"PTRM_MAR!AD62/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":11.500967681454679},{"$f":"PTRM_MAR!AE62/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":11.613981206498643},{"$f":"PTRM_MAR!AF62/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":11.559837029471119},{"$f":"PTRM_MAR!AG62/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":11.552075939112902},{"$f":"PTRM_MAR!AH62/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":11.519921164629009},{"$f":"PTRM_MAR!AI62/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":11.509201866283108},{"$f":"PTRM_MAR!AJ62/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":11.414682786182295},{"$f":"PTRM_MAR!AK62/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":11.188620109814654},{"$f":"PTRM_MAR!AL62/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":11.186092946541795},{"$f":"PTRM_MAR!AM62/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":11.173442146878889},{"$f":"PTRM_MAR!AN62/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":10.591002280186691},{"$f":"PTRM_MAR!AO62/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":10.282525890550518},{"$f":"PTRM_MAR!AP62/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":10.049616339304437},{"$f":"PTRM_MAR!AQ62/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":10.012670307198347},{"$f":"PTRM_MAR!AR62/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":-1.1618164703201191E-16},{"$f":"PTRM_MAR!AS62/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":0.15855398852632621},{"$f":"PTRM_MAR!AT62/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":0.15583838596127209},{"$f":"PTRM_MAR!AU62/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":0.15332590244904754},{"$f":"PTRM_MAR!AV62/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":0.15058221401415481},{"$f":"PTRM_MAR!AW62/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":0.14878459374917452},{"$f":"PTRM_MAR!AX62/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":8.7418881718633241E-4},{"$f":"PTRM_MAR!AY62/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":8.6593130259177327E-4},{"$f":"PTRM_MAR!AZ62/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":8.2893378550509143E-4},{"$f":"PTRM_MAR!BA62/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":8.1860226372352032E-4},{"$f":"PTRM_MAR!BB62/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":7.9934637889326218E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O63/(PTRM_MAR!O51/PTRM_MAR!N51)*(O51/N51)","v":11.017939887963687},{"$f":"PTRM_MAR!P63/(PTRM_MAR!P51/PTRM_MAR!N51)*(P51/N51)","v":11.207327850467504},{"$f":"PTRM_MAR!Q63/(PTRM_MAR!Q51/PTRM_MAR!N51)*(Q51/N51)","v":11.183093370864896},{"$f":"PTRM_MAR!R63/(PTRM_MAR!R51/PTRM_MAR!N51)*(R51/N51)","v":11.309459866639829},{"$f":"PTRM_MAR!S63/(PTRM_MAR!S51/PTRM_MAR!N51)*(S51/N51)","v":11.372112269232806},{"$f":"PTRM_MAR!T63/(PTRM_MAR!T51/PTRM_MAR!S51)*(T51/S51)","v":12.010286924795054},{"$f":"PTRM_MAR!U63/(PTRM_MAR!U51/PTRM_MAR!S51)*(U51/S51)","v":12.178181477842696},{"$f":"PTRM_MAR!V63/(PTRM_MAR!V51/PTRM_MAR!S51)*(V51/S51)","v":12.083888917709524},{"$f":"PTRM_MAR!W63/(PTRM_MAR!W51/PTRM_MAR!S51)*(W51/S51)","v":11.939984001211675},{"$f":"PTRM_MAR!X63/(PTRM_MAR!X51/PTRM_MAR!S51)*(X51/S51)","v":11.895106669279327},{"$f":"PTRM_MAR!Y63/(PTRM_MAR!Y51/PTRM_MAR!X51)*(Y51/X51)","v":11.6843605863275},{"$f":"PTRM_MAR!Z63/(PTRM_MAR!Z51/PTRM_MAR!X51)*(Z51/X51)","v":11.690986581257709},{"$f":"PTRM_MAR!AA63/(PTRM_MAR!AA51/PTRM_MAR!X51)*(AA51/X51)","v":11.594688742093391},{"$f":"PTRM_MAR!AB63/(PTRM_MAR!AB51/PTRM_MAR!X51)*(AB51/X51)","v":11.643148198621597},{"$f":"PTRM_MAR!AC63/(PTRM_MAR!AC51/PTRM_MAR!X51)*(AC51/X51)","v":11.732572211594354},{"$f":"PTRM_MAR!AD63/(PTRM_MAR!AD51/PTRM_MAR!AC51)*(AD51/AC51)","v":11.72326749259196},{"$f":"PTRM_MAR!AE63/(PTRM_MAR!AE51/PTRM_MAR!AC51)*(AE51/AC51)","v":11.84871518616634},{"$f":"PTRM_MAR!AF63/(PTRM_MAR!AF51/PTRM_MAR!AC51)*(AF51/AC51)","v":11.804316275975648},{"$f":"PTRM_MAR!AG63/(PTRM_MAR!AG51/PTRM_MAR!AC51)*(AG51/AC51)","v":11.807922220190628},{"$f":"PTRM_MAR!AH63/(PTRM_MAR!AH51/PTRM_MAR!AC51)*(AH51/AC51)","v":11.787320989693674},{"$f":"PTRM_MAR!AI63/(PTRM_MAR!AI51/PTRM_MAR!AH51)*(AI51/AH51)","v":11.784820367211299},{"$f":"PTRM_MAR!AJ63/(PTRM_MAR!AJ51/PTRM_MAR!AH51)*(AJ51/AH51)","v":11.701952106610088},{"$f":"PTRM_MAR!AK63/(PTRM_MAR!AK51/PTRM_MAR!AH51)*(AK51/AH51)","v":11.484849232497696},{"$f":"PTRM_MAR!AL63/(PTRM_MAR!AL51/PTRM_MAR!AH51)*(AL51/AH51)","v":11.498027488743752},{"$f":"PTRM_MAR!AM63/(PTRM_MAR!AM51/PTRM_MAR!AH51)*(AM51/AH51)","v":11.502038760074687},{"$f":"PTRM_MAR!AN63/(PTRM_MAR!AN51/PTRM_MAR!AM51)*(AN51/AM51)","v":10.922882274892917},{"$f":"PTRM_MAR!AO63/(PTRM_MAR!AO51/PTRM_MAR!AM51)*(AO51/AM51)","v":10.623182484142967},{"$f":"PTRM_MAR!AP63/(PTRM_MAR!AP51/PTRM_MAR!AM51)*(AP51/AM51)","v":10.402220651676096},{"$f":"PTRM_MAR!AQ63/(PTRM_MAR!AQ51/PTRM_MAR!AM51)*(AQ51/AM51)","v":10.385435830363926},{"$f":"PTRM_MAR!AR63/(PTRM_MAR!AR51/PTRM_MAR!AM51)*(AR51/AM51)","v":10.077065318261216},{"$f":"PTRM_MAR!AS63/(PTRM_MAR!AS51/PTRM_MAR!AR51)*(AS51/AR51)","v":0.19038020899282074},{"$f":"PTRM_MAR!AT63/(PTRM_MAR!AT51/PTRM_MAR!AR51)*(AT51/AR51)","v":0.1871195090338878},{"$f":"PTRM_MAR!AU63/(PTRM_MAR!AU51/PTRM_MAR!AR51)*(AU51/AR51)","v":0.18410269980320157},{"$f":"PTRM_MAR!AV63/(PTRM_MAR!AV51/PTRM_MAR!AR51)*(AV51/AR51)","v":0.1808082763547538},{"$f":"PTRM_MAR!AW63/(PTRM_MAR!AW51/PTRM_MAR!AR51)*(AW51/AR51)","v":0.17864982342072455},{"$f":"PTRM_MAR!AX63/(PTRM_MAR!AX51/PTRM_MAR!AW51)*(AX51/AW51)","v":1.0496629650378765E-3},{"$f":"PTRM_MAR!AY63/(PTRM_MAR!AY51/PTRM_MAR!AW51)*(AY51/AW51)","v":1.0397479362903503E-3},{"$f":"PTRM_MAR!AZ63/(PTRM_MAR!AZ51/PTRM_MAR!AW51)*(AZ51/AW51)","v":9.9532398265383482E-4},{"$f":"PTRM_MAR!BA63/(PTRM_MAR!BA51/PTRM_MAR!AW51)*(BA51/AW51)","v":9.829186354640806E-4},{"$f":"PTRM_MAR!BB63/(PTRM_MAR!BB51/PTRM_MAR!AW51)*(BB51/AW51)","v":9.597975559352763E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":88.939448484116838},97.149100593751669,109.41841649532023,118.74775626505198,128.24185047048059,136.60611859636978,149.98277965249565,162.34973925397918,179.36339307482385,189.61735688503907,191.49004507299796,194.10675115605184,192.98559461473681,194.42675396749388,194.72787955289948,205.38704597120389,207.34742772760893,204.79623696331916,201.37836534836322,199.59858397836385,194.63773399379807,193.64119325523356,190.89060662688254,190.4652928831529,190.62714227204745,189.49168843312046,190.0445227929367,187.77400523125553,186.17506822679005,184.09017005787425,103.15971642082565,93.339361606348461,{"$f":"SUM(AK53:AK63)","v":82.521643137283007},73.448883034970521,64.0822607801327,50.992908036515516,40.380335034456884,30.213223130899841,20.399746239144378,10.078656720975689,0.55104228492223262,0.54160441548547822,0.53287247081304401,0.52333699107942044,0.51708949905828594,3.0382419169523592E-3,3.0095422625191475E-3,2.880956774220021E-3,2.8450488461018763E-3,2.7781242874062952E-3]
[]
[]
["Approach D"]
[{"$f":"Inputs!A102","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E71/(PTRM_MAR!E69/PTRM_MAR!D69)*(E69/D69)","v":87.605328279926383},{"$f":"PTRM_MAR!F71/(PTRM_MAR!F69/PTRM_MAR!D69)*(F69/D69)","v":90.094832440375257},{"$f":"PTRM_MAR!G71/(PTRM_MAR!G69/PTRM_MAR!D69)*(G69/D69)","v":89.915092974627512},{"$f":"PTRM_MAR!H71/(PTRM_MAR!H69/PTRM_MAR!D69)*(H69/D69)","v":89.7290853811933},{"$f":"PTRM_MAR!I71/(PTRM_MAR!I69/PTRM_MAR!D69)*(I69/D69)","v":89.486980523532338},{"$f":"PTRM_MAR!J71/(PTRM_MAR!J69/PTRM_MAR!I69)*(J69/I69)","v":91.343499774713337},{"$f":"PTRM_MAR!K71/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":92.325160214343697},{"$f":"PTRM_MAR!L71/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":95.438430051246712},{"$f":"PTRM_MAR!M71/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":94.754909561669493},{"$f":"PTRM_MAR!N71/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":92.102089629499943},{"$f":"PTRM_MAR!O71/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":93.495305922998824},{"$f":"PTRM_MAR!P71/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":92.855822162519459},{"$f":"PTRM_MAR!Q71/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":93.444000163457588},{"$f":"PTRM_MAR!R71/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":93.477879049655087},{"$f":"PTRM_MAR!S71/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":93.986279234111407},{"$f":"PTRM_MAR!T71/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":95.809850382632717},{"$f":"PTRM_MAR!U71/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":94.49950602140261},{"$f":"PTRM_MAR!V71/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":92.785635553709866},{"$f":"PTRM_MAR!W71/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":91.822014173345494},{"$f":"PTRM_MAR!X71/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":90.869316210918825},{"$f":"PTRM_MAR!Y71/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":89.70366638366076},{"$f":"PTRM_MAR!Z71/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":88.262430000374934},{"$f":"PTRM_MAR!AA71/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":87.887905939114646},{"$f":"PTRM_MAR!AB71/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":87.772179684890204},{"$f":"PTRM_MAR!AC71/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":86.529026791827334},{"$f":"PTRM_MAR!AD71/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":87.018180609320638},{"$f":"PTRM_MAR!AE71/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":85.746378341231235},{"$f":"PTRM_MAR!AF71/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":84.767424539962846},{"$f":"PTRM_MAR!AG71/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":83.551402458751141},{"$f":"PTRM_MAR!AH71/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":81.875260202262155},{"$f":"PTRM_MAR!AI71/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":0.71085280021017649},{"$f":"PTRM_MAR!AJ71/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":0.69367790276407193},{"$f":"PTRM_MAR!AK71/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":0.69018698573189463},{"$f":"PTRM_MAR!AL71/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":0.68580952258988837},{"$f":"PTRM_MAR!AM71/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":0.65952742776975415},{"$f":"PTRM_MAR!AN71/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":-8.5554809040478015E-4},{"$f":"PTRM_MAR!AO71/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":-8.3920968062637096E-4},{"$f":"PTRM_MAR!AP71/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":-8.3944239580585264E-4},{"$f":"PTRM_MAR!AQ71/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":-8.1620354593971698E-4},{"$f":"PTRM_MAR!AR71/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":-7.9562379724255167E-4},{"$f":"PTRM_MAR!AS71/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":-1.4867190856256551E-5},{"$f":"PTRM_MAR!AT71/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":-1.465293568672324E-5},{"$f":"PTRM_MAR!AU71/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":-1.441798408158193E-5},{"$f":"PTRM_MAR!AV71/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":-1.4275359624458805E-5},{"$f":"PTRM_MAR!AW71/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":-1.3881801537693827E-5},{"$f":"PTRM_MAR!AX71/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":-1.6562215224535215E-8},{"$f":"PTRM_MAR!AY71/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":-1.6543912759741587E-8},{"$f":"PTRM_MAR!AZ71/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":-1.7080339032775914E-8},{"$f":"PTRM_MAR!BA71/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":-1.7472777378935653E-8},{"$f":"PTRM_MAR!BB71/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":-1.7869960240810985E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F72/(PTRM_MAR!F69/PTRM_MAR!D69)*(F69/D69)","v":9.1241381186359458},{"$f":"PTRM_MAR!G72/(PTRM_MAR!G69/PTRM_MAR!D69)*(G69/D69)","v":9.1097295750010261},{"$f":"PTRM_MAR!H72/(PTRM_MAR!H69/PTRM_MAR!D69)*(H69/D69)","v":9.0948316626289163},{"$f":"PTRM_MAR!I72/(PTRM_MAR!I69/PTRM_MAR!D69)*(I69/D69)","v":9.0744001290190752},{"$f":"PTRM_MAR!J72/(PTRM_MAR!J69/PTRM_MAR!I69)*(J69/I69)","v":9.2941749811079148},{"$f":"PTRM_MAR!K72/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":9.3986999834457379},{"$f":"PTRM_MAR!L72/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":9.7206518059498279},{"$f":"PTRM_MAR!M72/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":9.6562558907552081},{"$f":"PTRM_MAR!N72/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":9.3912369155867061},{"$f":"PTRM_MAR!O72/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":9.5378552320095782},{"$f":"PTRM_MAR!P72/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":9.4785428533177445},{"$f":"PTRM_MAR!Q72/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":9.5448583103193219},{"$f":"PTRM_MAR!R72/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":9.5549358683309364},{"$f":"PTRM_MAR!S72/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":9.613925096485568},{"$f":"PTRM_MAR!T72/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":9.8013017939232885},{"$f":"PTRM_MAR!U72/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":9.6751522770157017},{"$f":"PTRM_MAR!V72/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":9.5079057392652331},{"$f":"PTRM_MAR!W72/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":9.4178099040974104},{"$f":"PTRM_MAR!X72/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":9.3292061082932509},{"$f":"PTRM_MAR!Y72/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":9.2241750475836941},{"$f":"PTRM_MAR!Z72/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":9.0860691937238744},{"$f":"PTRM_MAR!AA72/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":9.058285117156899},{"$f":"PTRM_MAR!AB72/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":9.0579110932955729},{"$f":"PTRM_MAR!AC72/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":8.941886195555087},{"$f":"PTRM_MAR!AD72/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":8.9979331621463725},{"$f":"PTRM_MAR!AE72/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":8.8806341203350172},{"$f":"PTRM_MAR!AF72/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":8.7945134781402405},{"$f":"PTRM_MAR!AG72/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":8.6847700542552175},{"$f":"PTRM_MAR!AH72/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":8.528163227653657},{"$f":"PTRM_MAR!AI72/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":8.6588548795803586},{"$f":"PTRM_MAR!AJ72/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":0},{"$f":"PTRM_MAR!AK72/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":0},{"$f":"PTRM_MAR!AL72/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":0},{"$f":"PTRM_MAR!AM72/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":0},{"$f":"PTRM_MAR!AN72/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":1.3608746919787373E-3},{"$f":"PTRM_MAR!AO72/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":1.3348860554263547E-3},{"$f":"PTRM_MAR!AP72/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":1.3352562230437546E-3},{"$f":"PTRM_MAR!AQ72/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":1.2982914246785857E-3},{"$f":"PTRM_MAR!AR72/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":1.2655563166427493E-3},{"$f":"PTRM_MAR!AS72/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":2.3648447122971942E-5},{"$f":"PTRM_MAR!AT72/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":2.3307642858298121E-5},{"$f":"PTRM_MAR!AU72/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":2.2933917877946269E-5},{"$f":"PTRM_MAR!AV72/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":2.2707052765005352E-5},{"$f":"PTRM_MAR!AW72/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":2.2081040918203583E-5},{"$f":"PTRM_MAR!AX72/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":1.3172315966196227E-7},{"$f":"PTRM_MAR!AY72/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":1.2631449205601806E-7},{"$f":"PTRM_MAR!AZ72/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":1.2497640559512117E-7},{"$f":"PTRM_MAR!BA72/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":1.222892640648851E-7},{"$f":"PTRM_MAR!BB72/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":1.1938412700202231E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G73/(PTRM_MAR!G69/PTRM_MAR!D69)*(G69/D69)","v":9.4654078302370621},{"$f":"PTRM_MAR!H73/(PTRM_MAR!H69/PTRM_MAR!D69)*(H69/D69)","v":9.4538657171910163},{"$f":"PTRM_MAR!I73/(PTRM_MAR!I69/PTRM_MAR!D69)*(I69/D69)","v":9.4367234138962548},{"$f":"PTRM_MAR!J73/(PTRM_MAR!J69/PTRM_MAR!I69)*(J69/I69)","v":9.6169294730552988},{"$f":"PTRM_MAR!K73/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":9.7296824151252199},{"$f":"PTRM_MAR!L73/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":10.067943842216835},{"$f":"PTRM_MAR!M73/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":10.006415842086657},{"$f":"PTRM_MAR!N73/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":9.7370527353963219},{"$f":"PTRM_MAR!O73/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":9.8936264769808702},{"$f":"PTRM_MAR!P73/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":9.8379541305553388},{"$f":"PTRM_MAR!Q73/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":9.9129797766270844},{"$f":"PTRM_MAR!R73/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":9.9299745839041389},{"$f":"PTRM_MAR!S73/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":9.9982031488594618},{"$f":"PTRM_MAR!T73/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":10.194344440661059},{"$f":"PTRM_MAR!U73/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":10.070906955233204},{"$f":"PTRM_MAR!V73/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":9.9049049629221031},{"$f":"PTRM_MAR!W73/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":9.8195416213572191},{"$f":"PTRM_MAR!X73/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":9.7360986920238819},{"$f":"PTRM_MAR!Y73/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":9.6402916298074359},{"$f":"PTRM_MAR!Z73/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":9.5058472310112752},{"$f":"PTRM_MAR!AA73/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":9.4873209928601856},{"$f":"PTRM_MAR!AB73/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":9.4982232171606142},{"$f":"PTRM_MAR!AC73/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":9.3885334288256157},{"$f":"PTRM_MAR!AD73/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":9.4544811939219944},{"$f":"PTRM_MAR!AE73/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":9.3450545364177309},{"$f":"PTRM_MAR!AF73/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":9.2692609585404142},{"$f":"PTRM_MAR!AG73/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":9.1695126322827214},{"$f":"PTRM_MAR!AH73/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":9.0212180994541722},{"$f":"PTRM_MAR!AI73/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":9.0211012692501544},{"$f":"PTRM_MAR!AJ73/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":8.7531248019701682},{"$f":"PTRM_MAR!AK73/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":0},{"$f":"PTRM_MAR!AL73/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":0},{"$f":"PTRM_MAR!AM73/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":0},{"$f":"PTRM_MAR!AN73/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":-2.1449761678720081E-2},{"$f":"PTRM_MAR!AO73/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":-2.1040135381979307E-2},{"$f":"PTRM_MAR!AP73/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":-2.1045969870063488E-2},{"$f":"PTRM_MAR!AQ73/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":-2.0463340095178091E-2},{"$f":"PTRM_MAR!AR73/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":-1.994737762630824E-2},{"$f":"PTRM_MAR!AS73/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":-3.7274082459568832E-4},{"$f":"PTRM_MAR!AT73/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":-3.6736915422851005E-4},{"$f":"PTRM_MAR!AU73/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":-3.6147859589188931E-4},{"$f":"PTRM_MAR!AV73/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":-3.5790280553111556E-4},{"$f":"PTRM_MAR!AW73/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":-3.4803576560370745E-4},{"$f":"PTRM_MAR!AX73/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":-2.076187028071463E-6},{"$f":"PTRM_MAR!AY73/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":-1.9909369812958661E-6},{"$f":"PTRM_MAR!AZ73/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":-1.9698464019347151E-6},{"$f":"PTRM_MAR!BA73/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":-1.927492358788579E-6},{"$f":"PTRM_MAR!BB73/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":-1.8817023253566138E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H74/(PTRM_MAR!H69/PTRM_MAR!D69)*(H69/D69)","v":9.5050737385526158},{"$f":"PTRM_MAR!I74/(PTRM_MAR!I69/PTRM_MAR!D69)*(I69/D69)","v":9.4917918479486225},{"$f":"PTRM_MAR!J74/(PTRM_MAR!J69/PTRM_MAR!I69)*(J69/I69)","v":9.7096490895234364},{"$f":"PTRM_MAR!K74/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":9.8279381595129021},{"$f":"PTRM_MAR!L74/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":10.174423867486095},{"$f":"PTRM_MAR!M74/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":10.117241306904512},{"$f":"PTRM_MAR!N74/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":9.8499826860858803},{"$f":"PTRM_MAR!O74/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":10.012815254426771},{"$f":"PTRM_MAR!P74/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":9.962119681922017},{"$f":"PTRM_MAR!Q74/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":10.044067287157491},{"$f":"PTRM_MAR!R74/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":10.06757906771047},{"$f":"PTRM_MAR!S74/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":10.14342202556878},{"$f":"PTRM_MAR!T74/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":10.344005996068757},{"$f":"PTRM_MAR!U74/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":10.226226195605395},{"$f":"PTRM_MAR!V74/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":10.065430562322287},{"$f":"PTRM_MAR!W74/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":9.9868362840345135},{"$f":"PTRM_MAR!X74/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":9.9105448805993088},{"$f":"PTRM_MAR!Y74/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":9.8258293607089815},{"$f":"PTRM_MAR!Z74/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":9.6982684007905782},{"$f":"PTRM_MAR!AA74/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":9.6894498212127189},{"$f":"PTRM_MAR!AB74/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":9.7113747354461193},{"$f":"PTRM_MAR!AC74/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":9.6106510236092308},{"$f":"PTRM_MAR!AD74/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":9.6860024021695708},{"$f":"PTRM_MAR!AE74/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":9.5870470623386659},{"$f":"PTRM_MAR!AF74/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":9.5233786290026448},{"$f":"PTRM_MAR!AG74/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":9.4359932821483632},{"$f":"PTRM_MAR!AH74/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":9.2995340983461272},{"$f":"PTRM_MAR!AI74/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":9.262863177235003},{"$f":"PTRM_MAR!AJ74/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":9.0063131327359187},{"$f":"PTRM_MAR!AK74/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":8.9255701536076781},{"$f":"PTRM_MAR!AL74/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":5.0887597471091231E-17},{"$f":"PTRM_MAR!AM74/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":5.1267800246764351E-17},{"$f":"PTRM_MAR!AN74/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":4.1612402650552322E-3},{"$f":"PTRM_MAR!AO74/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":4.0817730213089211E-3},{"$f":"PTRM_MAR!AP74/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":4.0829049083249873E-3},{"$f":"PTRM_MAR!AQ74/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":3.9698750987081071E-3},{"$f":"PTRM_MAR!AR74/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":3.8697787044974165E-3},{"$f":"PTRM_MAR!AS74/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":7.2311485366117665E-5},{"$f":"PTRM_MAR!AT74/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":7.1269384695848593E-5},{"$f":"PTRM_MAR!AU74/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":7.0126620086099071E-5},{"$f":"PTRM_MAR!AV74/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":6.9432919006734165E-5},{"$f":"PTRM_MAR!AW74/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":6.7518719471194684E-5},{"$f":"PTRM_MAR!AX74/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":4.0277897668055127E-7},{"$f":"PTRM_MAR!AY74/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":3.8624052126300683E-7},{"$f":"PTRM_MAR!AZ74/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":3.8214896214148824E-7},{"$f":"PTRM_MAR!BA74/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":3.7393230442904173E-7},{"$f":"PTRM_MAR!BB74/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":3.6504906676377866E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I75/(PTRM_MAR!I69/PTRM_MAR!D69)*(I69/D69)","v":9.687246751932328},{"$f":"PTRM_MAR!J75/(PTRM_MAR!J69/PTRM_MAR!I69)*(J69/I69)","v":9.9134661907014934},{"$f":"PTRM_MAR!K75/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":10.038595318402011},{"$f":"PTRM_MAR!L75/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":10.397214533695658},{"$f":"PTRM_MAR!M75/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":10.343668151221333},{"$f":"PTRM_MAR!N75/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":10.075403711652205},{"$f":"PTRM_MAR!O75/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":10.246343074583873},{"$f":"PTRM_MAR!P75/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":10.199981620121662},{"$f":"PTRM_MAR!Q75/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":10.289719032822834},{"$f":"PTRM_MAR!R75/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":10.319945020486584},{"$f":"PTRM_MAR!S75/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":10.404191768301903},{"$f":"PTRM_MAR!T75/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":10.611794263349744},{"$f":"PTRM_MAR!U75/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":10.498235595608918},{"$f":"PTRM_MAR!V75/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":10.340716409352474},{"$f":"PTRM_MAR!W75/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":10.267895365048552},{"$f":"PTRM_MAR!X75/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":10.197781615789776},{"$f":"PTRM_MAR!Y75/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":10.122709162075061},{"$f":"PTRM_MAR!Z75/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":10.000477221518308},{"$f":"PTRM_MAR!AA75/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":10.001150593827802},{"$f":"PTRM_MAR!AB75/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":10.034222250922559},{"$f":"PTRM_MAR!AC75/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":9.9411958264554237},{"$f":"PTRM_MAR!AD75/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":10.027428006436033},{"$f":"PTRM_MAR!AE75/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":9.9376601388857395},{"$f":"PTRM_MAR!AF75/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":9.8852232298794878},{"$f":"PTRM_MAR!AG75/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":9.8090280381352031},{"$f":"PTRM_MAR!AH75/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":9.6826664561256326},{"$f":"PTRM_MAR!AI75/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":9.6330114649420384},{"$f":"PTRM_MAR!AJ75/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":9.3839485955195414},{"$f":"PTRM_MAR!AK75/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":9.3190743423558597},{"$f":"PTRM_MAR!AL75/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":9.2408365920919913},{"$f":"PTRM_MAR!AM75/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":1.3012457658718355E-16},{"$f":"PTRM_MAR!AN75/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":3.0566171732064308E-2},{"$f":"PTRM_MAR!AO75/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":2.9982449268398458E-2},{"$f":"PTRM_MAR!AP75/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":2.9990763485004724E-2},{"$f":"PTRM_MAR!AQ75/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":2.9160508957140729E-2},{"$f":"PTRM_MAR!AR75/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":2.8425256152610882E-2},{"$f":"PTRM_MAR!AS75/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":5.3116021645341327E-4},{"$f":"PTRM_MAR!AT75/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":5.2350552073275624E-4},{"$f":"PTRM_MAR!AU75/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":5.1511140333360974E-4},{"$f":"PTRM_MAR!AV75/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":5.100158585027454E-4},{"$f":"PTRM_MAR!AW75/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":4.9595520638801818E-4},{"$f":"PTRM_MAR!AX75/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":2.9585918108766E-6},{"$f":"PTRM_MAR!AY75/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":2.8371094555507357E-6},{"$f":"PTRM_MAR!AZ75/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":2.8070551229974171E-6},{"$f":"PTRM_MAR!BA75/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":2.746700095480426E-6},{"$f":"PTRM_MAR!BB75/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":2.6814487399426669E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J76/(PTRM_MAR!J69/PTRM_MAR!I69)*(J69/I69)","v":10.114942800162254},{"$f":"PTRM_MAR!K76/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":10.246882749462563},{"$f":"PTRM_MAR!L76/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":10.617551146122111},{"$f":"PTRM_MAR!M76/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":10.567653923195163},{"$f":"PTRM_MAR!N76/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":10.298447323261421},{"$f":"PTRM_MAR!O76/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":10.477486638924349},{"$f":"PTRM_MAR!P76/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":10.43546955498041},{"$f":"PTRM_MAR!Q76/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":10.532975323174222},{"$f":"PTRM_MAR!R76/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":10.569907885998512},{"$f":"PTRM_MAR!S76/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":10.662538176013436},{"$f":"PTRM_MAR!T76/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":10.877373097379936},{"$f":"PTRM_MAR!U76/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":10.768052011174321},{"$f":"PTRM_MAR!V76/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":10.61383470641179},{"$f":"PTRM_MAR!W76/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":10.546794331038738},{"$f":"PTRM_MAR!X76/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":10.48286476600906},{"$f":"PTRM_MAR!Y76/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":10.417177131611441},{"$f":"PTRM_MAR!Z76/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":10.300299777632075},{"$f":"PTRM_MAR!AA76/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":10.310461162958219},{"$f":"PTRM_MAR!AB76/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":10.354667623776672},{"$f":"PTRM_MAR!AC76/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":10.269356492379906},{"$f":"PTRM_MAR!AD76/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":10.366947280986629},{"$f":"PTRM_MAR!AE76/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":10.286371076927527},{"$f":"PTRM_MAR!AF76/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":10.245161973635675},{"$f":"PTRM_MAR!AG76/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":10.180156927989991},{"$f":"PTRM_MAR!AH76/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":10.063901828691659},{"$f":"PTRM_MAR!AI76/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":10.010693831978266},{"$f":"PTRM_MAR!AJ76/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":9.7688256985507227},{"$f":"PTRM_MAR!AK76/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":9.7196643228177564},{"$f":"PTRM_MAR!AL76/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":9.6580180252123426},{"$f":"PTRM_MAR!AM76/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":9.2878963847973424},{"$f":"PTRM_MAR!AN76/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":-1.2048387498848245E-2},{"$f":"PTRM_MAR!AO76/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":-1.1818299331586823E-2},{"$f":"PTRM_MAR!AP76/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":-1.1821576578875091E-2},{"$f":"PTRM_MAR!AQ76/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":-1.1494311903335582E-2},{"$f":"PTRM_MAR!AR76/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":-1.1204494428767853E-2},{"$f":"PTRM_MAR!AS76/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":-2.093695006329378E-4},{"$f":"PTRM_MAR!AT76/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":-2.0635221927246225E-4},{"$f":"PTRM_MAR!AU76/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":-2.0304347717605998E-4},{"$f":"PTRM_MAR!AV76/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":-2.0103494633424694E-4},{"$f":"PTRM_MAR!AW76/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":-1.9549260407922961E-4},{"$f":"PTRM_MAR!AX76/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":-1.1661997093004858E-6},{"$f":"PTRM_MAR!AY76/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":-1.1183145340136033E-6},{"$f":"PTRM_MAR!AZ76/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":-1.1064679001663627E-6},{"$f":"PTRM_MAR!BA76/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":-1.0826775228367218E-6},{"$f":"PTRM_MAR!BB76/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":-1.0569571407347206E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K77/(PTRM_MAR!K69/PTRM_MAR!I69)*(K69/I69)","v":10.584814505175681},{"$f":"PTRM_MAR!L77/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":10.972277045984903},{"$f":"PTRM_MAR!M77/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":10.925454738152425},{"$f":"PTRM_MAR!N77/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":10.651955382129342},{"$f":"PTRM_MAR!O77/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":10.790364591484451},{"$f":"PTRM_MAR!P77/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":10.752402624858007},{"$f":"PTRM_MAR!Q77/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":10.85847843486834},{"$f":"PTRM_MAR!R77/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":10.902448736489475},{"$f":"PTRM_MAR!S77/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":11.004231503109322},{"$f":"PTRM_MAR!T77/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":11.228219612272069},{"$f":"PTRM_MAR!U77/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":11.122323858544849},{"$f":"PTRM_MAR!V77/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":10.970245283958294},{"$f":"PTRM_MAR!W77/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":10.908508073833842},{"$f":"PTRM_MAR!X77/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":10.850311695823015},{"$f":"PTRM_MAR!Y77/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":10.793350586883408},{"$f":"PTRM_MAR!Z77/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":10.680971849246951},{"$f":"PTRM_MAR!AA77/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":10.700765490282974},{"$f":"PTRM_MAR!AB77/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":10.756522825907776},{"$f":"PTRM_MAR!AC77/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":10.678328902914801},{"$f":"PTRM_MAR!AD77/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":10.788471602613402},{"$f":"PTRM_MAR!AE77/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":10.71652638864489},{"$f":"PTRM_MAR!AF77/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":10.686300663216642},{"$f":"PTRM_MAR!AG77/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":10.632057912777549},{"$f":"PTRM_MAR!AH77/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":10.525079901349981},{"$f":"PTRM_MAR!AI77/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":10.472624508712913},{"$f":"PTRM_MAR!AJ77/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":10.235973236469018},{"$f":"PTRM_MAR!AK77/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":10.202173058212811},{"$f":"PTRM_MAR!AL77/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":10.156666229506277},{"$f":"PTRM_MAR!AM77/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":9.7876574601590836},{"$f":"PTRM_MAR!AN77/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":9.4141177433923211},{"$f":"PTRM_MAR!AO77/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":-1.4036811086637076E-17},{"$f":"PTRM_MAR!AP77/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":-1.4651168904425615E-17},{"$f":"PTRM_MAR!AQ77/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":-1.4893096658250557E-17},{"$f":"PTRM_MAR!AR77/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":-1.5208895696914588E-17},{"$f":"PTRM_MAR!AS77/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":1.407935613074947E-2},{"$f":"PTRM_MAR!AT77/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":1.3876454663762236E-2},{"$f":"PTRM_MAR!AU77/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":1.3653953496308423E-2},{"$f":"PTRM_MAR!AV77/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":1.3518886922925041E-2},{"$f":"PTRM_MAR!AW77/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":1.314618406901847E-2},{"$f":"PTRM_MAR!AX77/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":7.8422793086772201E-5},{"$f":"PTRM_MAR!AY77/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":7.5202684932483996E-5},{"$f":"PTRM_MAR!AZ77/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":7.440604083493559E-5},{"$f":"PTRM_MAR!BA77/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":7.2806222361393262E-5},{"$f":"PTRM_MAR!BB77/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":7.1076617914048713E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L78/(PTRM_MAR!L69/PTRM_MAR!I69)*(L69/I69)","v":11.139634430556191},{"$f":"PTRM_MAR!M78/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":11.096719661309034},{"$f":"PTRM_MAR!N78/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":10.823630748498395},{"$f":"PTRM_MAR!O78/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":10.987114808713429},{"$f":"PTRM_MAR!P78/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":10.953637225267082},{"$f":"PTRM_MAR!Q78/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":11.067163543406014},{"$f":"PTRM_MAR!R78/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":11.11772151885445},{"$f":"PTRM_MAR!S78/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":11.227586270757939},{"$f":"PTRM_MAR!T78/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":11.458522701125982},{"$f":"PTRM_MAR!U78/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":11.35721113260281},{"$f":"PTRM_MAR!V78/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":11.208926459144758},{"$f":"PTRM_MAR!W78/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":11.153178817261622},{"$f":"PTRM_MAR!X78/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":11.101365058271698},{"$f":"PTRM_MAR!Y78/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":11.053600298809247},{"$f":"PTRM_MAR!Z78/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":10.946958607763682},{"$f":"PTRM_MAR!AA78/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":10.976205334713526},{"$f":"PTRM_MAR!AB78/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":11.042950600744854},{"$f":"PTRM_MAR!AC78/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":10.972750495142829},{"$f":"PTRM_MAR!AD78/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":11.094569372845591},{"$f":"PTRM_MAR!AE78/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":11.032062654726296},{"$f":"PTRM_MAR!AF78/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":11.013183837175355},{"$f":"PTRM_MAR!AG78/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":10.97032623879554},{"$f":"PTRM_MAR!AH78/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":10.873814288399847},{"$f":"PTRM_MAR!AI78/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":10.825379342681478},{"$f":"PTRM_MAR!AJ78/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":10.596432018391928},{"$f":"PTRM_MAR!AK78/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":10.578366957343786},{"$f":"PTRM_MAR!AL78/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":10.549497213760256},{"$f":"PTRM_MAR!AM78/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":10.185470431359789},{"$f":"PTRM_MAR!AN78/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":9.8435719180583536},{"$f":"PTRM_MAR!AO78/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":9.6007278323923817},{"$f":"PTRM_MAR!AP78/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":-1.7465432172067484E-16},{"$f":"PTRM_MAR!AQ78/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":-1.7753830510966836E-16},{"$f":"PTRM_MAR!AR78/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":-1.8130289667623252E-16},{"$f":"PTRM_MAR!AS78/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":4.9547534670558946E-2},{"$f":"PTRM_MAR!AT78/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":4.8833491544090918E-2},{"$f":"PTRM_MAR!AU78/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":4.8050473897099218E-2},{"$f":"PTRM_MAR!AV78/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":4.7575152748504164E-2},{"$f":"PTRM_MAR!AW78/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":4.6263551038577877E-2},{"$f":"PTRM_MAR!AX78/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":2.7598251108533673E-4},{"$f":"PTRM_MAR!AY78/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":2.6465042892647361E-4},{"$f":"PTRM_MAR!AZ78/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":2.618469093140128E-4},{"$f":"PTRM_MAR!BA78/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":2.5621688898152606E-4},{"$f":"PTRM_MAR!BB78/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":2.5013013078567427E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M79/(PTRM_MAR!M69/PTRM_MAR!I69)*(M69/I69)","v":11.454104147058274},{"$f":"PTRM_MAR!N79/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":11.176875137477017},{"$f":"PTRM_MAR!O79/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":11.322483423261978},{"$f":"PTRM_MAR!P79/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":11.293096287973274},{"$f":"PTRM_MAR!Q79/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":11.41553571294024},{"$f":"PTRM_MAR!R79/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":11.473351004667336},{"$f":"PTRM_MAR!S79/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":11.592718043043831},{"$f":"PTRM_MAR!T79/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":11.833703270631595},{"$f":"PTRM_MAR!U79/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":11.735727415747215},{"$f":"PTRM_MAR!V79/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":11.589395015194281},{"$f":"PTRM_MAR!W79/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":11.538966965735121},{"$f":"PTRM_MAR!X79/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":11.492917128780146},{"$f":"PTRM_MAR!Y79/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":11.45364668018181},{"$f":"PTRM_MAR!Z79/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":11.351437239317049},{"$f":"PTRM_MAR!AA79/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":11.390553609547569},{"$f":"PTRM_MAR!AB79/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":11.46918108503511},{"$f":"PTRM_MAR!AC79/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":11.406138331266032},{"$f":"PTRM_MAR!AD79/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":11.5414341200919},{"$f":"PTRM_MAR!AE79/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":11.487628156310922},{"$f":"PTRM_MAR!AF79/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":11.479915545839397},{"$f":"PTRM_MAR!AG79/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":11.447961627131088},{"$f":"PTRM_MAR!AH79/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":11.360756285569485},{"$f":"PTRM_MAR!AI79/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":11.317454419147845},{"$f":"PTRM_MAR!AJ79/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":11.093317307010278},{"$f":"PTRM_MAR!AK79/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":11.090811669693316},{"$f":"PTRM_MAR!AL79/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":11.078268627435147},{"$f":"PTRM_MAR!AM79/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":10.714597498108132},{"$f":"PTRM_MAR!AN79/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":10.38387324958925},{"$f":"PTRM_MAR!AO79/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":10.148668078748825},{"$f":"PTRM_MAR!AP79/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":10.111357896547638},{"$f":"PTRM_MAR!AQ79/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":2.275094561074633E-17},{"$f":"PTRM_MAR!AR79/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":2.3233365547811007E-17},{"$f":"PTRM_MAR!AS79/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":0.13896984591576772},{"$f":"PTRM_MAR!AT79/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":0.13696711330914546},{"$f":"PTRM_MAR!AU79/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":0.1347709224698781},{"$f":"PTRM_MAR!AV79/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":0.13343775206654804},{"$f":"PTRM_MAR!AW79/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":0.12975900016207395},{"$f":"PTRM_MAR!AX79/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":7.7406973517423156E-4},{"$f":"PTRM_MAR!AY79/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":7.4228575798963609E-4},{"$f":"PTRM_MAR!AZ79/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":7.3442250725161255E-4},{"$f":"PTRM_MAR!BA79/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":7.1863154886568062E-4},{"$f":"PTRM_MAR!BB79/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":7.0155954207001901E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N80/(PTRM_MAR!N69/PTRM_MAR!I69)*(N69/I69)","v":11.18019567853109},{"$f":"PTRM_MAR!O80/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":11.364194043057218},{"$f":"PTRM_MAR!P80/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":11.339620359444933},{"$f":"PTRM_MAR!Q80/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":11.467755575768384},{"$f":"PTRM_MAR!R80/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":11.531284908525496},{"$f":"PTRM_MAR!S80/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":11.657011231382281},{"$f":"PTRM_MAR!T80/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":11.901919354164464},{"$f":"PTRM_MAR!U80/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":11.809765821352967},{"$f":"PTRM_MAR!V80/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":11.669125388794024},{"$f":"PTRM_MAR!W80/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":11.62526609941977},{"$f":"PTRM_MAR!X80/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":11.586113179665157},{"$f":"PTRM_MAR!Y80/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":11.556150304374007},{"$f":"PTRM_MAR!Z80/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":11.460963102196104},{"$f":"PTRM_MAR!AA80/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":11.508863658698841},{"$f":"PTRM_MAR!AB80/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":11.597256312950117},{"$f":"PTRM_MAR!AC80/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":11.542932368824694},{"$f":"PTRM_MAR!AD80/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":11.688283698614638},{"$f":"PTRM_MAR!AE80/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":11.644485949232999},{"$f":"PTRM_MAR!AF80/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":11.648043068998634},{"$f":"PTRM_MAR!AG80/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":11.627720778960802},{"$f":"PTRM_MAR!AH80/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":11.551981649471374},{"$f":"PTRM_MAR!AI80/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":11.515995285147611},{"$f":"PTRM_MAR!AJ80/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":11.302342413225672},{"$f":"PTRM_MAR!AK80/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":11.31531125256234},{"$f":"PTRM_MAR!AL80/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":11.319258780403311},{"$f":"PTRM_MAR!AM80/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":10.965220916263629},{"$f":"PTRM_MAR!AN80/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":10.650021416664069},{"$f":"PTRM_MAR!AO80/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":10.428501335318373},{"$f":"PTRM_MAR!AP80/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":10.411674108005242},{"$f":"PTRM_MAR!AQ80/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":10.102524513421541},{"$f":"PTRM_MAR!AR80/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":-1.1776533341260896E-16},{"$f":"PTRM_MAR!AS80/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":0.15896098130650158},{"$f":"PTRM_MAR!AT80/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":0.1566701509587716},{"$f":"PTRM_MAR!AU80/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":0.1541580329619085},{"$f":"PTRM_MAR!AV80/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":0.15263308289690963},{"$f":"PTRM_MAR!AW80/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":0.14842513397917964},{"$f":"PTRM_MAR!AX80/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":8.8542146601744496E-4},{"$f":"PTRM_MAR!AY80/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":8.4906528982833795E-4},{"$f":"PTRM_MAR!AZ80/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":8.4007089219237266E-4},{"$f":"PTRM_MAR!BA80/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":8.2200836773423027E-4},{"$f":"PTRM_MAR!BB80/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":8.0248051307463427E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O81/(PTRM_MAR!O69/PTRM_MAR!N69)*(O69/N69)","v":11.485312203143998},{"$f":"PTRM_MAR!P81/(PTRM_MAR!P69/PTRM_MAR!N69)*(P69/N69)","v":11.465251814872518},{"$f":"PTRM_MAR!Q81/(PTRM_MAR!Q69/PTRM_MAR!N69)*(Q69/N69)","v":11.599841292352911},{"$f":"PTRM_MAR!R81/(PTRM_MAR!R69/PTRM_MAR!N69)*(R69/N69)","v":11.66938501161505},{"$f":"PTRM_MAR!S81/(PTRM_MAR!S69/PTRM_MAR!N69)*(S69/N69)","v":11.802194645273802},{"$f":"PTRM_MAR!T81/(PTRM_MAR!T69/PTRM_MAR!S69)*(T69/S69)","v":12.052786083041921},{"$f":"PTRM_MAR!U81/(PTRM_MAR!U69/PTRM_MAR!S69)*(U69/S69)","v":11.965645029311961},{"$f":"PTRM_MAR!V81/(PTRM_MAR!V69/PTRM_MAR!S69)*(V69/S69)","v":11.829546066068582},{"$f":"PTRM_MAR!W81/(PTRM_MAR!W69/PTRM_MAR!S69)*(W69/S69)","v":11.791768499479149},{"$f":"PTRM_MAR!X81/(PTRM_MAR!X69/PTRM_MAR!S69)*(X69/S69)","v":11.759050084348956},{"$f":"PTRM_MAR!Y81/(PTRM_MAR!Y69/PTRM_MAR!X69)*(Y69/X69)","v":11.737830043181011},{"$f":"PTRM_MAR!Z81/(PTRM_MAR!Z69/PTRM_MAR!X69)*(Z69/X69)","v":11.648805006615145},{"$f":"PTRM_MAR!AA81/(PTRM_MAR!AA69/PTRM_MAR!X69)*(AA69/X69)","v":11.705597008646468},{"$f":"PTRM_MAR!AB81/(PTRM_MAR!AB69/PTRM_MAR!X69)*(AB69/X69)","v":11.804123095337367},{"$f":"PTRM_MAR!AC81/(PTRM_MAR!AC69/PTRM_MAR!X69)*(AC69/X69)","v":11.757902600182389},{"$f":"PTRM_MAR!AD81/(PTRM_MAR!AD69/PTRM_MAR!AC69)*(AD69/AC69)","v":11.914204102069972},{"$f":"PTRM_MAR!AE81/(PTRM_MAR!AE69/PTRM_MAR!AC69)*(AE69/AC69)","v":11.879836470251458},{"$f":"PTRM_MAR!AF81/(PTRM_MAR!AF69/PTRM_MAR!AC69)*(AF69/AC69)","v":11.894387786964902},{"$f":"PTRM_MAR!AG81/(PTRM_MAR!AG69/PTRM_MAR!AC69)*(AG69/AC69)","v":11.885242382384037},{"$f":"PTRM_MAR!AH81/(PTRM_MAR!AH69/PTRM_MAR!AC69)*(AH69/AC69)","v":11.820125660882093},{"$f":"PTRM_MAR!AI81/(PTRM_MAR!AI69/PTRM_MAR!AH69)*(AI69/AH69)","v":11.791776472589198},{"$f":"PTRM_MAR!AJ81/(PTRM_MAR!AJ69/PTRM_MAR!AH69)*(AJ69/AH69)","v":11.586784502866561},{"$f":"PTRM_MAR!AK81/(PTRM_MAR!AK69/PTRM_MAR!AH69)*(AK69/AH69)","v":11.614894641070794},{"$f":"PTRM_MAR!AL81/(PTRM_MAR!AL69/PTRM_MAR!AH69)*(AL69/AH69)","v":11.634906774980555},{"$f":"PTRM_MAR!AM81/(PTRM_MAR!AM69/PTRM_MAR!AH69)*(AM69/AH69)","v":11.287694009931942},{"$f":"PTRM_MAR!AN81/(PTRM_MAR!AN69/PTRM_MAR!AM69)*(AN69/AM69)","v":10.983750836966051},{"$f":"PTRM_MAR!AO81/(PTRM_MAR!AO69/PTRM_MAR!AM69)*(AO69/AM69)","v":10.773994045862247},{"$f":"PTRM_MAR!AP81/(PTRM_MAR!AP69/PTRM_MAR!AM69)*(AP69/AM69)","v":10.776981704389073},{"$f":"PTRM_MAR!AQ81/(PTRM_MAR!AQ69/PTRM_MAR!AM69)*(AQ69/AM69)","v":10.478635253114158},{"$f":"PTRM_MAR!AR81/(PTRM_MAR!AR69/PTRM_MAR!AM69)*(AR69/AM69)","v":10.214427040259526},{"$f":"PTRM_MAR!AS81/(PTRM_MAR!AS69/PTRM_MAR!AR69)*(AS69/AR69)","v":0.19086889660811521},{"$f":"PTRM_MAR!AT81/(PTRM_MAR!AT69/PTRM_MAR!AR69)*(AT69/AR69)","v":0.18811823253197615},{"$f":"PTRM_MAR!AU81/(PTRM_MAR!AU69/PTRM_MAR!AR69)*(AU69/AR69)","v":0.18510186218580837},{"$f":"PTRM_MAR!AV81/(PTRM_MAR!AV69/PTRM_MAR!AR69)*(AV69/AR69)","v":0.18327081198785081},{"$f":"PTRM_MAR!AW81/(PTRM_MAR!AW69/PTRM_MAR!AR69)*(AW69/AR69)","v":0.17821821002031629},{"$f":"PTRM_MAR!AX81/(PTRM_MAR!AX69/PTRM_MAR!AW69)*(AX69/AW69)","v":1.0631503206817564E-3},{"$f":"PTRM_MAR!AY81/(PTRM_MAR!AY69/PTRM_MAR!AW69)*(AY69/AW69)","v":1.0194964430001304E-3},{"$f":"PTRM_MAR!AZ81/(PTRM_MAR!AZ69/PTRM_MAR!AW69)*(AZ69/AW69)","v":1.0086966181731738E-3},{"$f":"PTRM_MAR!BA81/(PTRM_MAR!BA69/PTRM_MAR!AW69)*(BA69/AW69)","v":9.870084398230707E-4},{"$f":"PTRM_MAR!BB81/(PTRM_MAR!BB69/PTRM_MAR!AW69)*(BB69/AW69)","v":9.6356079851281698E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":87.605328279926383},99.218970559011197,108.49023037986561,117.78285649956585,127.17714266632862,139.99266230926372,152.1517733454678,168.52812672325831,178.92242322235208,185.28686994811832,199.61290166958531,198.57389831583242,200.17737445289447,200.6144126562375,202.09230114290773,206.11382099525153,203.72875231359993,200.48566614714366,198.87858013465143,197.31556942052308,195.52842662887687,192.94252763018997,192.71655872901982,193.09861252546696,191.03870245698334,192.57793555121674,190.54368489530253,189.20679371135626,187.39417233361164,184.6025016982062,103.22060745147505,92.420739609503883,{"$f":"SUM(AK71:AK81)","v":83.456053383396238},74.323261765979765,62.888064128389672,51.277069754091173,40.953592756272769,31.301715644713582,20.58281458647177,10.216040135580958,0.55245675726455057,0.54449515124684555,0.53576447689515072,0.53046462934152239,0.51584022406472307,3.0772809710401645E-3,2.9509244737178624E-3,2.9196637536157075E-3,2.8568867467708712E-3,2.7890169548645699E-3]
[]
[]
["Approach E"]
[{"$f":"Inputs!A111","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E89/(PTRM_MAR!E87/PTRM_MAR!D87)*(E87/D87)","v":87.605328279926383},{"$f":"PTRM_MAR!F89/(PTRM_MAR!F87/PTRM_MAR!D87)*(F87/D87)","v":90.094832440375257},{"$f":"PTRM_MAR!G89/(PTRM_MAR!G87/PTRM_MAR!D87)*(G87/D87)","v":89.915092974627512},{"$f":"PTRM_MAR!H89/(PTRM_MAR!H87/PTRM_MAR!D87)*(H87/D87)","v":89.7290853811933},{"$f":"PTRM_MAR!I89/(PTRM_MAR!I87/PTRM_MAR!D87)*(I87/D87)","v":89.486980523532338},{"$f":"PTRM_MAR!J89/(PTRM_MAR!J87/PTRM_MAR!I87)*(J87/I87)","v":91.414754442179685},{"$f":"PTRM_MAR!K89/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":92.397180649361786},{"$f":"PTRM_MAR!L89/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":95.512879066377351},{"$f":"PTRM_MAR!M89/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":94.828825380400687},{"$f":"PTRM_MAR!N89/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":92.173936053007822},{"$f":"PTRM_MAR!O89/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":93.338296473055109},{"$f":"PTRM_MAR!P89/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":92.699886616687692},{"$f":"PTRM_MAR!Q89/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":93.287076872802857},{"$f":"PTRM_MAR!R89/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":93.320898865178435},{"$f":"PTRM_MAR!S89/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":93.828445278073431},{"$f":"PTRM_MAR!T89/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":94.599525895754837},{"$f":"PTRM_MAR!U89/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":93.305734549275329},{"$f":"PTRM_MAR!V89/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":91.613514667468067},{"$f":"PTRM_MAR!W89/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":90.662066300088043},{"$f":"PTRM_MAR!X89/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":89.721403359821608},{"$f":"PTRM_MAR!Y89/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":89.104002765421896},{"$f":"PTRM_MAR!Z89/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":87.672400960734493},{"$f":"PTRM_MAR!AA89/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":87.300380570313393},{"$f":"PTRM_MAR!AB89/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":87.185427939142826},{"$f":"PTRM_MAR!AC89/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":85.950585448451818},{"$f":"PTRM_MAR!AD89/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":85.985894385861329},{"$f":"PTRM_MAR!AE89/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":84.729179355302321},{"$f":"PTRM_MAR!AF89/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":83.761838765381029},{"$f":"PTRM_MAR!AG89/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":82.560242208043363},{"$f":"PTRM_MAR!AH89/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":80.903983825795564},{"$f":"PTRM_MAR!AI89/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":9.4655734153179988E-16},{"$f":"PTRM_MAR!AJ89/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":9.6217457533281507E-16},{"$f":"PTRM_MAR!AK89/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":9.989556056151825E-16},{"$f":"PTRM_MAR!AL89/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":1.0377388806603815E-15},{"$f":"PTRM_MAR!AM89/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":1.0454922669953354E-15},{"$f":"PTRM_MAR!AN89/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":1.059173193574556E-15},{"$f":"PTRM_MAR!AO89/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":1.0822355763767027E-15},{"$f":"PTRM_MAR!AP89/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":1.1296024521529872E-15},{"$f":"PTRM_MAR!AQ89/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":1.1482550378782102E-15},{"$f":"PTRM_MAR!AR89/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":1.1726030862004633E-15},{"$f":"PTRM_MAR!AS89/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":1.200541203301399E-15},{"$f":"PTRM_MAR!AT89/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":1.2325415358192429E-15},{"$f":"PTRM_MAR!AU89/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":1.2655079202835301E-15},{"$f":"PTRM_MAR!AV89/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":1.3099434234697381E-15},{"$f":"PTRM_MAR!AW89/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":1.33448807825569E-15},{"$f":"PTRM_MAR!AX89/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":1.3769610575670646E-15},{"$f":"PTRM_MAR!AY89/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":1.3754394144211055E-15},{"$f":"PTRM_MAR!AZ89/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":1.4200371978824557E-15},{"$f":"PTRM_MAR!BA89/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":1.4526640121601418E-15},{"$f":"PTRM_MAR!BB89/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":1.485685279310758E-15}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F90/(PTRM_MAR!F87/PTRM_MAR!D87)*(F87/D87)","v":9.1241381186359458},{"$f":"PTRM_MAR!G90/(PTRM_MAR!G87/PTRM_MAR!D87)*(G87/D87)","v":9.1097295750010261},{"$f":"PTRM_MAR!H90/(PTRM_MAR!H87/PTRM_MAR!D87)*(H87/D87)","v":9.0948316626289163},{"$f":"PTRM_MAR!I90/(PTRM_MAR!I87/PTRM_MAR!D87)*(I87/D87)","v":9.0744001290190752},{"$f":"PTRM_MAR!J90/(PTRM_MAR!J87/PTRM_MAR!I87)*(J87/I87)","v":9.2742683833371959},{"$f":"PTRM_MAR!K90/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":9.378569510271042},{"$f":"PTRM_MAR!L90/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":9.6998317647989349},{"$f":"PTRM_MAR!M90/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":9.6355737750882273},{"$f":"PTRM_MAR!N90/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":9.3711224270787827},{"$f":"PTRM_MAR!O90/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":9.4951489158270306},{"$f":"PTRM_MAR!P90/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":9.4361021118515609},{"$f":"PTRM_MAR!Q90/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":9.5021206374355796},{"$f":"PTRM_MAR!R90/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":9.5121530725795989},{"$f":"PTRM_MAR!S90/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":9.5708781729436847},{"$f":"PTRM_MAR!T90/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":9.6569828677797052},{"$f":"PTRM_MAR!U90/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":9.5326908350304862},{"$f":"PTRM_MAR!V90/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":9.3679069130872712},{"$f":"PTRM_MAR!W90/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":9.2791376908995247},{"$f":"PTRM_MAR!X90/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":9.1918385385939061},{"$f":"PTRM_MAR!Y90/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":9.1380956126406989},{"$f":"PTRM_MAR!Z90/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":9.0012785541258555},{"$f":"PTRM_MAR!AA90/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":8.9737537568547463},{"$f":"PTRM_MAR!AB90/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":8.9733832233611235},{"$f":"PTRM_MAR!AC90/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":8.8584410628394448},{"$f":"PTRM_MAR!AD90/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":8.875209163095338},{"$f":"PTRM_MAR!AE90/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":8.7595099784107848},{"$f":"PTRM_MAR!AF90/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":8.6745639470316842},{"$f":"PTRM_MAR!AG90/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":8.5663173282024463},{"$f":"PTRM_MAR!AH90/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":8.4118464827971113},{"$f":"PTRM_MAR!AI90/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":8.2479602285752254},{"$f":"PTRM_MAR!AJ90/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":0},{"$f":"PTRM_MAR!AK90/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":0},{"$f":"PTRM_MAR!AL90/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":0},{"$f":"PTRM_MAR!AM90/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":0},{"$f":"PTRM_MAR!AN90/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":0},{"$f":"PTRM_MAR!AO90/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":0},{"$f":"PTRM_MAR!AP90/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":0},{"$f":"PTRM_MAR!AQ90/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":0},{"$f":"PTRM_MAR!AR90/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":0},{"$f":"PTRM_MAR!AS90/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":0},{"$f":"PTRM_MAR!AT90/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":0},{"$f":"PTRM_MAR!AU90/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":0},{"$f":"PTRM_MAR!AV90/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":0},{"$f":"PTRM_MAR!AW90/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":0},{"$f":"PTRM_MAR!AX90/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":0},{"$f":"PTRM_MAR!AY90/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":0},{"$f":"PTRM_MAR!AZ90/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":0},{"$f":"PTRM_MAR!BA90/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":0},{"$f":"PTRM_MAR!BB90/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":0}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G91/(PTRM_MAR!G87/PTRM_MAR!D87)*(G87/D87)","v":9.4654078302370621},{"$f":"PTRM_MAR!H91/(PTRM_MAR!H87/PTRM_MAR!D87)*(H87/D87)","v":9.4538657171910163},{"$f":"PTRM_MAR!I91/(PTRM_MAR!I87/PTRM_MAR!D87)*(I87/D87)","v":9.4367234138962548},{"$f":"PTRM_MAR!J91/(PTRM_MAR!J87/PTRM_MAR!I87)*(J87/I87)","v":9.6489400345836618},{"$f":"PTRM_MAR!K91/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":9.7620682819940008},{"$f":"PTRM_MAR!L91/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":10.101455633764063},{"$f":"PTRM_MAR!M91/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":10.039722833771373},{"$f":"PTRM_MAR!N91/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":9.7694631348449867},{"$f":"PTRM_MAR!O91/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":9.9043763752401297},{"$f":"PTRM_MAR!P91/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":9.8486435381480728},{"$f":"PTRM_MAR!Q91/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":9.9237507031718373},{"$f":"PTRM_MAR!R91/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":9.9407639761196549},{"$f":"PTRM_MAR!S91/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":10.009066674673349},{"$f":"PTRM_MAR!T91/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":10.106495938555479},{"$f":"PTRM_MAR!U91/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":9.9841221603882193},{"$f":"PTRM_MAR!V91/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":9.8195506697102459},{"$f":"PTRM_MAR!W91/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":9.7349229361812544},{"$f":"PTRM_MAR!X91/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":9.6521990659689738},{"$f":"PTRM_MAR!Y91/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":9.6051445238069952},{"$f":"PTRM_MAR!Z91/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":9.4711902898022249},{"$f":"PTRM_MAR!AA91/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":9.4527315956302083},{"$f":"PTRM_MAR!AB91/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":9.4635940720010225},{"$f":"PTRM_MAR!AC91/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":9.3543041967356526},{"$f":"PTRM_MAR!AD91/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":9.3848845552853994},{"$f":"PTRM_MAR!AE91/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":9.2762634128996613},{"$f":"PTRM_MAR!AF91/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":9.2010277692063909},{"$f":"PTRM_MAR!AG91/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":9.102013713616202},{"$f":"PTRM_MAR!AH91/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":8.9548108113913152},{"$f":"PTRM_MAR!AI91/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":8.7985248665509328},{"$f":"PTRM_MAR!AJ91/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":8.5371601461425346},{"$f":"PTRM_MAR!AK91/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":-2.5806743766421562E-17},{"$f":"PTRM_MAR!AL91/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":-2.6808660203836958E-17},{"$f":"PTRM_MAR!AM91/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":-2.7008959049294672E-17},{"$f":"PTRM_MAR!AN91/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":0},{"$f":"PTRM_MAR!AO91/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":0},{"$f":"PTRM_MAR!AP91/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":0},{"$f":"PTRM_MAR!AQ91/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":0},{"$f":"PTRM_MAR!AR91/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":0},{"$f":"PTRM_MAR!AS91/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":0},{"$f":"PTRM_MAR!AT91/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":0},{"$f":"PTRM_MAR!AU91/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":0},{"$f":"PTRM_MAR!AV91/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":0},{"$f":"PTRM_MAR!AW91/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":0},{"$f":"PTRM_MAR!AX91/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":0},{"$f":"PTRM_MAR!AY91/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":0},{"$f":"PTRM_MAR!AZ91/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":0},{"$f":"PTRM_MAR!BA91/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":0},{"$f":"PTRM_MAR!BB91/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":0}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H92/(PTRM_MAR!H87/PTRM_MAR!D87)*(H87/D87)","v":9.5050737385526158},{"$f":"PTRM_MAR!I92/(PTRM_MAR!I87/PTRM_MAR!D87)*(I87/D87)","v":9.4917918479486225},{"$f":"PTRM_MAR!J92/(PTRM_MAR!J87/PTRM_MAR!I87)*(J87/I87)","v":9.7094610442993208},{"$f":"PTRM_MAR!K92/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":9.82774782340325},{"$f":"PTRM_MAR!L92/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":10.174226821043039},{"$f":"PTRM_MAR!M92/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":10.117045367906981},{"$f":"PTRM_MAR!N92/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":9.8497919230433997},{"$f":"PTRM_MAR!O92/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":9.9912180582256642},{"$f":"PTRM_MAR!P92/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":9.9406318338111372},{"$f":"PTRM_MAR!Q92/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":10.022402681714782},{"$f":"PTRM_MAR!R92/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":10.045863748405104},{"$f":"PTRM_MAR!S92/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":10.12154311638387},{"$f":"PTRM_MAR!T92/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":10.227149750964708},{"$f":"PTRM_MAR!U92/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":10.11070050901383},{"$f":"PTRM_MAR!V92/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":9.9517213841455234},{"$f":"PTRM_MAR!W92/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":9.8740149854907298},{"$f":"PTRM_MAR!X92/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":9.7985854461092128},{"$f":"PTRM_MAR!Y92/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":9.7597794174818251},{"$f":"PTRM_MAR!Z92/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":9.6330759316606525},{"$f":"PTRM_MAR!AA92/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":9.6243166312193509},{"$f":"PTRM_MAR!AB92/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":9.6460941645765672},{"$f":"PTRM_MAR!AC92/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":9.5460475248935133},{"$f":"PTRM_MAR!AD92/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":9.589486203216369},{"$f":"PTRM_MAR!AE92/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":9.4915169041554375},{"$f":"PTRM_MAR!AF92/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":9.4284828951075532},{"$f":"PTRM_MAR!AG92/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":9.3419682997947646},{"$f":"PTRM_MAR!AH92/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":9.2068688639242335},{"$f":"PTRM_MAR!AI92/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":9.0633167404489772},{"$f":"PTRM_MAR!AJ92/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":8.8122934587075363},{"$f":"PTRM_MAR!AK92/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":8.7332898957265748},{"$f":"PTRM_MAR!AL92/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":1.1340664579271759E-16},{"$f":"PTRM_MAR!AM92/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":1.1425395483564626E-16},{"$f":"PTRM_MAR!AN92/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":0},{"$f":"PTRM_MAR!AO92/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":0},{"$f":"PTRM_MAR!AP92/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":0},{"$f":"PTRM_MAR!AQ92/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":0},{"$f":"PTRM_MAR!AR92/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":0},{"$f":"PTRM_MAR!AS92/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":0},{"$f":"PTRM_MAR!AT92/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":0},{"$f":"PTRM_MAR!AU92/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":0},{"$f":"PTRM_MAR!AV92/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":0},{"$f":"PTRM_MAR!AW92/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":0},{"$f":"PTRM_MAR!AX92/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":0},{"$f":"PTRM_MAR!AY92/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":0},{"$f":"PTRM_MAR!AZ92/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":0},{"$f":"PTRM_MAR!BA92/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":0},{"$f":"PTRM_MAR!BB92/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":0}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I93/(PTRM_MAR!I87/PTRM_MAR!D87)*(I87/D87)","v":9.687246751932328},{"$f":"PTRM_MAR!J93/(PTRM_MAR!J87/PTRM_MAR!I87)*(J87/I87)","v":9.9135271065958186},{"$f":"PTRM_MAR!K93/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":10.038657003185099},{"$f":"PTRM_MAR!L93/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":10.397278422108618},{"$f":"PTRM_MAR!M93/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":10.343731710604494},{"$f":"PTRM_MAR!N93/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":10.075465622614123},{"$f":"PTRM_MAR!O93/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":10.225413767435654},{"$f":"PTRM_MAR!P93/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":10.179147011453983},{"$f":"PTRM_MAR!Q93/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":10.268701125405601},{"$f":"PTRM_MAR!R93/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":10.298865373092948},{"$f":"PTRM_MAR!S93/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":10.382940037458743},{"$f":"PTRM_MAR!T93/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":10.498176201558428},{"$f":"PTRM_MAR!U93/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":10.385833380582824},{"$f":"PTRM_MAR!V93/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":10.230000716340779},{"$f":"PTRM_MAR!W93/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":10.157959350355727},{"$f":"PTRM_MAR!X93/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":10.088596293025008},{"$f":"PTRM_MAR!Y93/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":10.057341836694324},{"$f":"PTRM_MAR!Z93/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":9.9358992080601354},{"$f":"PTRM_MAR!AA93/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":9.9365682320725295},{"$f":"PTRM_MAR!AB93/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":9.9694263291671348},{"$f":"PTRM_MAR!AC93/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":9.8770006222015923},{"$f":"PTRM_MAR!AD93/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":9.9337571210337483},{"$f":"PTRM_MAR!AE93/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":9.8448278170342185},{"$f":"PTRM_MAR!AF93/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":9.7928807456704003},{"$f":"PTRM_MAR!AG93/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":9.7173973287770039},{"$f":"PTRM_MAR!AH93/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":9.5922161492854183},{"$f":"PTRM_MAR!AI93/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":9.4590777585195678},{"$f":"PTRM_MAR!AJ93/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":9.214511969596618},{"$f":"PTRM_MAR!AK93/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":9.1508090862942915},{"$f":"PTRM_MAR!AL93/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":9.0739839972667493},{"$f":"PTRM_MAR!AM93/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":7.0067079700791129E-17},{"$f":"PTRM_MAR!AN93/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":-3.796067523759081E-16},{"$f":"PTRM_MAR!AO93/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":-3.8787229033578339E-16},{"$f":"PTRM_MAR!AP93/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":-4.0484853746204039E-16},{"$f":"PTRM_MAR!AQ93/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":-4.1153360798074278E-16},{"$f":"PTRM_MAR!AR93/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":-4.2025992734604833E-16},{"$f":"PTRM_MAR!AS93/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":-4.3027292424261061E-16},{"$f":"PTRM_MAR!AT93/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":-4.4174181561537252E-16},{"$f":"PTRM_MAR!AU93/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":-4.5355693916644152E-16},{"$f":"PTRM_MAR!AV93/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":-4.6948258490316813E-16},{"$f":"PTRM_MAR!AW93/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":-4.7827936785425305E-16},{"$f":"PTRM_MAR!AX93/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":-4.9350164673926458E-16},{"$f":"PTRM_MAR!AY93/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":-4.929562911577442E-16},{"$f":"PTRM_MAR!AZ93/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":-5.0894009800409388E-16},{"$f":"PTRM_MAR!BA93/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":-5.20633519895301E-16},{"$f":"PTRM_MAR!BB93/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":-5.3246831335346857E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J94/(PTRM_MAR!J87/PTRM_MAR!I87)*(J87/I87)","v":10.114942800162254},{"$f":"PTRM_MAR!K94/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":10.246882749462564},{"$f":"PTRM_MAR!L94/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":10.617551146122114},{"$f":"PTRM_MAR!M94/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":10.567653923195165},{"$f":"PTRM_MAR!N94/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":10.298447323261421},{"$f":"PTRM_MAR!O94/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":10.456877884168879},{"$f":"PTRM_MAR!P94/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":10.414943445978489},{"$f":"PTRM_MAR!Q94/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":10.512257424620744},{"$f":"PTRM_MAR!R94/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":10.54911734272059},{"$f":"PTRM_MAR!S94/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":10.641565433034799},{"$f":"PTRM_MAR!T94/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":10.766400979200821},{"$f":"PTRM_MAR!U94/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":10.658195198353333},{"$f":"PTRM_MAR!V94/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":10.505551234949621},{"$f":"PTRM_MAR!W94/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":10.439194812622221},{"$f":"PTRM_MAR!X94/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":10.375917463819947},{"$f":"PTRM_MAR!Y94/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":10.35222368177117},{"$f":"PTRM_MAR!Z94/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":10.236075084464872},{"$f":"PTRM_MAR!AA94/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":10.246173111260795},{"$f":"PTRM_MAR!AB94/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":10.290103934821756},{"$f":"PTRM_MAR!AC94/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":10.205324737577975},{"$f":"PTRM_MAR!AD94/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":10.27538498935211},{"$f":"PTRM_MAR!AE94/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":10.195520445311613},{"$f":"PTRM_MAR!AF94/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":10.154675306437767},{"$f":"PTRM_MAR!AG94/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":10.090244394216883},{"$f":"PTRM_MAR!AH94/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":9.9750160758037456},{"$f":"PTRM_MAR!AI94/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":9.8523282098235843},{"$f":"PTRM_MAR!AJ94/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":9.6142863443922959},{"$f":"PTRM_MAR!AK94/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":9.5659026841688259},{"$f":"PTRM_MAR!AL94/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":9.5052316091041948},{"$f":"PTRM_MAR!AM94/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":9.1409651616299676},{"$f":"PTRM_MAR!AN94/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":2.2424722943826862E-16},{"$f":"PTRM_MAR!AO94/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":2.2912997711258665E-16},{"$f":"PTRM_MAR!AP94/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":2.3915845094898646E-16},{"$f":"PTRM_MAR!AQ94/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":2.4310756021281211E-16},{"$f":"PTRM_MAR!AR94/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":2.4826250787540136E-16},{"$f":"PTRM_MAR!AS94/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":2.5417754178450456E-16},{"$f":"PTRM_MAR!AT94/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":2.6095262441665836E-16},{"$f":"PTRM_MAR!AU94/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":2.6793223872861446E-16},{"$f":"PTRM_MAR!AV94/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":2.7734008490396335E-16},{"$f":"PTRM_MAR!AW94/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":2.8253665791644018E-16},{"$f":"PTRM_MAR!AX94/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":2.9152900024000394E-16},{"$f":"PTRM_MAR!AY94/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":2.9120683927355853E-16},{"$f":"PTRM_MAR!AZ94/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":3.0064904328794064E-16},{"$f":"PTRM_MAR!BA94/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":3.0755676409465412E-16},{"$f":"PTRM_MAR!BB94/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":3.1454799812133482E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K95/(PTRM_MAR!K87/PTRM_MAR!I87)*(K87/I87)","v":10.584814505175681},{"$f":"PTRM_MAR!L95/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":10.972277045984903},{"$f":"PTRM_MAR!M95/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":10.925454738152425},{"$f":"PTRM_MAR!N95/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":10.651955382129342},{"$f":"PTRM_MAR!O95/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":10.82093815008677},{"$f":"PTRM_MAR!P95/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":10.782868621533066},{"$f":"PTRM_MAR!Q95/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":10.889244988115532},{"$f":"PTRM_MAR!R95/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":10.933339875758019},{"$f":"PTRM_MAR!S95/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":11.035411034985318},{"$f":"PTRM_MAR!T95/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":11.171512513581343},{"$f":"PTRM_MAR!U95/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":11.066151576696408},{"$f":"PTRM_MAR!V95/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":10.914841061075178},{"$f":"PTRM_MAR!W95/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":10.853415649097565},{"$f":"PTRM_MAR!X95/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":10.795513186584053},{"$f":"PTRM_MAR!Y95/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":10.779178509925758},{"$f":"PTRM_MAR!Z95/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":10.666947329816072},{"$f":"PTRM_MAR!AA95/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":10.686714981053861},{"$f":"PTRM_MAR!AB95/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":10.742399105191179},{"$f":"PTRM_MAR!AC95/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":10.664307853772277},{"$f":"PTRM_MAR!AD95/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":10.748703971690173},{"$f":"PTRM_MAR!AE95/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":10.677023956613695},{"$f":"PTRM_MAR!AF95/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":10.646909646920456},{"$f":"PTRM_MAR!AG95/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":10.592866841919344},{"$f":"PTRM_MAR!AH95/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":10.486283164576534},{"$f":"PTRM_MAR!AI95/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":10.372651119515602},{"$f":"PTRM_MAR!AJ95/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":10.138258959085025},{"$f":"PTRM_MAR!AK95/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":10.104781442867635},{"$f":"PTRM_MAR!AL95/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":10.05970902980291},{"$f":"PTRM_MAR!AM95/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":9.6942228786193407},{"$f":"PTRM_MAR!AN95/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":9.3746652750859933},{"$f":"PTRM_MAR!AO95/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":-1.2633129977973369E-17},{"$f":"PTRM_MAR!AP95/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":-1.3186052013983052E-17},{"$f":"PTRM_MAR!AQ95/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":-1.3403786992425504E-17},{"$f":"PTRM_MAR!AR95/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":-1.3688006127223131E-17},{"$f":"PTRM_MAR!AS95/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":8.7301823508566384E-17},{"$f":"PTRM_MAR!AT95/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":8.9628846832718707E-17},{"$f":"PTRM_MAR!AU95/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":9.2026120221005949E-17},{"$f":"PTRM_MAR!AV95/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":9.5257413279510615E-17},{"$f":"PTRM_MAR!AW95/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":9.7042269238064414E-17},{"$f":"PTRM_MAR!AX95/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":1.0013085006605096E-16},{"$f":"PTRM_MAR!AY95/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":1.000201981192404E-16},{"$f":"PTRM_MAR!AZ95/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":1.0326329199216149E-16},{"$f":"PTRM_MAR!BA95/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":1.056358722700266E-16},{"$f":"PTRM_MAR!BB95/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":1.0803713665719195E-16}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L96/(PTRM_MAR!L87/PTRM_MAR!I87)*(L87/I87)","v":11.139634430556191},{"$f":"PTRM_MAR!M96/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":11.096719661309034},{"$f":"PTRM_MAR!N96/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":10.823630748498395},{"$f":"PTRM_MAR!O96/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":11.000316749031114},{"$f":"PTRM_MAR!P96/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":10.966798939459318},{"$f":"PTRM_MAR!Q96/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":11.080461668994934},{"$f":"PTRM_MAR!R96/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":11.131080394092942},{"$f":"PTRM_MAR!S96/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":11.241077157714058},{"$f":"PTRM_MAR!T96/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":11.38616989413442},{"$f":"PTRM_MAR!U96/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":11.285498039521549},{"$f":"PTRM_MAR!V96/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":11.138149683304242},{"$f":"PTRM_MAR!W96/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":11.082754050007082},{"$f":"PTRM_MAR!X96/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":11.031267459798114},{"$f":"PTRM_MAR!Y96/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":11.02262765435208},{"$f":"PTRM_MAR!Z96/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":10.916284777728222},{"$f":"PTRM_MAR!AA96/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":10.945449554141511},{"$f":"PTRM_MAR!AB96/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":11.012007797181408},{"$f":"PTRM_MAR!AC96/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":10.942004395173949},{"$f":"PTRM_MAR!AD96/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":11.039378815271085},{"$f":"PTRM_MAR!AE96/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":10.977183040326713},{"$f":"PTRM_MAR!AF96/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":10.958398136512475},{"$f":"PTRM_MAR!AG96/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":10.915753735659434},{"$f":"PTRM_MAR!AH96/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":10.819721889373776},{"$f":"PTRM_MAR!AI96/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":10.71717782119573},{"$f":"PTRM_MAR!AJ96/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":10.490518864643146},{"$f":"PTRM_MAR!AK96/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":10.472634366975669},{"$f":"PTRM_MAR!AL96/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":10.44405318142616},{"$f":"PTRM_MAR!AM96/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":10.083664909092677},{"$f":"PTRM_MAR!AN96/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":9.7714588138119147},{"$f":"PTRM_MAR!AO96/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":9.5303937816248077},{"$f":"PTRM_MAR!AP96/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":-1.6606476491474E-16},{"$f":"PTRM_MAR!AQ96/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":-1.6880691305509456E-16},{"$f":"PTRM_MAR!AR96/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":-1.7238636077412273E-16},{"$f":"PTRM_MAR!AS96/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":1.3701417907055224E-16},{"$f":"PTRM_MAR!AT96/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":1.4066628137063165E-16},{"$f":"PTRM_MAR!AU96/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":1.4442863629179342E-16},{"$f":"PTRM_MAR!AV96/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":1.4949992745106634E-16},{"$f":"PTRM_MAR!AW96/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":1.5230113553690235E-16},{"$f":"PTRM_MAR!AX96/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":1.5714844971239725E-16},{"$f":"PTRM_MAR!AY96/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":1.569747891283968E-16},{"$f":"PTRM_MAR!AZ96/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":1.6206460085040993E-16},{"$f":"PTRM_MAR!BA96/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":1.6578820164116285E-16},{"$f":"PTRM_MAR!BB96/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":1.6955682015926896E-16}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M97/(PTRM_MAR!M87/PTRM_MAR!I87)*(M87/I87)","v":11.454104147058274},{"$f":"PTRM_MAR!N97/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":11.176875137477017},{"$f":"PTRM_MAR!O97/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":11.364259938242332},{"$f":"PTRM_MAR!P97/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":11.334764373375796},{"$f":"PTRM_MAR!Q97/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":11.457655562525595},{"$f":"PTRM_MAR!R97/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":11.515684175068509},{"$f":"PTRM_MAR!S97/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":11.63549164145717},{"$f":"PTRM_MAR!T97/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":11.792052761241321},{"$f":"PTRM_MAR!U97/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":11.694421747204357},{"$f":"PTRM_MAR!V97/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":11.548604385678845},{"$f":"PTRM_MAR!W97/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":11.498353825370751},{"$f":"PTRM_MAR!X97/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":11.45246606778541},{"$f":"PTRM_MAR!Y97/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":11.45142672604932},{"$f":"PTRM_MAR!Z97/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":11.349237095492745},{"$f":"PTRM_MAR!AA97/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":11.38834588415993},{"$f":"PTRM_MAR!AB97/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":11.466958120012972},{"$f":"PTRM_MAR!AC97/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":11.403927585236291},{"$f":"PTRM_MAR!AD97/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":11.515987551966893},{"$f":"PTRM_MAR!AE97/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":11.462300219640957},{"$f":"PTRM_MAR!AF97/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":11.45460461394247},{"$f":"PTRM_MAR!AG97/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":11.422721147273384},{"$f":"PTRM_MAR!AH97/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":11.335708076155971},{"$f":"PTRM_MAR!AI97/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":11.24261381018532},{"$f":"PTRM_MAR!AJ97/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":11.019958882763699},{"$f":"PTRM_MAR!AK97/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":11.017469814846152},{"$f":"PTRM_MAR!AL97/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":11.005009717823375},{"$f":"PTRM_MAR!AM97/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":10.643743490497545},{"$f":"PTRM_MAR!AN97/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":10.333730946141413},{"$f":"PTRM_MAR!AO97/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":10.099661548895808},{"$f":"PTRM_MAR!AP97/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":10.06253153246057},{"$f":"PTRM_MAR!AQ97/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":-3.1424743624843371E-16},{"$f":"PTRM_MAR!AR97/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":-3.2091086162913963E-16},{"$f":"PTRM_MAR!AS97/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":1.6519226536082645E-16},{"$f":"PTRM_MAR!AT97/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":1.6959545236214354E-16},{"$f":"PTRM_MAR!AU97/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":1.7413156633760401E-16},{"$f":"PTRM_MAR!AV97/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":1.8024580999170962E-16},{"$f":"PTRM_MAR!AW97/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":1.8362310942586565E-16},{"$f":"PTRM_MAR!AX97/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":1.8946731339802039E-16},{"$f":"PTRM_MAR!AY97/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":1.8925793809489832E-16},{"$f":"PTRM_MAR!AZ97/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":1.9539451121691432E-16},{"$f":"PTRM_MAR!BA97/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":1.9988390095815496E-16},{"$f":"PTRM_MAR!BB97/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":2.0442756669048868E-16}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N98/(PTRM_MAR!N87/PTRM_MAR!I87)*(N87/I87)","v":11.18019567853109},{"$f":"PTRM_MAR!O98/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":11.372372664563139},{"$f":"PTRM_MAR!P98/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":11.347781295679331},{"$f":"PTRM_MAR!Q98/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":11.476008728787528},{"$f":"PTRM_MAR!R98/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":11.539583782549153},{"$f":"PTRM_MAR!S98/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":11.665400588550108},{"$f":"PTRM_MAR!T98/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":11.828473896473565},{"$f":"PTRM_MAR!U98/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":11.736889033150893},{"$f":"PTRM_MAR!V98/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":11.597116477497494},{"$f":"PTRM_MAR!W98/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":11.55352783905661},{"$f":"PTRM_MAR!X98/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":11.514616527737218},{"$f":"PTRM_MAR!Y98/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":11.52114626380385},{"$f":"PTRM_MAR!Z98/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":11.426247387461025},{"$f":"PTRM_MAR!AA98/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":11.474002851266022},{"$f":"PTRM_MAR!AB98/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":11.562127760639115},{"$f":"PTRM_MAR!AC98/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":11.507968365908948},{"$f":"PTRM_MAR!AD98/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":11.631112198474613},{"$f":"PTRM_MAR!AE98/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":11.587528679265635},{"$f":"PTRM_MAR!AF98/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":11.591068399909345},{"$f":"PTRM_MAR!AG98/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":11.570845513328662},{"$f":"PTRM_MAR!AH98/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":11.495476850518845},{"$f":"PTRM_MAR!AI98/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":11.414643189784028},{"$f":"PTRM_MAR!AJ98/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":11.20287067346432},{"$f":"PTRM_MAR!AK98/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":11.215725374247731},{"$f":"PTRM_MAR!AL98/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":11.219638159957576},{"$f":"PTRM_MAR!AM98/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":10.868716177552834},{"$f":"PTRM_MAR!AN98/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":10.570502585008631},{"$f":"PTRM_MAR!AO98/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":10.350636492642641},{"$f":"PTRM_MAR!AP98/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":10.333934906528119},{"$f":"PTRM_MAR!AQ98/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":10.027093590360607},{"$f":"PTRM_MAR!AR98/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":8.9388144638486307E-17},{"$f":"PTRM_MAR!AS98/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":9.2862191199566872E-17},{"$f":"PTRM_MAR!AT98/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":9.5337425692602207E-17},{"$f":"PTRM_MAR!AU98/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":9.7887384568534662E-17},{"$f":"PTRM_MAR!AV98/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":1.0132448292182682E-16},{"$f":"PTRM_MAR!AW98/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":1.0322301869835208E-16},{"$f":"PTRM_MAR!AX98/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":1.065083152919068E-16},{"$f":"PTRM_MAR!AY98/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":1.0639061577741365E-16},{"$f":"PTRM_MAR!AZ98/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":1.0984026655447662E-16},{"$f":"PTRM_MAR!BA98/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":1.1236395958338357E-16},{"$f":"PTRM_MAR!BB98/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":1.1491816365014947E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O99/(PTRM_MAR!O87/PTRM_MAR!N87)*(O87/N87)","v":11.485312203144},{"$f":"PTRM_MAR!P99/(PTRM_MAR!P87/PTRM_MAR!N87)*(P87/N87)","v":11.465251814872522},{"$f":"PTRM_MAR!Q99/(PTRM_MAR!Q87/PTRM_MAR!N87)*(Q87/N87)","v":11.599841292352917},{"$f":"PTRM_MAR!R99/(PTRM_MAR!R87/PTRM_MAR!N87)*(R87/N87)","v":11.669385011615052},{"$f":"PTRM_MAR!S99/(PTRM_MAR!S87/PTRM_MAR!N87)*(S87/N87)","v":11.802194645273806},{"$f":"PTRM_MAR!T99/(PTRM_MAR!T87/PTRM_MAR!S87)*(T87/S87)","v":11.973092867115106},{"$f":"PTRM_MAR!U99/(PTRM_MAR!U87/PTRM_MAR!S87)*(U87/S87)","v":11.88652799143752},{"$f":"PTRM_MAR!V99/(PTRM_MAR!V87/PTRM_MAR!S87)*(V87/S87)","v":11.751328916733639},{"$f":"PTRM_MAR!W99/(PTRM_MAR!W87/PTRM_MAR!S87)*(W87/S87)","v":11.71380113602364},{"$f":"PTRM_MAR!X99/(PTRM_MAR!X87/PTRM_MAR!S87)*(X87/S87)","v":11.68129905558186},{"$f":"PTRM_MAR!Y99/(PTRM_MAR!Y87/PTRM_MAR!X87)*(Y87/X87)","v":11.695232834893758},{"$f":"PTRM_MAR!Z99/(PTRM_MAR!Z87/PTRM_MAR!X87)*(Z87/X87)","v":11.606530874911163},{"$f":"PTRM_MAR!AA99/(PTRM_MAR!AA87/PTRM_MAR!X87)*(AA87/X87)","v":11.663116775752512},{"$f":"PTRM_MAR!AB99/(PTRM_MAR!AB87/PTRM_MAR!X87)*(AB87/X87)","v":11.761285306044909},{"$f":"PTRM_MAR!AC99/(PTRM_MAR!AC87/PTRM_MAR!X87)*(AC87/X87)","v":11.715232547520296},{"$f":"PTRM_MAR!AD99/(PTRM_MAR!AD87/PTRM_MAR!AC87)*(AD87/AC87)","v":11.85026794931993},{"$f":"PTRM_MAR!AE99/(PTRM_MAR!AE87/PTRM_MAR!AC87)*(AE87/AC87)","v":11.816084747291171},{"$f":"PTRM_MAR!AF99/(PTRM_MAR!AF87/PTRM_MAR!AC87)*(AF87/AC87)","v":11.83055797610213},{"$f":"PTRM_MAR!AG99/(PTRM_MAR!AG87/PTRM_MAR!AC87)*(AG87/AC87)","v":11.821461649242213},{"$f":"PTRM_MAR!AH99/(PTRM_MAR!AH87/PTRM_MAR!AC87)*(AH87/AC87)","v":11.756694368845764},{"$f":"PTRM_MAR!AI99/(PTRM_MAR!AI87/PTRM_MAR!AH87)*(AI87/AH87)","v":11.687009450124545},{"$f":"PTRM_MAR!AJ99/(PTRM_MAR!AJ87/PTRM_MAR!AH87)*(AJ87/AH87)","v":11.483838783438552},{"$f":"PTRM_MAR!AK99/(PTRM_MAR!AK87/PTRM_MAR!AH87)*(AK87/AH87)","v":11.511699170005489},{"$f":"PTRM_MAR!AL99/(PTRM_MAR!AL87/PTRM_MAR!AH87)*(AL87/AH87)","v":11.531533501046631},{"$f":"PTRM_MAR!AM99/(PTRM_MAR!AM87/PTRM_MAR!AH87)*(AM87/AH87)","v":11.187405635685561},{"$f":"PTRM_MAR!AN99/(PTRM_MAR!AN87/PTRM_MAR!AM87)*(AN87/AM87)","v":10.897884522762936},{"$f":"PTRM_MAR!AO99/(PTRM_MAR!AO87/PTRM_MAR!AM87)*(AO87/AM87)","v":10.689767521453938},{"$f":"PTRM_MAR!AP99/(PTRM_MAR!AP87/PTRM_MAR!AM87)*(AP87/AM87)","v":10.69273182373119},{"$f":"PTRM_MAR!AQ99/(PTRM_MAR!AQ87/PTRM_MAR!AM87)*(AQ87/AM87)","v":10.396717718710919},{"$f":"PTRM_MAR!AR99/(PTRM_MAR!AR87/PTRM_MAR!AM87)*(AR87/AM87)","v":10.134574973814987},{"$f":"PTRM_MAR!AS99/(PTRM_MAR!AS87/PTRM_MAR!AR87)*(AS87/AR87)","v":3.3673993664146851E-16},{"$f":"PTRM_MAR!AT99/(PTRM_MAR!AT87/PTRM_MAR!AR87)*(AT87/AR87)","v":3.4571571349521756E-16},{"$f":"PTRM_MAR!AU99/(PTRM_MAR!AU87/PTRM_MAR!AR87)*(AU87/AR87)","v":3.5496245836767605E-16},{"$f":"PTRM_MAR!AV99/(PTRM_MAR!AV87/PTRM_MAR!AR87)*(AV87/AR87)","v":3.6742617763562603E-16},{"$f":"PTRM_MAR!AW99/(PTRM_MAR!AW87/PTRM_MAR!AR87)*(AW87/AR87)","v":3.7431071060690549E-16},{"$f":"PTRM_MAR!AX99/(PTRM_MAR!AX87/PTRM_MAR!AW87)*(AX87/AW87)","v":3.862239613332916E-16},{"$f":"PTRM_MAR!AY99/(PTRM_MAR!AY87/PTRM_MAR!AW87)*(AY87/AW87)","v":3.8579715547677264E-16},{"$f":"PTRM_MAR!AZ99/(PTRM_MAR!AZ87/PTRM_MAR!AW87)*(AZ87/AW87)","v":3.9830639275728177E-16},{"$f":"PTRM_MAR!BA99/(PTRM_MAR!BA87/PTRM_MAR!AW87)*(BA87/AW87)","v":4.074578915500499E-16},{"$f":"PTRM_MAR!BB99/(PTRM_MAR!BB87/PTRM_MAR!AW87)*(BB87/AW87)","v":4.1672003047334656E-16}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":87.605328279926383},99.218970559011197,108.49023037986561,117.78285649956585,127.17714266632862,140.07589381115793,152.23592052285343,168.61513433075518,179.00883153748666,185.37088343048637,199.45453117901982,198.41681960285095,200.01952168592788,200.45673561718002,201.93401378054833,204.00603356635972,201.64676502065475,198.43828610999091,196.84914857519314,195.30370246482534,194.48619982684164,191.91516749425745,191.69155394372484,192.07280775214002,190.02514434031173,190.83006690456699,188.81693855625218,187.4950082022217,185.70183216007371,182.93862655846829,100.85530319472352,90.513698082233745,{"$f":"SUM(AK89:AK99)","v":81.772311835132356},72.839159196427602,61.61871825307793,50.948242142810891,40.6704593446172,31.089198262719879,20.423811309071525,10.134574973814987,1.8435562166242735E-15,1.8926960643738425E-15,1.9433193856323173E-15,2.0115547347502727E-15,2.049245611823967E-15,2.114467300869471E-15,2.1121306591336415E-15,2.1806152065375467E-15,2.2307170823622726E-15,2.2814246817090698E-15]
[]
[]
["Approach F"]
[{"$f":"Inputs!A120","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":2.7585812781719232E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,2.5843535985370814E-2,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,2.5511392137377964E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.4690014037713537E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.6776938489537772E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.4374365992873903E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,2.3417335872505385E-2,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.4915478896613497E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,2.2873015341738023E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.0260459385828258},1.0384611347134842,1.0897666978551988,1.1102507893405842,1.1315275001482537,1.1627416059247102,1.2141853080798175,1.2551257321559648,1.3276227046896791,1.3494980799552541,1.3843738821467664,1.4369081218494975,1.4636718371033803,1.5117048581934707,1.553124640206607,1.5927470119411418,1.6517172143811392,1.6770430019935492,1.6965254713643367,1.7313720973838032,1.7741196987727148,1.8206418161864342,1.8531622988475365,1.9112023009513801,1.9793777925131095,2.03237946991079,2.1145429569972221,2.170456400842832,2.2389669068436544,2.3071593197704727,2.3633948654344281,2.4276993035189109,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4677538738635465},2.5620886570629549,2.6615587321278675,2.7238853469025055,2.759529106897296,2.819614952161329,2.9430227887648184,2.9916195183081133,3.0661571512832162,3.1392105642841917,3.2228859780262415,3.3090874529043708,3.4252787178504094,3.5036251705135304,3.6151356454340147,3.6111406549102392,3.7282296864499869,3.8138895957437371]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E107/(PTRM_MAR!E105/PTRM_MAR!D105)*(E105/D105)","v":88.812457063348077},{"$f":"PTRM_MAR!F107/(PTRM_MAR!F105/PTRM_MAR!D105)*(F105/D105)","v":88.089349454236967},{"$f":"PTRM_MAR!G107/(PTRM_MAR!G105/PTRM_MAR!D105)*(G105/D105)","v":90.554876975752421},{"$f":"PTRM_MAR!H107/(PTRM_MAR!H105/PTRM_MAR!D105)*(H105/D105)","v":90.33499479799886},{"$f":"PTRM_MAR!I107/(PTRM_MAR!I105/PTRM_MAR!D105)*(I105/D105)","v":90.107309082845731},{"$f":"PTRM_MAR!J107/(PTRM_MAR!J105/PTRM_MAR!I105)*(J105/I105)","v":89.956517883902507},{"$f":"PTRM_MAR!K107/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":91.849026860514968},{"$f":"PTRM_MAR!L107/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":92.788167613215748},{"$f":"PTRM_MAR!M107/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":95.865175292904823},{"$f":"PTRM_MAR!N107/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":95.124642374996341},{"$f":"PTRM_MAR!O107/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":92.249791693958187},{"$f":"PTRM_MAR!P107/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":93.356725894350447},{"$f":"PTRM_MAR!Q107/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":92.65723128070826},{"$f":"PTRM_MAR!R107/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":93.179577832489528},{"$f":"PTRM_MAR!S107/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":93.145272200939488},{"$f":"PTRM_MAR!T107/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":93.549302329780517},{"$f":"PTRM_MAR!U107/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":94.241094596980275},{"$f":"PTRM_MAR!V107/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":92.871796857556546},{"$f":"PTRM_MAR!W107/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":91.103711966286809},{"$f":"PTRM_MAR!X107/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":90.069513643409095},{"$f":"PTRM_MAR!Y107/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":88.970928453153817},{"$f":"PTRM_MAR!Z107/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":88.260515783032716},{"$f":"PTRM_MAR!AA107/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":86.739205020444899},{"$f":"PTRM_MAR!AB107/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":86.260977185231752},{"$f":"PTRM_MAR!AC107/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":86.029221179627868},{"$f":"PTRM_MAR!AD107/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":84.857768257831509},{"$f":"PTRM_MAR!AE107/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":84.756800055167446},{"$f":"PTRM_MAR!AF107/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":83.373052071702901},{"$f":"PTRM_MAR!AG107/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":82.265388527608209},{"$f":"PTRM_MAR!AH107/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":80.917727610996266},{"$f":"PTRM_MAR!AI107/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":9.4394572577770214E-16},{"$f":"PTRM_MAR!AJ107/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":9.696290766075377E-16},{"$f":"PTRM_MAR!AK107/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":9.8562697058101534E-16},{"$f":"PTRM_MAR!AL107/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":1.0233045151570796E-15},{"$f":"PTRM_MAR!AM107/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":1.0630331079426327E-15},{"$f":"PTRM_MAR!AN107/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":1.0699749105636711E-15},{"$f":"PTRM_MAR!AO107/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":1.0839762079956453E-15},{"$f":"PTRM_MAR!AP107/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":1.1075786503618909E-15},{"$f":"PTRM_MAR!AQ107/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":1.1560547321774593E-15},{"$f":"PTRM_MAR!AR107/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":1.1751441117675007E-15},{"$f":"PTRM_MAR!AS107/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":1.2018190536487951E-15},{"$f":"PTRM_MAR!AT107/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":1.2304532623167698E-15},{"$f":"PTRM_MAR!AU107/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":1.2632508984441468E-15},{"$f":"PTRM_MAR!AV107/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":1.2970386561648515E-15},{"$f":"PTRM_MAR!AW107/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":1.3425812911929563E-15},{"$f":"PTRM_MAR!AX107/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":1.3650118445430035E-15},{"$f":"PTRM_MAR!AY107/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":1.408456308961772E-15},{"$f":"PTRM_MAR!AZ107/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":1.4068998612487905E-15},{"$f":"PTRM_MAR!BA107/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":1.4525177304954591E-15},{"$f":"PTRM_MAR!BB107/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":1.4858908183966716E-15}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F108/(PTRM_MAR!F105/PTRM_MAR!D105)*(F105/D105)","v":8.9210376381260339},{"$f":"PTRM_MAR!G108/(PTRM_MAR!G105/PTRM_MAR!D105)*(G105/D105)","v":9.1745491625012541},{"$f":"PTRM_MAR!H108/(PTRM_MAR!H105/PTRM_MAR!D105)*(H105/D105)","v":9.1562459089152508},{"$f":"PTRM_MAR!I108/(PTRM_MAR!I105/PTRM_MAR!D105)*(I105/D105)","v":9.1373043585029112},{"$f":"PTRM_MAR!J108/(PTRM_MAR!J105/PTRM_MAR!I105)*(J105/I105)","v":9.1263264314019565},{"$f":"PTRM_MAR!K108/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":9.3229303838941497},{"$f":"PTRM_MAR!L108/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":9.4231230846541241},{"$f":"PTRM_MAR!M108/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":9.7408774736069255},{"$f":"PTRM_MAR!N108/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":9.671114283494763},{"$f":"PTRM_MAR!O108/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":9.38441714372855},{"$f":"PTRM_MAR!P108/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":9.5029630619704015},{"$f":"PTRM_MAR!Q108/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":9.4379652474323059},{"$f":"PTRM_MAR!R108/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":9.497748289603237},{"$f":"PTRM_MAR!S108/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":9.5011917758931315},{"$f":"PTRM_MAR!T108/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":9.5497731234610228},{"$f":"PTRM_MAR!U108/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":9.6282530016784733},{"$f":"PTRM_MAR!V108/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":9.4965721047888412},{"$f":"PTRM_MAR!W108/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":9.324339516916627},{"$f":"PTRM_MAR!X108/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":9.2275019745248841},{"$f":"PTRM_MAR!Y108/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":9.1244481248584339},{"$f":"PTRM_MAR!Z108/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":9.0616599886400948},{"$f":"PTRM_MAR!AA108/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":8.9160695730517734},{"$f":"PTRM_MAR!AB108/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":8.8782360057348058},{"$f":"PTRM_MAR!AC108/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":8.8665456032148473},{"$f":"PTRM_MAR!AD108/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":8.7587673278370204},{"$f":"PTRM_MAR!AE108/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":8.7623654739781944},{"$f":"PTRM_MAR!AF108/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":8.6343003247691357},{"$f":"PTRM_MAR!AG108/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":8.5357237867538753},{"$f":"PTRM_MAR!AH108/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":8.4132754681910793},{"$f":"PTRM_MAR!AI108/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":8.2252035482062791},{"$f":"PTRM_MAR!AJ108/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":0},{"$f":"PTRM_MAR!AK108/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":0},{"$f":"PTRM_MAR!AL108/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":0},{"$f":"PTRM_MAR!AM108/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":0},{"$f":"PTRM_MAR!AN108/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":0},{"$f":"PTRM_MAR!AO108/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":0},{"$f":"PTRM_MAR!AP108/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":0},{"$f":"PTRM_MAR!AQ108/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":0},{"$f":"PTRM_MAR!AR108/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":0},{"$f":"PTRM_MAR!AS108/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":0},{"$f":"PTRM_MAR!AT108/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":0},{"$f":"PTRM_MAR!AU108/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":0},{"$f":"PTRM_MAR!AV108/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":0},{"$f":"PTRM_MAR!AW108/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":0},{"$f":"PTRM_MAR!AX108/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":0},{"$f":"PTRM_MAR!AY108/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":0},{"$f":"PTRM_MAR!AZ108/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":0},{"$f":"PTRM_MAR!BA108/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":0},{"$f":"PTRM_MAR!BB108/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":0}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G109/(PTRM_MAR!G105/PTRM_MAR!D105)*(G105/D105)","v":9.5327582192937346},{"$f":"PTRM_MAR!H109/(PTRM_MAR!H105/PTRM_MAR!D105)*(H105/D105)","v":9.5177043960199192},{"$f":"PTRM_MAR!I109/(PTRM_MAR!I105/PTRM_MAR!D105)*(I105/D105)","v":9.5021392878673492},{"$f":"PTRM_MAR!J109/(PTRM_MAR!J105/PTRM_MAR!I105)*(J105/I105)","v":9.49502136803018},{"$f":"PTRM_MAR!K109/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":9.7041540179639849},{"$f":"PTRM_MAR!L109/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":9.8132897641142449},{"$f":"PTRM_MAR!M109/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":10.14944333108437},{"$f":"PTRM_MAR!N109/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":10.082206822147684},{"$f":"PTRM_MAR!O109/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":9.7888722207204921},{"$f":"PTRM_MAR!P109/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":9.9184276138752008},{"$f":"PTRM_MAR!Q109/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":9.8567485969105277},{"$f":"PTRM_MAR!R109/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":9.9257101237896279},{"$f":"PTRM_MAR!S109/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":9.9361897890006698},{"$f":"PTRM_MAR!T109/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":9.9942957969206141},{"$f":"PTRM_MAR!U109/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":10.084209781211792},{"$f":"PTRM_MAR!V109/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":9.9544190433035507},{"$f":"PTRM_MAR!W109/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":9.7823450466735604},{"$f":"PTRM_MAR!X109/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":9.6896486557911725},{"$f":"PTRM_MAR!Y109/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":9.5907995116630822},{"$f":"PTRM_MAR!Z109/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":9.5347239370298684},{"$f":"PTRM_MAR!AA109/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":9.3919684945270632},{"$f":"PTRM_MAR!AB109/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":9.3632490157070212},{"$f":"PTRM_MAR!AC109/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":9.3628623996416085},{"$f":"PTRM_MAR!AD109/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":9.2617558310803521},{"$f":"PTRM_MAR!AE109/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":9.2792873639109565},{"$f":"PTRM_MAR!AF109/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":9.1583205266534868},{"$f":"PTRM_MAR!AG109/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":9.0695069988700414},{"$f":"PTRM_MAR!AH109/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":8.9563320343334354},{"$f":"PTRM_MAR!AI109/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":8.7742491410918486},{"$f":"PTRM_MAR!AJ109/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":8.6033022713072089},{"$f":"PTRM_MAR!AK109/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":-2.5462415482812726E-17},{"$f":"PTRM_MAR!AL109/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":-2.6435766784068634E-17},{"$f":"PTRM_MAR!AM109/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":-2.7462104299423869E-17},{"$f":"PTRM_MAR!AN109/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":0},{"$f":"PTRM_MAR!AO109/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":0},{"$f":"PTRM_MAR!AP109/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":0},{"$f":"PTRM_MAR!AQ109/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":0},{"$f":"PTRM_MAR!AR109/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":0},{"$f":"PTRM_MAR!AS109/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":0},{"$f":"PTRM_MAR!AT109/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":0},{"$f":"PTRM_MAR!AU109/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":0},{"$f":"PTRM_MAR!AV109/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":0},{"$f":"PTRM_MAR!AW109/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":0},{"$f":"PTRM_MAR!AX109/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":0},{"$f":"PTRM_MAR!AY109/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":0},{"$f":"PTRM_MAR!AZ109/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":0},{"$f":"PTRM_MAR!BA109/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":0},{"$f":"PTRM_MAR!BB109/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":0}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H110/(PTRM_MAR!H105/PTRM_MAR!D105)*(H105/D105)","v":9.5692582074029744},{"$f":"PTRM_MAR!I110/(PTRM_MAR!I105/PTRM_MAR!D105)*(I105/D105)","v":9.5575894592647437},{"$f":"PTRM_MAR!J110/(PTRM_MAR!J105/PTRM_MAR!I105)*(J105/I105)","v":9.5545769542816537},{"$f":"PTRM_MAR!K110/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":9.769443910152118},{"$f":"PTRM_MAR!L110/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":9.8839849958846298},{"$f":"PTRM_MAR!M110/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":10.227610895211274},{"$f":"PTRM_MAR!N110/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":10.165107125389554},{"$f":"PTRM_MAR!O110/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":9.8747011619855698},{"$f":"PTRM_MAR!P110/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":10.011067706728983},{"$f":"PTRM_MAR!Q110/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":9.9547345076987561},{"$f":"PTRM_MAR!R110/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":10.030650737638592},{"$f":"PTRM_MAR!S110/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":10.047847279948863},{"$f":"PTRM_MAR!T110/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":10.113610136685377},{"$f":"PTRM_MAR!U110/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":10.212057037164275},{"$f":"PTRM_MAR!V110/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":10.088405080037385},{"$f":"PTRM_MAR!W110/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":9.9221146605178756},{"$f":"PTRM_MAR!X110/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":9.8366030007914755},{"$f":"PTRM_MAR!Y110/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":9.7452034624903447},{"$f":"PTRM_MAR!Z110/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":9.6976955232043043},{"$f":"PTRM_MAR!AA110/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":9.5624505644009705},{"$f":"PTRM_MAR!AB110/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":9.5438140102718307},{"$f":"PTRM_MAR!AC110/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":9.5547811527454343},{"$f":"PTRM_MAR!AD110/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":9.4636731263449043},{"$f":"PTRM_MAR!AE110/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":9.4946110252323699},{"$f":"PTRM_MAR!AF110/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":9.3847199029715132},{"$f":"PTRM_MAR!AG110/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":9.3086046169610608},{"$f":"PTRM_MAR!AH110/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":9.2084329059163981},{"$f":"PTRM_MAR!AI110/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":9.0383104362926652},{"$f":"PTRM_MAR!AJ110/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":8.8805671945817579},{"$f":"PTRM_MAR!AK110/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":8.6167653644927427},{"$f":"PTRM_MAR!AL110/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":1.1182922298782678E-16},{"$f":"PTRM_MAR!AM110/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":1.1617086088329349E-16},{"$f":"PTRM_MAR!AN110/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":0},{"$f":"PTRM_MAR!AO110/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":0},{"$f":"PTRM_MAR!AP110/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":0},{"$f":"PTRM_MAR!AQ110/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":0},{"$f":"PTRM_MAR!AR110/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":0},{"$f":"PTRM_MAR!AS110/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":0},{"$f":"PTRM_MAR!AT110/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":0},{"$f":"PTRM_MAR!AU110/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":0},{"$f":"PTRM_MAR!AV110/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":0},{"$f":"PTRM_MAR!AW110/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":0},{"$f":"PTRM_MAR!AX110/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":0},{"$f":"PTRM_MAR!AY110/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":0},{"$f":"PTRM_MAR!AZ110/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":0},{"$f":"PTRM_MAR!BA110/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":0},{"$f":"PTRM_MAR!BB110/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":0}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I111/(PTRM_MAR!I105/PTRM_MAR!D105)*(I105/D105)","v":9.7543992671494362},{"$f":"PTRM_MAR!J111/(PTRM_MAR!J105/PTRM_MAR!I105)*(J105/I105)","v":9.7553877806574274},{"$f":"PTRM_MAR!K111/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":9.9791018540717094},{"$f":"PTRM_MAR!L111/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":10.100673567607883},{"$f":"PTRM_MAR!M111/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":10.456774610906693},{"$f":"PTRM_MAR!N111/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":10.398005175362835},{"$f":"PTRM_MAR!O111/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":10.106165696979277},{"$f":"PTRM_MAR!P111/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":10.251272920279234},{"$f":"PTRM_MAR!Q111/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":10.19937002020662},{"$f":"PTRM_MAR!R111/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":10.283269227880586},{"$f":"PTRM_MAR!S111/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":10.307340947288743},{"$f":"PTRM_MAR!T111/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":10.38162770998589},{"$f":"PTRM_MAR!U111/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":10.489948027482551},{"$f":"PTRM_MAR!V111/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":10.370506489453911},{"$f":"PTRM_MAR!W111/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":10.207442214662599},{"$f":"PTRM_MAR!X111/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":10.127739061473248},{"$f":"PTRM_MAR!Y111/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":10.042321480631459},{"$f":"PTRM_MAR!Z111/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":10.002550167006024},{"$f":"PTRM_MAR!AA111/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":9.8726949808334012},{"$f":"PTRM_MAR!AB111/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":9.8637177961713149},{"$f":"PTRM_MAR!AC111/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":9.8860370372731232},{"$f":"PTRM_MAR!AD111/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":9.8034272449792947},{"$f":"PTRM_MAR!AE111/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":9.8480371132463045},{"$f":"PTRM_MAR!AF111/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":9.7474263742906384},{"$f":"PTRM_MAR!AG111/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":9.6826928476610146},{"$f":"PTRM_MAR!AH111/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":9.5938456532000629},{"$f":"PTRM_MAR!AI111/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":9.4329795229352271},{"$f":"PTRM_MAR!AJ111/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":9.2859019158540779},{"$f":"PTRM_MAR!AK111/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":9.0287137760593126},{"$f":"PTRM_MAR!AL111/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":8.9477699717266148},{"$f":"PTRM_MAR!AM111/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":7.1242636459527687E-17},{"$f":"PTRM_MAR!AN111/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":-3.834780783603615E-16},{"$f":"PTRM_MAR!AO111/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":-3.8849613119576557E-16},{"$f":"PTRM_MAR!AP111/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":-3.9695522603421461E-16},{"$f":"PTRM_MAR!AQ111/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":-4.1432901164128152E-16},{"$f":"PTRM_MAR!AR111/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":-4.2117062870165188E-16},{"$f":"PTRM_MAR!AS111/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":-4.3073090469693121E-16},{"$f":"PTRM_MAR!AT111/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":-4.409933802063615E-16},{"$f":"PTRM_MAR!AU111/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":-4.5274802450008905E-16},{"$f":"PTRM_MAR!AV111/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":-4.6485752751265547E-16},{"$f":"PTRM_MAR!AW111/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":-4.811799683396506E-16},{"$f":"PTRM_MAR!AX111/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":-4.8921905917282191E-16},{"$f":"PTRM_MAR!AY111/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":-5.0478951747630474E-16},{"$f":"PTRM_MAR!AZ111/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":-5.0423168796820147E-16},{"$f":"PTRM_MAR!BA111/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":-5.20581092673767E-16},{"$f":"PTRM_MAR!BB111/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":-5.3254197838328934E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J112/(PTRM_MAR!J105/PTRM_MAR!I105)*(J105/I105)","v":9.9535905166486707},{"$f":"PTRM_MAR!K112/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":10.186092284174425},{"$f":"PTRM_MAR!L112/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":10.31466253575719},{"$f":"PTRM_MAR!M112/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":10.683143988317715},{"$f":"PTRM_MAR!N112/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":10.628125049141952},{"$f":"PTRM_MAR!O112/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":10.334930495139375},{"$f":"PTRM_MAR!P112/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":10.488740126639405},{"$f":"PTRM_MAR!Q112/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":10.441281902353186},{"$f":"PTRM_MAR!R112/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":10.533142227018121},{"$f":"PTRM_MAR!S112/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":10.564083268848204},{"$f":"PTRM_MAR!T112/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":10.646874713904888},{"$f":"PTRM_MAR!U112/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":10.765040185077227},{"$f":"PTRM_MAR!V112/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":10.649841605906134},{"$f":"PTRM_MAR!W112/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":10.490047670225742},{"$f":"PTRM_MAR!X112/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":10.416175010353466},{"$f":"PTRM_MAR!Y112/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":10.336762927998707},{"$f":"PTRM_MAR!Z112/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":10.304739651801491},{"$f":"PTRM_MAR!AA112/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":10.180309688991651},{"$f":"PTRM_MAR!AB112/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":10.180995170143678},{"$f":"PTRM_MAR!AC112/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":10.214661534627599},{"$f":"PTRM_MAR!AD112/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":10.140572990653407},{"$f":"PTRM_MAR!AE112/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":10.198844063129366},{"$f":"PTRM_MAR!AF112/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":10.107541639174048},{"$f":"PTRM_MAR!AG112/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":10.054208335981638},{"$f":"PTRM_MAR!AH112/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":9.9767106089013318},{"$f":"PTRM_MAR!AI112/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":9.825144969634799},{"$f":"PTRM_MAR!AJ112/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":9.6887735649520668},{"$f":"PTRM_MAR!AK112/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":9.4382689585728539},{"$f":"PTRM_MAR!AL112/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":9.3730191712777966},{"$f":"PTRM_MAR!AM112/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":9.2943285303191914},{"$f":"PTRM_MAR!AN112/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":2.265341595859346E-16},{"$f":"PTRM_MAR!AO112/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":2.2949850212850327E-16},{"$f":"PTRM_MAR!AP112/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":2.3449559074509172E-16},{"$f":"PTRM_MAR!AQ112/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":2.4475890472160695E-16},{"$f":"PTRM_MAR!AR112/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":2.4880049160346094E-16},{"$f":"PTRM_MAR!AS112/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":2.5444808715119122E-16},{"$f":"PTRM_MAR!AT112/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":2.6051049696282948E-16},{"$f":"PTRM_MAR!AU112/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":2.6745438402332752E-16},{"$f":"PTRM_MAR!AV112/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":2.7460789876837959E-16},{"$f":"PTRM_MAR!AW112/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":2.842501459365731E-16},{"$f":"PTRM_MAR!AX112/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":2.8899912322756732E-16},{"$f":"PTRM_MAR!AY112/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":2.9819714753505517E-16},{"$f":"PTRM_MAR!AZ112/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":2.9786761777588165E-16},{"$f":"PTRM_MAR!BA112/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":3.0752579346754447E-16},{"$f":"PTRM_MAR!BB112/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":3.1459151467824644E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K113/(PTRM_MAR!K105/PTRM_MAR!I105)*(K105/I105)","v":10.522019232262851},{"$f":"PTRM_MAR!L113/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":10.659269112115791},{"$f":"PTRM_MAR!M113/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":11.044855078887768},{"$f":"PTRM_MAR!N113/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":10.992949739466033},{"$f":"PTRM_MAR!O113/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":10.694745115333003},{"$f":"PTRM_MAR!P113/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":10.859272292508269},{"$f":"PTRM_MAR!Q113/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":10.815724162006312},{"$f":"PTRM_MAR!R113/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":10.916782910482608},{"$f":"PTRM_MAR!S113/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":10.955061246689608},{"$f":"PTRM_MAR!T113/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":11.047488787265115},{"$f":"PTRM_MAR!U113/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":11.177086195202868},{"$f":"PTRM_MAR!V113/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":11.064752896295644},{"$f":"PTRM_MAR!W113/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":10.906286316847536},{"$f":"PTRM_MAR!X113/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":10.837398723547656},{"$f":"PTRM_MAR!Y113/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":10.763080111172567},{"$f":"PTRM_MAR!Z113/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":10.738502229243874},{"$f":"PTRM_MAR!AA113/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":10.618019711725102},{"$f":"PTRM_MAR!AB113/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":10.628494532072152},{"$f":"PTRM_MAR!AC113/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":10.674064572021402},{"$f":"PTRM_MAR!AD113/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":10.607682076418527},{"$f":"PTRM_MAR!AE113/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":10.680504538821648},{"$f":"PTRM_MAR!AF113/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":10.597491238006219},{"$f":"PTRM_MAR!AG113/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":10.555035729859028},{"$f":"PTRM_MAR!AH113/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":10.488064550567094},{"$f":"PTRM_MAR!AI113/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":10.344032273211322},{"$f":"PTRM_MAR!AJ113/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":10.216805686749105},{"$f":"PTRM_MAR!AK113/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":9.9699576897449269},{"$f":"PTRM_MAR!AL113/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":9.919784122199335},{"$f":"PTRM_MAR!AM113/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":9.8568685786303103},{"$f":"PTRM_MAR!AN113/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":9.4702704903458468},{"$f":"PTRM_MAR!AO113/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":-1.2653448683037096E-17},{"$f":"PTRM_MAR!AP113/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":-1.2928964225788594E-17},{"$f":"PTRM_MAR!AQ113/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":-1.3494834222826821E-17},{"$f":"PTRM_MAR!AR113/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":-1.3717667974390651E-17},{"$f":"PTRM_MAR!AS113/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":8.7394747154328778E-17},{"$f":"PTRM_MAR!AT113/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":8.9476990249829932E-17},{"$f":"PTRM_MAR!AU113/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":9.1861992474507135E-17},{"$f":"PTRM_MAR!AV113/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":9.4318995077309607E-17},{"$f":"PTRM_MAR!AW113/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":9.7630797349822269E-17},{"$f":"PTRM_MAR!AX113/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":9.9261918551144051E-17},{"$f":"PTRM_MAR!AY113/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":1.0242114453579299E-16},{"$f":"PTRM_MAR!AZ113/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":1.0230796164530547E-16},{"$f":"PTRM_MAR!BA113/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":1.0562523485413652E-16},{"$f":"PTRM_MAR!BB113/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":1.080520831970968E-16}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L114/(PTRM_MAR!L105/PTRM_MAR!I105)*(L105/I105)","v":10.821852265327184},{"$f":"PTRM_MAR!M114/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":11.217991694406024},{"$f":"PTRM_MAR!N114/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":11.17012084151229},{"$f":"PTRM_MAR!O114/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":10.872031813422106},{"$f":"PTRM_MAR!P114/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":11.044505876938683},{"$f":"PTRM_MAR!Q114/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":11.005649806789137},{"$f":"PTRM_MAR!R114/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":11.114223979341633},{"$f":"PTRM_MAR!S114/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":11.159229896477061},{"$f":"PTRM_MAR!T114/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":11.259763087802384},{"$f":"PTRM_MAR!U114/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":11.3986315359311},{"$f":"PTRM_MAR!V114/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":11.29112859070575},{"$f":"PTRM_MAR!W114/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":11.136741902870831},{"$f":"PTRM_MAR!X114/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":11.074067700319981},{"$f":"PTRM_MAR!Y114/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":11.006165671175504},{"$f":"PTRM_MAR!Z114/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":10.989512256522669},{"$f":"PTRM_MAR!AA114/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":10.875091113181954},{"$f":"PTRM_MAR!AB114/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":10.895244489931427},{"$f":"PTRM_MAR!AC114/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":10.952015176504371},{"$f":"PTRM_MAR!AD114/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":10.89454329582135},{"$f":"PTRM_MAR!AE114/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":10.980761470808732},{"$f":"PTRM_MAR!AF114/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":10.907533931018648},{"$f":"PTRM_MAR!AG114/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":10.87676947304581},{"$f":"PTRM_MAR!AH114/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":10.82155991917833},{"$f":"PTRM_MAR!AI114/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":10.687608402409111},{"$f":"PTRM_MAR!AJ114/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":10.5717947456047},{"$f":"PTRM_MAR!AK114/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":10.332902510485676},{"$f":"PTRM_MAR!AL114/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":10.298782262348047},{"$f":"PTRM_MAR!AM114/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":10.252844507947641},{"$f":"PTRM_MAR!AN114/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":9.8711106302645},{"$f":"PTRM_MAR!AO114/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":9.5457221492366067},{"$f":"PTRM_MAR!AP114/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":-1.6282700860499013E-16},{"$f":"PTRM_MAR!AQ114/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":-1.6995355929133717E-16},{"$f":"PTRM_MAR!AR114/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":-1.7275992123570652E-16},{"$f":"PTRM_MAR!AS114/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":1.3716001631115843E-16},{"$f":"PTRM_MAR!AT114/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":1.4042795295772142E-16},{"$f":"PTRM_MAR!AU114/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":1.4417104913558667E-16},{"$f":"PTRM_MAR!AV114/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":1.4802714493138826E-16},{"$f":"PTRM_MAR!AW114/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":1.5322478973851857E-16},{"$f":"PTRM_MAR!AX114/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":1.5578472174660261E-16},{"$f":"PTRM_MAR!AY114/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":1.6074290861359929E-16},{"$f":"PTRM_MAR!AZ114/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":1.6056527588839674E-16},{"$f":"PTRM_MAR!BA114/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":1.6577150695201393E-16},{"$f":"PTRM_MAR!BB114/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":1.6958027772078034E-16}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M115/(PTRM_MAR!M105/PTRM_MAR!I105)*(M105/I105)","v":11.579281905856821},{"$f":"PTRM_MAR!N115/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":11.534673421248511},{"$f":"PTRM_MAR!O115/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":11.231730722249544},{"$f":"PTRM_MAR!P115/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":11.415078586426251},{"$f":"PTRM_MAR!Q115/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":11.380297003401326},{"$f":"PTRM_MAR!R115/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":11.49824533339928},{"$f":"PTRM_MAR!S115/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":11.55077261403321},{"$f":"PTRM_MAR!T115/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":11.661139930719155},{"$f":"PTRM_MAR!U115/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":11.811654572562697},{"$f":"PTRM_MAR!V115/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":11.707220756545329},{"$f":"PTRM_MAR!W115/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":11.554366205659839},{"$f":"PTRM_MAR!X115/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":11.496900517775504},{"$f":"PTRM_MAR!Y115/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":11.434324343566356},{"$f":"PTRM_MAR!Z115/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":11.425368859702392},{"$f":"PTRM_MAR!AA115/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":11.3151404614357},{"$f":"PTRM_MAR!AB115/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":11.345370851019897},{"$f":"PTRM_MAR!AC115/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":11.41436097762408},{"$f":"PTRM_MAR!AD115/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":11.364898974703966},{"$f":"PTRM_MAR!AE115/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":11.466036792525761},{"$f":"PTRM_MAR!AF115/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":11.401437229834309},{"$f":"PTRM_MAR!AG115/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":11.381926313334175},{"$f":"PTRM_MAR!AH115/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":11.337633760523158},{"$f":"PTRM_MAR!AI115/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":11.211594677951449},{"$f":"PTRM_MAR!AJ115/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":11.105336629843055},{"$f":"PTRM_MAR!AK115/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":10.870468453287543},{"$f":"PTRM_MAR!AL115/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":10.851936208104474},{"$f":"PTRM_MAR!AM115/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":10.822319858343105},{"$f":"PTRM_MAR!AN115/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":10.439116956473841},{"$f":"PTRM_MAR!AO115/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":10.115905507804905},{"$f":"PTRM_MAR!AP115/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":9.8663428648765219},{"$f":"PTRM_MAR!AQ115/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":-3.163820090185995E-16},{"$f":"PTRM_MAR!AR115/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":-3.2160627401013713E-16},{"$f":"PTRM_MAR!AS115/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":1.6536809522247382E-16},{"$f":"PTRM_MAR!AT115/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":1.6930810976230783E-16},{"$f":"PTRM_MAR!AU115/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":1.7382100427643417E-16},{"$f":"PTRM_MAR!AV115/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":1.7847013770392276E-16},{"$f":"PTRM_MAR!AW115/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":1.8473672066676108E-16},{"$f":"PTRM_MAR!AX115/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":1.8782312362486175E-16},{"$f":"PTRM_MAR!AY115/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":1.9380100216413123E-16},{"$f":"PTRM_MAR!AZ115/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":1.9358683781648869E-16},{"$f":"PTRM_MAR!BA115/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":1.9986377286967015E-16},{"$f":"PTRM_MAR!BB115/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":2.0445584849133727E-16}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N116/(PTRM_MAR!N105/PTRM_MAR!I105)*(N105/I105)","v":11.538100260697775},{"$f":"PTRM_MAR!O116/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":11.239748838515256},{"$f":"PTRM_MAR!P116/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":11.42818774213109},{"$f":"PTRM_MAR!Q116/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":11.398526254741078},{"$f":"PTRM_MAR!R116/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":11.522108748373734},{"$f":"PTRM_MAR!S116/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":11.580463791479016},{"$f":"PTRM_MAR!T116/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":11.697156726350771},{"$f":"PTRM_MAR!U116/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":11.854547579423395},{"$f":"PTRM_MAR!V116/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":11.756399146358994},{"$f":"PTRM_MAR!W116/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":11.609808990674498},{"$f":"PTRM_MAR!X116/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":11.559292115442824},{"$f":"PTRM_MAR!Y116/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":11.503939757159788},{"$f":"PTRM_MAR!Z116/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":11.502895744049571},{"$f":"PTRM_MAR!AA116/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":11.400246817017512},{"$f":"PTRM_MAR!AB116/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":11.439531382118155},{"$f":"PTRM_MAR!AC116/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":11.518496944650822},{"$f":"PTRM_MAR!AD116/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":11.478513197640085},{"$f":"PTRM_MAR!AE116/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":11.591306075131662},{"$f":"PTRM_MAR!AF116/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":11.537267609169538},{"$f":"PTRM_MAR!AG116/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":11.529521671560438},{"$f":"PTRM_MAR!AH116/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":11.497429676042906},{"$f":"PTRM_MAR!AI116/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":11.383149416851474},{"$f":"PTRM_MAR!AJ116/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":11.289665539860582},{"$f":"PTRM_MAR!AK116/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":11.066078774021952},{"$f":"PTRM_MAR!AL116/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":11.063579289047237},{"$f":"PTRM_MAR!AM116/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":11.051067044976918},{"$f":"PTRM_MAR!AN116/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":10.678303252594102},{"$f":"PTRM_MAR!AO116/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":10.367284111283672},{"$f":"PTRM_MAR!AP116/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":10.132454701107457},{"$f":"PTRM_MAR!AQ116/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":10.095204125158947},{"$f":"PTRM_MAR!AR116/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":8.9581848342313695E-17},{"$f":"PTRM_MAR!AS116/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":9.2961033274256203E-17},{"$f":"PTRM_MAR!AT116/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":9.5175897164692971E-17},{"$f":"PTRM_MAR!AU116/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":9.7712803310503664E-17},{"$f":"PTRM_MAR!AV116/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":1.0032629563299667E-16},{"$f":"PTRM_MAR!AW116/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":1.0384903093777587E-16},{"$f":"PTRM_MAR!AX116/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":1.055840403886604E-16},{"$f":"PTRM_MAR!AY116/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":1.0894448162160124E-16},{"$f":"PTRM_MAR!AZ116/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":1.0882408996430739E-16},{"$f":"PTRM_MAR!BA116/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":1.1235264465651774E-16},{"$f":"PTRM_MAR!BB116/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":1.1493406215479273E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O117/(PTRM_MAR!O105/PTRM_MAR!N105)*(O105/N105)","v":11.35137128398279},{"$f":"PTRM_MAR!P117/(PTRM_MAR!P105/PTRM_MAR!N105)*(P105/N105)","v":11.546490616721785},{"$f":"PTRM_MAR!Q117/(PTRM_MAR!Q105/PTRM_MAR!N105)*(Q105/N105)","v":11.521522739002302},{"$f":"PTRM_MAR!R117/(PTRM_MAR!R105/PTRM_MAR!N105)*(R105/N105)","v":11.651713412211919},{"$f":"PTRM_MAR!S117/(PTRM_MAR!S105/PTRM_MAR!N105)*(S105/N105)","v":11.716261838768807},{"$f":"PTRM_MAR!T117/(PTRM_MAR!T105/PTRM_MAR!S105)*(T105/S105)","v":11.84017016832167},{"$f":"PTRM_MAR!U117/(PTRM_MAR!U105/PTRM_MAR!S105)*(U105/S105)","v":12.00568662024876},{"$f":"PTRM_MAR!V117/(PTRM_MAR!V105/PTRM_MAR!S105)*(V105/S105)","v":11.912729643902207},{"$f":"PTRM_MAR!W117/(PTRM_MAR!W105/PTRM_MAR!S105)*(W105/S105)","v":11.770863033215743},{"$f":"PTRM_MAR!X117/(PTRM_MAR!X105/PTRM_MAR!S105)*(X105/S105)","v":11.72662135521867},{"$f":"PTRM_MAR!Y117/(PTRM_MAR!Y105/PTRM_MAR!X105)*(Y105/X105)","v":11.677766334871128},{"$f":"PTRM_MAR!Z117/(PTRM_MAR!Z105/PTRM_MAR!X105)*(Z105/X105)","v":11.684388590317571},{"$f":"PTRM_MAR!AA117/(PTRM_MAR!AA105/PTRM_MAR!X105)*(AA105/X105)","v":11.588145098343364},{"$f":"PTRM_MAR!AB117/(PTRM_MAR!AB105/PTRM_MAR!X105)*(AB105/X105)","v":11.636577206020144},{"$f":"PTRM_MAR!AC117/(PTRM_MAR!AC105/PTRM_MAR!X105)*(AC105/X105)","v":11.725950751153992},{"$f":"PTRM_MAR!AD117/(PTRM_MAR!AD105/PTRM_MAR!AC105)*(AD105/AC105)","v":11.694793647479319},{"$f":"PTRM_MAR!AE117/(PTRM_MAR!AE105/PTRM_MAR!AC105)*(AE105/AC105)","v":11.819936649703886},{"$f":"PTRM_MAR!AF117/(PTRM_MAR!AF105/PTRM_MAR!AC105)*(AF105/AC105)","v":11.775645576999008},{"$f":"PTRM_MAR!AG117/(PTRM_MAR!AG105/PTRM_MAR!AC105)*(AG105/AC105)","v":11.779242762981941},{"$f":"PTRM_MAR!AH117/(PTRM_MAR!AH105/PTRM_MAR!AC105)*(AH105/AC105)","v":11.758691569409134},{"$f":"PTRM_MAR!AI117/(PTRM_MAR!AI105/PTRM_MAR!AH105)*(AI105/AH105)","v":11.654764200250046},{"$f":"PTRM_MAR!AJ117/(PTRM_MAR!AJ105/PTRM_MAR!AH105)*(AJ105/AH105)","v":11.572810465963252},{"$f":"PTRM_MAR!AK117/(PTRM_MAR!AK105/PTRM_MAR!AH105)*(AK105/AH105)","v":11.358103518709616},{"$f":"PTRM_MAR!AL117/(PTRM_MAR!AL105/PTRM_MAR!AH105)*(AL105/AH105)","v":11.371136340961666},{"$f":"PTRM_MAR!AM117/(PTRM_MAR!AM105/PTRM_MAR!AH105)*(AM105/AH105)","v":11.375103344280218},{"$f":"PTRM_MAR!AN117/(PTRM_MAR!AN105/PTRM_MAR!AM105)*(AN105/AM105)","v":11.009023914421508},{"$f":"PTRM_MAR!AO117/(PTRM_MAR!AO105/PTRM_MAR!AM105)*(AO105/AM105)","v":10.706960587134963},{"$f":"PTRM_MAR!AP117/(PTRM_MAR!AP105/PTRM_MAR!AM105)*(AP105/AM105)","v":10.484256172990209},{"$f":"PTRM_MAR!AQ117/(PTRM_MAR!AQ105/PTRM_MAR!AM105)*(AQ105/AM105)","v":10.467338980753343},{"$f":"PTRM_MAR!AR117/(PTRM_MAR!AR105/PTRM_MAR!AM105)*(AR105/AM105)","v":10.156536551796984},{"$f":"PTRM_MAR!AS117/(PTRM_MAR!AS105/PTRM_MAR!AR105)*(AS105/AR105)","v":3.3709836102860002E-16},{"$f":"PTRM_MAR!AT117/(PTRM_MAR!AT105/PTRM_MAR!AR105)*(AT105/AR105)","v":3.4512997342650595E-16},{"$f":"PTRM_MAR!AU117/(PTRM_MAR!AU105/PTRM_MAR!AR105)*(AU105/AR105)","v":3.5432938605903531E-16},{"$f":"PTRM_MAR!AV117/(PTRM_MAR!AV105/PTRM_MAR!AR105)*(AV105/AR105)","v":3.6380651800822588E-16},{"$f":"PTRM_MAR!AW117/(PTRM_MAR!AW105/PTRM_MAR!AR105)*(AW105/AR105)","v":3.7658077681056979E-16},{"$f":"PTRM_MAR!AX117/(PTRM_MAR!AX105/PTRM_MAR!AW105)*(AX105/AW105)","v":3.8287232523319549E-16},{"$f":"PTRM_MAR!AY117/(PTRM_MAR!AY105/PTRM_MAR!AW105)*(AY105/AW105)","v":3.9505806792621475E-16},{"$f":"PTRM_MAR!AZ117/(PTRM_MAR!AZ105/PTRM_MAR!AW105)*(AZ105/AW105)","v":3.9462149973279187E-16},{"$f":"PTRM_MAR!BA117/(PTRM_MAR!BA105/PTRM_MAR!AW105)*(BA105/AW105)","v":4.0741686098953129E-16},{"$f":"PTRM_MAR!BB117/(PTRM_MAR!BB105/PTRM_MAR!AW105)*(BB105/AW105)","v":4.1677768215458632E-16}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":88.812457063348077},97.010387092363004,109.26218435754741,118.57820331033702,128.05874145563018,137.84142093492241,151.33276854303423,163.80502293867679,180.96515427118243,191.30504509345772,197.12850618601414,199.82273243856977,198.66905152124983,200.15317282222884,200.46371464936681,201.74120251119737,203.66820913296337,201.1637722148543,197.80806752455166,196.06146175864797,194.1957401787412,193.20255273055056,190.45934152395341,190.03620764442221,190.19899732908516,188.32639597078972,188.87849062165634,186.62473642458946,185.03862106461722,182.9697037572592,100.57703658883423,91.214958014715805,{"$f":"SUM(AK107:AK117)","v":80.681259045374617},71.826007365665177,62.652531864497391,51.467825244099799,40.735872355460153,30.483053738974185,20.56254310591229,10.156536551796984,1.8455184890938725E-15,1.8894893026342961E-15,1.9398534932234524E-15,1.9917381187744188E-15,2.0616735842933262E-15,2.0961180381422134E-15,2.1628315438818617E-15,2.160441456103761E-15,2.230492451611106E-15,2.2817403084102219E-15]
[]
[]
["Approach G"]
[{"$f":"Inputs!A129","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.6045938582825778E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":2.7585812781719232E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,2.5843535985370814E-2,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,2.5511392137377964E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.4690014037713537E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.6776938489537772E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.4374365992873903E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,2.3417335872505385E-2,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.4915478896613497E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,2.2873015341738023E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0260459385828258},1.0384611347134842,1.0897666978551988,1.1102507893405842,1.1315275001482537,1.1627416059247102,1.2141853080798175,1.2551257321559648,1.3276227046896791,1.3494980799552541,1.3843738821467664,1.4369081218494975,1.4636718371033803,1.5117048581934707,1.553124640206607,1.5927470119411418,1.6517172143811392,1.6770430019935492,1.6965254713643367,1.7313720973838032,1.7741196987727148,1.8206418161864342,1.8531622988475365,1.9112023009513801,1.9793777925131095,2.03237946991079,2.1145429569972221,2.170456400842832,2.2389669068436544,2.3071593197704727,2.3633948654344281,2.4276993035189109,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.4677538738635465},2.5620886570629549,2.6615587321278675,2.7238853469025055,2.759529106897296,2.819614952161329,2.9430227887648184,2.9916195183081133,3.0661571512832162,3.1392105642841917,3.2228859780262415,3.3090874529043708,3.4252787178504094,3.5036251705135304,3.6151356454340147,3.6111406549102392,3.7282296864499869,3.8138895957437371]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E125/(PTRM_MAR!E123/PTRM_MAR!D123)*(E123/D123)","v":88.812457063348077},{"$f":"PTRM_MAR!F125/(PTRM_MAR!F123/PTRM_MAR!D123)*(F123/D123)","v":88.089349454236967},{"$f":"PTRM_MAR!G125/(PTRM_MAR!G123/PTRM_MAR!D123)*(G123/D123)","v":90.554876975752421},{"$f":"PTRM_MAR!H125/(PTRM_MAR!H123/PTRM_MAR!D123)*(H123/D123)","v":90.33499479799886},{"$f":"PTRM_MAR!I125/(PTRM_MAR!I123/PTRM_MAR!D123)*(I123/D123)","v":90.107309082845731},{"$f":"PTRM_MAR!J125/(PTRM_MAR!J123/PTRM_MAR!I123)*(J123/I123)","v":90.709620246617277},{"$f":"PTRM_MAR!K125/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":92.617973022159205},{"$f":"PTRM_MAR!L125/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":93.564976119206051},{"$f":"PTRM_MAR!M125/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":96.667744041823369},{"$f":"PTRM_MAR!N125/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":95.921011494324247},{"$f":"PTRM_MAR!O125/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":95.196186384752693},{"$f":"PTRM_MAR!P125/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":96.338475299678279},{"$f":"PTRM_MAR!Q125/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":95.616639310754579},{"$f":"PTRM_MAR!R125/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":96.1556692509605},{"$f":"PTRM_MAR!S125/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":96.120267921210939},{"$f":"PTRM_MAR!T125/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":93.019301740983877},{"$f":"PTRM_MAR!U125/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":93.707174681157042},{"$f":"PTRM_MAR!V125/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":92.345634654405231},{"$f":"PTRM_MAR!W125/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":90.587566791697768},{"$f":"PTRM_MAR!X125/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":89.559227686434753},{"$f":"PTRM_MAR!Y125/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":89.490461058749617},{"$f":"PTRM_MAR!Z125/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":88.775900038690239},{"$f":"PTRM_MAR!AA125/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":87.245705806432625},{"$f":"PTRM_MAR!AB125/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":86.764685430356792},{"$f":"PTRM_MAR!AC125/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":86.531576119762775},{"$f":"PTRM_MAR!AD125/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":85.169403633666093},{"$f":"PTRM_MAR!AE125/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":85.068064630962965},{"$f":"PTRM_MAR!AF125/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":83.679234910943961},{"$f":"PTRM_MAR!AG125/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":82.567503534852875},{"$f":"PTRM_MAR!AH125/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":81.214893409407523},{"$f":"PTRM_MAR!AI125/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":-2.5020248153143909E-16},{"$f":"PTRM_MAR!AJ125/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":-2.5701011669115447E-16},{"$f":"PTRM_MAR!AK125/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":-2.6125052232267877E-16},{"$f":"PTRM_MAR!AL125/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":-2.7123734136693688E-16},{"$f":"PTRM_MAR!AM125/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":-2.8176781174383037E-16},{"$f":"PTRM_MAR!AN125/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":-2.889933048350328E-16},{"$f":"PTRM_MAR!AO125/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":-2.9277496473835975E-16},{"$f":"PTRM_MAR!AP125/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":-2.9914983180697768E-16},{"$f":"PTRM_MAR!AQ125/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":-3.1224290805673231E-16},{"$f":"PTRM_MAR!AR125/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":-3.1739882605117417E-16},{"$f":"PTRM_MAR!AS125/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":-3.2023834691163885E-16},{"$f":"PTRM_MAR!AT125/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":-3.2786825727220035E-16},{"$f":"PTRM_MAR!AU125/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":-3.3660756020149963E-16},{"$f":"PTRM_MAR!AV125/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":-3.4561069228322101E-16},{"$f":"PTRM_MAR!AW125/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":-3.5774604503130808E-16},{"$f":"PTRM_MAR!AX125/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":-3.6460379435491432E-16},{"$f":"PTRM_MAR!AY125/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":-3.7620810140479423E-16},{"$f":"PTRM_MAR!AZ125/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":-3.7579236380944906E-16},{"$f":"PTRM_MAR!BA125/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":-3.8797720182694635E-16},{"$f":"PTRM_MAR!BB125/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":-3.9689137684071406E-16}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F126/(PTRM_MAR!F123/PTRM_MAR!D123)*(F123/D123)","v":8.9210376381260339},{"$f":"PTRM_MAR!G126/(PTRM_MAR!G123/PTRM_MAR!D123)*(G123/D123)","v":9.1745491625012541},{"$f":"PTRM_MAR!H126/(PTRM_MAR!H123/PTRM_MAR!D123)*(H123/D123)","v":9.1562459089152508},{"$f":"PTRM_MAR!I126/(PTRM_MAR!I123/PTRM_MAR!D123)*(I123/D123)","v":9.1373043585029112},{"$f":"PTRM_MAR!J126/(PTRM_MAR!J123/PTRM_MAR!I123)*(J123/I123)","v":9.1334479052525577},{"$f":"PTRM_MAR!K126/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":9.3302052721461646},{"$f":"PTRM_MAR!L126/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":9.430476155480898},{"$f":"PTRM_MAR!M126/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":9.7484784951933872},{"$f":"PTRM_MAR!N126/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":9.6786608673249326},{"$f":"PTRM_MAR!O126/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":9.6112418436468268},{"$f":"PTRM_MAR!P126/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":9.7326530588932663},{"$f":"PTRM_MAR!Q126/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":9.6660842240614091},{"$f":"PTRM_MAR!R126/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":9.7273122436233628},{"$f":"PTRM_MAR!S126/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":9.7308389602015559},{"$f":"PTRM_MAR!T126/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":9.4241810501114838},{"$f":"PTRM_MAR!U126/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":9.5016288147389982},{"$f":"PTRM_MAR!V126/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":9.371679694787634},{"$f":"PTRM_MAR!W126/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":9.2017121919105875},{"$f":"PTRM_MAR!X126/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":9.1061481905307442},{"$f":"PTRM_MAR!Y126/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":9.1086344672498498},{"$f":"PTRM_MAR!Z126/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":9.0459551496772477},{"$f":"PTRM_MAR!AA126/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":8.9006170580598329},{"$f":"PTRM_MAR!AB126/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":8.8628490604158454},{"$f":"PTRM_MAR!AC126/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":8.8511789186305894},{"$f":"PTRM_MAR!AD126/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":8.7247508721711462},{"$f":"PTRM_MAR!AE126/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":8.7283350441794187},{"$f":"PTRM_MAR!AF126/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":8.6007672620435294},{"$f":"PTRM_MAR!AG126/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":8.5025735660777926},{"$f":"PTRM_MAR!AH126/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":8.3806008004831085},{"$f":"PTRM_MAR!AI126/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":8.1705203519362168},{"$f":"PTRM_MAR!AJ126/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":4.704275944359848E-17},{"$f":"PTRM_MAR!AK126/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":4.7818917147564604E-17},{"$f":"PTRM_MAR!AL126/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":4.964689003810395E-17},{"$f":"PTRM_MAR!AM126/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":5.1574372081012937E-17},{"$f":"PTRM_MAR!AN126/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":4.6384275386635677E-17},{"$f":"PTRM_MAR!AO126/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":4.6991242923391045E-17},{"$f":"PTRM_MAR!AP126/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":4.801442783707878E-17},{"$f":"PTRM_MAR!AQ126/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":5.0115905083319889E-17},{"$f":"PTRM_MAR!AR126/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":5.094344508554111E-17},{"$f":"PTRM_MAR!AS126/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":5.1399196534984116E-17},{"$f":"PTRM_MAR!AT126/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":5.2623819588247057E-17},{"$f":"PTRM_MAR!AU126/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":5.4026503411636142E-17},{"$f":"PTRM_MAR!AV126/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":5.5471532589939073E-17},{"$f":"PTRM_MAR!AW126/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":5.741929239739398E-17},{"$f":"PTRM_MAR!AX126/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":5.8519981333216361E-17},{"$f":"PTRM_MAR!AY126/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":6.0382506744246107E-17},{"$f":"PTRM_MAR!AZ126/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":6.0315779637463891E-17},{"$f":"PTRM_MAR!BA126/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":6.2271481976200664E-17},{"$f":"PTRM_MAR!BB126/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":6.3702233283464662E-17}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G127/(PTRM_MAR!G123/PTRM_MAR!D123)*(G123/D123)","v":9.5327582192937346},{"$f":"PTRM_MAR!H127/(PTRM_MAR!H123/PTRM_MAR!D123)*(H123/D123)","v":9.5177043960199192},{"$f":"PTRM_MAR!I127/(PTRM_MAR!I123/PTRM_MAR!D123)*(I123/D123)","v":9.5021392878673492},{"$f":"PTRM_MAR!J127/(PTRM_MAR!J123/PTRM_MAR!I123)*(J123/I123)","v":9.6031269489623998},{"$f":"PTRM_MAR!K127/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":9.814640679015632},{"$f":"PTRM_MAR!L127/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":9.9250189903777777},{"$f":"PTRM_MAR!M127/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":10.264999834320875},{"$f":"PTRM_MAR!N127/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":10.196997804004438},{"$f":"PTRM_MAR!O127/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":10.131711781390498},{"$f":"PTRM_MAR!P127/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":10.265804644548911},{"$f":"PTRM_MAR!Q127/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":10.20196541886949},{"$f":"PTRM_MAR!R127/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":10.273342212701237},{"$f":"PTRM_MAR!S127/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":10.284188911390283},{"$f":"PTRM_MAR!T127/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":9.9673734861893166},{"$f":"PTRM_MAR!U127/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":10.057045263098065},{"$f":"PTRM_MAR!V127/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":9.9276041512812494},{"$f":"PTRM_MAR!W127/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":9.7559936820172855},{"$f":"PTRM_MAR!X127/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":9.6635469936741973},{"$f":"PTRM_MAR!Y127/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":9.6756343201644022},{"$f":"PTRM_MAR!Z127/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":9.6190627325940117},{"$f":"PTRM_MAR!AA127/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":9.4750445558830165},{"$f":"PTRM_MAR!AB127/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":9.446071040735454},{"$f":"PTRM_MAR!AC127/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":9.445681004882168},{"$f":"PTRM_MAR!AD127/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":9.323550745128049},{"$f":"PTRM_MAR!AE127/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":9.3411992492526661},{"$f":"PTRM_MAR!AF127/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":9.2194253149989809},{"$f":"PTRM_MAR!AG127/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":9.1300192187635325},{"$f":"PTRM_MAR!AH127/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":9.0160891450086087},{"$f":"PTRM_MAR!AI127/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":8.8082775327761151},{"$f":"PTRM_MAR!AJ127/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":8.6366676949187973},{"$f":"PTRM_MAR!AK127/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":3.536446594835101E-17},{"$f":"PTRM_MAR!AL127/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":3.6716342755650888E-17},{"$f":"PTRM_MAR!AM127/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":3.8141811526977596E-17},{"$f":"PTRM_MAR!AN127/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":1.3858115580491567E-16},{"$f":"PTRM_MAR!AO127/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":1.4039457774755657E-16},{"$f":"PTRM_MAR!AP127/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":1.4345152208395238E-16},{"$f":"PTRM_MAR!AQ127/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":1.4973005383322121E-16},{"$f":"PTRM_MAR!AR127/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":1.5220247469194315E-16},{"$f":"PTRM_MAR!AS127/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":1.5356411205928626E-16},{"$f":"PTRM_MAR!AT127/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":1.5722288815812389E-16},{"$f":"PTRM_MAR!AU127/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":1.6141365202915171E-16},{"$f":"PTRM_MAR!AV127/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":1.6573093007288174E-16},{"$f":"PTRM_MAR!AW127/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":1.7155020402073411E-16},{"$f":"PTRM_MAR!AX127/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":1.748387052129269E-16},{"$f":"PTRM_MAR!AY127/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":1.8040332645633411E-16},{"$f":"PTRM_MAR!AZ127/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":1.8020396752479286E-16},{"$f":"PTRM_MAR!BA127/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":1.86046971177505E-16},{"$f":"PTRM_MAR!BB127/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":1.9032159157800325E-16}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H128/(PTRM_MAR!H123/PTRM_MAR!D123)*(H123/D123)","v":9.5692582074029744},{"$f":"PTRM_MAR!I128/(PTRM_MAR!I123/PTRM_MAR!D123)*(I123/D123)","v":9.5575894592647437},{"$f":"PTRM_MAR!J128/(PTRM_MAR!J123/PTRM_MAR!I123)*(J123/I123)","v":9.6952775139909591},{"$f":"PTRM_MAR!K128/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":9.9133085974935167},{"$f":"PTRM_MAR!L128/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":10.029536413569966},{"$f":"PTRM_MAR!M128/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":10.378222542836379},{"$f":"PTRM_MAR!N128/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":10.314798343419506},{"$f":"PTRM_MAR!O128/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":10.254303970583253},{"$f":"PTRM_MAR!P128/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":10.395912711777399},{"$f":"PTRM_MAR!Q128/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":10.337413954497015},{"$f":"PTRM_MAR!R128/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":10.41624855266193},{"$f":"PTRM_MAR!S128/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":10.434106163661983},{"$f":"PTRM_MAR!T128/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":10.119680466325642},{"$f":"PTRM_MAR!U128/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":10.218186456005123},{"$f":"PTRM_MAR!V128/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":10.094460281251658},{"$f":"PTRM_MAR!W128/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":9.9280700519066905},{"$f":"PTRM_MAR!X128/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":9.8425070668913381},{"$f":"PTRM_MAR!Y128/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":9.8638759769921673},{"$f":"PTRM_MAR!Z128/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":9.8157895083161986},{"$f":"PTRM_MAR!AA128/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":9.6788975998728048},{"$f":"PTRM_MAR!AB128/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":9.6600340985333091},{"$f":"PTRM_MAR!AC128/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":9.6711347937212579},{"$f":"PTRM_MAR!AD128/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":9.5582811588091836},{"$f":"PTRM_MAR!AE128/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":9.5895283428656608},{"$f":"PTRM_MAR!AF128/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":9.4785386426294611},{"$f":"PTRM_MAR!AG128/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":9.4016624345802029},{"$f":"PTRM_MAR!AH128/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":9.300489310198035},{"$f":"PTRM_MAR!AI128/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":9.1033311311671401},{"$f":"PTRM_MAR!AJ128/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":8.9444531004644094},{"$f":"PTRM_MAR!AK128/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":8.6787535065817707},{"$f":"PTRM_MAR!AL128/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":-1.1039551500080333E-16},{"$f":"PTRM_MAR!AM128/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":-1.1468149087196918E-16},{"$f":"PTRM_MAR!AN128/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":9.1909091723022251E-17},{"$f":"PTRM_MAR!AO128/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":9.3111780232081521E-17},{"$f":"PTRM_MAR!AP128/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":9.5139191360052557E-17},{"$f":"PTRM_MAR!AQ128/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":9.9303207362645248E-17},{"$f":"PTRM_MAR!AR128/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":1.0094295379254281E-16},{"$f":"PTRM_MAR!AS128/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":1.018460120255453E-16},{"$f":"PTRM_MAR!AT128/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":1.0427256696448268E-16},{"$f":"PTRM_MAR!AU128/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":1.0705194413719177E-16},{"$f":"PTRM_MAR!AV128/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":1.0991522739825471E-16},{"$f":"PTRM_MAR!AW128/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":1.1377465676964393E-16},{"$f":"PTRM_MAR!AX128/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":1.159556398618184E-16},{"$f":"PTRM_MAR!AY128/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":1.1964617975733032E-16},{"$f":"PTRM_MAR!AZ128/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":1.195139619372493E-16},{"$f":"PTRM_MAR!BA128/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":1.2338912920321627E-16},{"$f":"PTRM_MAR!BB128/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":1.2622412127835495E-16}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I129/(PTRM_MAR!I123/PTRM_MAR!D123)*(I123/D123)","v":9.7543992671494362},{"$f":"PTRM_MAR!J129/(PTRM_MAR!J123/PTRM_MAR!I123)*(J123/I123)","v":9.7553687086918082},{"$f":"PTRM_MAR!K129/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":9.9790823447408901},{"$f":"PTRM_MAR!L129/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":10.100653820602087},{"$f":"PTRM_MAR!M129/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":10.456754167716698},{"$f":"PTRM_MAR!N129/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":10.397984847068184},{"$f":"PTRM_MAR!O129/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":10.34234472107511},{"$f":"PTRM_MAR!P129/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":10.49084307048717},{"$f":"PTRM_MAR!Q129/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":10.437727210261867},{"$f":"PTRM_MAR!R129/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":10.523587125249067},{"$f":"PTRM_MAR!S129/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":10.548221395813478},{"$f":"PTRM_MAR!T129/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":10.237087400544141},{"$f":"PTRM_MAR!U129/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":10.343899606533903},{"$f":"PTRM_MAR!V129/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":10.226121017452106},{"$f":"PTRM_MAR!W129/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":10.065327037974367},{"$f":"PTRM_MAR!X129/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":9.9867335680396323},{"$f":"PTRM_MAR!Y129/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":10.017080900893601},{"$f":"PTRM_MAR!Z129/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":9.9774095493152668},{"$f":"PTRM_MAR!AA129/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":9.8478807438691813},{"$f":"PTRM_MAR!AB129/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":9.838926122649795},{"$f":"PTRM_MAR!AC129/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":9.8611892661066669},{"$f":"PTRM_MAR!AD129/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":9.757720383966408},{"$f":"PTRM_MAR!AE129/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":9.8021222660875829},{"$f":"PTRM_MAR!AF129/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":9.7019806080917625},{"$f":"PTRM_MAR!AG129/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":9.6375488908427371},{"$f":"PTRM_MAR!AH129/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":9.5491159317575462},{"$f":"PTRM_MAR!AI129/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":9.3629423025006844},{"$f":"PTRM_MAR!AJ129/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":9.2169567052943666},{"$f":"PTRM_MAR!AK129/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":8.9616781151171079},{"$f":"PTRM_MAR!AL129/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":8.8813352957704392},{"$f":"PTRM_MAR!AM129/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":1.9773466445909729E-16},{"$f":"PTRM_MAR!AN129/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":9.7377550995072611E-17},{"$f":"PTRM_MAR!AO129/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":9.8651797747233366E-17},{"$f":"PTRM_MAR!AP129/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":1.0079983693248543E-16},{"$f":"PTRM_MAR!AQ129/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":1.052116059211153E-16},{"$f":"PTRM_MAR!AR129/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":1.0694891491419659E-16},{"$f":"PTRM_MAR!AS129/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":1.0790570381817933E-16},{"$f":"PTRM_MAR!AT129/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":1.1047663529926516E-16},{"$f":"PTRM_MAR!AU129/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":1.1342138143151559E-16},{"$f":"PTRM_MAR!AV129/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":1.1645502594415799E-16},{"$f":"PTRM_MAR!AW129/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":1.2054408583343333E-16},{"$f":"PTRM_MAR!AX129/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":1.2285483429472409E-16},{"$f":"PTRM_MAR!AY129/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":1.2676495602628879E-16},{"$f":"PTRM_MAR!AZ129/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":1.2662487143535195E-16},{"$f":"PTRM_MAR!BA129/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":1.3073060560138347E-16},{"$f":"PTRM_MAR!BB129/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":1.3373427564307413E-16}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J130/(PTRM_MAR!J123/PTRM_MAR!I123)*(J123/I123)","v":9.9544773272014559},{"$f":"PTRM_MAR!K130/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":10.186999809364872},{"$f":"PTRM_MAR!L130/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":10.315581515854859},{"$f":"PTRM_MAR!M130/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":10.684095798100319},{"$f":"PTRM_MAR!N130/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":10.629071957037564},{"$f":"PTRM_MAR!O130/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":10.577418689241879},{"$f":"PTRM_MAR!P130/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":10.734837151957128},{"$f":"PTRM_MAR!Q130/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":10.686265416640726},{"$f":"PTRM_MAR!R130/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":10.780281057613612},{"$f":"PTRM_MAR!S130/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":10.811948068269567},{"$f":"PTRM_MAR!T130/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":10.499597347980162},{"$f":"PTRM_MAR!U130/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":10.616128245645708},{"$f":"PTRM_MAR!V130/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":10.502523199201775},{"$f":"PTRM_MAR!W130/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":10.344939680246492},{"$f":"PTRM_MAR!X130/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":10.272088894966734},{"$f":"PTRM_MAR!Y130/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":10.311721086998112},{"$f":"PTRM_MAR!Z130/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":10.279775390387117},{"$f":"PTRM_MAR!AA130/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":10.155646871594724},{"$f":"PTRM_MAR!AB130/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":10.15633069210017},{"$f":"PTRM_MAR!AC130/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":10.189915496452322},{"$f":"PTRM_MAR!AD130/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":10.094213235030633},{"$f":"PTRM_MAR!AE130/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":10.152217909080944},{"$f":"PTRM_MAR!AF130/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":10.061332893300316},{"$f":"PTRM_MAR!AG130/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":10.008243414485962},{"$f":"PTRM_MAR!AH130/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":9.9310999845141197},{"$f":"PTRM_MAR!AI130/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":9.7530839658998332},{"$f":"PTRM_MAR!AJ130/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":9.6177127561590172},{"$f":"PTRM_MAR!AK130/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":9.3690454370088148},{"$f":"PTRM_MAR!AL130/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":9.3042742141706221},{"$f":"PTRM_MAR!AM130/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":9.2261607175279003},{"$f":"PTRM_MAR!AN130/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":5.1414022426400211E-16},{"$f":"PTRM_MAR!AO130/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":5.2086807379635216E-16},{"$f":"PTRM_MAR!AP130/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":5.322094285249102E-16},{"$f":"PTRM_MAR!AQ130/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":5.555029687098538E-16},{"$f":"PTRM_MAR!AR130/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":5.6467572388998625E-16},{"$f":"PTRM_MAR!AS130/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":5.697274391635806E-16},{"$f":"PTRM_MAR!AT130/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":5.8330160769365287E-16},{"$f":"PTRM_MAR!AU130/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":5.9884946673677476E-16},{"$f":"PTRM_MAR!AV130/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":6.1486669713668644E-16},{"$f":"PTRM_MAR!AW130/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":6.3645637717092061E-16},{"$f":"PTRM_MAR!AX130/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":6.48656814745756E-16},{"$f":"PTRM_MAR!AY130/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":6.693017256458869E-16},{"$f":"PTRM_MAR!AZ130/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":6.6856209805960844E-16},{"$f":"PTRM_MAR!BA130/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":6.9023981600713229E-16},{"$f":"PTRM_MAR!BB130/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":7.0609878527745253E-16}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K131/(PTRM_MAR!K123/PTRM_MAR!I123)*(K123/I123)","v":10.522019232262851},{"$f":"PTRM_MAR!L131/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":10.659269112115791},{"$f":"PTRM_MAR!M131/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":11.044855078887768},{"$f":"PTRM_MAR!N131/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":10.992949739466033},{"$f":"PTRM_MAR!O131/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":11.079532680136204},{"$f":"PTRM_MAR!P131/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":11.249979401084273},{"$f":"PTRM_MAR!Q131/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":11.204864446978117},{"$f":"PTRM_MAR!R131/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":11.309559200736345},{"$f":"PTRM_MAR!S131/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":11.349214757963109},{"$f":"PTRM_MAR!T131/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":11.02790304703872},{"$f":"PTRM_MAR!U131/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":11.157270695868796},{"$f":"PTRM_MAR!V131/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":11.045136549081434},{"$f":"PTRM_MAR!W131/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":10.886950909973653},{"$f":"PTRM_MAR!X131/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":10.818185445288989},{"$f":"PTRM_MAR!Y131/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":10.868310651457271},{"$f":"PTRM_MAR!Z131/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":10.84349247179153},{"$f":"PTRM_MAR!AA131/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":10.721831997750792},{"$f":"PTRM_MAR!AB131/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":10.732409230324929},{"$f":"PTRM_MAR!AC131/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":10.778424808156934},{"$f":"PTRM_MAR!AD131/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":10.688317428063872},{"$f":"PTRM_MAR!AE131/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":10.761693457666809},{"$f":"PTRM_MAR!AF131/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":10.678049122978544},{"$f":"PTRM_MAR!AG131/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":10.635270885058338},{"$f":"PTRM_MAR!AH131/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":10.567790617677845},{"$f":"PTRM_MAR!AI131/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":10.393737202950479},{"$f":"PTRM_MAR!AJ131/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":10.265899269928815},{"$f":"PTRM_MAR!AK131/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":10.017865124039629},{"$f":"PTRM_MAR!AL131/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":9.9674504635059513},{"$f":"PTRM_MAR!AM131/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":9.9042325994694327},{"$f":"PTRM_MAR!AN131/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":9.6964742246926878},{"$f":"PTRM_MAR!AO131/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":0},{"$f":"PTRM_MAR!AP131/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":0},{"$f":"PTRM_MAR!AQ131/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":0},{"$f":"PTRM_MAR!AR131/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":0},{"$f":"PTRM_MAR!AS131/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":-1.1716208534431109E-17},{"$f":"PTRM_MAR!AT131/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":-1.1995355681377945E-17},{"$f":"PTRM_MAR!AU131/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":-1.2315090955284691E-17},{"$f":"PTRM_MAR!AV131/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":-1.264447865650705E-17},{"$f":"PTRM_MAR!AW131/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":-1.3088461473701336E-17},{"$f":"PTRM_MAR!AX131/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":-1.333935841320619E-17},{"$f":"PTRM_MAR!AY131/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":-1.3763912444930181E-17},{"$f":"PTRM_MAR!AZ131/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":-1.3748702310323747E-17},{"$f":"PTRM_MAR!BA131/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":-1.4194495590697675E-17},{"$f":"PTRM_MAR!BB131/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":-1.4520628717416988E-17}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L132/(PTRM_MAR!L123/PTRM_MAR!I123)*(L123/I123)","v":10.821852265327184},{"$f":"PTRM_MAR!M132/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":11.217991694406024},{"$f":"PTRM_MAR!N132/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":11.17012084151229},{"$f":"PTRM_MAR!O132/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":11.344347696989264},{"$f":"PTRM_MAR!P132/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":11.524314586235221},{"$f":"PTRM_MAR!Q132/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":11.483770483947836},{"$f":"PTRM_MAR!R132/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":11.597061466303849},{"$f":"PTRM_MAR!S132/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":11.644022584627278},{"$f":"PTRM_MAR!T132/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":11.320782139980583},{"$f":"PTRM_MAR!U132/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":11.460403145780022},{"$f":"PTRM_MAR!V132/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":11.352317619218558},{"$f":"PTRM_MAR!W132/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":11.197094277069766},{"$f":"PTRM_MAR!X132/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":11.134080429678624},{"$f":"PTRM_MAR!Y132/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":11.193845969111386},{"$f":"PTRM_MAR!Z132/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":11.17690857564912},{"$f":"PTRM_MAR!AA132/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":11.060536290111029},{"$f":"PTRM_MAR!AB132/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":11.081033328028775},{"$f":"PTRM_MAR!AC132/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":11.13877208465339},{"$f":"PTRM_MAR!AD132/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":11.056449523718459},{"$f":"PTRM_MAR!AE132/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":11.14394900615576},{"$f":"PTRM_MAR!AF132/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":11.069633215631004},{"$f":"PTRM_MAR!AG132/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":11.038411560214596},{"$f":"PTRM_MAR!AH132/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":10.982381524903532},{"$f":"PTRM_MAR!AI132/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":10.81633694816113},{"$f":"PTRM_MAR!AJ132/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":10.699128355927076},{"$f":"PTRM_MAR!AK132/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":10.457358746482534},{"$f":"PTRM_MAR!AL132/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":10.42282753176023},{"$f":"PTRM_MAR!AM132/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":10.376336473000569},{"$f":"PTRM_MAR!AN132/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":10.179707357781933},{"$f":"PTRM_MAR!AO132/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":9.8441463820694768},{"$f":"PTRM_MAR!AP132/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":-1.5861596527899906E-16},{"$f":"PTRM_MAR!AQ132/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":-1.6555820862000943E-16},{"$f":"PTRM_MAR!AR132/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":-1.6829199223823133E-16},{"$f":"PTRM_MAR!AS132/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":-1.2335866499705663E-17},{"$f":"PTRM_MAR!AT132/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":-1.2629777446100159E-17},{"$f":"PTRM_MAR!AU132/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":-1.2966423182864686E-17},{"$f":"PTRM_MAR!AV132/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":-1.3313231853688781E-17},{"$f":"PTRM_MAR!AW132/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":-1.3780696455823218E-17},{"$f":"PTRM_MAR!AX132/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":-1.4044863070971892E-17},{"$f":"PTRM_MAR!AY132/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":-1.4491871319576205E-17},{"$f":"PTRM_MAR!AZ132/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":-1.4475856736923796E-17},{"$f":"PTRM_MAR!BA132/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":-1.4945227555734136E-17},{"$f":"PTRM_MAR!BB132/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":-1.52886095210276E-17}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M133/(PTRM_MAR!M123/PTRM_MAR!I123)*(M123/I123)","v":11.579281905856821},{"$f":"PTRM_MAR!N133/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":11.534673421248511},{"$f":"PTRM_MAR!O133/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":11.795282197267738},{"$f":"PTRM_MAR!P133/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":11.987829530506994},{"$f":"PTRM_MAR!Q133/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":11.951302783455093},{"$f":"PTRM_MAR!R133/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":12.075169164463174},{"$f":"PTRM_MAR!S133/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":12.130331998531561},{"$f":"PTRM_MAR!T133/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":11.799973318836095},{"$f":"PTRM_MAR!U133/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":11.952279934518597},{"$f":"PTRM_MAR!V133/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":11.846602766599288},{"$f":"PTRM_MAR!W133/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":11.691928383749293},{"$f":"PTRM_MAR!X133/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":11.633778529805989},{"$f":"PTRM_MAR!Y133/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":11.704331842676364},{"$f":"PTRM_MAR!Z133/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":11.695164886080935},{"$f":"PTRM_MAR!AA133/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":11.582333579828372},{"$f":"PTRM_MAR!AB133/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":11.613277822863241},{"$f":"PTRM_MAR!AC133/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":11.683897066412857},{"$f":"PTRM_MAR!AD133/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":11.608205196466725},{"$f":"PTRM_MAR!AE133/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":11.711508230221046},{"$f":"PTRM_MAR!AF133/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":11.645525683346367},{"$f":"PTRM_MAR!AG133/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":11.625597066047719},{"$f":"PTRM_MAR!AH133/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":11.580356273071905},{"$f":"PTRM_MAR!AI133/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":11.419836928442997},{"$f":"PTRM_MAR!AJ133/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":11.311605261442148},{"$f":"PTRM_MAR!AK133/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":11.072374683367526},{"$f":"PTRM_MAR!AL133/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":11.053498223418007},{"$f":"PTRM_MAR!AM133/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":11.023331784619101},{"$f":"PTRM_MAR!AN133/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":10.834924159915383},{"$f":"PTRM_MAR!AO133/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":10.499457898875693},{"$f":"PTRM_MAR!AP133/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":10.240432895079739},{"$f":"PTRM_MAR!AQ133/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":-1.6892795051671828E-16},{"$f":"PTRM_MAR!AR133/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":-1.7171737707328585E-16},{"$f":"PTRM_MAR!AS133/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":-5.734670173087139E-17},{"$f":"PTRM_MAR!AT133/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":-5.8713028399429714E-17},{"$f":"PTRM_MAR!AU133/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":-6.027801961068069E-17},{"$f":"PTRM_MAR!AV133/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":-6.1890256043679072E-17},{"$f":"PTRM_MAR!AW133/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":-6.4063395085754756E-17},{"$f":"PTRM_MAR!AX133/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":-6.5291446968980483E-17},{"$f":"PTRM_MAR!AY133/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":-6.7369488969885934E-17},{"$f":"PTRM_MAR!AZ133/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":-6.7295040734349825E-17},{"$f":"PTRM_MAR!BA133/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":-6.947704135409822E-17},{"$f":"PTRM_MAR!BB133/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":-7.1073347794664437E-17}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N134/(PTRM_MAR!N123/PTRM_MAR!I123)*(N123/I123)","v":11.538100260697775},{"$f":"PTRM_MAR!O134/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":11.704852076717975},{"$f":"PTRM_MAR!P134/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":11.90108862292657},{"$f":"PTRM_MAR!Q134/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":11.870199736772298},{"$f":"PTRM_MAR!R134/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":11.998896100723542},{"$f":"PTRM_MAR!S134/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":12.059665888135276},{"$f":"PTRM_MAR!T134/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":11.737294388446301},{"$f":"PTRM_MAR!U134/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":11.895225313010263},{"$f":"PTRM_MAR!V134/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":11.796740093089559},{"$f":"PTRM_MAR!W134/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":11.649646927462301},{"$f":"PTRM_MAR!X134/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":11.598956708458665},{"$f":"PTRM_MAR!Y134/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":11.676976013898193},{"$f":"PTRM_MAR!Z134/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":11.675916297287749},{"$f":"PTRM_MAR!AA134/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":11.571723378678302},{"$f":"PTRM_MAR!AB134/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":11.611598841700536},{"$f":"PTRM_MAR!AC134/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":11.691752163004574},{"$f":"PTRM_MAR!AD134/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":11.626066556332983},{"$f":"PTRM_MAR!AE134/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":11.740309357488364},{"$f":"PTRM_MAR!AF134/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":11.685576240832894},{"$f":"PTRM_MAR!AG134/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":11.677730731172012},{"$f":"PTRM_MAR!AH134/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":11.645226201239597},{"$f":"PTRM_MAR!AI134/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":11.49747887159149},{"$f":"PTRM_MAR!AJ134/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":11.403056066339889},{"$f":"PTRM_MAR!AK134/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":11.177223651947481},{"$f":"PTRM_MAR!AL134/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":11.174699062782015},{"$f":"PTRM_MAR!AM134/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":11.16206114891771},{"$f":"PTRM_MAR!AN134/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":10.990362892848793},{"$f":"PTRM_MAR!AO134/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":10.670254618269363},{"$f":"PTRM_MAR!AP134/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":10.428562621451116},{"$f":"PTRM_MAR!AQ134/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":10.390223445464304},{"$f":"PTRM_MAR!AR134/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":-4.4648730761089686E-16},{"$f":"PTRM_MAR!AS134/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":-3.1519369512031739E-16},{"$f":"PTRM_MAR!AT134/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":-3.2270341300131102E-16},{"$f":"PTRM_MAR!AU134/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":-3.3130504740776688E-16},{"$f":"PTRM_MAR!AV134/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":-3.401663549178165E-16},{"$f":"PTRM_MAR!AW134/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":-3.5211054183717216E-16},{"$f":"PTRM_MAR!AX134/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":-3.5886026238239073E-16},{"$f":"PTRM_MAR!AY134/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":-3.7028176906213767E-16},{"$f":"PTRM_MAR!AZ134/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":-3.6987258049949042E-16},{"$f":"PTRM_MAR!BA134/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":-3.8186547315652516E-16},{"$f":"PTRM_MAR!BB134/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":-3.9063922492184357E-16}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O135/(PTRM_MAR!O123/PTRM_MAR!N123)*(O123/N123)","v":11.46913146787271},{"$f":"PTRM_MAR!P135/(PTRM_MAR!P123/PTRM_MAR!N123)*(P123/N123)","v":11.666274986758822},{"$f":"PTRM_MAR!Q135/(PTRM_MAR!Q123/PTRM_MAR!N123)*(Q123/N123)","v":11.641048089948338},{"$f":"PTRM_MAR!R135/(PTRM_MAR!R123/PTRM_MAR!N123)*(R123/N123)","v":11.772589373338382},{"$f":"PTRM_MAR!S135/(PTRM_MAR!S123/PTRM_MAR!N123)*(S123/N123)","v":11.837807431289663},{"$f":"PTRM_MAR!T135/(PTRM_MAR!T123/PTRM_MAR!S123)*(T123/S123)","v":11.527058888858964},{"$f":"PTRM_MAR!U135/(PTRM_MAR!U123/PTRM_MAR!S123)*(U123/S123)","v":11.688198286461814},{"$f":"PTRM_MAR!V135/(PTRM_MAR!V123/PTRM_MAR!S123)*(V123/S123)","v":11.597699541490744},{"$f":"PTRM_MAR!W135/(PTRM_MAR!W123/PTRM_MAR!S123)*(W123/S123)","v":11.459584569112989},{"$f":"PTRM_MAR!X135/(PTRM_MAR!X123/PTRM_MAR!S123)*(X123/S123)","v":11.416512854740283},{"$f":"PTRM_MAR!Y135/(PTRM_MAR!Y123/PTRM_MAR!X123)*(Y123/X123)","v":11.500492776521387},{"$f":"PTRM_MAR!Z135/(PTRM_MAR!Z123/PTRM_MAR!X123)*(Z123/X123)","v":11.507014503257663},{"$f":"PTRM_MAR!AA135/(PTRM_MAR!AA123/PTRM_MAR!X123)*(AA123/X123)","v":11.412232029238519},{"$f":"PTRM_MAR!AB135/(PTRM_MAR!AB123/PTRM_MAR!X123)*(AB123/X123)","v":11.459928916512693},{"$f":"PTRM_MAR!AC135/(PTRM_MAR!AC123/PTRM_MAR!X123)*(AC123/X123)","v":11.547945732464445},{"$f":"PTRM_MAR!AD135/(PTRM_MAR!AD123/PTRM_MAR!AC123)*(AD123/AC123)","v":11.492449638380062},{"$f":"PTRM_MAR!AE135/(PTRM_MAR!AE123/PTRM_MAR!AC123)*(AE123/AC123)","v":11.61542740900293},{"$f":"PTRM_MAR!AF135/(PTRM_MAR!AF123/PTRM_MAR!AC123)*(AF123/AC123)","v":11.571902663048961},{"$f":"PTRM_MAR!AG135/(PTRM_MAR!AG123/PTRM_MAR!AC123)*(AG123/AC123)","v":11.575437610307961},{"$f":"PTRM_MAR!AH135/(PTRM_MAR!AH123/PTRM_MAR!AC123)*(AH123/AC123)","v":11.555241994697854},{"$f":"PTRM_MAR!AI135/(PTRM_MAR!AI123/PTRM_MAR!AH123)*(AI123/AH123)","v":11.421326691241509},{"$f":"PTRM_MAR!AJ135/(PTRM_MAR!AJ123/PTRM_MAR!AH123)*(AJ123/AH123)","v":11.341014438091284},{"$f":"PTRM_MAR!AK135/(PTRM_MAR!AK123/PTRM_MAR!AH123)*(AK123/AH123)","v":11.130607934336332},{"$f":"PTRM_MAR!AL135/(PTRM_MAR!AL123/PTRM_MAR!AH123)*(AL123/AH123)","v":11.143379717453696},{"$f":"PTRM_MAR!AM135/(PTRM_MAR!AM123/PTRM_MAR!AH123)*(AM123/AH123)","v":11.147267264220661},{"$f":"PTRM_MAR!AN135/(PTRM_MAR!AN123/PTRM_MAR!AM123)*(AN123/AM123)","v":10.993385989817854},{"$f":"PTRM_MAR!AO135/(PTRM_MAR!AO123/PTRM_MAR!AM123)*(AO123/AM123)","v":10.691751732680885},{"$f":"PTRM_MAR!AP135/(PTRM_MAR!AP123/PTRM_MAR!AM123)*(AP123/AM123)","v":10.469363662188787},{"$f":"PTRM_MAR!AQ135/(PTRM_MAR!AQ123/PTRM_MAR!AM123)*(AQ123/AM123)","v":10.452470500218256},{"$f":"PTRM_MAR!AR135/(PTRM_MAR!AR123/PTRM_MAR!AM123)*(AR123/AM123)","v":10.142109554992736},{"$f":"PTRM_MAR!AS135/(PTRM_MAR!AS123/PTRM_MAR!AR123)*(AS123/AR123)","v":-5.4049526240872581E-17},{"$f":"PTRM_MAR!AT135/(PTRM_MAR!AT123/PTRM_MAR!AR123)*(AT123/AR123)","v":-5.5337295317330075E-17},{"$f":"PTRM_MAR!AU135/(PTRM_MAR!AU123/PTRM_MAR!AR123)*(AU123/AR123)","v":-5.6812306625499328E-17},{"$f":"PTRM_MAR!AV135/(PTRM_MAR!AV123/PTRM_MAR!AR123)*(AV123/AR123)","v":-5.83318467692514E-17},{"$f":"PTRM_MAR!AW135/(PTRM_MAR!AW123/PTRM_MAR!AR123)*(AW123/AR123)","v":-6.0380040163720056E-17},{"$f":"PTRM_MAR!AX135/(PTRM_MAR!AX123/PTRM_MAR!AW123)*(AX123/AW123)","v":-6.1537484628426404E-17},{"$f":"PTRM_MAR!AY135/(PTRM_MAR!AY123/PTRM_MAR!AW123)*(AY123/AW123)","v":-6.3496048630671543E-17},{"$f":"PTRM_MAR!AZ135/(PTRM_MAR!AZ123/PTRM_MAR!AW123)*(AZ123/AW123)","v":-6.3425880831325748E-17},{"$f":"PTRM_MAR!BA135/(PTRM_MAR!BA123/PTRM_MAR!AW123)*(BA123/AW123)","v":-6.5482426302906091E-17},{"$f":"PTRM_MAR!BB135/(PTRM_MAR!BB123/PTRM_MAR!AW123)*(BB123/AW123)","v":-6.6986952356606053E-17}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":88.812457063348077},97.010387092363004,109.26218435754741,118.57820331033702,128.05874145563018,138.85131865071645,152.36422895718314,164.84736439253462,182.04242355914164,192.37436957610348,203.50635350967414,206.288013064854,205.09728107618676,206.62971574837499,206.95061408109467,200.68023327529528,202.59744044281831,200.10651956785924,196.76881450312118,195.03176636850998,195.41136506471236,194.4123891030471,191.6524499113192,191.22714458422152,191.39146745424799,189.09940837173357,189.65435490296417,187.39196655784576,185.79999891240374,183.72328519295971,100.74687192666759,91.436493648565801,{"$f":"SUM(AK125:AK135)","v":80.864907198881212},71.947464508860961,62.839389987755375,52.694854625056649,41.705610631895418,31.138359178719643,20.842693945682562,10.142109554992736,2.1356211856373853E-16,2.1865039058602233E-16,2.2447849976267408E-16,2.3048255261775611E-16,2.3857543614464635E-16,2.4314876562955172E-16,2.5088750279809054E-16,2.5061025367260387E-16,2.5873613817853007E-16,2.6468086690807687E-16]
[]
[]
["Approach H"]
["Gearing*Actual +(1-Gearing)*Forecast","Chosen inflation",null,null,{"$f":"PTRM_ORAB!E140","v":1.7678398984009278E-2},{"$f":"PTRM_ORAB!F140","v":4.006160121790852E-2},{"$f":"PTRM_ORAB!G140","v":2.1696436063373861E-2},{"$f":"PTRM_ORAB!H140","v":2.1916702304110369E-2},{"$f":"PTRM_ORAB!I140","v":2.1807754541937834E-2},{"$f":"PTRM_ORAB!J140","v":3.7580396170768526E-2},{"$f":"PTRM_ORAB!K140","v":3.1265383981729504E-2},{"$f":"PTRM_ORAB!L140","v":4.5690760245692727E-2},{"$f":"PTRM_ORAB!M140","v":2.0920586558037739E-2},{"$f":"PTRM_ORAB!N140","v":8.4607750725144443E-3},{"$f":"PTRM_ORAB!O140","v":3.3106222898942911E-2},{"$f":"PTRM_ORAB!P140","v":2.151295784619623E-2},{"$f":"PTRM_ORAB!Q140","v":3.0027492404454806E-2},{"$f":"PTRM_ORAB!R140","v":2.677704483734239E-2},{"$f":"PTRM_ORAB!S140","v":3.0357959542748142E-2},{"$f":"PTRM_ORAB!T140","v":3.2419083831760231E-2},{"$f":"PTRM_ORAB!U140","v":1.9404359602747522E-2},{"$f":"PTRM_ORAB!V140","v":1.7174850167988958E-2},{"$f":"PTRM_ORAB!W140","v":2.252855432188329E-2},{"$f":"PTRM_ORAB!X140","v":2.3133288512088131E-2},{"$f":"PTRM_ORAB!Y140","v":2.56095947678023E-2},{"$f":"PTRM_ORAB!Z140","v":2.0593264453802142E-2},{"$f":"PTRM_ORAB!AA140","v":2.8667668538490933E-2},{"$f":"PTRM_ORAB!AB140","v":3.1278917759276166E-2},{"$f":"PTRM_ORAB!AC140","v":2.412803813665728E-2},{"$f":"PTRM_ORAB!AD140","v":3.4967117767755754E-2},{"$f":"PTRM_ORAB!AE140","v":2.6576173729933726E-2},{"$f":"PTRM_ORAB!AF140","v":2.9649789137132804E-2},{"$f":"PTRM_ORAB!AG140","v":2.8985028414485657E-2},{"$f":"PTRM_ORAB!AH140","v":2.6672300343299937E-2},{"$f":"PTRM_ORAB!AI140","v":2.6074848653643505E-2},{"$f":"PTRM_ORAB!AJ140","v":1.9649136396539618E-2},{"$f":"PTRM_ORAB!AK140","v":3.2685935665907474E-2},{"$f":"PTRM_ORAB!AL140","v":3.3044039853553232E-2},{"$f":"PTRM_ORAB!AM140","v":1.4232600309312969E-2},{"$f":"PTRM_ORAB!AN140","v":1.7218313270363175E-2},{"$f":"PTRM_ORAB!AO140","v":2.2431303580807305E-2},{"$f":"PTRM_ORAB!AP140","v":3.5627506525829293E-2},{"$f":"PTRM_ORAB!AQ140","v":1.9274447752326701E-2},{"$f":"PTRM_ORAB!AR140","v":2.2089568704124693E-2},{"$f":"PTRM_ORAB!AS140","v":2.4261625757848564E-2},{"$f":"PTRM_ORAB!AT140","v":2.595914495158794E-2},{"$f":"PTRM_ORAB!AU140","v":2.6014194894634461E-2},{"$f":"PTRM_ORAB!AV140","v":3.1033860503579161E-2},{"$f":"PTRM_ORAB!AW140","v":2.1208503713290219E-2},{"$f":"PTRM_ORAB!AX140","v":2.8245508308335256E-2},{"$f":"PTRM_ORAB!AY140","v":8.4861620494580767E-3},{"$f":"PTRM_ORAB!AZ140","v":2.8603839904095457E-2},{"$f":"PTRM_ORAB!BA140","v":2.2934822876738283E-2},{"$f":"PTRM_ORAB!BB140","v":2.2788120658235291E-2}]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0176783989840092},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0584482251721863},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.081412779416026},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1051137813703478},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.129213831455385},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1716501346029899},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2082822259535975},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2634895594487752},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.2899225021424003},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3008362462940024},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.3439020210188359},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3728133285464321},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4140354703420943},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.451899161533037},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4959758575390067},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5444740242748531},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5744435536389851},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6014843857706906},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6375635137511737},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6754457429716483},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7183532295045918},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7537397319848247},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8040153613241476},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8604430094474766},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9053318493305029},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9719558124926984},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0243628527532569},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0843847844744356},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1448007366791488},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2020075061043864},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2594245185602455},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3038202591031216},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.3791227798779806},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.457738607832765},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.4927186191028161},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5356390291813953},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.5925167180163067},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6848816243057545},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.736631234894618},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.7970822385756762},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.8649440010619243},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9393154976636731},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0157794238767153},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1093707018268697},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.1753158019025611},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.2650042107667883},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.2927115655915182},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.3868957600640619},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.4645736144231072},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5435247359779192}]
[]
["Capex Year 0 (Nominal MAR)",null,null,null,{"$f":"PTRM_MAR!E143/(PTRM_MAR!E141/PTRM_MAR!D141)*(E141/D141)","v":97.020932790615618},{"$f":"PTRM_MAR!F143/(PTRM_MAR!F141/PTRM_MAR!D141)*(F141/D141)","v":74.880938807940169},{"$f":"PTRM_MAR!G143/(PTRM_MAR!G141/PTRM_MAR!D141)*(G141/D141)","v":94.573731990563289},{"$f":"PTRM_MAR!H143/(PTRM_MAR!H141/PTRM_MAR!D141)*(H141/D141)","v":94.223103833174051},{"$f":"PTRM_MAR!I143/(PTRM_MAR!I141/PTRM_MAR!D141)*(I141/D141)","v":94.16799971853078},{"$f":"PTRM_MAR!J143/(PTRM_MAR!J141/PTRM_MAR!I141)*(J141/I141)","v":80.820000404006208},{"$f":"PTRM_MAR!K143/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":88.132377877257767},{"$f":"PTRM_MAR!L143/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":76.205198431908741},{"$f":"PTRM_MAR!M143/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":100.57980084295573},{"$f":"PTRM_MAR!N143/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":110.51896644910721},{"$f":"PTRM_MAR!O143/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":86.408123141888183},{"$f":"PTRM_MAR!P143/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":96.780212060833634},{"$f":"PTRM_MAR!Q143/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":89.469877352339608},{"$f":"PTRM_MAR!R143/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":92.413873870629644},{"$f":"PTRM_MAR!S143/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":89.799700435480617},{"$f":"PTRM_MAR!T143/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":89.883742842014399},{"$f":"PTRM_MAR!U143/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":99.361228019032382},{"$f":"PTRM_MAR!V143/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":99.276422445573445},{"$f":"PTRM_MAR!W143/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":94.187549069375535},{"$f":"PTRM_MAR!X143/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":92.754682543457093},{"$f":"PTRM_MAR!Y143/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":89.12313018087589},{"$f":"PTRM_MAR!Z143/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":90.631370219129849},{"$f":"PTRM_MAR!AA143/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":85.841747979516526},{"$f":"PTRM_MAR!AB143/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":84.628582176786139},{"$f":"PTRM_MAR!AC143/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":86.658299315725117},{"$f":"PTRM_MAR!AD143/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":84.049839603666655},{"$f":"PTRM_MAR!AE143/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":85.712795712133271},{"$f":"PTRM_MAR!AF143/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":84.011185119950397},{"$f":"PTRM_MAR!AG143/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":83.085607317780628},{"$f":"PTRM_MAR!AH143/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":81.750797972942479},{"$f":"PTRM_MAR!AI143/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":0.70575344367350878},{"$f":"PTRM_MAR!AJ143/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":0.70514668164715777},{"$f":"PTRM_MAR!AK143/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":0.67474211901892511},{"$f":"PTRM_MAR!AL143/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":0.67430129381363901},{"$f":"PTRM_MAR!AM143/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":0.6656021713222372},{"$f":"PTRM_MAR!AN143/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":-8.7823334135136869E-4},{"$f":"PTRM_MAR!AO143/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":-8.4286227221215385E-4},{"$f":"PTRM_MAR!AP143/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":-8.123166070926768E-4},{"$f":"PTRM_MAR!AQ143/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":-8.2273183889229043E-4},{"$f":"PTRM_MAR!AR143/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":-7.9687964144670718E-4},{"$f":"PTRM_MAR!AS143/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":-1.4908334731090162E-5},{"$f":"PTRM_MAR!AT143/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":-1.4600416643578961E-5},{"$f":"PTRM_MAR!AU143/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":-1.4374024199849573E-5},{"$f":"PTRM_MAR!AV143/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":-1.4107617188533422E-5},{"$f":"PTRM_MAR!AW143/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":-1.3926363228298698E-5},{"$f":"PTRM_MAR!AX143/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":-1.469377408151995E-8},{"$f":"PTRM_MAR!AY143/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":-2.1631258615512045E-8},{"$f":"PTRM_MAR!AZ143/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":-1.5117735927561413E-8},{"$f":"PTRM_MAR!BA143/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":-1.7491333712335499E-8},{"$f":"PTRM_MAR!BB143/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":-1.7943879903035605E-8}]
["Capex Year 1 (Nominal MAR)",null,null,null,null,{"$f":"PTRM_MAR!F144/(PTRM_MAR!F141/PTRM_MAR!D141)*(F141/D141)","v":7.5399543706586236},{"$f":"PTRM_MAR!G144/(PTRM_MAR!G141/PTRM_MAR!D141)*(G141/D141)","v":9.55418958953104},{"$f":"PTRM_MAR!H144/(PTRM_MAR!H141/PTRM_MAR!D141)*(H141/D141)","v":9.5223566718440953},{"$f":"PTRM_MAR!I144/(PTRM_MAR!I141/PTRM_MAR!D141)*(I141/D141)","v":9.5209785319407594},{"$f":"PTRM_MAR!J144/(PTRM_MAR!J141/PTRM_MAR!I141)*(J141/I141)","v":8.2047899633671246},{"$f":"PTRM_MAR!K144/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":8.9640218776510707},{"$f":"PTRM_MAR!L144/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":7.7230740077171527},{"$f":"PTRM_MAR!M144/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":10.262814740584194},{"$f":"PTRM_MAR!N144/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":11.312473203830418},{"$f":"PTRM_MAR!O144/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":8.7972274713177061},{"$f":"PTRM_MAR!P144/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":9.8897424768906781},{"$f":"PTRM_MAR!Q144/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":9.1274363613678737},{"$f":"PTRM_MAR!R144/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":9.4429705002105315},{"$f":"PTRM_MAR!S144/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":9.1714469281628492},{"$f":"PTRM_MAR!T144/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":9.1726105737104326},{"$f":"PTRM_MAR!U144/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":10.193326210925683},{"$f":"PTRM_MAR!V144/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":10.203248416461491},{"$f":"PTRM_MAR!W144/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":9.6726841348201127},{"$f":"PTRM_MAR!X144/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":9.5335694545085481},{"$f":"PTRM_MAR!Y144/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":9.1606274852201945},{"$f":"PTRM_MAR!Z144/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":9.3480230114429794},{"$f":"PTRM_MAR!AA144/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":8.8291617788513506},{"$f":"PTRM_MAR!AB144/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":8.7003554351597856},{"$f":"PTRM_MAR!AC144/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":8.957103705656916},{"$f":"PTRM_MAR!AD144/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":8.6437772774753903},{"$f":"PTRM_MAR!AE144/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":8.8769284195483458},{"$f":"PTRM_MAR!AF144/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":8.6954503229949314},{"$f":"PTRM_MAR!AG144/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":8.6184188479921922},{"$f":"PTRM_MAR!AH144/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":8.5133873651072633},{"$f":"PTRM_MAR!AI144/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":8.6440656050715301},{"$f":"PTRM_MAR!AJ144/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":-5.0915101694838964E-4},{"$f":"PTRM_MAR!AK144/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":-3.9817493258198679E-4},{"$f":"PTRM_MAR!AL144/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":-4.0775785318662559E-4},{"$f":"PTRM_MAR!AM144/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":-6.0746342676611716E-4},{"$f":"PTRM_MAR!AN144/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":1.3969589100848087E-3},{"$f":"PTRM_MAR!AO144/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":1.3406960379451333E-3},{"$f":"PTRM_MAR!AP144/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":1.2921086784770212E-3},{"$f":"PTRM_MAR!AQ144/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":1.3086756319027255E-3},{"$f":"PTRM_MAR!AR144/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":1.2675539210014871E-3},{"$f":"PTRM_MAR!AS144/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":2.3713892489069958E-5},{"$f":"PTRM_MAR!AT144/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":2.3224103618992266E-5},{"$f":"PTRM_MAR!AU144/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":2.2863993239947674E-5},{"$f":"PTRM_MAR!AV144/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":2.2440233823578323E-5},{"$f":"PTRM_MAR!AW144/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":2.2151922821460783E-5},{"$f":"PTRM_MAR!AX144/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":1.2875113004317333E-7},{"$f":"PTRM_MAR!AY144/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":1.3276425742442146E-7},{"$f":"PTRM_MAR!AZ144/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":1.2311571509621593E-7},{"$f":"PTRM_MAR!BA144/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":1.2232859101197517E-7},{"$f":"PTRM_MAR!BB144/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":1.1944916695853117E-7}]
["Capex Year 2 (Nominal MAR)",null,null,null,null,null,{"$f":"PTRM_MAR!G145/(PTRM_MAR!G141/PTRM_MAR!D141)*(G141/D141)","v":9.9907408648791201},{"$f":"PTRM_MAR!H145/(PTRM_MAR!H141/PTRM_MAR!D141)*(H141/D141)","v":9.9629527046917996},{"$f":"PTRM_MAR!I145/(PTRM_MAR!I141/PTRM_MAR!D141)*(I141/D141)","v":9.9679300183988069},{"$f":"PTRM_MAR!J145/(PTRM_MAR!J141/PTRM_MAR!I141)*(J141/I141)","v":8.4712651882259671},{"$f":"PTRM_MAR!K145/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":9.2719207706923132},{"$f":"PTRM_MAR!L145/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":7.9607728841760759},{"$f":"PTRM_MAR!M145/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":10.647787082055409},{"$f":"PTRM_MAR!N145/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":11.771890917393808},{"$f":"PTRM_MAR!O145/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":9.1079518597214033},{"$f":"PTRM_MAR!P145/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":10.275216463676621},{"$f":"PTRM_MAR!Q145/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":9.468128055354331},{"$f":"PTRM_MAR!R145/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":9.8104525234249635},{"$f":"PTRM_MAR!S145/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":9.5240188208712588},{"$f":"PTRM_MAR!T145/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":9.5183507349787178},{"$f":"PTRM_MAR!U145/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":10.630346653704034},{"$f":"PTRM_MAR!V145/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":10.658964717782588},{"$f":"PTRM_MAR!W145/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":10.097310072523234},{"$f":"PTRM_MAR!X145/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":9.9599632534522939},{"$f":"PTRM_MAR!Y145/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":9.570103800955021},{"$f":"PTRM_MAR!Z145/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":9.7976043189378252},{"$f":"PTRM_MAR!AA145/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":9.2295216832297129},{"$f":"PTRM_MAR!AB145/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":9.0909294568118497},{"$f":"PTRM_MAR!AC145/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":9.4063230267307496},{"$f":"PTRM_MAR!AD145/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":9.0364143023356611},{"$f":"PTRM_MAR!AE145/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":9.3409339691653717},{"$f":"PTRM_MAR!AF145/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":9.1448709429352313},{"$f":"PTRM_MAR!AG145/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":9.0821009215845265},{"$f":"PTRM_MAR!AH145/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":9.0038380582772177},{"$f":"PTRM_MAR!AI145/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":8.9916860170145227},{"$f":"PTRM_MAR!AJ145/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":8.7940930362480394},{"$f":"PTRM_MAR!AK145/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":3.1652743345705794E-4},{"$f":"PTRM_MAR!AL145/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":3.2414533457489011E-4},{"$f":"PTRM_MAR!AM145/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":4.8290041300808696E-4},{"$f":"PTRM_MAR!AN145/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":-2.201851197094043E-2},{"$f":"PTRM_MAR!AO145/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":-2.1131710852608523E-2},{"$f":"PTRM_MAR!AP145/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":-2.0365889217940636E-2},{"$f":"PTRM_MAR!AQ145/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":-2.0627013335258983E-2},{"$f":"PTRM_MAR!AR145/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":-1.9978863359473728E-2},{"$f":"PTRM_MAR!AS145/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":-3.73772357854447E-4},{"$f":"PTRM_MAR!AT145/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":-3.6605242993016445E-4},{"$f":"PTRM_MAR!AU145/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":-3.603764614857012E-4},{"$f":"PTRM_MAR!AV145/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":-3.5369727306092439E-4},{"$f":"PTRM_MAR!AW145/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":-3.4915298818207022E-4},{"$f":"PTRM_MAR!AX145/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":-2.0293426511417802E-6},{"$f":"PTRM_MAR!AY145/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":-2.0925965469056536E-6},{"$f":"PTRM_MAR!AZ145/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":-1.9405186702966594E-6},{"$f":"PTRM_MAR!BA145/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":-1.9281122201524537E-6},{"$f":"PTRM_MAR!BB145/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":-1.8827274686522684E-6}]
["Capex Year 3 (Nominal MAR)",null,null,null,null,null,null,{"$f":"PTRM_MAR!H146/(PTRM_MAR!H141/PTRM_MAR!D141)*(H141/D141)","v":10.005712595585409},{"$f":"PTRM_MAR!I146/(PTRM_MAR!I141/PTRM_MAR!D141)*(I141/D141)","v":10.015141826664117},{"$f":"PTRM_MAR!J146/(PTRM_MAR!J141/PTRM_MAR!I141)*(J141/I141)","v":8.5350886593650905},{"$f":"PTRM_MAR!K146/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":9.3580334770986759},{"$f":"PTRM_MAR!L146/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":8.0080172103432368},{"$f":"PTRM_MAR!M146/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":10.778099066247426},{"$f":"PTRM_MAR!N146/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":11.949803037593217},{"$f":"PTRM_MAR!O146/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":9.200865030827778},{"$f":"PTRM_MAR!P146/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":10.414998663729421},{"$f":"PTRM_MAR!Q146/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":9.5824122756686094},{"$f":"PTRM_MAR!R146/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":9.943355240145241},{"$f":"PTRM_MAR!S146/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":9.648856315725256},{"$f":"PTRM_MAR!T146/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":9.6368522867808366},{"$f":"PTRM_MAR!U146/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":10.813572072470881},{"$f":"PTRM_MAR!V146/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":10.860199681582094},{"$f":"PTRM_MAR!W146/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":10.280865341126866},{"$f":"PTRM_MAR!X146/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":10.148564181465543},{"$f":"PTRM_MAR!Y146/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":9.7506776278867697},{"$f":"PTRM_MAR!Z146/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":10.012861914872275},{"$f":"PTRM_MAR!AA146/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":9.4091289482234064},{"$f":"PTRM_MAR!AB146/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":9.2640631860382996},{"$f":"PTRM_MAR!AC146/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":9.6305884161855726},{"$f":"PTRM_MAR!AD146/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":9.2139933525351925},{"$f":"PTRM_MAR!AE146/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":9.5826097934416978},{"$f":"PTRM_MAR!AF146/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":9.3766305028056252},{"$f":"PTRM_MAR!AG146/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":9.3296086490821271},{"$f":"PTRM_MAR!AH146/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":9.2799642852334241},{"$f":"PTRM_MAR!AI146/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":9.219527621372789},{"$f":"PTRM_MAR!AJ146/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":9.0872848434094262},{"$f":"PTRM_MAR!AK146/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":8.8528584150691589},{"$f":"PTRM_MAR!AL146/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":-8.9535598678844124E-4},{"$f":"PTRM_MAR!AM146/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":-1.3338701184036563E-3},{"$f":"PTRM_MAR!AN146/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":4.2715774637709283E-3},{"$f":"PTRM_MAR!AO146/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":4.0995386049728043E-3},{"$f":"PTRM_MAR!AP146/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":3.9509696898602422E-3},{"$f":"PTRM_MAR!AQ146/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":4.0016276042668213E-3},{"$f":"PTRM_MAR!AR146/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":3.8758869169142006E-3},{"$f":"PTRM_MAR!AS146/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":7.2511602169063254E-5},{"$f":"PTRM_MAR!AT146/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":7.1013941010724183E-5},{"$f":"PTRM_MAR!AU146/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":6.991280670498896E-5},{"$f":"PTRM_MAR!AV146/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":6.861704835450593E-5},{"$f":"PTRM_MAR!AW146/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":6.773545994821004E-5},{"$f":"PTRM_MAR!AX146/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":3.936911970403414E-7},{"$f":"PTRM_MAR!AY146/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":4.0596241300612879E-7},{"$f":"PTRM_MAR!AZ146/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":3.7645940066276598E-7},{"$f":"PTRM_MAR!BA146/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":3.7405255714348881E-7},{"$f":"PTRM_MAR!BB146/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":3.6524794391790406E-7}]
["Capex Year 4 (Nominal MAR)",null,null,null,null,null,null,null,{"$f":"PTRM_MAR!I147/(PTRM_MAR!I141/PTRM_MAR!D141)*(I141/D141)","v":10.211036370625781},{"$f":"PTRM_MAR!J147/(PTRM_MAR!J141/PTRM_MAR!I141)*(J141/I141)","v":8.6967690572454046},{"$f":"PTRM_MAR!K147/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":9.5512570156745493},{"$f":"PTRM_MAR!L147/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":8.1472175067156556},{"$f":"PTRM_MAR!M147/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":11.031425845815324},{"$f":"PTRM_MAR!N147/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":12.263727287659059},{"$f":"PTRM_MAR!O147/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":9.3990351260113734},{"$f":"PTRM_MAR!P147/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":10.673531977594017},{"$f":"PTRM_MAR!Q147/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":9.8061181512138393},{"$f":"PTRM_MAR!R147/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":10.189637701030103},{"$f":"PTRM_MAR!S147/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":9.883762681711513},{"$f":"PTRM_MAR!T147/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":9.8656651827680975},{"$f":"PTRM_MAR!U147/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":11.119953737209137},{"$f":"PTRM_MAR!V147/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":11.184907847952921},{"$f":"PTRM_MAR!W147/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":10.58139351309986},{"$f":"PTRM_MAR!X147/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":10.4525406263263},{"$f":"PTRM_MAR!Y147/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":10.041783502727553},{"$f":"PTRM_MAR!Z147/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":10.341273887537412},{"$f":"PTRM_MAR!AA147/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":9.6953336908070895},{"$f":"PTRM_MAR!AB147/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":9.5421943561992073},{"$f":"PTRM_MAR!AC147/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":9.9634861662371605},{"$f":"PTRM_MAR!AD147/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":9.4966561811990058},{"$f":"PTRM_MAR!AE147/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":9.9328584622011427},{"$f":"PTRM_MAR!AF147/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":9.7146883483767486},{"$f":"PTRM_MAR!AG147/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":9.6826694692372666},{"$f":"PTRM_MAR!AH147/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":9.6607064191285783},{"$f":"PTRM_MAR!AI147/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":9.5754255156345973},{"$f":"PTRM_MAR!AJ147/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":9.5052445150819089},{"$f":"PTRM_MAR!AK147/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":9.1738312891294811},{"$f":"PTRM_MAR!AL147/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":9.1591654351585632},{"$f":"PTRM_MAR!AM147/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":-6.1359878308532715E-3},{"$f":"PTRM_MAR!AN147/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":3.13766478280256E-2},{"$f":"PTRM_MAR!AO147/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":3.0112945429783509E-2},{"$f":"PTRM_MAR!AP147/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":2.9021640269754075E-2},{"$f":"PTRM_MAR!AQ147/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":2.9393745318420168E-2},{"$f":"PTRM_MAR!AR147/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":2.847012370598799E-2},{"$f":"PTRM_MAR!AS147/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":5.326301639151528E-4},{"$f":"PTRM_MAR!AT147/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":5.21629172564891E-4},{"$f":"PTRM_MAR!AU147/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":5.1354084837659179E-4},{"$f":"PTRM_MAR!AV147/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":5.0402292349330127E-4},{"$f":"PTRM_MAR!AW147/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":4.9754726217421602E-4},{"$f":"PTRM_MAR!AX147/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":2.8918380030086667E-6},{"$f":"PTRM_MAR!AY147/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":2.9819755751458324E-6},{"$f":"PTRM_MAR!AZ147/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":2.7652627480895864E-6},{"$f":"PTRM_MAR!BA147/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":2.7475834054762227E-6},{"$f":"PTRM_MAR!BB147/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":2.6829095816291283E-6}]
["Capex Year 5 (Nominal MAR)",null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!J148/(PTRM_MAR!J141/PTRM_MAR!I141)*(J141/I141)","v":8.8563949887562998},{"$f":"PTRM_MAR!K148/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":9.742225351724688},{"$f":"PTRM_MAR!L148/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":8.284492280030463},{"$f":"PTRM_MAR!M148/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":11.282150093479547},{"$f":"PTRM_MAR!N148/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":12.574760596710393},{"$f":"PTRM_MAR!O148/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":9.5950197223754099},{"$f":"PTRM_MAR!P148/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":10.929580114753875},{"$f":"PTRM_MAR!Q148/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":10.02754218735358},{"$f":"PTRM_MAR!R148/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":10.433547705607673},{"$f":"PTRM_MAR!S148/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":10.116368204050147},{"$f":"PTRM_MAR!T148/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":10.092444447316856},{"$f":"PTRM_MAR!U148/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":11.423994004623328},{"$f":"PTRM_MAR!V148/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":11.507244151651513},{"$f":"PTRM_MAR!W148/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":10.879684564017253},{"$f":"PTRM_MAR!X148/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":10.754299976087372},{"$f":"PTRM_MAR!Y148/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":10.330498183508952},{"$f":"PTRM_MAR!Z148/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":10.667211932122601},{"$f":"PTRM_MAR!AA148/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":9.9792276862661282},{"$f":"PTRM_MAR!AB148/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":9.8180526951034253},{"$f":"PTRM_MAR!AC148/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":10.293993790670044},{"$f":"PTRM_MAR!AD148/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":9.7775563724406851},{"$f":"PTRM_MAR!AE148/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":10.281206116573451},{"$f":"PTRM_MAR!AF148/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":10.050891663839819},{"$f":"PTRM_MAR!AG148/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":10.033864924272306},{"$f":"PTRM_MAR!AH148/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":10.039557469776684},{"$f":"PTRM_MAR!AI148/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":9.9388813596723491},{"$f":"PTRM_MAR!AJ148/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":9.9303365401641823},{"$f":"PTRM_MAR!AK148/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":9.5021596131316777},{"$f":"PTRM_MAR!AL148/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":9.4959516244141327},{"$f":"PTRM_MAR!AM148/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":9.3734448946909765},{"$f":"PTRM_MAR!AN148/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":-1.2367856032503434E-2},{"$f":"PTRM_MAR!AO148/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":-1.1869737514073704E-2},{"$f":"PTRM_MAR!AP148/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":-1.1439573489517949E-2},{"$f":"PTRM_MAR!AQ148/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":-1.1586247592376036E-2},{"$f":"PTRM_MAR!AR148/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":-1.122218004782251E-2},{"$f":"PTRM_MAR!AS148/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":-2.0994891557496041E-4},{"$f":"PTRM_MAR!AT148/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":-2.056126117741022E-4},{"$f":"PTRM_MAR!AU148/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":-2.0242440538400635E-4},{"$f":"PTRM_MAR!AV148/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":-1.9867268769478976E-4},{"$f":"PTRM_MAR!AW148/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":-1.961201509372411E-4},{"$f":"PTRM_MAR!AX148/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":-1.139887099685299E-6},{"$f":"PTRM_MAR!AY148/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":-1.1754169791492284E-6},{"$f":"PTRM_MAR!AZ148/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":-1.0899944362402762E-6},{"$f":"PTRM_MAR!BA148/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":-1.0830257005936313E-6},{"$f":"PTRM_MAR!BB148/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":-1.0575329664176768E-6}]
["Capex Year 6 (Nominal MAR)",null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!K149/(PTRM_MAR!K141/PTRM_MAR!I141)*(K141/I141)","v":10.0950113764556},{"$f":"PTRM_MAR!L149/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":8.5540028672868011},{"$f":"PTRM_MAR!M149/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":11.726590526417439},{"$f":"PTRM_MAR!N149/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":13.10845515755655},{"$f":"PTRM_MAR!O149/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":9.8657399621129933},{"$f":"PTRM_MAR!P149/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":11.270998508441737},{"$f":"PTRM_MAR!Q149/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":10.327192126227121},{"$f":"PTRM_MAR!R149/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":10.758949707107687},{"$f":"PTRM_MAR!S149/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":10.427959945854724},{"$f":"PTRM_MAR!T149/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":10.398211211443517},{"$f":"PTRM_MAR!U149/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":11.817749523779884},{"$f":"PTRM_MAR!V149/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":11.920053604104851},{"$f":"PTRM_MAR!W149/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":11.263472849094725},{"$f":"PTRM_MAR!X149/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":11.140615947776421},{"$f":"PTRM_MAR!Y149/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":10.700215326194645},{"$f":"PTRM_MAR!Z149/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":11.076987752517811},{"$f":"PTRM_MAR!AA149/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":10.341404847611319},{"$f":"PTRM_MAR!AB149/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":10.170905639614661},{"$f":"PTRM_MAR!AC149/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":10.705517976898371},{"$f":"PTRM_MAR!AD149/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":10.135544477456531},{"$f":"PTRM_MAR!AE149/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":10.710956029891662},{"$f":"PTRM_MAR!AF149/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":10.466645561526045},{"$f":"PTRM_MAR!AG149/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":10.464577093374505},{"$f":"PTRM_MAR!AH149/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":10.498148361153191},{"$f":"PTRM_MAR!AI149/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":10.385940469763586},{"$f":"PTRM_MAR!AJ149/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":10.439178774837655},{"$f":"PTRM_MAR!AK149/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":9.9103499462768578},{"$f":"PTRM_MAR!AL149/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":9.9125782803308056},{"$f":"PTRM_MAR!AM149/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":9.9659228847057815},{"$f":"PTRM_MAR!AN149/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":9.4735509957758044},{"$f":"PTRM_MAR!AO149/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":1.9076025519248966E-3},{"$f":"PTRM_MAR!AP149/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":1.4569242682788638E-3},{"$f":"PTRM_MAR!AQ149/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":2.1421357407309313E-3},{"$f":"PTRM_MAR!AR149/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":2.0723017142072362E-3},{"$f":"PTRM_MAR!AS149/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":1.4118319729991727E-2},{"$f":"PTRM_MAR!AT149/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":1.3826718683426494E-2},{"$f":"PTRM_MAR!AU149/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":1.361232311459344E-2},{"$f":"PTRM_MAR!AV149/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":1.3360033410081424E-2},{"$f":"PTRM_MAR!AW149/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":1.318838436885186E-2},{"$f":"PTRM_MAR!AX149/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":7.6653363440230317E-5},{"$f":"PTRM_MAR!AY149/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":7.9042621783699635E-5},{"$f":"PTRM_MAR!AZ149/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":7.32982588293366E-5},{"$f":"PTRM_MAR!BA149/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":7.2829636080304114E-5},{"$f":"PTRM_MAR!BB149/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":7.1115340148352545E-5}]
["Capex Year 7 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!L150/(PTRM_MAR!L141/PTRM_MAR!I141)*(L141/I141)","v":8.6609335417699285},{"$f":"PTRM_MAR!M150/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":11.941233375528615},{"$f":"PTRM_MAR!N150/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":13.381869243098071},{"$f":"PTRM_MAR!O150/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":10.030221778981929},{"$f":"PTRM_MAR!P150/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":11.49117517169819},{"$f":"PTRM_MAR!Q150/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":10.515699882595095},{"$f":"PTRM_MAR!R150/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":10.96861603805365},{"$f":"PTRM_MAR!S150/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":10.627361260695546},{"$f":"PTRM_MAR!T150/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":10.592282825841398},{"$f":"PTRM_MAR!U150/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":12.084712500934035},{"$f":"PTRM_MAR!V150/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":12.205023963783965},{"$f":"PTRM_MAR!W150/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":11.526443170074977},{"$f":"PTRM_MAR!X150/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":11.407453698717639},{"$f":"PTRM_MAR!Y150/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":10.954997027777104},{"$f":"PTRM_MAR!Z150/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":11.367882118816924},{"$f":"PTRM_MAR!AA150/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":10.592518854163448},{"$f":"PTRM_MAR!AB150/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":10.414514001736102},{"$f":"PTRM_MAR!AC150/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":11.0022053213538},{"$f":"PTRM_MAR!AD150/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":10.384966255021036},{"$f":"PTRM_MAR!AE150/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":11.026145875599024},{"$f":"PTRM_MAR!AF150/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":10.770438598504644},{"$f":"PTRM_MAR!AG150/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":10.783400162281463},{"$f":"PTRM_MAR!AH150/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":10.844578643882208},{"$f":"PTRM_MAR!AI150/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":10.724713275139525},{"$f":"PTRM_MAR!AJ150/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":10.839255730280208},{"$f":"PTRM_MAR!AK150/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":10.215189062081354},{"$f":"PTRM_MAR!AL150/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":10.225841154707709},{"$f":"PTRM_MAR!AM150/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":10.454702919194615},{"$f":"PTRM_MAR!AN150/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":9.9622113884624781},{"$f":"PTRM_MAR!AO150/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":9.6140947684377647},{"$f":"PTRM_MAR!AP150/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":3.1374683292748817E-3},{"$f":"PTRM_MAR!AQ150/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":4.6130627307696612E-3},{"$f":"PTRM_MAR!AR150/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":4.4626760213886223E-3},{"$f":"PTRM_MAR!AS150/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":4.9684653887262994E-2},{"$f":"PTRM_MAR!AT150/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":4.8658462573506298E-2},{"$f":"PTRM_MAR!AU150/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":4.7903969840932412E-2},{"$f":"PTRM_MAR!AV150/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":4.7016121507155749E-2},{"$f":"PTRM_MAR!AW150/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":4.6412060728913518E-2},{"$f":"PTRM_MAR!AX150/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":2.697556015629847E-4},{"$f":"PTRM_MAR!AY150/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":2.7816378866405697E-4},{"$f":"PTRM_MAR!AZ150/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":2.5794844500782457E-4},{"$f":"PTRM_MAR!BA150/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":2.5629928565071541E-4},{"$f":"PTRM_MAR!BB150/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":2.5026640060006556E-4}]
["Capex Year 8 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!M151/(PTRM_MAR!M141/PTRM_MAR!I141)*(M141/I141)","v":12.430490665686914},{"$f":"PTRM_MAR!N151/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":13.97209407505966},{"$f":"PTRM_MAR!O151/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":10.321164762836592},{"$f":"PTRM_MAR!P151/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":11.856410222306167},{"$f":"PTRM_MAR!Q151/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":10.836879567745001},{"$f":"PTRM_MAR!R151/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":11.316741467832637},{"$f":"PTRM_MAR!S151/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":10.960893017271706},{"$f":"PTRM_MAR!T151/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":10.920187167676211},{"$f":"PTRM_MAR!U151/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":12.504588373027151},{"$f":"PTRM_MAR!V151/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":12.644504865181659},{"$f":"PTRM_MAR!W151/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":11.935303283146649},{"$f":"PTRM_MAR!X151/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":11.818707484022623},{"$f":"PTRM_MAR!Y151/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":11.348311592979265},{"$f":"PTRM_MAR!Z151/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":11.802671703349365},{"$f":"PTRM_MAR!AA151/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":10.977607318104216},{"$f":"PTRM_MAR!AB151/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":10.789827915278748},{"$f":"PTRM_MAR!AC151/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":11.438239801632307},{"$f":"PTRM_MAR!AD151/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":10.765967717559445},{"$f":"PTRM_MAR!AE151/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":11.48128897714248},{"$f":"PTRM_MAR!AF151/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":11.210918974596673},{"$f":"PTRM_MAR!AG151/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":11.23914776111793},{"$f":"PTRM_MAR!AH151/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":11.328838173759728},{"$f":"PTRM_MAR!AI151/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":11.201473535434939},{"$f":"PTRM_MAR!AJ151/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":11.378994601880059},{"$f":"PTRM_MAR!AK151/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":10.651397866258357},{"$f":"PTRM_MAR!AL151/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":10.670638910869348},{"$f":"PTRM_MAR!AM151/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":11.078548011889202},{"$f":"PTRM_MAR!AN151/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":10.563438362475758},{"$f":"PTRM_MAR!AO151/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":10.17372205740892},{"$f":"PTRM_MAR!AP151/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":9.9941827552926252},{"$f":"PTRM_MAR!AQ151/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":2.9979151619243033E-3},{"$f":"PTRM_MAR!AR151/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":2.9001825659207585E-3},{"$f":"PTRM_MAR!AS151/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":0.13935443490781649},{"$f":"PTRM_MAR!AT151/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":0.13647619586522683},{"$f":"PTRM_MAR!AU151/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":0.13436001108454063},{"$f":"PTRM_MAR!AV151/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":0.13186979341857816},{"$f":"PTRM_MAR!AW151/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":0.13017553690643804},{"$f":"PTRM_MAR!AX151/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":7.5660463499101563E-4},{"$f":"PTRM_MAR!AY151/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":7.8018773501074801E-4},{"$f":"PTRM_MAR!AZ151/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":7.2348817948856019E-4},{"$f":"PTRM_MAR!BA151/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":7.188626532485191E-4},{"$f":"PTRM_MAR!BB151/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":7.019417486769647E-4}]
["Capex Year 9 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!N152/(PTRM_MAR!N141/PTRM_MAR!I141)*(N141/I141)","v":13.971851419431204},{"$f":"PTRM_MAR!O152/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":10.344536395752391},{"$f":"PTRM_MAR!P152/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":11.914028477606839},{"$f":"PTRM_MAR!Q152/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":10.876994260660595},{"$f":"PTRM_MAR!R152/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":11.371255741374846},{"$f":"PTRM_MAR!S152/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":11.010074853127712},{"$f":"PTRM_MAR!T152/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":10.964979484096933},{"$f":"PTRM_MAR!U152/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":12.599897571941819},{"$f":"PTRM_MAR!V152/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":12.755660475868968},{"$f":"PTRM_MAR!W152/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":12.034303987409263},{"$f":"PTRM_MAR!X152/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":11.923074463228005},{"$f":"PTRM_MAR!Y152/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":11.446844671168712},{"$f":"PTRM_MAR!Z152/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":11.930667784876858},{"$f":"PTRM_MAR!AA152/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":11.077505972690393},{"$f":"PTRM_MAR!AB152/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":10.884856357121448},{"$f":"PTRM_MAR!AC152/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":11.576834121268053},{"$f":"PTRM_MAR!AD152/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":10.86741506681698},{"$f":"PTRM_MAR!AE152/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":11.637890651174686},{"$f":"PTRM_MAR!AF152/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":11.359921562475336},{"$f":"PTRM_MAR!AG152/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":11.402563897186145},{"$f":"PTRM_MAR!AH152/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":11.518223004476024},{"$f":"PTRM_MAR!AI152/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":11.387806009425772},{"$f":"PTRM_MAR!AJ152/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":11.623172629663454},{"$f":"PTRM_MAR!AK152/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":10.811605055678184},{"$f":"PTRM_MAR!AL152/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":10.838861824307607},{"$f":"PTRM_MAR!AM152/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":11.413694931246699},{"$f":"PTRM_MAR!AN152/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":10.885346595082016},{"$f":"PTRM_MAR!AO152/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":10.464495388553313},{"$f":"PTRM_MAR!AP152/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":10.178220449741199},{"$f":"PTRM_MAR!AQ152/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":10.146323563639163},{"$f":"PTRM_MAR!AR152/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":2.647649683791024E-3},{"$f":"PTRM_MAR!AS152/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":0.15940089431908996},{"$f":"PTRM_MAR!AT152/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":0.15610861389933581},{"$f":"PTRM_MAR!AU152/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":0.15368801101856655},{"$f":"PTRM_MAR!AV152/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":0.15083956975247989},{"$f":"PTRM_MAR!AW152/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":0.14890159050252116},{"$f":"PTRM_MAR!AX152/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":8.6544397057269147E-4},{"$f":"PTRM_MAR!AY152/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":8.9241955435263008E-4},{"$f":"PTRM_MAR!AZ152/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":8.275636359621598E-4},{"$f":"PTRM_MAR!BA152/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":8.22272717019776E-4},{"$f":"PTRM_MAR!BB152/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":8.0291770099048386E-4}]
["Capex Year 10 (Nominal MAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_MAR!O153/(PTRM_MAR!O141/PTRM_MAR!N141)*(O141/N141)","v":10.440573033686562},{"$f":"PTRM_MAR!P153/(PTRM_MAR!P141/PTRM_MAR!N141)*(P141/N141)","v":12.054532426663261},{"$f":"PTRM_MAR!Q153/(PTRM_MAR!Q141/PTRM_MAR!N141)*(Q141/N141)","v":10.993107139000699},{"$f":"PTRM_MAR!R153/(PTRM_MAR!R141/PTRM_MAR!N141)*(R141/N141)","v":11.504892196076874},{"$f":"PTRM_MAR!S153/(PTRM_MAR!S141/PTRM_MAR!N141)*(S141/N141)","v":11.135960065634508},{"$f":"PTRM_MAR!T153/(PTRM_MAR!T141/PTRM_MAR!S141)*(T141/S141)","v":11.086399047315439},{"$f":"PTRM_MAR!U153/(PTRM_MAR!U141/PTRM_MAR!S141)*(U141/S141)","v":12.782086579010356},{"$f":"PTRM_MAR!V153/(PTRM_MAR!V141/PTRM_MAR!S141)*(V141/S141)","v":12.954377493857272},{"$f":"PTRM_MAR!W153/(PTRM_MAR!W141/PTRM_MAR!S141)*(W141/S141)","v":12.21607135142402},{"$f":"PTRM_MAR!X153/(PTRM_MAR!X141/PTRM_MAR!S141)*(X141/S141)","v":12.109275065435769},{"$f":"PTRM_MAR!Y153/(PTRM_MAR!Y141/PTRM_MAR!X141)*(Y141/X141)","v":11.623884277802961},{"$f":"PTRM_MAR!Z153/(PTRM_MAR!Z141/PTRM_MAR!X141)*(Z141/X141)","v":12.139820017255644},{"$f":"PTRM_MAR!AA153/(PTRM_MAR!AA141/PTRM_MAR!X141)*(AA141/X141)","v":11.253257985276214},{"$f":"PTRM_MAR!AB153/(PTRM_MAR!AB141/PTRM_MAR!X141)*(AB141/X141)","v":11.054501784870267},{"$f":"PTRM_MAR!AC153/(PTRM_MAR!AC141/PTRM_MAR!X141)*(AC141/X141)","v":11.793797277921652},{"$f":"PTRM_MAR!AD153/(PTRM_MAR!AD141/PTRM_MAR!AC141)*(AD141/AC141)","v":11.043316621063088},{"$f":"PTRM_MAR!AE153/(PTRM_MAR!AE141/PTRM_MAR!AC141)*(AE141/AC141)","v":11.872945060579177},{"$f":"PTRM_MAR!AF153/(PTRM_MAR!AF141/PTRM_MAR!AC141)*(AF141/AC141)","v":11.585606043617339},{"$f":"PTRM_MAR!AG153/(PTRM_MAR!AG141/PTRM_MAR!AC141)*(AG141/AC141)","v":11.642580001024603},{"$f":"PTRM_MAR!AH153/(PTRM_MAR!AH141/PTRM_MAR!AC141)*(AH141/AC141)","v":11.784335910356203},{"$f":"PTRM_MAR!AI153/(PTRM_MAR!AI141/PTRM_MAR!AH141)*(AI141/AH141)","v":11.650794466148854},{"$f":"PTRM_MAR!AJ153/(PTRM_MAR!AJ141/PTRM_MAR!AH141)*(AJ141/AH141)","v":11.944103441687156},{"$f":"PTRM_MAR!AK153/(PTRM_MAR!AK141/PTRM_MAR!AH141)*(AK141/AH141)","v":11.045049592612029},{"$f":"PTRM_MAR!AL153/(PTRM_MAR!AL141/PTRM_MAR!AH141)*(AL141/AH141)","v":11.080297015147845},{"$f":"PTRM_MAR!AM153/(PTRM_MAR!AM141/PTRM_MAR!AH141)*(AM141/AH141)","v":11.821583927977759},{"$f":"PTRM_MAR!AN153/(PTRM_MAR!AN141/PTRM_MAR!AM141)*(AN141/AM141)","v":11.274990040075593},{"$f":"PTRM_MAR!AO153/(PTRM_MAR!AO141/PTRM_MAR!AM141)*(AO141/AM141)","v":10.820886974894975},{"$f":"PTRM_MAR!AP153/(PTRM_MAR!AP141/PTRM_MAR!AM141)*(AP141/AM141)","v":10.428733712460591},{"$f":"PTRM_MAR!AQ153/(PTRM_MAR!AQ141/PTRM_MAR!AM141)*(AQ141/AM141)","v":10.562447190731671},{"$f":"PTRM_MAR!AR153/(PTRM_MAR!AR141/PTRM_MAR!AM141)*(AR141/AM141)","v":10.230549897622183},{"$f":"PTRM_MAR!AS153/(PTRM_MAR!AS141/PTRM_MAR!AR141)*(AS141/AR141)","v":0.19139711246729135},{"$f":"PTRM_MAR!AT153/(PTRM_MAR!AT141/PTRM_MAR!AR141)*(AT141/AR141)","v":0.18744397927776138},{"$f":"PTRM_MAR!AU153/(PTRM_MAR!AU141/PTRM_MAR!AR141)*(AU141/AR141)","v":0.18453749369128902},{"$f":"PTRM_MAR!AV153/(PTRM_MAR!AV141/PTRM_MAR!AR141)*(AV141/AR141)","v":0.18111729058834836},{"$f":"PTRM_MAR!AW153/(PTRM_MAR!AW141/PTRM_MAR!AR141)*(AW141/AR141)","v":0.17879030469502516},{"$f":"PTRM_MAR!AX153/(PTRM_MAR!AX141/PTRM_MAR!AW141)*(AX141/AW141)","v":1.039162783103704E-3},{"$f":"PTRM_MAR!AY153/(PTRM_MAR!AY141/PTRM_MAR!AW141)*(AY141/AW141)","v":1.0715531210917987E-3},{"$f":"PTRM_MAR!AZ153/(PTRM_MAR!AZ141/PTRM_MAR!AW141)*(AZ141/AW141)","v":9.9367880577270313E-4},{"$f":"PTRM_MAR!BA153/(PTRM_MAR!BA141/PTRM_MAR!AW141)*(BA141/AW141)","v":9.8732585140443203E-4},{"$f":"PTRM_MAR!BB153/(PTRM_MAR!BB141/PTRM_MAR!AW141)*(BB141/AW141)","v":9.6408574227211383E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":97.020932790615618},82.420893178598789,114.11866244497344,123.71412580529535,133.88308646616025,{"$f":"SUM(J143:J153)","v":123.58430826096608},145.11484774655469,133.54370872994807,190.68039223877057,224.82589138743964,183.5104582855123,207.55042656419445,191.03138735952638,198.15429269149385,192.30640252858583,192.13172580394286,215.33145524665872,216.17060766380078,204.6750813361125,202.00274669447759,194.05107367709707,199.11637466085955,187.22641674473982,184.35878300471992,191.42638892027975,183.41544722756967,190.45655906745031,186.38724764162276,185.36453904493371,184.22237566409299,102.42606731835198,94.246301643882305,{"$f":"SUM(AK143:AK153)","v":80.837101311756896},72.056656570244257,64.765905320064249,52.161317964728738,41.076815661280705,30.607378249415511,20.720191923792321,10.244248349102651,0.55398564136186534,0.54254357205810355,0.53413095150717405,0.52423141130437068,0.517496112344346,3.0078507104758095E-3,3.1015978783638393E-3,2.8761965320819685E-3,2.8578054787029199E-3,2.7905363350655132E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "]

{"sheet":"PTRM-RFM_Rollover","index":15,"n_rows":154,"n_cols":55,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["Rollover from RFM (past period) to PTRM (next period) under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D17+PTRM_Capex!D17-PTRM_NomSLDepn!D17+PTRM_IndexRAB!D17","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I17+PTRM_Capex!I17-PTRM_NomSLDepn!I17+PTRM_IndexRAB!I17","v":972.68457090796051},{"$f":"RFM_ORAB!I17+RFM_NomCapex!I17-RFM_NomSLDepn!I17+RFM_IndexRAB!I17","v":972.68457090796051},{"$f":"MAX(PTRM_Life!I17-1,IF(AND(PTRM_Life!I17<=1,ROUND(I17,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N17+PTRM_Capex!N17-PTRM_NomSLDepn!N17+PTRM_IndexRAB!N17","v":899.25791271227149},{"$f":"RFM_ORAB!N17+RFM_NomCapex!N17-RFM_NomSLDepn!N17+RFM_IndexRAB!N17","v":899.25791271227149},{"$f":"MAX(PTRM_Life!N17-1,IF(AND(PTRM_Life!N17<=1,ROUND(N17,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S17+PTRM_Capex!S17-PTRM_NomSLDepn!S17+PTRM_IndexRAB!S17","v":781.90371065061095},{"$f":"RFM_ORAB!S17+RFM_NomCapex!S17-RFM_NomSLDepn!S17+RFM_IndexRAB!S17","v":781.90371065061095},{"$f":"MAX(PTRM_Life!S17-1,IF(AND(PTRM_Life!S17<=1,ROUND(S17,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X17+PTRM_Capex!X17-PTRM_NomSLDepn!X17+PTRM_IndexRAB!X17","v":578.84776361175193},{"$f":"RFM_ORAB!X17+RFM_NomCapex!X17-RFM_NomSLDepn!X17+RFM_IndexRAB!X17","v":578.84776361175193},{"$f":"MAX(PTRM_Life!X17-1,IF(AND(PTRM_Life!X17<=1,ROUND(X17,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC17+PTRM_Capex!AC17-PTRM_NomSLDepn!AC17+PTRM_IndexRAB!AC17","v":330.57917480173779},{"$f":"RFM_ORAB!AC17+RFM_NomCapex!AC17-RFM_NomSLDepn!AC17+RFM_IndexRAB!AC17","v":330.57917480173779},{"$f":"MAX(PTRM_Life!AC17-1,IF(AND(PTRM_Life!AC17<=1,ROUND(AC17,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH17+PTRM_Capex!AH17-PTRM_NomSLDepn!AH17+PTRM_IndexRAB!AH17","v":1.8429702208777599E-14},{"$f":"RFM_ORAB!AH17+RFM_NomCapex!AH17-RFM_NomSLDepn!AH17+RFM_IndexRAB!AH17","v":1.8429702208777599E-14},{"$f":"MAX(PTRM_Life!AH17-1,IF(AND(PTRM_Life!AH17<=1,ROUND(AH17,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AM17+PTRM_Capex!AM17-PTRM_NomSLDepn!AM17+PTRM_IndexRAB!AM17","v":2.0909845339906689E-14},{"$f":"RFM_ORAB!AM17+RFM_NomCapex!AM17-RFM_NomSLDepn!AM17+RFM_IndexRAB!AM17","v":2.0909845339906689E-14},{"$f":"MAX(PTRM_Life!AM17-1,IF(AND(PTRM_Life!AM17<=1,ROUND(AM17,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR17+PTRM_Capex!AR17-PTRM_NomSLDepn!AR17+PTRM_IndexRAB!AR17","v":2.3452061724009283E-14},{"$f":"RFM_ORAB!AR17+RFM_NomCapex!AR17-RFM_NomSLDepn!AR17+RFM_IndexRAB!AR17","v":2.3452061724009283E-14},{"$f":"MAX(PTRM_Life!AR17-1,IF(AND(PTRM_Life!AR17<=1,ROUND(AR17,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW17+PTRM_Capex!AW17-PTRM_NomSLDepn!AW17+PTRM_IndexRAB!AW17","v":2.6689761565113816E-14},{"$f":"RFM_ORAB!AW17+RFM_NomCapex!AW17-RFM_NomSLDepn!AW17+RFM_IndexRAB!AW17","v":2.6689761565113816E-14},{"$f":"MAX(PTRM_Life!AW17-1,IF(AND(PTRM_Life!AW17<=1,ROUND(AW17,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB17+PTRM_Capex!BB17-PTRM_NomSLDepn!BB17+PTRM_IndexRAB!BB17","v":2.9713705586215087E-14},{"$f":"RFM_ORAB!BB17+RFM_NomCapex!BB17-RFM_NomSLDepn!BB17+RFM_IndexRAB!BB17","v":2.9713705586215087E-14},{"$f":"MAX(PTRM_Life!BB17-1,IF(AND(PTRM_Life!BB17<=1,ROUND(BB17,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I18+PTRM_Capex!I18-PTRM_NomSLDepn!I18+PTRM_IndexRAB!I18","v":100.39761844872173},{"$f":"RFM_ORAB!I18+RFM_NomCapex!I18-RFM_NomSLDepn!I18+RFM_IndexRAB!I18","v":100.39761844872172},{"$f":"MAX(PTRM_Life!I18-1,IF(AND(PTRM_Life!I18<=1,ROUND(I18,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N18+PTRM_Capex!N18-PTRM_NomSLDepn!N18+PTRM_IndexRAB!N18","v":93.71122427078781},{"$f":"RFM_ORAB!N18+RFM_NomCapex!N18-RFM_NomSLDepn!N18+RFM_IndexRAB!N18","v":93.71122427078781},{"$f":"MAX(PTRM_Life!N18-1,IF(AND(PTRM_Life!N18<=1,ROUND(N18,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S18+PTRM_Capex!S18-PTRM_NomSLDepn!S18+PTRM_IndexRAB!S18","v":82.775162576810146},{"$f":"RFM_ORAB!S18+RFM_NomCapex!S18-RFM_NomSLDepn!S18+RFM_IndexRAB!S18","v":82.775162576810146},{"$f":"MAX(PTRM_Life!S18-1,IF(AND(PTRM_Life!S18<=1,ROUND(S18,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X18+PTRM_Capex!X18-PTRM_NomSLDepn!X18+PTRM_IndexRAB!X18","v":63.193889952833104},{"$f":"RFM_ORAB!X18+RFM_NomCapex!X18-RFM_NomSLDepn!X18+RFM_IndexRAB!X18","v":63.193889952833104},{"$f":"MAX(PTRM_Life!X18-1,IF(AND(PTRM_Life!X18<=1,ROUND(X18,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC18+PTRM_Capex!AC18-PTRM_NomSLDepn!AC18+PTRM_IndexRAB!AC18","v":39.370849168175305},{"$f":"RFM_ORAB!AC18+RFM_NomCapex!AC18-RFM_NomSLDepn!AC18+RFM_IndexRAB!AC18","v":39.370849168175305},{"$f":"MAX(PTRM_Life!AC18-1,IF(AND(PTRM_Life!AC18<=1,ROUND(AC18,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH18+PTRM_Capex!AH18-PTRM_NomSLDepn!AH18+PTRM_IndexRAB!AH18","v":7.6471331661791888},{"$f":"RFM_ORAB!AH18+RFM_NomCapex!AH18-RFM_NomSLDepn!AH18+RFM_IndexRAB!AH18","v":7.6471331661791888},{"$f":"MAX(PTRM_Life!AH18-1,IF(AND(PTRM_Life!AH18<=1,ROUND(AH18,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM18+PTRM_Capex!AM18-PTRM_NomSLDepn!AM18+PTRM_IndexRAB!AM18","v":0},{"$f":"RFM_ORAB!AM18+RFM_NomCapex!AM18-RFM_NomSLDepn!AM18+RFM_IndexRAB!AM18","v":0},{"$f":"MAX(PTRM_Life!AM18-1,IF(AND(PTRM_Life!AM18<=1,ROUND(AM18,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR18+PTRM_Capex!AR18-PTRM_NomSLDepn!AR18+PTRM_IndexRAB!AR18","v":0},{"$f":"RFM_ORAB!AR18+RFM_NomCapex!AR18-RFM_NomSLDepn!AR18+RFM_IndexRAB!AR18","v":0},{"$f":"MAX(PTRM_Life!AR18-1,IF(AND(PTRM_Life!AR18<=1,ROUND(AR18,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW18+PTRM_Capex!AW18-PTRM_NomSLDepn!AW18+PTRM_IndexRAB!AW18","v":0},{"$f":"RFM_ORAB!AW18+RFM_NomCapex!AW18-RFM_NomSLDepn!AW18+RFM_IndexRAB!AW18","v":0},{"$f":"MAX(PTRM_Life!AW18-1,IF(AND(PTRM_Life!AW18<=1,ROUND(AW18,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB18+PTRM_Capex!BB18-PTRM_NomSLDepn!BB18+PTRM_IndexRAB!BB18","v":0},{"$f":"RFM_ORAB!BB18+RFM_NomCapex!BB18-RFM_NomSLDepn!BB18+RFM_IndexRAB!BB18","v":0},{"$f":"MAX(PTRM_Life!BB18-1,IF(AND(PTRM_Life!BB18<=1,ROUND(BB18,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I19+PTRM_Capex!I19-PTRM_NomSLDepn!I19+PTRM_IndexRAB!I19","v":106.16313840633292},{"$f":"RFM_ORAB!I19+RFM_NomCapex!I19-RFM_NomSLDepn!I19+RFM_IndexRAB!I19","v":106.16313840633289},{"$f":"MAX(PTRM_Life!I19-1,IF(AND(PTRM_Life!I19<=1,ROUND(I19,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N19+PTRM_Capex!N19-PTRM_NomSLDepn!N19+PTRM_IndexRAB!N19","v":99.966599519344058},{"$f":"RFM_ORAB!N19+RFM_NomCapex!N19-RFM_NomSLDepn!N19+RFM_IndexRAB!N19","v":99.966599519344058},{"$f":"MAX(PTRM_Life!N19-1,IF(AND(PTRM_Life!N19<=1,ROUND(N19,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S19+PTRM_Capex!S19-PTRM_NomSLDepn!S19+PTRM_IndexRAB!S19","v":89.554807089182447},{"$f":"RFM_ORAB!S19+RFM_NomCapex!S19-RFM_NomSLDepn!S19+RFM_IndexRAB!S19","v":89.554807089182447},{"$f":"MAX(PTRM_Life!S19-1,IF(AND(PTRM_Life!S19<=1,ROUND(S19,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X19+PTRM_Capex!X19-PTRM_NomSLDepn!X19+PTRM_IndexRAB!X19","v":70.197811388865247},{"$f":"RFM_ORAB!X19+RFM_NomCapex!X19-RFM_NomSLDepn!X19+RFM_IndexRAB!X19","v":70.197811388865247},{"$f":"MAX(PTRM_Life!X19-1,IF(AND(PTRM_Life!X19<=1,ROUND(X19,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC19+PTRM_Capex!AC19-PTRM_NomSLDepn!AC19+PTRM_IndexRAB!AC19","v":46.771520983678258},{"$f":"RFM_ORAB!AC19+RFM_NomCapex!AC19-RFM_NomSLDepn!AC19+RFM_IndexRAB!AC19","v":46.771520983678258},{"$f":"MAX(PTRM_Life!AC19-1,IF(AND(PTRM_Life!AC19<=1,ROUND(AC19,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH19+PTRM_Capex!AH19-PTRM_NomSLDepn!AH19+PTRM_IndexRAB!AH19","v":15.573584019810987},{"$f":"RFM_ORAB!AH19+RFM_NomCapex!AH19-RFM_NomSLDepn!AH19+RFM_IndexRAB!AH19","v":15.573584019810987},{"$f":"MAX(PTRM_Life!AH19-1,IF(AND(PTRM_Life!AH19<=1,ROUND(AH19,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM19+PTRM_Capex!AM19-PTRM_NomSLDepn!AM19+PTRM_IndexRAB!AM19","v":0},{"$f":"RFM_ORAB!AM19+RFM_NomCapex!AM19-RFM_NomSLDepn!AM19+RFM_IndexRAB!AM19","v":0},{"$f":"MAX(PTRM_Life!AM19-1,IF(AND(PTRM_Life!AM19<=1,ROUND(AM19,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR19+PTRM_Capex!AR19-PTRM_NomSLDepn!AR19+PTRM_IndexRAB!AR19","v":0},{"$f":"RFM_ORAB!AR19+RFM_NomCapex!AR19-RFM_NomSLDepn!AR19+RFM_IndexRAB!AR19","v":0},{"$f":"MAX(PTRM_Life!AR19-1,IF(AND(PTRM_Life!AR19<=1,ROUND(AR19,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW19+PTRM_Capex!AW19-PTRM_NomSLDepn!AW19+PTRM_IndexRAB!AW19","v":0},{"$f":"RFM_ORAB!AW19+RFM_NomCapex!AW19-RFM_NomSLDepn!AW19+RFM_IndexRAB!AW19","v":0},{"$f":"MAX(PTRM_Life!AW19-1,IF(AND(PTRM_Life!AW19<=1,ROUND(AW19,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB19+PTRM_Capex!BB19-PTRM_NomSLDepn!BB19+PTRM_IndexRAB!BB19","v":0},{"$f":"RFM_ORAB!BB19+RFM_NomCapex!BB19-RFM_NomSLDepn!BB19+RFM_IndexRAB!BB19","v":0},{"$f":"MAX(PTRM_Life!BB19-1,IF(AND(PTRM_Life!BB19<=1,ROUND(BB19,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I20+PTRM_Capex!I20-PTRM_NomSLDepn!I20+PTRM_IndexRAB!I20","v":108.47762111941289},{"$f":"RFM_ORAB!I20+RFM_NomCapex!I20-RFM_NomSLDepn!I20+RFM_IndexRAB!I20","v":108.47762111941289},{"$f":"MAX(PTRM_Life!I20-1,IF(AND(PTRM_Life!I20<=1,ROUND(I20,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N20+PTRM_Capex!N20-PTRM_NomSLDepn!N20+PTRM_IndexRAB!N20","v":102.97509737727191},{"$f":"RFM_ORAB!N20+RFM_NomCapex!N20-RFM_NomSLDepn!N20+RFM_IndexRAB!N20","v":102.97509737727191},{"$f":"MAX(PTRM_Life!N20-1,IF(AND(PTRM_Life!N20<=1,ROUND(N20,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S20+PTRM_Capex!S20-PTRM_NomSLDepn!S20+PTRM_IndexRAB!S20","v":93.429628766620198},{"$f":"RFM_ORAB!S20+RFM_NomCapex!S20-RFM_NomSLDepn!S20+RFM_IndexRAB!S20","v":93.429628766620198},{"$f":"MAX(PTRM_Life!S20-1,IF(AND(PTRM_Life!S20<=1,ROUND(S20,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X20+PTRM_Capex!X20-PTRM_NomSLDepn!X20+PTRM_IndexRAB!X20","v":74.930359293776306},{"$f":"RFM_ORAB!X20+RFM_NomCapex!X20-RFM_NomSLDepn!X20+RFM_IndexRAB!X20","v":74.930359293776306},{"$f":"MAX(PTRM_Life!X20-1,IF(AND(PTRM_Life!X20<=1,ROUND(X20,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC20+PTRM_Capex!AC20-PTRM_NomSLDepn!AC20+PTRM_IndexRAB!AC20","v":52.667848413205611},{"$f":"RFM_ORAB!AC20+RFM_NomCapex!AC20-RFM_NomSLDepn!AC20+RFM_IndexRAB!AC20","v":52.667848413205611},{"$f":"MAX(PTRM_Life!AC20-1,IF(AND(PTRM_Life!AC20<=1,ROUND(AC20,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH20+PTRM_Capex!AH20-PTRM_NomSLDepn!AH20+PTRM_IndexRAB!AH20","v":23.017172159810563},{"$f":"RFM_ORAB!AH20+RFM_NomCapex!AH20-RFM_NomSLDepn!AH20+RFM_IndexRAB!AH20","v":23.017172159810563},{"$f":"MAX(PTRM_Life!AH20-1,IF(AND(PTRM_Life!AH20<=1,ROUND(AH20,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM20+PTRM_Capex!AM20-PTRM_NomSLDepn!AM20+PTRM_IndexRAB!AM20","v":0},{"$f":"RFM_ORAB!AM20+RFM_NomCapex!AM20-RFM_NomSLDepn!AM20+RFM_IndexRAB!AM20","v":0},{"$f":"MAX(PTRM_Life!AM20-1,IF(AND(PTRM_Life!AM20<=1,ROUND(AM20,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR20+PTRM_Capex!AR20-PTRM_NomSLDepn!AR20+PTRM_IndexRAB!AR20","v":0},{"$f":"RFM_ORAB!AR20+RFM_NomCapex!AR20-RFM_NomSLDepn!AR20+RFM_IndexRAB!AR20","v":0},{"$f":"MAX(PTRM_Life!AR20-1,IF(AND(PTRM_Life!AR20<=1,ROUND(AR20,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW20+PTRM_Capex!AW20-PTRM_NomSLDepn!AW20+PTRM_IndexRAB!AW20","v":0},{"$f":"RFM_ORAB!AW20+RFM_NomCapex!AW20-RFM_NomSLDepn!AW20+RFM_IndexRAB!AW20","v":0},{"$f":"MAX(PTRM_Life!AW20-1,IF(AND(PTRM_Life!AW20<=1,ROUND(AW20,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB20+PTRM_Capex!BB20-PTRM_NomSLDepn!BB20+PTRM_IndexRAB!BB20","v":0},{"$f":"RFM_ORAB!BB20+RFM_NomCapex!BB20-RFM_NomSLDepn!BB20+RFM_IndexRAB!BB20","v":0},{"$f":"MAX(PTRM_Life!BB20-1,IF(AND(PTRM_Life!BB20<=1,ROUND(BB20,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I21+PTRM_Capex!I21-PTRM_NomSLDepn!I21+PTRM_IndexRAB!I21","v":112.37206232241506},{"$f":"RFM_ORAB!I21+RFM_NomCapex!I21-RFM_NomSLDepn!I21+RFM_IndexRAB!I21","v":112.37206232241505},{"$f":"MAX(PTRM_Life!I21-1,IF(AND(PTRM_Life!I21<=1,ROUND(I21,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N21+PTRM_Capex!N21-PTRM_NomSLDepn!N21+PTRM_IndexRAB!N21","v":107.47163330788398},{"$f":"RFM_ORAB!N21+RFM_NomCapex!N21-RFM_NomSLDepn!N21+RFM_IndexRAB!N21","v":107.47163330788398},{"$f":"MAX(PTRM_Life!N21-1,IF(AND(PTRM_Life!N21<=1,ROUND(N21,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S21+PTRM_Capex!S21-PTRM_NomSLDepn!S21+PTRM_IndexRAB!S21","v":98.637930355857861},{"$f":"RFM_ORAB!S21+RFM_NomCapex!S21-RFM_NomSLDepn!S21+RFM_IndexRAB!S21","v":98.637930355857861},{"$f":"MAX(PTRM_Life!S21-1,IF(AND(PTRM_Life!S21<=1,ROUND(S21,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X21+PTRM_Capex!X21-PTRM_NomSLDepn!X21+PTRM_IndexRAB!X21","v":80.708770344200019},{"$f":"RFM_ORAB!X21+RFM_NomCapex!X21-RFM_NomSLDepn!X21+RFM_IndexRAB!X21","v":80.708770344200019},{"$f":"MAX(PTRM_Life!X21-1,IF(AND(PTRM_Life!X21<=1,ROUND(X21,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC21+PTRM_Capex!AC21-PTRM_NomSLDepn!AC21+PTRM_IndexRAB!AC21","v":59.262003733209546},{"$f":"RFM_ORAB!AC21+RFM_NomCapex!AC21-RFM_NomSLDepn!AC21+RFM_IndexRAB!AC21","v":59.262003733209546},{"$f":"MAX(PTRM_Life!AC21-1,IF(AND(PTRM_Life!AC21<=1,ROUND(AC21,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH21+PTRM_Capex!AH21-PTRM_NomSLDepn!AH21+PTRM_IndexRAB!AH21","v":30.695091677713346},{"$f":"RFM_ORAB!AH21+RFM_NomCapex!AH21-RFM_NomSLDepn!AH21+RFM_IndexRAB!AH21","v":30.695091677713346},{"$f":"MAX(PTRM_Life!AH21-1,IF(AND(PTRM_Life!AH21<=1,ROUND(AH21,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM21+PTRM_Capex!AM21-PTRM_NomSLDepn!AM21+PTRM_IndexRAB!AM21","v":-7.4940704035158969E-15},{"$f":"RFM_ORAB!AM21+RFM_NomCapex!AM21-RFM_NomSLDepn!AM21+RFM_IndexRAB!AM21","v":-7.4940704035158969E-15},{"$f":"MAX(PTRM_Life!AM21-1,IF(AND(PTRM_Life!AM21<=1,ROUND(AM21,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR21+PTRM_Capex!AR21-PTRM_NomSLDepn!AR21+PTRM_IndexRAB!AR21","v":-8.4051985469209722E-15},{"$f":"RFM_ORAB!AR21+RFM_NomCapex!AR21-RFM_NomSLDepn!AR21+RFM_IndexRAB!AR21","v":-8.4051985469209722E-15},{"$f":"MAX(PTRM_Life!AR21-1,IF(AND(PTRM_Life!AR21<=1,ROUND(AR21,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW21+PTRM_Capex!AW21-PTRM_NomSLDepn!AW21+PTRM_IndexRAB!AW21","v":-9.5655873570850688E-15},{"$f":"RFM_ORAB!AW21+RFM_NomCapex!AW21-RFM_NomSLDepn!AW21+RFM_IndexRAB!AW21","v":-9.5655873570850688E-15},{"$f":"MAX(PTRM_Life!AW21-1,IF(AND(PTRM_Life!AW21<=1,ROUND(AW21,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB21+PTRM_Capex!BB21-PTRM_NomSLDepn!BB21+PTRM_IndexRAB!BB21","v":-1.0649366267069343E-14},{"$f":"RFM_ORAB!BB21+RFM_NomCapex!BB21-RFM_NomSLDepn!BB21+RFM_IndexRAB!BB21","v":-1.0649366267069343E-14},{"$f":"MAX(PTRM_Life!BB21-1,IF(AND(PTRM_Life!BB21<=1,ROUND(BB21,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I22+PTRM_Capex!I22-PTRM_NomSLDepn!I22+PTRM_IndexRAB!I22","v":116.23660497651913},{"$f":"RFM_ORAB!I22+RFM_NomCapex!I22-RFM_NomSLDepn!I22+RFM_IndexRAB!I22","v":116.23660497651913},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N22+PTRM_Capex!N22-PTRM_NomSLDepn!N22+PTRM_IndexRAB!N22","v":111.93964481805891},{"$f":"RFM_ORAB!N22+RFM_NomCapex!N22-RFM_NomSLDepn!N22+RFM_IndexRAB!N22","v":111.93964481805891},{"$f":"MAX(PTRM_Life!N22-1,IF(AND(PTRM_Life!N22<=1,ROUND(N22,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S22+PTRM_Capex!S22-PTRM_NomSLDepn!S22+PTRM_IndexRAB!S22","v":103.82015056619302},{"$f":"RFM_ORAB!S22+RFM_NomCapex!S22-RFM_NomSLDepn!S22+RFM_IndexRAB!S22","v":103.82015056619302},{"$f":"MAX(PTRM_Life!S22-1,IF(AND(PTRM_Life!S22<=1,ROUND(S22,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X22+PTRM_Capex!X22-PTRM_NomSLDepn!X22+PTRM_IndexRAB!X22","v":86.46597886516615},{"$f":"RFM_ORAB!X22+RFM_NomCapex!X22-RFM_NomSLDepn!X22+RFM_IndexRAB!X22","v":86.46597886516615},{"$f":"MAX(PTRM_Life!X22-1,IF(AND(PTRM_Life!X22<=1,ROUND(X22,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC22+PTRM_Capex!AC22-PTRM_NomSLDepn!AC22+PTRM_IndexRAB!AC22","v":65.840804758567558},{"$f":"RFM_ORAB!AC22+RFM_NomCapex!AC22-RFM_NomSLDepn!AC22+RFM_IndexRAB!AC22","v":65.840804758567558},{"$f":"MAX(PTRM_Life!AC22-1,IF(AND(PTRM_Life!AC22<=1,ROUND(AC22,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH22+PTRM_Capex!AH22-PTRM_NomSLDepn!AH22+PTRM_IndexRAB!AH22","v":38.365446445399023},{"$f":"RFM_ORAB!AH22+RFM_NomCapex!AH22-RFM_NomSLDepn!AH22+RFM_IndexRAB!AH22","v":38.365446445399023},{"$f":"MAX(PTRM_Life!AH22-1,IF(AND(PTRM_Life!AH22<=1,ROUND(AH22,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM22+PTRM_Capex!AM22-PTRM_NomSLDepn!AM22+PTRM_IndexRAB!AM22","v":4.4270143106928117E-15},{"$f":"RFM_ORAB!AM22+RFM_NomCapex!AM22-RFM_NomSLDepn!AM22+RFM_IndexRAB!AM22","v":4.4270143106928117E-15},{"$f":"MAX(PTRM_Life!AM22-1,IF(AND(PTRM_Life!AM22<=1,ROUND(AM22,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR22+PTRM_Capex!AR22-PTRM_NomSLDepn!AR22+PTRM_IndexRAB!AR22","v":4.9652501575080286E-15},{"$f":"RFM_ORAB!AR22+RFM_NomCapex!AR22-RFM_NomSLDepn!AR22+RFM_IndexRAB!AR22","v":4.9652501575080286E-15},{"$f":"MAX(PTRM_Life!AR22-1,IF(AND(PTRM_Life!AR22<=1,ROUND(AR22,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW22+PTRM_Capex!AW22-PTRM_NomSLDepn!AW22+PTRM_IndexRAB!AW22","v":5.6507331583288081E-15},{"$f":"RFM_ORAB!AW22+RFM_NomCapex!AW22-RFM_NomSLDepn!AW22+RFM_IndexRAB!AW22","v":5.6507331583288081E-15},{"$f":"MAX(PTRM_Life!AW22-1,IF(AND(PTRM_Life!AW22<=1,ROUND(AW22,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB22+PTRM_Capex!BB22-PTRM_NomSLDepn!BB22+PTRM_IndexRAB!BB22","v":6.2909599624266813E-15},{"$f":"RFM_ORAB!BB22+RFM_NomCapex!BB22-RFM_NomSLDepn!BB22+RFM_IndexRAB!BB22","v":6.2909599624266813E-15},{"$f":"MAX(PTRM_Life!BB22-1,IF(AND(PTRM_Life!BB22<=1,ROUND(BB22,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N23+PTRM_Capex!N23-PTRM_NomSLDepn!N23+PTRM_IndexRAB!N23","v":117.85142124909059},{"$f":"RFM_ORAB!N23+RFM_NomCapex!N23-RFM_NomSLDepn!N23+RFM_IndexRAB!N23","v":117.85142124909059},{"$f":"MAX(PTRM_Life!N23-1,IF(AND(PTRM_Life!N23<=1,ROUND(N23,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S23+PTRM_Capex!S23-PTRM_NomSLDepn!S23+PTRM_IndexRAB!S23","v":110.35411034985304},{"$f":"RFM_ORAB!S23+RFM_NomCapex!S23-RFM_NomSLDepn!S23+RFM_IndexRAB!S23","v":110.35411034985304},{"$f":"MAX(PTRM_Life!S23-1,IF(AND(PTRM_Life!S23<=1,ROUND(S23,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X23+PTRM_Capex!X23-PTRM_NomSLDepn!X23+PTRM_IndexRAB!X23","v":93.366600532618804},{"$f":"RFM_ORAB!X23+RFM_NomCapex!X23-RFM_NomSLDepn!X23+RFM_IndexRAB!X23","v":93.366600532618804},{"$f":"MAX(PTRM_Life!X23-1,IF(AND(PTRM_Life!X23<=1,ROUND(X23,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC23+PTRM_Capex!AC23-PTRM_NomSLDepn!AC23+PTRM_IndexRAB!AC23","v":73.317116494684342},{"$f":"RFM_ORAB!AC23+RFM_NomCapex!AC23-RFM_NomSLDepn!AC23+RFM_IndexRAB!AC23","v":73.317116494684342},{"$f":"MAX(PTRM_Life!AC23-1,IF(AND(PTRM_Life!AC23<=1,ROUND(AC23,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH23+PTRM_Capex!AH23-PTRM_NomSLDepn!AH23+PTRM_IndexRAB!AH23","v":46.605702953673472},{"$f":"RFM_ORAB!AH23+RFM_NomCapex!AH23-RFM_NomSLDepn!AH23+RFM_IndexRAB!AH23","v":46.605702953673472},{"$f":"MAX(PTRM_Life!AH23-1,IF(AND(PTRM_Life!AH23<=1,ROUND(AH23,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM23+PTRM_Capex!AM23-PTRM_NomSLDepn!AM23+PTRM_IndexRAB!AM23","v":8.8129298896539385},{"$f":"RFM_ORAB!AM23+RFM_NomCapex!AM23-RFM_NomSLDepn!AM23+RFM_IndexRAB!AM23","v":8.8129298896539385},{"$f":"MAX(PTRM_Life!AM23-1,IF(AND(PTRM_Life!AM23<=1,ROUND(AM23,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR23+PTRM_Capex!AR23-PTRM_NomSLDepn!AR23+PTRM_IndexRAB!AR23","v":1.7054039860616564E-15},{"$f":"RFM_ORAB!AR23+RFM_NomCapex!AR23-RFM_NomSLDepn!AR23+RFM_IndexRAB!AR23","v":1.7054039860616564E-15},{"$f":"MAX(PTRM_Life!AR23-1,IF(AND(PTRM_Life!AR23<=1,ROUND(AR23,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW23+PTRM_Capex!AW23-PTRM_NomSLDepn!AW23+PTRM_IndexRAB!AW23","v":1.9408453847612887E-15},{"$f":"RFM_ORAB!AW23+RFM_NomCapex!AW23-RFM_NomSLDepn!AW23+RFM_IndexRAB!AW23","v":1.9408453847612887E-15},{"$f":"MAX(PTRM_Life!AW23-1,IF(AND(PTRM_Life!AW23<=1,ROUND(AW23,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB23+PTRM_Capex!BB23-PTRM_NomSLDepn!BB23+PTRM_IndexRAB!BB23","v":2.1607427331438339E-15},{"$f":"RFM_ORAB!BB23+RFM_NomCapex!BB23-RFM_NomSLDepn!BB23+RFM_IndexRAB!BB23","v":2.1607427331438339E-15},{"$f":"MAX(PTRM_Life!BB23-1,IF(AND(PTRM_Life!BB23<=1,ROUND(BB23,6)<>0),MIN(Capex_06_Life,5),0))","v":0}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N24+PTRM_Capex!N24-PTRM_NomSLDepn!N24+PTRM_IndexRAB!N24","v":121.76584592060698},{"$f":"RFM_ORAB!N24+RFM_NomCapex!N24-RFM_NomSLDepn!N24+RFM_IndexRAB!N24","v":121.76584592060698},{"$f":"MAX(PTRM_Life!N24-1,IF(AND(PTRM_Life!N24<=1,ROUND(N24,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S24+PTRM_Capex!S24-PTRM_NomSLDepn!S24+PTRM_IndexRAB!S24","v":115.02497556730646},{"$f":"RFM_ORAB!S24+RFM_NomCapex!S24-RFM_NomSLDepn!S24+RFM_IndexRAB!S24","v":115.02497556730646},{"$f":"MAX(PTRM_Life!S24-1,IF(AND(PTRM_Life!S24<=1,ROUND(S24,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X24+PTRM_Capex!X24-PTRM_NomSLDepn!X24+PTRM_IndexRAB!X24","v":98.700814113983071},{"$f":"RFM_ORAB!X24+RFM_NomCapex!X24-RFM_NomSLDepn!X24+RFM_IndexRAB!X24","v":98.700814113983071},{"$f":"MAX(PTRM_Life!X24-1,IF(AND(PTRM_Life!X24<=1,ROUND(X24,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC24+PTRM_Capex!AC24-PTRM_NomSLDepn!AC24+PTRM_IndexRAB!AC24","v":79.578213783083228},{"$f":"RFM_ORAB!AC24+RFM_NomCapex!AC24-RFM_NomSLDepn!AC24+RFM_IndexRAB!AC24","v":79.578213783083228},{"$f":"MAX(PTRM_Life!AC24-1,IF(AND(PTRM_Life!AC24<=1,ROUND(AC24,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH24+PTRM_Capex!AH24-PTRM_NomSLDepn!AH24+PTRM_IndexRAB!AH24","v":54.098609446868885},{"$f":"RFM_ORAB!AH24+RFM_NomCapex!AH24-RFM_NomSLDepn!AH24+RFM_IndexRAB!AH24","v":54.098609446868885},{"$f":"MAX(PTRM_Life!AH24-1,IF(AND(PTRM_Life!AH24<=1,ROUND(AH24,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM24+PTRM_Capex!AM24-PTRM_NomSLDepn!AM24+PTRM_IndexRAB!AM24","v":17.536808537552496},{"$f":"RFM_ORAB!AM24+RFM_NomCapex!AM24-RFM_NomSLDepn!AM24+RFM_IndexRAB!AM24","v":17.536808537552496},{"$f":"MAX(PTRM_Life!AM24-1,IF(AND(PTRM_Life!AM24<=1,ROUND(AM24,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR24+PTRM_Capex!AR24-PTRM_NomSLDepn!AR24+PTRM_IndexRAB!AR24","v":2.6765137054778398E-15},{"$f":"RFM_ORAB!AR24+RFM_NomCapex!AR24-RFM_NomSLDepn!AR24+RFM_IndexRAB!AR24","v":2.6765137054778398E-15},{"$f":"MAX(PTRM_Life!AR24-1,IF(AND(PTRM_Life!AR24<=1,ROUND(AR24,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW24+PTRM_Capex!AW24-PTRM_NomSLDepn!AW24+PTRM_IndexRAB!AW24","v":3.0460227107380496E-15},{"$f":"RFM_ORAB!AW24+RFM_NomCapex!AW24-RFM_NomSLDepn!AW24+RFM_IndexRAB!AW24","v":3.0460227107380496E-15},{"$f":"MAX(PTRM_Life!AW24-1,IF(AND(PTRM_Life!AW24<=1,ROUND(AW24,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB24+PTRM_Capex!BB24-PTRM_NomSLDepn!BB24+PTRM_IndexRAB!BB24","v":3.3911364031853698E-15},{"$f":"RFM_ORAB!BB24+RFM_NomCapex!BB24-RFM_NomSLDepn!BB24+RFM_IndexRAB!BB24","v":3.3911364031853698E-15},{"$f":"MAX(PTRM_Life!BB24-1,IF(AND(PTRM_Life!BB24<=1,ROUND(BB24,6)<>0),MIN(Capex_07_Life,5),0))","v":0}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N25+PTRM_Capex!N25-PTRM_NomSLDepn!N25+PTRM_IndexRAB!N25","v":127.73571585688013},{"$f":"RFM_ORAB!N25+RFM_NomCapex!N25-RFM_NomSLDepn!N25+RFM_IndexRAB!N25","v":127.73571585688011},{"$f":"MAX(PTRM_Life!N25-1,IF(AND(PTRM_Life!N25<=1,ROUND(N25,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S25+PTRM_Capex!S25-PTRM_NomSLDepn!S25+PTRM_IndexRAB!S25","v":121.64377625159746},{"$f":"RFM_ORAB!S25+RFM_NomCapex!S25-RFM_NomSLDepn!S25+RFM_IndexRAB!S25","v":121.64377625159746},{"$f":"MAX(PTRM_Life!S25-1,IF(AND(PTRM_Life!S25<=1,ROUND(S25,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X25+PTRM_Capex!X25-PTRM_NomSLDepn!X25+PTRM_IndexRAB!X25","v":105.71507139494219},{"$f":"RFM_ORAB!X25+RFM_NomCapex!X25-RFM_NomSLDepn!X25+RFM_IndexRAB!X25","v":105.71507139494219},{"$f":"MAX(PTRM_Life!X25-1,IF(AND(PTRM_Life!X25<=1,ROUND(X25,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC25+PTRM_Capex!AC25-PTRM_NomSLDepn!AC25+PTRM_IndexRAB!AC25","v":87.206505063571583},{"$f":"RFM_ORAB!AC25+RFM_NomCapex!AC25-RFM_NomSLDepn!AC25+RFM_IndexRAB!AC25","v":87.206505063571583},{"$f":"MAX(PTRM_Life!AC25-1,IF(AND(PTRM_Life!AC25<=1,ROUND(AC25,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH25+PTRM_Capex!AH25-PTRM_NomSLDepn!AH25+PTRM_IndexRAB!AH25","v":62.541837661550161},{"$f":"RFM_ORAB!AH25+RFM_NomCapex!AH25-RFM_NomSLDepn!AH25+RFM_IndexRAB!AH25","v":62.541837661550161},{"$f":"MAX(PTRM_Life!AH25-1,IF(AND(PTRM_Life!AH25<=1,ROUND(AH25,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM25+PTRM_Capex!AM25-PTRM_NomSLDepn!AM25+PTRM_IndexRAB!AM25","v":26.609358726243851},{"$f":"RFM_ORAB!AM25+RFM_NomCapex!AM25-RFM_NomSLDepn!AM25+RFM_IndexRAB!AM25","v":26.609358726243851},{"$f":"MAX(PTRM_Life!AM25-1,IF(AND(PTRM_Life!AM25<=1,ROUND(AM25,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR25+PTRM_Capex!AR25-PTRM_NomSLDepn!AR25+PTRM_IndexRAB!AR25","v":3.2269606348516296E-15},{"$f":"RFM_ORAB!AR25+RFM_NomCapex!AR25-RFM_NomSLDepn!AR25+RFM_IndexRAB!AR25","v":3.2269606348516296E-15},{"$f":"MAX(PTRM_Life!AR25-1,IF(AND(PTRM_Life!AR25<=1,ROUND(AR25,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW25+PTRM_Capex!AW25-PTRM_NomSLDepn!AW25+PTRM_IndexRAB!AW25","v":3.6724621885173155E-15},{"$f":"RFM_ORAB!AW25+RFM_NomCapex!AW25-RFM_NomSLDepn!AW25+RFM_IndexRAB!AW25","v":3.6724621885173155E-15},{"$f":"MAX(PTRM_Life!AW25-1,IF(AND(PTRM_Life!AW25<=1,ROUND(AW25,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB25+PTRM_Capex!BB25-PTRM_NomSLDepn!BB25+PTRM_IndexRAB!BB25","v":4.088551333809763E-15},{"$f":"RFM_ORAB!BB25+RFM_NomCapex!BB25-RFM_NomSLDepn!BB25+RFM_IndexRAB!BB25","v":4.088551333809763E-15},{"$f":"MAX(PTRM_Life!BB25-1,IF(AND(PTRM_Life!BB25<=1,ROUND(BB25,6)<>0),MIN(Capex_08_Life,5),0))","v":0}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N26+PTRM_Capex!N26-PTRM_NomSLDepn!N26+PTRM_IndexRAB!N26","v":129.69026987096061},{"$f":"RFM_ORAB!N26+RFM_NomCapex!N26-RFM_NomSLDepn!N26+RFM_IndexRAB!N26","v":129.69026987096061},{"$f":"MAX(PTRM_Life!N26-1,IF(AND(PTRM_Life!N26<=1,ROUND(N26,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S26+PTRM_Capex!S26-PTRM_NomSLDepn!S26+PTRM_IndexRAB!S26","v":124.43093961120093},{"$f":"RFM_ORAB!S26+RFM_NomCapex!S26-RFM_NomSLDepn!S26+RFM_IndexRAB!S26","v":124.43093961120093},{"$f":"MAX(PTRM_Life!S26-1,IF(AND(PTRM_Life!S26<=1,ROUND(S26,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X26+PTRM_Capex!X26-PTRM_NomSLDepn!X26+PTRM_IndexRAB!X26","v":109.3888570135035},{"$f":"RFM_ORAB!X26+RFM_NomCapex!X26-RFM_NomSLDepn!X26+RFM_IndexRAB!X26","v":109.3888570135035},{"$f":"MAX(PTRM_Life!X26-1,IF(AND(PTRM_Life!X26<=1,ROUND(X26,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC26+PTRM_Capex!AC26-PTRM_NomSLDepn!AC26+PTRM_IndexRAB!AC26","v":92.063746927271609},{"$f":"RFM_ORAB!AC26+RFM_NomCapex!AC26-RFM_NomSLDepn!AC26+RFM_IndexRAB!AC26","v":92.063746927271609},{"$f":"MAX(PTRM_Life!AC26-1,IF(AND(PTRM_Life!AC26<=1,ROUND(AC26,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH26+PTRM_Capex!AH26-PTRM_NomSLDepn!AH26+PTRM_IndexRAB!AH26","v":68.97286110311309},{"$f":"RFM_ORAB!AH26+RFM_NomCapex!AH26-RFM_NomSLDepn!AH26+RFM_IndexRAB!AH26","v":68.97286110311309},{"$f":"MAX(PTRM_Life!AH26-1,IF(AND(PTRM_Life!AH26<=1,ROUND(AH26,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM26+PTRM_Capex!AM26-PTRM_NomSLDepn!AM26+PTRM_IndexRAB!AM26","v":34.779891768169072},{"$f":"RFM_ORAB!AM26+RFM_NomCapex!AM26-RFM_NomSLDepn!AM26+RFM_IndexRAB!AM26","v":34.779891768169072},{"$f":"MAX(PTRM_Life!AM26-1,IF(AND(PTRM_Life!AM26<=1,ROUND(AM26,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR26+PTRM_Capex!AR26-PTRM_NomSLDepn!AR26+PTRM_IndexRAB!AR26","v":1.8140234036534346E-15},{"$f":"RFM_ORAB!AR26+RFM_NomCapex!AR26-RFM_NomSLDepn!AR26+RFM_IndexRAB!AR26","v":1.8140234036534346E-15},{"$f":"MAX(PTRM_Life!AR26-1,IF(AND(PTRM_Life!AR26<=1,ROUND(AR26,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW26+PTRM_Capex!AW26-PTRM_NomSLDepn!AW26+PTRM_IndexRAB!AW26","v":2.0644603739670438E-15},{"$f":"RFM_ORAB!AW26+RFM_NomCapex!AW26-RFM_NomSLDepn!AW26+RFM_IndexRAB!AW26","v":2.0644603739670438E-15},{"$f":"MAX(PTRM_Life!AW26-1,IF(AND(PTRM_Life!AW26<=1,ROUND(AW26,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB26+PTRM_Capex!BB26-PTRM_NomSLDepn!BB26+PTRM_IndexRAB!BB26","v":2.298363273002984E-15},{"$f":"RFM_ORAB!BB26+RFM_NomCapex!BB26-RFM_NomSLDepn!BB26+RFM_IndexRAB!BB26","v":2.298363273002984E-15},{"$f":"MAX(PTRM_Life!BB26-1,IF(AND(PTRM_Life!BB26<=1,ROUND(BB26,6)<>0),MIN(Capex_09_Life,5),0))","v":0}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N27+PTRM_Capex!N27-PTRM_NomSLDepn!N27+PTRM_IndexRAB!N27","v":132.78482597928638},{"$f":"RFM_ORAB!N27+RFM_NomCapex!N27-RFM_NomSLDepn!N27+RFM_IndexRAB!N27","v":132.78482597928638},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S27+PTRM_Capex!S27-PTRM_NomSLDepn!S27+PTRM_IndexRAB!S27","v":128.28472440514989},{"$f":"RFM_ORAB!S27+RFM_NomCapex!S27-RFM_NomSLDepn!S27+RFM_IndexRAB!S27","v":128.28472440514989},{"$f":"MAX(PTRM_Life!S27-1,IF(AND(PTRM_Life!S27<=1,ROUND(S27,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X27+PTRM_Capex!X27-PTRM_NomSLDepn!X27+PTRM_IndexRAB!X27","v":113.96389322518883},{"$f":"RFM_ORAB!X27+RFM_NomCapex!X27-RFM_NomSLDepn!X27+RFM_IndexRAB!X27","v":113.96389322518883},{"$f":"MAX(PTRM_Life!X27-1,IF(AND(PTRM_Life!X27<=1,ROUND(X27,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC27+PTRM_Capex!AC27-PTRM_NomSLDepn!AC27+PTRM_IndexRAB!AC27","v":97.626937896002431},{"$f":"RFM_ORAB!AC27+RFM_NomCapex!AC27-RFM_NomSLDepn!AC27+RFM_IndexRAB!AC27","v":97.626937896002431},{"$f":"MAX(PTRM_Life!AC27-1,IF(AND(PTRM_Life!AC27<=1,ROUND(AC27,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH27+PTRM_Capex!AH27-PTRM_NomSLDepn!AH27+PTRM_IndexRAB!AH27","v":75.849641089327548},{"$f":"RFM_ORAB!AH27+RFM_NomCapex!AH27-RFM_NomSLDepn!AH27+RFM_IndexRAB!AH27","v":75.849641089327548},{"$f":"MAX(PTRM_Life!AH27-1,IF(AND(PTRM_Life!AH27<=1,ROUND(AH27,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM27+PTRM_Capex!AM27-PTRM_NomSLDepn!AM27+PTRM_IndexRAB!AM27","v":43.028483214175232},{"$f":"RFM_ORAB!AM27+RFM_NomCapex!AM27-RFM_NomSLDepn!AM27+RFM_IndexRAB!AM27","v":43.028483214175232},{"$f":"MAX(PTRM_Life!AM27-1,IF(AND(PTRM_Life!AM27<=1,ROUND(AM27,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR27+PTRM_Capex!AR27-PTRM_NomSLDepn!AR27+PTRM_IndexRAB!AR27","v":6.5780714209040525E-15},{"$f":"RFM_ORAB!AR27+RFM_NomCapex!AR27-RFM_NomSLDepn!AR27+RFM_IndexRAB!AR27","v":6.5780714209040525E-15},{"$f":"MAX(PTRM_Life!AR27-1,IF(AND(PTRM_Life!AR27<=1,ROUND(AR27,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW27+PTRM_Capex!AW27-PTRM_NomSLDepn!AW27+PTRM_IndexRAB!AW27","v":7.4862142121381158E-15},{"$f":"RFM_ORAB!AW27+RFM_NomCapex!AW27-RFM_NomSLDepn!AW27+RFM_IndexRAB!AW27","v":7.4862142121381158E-15},{"$f":"MAX(PTRM_Life!AW27-1,IF(AND(PTRM_Life!AW27<=1,ROUND(AW27,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB27+PTRM_Capex!BB27-PTRM_NomSLDepn!BB27+PTRM_IndexRAB!BB27","v":8.3344006094669105E-15},{"$f":"RFM_ORAB!BB27+RFM_NomCapex!BB27-RFM_NomSLDepn!BB27+RFM_IndexRAB!BB27","v":8.3344006094669105E-15},{"$f":"MAX(PTRM_Life!BB27-1,IF(AND(PTRM_Life!BB27<=1,ROUND(BB27,6)<>0),MIN(Capex_10_Life,5),0))","v":0}]
["Total",null,null,{"$f":"SUM(D17:D27)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D17:D27,E17:E27)/D28","v":30},null,null,{"$f":"SUM(H17:H27)","v":1516.3316161813623},{"$f":"SUM(I17:I27)","v":1516.3316161813621},{"$f":"SUMPRODUCT(I17:I27,J17:J27)/I28","v":26.100569304882377},null,null,{"$f":"SUM(M17:M27)","v":2045.150190882443},{"$f":"SUM(N17:N27)","v":2045.150190882443},{"$f":"SUMPRODUCT(N17:N27,O17:O27)/N28","v":23.260675116633415},null,null,{"$f":"SUM(R17:R27)","v":1849.8599161903824},{"$f":"SUM(S17:S27)","v":1849.8599161903824},{"$f":"SUMPRODUCT(S17:S27,T17:T27)/S28","v":18.40512353601185},null,null,{"$f":"SUM(W17:W27)","v":1475.4798097368293},{"$f":"SUM(X17:X27)","v":1475.4798097368293},{"$f":"SUMPRODUCT(X17:X27,Y17:Y27)/X28","v":13.662883117190898},null,null,{"$f":"SUM(AB17:AB27)","v":1024.2847220231872},{"$f":"SUM(AC17:AC27)","v":1024.2847220231872},{"$f":"SUMPRODUCT(AC17:AC27,AD17:AD27)/AC28","v":9.2533240208438183},null,null,{"$f":"SUM(AG17:AG27)","v":423.3670797234463},{"$f":"SUM(AH17:AH27)","v":423.3670797234463},{"$f":"SUMPRODUCT(AH17:AH27,AI17:AI27)/AH28","v":6.9924302204145903},null,null,{"$f":"SUM(AL17:AL27)","v":130.76747213579461},{"$f":"SUM(AM17:AM27)","v":130.76747213579461},{"$f":"SUMPRODUCT(AM17:AM27,AN17:AN27)/AM28","v":3.6551643805631673},null,null,{"$f":"SUM(AQ17:AQ27)","v":3.601308648554495E-14},{"$f":"SUM(AR17:AR27)","v":3.601308648554495E-14},{"$f":"SUMPRODUCT(AR17:AR27,AS17:AS27)/AR28","v":0},null,null,{"$f":"SUM(AV17:AV27)","v":4.0984912236479375E-14},{"$f":"SUM(AW17:AW27)","v":4.0984912236479375E-14},{"$f":"SUMPRODUCT(AW17:AW27,AX17:AX27)/AW28","v":0},null,null,{"$f":"SUM(BA17:BA27)","v":4.562849363418129E-14},{"$f":"SUM(BB17:BB27)","v":4.562849363418129E-14},{"$f":"SUMPRODUCT(BB17:BB27,BC17:BC27)/BB28","v":0}]
[]
[]
["Approach B"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D35+PTRM_Capex!D35-PTRM_NomSLDepn!D35+PTRM_IndexRAB!D35","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I35+PTRM_Capex!I35-PTRM_NomSLDepn!I35+PTRM_IndexRAB!I35","v":984.3308755509164},{"$f":"RFM_ORAB!I35+RFM_NomCapex!I35-RFM_NomSLDepn!I35+RFM_IndexRAB!I35","v":971.92639662775127},{"$f":"MAX(PTRM_Life!I35-1,IF(AND(PTRM_Life!I35<=1,ROUND(I35,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N35+PTRM_Capex!N35-PTRM_NomSLDepn!N35+PTRM_IndexRAB!N35","v":890.86903184723155},{"$f":"RFM_ORAB!N35+RFM_NomCapex!N35-RFM_NomSLDepn!N35+RFM_IndexRAB!N35","v":900.7706035965889},{"$f":"MAX(PTRM_Life!N35-1,IF(AND(PTRM_Life!N35<=1,ROUND(N35,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S35+PTRM_Capex!S35-PTRM_NomSLDepn!S35+PTRM_IndexRAB!S35","v":767.50479817643077},{"$f":"RFM_ORAB!S35+RFM_NomCapex!S35-RFM_NomSLDepn!S35+RFM_IndexRAB!S35","v":791.9075367630586},{"$f":"MAX(PTRM_Life!S35-1,IF(AND(PTRM_Life!S35<=1,ROUND(S35,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X35+PTRM_Capex!X35-PTRM_NomSLDepn!X35+PTRM_IndexRAB!X35","v":598.80533801689012},{"$f":"RFM_ORAB!X35+RFM_NomCapex!X35-RFM_NomSLDepn!X35+RFM_IndexRAB!X35","v":582.74336800172216},{"$f":"MAX(PTRM_Life!X35-1,IF(AND(PTRM_Life!X35<=1,ROUND(X35,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC35+PTRM_Capex!AC35-PTRM_NomSLDepn!AC35+PTRM_IndexRAB!AC35","v":329.16212955391148},{"$f":"RFM_ORAB!AC35+RFM_NomCapex!AC35-RFM_NomSLDepn!AC35+RFM_IndexRAB!AC35","v":334.54787606777336},{"$f":"MAX(PTRM_Life!AC35-1,IF(AND(PTRM_Life!AC35<=1,ROUND(AC35,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH35+PTRM_Capex!AH35-PTRM_NomSLDepn!AH35+PTRM_IndexRAB!AH35","v":8.8817841970012523E-15},{"$f":"RFM_ORAB!AH35+RFM_NomCapex!AH35-RFM_NomSLDepn!AH35+RFM_IndexRAB!AH35","v":2.7680954649717049},{"$f":"MAX(PTRM_Life!AH35-1,IF(AND(PTRM_Life!AH35<=1,ROUND(AH35,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM35+PTRM_Capex!AM35-PTRM_NomSLDepn!AM35+PTRM_IndexRAB!AM35","v":-2.2377932840100812E-16},{"$f":"RFM_ORAB!AM35+RFM_NomCapex!AM35-RFM_NomSLDepn!AM35+RFM_IndexRAB!AM35","v":-3.3779892391049655E-3},{"$f":"MAX(PTRM_Life!AM35-1,IF(AND(PTRM_Life!AM35<=1,ROUND(AM35,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR35+PTRM_Capex!AR35-PTRM_NomSLDepn!AR35+PTRM_IndexRAB!AR35","v":1.2197274440461925E-19},{"$f":"RFM_ORAB!AR35+RFM_NomCapex!AR35-RFM_NomSLDepn!AR35+RFM_IndexRAB!AR35","v":-5.8084849843512018E-5},{"$f":"MAX(PTRM_Life!AR35-1,IF(AND(PTRM_Life!AR35<=1,ROUND(AR35,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW35+PTRM_Capex!AW35-PTRM_NomSLDepn!AW35+PTRM_IndexRAB!AW35","v":-3.705769144237564E-21},{"$f":"RFM_ORAB!AW35+RFM_NomCapex!AW35-RFM_NomSLDepn!AW35+RFM_IndexRAB!AW35","v":-3.2102692585510054E-7},{"$f":"MAX(PTRM_Life!AW35-1,IF(AND(PTRM_Life!AW35<=1,ROUND(AW35,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB35+PTRM_Capex!BB35-PTRM_NomSLDepn!BB35+PTRM_IndexRAB!BB35","v":-3.5945958424954225E-7},{"$f":"RFM_ORAB!BB35+RFM_NomCapex!BB35-RFM_NomSLDepn!BB35+RFM_IndexRAB!BB35","v":-3.5739920481621877E-7},{"$f":"MAX(PTRM_Life!BB35-1,IF(AND(PTRM_Life!BB35<=1,ROUND(BB35,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I36+PTRM_Capex!I36-PTRM_NomSLDepn!I36+PTRM_IndexRAB!I36","v":101.59971549523868},{"$f":"RFM_ORAB!I36+RFM_NomCapex!I36-RFM_NomSLDepn!I36+RFM_IndexRAB!I36","v":100.613115232402},{"$f":"MAX(PTRM_Life!I36-1,IF(AND(PTRM_Life!I36<=1,ROUND(I36,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N36+PTRM_Capex!N36-PTRM_NomSLDepn!N36+PTRM_IndexRAB!N36","v":93.108866767349895},{"$f":"RFM_ORAB!N36+RFM_NomCapex!N36-RFM_NomSLDepn!N36+RFM_IndexRAB!N36","v":94.132709095200724},{"$f":"MAX(PTRM_Life!N36-1,IF(AND(PTRM_Life!N36<=1,ROUND(N36,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S36+PTRM_Capex!S36-PTRM_NomSLDepn!S36+PTRM_IndexRAB!S36","v":81.479222607991289},{"$f":"RFM_ORAB!S36+RFM_NomCapex!S36-RFM_NomSLDepn!S36+RFM_IndexRAB!S36","v":84.012197242606589},{"$f":"MAX(PTRM_Life!S36-1,IF(AND(PTRM_Life!S36<=1,ROUND(S36,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X36+PTRM_Capex!X36-PTRM_NomSLDepn!X36+PTRM_IndexRAB!X36","v":65.511492206134093},{"$f":"RFM_ORAB!X36+RFM_NomCapex!X36-RFM_NomSLDepn!X36+RFM_IndexRAB!X36","v":63.789166536661455},{"$f":"MAX(PTRM_Life!X36-1,IF(AND(PTRM_Life!X36<=1,ROUND(X36,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC36+PTRM_Capex!AC36-PTRM_NomSLDepn!AC36+PTRM_IndexRAB!AC36","v":39.30682926674983},{"$f":"RFM_ORAB!AC36+RFM_NomCapex!AC36-RFM_NomSLDepn!AC36+RFM_IndexRAB!AC36","v":39.915258653874503},{"$f":"MAX(PTRM_Life!AC36-1,IF(AND(PTRM_Life!AC36<=1,ROUND(AC36,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH36+PTRM_Capex!AH36-PTRM_NomSLDepn!AH36+PTRM_IndexRAB!AH36","v":7.592210251997713},{"$f":"RFM_ORAB!AH36+RFM_NomCapex!AH36-RFM_NomSLDepn!AH36+RFM_IndexRAB!AH36","v":8.0280959771564859},{"$f":"MAX(PTRM_Life!AH36-1,IF(AND(PTRM_Life!AH36<=1,ROUND(AH36,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM36+PTRM_Capex!AM36-PTRM_NomSLDepn!AM36+PTRM_IndexRAB!AM36","v":0},{"$f":"RFM_ORAB!AM36+RFM_NomCapex!AM36-RFM_NomSLDepn!AM36+RFM_IndexRAB!AM36","v":5.3731872197850389E-3},{"$f":"MAX(PTRM_Life!AM36-1,IF(AND(PTRM_Life!AM36<=1,ROUND(AM36,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR36+PTRM_Capex!AR36-PTRM_NomSLDepn!AR36+PTRM_IndexRAB!AR36","v":-1.582257545471033E-18},{"$f":"RFM_ORAB!AR36+RFM_NomCapex!AR36-RFM_NomSLDepn!AR36+RFM_IndexRAB!AR36","v":9.239247100887259E-5},{"$f":"MAX(PTRM_Life!AR36-1,IF(AND(PTRM_Life!AR36<=1,ROUND(AR36,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW36+PTRM_Capex!AW36-PTRM_NomSLDepn!AW36+PTRM_IndexRAB!AW36","v":-1.7046538063492794E-20},{"$f":"RFM_ORAB!AW36+RFM_NomCapex!AW36-RFM_NomSLDepn!AW36+RFM_IndexRAB!AW36","v":5.1064039969190918E-7},{"$f":"MAX(PTRM_Life!AW36-1,IF(AND(PTRM_Life!AW36<=1,ROUND(AW36,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB36+PTRM_Capex!BB36-PTRM_NomSLDepn!BB36+PTRM_IndexRAB!BB36","v":-1.5302841332231012E-23},{"$f":"RFM_ORAB!BB36+RFM_NomCapex!BB36-RFM_NomSLDepn!BB36+RFM_IndexRAB!BB36","v":1.6064033984675172E-9},{"$f":"MAX(PTRM_Life!BB36-1,IF(AND(PTRM_Life!BB36<=1,ROUND(BB36,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I37+PTRM_Capex!I37-PTRM_NomSLDepn!I37+PTRM_IndexRAB!I37","v":107.43426811139067},{"$f":"RFM_ORAB!I37+RFM_NomCapex!I37-RFM_NomSLDepn!I37+RFM_IndexRAB!I37","v":105.81093996154829},{"$f":"MAX(PTRM_Life!I37-1,IF(AND(PTRM_Life!I37<=1,ROUND(I37,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N37+PTRM_Capex!N37-PTRM_NomSLDepn!N37+PTRM_IndexRAB!N37","v":98.782494083683332},{"$f":"RFM_ORAB!N37+RFM_NomCapex!N37-RFM_NomSLDepn!N37+RFM_IndexRAB!N37","v":99.858098919867317},{"$f":"MAX(PTRM_Life!N37-1,IF(AND(PTRM_Life!N37<=1,ROUND(N37,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S37+PTRM_Capex!S37-PTRM_NomSLDepn!S37+PTRM_IndexRAB!S37","v":87.662765150661542},{"$f":"RFM_ORAB!S37+RFM_NomCapex!S37-RFM_NomSLDepn!S37+RFM_IndexRAB!S37","v":90.333242632714985},{"$f":"MAX(PTRM_Life!S37-1,IF(AND(PTRM_Life!S37<=1,ROUND(S37,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X37+PTRM_Capex!X37-PTRM_NomSLDepn!X37+PTRM_IndexRAB!X37","v":72.323988879326251},{"$f":"RFM_ORAB!X37+RFM_NomCapex!X37-RFM_NomSLDepn!X37+RFM_IndexRAB!X37","v":70.454678936435002},{"$f":"MAX(PTRM_Life!X37-1,IF(AND(PTRM_Life!X37<=1,ROUND(X37,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC37+PTRM_Capex!AC37-PTRM_NomSLDepn!AC37+PTRM_IndexRAB!AC37","v":46.428981150240681},{"$f":"RFM_ORAB!AC37+RFM_NomCapex!AC37-RFM_NomSLDepn!AC37+RFM_IndexRAB!AC37","v":47.118370284296653},{"$f":"MAX(PTRM_Life!AC37-1,IF(AND(PTRM_Life!AC37<=1,ROUND(AC37,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH37+PTRM_Capex!AH37-PTRM_NomSLDepn!AH37+PTRM_IndexRAB!AH37","v":15.363945060220528},{"$f":"RFM_ORAB!AH37+RFM_NomCapex!AH37-RFM_NomSLDepn!AH37+RFM_IndexRAB!AH37","v":15.967549185658436},{"$f":"MAX(PTRM_Life!AH37-1,IF(AND(PTRM_Life!AH37<=1,ROUND(AH37,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM37+PTRM_Capex!AM37-PTRM_NomSLDepn!AM37+PTRM_IndexRAB!AM37","v":0},{"$f":"RFM_ORAB!AM37+RFM_NomCapex!AM37-RFM_NomSLDepn!AM37+RFM_IndexRAB!AM37","v":-8.4690813929350642E-2},{"$f":"MAX(PTRM_Life!AM37-1,IF(AND(PTRM_Life!AM37<=1,ROUND(AM37,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR37+PTRM_Capex!AR37-PTRM_NomSLDepn!AR37+PTRM_IndexRAB!AR37","v":1.5720931501039814E-18},{"$f":"RFM_ORAB!AR37+RFM_NomCapex!AR37-RFM_NomSLDepn!AR37+RFM_IndexRAB!AR37","v":-1.4562666906287945E-3},{"$f":"MAX(PTRM_Life!AR37-1,IF(AND(PTRM_Life!AR37<=1,ROUND(AR37,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW37+PTRM_Capex!AW37-PTRM_NomSLDepn!AW37+PTRM_IndexRAB!AW37","v":0},{"$f":"RFM_ORAB!AW37+RFM_NomCapex!AW37-RFM_NomSLDepn!AW37+RFM_IndexRAB!AW37","v":-8.0485844446055974E-6},{"$f":"MAX(PTRM_Life!AW37-1,IF(AND(PTRM_Life!AW37<=1,ROUND(AW37,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB37+PTRM_Capex!BB37-PTRM_NomSLDepn!BB37+PTRM_IndexRAB!BB37","v":2.0381730293306602E-21},{"$f":"RFM_ORAB!BB37+RFM_NomCapex!BB37-RFM_NomSLDepn!BB37+RFM_IndexRAB!BB37","v":-2.5319722866557482E-8},{"$f":"MAX(PTRM_Life!BB37-1,IF(AND(PTRM_Life!BB37<=1,ROUND(BB37,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I38+PTRM_Capex!I38-PTRM_NomSLDepn!I38+PTRM_IndexRAB!I38","v":109.77646296422648},{"$f":"RFM_ORAB!I38+RFM_NomCapex!I38-RFM_NomSLDepn!I38+RFM_IndexRAB!I38","v":108.47972202887448},{"$f":"MAX(PTRM_Life!I38-1,IF(AND(PTRM_Life!I38<=1,ROUND(I38,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N38+PTRM_Capex!N38-PTRM_NomSLDepn!N38+PTRM_IndexRAB!N38","v":102.09603270643615},{"$f":"RFM_ORAB!N38+RFM_NomCapex!N38-RFM_NomSLDepn!N38+RFM_IndexRAB!N38","v":103.19769019517705},{"$f":"MAX(PTRM_Life!N38-1,IF(AND(PTRM_Life!N38<=1,ROUND(N38,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S38+PTRM_Capex!S38-PTRM_NomSLDepn!S38+PTRM_IndexRAB!S38","v":91.753000861156693},{"$f":"RFM_ORAB!S38+RFM_NomCapex!S38-RFM_NomSLDepn!S38+RFM_IndexRAB!S38","v":94.49716330605554},{"$f":"MAX(PTRM_Life!S38-1,IF(AND(PTRM_Life!S38<=1,ROUND(S38,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X38+PTRM_Capex!X38-PTRM_NomSLDepn!X38+PTRM_IndexRAB!X38","v":77.409108328835885},{"$f":"RFM_ORAB!X38+RFM_NomCapex!X38-RFM_NomSLDepn!X38+RFM_IndexRAB!X38","v":75.437455383312852},{"$f":"MAX(PTRM_Life!X38-1,IF(AND(PTRM_Life!X38<=1,ROUND(X38,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC38+PTRM_Capex!AC38-PTRM_NomSLDepn!AC38+PTRM_IndexRAB!AC38","v":52.444045395932363},{"$f":"RFM_ORAB!AC38+RFM_NomCapex!AC38-RFM_NomSLDepn!AC38+RFM_IndexRAB!AC38","v":53.197939434576611},{"$f":"MAX(PTRM_Life!AC38-1,IF(AND(PTRM_Life!AC38<=1,ROUND(AC38,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH38+PTRM_Capex!AH38-PTRM_NomSLDepn!AH38+PTRM_IndexRAB!AH38","v":22.767041934790722},{"$f":"RFM_ORAB!AH38+RFM_NomCapex!AH38-RFM_NomSLDepn!AH38+RFM_IndexRAB!AH38","v":23.523939695461447},{"$f":"MAX(PTRM_Life!AH38-1,IF(AND(PTRM_Life!AH38<=1,ROUND(AH38,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM38+PTRM_Capex!AM38-PTRM_NomSLDepn!AM38+PTRM_IndexRAB!AM38","v":1.0193790106365226E-15},{"$f":"RFM_ORAB!AM38+RFM_NomCapex!AM38-RFM_NomSLDepn!AM38+RFM_IndexRAB!AM38","v":1.642996459735694E-2},{"$f":"MAX(PTRM_Life!AM38-1,IF(AND(PTRM_Life!AM38<=1,ROUND(AM38,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR38+PTRM_Capex!AR38-PTRM_NomSLDepn!AR38+PTRM_IndexRAB!AR38","v":-2.019326546254252E-18},{"$f":"RFM_ORAB!AR38+RFM_NomCapex!AR38-RFM_NomSLDepn!AR38+RFM_IndexRAB!AR38","v":2.8251482139846833E-4},{"$f":"MAX(PTRM_Life!AR38-1,IF(AND(PTRM_Life!AR38<=1,ROUND(AR38,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW38+PTRM_Capex!AW38-PTRM_NomSLDepn!AW38+PTRM_IndexRAB!AW38","v":-1.6940658945086007E-20},{"$f":"RFM_ORAB!AW38+RFM_NomCapex!AW38-RFM_NomSLDepn!AW38+RFM_IndexRAB!AW38","v":1.5614203164232761E-6},{"$f":"MAX(PTRM_Life!AW38-1,IF(AND(PTRM_Life!AW38<=1,ROUND(AW38,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB38+PTRM_Capex!BB38-PTRM_NomSLDepn!BB38+PTRM_IndexRAB!BB38","v":-4.2682519607736228E-22},{"$f":"RFM_ORAB!BB38+RFM_NomCapex!BB38-RFM_NomSLDepn!BB38+RFM_IndexRAB!BB38","v":4.9120102997177258E-9},{"$f":"MAX(PTRM_Life!BB38-1,IF(AND(PTRM_Life!BB38<=1,ROUND(BB38,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I39+PTRM_Capex!I39-PTRM_NomSLDepn!I39+PTRM_IndexRAB!I39","v":113.71753372219518},{"$f":"RFM_ORAB!I39+RFM_NomCapex!I39-RFM_NomSLDepn!I39+RFM_IndexRAB!I39","v":112.37137182703434},{"$f":"MAX(PTRM_Life!I39-1,IF(AND(PTRM_Life!I39<=1,ROUND(I39,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N39+PTRM_Capex!N39-PTRM_NomSLDepn!N39+PTRM_IndexRAB!N39","v":106.55146483161697},{"$f":"RFM_ORAB!N39+RFM_NomCapex!N39-RFM_NomSLDepn!N39+RFM_IndexRAB!N39","v":107.6916055138386},{"$f":"MAX(PTRM_Life!N39-1,IF(AND(PTRM_Life!N39<=1,ROUND(N39,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S39+PTRM_Capex!S39-PTRM_NomSLDepn!S39+PTRM_IndexRAB!S39","v":96.856738791721796},{"$f":"RFM_ORAB!S39+RFM_NomCapex!S39-RFM_NomSLDepn!S39+RFM_IndexRAB!S39","v":99.705453919091241},{"$f":"MAX(PTRM_Life!S39-1,IF(AND(PTRM_Life!S39<=1,ROUND(S39,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X39+PTRM_Capex!X39-PTRM_NomSLDepn!X39+PTRM_IndexRAB!X39","v":83.328928172866242},{"$f":"RFM_ORAB!X39+RFM_NomCapex!X39-RFM_NomSLDepn!X39+RFM_IndexRAB!X39","v":81.233334044811272},{"$f":"MAX(PTRM_Life!X39-1,IF(AND(PTRM_Life!X39<=1,ROUND(X39,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC39+PTRM_Capex!AC39-PTRM_NomSLDepn!AC39+PTRM_IndexRAB!AC39","v":58.994465596114146},{"$f":"RFM_ORAB!AC39+RFM_NomCapex!AC39-RFM_NomSLDepn!AC39+RFM_IndexRAB!AC39","v":59.820817915272578},{"$f":"MAX(PTRM_Life!AC39-1,IF(AND(PTRM_Life!AC39<=1,ROUND(AC39,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH39+PTRM_Capex!AH39-PTRM_NomSLDepn!AH39+PTRM_IndexRAB!AH39","v":30.342429929538451},{"$f":"RFM_ORAB!AH39+RFM_NomCapex!AH39-RFM_NomSLDepn!AH39+RFM_IndexRAB!AH39","v":31.259513622513783},{"$f":"MAX(PTRM_Life!AH39-1,IF(AND(PTRM_Life!AH39<=1,ROUND(AH39,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM39+PTRM_Capex!AM39-PTRM_NomSLDepn!AM39+PTRM_IndexRAB!AM39","v":2.5873211158364696E-15},{"$f":"RFM_ORAB!AM39+RFM_NomCapex!AM39-RFM_NomSLDepn!AM39+RFM_IndexRAB!AM39","v":0.12068544170637628},{"$f":"MAX(PTRM_Life!AM39-1,IF(AND(PTRM_Life!AM39<=1,ROUND(AM39,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR39+PTRM_Capex!AR39-PTRM_NomSLDepn!AR39+PTRM_IndexRAB!AR39","v":-2.5804011705155006E-17},{"$f":"RFM_ORAB!AR39+RFM_NomCapex!AR39-RFM_NomSLDepn!AR39+RFM_IndexRAB!AR39","v":2.0751977770272763E-3},{"$f":"MAX(PTRM_Life!AR39-1,IF(AND(PTRM_Life!AR39<=1,ROUND(AR39,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW39+PTRM_Capex!AW39-PTRM_NomSLDepn!AW39+PTRM_IndexRAB!AW39","v":-7.1150767569361228E-20},{"$f":"RFM_ORAB!AW39+RFM_NomCapex!AW39-RFM_NomSLDepn!AW39+RFM_IndexRAB!AW39","v":1.1469330896011778E-5},{"$f":"MAX(PTRM_Life!AW39-1,IF(AND(PTRM_Life!AW39<=1,ROUND(AW39,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB39+PTRM_Capex!BB39-PTRM_NomSLDepn!BB39+PTRM_IndexRAB!BB39","v":-1.6212740006039342E-21},{"$f":"RFM_ORAB!BB39+RFM_NomCapex!BB39-RFM_NomSLDepn!BB39+RFM_IndexRAB!BB39","v":3.6080913575615579E-8},{"$f":"MAX(PTRM_Life!BB39-1,IF(AND(PTRM_Life!BB39<=1,ROUND(BB39,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I40+PTRM_Capex!I40-PTRM_NomSLDepn!I40+PTRM_IndexRAB!I40","v":117.6283479451115},{"$f":"RFM_ORAB!I40+RFM_NomCapex!I40-RFM_NomSLDepn!I40+RFM_IndexRAB!I40","v":116.23660497651912},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N40+PTRM_Capex!N40-PTRM_NomSLDepn!N40+PTRM_IndexRAB!N40","v":110.98190333214455},{"$f":"RFM_ORAB!N40+RFM_NomCapex!N40-RFM_NomSLDepn!N40+RFM_IndexRAB!N40","v":112.1602591078138},{"$f":"MAX(PTRM_Life!N40-1,IF(AND(PTRM_Life!N40<=1,ROUND(N40,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S40+PTRM_Capex!S40-PTRM_NomSLDepn!S40+PTRM_IndexRAB!S40","v":101.93765108674161},{"$f":"RFM_ORAB!S40+RFM_NomCapex!S40-RFM_NomSLDepn!S40+RFM_IndexRAB!S40","v":104.8902520829638},{"$f":"MAX(PTRM_Life!S40-1,IF(AND(PTRM_Life!S40<=1,ROUND(S40,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X40+PTRM_Capex!X40-PTRM_NomSLDepn!X40+PTRM_IndexRAB!X40","v":89.227523327650374},{"$f":"RFM_ORAB!X40+RFM_NomCapex!X40-RFM_NomSLDepn!X40+RFM_IndexRAB!X40","v":87.00849647237338},{"$f":"MAX(PTRM_Life!X40-1,IF(AND(PTRM_Life!X40<=1,ROUND(X40,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC40+PTRM_Capex!AC40-PTRM_NomSLDepn!AC40+PTRM_IndexRAB!AC40","v":65.528907030068538},{"$f":"RFM_ORAB!AC40+RFM_NomCapex!AC40-RFM_NomSLDepn!AC40+RFM_IndexRAB!AC40","v":66.427501507448724},{"$f":"MAX(PTRM_Life!AC40-1,IF(AND(PTRM_Life!AC40<=1,ROUND(AC40,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH40+PTRM_Capex!AH40-PTRM_NomSLDepn!AH40+PTRM_IndexRAB!AH40","v":37.905170225709519},{"$f":"RFM_ORAB!AH40+RFM_NomCapex!AH40-RFM_NomSLDepn!AH40+RFM_IndexRAB!AH40","v":38.982129899926022},{"$f":"MAX(PTRM_Life!AH40-1,IF(AND(PTRM_Life!AH40<=1,ROUND(AH40,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM40+PTRM_Capex!AM40-PTRM_NomSLDepn!AM40+PTRM_IndexRAB!AM40","v":6.4392935428259079E-15},{"$f":"RFM_ORAB!AM40+RFM_NomCapex!AM40-RFM_NomSLDepn!AM40+RFM_IndexRAB!AM40","v":-4.7571052727638424E-2},{"$f":"MAX(PTRM_Life!AM40-1,IF(AND(PTRM_Life!AM40<=1,ROUND(AM40,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR40+PTRM_Capex!AR40-PTRM_NomSLDepn!AR40+PTRM_IndexRAB!AR40","v":1.8431436932253575E-18},{"$f":"RFM_ORAB!AR40+RFM_NomCapex!AR40-RFM_NomSLDepn!AR40+RFM_IndexRAB!AR40","v":-8.1798882678347379E-4},{"$f":"MAX(PTRM_Life!AR40-1,IF(AND(PTRM_Life!AR40<=1,ROUND(AR40,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW40+PTRM_Capex!AW40-PTRM_NomSLDepn!AW40+PTRM_IndexRAB!AW40","v":-7.7079998200141331E-20},{"$f":"RFM_ORAB!AW40+RFM_NomCapex!AW40-RFM_NomSLDepn!AW40+RFM_IndexRAB!AW40","v":-4.5209110319402211E-6},{"$f":"MAX(PTRM_Life!AW40-1,IF(AND(PTRM_Life!AW40<=1,ROUND(AW40,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB40+PTRM_Capex!BB40-PTRM_NomSLDepn!BB40+PTRM_IndexRAB!BB40","v":4.9299964508160449E-22},{"$f":"RFM_ORAB!BB40+RFM_NomCapex!BB40-RFM_NomSLDepn!BB40+RFM_IndexRAB!BB40","v":-1.4222154867221679E-8},{"$f":"MAX(PTRM_Life!BB40-1,IF(AND(PTRM_Life!BB40<=1,ROUND(BB40,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N41+PTRM_Capex!N41-PTRM_NomSLDepn!N41+PTRM_IndexRAB!N41","v":116.84309934948412},{"$f":"RFM_ORAB!N41+RFM_NomCapex!N41-RFM_NomSLDepn!N41+RFM_IndexRAB!N41","v":117.51844297272025},{"$f":"MAX(PTRM_Life!N41-1,IF(AND(PTRM_Life!N41<=1,ROUND(N41,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S41+PTRM_Capex!S41-PTRM_NomSLDepn!S41+PTRM_IndexRAB!S41","v":107.8344696401002},{"$f":"RFM_ORAB!S41+RFM_NomCapex!S41-RFM_NomSLDepn!S41+RFM_IndexRAB!S41","v":110.9142727646495},{"$f":"MAX(PTRM_Life!S41-1,IF(AND(PTRM_Life!S41<=1,ROUND(S41,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X41+PTRM_Capex!X41-PTRM_NomSLDepn!X41+PTRM_IndexRAB!X41","v":95.84965850246428},{"$f":"RFM_ORAB!X41+RFM_NomCapex!X41-RFM_NomSLDepn!X41+RFM_IndexRAB!X41","v":93.489355587357352},{"$f":"MAX(PTRM_Life!X41-1,IF(AND(PTRM_Life!X41<=1,ROUND(X41,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC41+PTRM_Capex!AC41-PTRM_NomSLDepn!AC41+PTRM_IndexRAB!AC41","v":72.610159059830593},{"$f":"RFM_ORAB!AC41+RFM_NomCapex!AC41-RFM_NomSLDepn!AC41+RFM_IndexRAB!AC41","v":73.588372269966214},{"$f":"MAX(PTRM_Life!AC41-1,IF(AND(PTRM_Life!AC41<=1,ROUND(AC41,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH41+PTRM_Capex!AH41-PTRM_NomSLDepn!AH41+PTRM_IndexRAB!AH41","v":45.808734157490818},{"$f":"RFM_ORAB!AH41+RFM_NomCapex!AH41-RFM_NomSLDepn!AH41+RFM_IndexRAB!AH41","v":47.054896706217185},{"$f":"MAX(PTRM_Life!AH41-1,IF(AND(PTRM_Life!AH41<=1,ROUND(AH41,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM41+PTRM_Capex!AM41-PTRM_NomSLDepn!AM41+PTRM_IndexRAB!AM41","v":8.8460030468910684},{"$f":"RFM_ORAB!AM41+RFM_NomCapex!AM41-RFM_NomSLDepn!AM41+RFM_IndexRAB!AM41","v":8.8500183431565382},{"$f":"MAX(PTRM_Life!AM41-1,IF(AND(PTRM_Life!AM41<=1,ROUND(AM41,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR41+PTRM_Capex!AR41-PTRM_NomSLDepn!AR41+PTRM_IndexRAB!AR41","v":-3.0448178409892648E-16},{"$f":"RFM_ORAB!AR41+RFM_NomCapex!AR41-RFM_NomSLDepn!AR41+RFM_IndexRAB!AR41","v":5.5006846596292937E-2},{"$f":"MAX(PTRM_Life!AR41-1,IF(AND(PTRM_Life!AR41<=1,ROUND(AR41,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW41+PTRM_Capex!AW41-PTRM_NomSLDepn!AW41+PTRM_IndexRAB!AW41","v":2.1141942363467336E-18},{"$f":"RFM_ORAB!AW41+RFM_NomCapex!AW41-RFM_NomSLDepn!AW41+RFM_IndexRAB!AW41","v":3.0401522791856692E-4},{"$f":"MAX(PTRM_Life!AW41-1,IF(AND(PTRM_Life!AW41<=1,ROUND(AW41,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB41+PTRM_Capex!BB41-PTRM_NomSLDepn!BB41+PTRM_IndexRAB!BB41","v":-3.1551977285222688E-20},{"$f":"RFM_ORAB!BB41+RFM_NomCapex!BB41-RFM_NomSLDepn!BB41+RFM_IndexRAB!BB41","v":9.5638945843088073E-7},{"$f":"MAX(PTRM_Life!BB41-1,IF(AND(PTRM_Life!BB41<=1,ROUND(BB41,6)<>0),MIN(Capex_06_Life,5),0))","v":5}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N42+PTRM_Capex!N42-PTRM_NomSLDepn!N42+PTRM_IndexRAB!N42","v":120.72403269710452},{"$f":"RFM_ORAB!N42+RFM_NomCapex!N42-RFM_NomSLDepn!N42+RFM_IndexRAB!N42","v":121.6197096349661},{"$f":"MAX(PTRM_Life!N42-1,IF(AND(PTRM_Life!N42<=1,ROUND(N42,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S42+PTRM_Capex!S42-PTRM_NomSLDepn!S42+PTRM_IndexRAB!S42","v":112.58188347112134},{"$f":"RFM_ORAB!S42+RFM_NomCapex!S42-RFM_NomSLDepn!S42+RFM_IndexRAB!S42","v":115.75589561626141},{"$f":"MAX(PTRM_Life!S42-1,IF(AND(PTRM_Life!S42<=1,ROUND(S42,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X42+PTRM_Capex!X42-PTRM_NomSLDepn!X42+PTRM_IndexRAB!X42","v":101.45461474032065},{"$f":"RFM_ORAB!X42+RFM_NomCapex!X42-RFM_NomSLDepn!X42+RFM_IndexRAB!X42","v":98.978154991226461},{"$f":"MAX(PTRM_Life!X42-1,IF(AND(PTRM_Life!X42<=1,ROUND(X42,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC42+PTRM_Capex!AC42-PTRM_NomSLDepn!AC42+PTRM_IndexRAB!AC42","v":78.928563388511932},{"$f":"RFM_ORAB!AC42+RFM_NomCapex!AC42-RFM_NomSLDepn!AC42+RFM_IndexRAB!AC42","v":79.976059174836237},{"$f":"MAX(PTRM_Life!AC42-1,IF(AND(PTRM_Life!AC42<=1,ROUND(AC42,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH42+PTRM_Capex!AH42-PTRM_NomSLDepn!AH42+PTRM_IndexRAB!AH42","v":53.242363171538663},{"$f":"RFM_ORAB!AH42+RFM_NomCapex!AH42-RFM_NomSLDepn!AH42+RFM_IndexRAB!AH42","v":54.64479352163881},{"$f":"MAX(PTRM_Life!AH42-1,IF(AND(PTRM_Life!AH42<=1,ROUND(AH42,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM42+PTRM_Capex!AM42-PTRM_NomSLDepn!AM42+PTRM_IndexRAB!AM42","v":17.610604166344118},{"$f":"RFM_ORAB!AM42+RFM_NomCapex!AM42-RFM_NomSLDepn!AM42+RFM_IndexRAB!AM42","v":17.666229714708848},{"$f":"MAX(PTRM_Life!AM42-1,IF(AND(PTRM_Life!AM42<=1,ROUND(AM42,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR42+PTRM_Capex!AR42-PTRM_NomSLDepn!AR42+PTRM_IndexRAB!AR42","v":-3.6296803227785734E-15},{"$f":"RFM_ORAB!AR42+RFM_NomCapex!AR42-RFM_NomSLDepn!AR42+RFM_IndexRAB!AR42","v":0.19357800268263128},{"$f":"MAX(PTRM_Life!AR42-1,IF(AND(PTRM_Life!AR42<=1,ROUND(AR42,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW42+PTRM_Capex!AW42-PTRM_NomSLDepn!AW42+PTRM_IndexRAB!AW42","v":-2.8406096919120216E-17},{"$f":"RFM_ORAB!AW42+RFM_NomCapex!AW42-RFM_NomSLDepn!AW42+RFM_IndexRAB!AW42","v":1.0698788286756292E-3},{"$f":"MAX(PTRM_Life!AW42-1,IF(AND(PTRM_Life!AW42<=1,ROUND(AW42,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB42+PTRM_Capex!BB42-PTRM_NomSLDepn!BB42+PTRM_IndexRAB!BB42","v":-7.538593230563273E-20},{"$f":"RFM_ORAB!BB42+RFM_NomCapex!BB42-RFM_NomSLDepn!BB42+RFM_IndexRAB!BB42","v":3.3656894115113136E-6},{"$f":"MAX(PTRM_Life!BB42-1,IF(AND(PTRM_Life!BB42<=1,ROUND(BB42,6)<>0),MIN(Capex_07_Life,5),0))","v":5}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N43+PTRM_Capex!N43-PTRM_NomSLDepn!N43+PTRM_IndexRAB!N43","v":126.64282517898013},{"$f":"RFM_ORAB!N43+RFM_NomCapex!N43-RFM_NomSLDepn!N43+RFM_IndexRAB!N43","v":127.26614255637297},{"$f":"MAX(PTRM_Life!N43-1,IF(AND(PTRM_Life!N43<=1,ROUND(N43,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S43+PTRM_Capex!S43-PTRM_NomSLDepn!S43+PTRM_IndexRAB!S43","v":118.76495722506823},{"$f":"RFM_ORAB!S43+RFM_NomCapex!S43-RFM_NomSLDepn!S43+RFM_IndexRAB!S43","v":122.07343216881729},{"$f":"MAX(PTRM_Life!S43-1,IF(AND(PTRM_Life!S43<=1,ROUND(S43,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X43+PTRM_Capex!X43-PTRM_NomSLDepn!X43+PTRM_IndexRAB!X43","v":108.35981883150014},{"$f":"RFM_ORAB!X43+RFM_NomCapex!X43-RFM_NomSLDepn!X43+RFM_IndexRAB!X43","v":105.73556513910387},{"$f":"MAX(PTRM_Life!X43-1,IF(AND(PTRM_Life!X43<=1,ROUND(X43,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC43+PTRM_Capex!AC43-PTRM_NomSLDepn!AC43+PTRM_IndexRAB!AC43","v":86.268939129445698},{"$f":"RFM_ORAB!AC43+RFM_NomCapex!AC43-RFM_NomSLDepn!AC43+RFM_IndexRAB!AC43","v":87.399202933557106},{"$f":"MAX(PTRM_Life!AC43-1,IF(AND(PTRM_Life!AC43<=1,ROUND(AC43,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH43+PTRM_Capex!AH43-PTRM_NomSLDepn!AH43+PTRM_IndexRAB!AH43","v":61.381095565413901},{"$f":"RFM_ORAB!AH43+RFM_NomCapex!AH43-RFM_NomSLDepn!AH43+RFM_IndexRAB!AH43","v":62.958170490841631},{"$f":"MAX(PTRM_Life!AH43-1,IF(AND(PTRM_Life!AH43<=1,ROUND(AH43,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM43+PTRM_Capex!AM43-PTRM_NomSLDepn!AM43+PTRM_IndexRAB!AM43","v":26.630350201341461},{"$f":"RFM_ORAB!AM43+RFM_NomCapex!AM43-RFM_NomSLDepn!AM43+RFM_IndexRAB!AM43","v":26.738475165094219},{"$f":"MAX(PTRM_Life!AM43-1,IF(AND(PTRM_Life!AM43<=1,ROUND(AM43,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR43+PTRM_Capex!AR43-PTRM_NomSLDepn!AR43+PTRM_IndexRAB!AR43","v":4.6513150813803982E-16},{"$f":"RFM_ORAB!AR43+RFM_NomCapex!AR43-RFM_NomSLDepn!AR43+RFM_IndexRAB!AR43","v":0.54294336508072849},{"$f":"MAX(PTRM_Life!AR43-1,IF(AND(PTRM_Life!AR43<=1,ROUND(AR43,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW43+PTRM_Capex!AW43-PTRM_NomSLDepn!AW43+PTRM_IndexRAB!AW43","v":-9.2374025095764978E-17},{"$f":"RFM_ORAB!AW43+RFM_NomCapex!AW43-RFM_NomSLDepn!AW43+RFM_IndexRAB!AW43","v":3.000772832758904E-3},{"$f":"MAX(PTRM_Life!AW43-1,IF(AND(PTRM_Life!AW43<=1,ROUND(AW43,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB43+PTRM_Capex!BB43-PTRM_NomSLDepn!BB43+PTRM_IndexRAB!BB43","v":1.0164395367051604E-19},{"$f":"RFM_ORAB!BB43+RFM_NomCapex!BB43-RFM_NomSLDepn!BB43+RFM_IndexRAB!BB43","v":9.4400123442665114E-6},{"$f":"MAX(PTRM_Life!BB43-1,IF(AND(PTRM_Life!BB43<=1,ROUND(BB43,6)<>0),MIN(Capex_08_Life,5),0))","v":5}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N44+PTRM_Capex!N44-PTRM_NomSLDepn!N44+PTRM_IndexRAB!N44","v":128.58065627537769},{"$f":"RFM_ORAB!N44+RFM_NomCapex!N44-RFM_NomSLDepn!N44+RFM_IndexRAB!N44","v":129.59700106404046},{"$f":"MAX(PTRM_Life!N44-1,IF(AND(PTRM_Life!N44<=1,ROUND(N44,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S44+PTRM_Capex!S44-PTRM_NomSLDepn!S44+PTRM_IndexRAB!S44","v":121.8467155046304},{"$f":"RFM_ORAB!S44+RFM_NomCapex!S44-RFM_NomSLDepn!S44+RFM_IndexRAB!S44","v":125.2035572278639},{"$f":"MAX(PTRM_Life!S44-1,IF(AND(PTRM_Life!S44<=1,ROUND(S44,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X44+PTRM_Capex!X44-PTRM_NomSLDepn!X44+PTRM_IndexRAB!X44","v":112.424631633038},{"$f":"RFM_ORAB!X44+RFM_NomCapex!X44-RFM_NomSLDepn!X44+RFM_IndexRAB!X44","v":109.72120692914113},{"$f":"MAX(PTRM_Life!X44-1,IF(AND(PTRM_Life!X44<=1,ROUND(X44,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC44+PTRM_Capex!AC44-PTRM_NomSLDepn!AC44+PTRM_IndexRAB!AC44","v":91.332959454597543},{"$f":"RFM_ORAB!AC44+RFM_NomCapex!AC44-RFM_NomSLDepn!AC44+RFM_IndexRAB!AC44","v":92.516276524659048},{"$f":"MAX(PTRM_Life!AC44-1,IF(AND(PTRM_Life!AC44<=1,ROUND(AC44,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH44+PTRM_Capex!AH44-PTRM_NomSLDepn!AH44+PTRM_IndexRAB!AH44","v":67.875516651584945},{"$f":"RFM_ORAB!AH44+RFM_NomCapex!AH44-RFM_NomSLDepn!AH44+RFM_IndexRAB!AH44","v":69.58528007055645},{"$f":"MAX(PTRM_Life!AH44-1,IF(AND(PTRM_Life!AH44<=1,ROUND(AH44,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM44+PTRM_Capex!AM44-PTRM_NomSLDepn!AM44+PTRM_IndexRAB!AM44","v":34.884168215466794},{"$f":"RFM_ORAB!AM44+RFM_NomCapex!AM44-RFM_NomSLDepn!AM44+RFM_IndexRAB!AM44","v":35.041530828021315},{"$f":"MAX(PTRM_Life!AM44-1,IF(AND(PTRM_Life!AM44<=1,ROUND(AM44,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR44+PTRM_Capex!AR44-PTRM_NomSLDepn!AR44+PTRM_IndexRAB!AR44","v":-2.3576595919288499E-15},{"$f":"RFM_ORAB!AR44+RFM_NomCapex!AR44-RFM_NomSLDepn!AR44+RFM_IndexRAB!AR44","v":0.62104703029892505},{"$f":"MAX(PTRM_Life!AR44-1,IF(AND(PTRM_Life!AR44<=1,ROUND(AR44,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW44+PTRM_Capex!AW44-PTRM_NomSLDepn!AW44+PTRM_IndexRAB!AW44","v":-1.1796119636642288E-16},{"$f":"RFM_ORAB!AW44+RFM_NomCapex!AW44-RFM_NomSLDepn!AW44+RFM_IndexRAB!AW44","v":3.4324409804869453E-3},{"$f":"MAX(PTRM_Life!AW44-1,IF(AND(PTRM_Life!AW44<=1,ROUND(AW44,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB44+PTRM_Capex!BB44-PTRM_NomSLDepn!BB44+PTRM_IndexRAB!BB44","v":3.1848438816761693E-19},{"$f":"RFM_ORAB!BB44+RFM_NomCapex!BB44-RFM_NomSLDepn!BB44+RFM_IndexRAB!BB44","v":1.0797980064680228E-5},{"$f":"MAX(PTRM_Life!BB44-1,IF(AND(PTRM_Life!BB44<=1,ROUND(BB44,6)<>0),MIN(Capex_09_Life,5),0))","v":5}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N45+PTRM_Capex!N45-PTRM_NomSLDepn!N45+PTRM_IndexRAB!N45","v":131.64873575185194},{"$f":"RFM_ORAB!N45+RFM_NomCapex!N45-RFM_NomSLDepn!N45+RFM_IndexRAB!N45","v":132.78482597928635},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S45+PTRM_Capex!S45-PTRM_NomSLDepn!S45+PTRM_IndexRAB!S45","v":125.71087054327256},{"$f":"RFM_ORAB!S45+RFM_NomCapex!S45-RFM_NomSLDepn!S45+RFM_IndexRAB!S45","v":129.13859085015264},{"$f":"MAX(PTRM_Life!S45-1,IF(AND(PTRM_Life!S45<=1,ROUND(S45,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X45+PTRM_Capex!X45-PTRM_NomSLDepn!X45+PTRM_IndexRAB!X45","v":117.17864617548793},{"$f":"RFM_ORAB!X45+RFM_NomCapex!X45-RFM_NomSLDepn!X45+RFM_IndexRAB!X45","v":114.3789806172462},{"$f":"MAX(PTRM_Life!X45-1,IF(AND(PTRM_Life!X45<=1,ROUND(X45,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC45+PTRM_Capex!AC45-PTRM_NomSLDepn!AC45+PTRM_IndexRAB!AC45","v":96.910314823352181},{"$f":"RFM_ORAB!AC45+RFM_NomCapex!AC45-RFM_NomSLDepn!AC45+RFM_IndexRAB!AC45","v":98.153667826543426},{"$f":"MAX(PTRM_Life!AC45-1,IF(AND(PTRM_Life!AC45<=1,ROUND(AC45,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH45+PTRM_Capex!AH45-PTRM_NomSLDepn!AH45+PTRM_IndexRAB!AH45","v":74.678537308842039},{"$f":"RFM_ORAB!AH45+RFM_NomCapex!AH45-RFM_NomSLDepn!AH45+RFM_IndexRAB!AH45","v":76.529587579133533},{"$f":"MAX(PTRM_Life!AH45-1,IF(AND(PTRM_Life!AH45<=1,ROUND(AH45,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM45+PTRM_Capex!AM45-PTRM_NomSLDepn!AM45+PTRM_IndexRAB!AM45","v":43.161138093384743},{"$f":"RFM_ORAB!AM45+RFM_NomCapex!AM45-RFM_NomSLDepn!AM45+RFM_IndexRAB!AM45","v":43.367512064374054},{"$f":"MAX(PTRM_Life!AM45-1,IF(AND(PTRM_Life!AM45<=1,ROUND(AM45,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR45+PTRM_Capex!AR45-PTRM_NomSLDepn!AR45+PTRM_IndexRAB!AR45","v":1.1934897514720433E-15},{"$f":"RFM_ORAB!AR45+RFM_NomCapex!AR45-RFM_NomSLDepn!AR45+RFM_IndexRAB!AR45","v":0.74570854080437299},{"$f":"MAX(PTRM_Life!AR45-1,IF(AND(PTRM_Life!AR45<=1,ROUND(AR45,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW45+PTRM_Capex!AW45-PTRM_NomSLDepn!AW45+PTRM_IndexRAB!AW45","v":1.3964523981613297E-16},{"$f":"RFM_ORAB!AW45+RFM_NomCapex!AW45-RFM_NomSLDepn!AW45+RFM_IndexRAB!AW45","v":4.1214278952821336E-3},{"$f":"MAX(PTRM_Life!AW45-1,IF(AND(PTRM_Life!AW45<=1,ROUND(AW45,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB45+PTRM_Capex!BB45-PTRM_NomSLDepn!BB45+PTRM_IndexRAB!BB45","v":-7.386127300057499E-19},{"$f":"RFM_ORAB!BB45+RFM_NomCapex!BB45-RFM_NomSLDepn!BB45+RFM_IndexRAB!BB45","v":1.2965436697751103E-5},{"$f":"MAX(PTRM_Life!BB45-1,IF(AND(PTRM_Life!BB45<=1,ROUND(BB45,6)<>0),MIN(Capex_10_Life,5),0))","v":5}]
["Total",null,null,{"$f":"SUM(D35:D45)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D35:D45,E35:E45)/D46","v":30},null,null,{"$f":"SUM(H35:H45)","v":1534.4872037890789},{"$f":"SUM(I35:I45)","v":1515.4381506541295},{"$f":"SUMPRODUCT(I35:I45,J35:J45)/I46","v":26.1008978972271},null,null,{"$f":"SUM(M35:M45)","v":2026.8291428212608},{"$f":"SUM(N35:N45)","v":2046.5970886358723},{"$f":"SUMPRODUCT(N35:N45,O35:O45)/N46","v":23.256043296073408},null,null,{"$f":"SUM(R35:R45)","v":1813.9330730588963},{"$f":"SUM(S35:S45)","v":1868.4315945742358},{"$f":"SUMPRODUCT(S35:S45,T35:T45)/S46","v":18.394304374716551},null,null,{"$f":"SUM(W35:W45)","v":1521.8737488145141},{"$f":"SUM(X35:X45)","v":1482.9697626393915},{"$f":"SUMPRODUCT(X35:X45,Y35:Y45)/X46","v":13.656133289974099},null,null,{"$f":"SUM(AB35:AB45)","v":1017.9162938487552},{"$f":"SUM(AC35:AC45)","v":1032.6613425928044},{"$f":"SUMPRODUCT(AC35:AC45,AD35:AD45)/AC46","v":9.241376968781406},null,null,{"$f":"SUM(AG35:AG45)","v":416.95704425712734},{"$f":"SUM(AH35:AH45)","v":431.30205221407545},{"$f":"SUMPRODUCT(AH35:AH45,AI35:AI45)/AH46","v":6.9658743207185809},null,null,{"$f":"SUM(AL35:AL45)","v":131.1322637234282},{"$f":"SUM(AM35:AM45)","v":131.6706148529824},{"$f":"SUMPRODUCT(AM35:AM45,AN35:AN45)/AM46","v":3.6563650221235737},null,null,{"$f":"SUM(AQ35:AQ45)","v":-4.6590688254054126E-15},{"$f":"SUM(AR35:AR45)","v":2.1584015501651295},{"$f":"SUMPRODUCT(AR35:AR45,AS35:AS45)/AR46","v":5},null,null,{"$f":"SUM(AV35:AV45)","v":-9.7167808060750691E-17},{"$f":"SUM(AW35:AW45)","v":1.1929186634331904E-2},{"$f":"SUMPRODUCT(AW35:AW45,AX35:AX45)/AW46","v":5.0001345552449203},null,null,{"$f":"SUM(BA35:BA45)","v":-3.594595842499672E-7},{"$f":"SUM(BB35:BB45)","v":3.7171166221363836E-5},{"$f":"SUMPRODUCT(BB35:BB45,BC35:BC45)/BB46","v":5.0476635240828882}]
[]
[]
["Approach C"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D53+PTRM_Capex!D53-PTRM_NomSLDepn!D53+PTRM_IndexRAB!D53","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I53+PTRM_Capex!I53-PTRM_NomSLDepn!I53+PTRM_IndexRAB!I53","v":984.3308755509164},{"$f":"RFM_ORAB!I53+RFM_NomCapex!I53-RFM_NomSLDepn!I53+RFM_IndexRAB!I53","v":971.92639662775127},{"$f":"MAX(PTRM_Life!I53-1,IF(AND(PTRM_Life!I53<=1,ROUND(I53,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N53+PTRM_Capex!N53-PTRM_NomSLDepn!N53+PTRM_IndexRAB!N53","v":890.86903184723155},{"$f":"RFM_ORAB!N53+RFM_NomCapex!N53-RFM_NomSLDepn!N53+RFM_IndexRAB!N53","v":900.7706035965889},{"$f":"MAX(PTRM_Life!N53-1,IF(AND(PTRM_Life!N53<=1,ROUND(N53,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S53+PTRM_Capex!S53-PTRM_NomSLDepn!S53+PTRM_IndexRAB!S53","v":767.50479817643077},{"$f":"RFM_ORAB!S53+RFM_NomCapex!S53-RFM_NomSLDepn!S53+RFM_IndexRAB!S53","v":791.9075367630586},{"$f":"MAX(PTRM_Life!S53-1,IF(AND(PTRM_Life!S53<=1,ROUND(S53,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X53+PTRM_Capex!X53-PTRM_NomSLDepn!X53+PTRM_IndexRAB!X53","v":598.80533801689012},{"$f":"RFM_ORAB!X53+RFM_NomCapex!X53-RFM_NomSLDepn!X53+RFM_IndexRAB!X53","v":582.74336800172216},{"$f":"MAX(PTRM_Life!X53-1,IF(AND(PTRM_Life!X53<=1,ROUND(X53,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC53+PTRM_Capex!AC53-PTRM_NomSLDepn!AC53+PTRM_IndexRAB!AC53","v":329.16212955391148},{"$f":"RFM_ORAB!AC53+RFM_NomCapex!AC53-RFM_NomSLDepn!AC53+RFM_IndexRAB!AC53","v":334.54787606777336},{"$f":"MAX(PTRM_Life!AC53-1,IF(AND(PTRM_Life!AC53<=1,ROUND(AC53,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH53+PTRM_Capex!AH53-PTRM_NomSLDepn!AH53+PTRM_IndexRAB!AH53","v":8.8817841970012523E-15},{"$f":"RFM_ORAB!AH53+RFM_NomCapex!AH53-RFM_NomSLDepn!AH53+RFM_IndexRAB!AH53","v":2.7680954649717049},{"$f":"MAX(PTRM_Life!AH53-1,IF(AND(PTRM_Life!AH53<=1,ROUND(AH53,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM53+PTRM_Capex!AM53-PTRM_NomSLDepn!AM53+PTRM_IndexRAB!AM53","v":-2.2377932840100812E-16},{"$f":"RFM_ORAB!AM53+RFM_NomCapex!AM53-RFM_NomSLDepn!AM53+RFM_IndexRAB!AM53","v":-3.3779892391049655E-3},{"$f":"MAX(PTRM_Life!AM53-1,IF(AND(PTRM_Life!AM53<=1,ROUND(AM53,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR53+PTRM_Capex!AR53-PTRM_NomSLDepn!AR53+PTRM_IndexRAB!AR53","v":1.2197274440461925E-19},{"$f":"RFM_ORAB!AR53+RFM_NomCapex!AR53-RFM_NomSLDepn!AR53+RFM_IndexRAB!AR53","v":-5.8084849843512018E-5},{"$f":"MAX(PTRM_Life!AR53-1,IF(AND(PTRM_Life!AR53<=1,ROUND(AR53,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW53+PTRM_Capex!AW53-PTRM_NomSLDepn!AW53+PTRM_IndexRAB!AW53","v":-3.705769144237564E-21},{"$f":"RFM_ORAB!AW53+RFM_NomCapex!AW53-RFM_NomSLDepn!AW53+RFM_IndexRAB!AW53","v":-3.2102692585510054E-7},{"$f":"MAX(PTRM_Life!AW53-1,IF(AND(PTRM_Life!AW53<=1,ROUND(AW53,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB53+PTRM_Capex!BB53-PTRM_NomSLDepn!BB53+PTRM_IndexRAB!BB53","v":-3.5945958424954225E-7},{"$f":"RFM_ORAB!BB53+RFM_NomCapex!BB53-RFM_NomSLDepn!BB53+RFM_IndexRAB!BB53","v":-3.5739920481621877E-7},{"$f":"MAX(PTRM_Life!BB53-1,IF(AND(PTRM_Life!BB53<=1,ROUND(BB53,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I54+PTRM_Capex!I54-PTRM_NomSLDepn!I54+PTRM_IndexRAB!I54","v":101.59971549523868},{"$f":"RFM_ORAB!I54+RFM_NomCapex!I54-RFM_NomSLDepn!I54+RFM_IndexRAB!I54","v":100.613115232402},{"$f":"MAX(PTRM_Life!I54-1,IF(AND(PTRM_Life!I54<=1,ROUND(I54,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N54+PTRM_Capex!N54-PTRM_NomSLDepn!N54+PTRM_IndexRAB!N54","v":93.108866767349895},{"$f":"RFM_ORAB!N54+RFM_NomCapex!N54-RFM_NomSLDepn!N54+RFM_IndexRAB!N54","v":94.132709095200724},{"$f":"MAX(PTRM_Life!N54-1,IF(AND(PTRM_Life!N54<=1,ROUND(N54,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S54+PTRM_Capex!S54-PTRM_NomSLDepn!S54+PTRM_IndexRAB!S54","v":81.479222607991289},{"$f":"RFM_ORAB!S54+RFM_NomCapex!S54-RFM_NomSLDepn!S54+RFM_IndexRAB!S54","v":84.012197242606589},{"$f":"MAX(PTRM_Life!S54-1,IF(AND(PTRM_Life!S54<=1,ROUND(S54,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X54+PTRM_Capex!X54-PTRM_NomSLDepn!X54+PTRM_IndexRAB!X54","v":65.511492206134093},{"$f":"RFM_ORAB!X54+RFM_NomCapex!X54-RFM_NomSLDepn!X54+RFM_IndexRAB!X54","v":63.789166536661455},{"$f":"MAX(PTRM_Life!X54-1,IF(AND(PTRM_Life!X54<=1,ROUND(X54,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC54+PTRM_Capex!AC54-PTRM_NomSLDepn!AC54+PTRM_IndexRAB!AC54","v":39.30682926674983},{"$f":"RFM_ORAB!AC54+RFM_NomCapex!AC54-RFM_NomSLDepn!AC54+RFM_IndexRAB!AC54","v":39.915258653874503},{"$f":"MAX(PTRM_Life!AC54-1,IF(AND(PTRM_Life!AC54<=1,ROUND(AC54,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH54+PTRM_Capex!AH54-PTRM_NomSLDepn!AH54+PTRM_IndexRAB!AH54","v":7.592210251997713},{"$f":"RFM_ORAB!AH54+RFM_NomCapex!AH54-RFM_NomSLDepn!AH54+RFM_IndexRAB!AH54","v":8.0280959771564859},{"$f":"MAX(PTRM_Life!AH54-1,IF(AND(PTRM_Life!AH54<=1,ROUND(AH54,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM54+PTRM_Capex!AM54-PTRM_NomSLDepn!AM54+PTRM_IndexRAB!AM54","v":0},{"$f":"RFM_ORAB!AM54+RFM_NomCapex!AM54-RFM_NomSLDepn!AM54+RFM_IndexRAB!AM54","v":5.3731872197850389E-3},{"$f":"MAX(PTRM_Life!AM54-1,IF(AND(PTRM_Life!AM54<=1,ROUND(AM54,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR54+PTRM_Capex!AR54-PTRM_NomSLDepn!AR54+PTRM_IndexRAB!AR54","v":-1.582257545471033E-18},{"$f":"RFM_ORAB!AR54+RFM_NomCapex!AR54-RFM_NomSLDepn!AR54+RFM_IndexRAB!AR54","v":9.239247100887259E-5},{"$f":"MAX(PTRM_Life!AR54-1,IF(AND(PTRM_Life!AR54<=1,ROUND(AR54,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW54+PTRM_Capex!AW54-PTRM_NomSLDepn!AW54+PTRM_IndexRAB!AW54","v":-1.7046538063492794E-20},{"$f":"RFM_ORAB!AW54+RFM_NomCapex!AW54-RFM_NomSLDepn!AW54+RFM_IndexRAB!AW54","v":5.1064039969190918E-7},{"$f":"MAX(PTRM_Life!AW54-1,IF(AND(PTRM_Life!AW54<=1,ROUND(AW54,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB54+PTRM_Capex!BB54-PTRM_NomSLDepn!BB54+PTRM_IndexRAB!BB54","v":-1.5302841332231012E-23},{"$f":"RFM_ORAB!BB54+RFM_NomCapex!BB54-RFM_NomSLDepn!BB54+RFM_IndexRAB!BB54","v":1.6064033984675172E-9},{"$f":"MAX(PTRM_Life!BB54-1,IF(AND(PTRM_Life!BB54<=1,ROUND(BB54,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I55+PTRM_Capex!I55-PTRM_NomSLDepn!I55+PTRM_IndexRAB!I55","v":107.43426811139067},{"$f":"RFM_ORAB!I55+RFM_NomCapex!I55-RFM_NomSLDepn!I55+RFM_IndexRAB!I55","v":105.81093996154829},{"$f":"MAX(PTRM_Life!I55-1,IF(AND(PTRM_Life!I55<=1,ROUND(I55,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N55+PTRM_Capex!N55-PTRM_NomSLDepn!N55+PTRM_IndexRAB!N55","v":98.782494083683332},{"$f":"RFM_ORAB!N55+RFM_NomCapex!N55-RFM_NomSLDepn!N55+RFM_IndexRAB!N55","v":99.858098919867317},{"$f":"MAX(PTRM_Life!N55-1,IF(AND(PTRM_Life!N55<=1,ROUND(N55,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S55+PTRM_Capex!S55-PTRM_NomSLDepn!S55+PTRM_IndexRAB!S55","v":87.662765150661542},{"$f":"RFM_ORAB!S55+RFM_NomCapex!S55-RFM_NomSLDepn!S55+RFM_IndexRAB!S55","v":90.333242632714985},{"$f":"MAX(PTRM_Life!S55-1,IF(AND(PTRM_Life!S55<=1,ROUND(S55,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X55+PTRM_Capex!X55-PTRM_NomSLDepn!X55+PTRM_IndexRAB!X55","v":72.323988879326251},{"$f":"RFM_ORAB!X55+RFM_NomCapex!X55-RFM_NomSLDepn!X55+RFM_IndexRAB!X55","v":70.454678936435002},{"$f":"MAX(PTRM_Life!X55-1,IF(AND(PTRM_Life!X55<=1,ROUND(X55,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC55+PTRM_Capex!AC55-PTRM_NomSLDepn!AC55+PTRM_IndexRAB!AC55","v":46.428981150240681},{"$f":"RFM_ORAB!AC55+RFM_NomCapex!AC55-RFM_NomSLDepn!AC55+RFM_IndexRAB!AC55","v":47.118370284296653},{"$f":"MAX(PTRM_Life!AC55-1,IF(AND(PTRM_Life!AC55<=1,ROUND(AC55,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH55+PTRM_Capex!AH55-PTRM_NomSLDepn!AH55+PTRM_IndexRAB!AH55","v":15.363945060220528},{"$f":"RFM_ORAB!AH55+RFM_NomCapex!AH55-RFM_NomSLDepn!AH55+RFM_IndexRAB!AH55","v":15.967549185658436},{"$f":"MAX(PTRM_Life!AH55-1,IF(AND(PTRM_Life!AH55<=1,ROUND(AH55,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM55+PTRM_Capex!AM55-PTRM_NomSLDepn!AM55+PTRM_IndexRAB!AM55","v":0},{"$f":"RFM_ORAB!AM55+RFM_NomCapex!AM55-RFM_NomSLDepn!AM55+RFM_IndexRAB!AM55","v":-8.4690813929350642E-2},{"$f":"MAX(PTRM_Life!AM55-1,IF(AND(PTRM_Life!AM55<=1,ROUND(AM55,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR55+PTRM_Capex!AR55-PTRM_NomSLDepn!AR55+PTRM_IndexRAB!AR55","v":1.5720931501039814E-18},{"$f":"RFM_ORAB!AR55+RFM_NomCapex!AR55-RFM_NomSLDepn!AR55+RFM_IndexRAB!AR55","v":-1.4562666906287945E-3},{"$f":"MAX(PTRM_Life!AR55-1,IF(AND(PTRM_Life!AR55<=1,ROUND(AR55,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW55+PTRM_Capex!AW55-PTRM_NomSLDepn!AW55+PTRM_IndexRAB!AW55","v":0},{"$f":"RFM_ORAB!AW55+RFM_NomCapex!AW55-RFM_NomSLDepn!AW55+RFM_IndexRAB!AW55","v":-8.0485844446055974E-6},{"$f":"MAX(PTRM_Life!AW55-1,IF(AND(PTRM_Life!AW55<=1,ROUND(AW55,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB55+PTRM_Capex!BB55-PTRM_NomSLDepn!BB55+PTRM_IndexRAB!BB55","v":2.0381730293306602E-21},{"$f":"RFM_ORAB!BB55+RFM_NomCapex!BB55-RFM_NomSLDepn!BB55+RFM_IndexRAB!BB55","v":-2.5319722866557482E-8},{"$f":"MAX(PTRM_Life!BB55-1,IF(AND(PTRM_Life!BB55<=1,ROUND(BB55,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I56+PTRM_Capex!I56-PTRM_NomSLDepn!I56+PTRM_IndexRAB!I56","v":109.77646296422648},{"$f":"RFM_ORAB!I56+RFM_NomCapex!I56-RFM_NomSLDepn!I56+RFM_IndexRAB!I56","v":108.47972202887448},{"$f":"MAX(PTRM_Life!I56-1,IF(AND(PTRM_Life!I56<=1,ROUND(I56,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N56+PTRM_Capex!N56-PTRM_NomSLDepn!N56+PTRM_IndexRAB!N56","v":102.09603270643615},{"$f":"RFM_ORAB!N56+RFM_NomCapex!N56-RFM_NomSLDepn!N56+RFM_IndexRAB!N56","v":103.19769019517705},{"$f":"MAX(PTRM_Life!N56-1,IF(AND(PTRM_Life!N56<=1,ROUND(N56,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S56+PTRM_Capex!S56-PTRM_NomSLDepn!S56+PTRM_IndexRAB!S56","v":91.753000861156693},{"$f":"RFM_ORAB!S56+RFM_NomCapex!S56-RFM_NomSLDepn!S56+RFM_IndexRAB!S56","v":94.49716330605554},{"$f":"MAX(PTRM_Life!S56-1,IF(AND(PTRM_Life!S56<=1,ROUND(S56,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X56+PTRM_Capex!X56-PTRM_NomSLDepn!X56+PTRM_IndexRAB!X56","v":77.409108328835885},{"$f":"RFM_ORAB!X56+RFM_NomCapex!X56-RFM_NomSLDepn!X56+RFM_IndexRAB!X56","v":75.437455383312852},{"$f":"MAX(PTRM_Life!X56-1,IF(AND(PTRM_Life!X56<=1,ROUND(X56,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC56+PTRM_Capex!AC56-PTRM_NomSLDepn!AC56+PTRM_IndexRAB!AC56","v":52.444045395932363},{"$f":"RFM_ORAB!AC56+RFM_NomCapex!AC56-RFM_NomSLDepn!AC56+RFM_IndexRAB!AC56","v":53.197939434576611},{"$f":"MAX(PTRM_Life!AC56-1,IF(AND(PTRM_Life!AC56<=1,ROUND(AC56,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH56+PTRM_Capex!AH56-PTRM_NomSLDepn!AH56+PTRM_IndexRAB!AH56","v":22.767041934790722},{"$f":"RFM_ORAB!AH56+RFM_NomCapex!AH56-RFM_NomSLDepn!AH56+RFM_IndexRAB!AH56","v":23.523939695461447},{"$f":"MAX(PTRM_Life!AH56-1,IF(AND(PTRM_Life!AH56<=1,ROUND(AH56,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM56+PTRM_Capex!AM56-PTRM_NomSLDepn!AM56+PTRM_IndexRAB!AM56","v":1.0193790106365226E-15},{"$f":"RFM_ORAB!AM56+RFM_NomCapex!AM56-RFM_NomSLDepn!AM56+RFM_IndexRAB!AM56","v":1.642996459735694E-2},{"$f":"MAX(PTRM_Life!AM56-1,IF(AND(PTRM_Life!AM56<=1,ROUND(AM56,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR56+PTRM_Capex!AR56-PTRM_NomSLDepn!AR56+PTRM_IndexRAB!AR56","v":-2.019326546254252E-18},{"$f":"RFM_ORAB!AR56+RFM_NomCapex!AR56-RFM_NomSLDepn!AR56+RFM_IndexRAB!AR56","v":2.8251482139846833E-4},{"$f":"MAX(PTRM_Life!AR56-1,IF(AND(PTRM_Life!AR56<=1,ROUND(AR56,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW56+PTRM_Capex!AW56-PTRM_NomSLDepn!AW56+PTRM_IndexRAB!AW56","v":-1.6940658945086007E-20},{"$f":"RFM_ORAB!AW56+RFM_NomCapex!AW56-RFM_NomSLDepn!AW56+RFM_IndexRAB!AW56","v":1.5614203164232761E-6},{"$f":"MAX(PTRM_Life!AW56-1,IF(AND(PTRM_Life!AW56<=1,ROUND(AW56,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB56+PTRM_Capex!BB56-PTRM_NomSLDepn!BB56+PTRM_IndexRAB!BB56","v":-4.2682519607736228E-22},{"$f":"RFM_ORAB!BB56+RFM_NomCapex!BB56-RFM_NomSLDepn!BB56+RFM_IndexRAB!BB56","v":4.9120102997177258E-9},{"$f":"MAX(PTRM_Life!BB56-1,IF(AND(PTRM_Life!BB56<=1,ROUND(BB56,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I57+PTRM_Capex!I57-PTRM_NomSLDepn!I57+PTRM_IndexRAB!I57","v":113.71753372219518},{"$f":"RFM_ORAB!I57+RFM_NomCapex!I57-RFM_NomSLDepn!I57+RFM_IndexRAB!I57","v":112.37137182703434},{"$f":"MAX(PTRM_Life!I57-1,IF(AND(PTRM_Life!I57<=1,ROUND(I57,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N57+PTRM_Capex!N57-PTRM_NomSLDepn!N57+PTRM_IndexRAB!N57","v":106.55146483161697},{"$f":"RFM_ORAB!N57+RFM_NomCapex!N57-RFM_NomSLDepn!N57+RFM_IndexRAB!N57","v":107.6916055138386},{"$f":"MAX(PTRM_Life!N57-1,IF(AND(PTRM_Life!N57<=1,ROUND(N57,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S57+PTRM_Capex!S57-PTRM_NomSLDepn!S57+PTRM_IndexRAB!S57","v":96.856738791721796},{"$f":"RFM_ORAB!S57+RFM_NomCapex!S57-RFM_NomSLDepn!S57+RFM_IndexRAB!S57","v":99.705453919091241},{"$f":"MAX(PTRM_Life!S57-1,IF(AND(PTRM_Life!S57<=1,ROUND(S57,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X57+PTRM_Capex!X57-PTRM_NomSLDepn!X57+PTRM_IndexRAB!X57","v":83.328928172866242},{"$f":"RFM_ORAB!X57+RFM_NomCapex!X57-RFM_NomSLDepn!X57+RFM_IndexRAB!X57","v":81.233334044811272},{"$f":"MAX(PTRM_Life!X57-1,IF(AND(PTRM_Life!X57<=1,ROUND(X57,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC57+PTRM_Capex!AC57-PTRM_NomSLDepn!AC57+PTRM_IndexRAB!AC57","v":58.994465596114146},{"$f":"RFM_ORAB!AC57+RFM_NomCapex!AC57-RFM_NomSLDepn!AC57+RFM_IndexRAB!AC57","v":59.820817915272578},{"$f":"MAX(PTRM_Life!AC57-1,IF(AND(PTRM_Life!AC57<=1,ROUND(AC57,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH57+PTRM_Capex!AH57-PTRM_NomSLDepn!AH57+PTRM_IndexRAB!AH57","v":30.342429929538451},{"$f":"RFM_ORAB!AH57+RFM_NomCapex!AH57-RFM_NomSLDepn!AH57+RFM_IndexRAB!AH57","v":31.259513622513783},{"$f":"MAX(PTRM_Life!AH57-1,IF(AND(PTRM_Life!AH57<=1,ROUND(AH57,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM57+PTRM_Capex!AM57-PTRM_NomSLDepn!AM57+PTRM_IndexRAB!AM57","v":2.5873211158364696E-15},{"$f":"RFM_ORAB!AM57+RFM_NomCapex!AM57-RFM_NomSLDepn!AM57+RFM_IndexRAB!AM57","v":0.12068544170637628},{"$f":"MAX(PTRM_Life!AM57-1,IF(AND(PTRM_Life!AM57<=1,ROUND(AM57,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR57+PTRM_Capex!AR57-PTRM_NomSLDepn!AR57+PTRM_IndexRAB!AR57","v":-2.5804011705155006E-17},{"$f":"RFM_ORAB!AR57+RFM_NomCapex!AR57-RFM_NomSLDepn!AR57+RFM_IndexRAB!AR57","v":2.0751977770272763E-3},{"$f":"MAX(PTRM_Life!AR57-1,IF(AND(PTRM_Life!AR57<=1,ROUND(AR57,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW57+PTRM_Capex!AW57-PTRM_NomSLDepn!AW57+PTRM_IndexRAB!AW57","v":-7.1150767569361228E-20},{"$f":"RFM_ORAB!AW57+RFM_NomCapex!AW57-RFM_NomSLDepn!AW57+RFM_IndexRAB!AW57","v":1.1469330896011778E-5},{"$f":"MAX(PTRM_Life!AW57-1,IF(AND(PTRM_Life!AW57<=1,ROUND(AW57,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB57+PTRM_Capex!BB57-PTRM_NomSLDepn!BB57+PTRM_IndexRAB!BB57","v":-1.6212740006039342E-21},{"$f":"RFM_ORAB!BB57+RFM_NomCapex!BB57-RFM_NomSLDepn!BB57+RFM_IndexRAB!BB57","v":3.6080913575615579E-8},{"$f":"MAX(PTRM_Life!BB57-1,IF(AND(PTRM_Life!BB57<=1,ROUND(BB57,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I58+PTRM_Capex!I58-PTRM_NomSLDepn!I58+PTRM_IndexRAB!I58","v":117.6283479451115},{"$f":"RFM_ORAB!I58+RFM_NomCapex!I58-RFM_NomSLDepn!I58+RFM_IndexRAB!I58","v":116.23660497651912},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N58+PTRM_Capex!N58-PTRM_NomSLDepn!N58+PTRM_IndexRAB!N58","v":110.98190333214455},{"$f":"RFM_ORAB!N58+RFM_NomCapex!N58-RFM_NomSLDepn!N58+RFM_IndexRAB!N58","v":112.1602591078138},{"$f":"MAX(PTRM_Life!N58-1,IF(AND(PTRM_Life!N58<=1,ROUND(N58,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S58+PTRM_Capex!S58-PTRM_NomSLDepn!S58+PTRM_IndexRAB!S58","v":101.93765108674161},{"$f":"RFM_ORAB!S58+RFM_NomCapex!S58-RFM_NomSLDepn!S58+RFM_IndexRAB!S58","v":104.8902520829638},{"$f":"MAX(PTRM_Life!S58-1,IF(AND(PTRM_Life!S58<=1,ROUND(S58,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X58+PTRM_Capex!X58-PTRM_NomSLDepn!X58+PTRM_IndexRAB!X58","v":89.227523327650374},{"$f":"RFM_ORAB!X58+RFM_NomCapex!X58-RFM_NomSLDepn!X58+RFM_IndexRAB!X58","v":87.00849647237338},{"$f":"MAX(PTRM_Life!X58-1,IF(AND(PTRM_Life!X58<=1,ROUND(X58,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC58+PTRM_Capex!AC58-PTRM_NomSLDepn!AC58+PTRM_IndexRAB!AC58","v":65.528907030068538},{"$f":"RFM_ORAB!AC58+RFM_NomCapex!AC58-RFM_NomSLDepn!AC58+RFM_IndexRAB!AC58","v":66.427501507448724},{"$f":"MAX(PTRM_Life!AC58-1,IF(AND(PTRM_Life!AC58<=1,ROUND(AC58,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH58+PTRM_Capex!AH58-PTRM_NomSLDepn!AH58+PTRM_IndexRAB!AH58","v":37.905170225709519},{"$f":"RFM_ORAB!AH58+RFM_NomCapex!AH58-RFM_NomSLDepn!AH58+RFM_IndexRAB!AH58","v":38.982129899926022},{"$f":"MAX(PTRM_Life!AH58-1,IF(AND(PTRM_Life!AH58<=1,ROUND(AH58,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM58+PTRM_Capex!AM58-PTRM_NomSLDepn!AM58+PTRM_IndexRAB!AM58","v":6.4392935428259079E-15},{"$f":"RFM_ORAB!AM58+RFM_NomCapex!AM58-RFM_NomSLDepn!AM58+RFM_IndexRAB!AM58","v":-4.7571052727638424E-2},{"$f":"MAX(PTRM_Life!AM58-1,IF(AND(PTRM_Life!AM58<=1,ROUND(AM58,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR58+PTRM_Capex!AR58-PTRM_NomSLDepn!AR58+PTRM_IndexRAB!AR58","v":1.8431436932253575E-18},{"$f":"RFM_ORAB!AR58+RFM_NomCapex!AR58-RFM_NomSLDepn!AR58+RFM_IndexRAB!AR58","v":-8.1798882678347379E-4},{"$f":"MAX(PTRM_Life!AR58-1,IF(AND(PTRM_Life!AR58<=1,ROUND(AR58,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW58+PTRM_Capex!AW58-PTRM_NomSLDepn!AW58+PTRM_IndexRAB!AW58","v":-7.7079998200141331E-20},{"$f":"RFM_ORAB!AW58+RFM_NomCapex!AW58-RFM_NomSLDepn!AW58+RFM_IndexRAB!AW58","v":-4.5209110319402211E-6},{"$f":"MAX(PTRM_Life!AW58-1,IF(AND(PTRM_Life!AW58<=1,ROUND(AW58,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB58+PTRM_Capex!BB58-PTRM_NomSLDepn!BB58+PTRM_IndexRAB!BB58","v":4.9299964508160449E-22},{"$f":"RFM_ORAB!BB58+RFM_NomCapex!BB58-RFM_NomSLDepn!BB58+RFM_IndexRAB!BB58","v":-1.4222154867221679E-8},{"$f":"MAX(PTRM_Life!BB58-1,IF(AND(PTRM_Life!BB58<=1,ROUND(BB58,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N59+PTRM_Capex!N59-PTRM_NomSLDepn!N59+PTRM_IndexRAB!N59","v":116.84309934948412},{"$f":"RFM_ORAB!N59+RFM_NomCapex!N59-RFM_NomSLDepn!N59+RFM_IndexRAB!N59","v":117.51844297272025},{"$f":"MAX(PTRM_Life!N59-1,IF(AND(PTRM_Life!N59<=1,ROUND(N59,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S59+PTRM_Capex!S59-PTRM_NomSLDepn!S59+PTRM_IndexRAB!S59","v":107.8344696401002},{"$f":"RFM_ORAB!S59+RFM_NomCapex!S59-RFM_NomSLDepn!S59+RFM_IndexRAB!S59","v":110.9142727646495},{"$f":"MAX(PTRM_Life!S59-1,IF(AND(PTRM_Life!S59<=1,ROUND(S59,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X59+PTRM_Capex!X59-PTRM_NomSLDepn!X59+PTRM_IndexRAB!X59","v":95.84965850246428},{"$f":"RFM_ORAB!X59+RFM_NomCapex!X59-RFM_NomSLDepn!X59+RFM_IndexRAB!X59","v":93.489355587357352},{"$f":"MAX(PTRM_Life!X59-1,IF(AND(PTRM_Life!X59<=1,ROUND(X59,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC59+PTRM_Capex!AC59-PTRM_NomSLDepn!AC59+PTRM_IndexRAB!AC59","v":72.610159059830593},{"$f":"RFM_ORAB!AC59+RFM_NomCapex!AC59-RFM_NomSLDepn!AC59+RFM_IndexRAB!AC59","v":73.588372269966214},{"$f":"MAX(PTRM_Life!AC59-1,IF(AND(PTRM_Life!AC59<=1,ROUND(AC59,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH59+PTRM_Capex!AH59-PTRM_NomSLDepn!AH59+PTRM_IndexRAB!AH59","v":45.808734157490818},{"$f":"RFM_ORAB!AH59+RFM_NomCapex!AH59-RFM_NomSLDepn!AH59+RFM_IndexRAB!AH59","v":47.054896706217185},{"$f":"MAX(PTRM_Life!AH59-1,IF(AND(PTRM_Life!AH59<=1,ROUND(AH59,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM59+PTRM_Capex!AM59-PTRM_NomSLDepn!AM59+PTRM_IndexRAB!AM59","v":8.8460030468910684},{"$f":"RFM_ORAB!AM59+RFM_NomCapex!AM59-RFM_NomSLDepn!AM59+RFM_IndexRAB!AM59","v":8.8500183431565382},{"$f":"MAX(PTRM_Life!AM59-1,IF(AND(PTRM_Life!AM59<=1,ROUND(AM59,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR59+PTRM_Capex!AR59-PTRM_NomSLDepn!AR59+PTRM_IndexRAB!AR59","v":-3.0448178409892648E-16},{"$f":"RFM_ORAB!AR59+RFM_NomCapex!AR59-RFM_NomSLDepn!AR59+RFM_IndexRAB!AR59","v":5.5006846596292937E-2},{"$f":"MAX(PTRM_Life!AR59-1,IF(AND(PTRM_Life!AR59<=1,ROUND(AR59,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW59+PTRM_Capex!AW59-PTRM_NomSLDepn!AW59+PTRM_IndexRAB!AW59","v":2.1141942363467336E-18},{"$f":"RFM_ORAB!AW59+RFM_NomCapex!AW59-RFM_NomSLDepn!AW59+RFM_IndexRAB!AW59","v":3.0401522791856692E-4},{"$f":"MAX(PTRM_Life!AW59-1,IF(AND(PTRM_Life!AW59<=1,ROUND(AW59,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB59+PTRM_Capex!BB59-PTRM_NomSLDepn!BB59+PTRM_IndexRAB!BB59","v":-3.1551977285222688E-20},{"$f":"RFM_ORAB!BB59+RFM_NomCapex!BB59-RFM_NomSLDepn!BB59+RFM_IndexRAB!BB59","v":9.5638945843088073E-7},{"$f":"MAX(PTRM_Life!BB59-1,IF(AND(PTRM_Life!BB59<=1,ROUND(BB59,6)<>0),MIN(Capex_06_Life,5),0))","v":5}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N60+PTRM_Capex!N60-PTRM_NomSLDepn!N60+PTRM_IndexRAB!N60","v":120.72403269710452},{"$f":"RFM_ORAB!N60+RFM_NomCapex!N60-RFM_NomSLDepn!N60+RFM_IndexRAB!N60","v":121.6197096349661},{"$f":"MAX(PTRM_Life!N60-1,IF(AND(PTRM_Life!N60<=1,ROUND(N60,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S60+PTRM_Capex!S60-PTRM_NomSLDepn!S60+PTRM_IndexRAB!S60","v":112.58188347112134},{"$f":"RFM_ORAB!S60+RFM_NomCapex!S60-RFM_NomSLDepn!S60+RFM_IndexRAB!S60","v":115.75589561626141},{"$f":"MAX(PTRM_Life!S60-1,IF(AND(PTRM_Life!S60<=1,ROUND(S60,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X60+PTRM_Capex!X60-PTRM_NomSLDepn!X60+PTRM_IndexRAB!X60","v":101.45461474032065},{"$f":"RFM_ORAB!X60+RFM_NomCapex!X60-RFM_NomSLDepn!X60+RFM_IndexRAB!X60","v":98.978154991226461},{"$f":"MAX(PTRM_Life!X60-1,IF(AND(PTRM_Life!X60<=1,ROUND(X60,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC60+PTRM_Capex!AC60-PTRM_NomSLDepn!AC60+PTRM_IndexRAB!AC60","v":78.928563388511932},{"$f":"RFM_ORAB!AC60+RFM_NomCapex!AC60-RFM_NomSLDepn!AC60+RFM_IndexRAB!AC60","v":79.976059174836237},{"$f":"MAX(PTRM_Life!AC60-1,IF(AND(PTRM_Life!AC60<=1,ROUND(AC60,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH60+PTRM_Capex!AH60-PTRM_NomSLDepn!AH60+PTRM_IndexRAB!AH60","v":53.242363171538663},{"$f":"RFM_ORAB!AH60+RFM_NomCapex!AH60-RFM_NomSLDepn!AH60+RFM_IndexRAB!AH60","v":54.64479352163881},{"$f":"MAX(PTRM_Life!AH60-1,IF(AND(PTRM_Life!AH60<=1,ROUND(AH60,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM60+PTRM_Capex!AM60-PTRM_NomSLDepn!AM60+PTRM_IndexRAB!AM60","v":17.610604166344118},{"$f":"RFM_ORAB!AM60+RFM_NomCapex!AM60-RFM_NomSLDepn!AM60+RFM_IndexRAB!AM60","v":17.666229714708848},{"$f":"MAX(PTRM_Life!AM60-1,IF(AND(PTRM_Life!AM60<=1,ROUND(AM60,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR60+PTRM_Capex!AR60-PTRM_NomSLDepn!AR60+PTRM_IndexRAB!AR60","v":-3.6296803227785734E-15},{"$f":"RFM_ORAB!AR60+RFM_NomCapex!AR60-RFM_NomSLDepn!AR60+RFM_IndexRAB!AR60","v":0.19357800268263128},{"$f":"MAX(PTRM_Life!AR60-1,IF(AND(PTRM_Life!AR60<=1,ROUND(AR60,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW60+PTRM_Capex!AW60-PTRM_NomSLDepn!AW60+PTRM_IndexRAB!AW60","v":-2.8406096919120216E-17},{"$f":"RFM_ORAB!AW60+RFM_NomCapex!AW60-RFM_NomSLDepn!AW60+RFM_IndexRAB!AW60","v":1.0698788286756292E-3},{"$f":"MAX(PTRM_Life!AW60-1,IF(AND(PTRM_Life!AW60<=1,ROUND(AW60,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB60+PTRM_Capex!BB60-PTRM_NomSLDepn!BB60+PTRM_IndexRAB!BB60","v":-7.538593230563273E-20},{"$f":"RFM_ORAB!BB60+RFM_NomCapex!BB60-RFM_NomSLDepn!BB60+RFM_IndexRAB!BB60","v":3.3656894115113136E-6},{"$f":"MAX(PTRM_Life!BB60-1,IF(AND(PTRM_Life!BB60<=1,ROUND(BB60,6)<>0),MIN(Capex_07_Life,5),0))","v":5}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N61+PTRM_Capex!N61-PTRM_NomSLDepn!N61+PTRM_IndexRAB!N61","v":126.64282517898013},{"$f":"RFM_ORAB!N61+RFM_NomCapex!N61-RFM_NomSLDepn!N61+RFM_IndexRAB!N61","v":127.26614255637297},{"$f":"MAX(PTRM_Life!N61-1,IF(AND(PTRM_Life!N61<=1,ROUND(N61,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S61+PTRM_Capex!S61-PTRM_NomSLDepn!S61+PTRM_IndexRAB!S61","v":118.76495722506823},{"$f":"RFM_ORAB!S61+RFM_NomCapex!S61-RFM_NomSLDepn!S61+RFM_IndexRAB!S61","v":122.07343216881729},{"$f":"MAX(PTRM_Life!S61-1,IF(AND(PTRM_Life!S61<=1,ROUND(S61,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X61+PTRM_Capex!X61-PTRM_NomSLDepn!X61+PTRM_IndexRAB!X61","v":108.35981883150014},{"$f":"RFM_ORAB!X61+RFM_NomCapex!X61-RFM_NomSLDepn!X61+RFM_IndexRAB!X61","v":105.73556513910387},{"$f":"MAX(PTRM_Life!X61-1,IF(AND(PTRM_Life!X61<=1,ROUND(X61,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC61+PTRM_Capex!AC61-PTRM_NomSLDepn!AC61+PTRM_IndexRAB!AC61","v":86.268939129445698},{"$f":"RFM_ORAB!AC61+RFM_NomCapex!AC61-RFM_NomSLDepn!AC61+RFM_IndexRAB!AC61","v":87.399202933557106},{"$f":"MAX(PTRM_Life!AC61-1,IF(AND(PTRM_Life!AC61<=1,ROUND(AC61,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH61+PTRM_Capex!AH61-PTRM_NomSLDepn!AH61+PTRM_IndexRAB!AH61","v":61.381095565413901},{"$f":"RFM_ORAB!AH61+RFM_NomCapex!AH61-RFM_NomSLDepn!AH61+RFM_IndexRAB!AH61","v":62.958170490841631},{"$f":"MAX(PTRM_Life!AH61-1,IF(AND(PTRM_Life!AH61<=1,ROUND(AH61,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM61+PTRM_Capex!AM61-PTRM_NomSLDepn!AM61+PTRM_IndexRAB!AM61","v":26.630350201341461},{"$f":"RFM_ORAB!AM61+RFM_NomCapex!AM61-RFM_NomSLDepn!AM61+RFM_IndexRAB!AM61","v":26.738475165094219},{"$f":"MAX(PTRM_Life!AM61-1,IF(AND(PTRM_Life!AM61<=1,ROUND(AM61,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR61+PTRM_Capex!AR61-PTRM_NomSLDepn!AR61+PTRM_IndexRAB!AR61","v":4.6513150813803982E-16},{"$f":"RFM_ORAB!AR61+RFM_NomCapex!AR61-RFM_NomSLDepn!AR61+RFM_IndexRAB!AR61","v":0.54294336508072849},{"$f":"MAX(PTRM_Life!AR61-1,IF(AND(PTRM_Life!AR61<=1,ROUND(AR61,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW61+PTRM_Capex!AW61-PTRM_NomSLDepn!AW61+PTRM_IndexRAB!AW61","v":-9.2374025095764978E-17},{"$f":"RFM_ORAB!AW61+RFM_NomCapex!AW61-RFM_NomSLDepn!AW61+RFM_IndexRAB!AW61","v":3.000772832758904E-3},{"$f":"MAX(PTRM_Life!AW61-1,IF(AND(PTRM_Life!AW61<=1,ROUND(AW61,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB61+PTRM_Capex!BB61-PTRM_NomSLDepn!BB61+PTRM_IndexRAB!BB61","v":1.0164395367051604E-19},{"$f":"RFM_ORAB!BB61+RFM_NomCapex!BB61-RFM_NomSLDepn!BB61+RFM_IndexRAB!BB61","v":9.4400123442665114E-6},{"$f":"MAX(PTRM_Life!BB61-1,IF(AND(PTRM_Life!BB61<=1,ROUND(BB61,6)<>0),MIN(Capex_08_Life,5),0))","v":5}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N62+PTRM_Capex!N62-PTRM_NomSLDepn!N62+PTRM_IndexRAB!N62","v":128.58065627537769},{"$f":"RFM_ORAB!N62+RFM_NomCapex!N62-RFM_NomSLDepn!N62+RFM_IndexRAB!N62","v":129.59700106404046},{"$f":"MAX(PTRM_Life!N62-1,IF(AND(PTRM_Life!N62<=1,ROUND(N62,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S62+PTRM_Capex!S62-PTRM_NomSLDepn!S62+PTRM_IndexRAB!S62","v":121.8467155046304},{"$f":"RFM_ORAB!S62+RFM_NomCapex!S62-RFM_NomSLDepn!S62+RFM_IndexRAB!S62","v":125.2035572278639},{"$f":"MAX(PTRM_Life!S62-1,IF(AND(PTRM_Life!S62<=1,ROUND(S62,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X62+PTRM_Capex!X62-PTRM_NomSLDepn!X62+PTRM_IndexRAB!X62","v":112.424631633038},{"$f":"RFM_ORAB!X62+RFM_NomCapex!X62-RFM_NomSLDepn!X62+RFM_IndexRAB!X62","v":109.72120692914113},{"$f":"MAX(PTRM_Life!X62-1,IF(AND(PTRM_Life!X62<=1,ROUND(X62,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC62+PTRM_Capex!AC62-PTRM_NomSLDepn!AC62+PTRM_IndexRAB!AC62","v":91.332959454597543},{"$f":"RFM_ORAB!AC62+RFM_NomCapex!AC62-RFM_NomSLDepn!AC62+RFM_IndexRAB!AC62","v":92.516276524659048},{"$f":"MAX(PTRM_Life!AC62-1,IF(AND(PTRM_Life!AC62<=1,ROUND(AC62,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH62+PTRM_Capex!AH62-PTRM_NomSLDepn!AH62+PTRM_IndexRAB!AH62","v":67.875516651584945},{"$f":"RFM_ORAB!AH62+RFM_NomCapex!AH62-RFM_NomSLDepn!AH62+RFM_IndexRAB!AH62","v":69.58528007055645},{"$f":"MAX(PTRM_Life!AH62-1,IF(AND(PTRM_Life!AH62<=1,ROUND(AH62,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM62+PTRM_Capex!AM62-PTRM_NomSLDepn!AM62+PTRM_IndexRAB!AM62","v":34.884168215466794},{"$f":"RFM_ORAB!AM62+RFM_NomCapex!AM62-RFM_NomSLDepn!AM62+RFM_IndexRAB!AM62","v":35.041530828021315},{"$f":"MAX(PTRM_Life!AM62-1,IF(AND(PTRM_Life!AM62<=1,ROUND(AM62,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR62+PTRM_Capex!AR62-PTRM_NomSLDepn!AR62+PTRM_IndexRAB!AR62","v":-2.3576595919288499E-15},{"$f":"RFM_ORAB!AR62+RFM_NomCapex!AR62-RFM_NomSLDepn!AR62+RFM_IndexRAB!AR62","v":0.62104703029892505},{"$f":"MAX(PTRM_Life!AR62-1,IF(AND(PTRM_Life!AR62<=1,ROUND(AR62,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW62+PTRM_Capex!AW62-PTRM_NomSLDepn!AW62+PTRM_IndexRAB!AW62","v":-1.1796119636642288E-16},{"$f":"RFM_ORAB!AW62+RFM_NomCapex!AW62-RFM_NomSLDepn!AW62+RFM_IndexRAB!AW62","v":3.4324409804869453E-3},{"$f":"MAX(PTRM_Life!AW62-1,IF(AND(PTRM_Life!AW62<=1,ROUND(AW62,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB62+PTRM_Capex!BB62-PTRM_NomSLDepn!BB62+PTRM_IndexRAB!BB62","v":3.1848438816761693E-19},{"$f":"RFM_ORAB!BB62+RFM_NomCapex!BB62-RFM_NomSLDepn!BB62+RFM_IndexRAB!BB62","v":1.0797980064680228E-5},{"$f":"MAX(PTRM_Life!BB62-1,IF(AND(PTRM_Life!BB62<=1,ROUND(BB62,6)<>0),MIN(Capex_09_Life,5),0))","v":5}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N63+PTRM_Capex!N63-PTRM_NomSLDepn!N63+PTRM_IndexRAB!N63","v":131.64873575185194},{"$f":"RFM_ORAB!N63+RFM_NomCapex!N63-RFM_NomSLDepn!N63+RFM_IndexRAB!N63","v":132.78482597928635},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S63+PTRM_Capex!S63-PTRM_NomSLDepn!S63+PTRM_IndexRAB!S63","v":125.71087054327256},{"$f":"RFM_ORAB!S63+RFM_NomCapex!S63-RFM_NomSLDepn!S63+RFM_IndexRAB!S63","v":129.13859085015264},{"$f":"MAX(PTRM_Life!S63-1,IF(AND(PTRM_Life!S63<=1,ROUND(S63,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X63+PTRM_Capex!X63-PTRM_NomSLDepn!X63+PTRM_IndexRAB!X63","v":117.17864617548793},{"$f":"RFM_ORAB!X63+RFM_NomCapex!X63-RFM_NomSLDepn!X63+RFM_IndexRAB!X63","v":114.3789806172462},{"$f":"MAX(PTRM_Life!X63-1,IF(AND(PTRM_Life!X63<=1,ROUND(X63,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC63+PTRM_Capex!AC63-PTRM_NomSLDepn!AC63+PTRM_IndexRAB!AC63","v":96.910314823352181},{"$f":"RFM_ORAB!AC63+RFM_NomCapex!AC63-RFM_NomSLDepn!AC63+RFM_IndexRAB!AC63","v":98.153667826543426},{"$f":"MAX(PTRM_Life!AC63-1,IF(AND(PTRM_Life!AC63<=1,ROUND(AC63,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH63+PTRM_Capex!AH63-PTRM_NomSLDepn!AH63+PTRM_IndexRAB!AH63","v":74.678537308842039},{"$f":"RFM_ORAB!AH63+RFM_NomCapex!AH63-RFM_NomSLDepn!AH63+RFM_IndexRAB!AH63","v":76.529587579133533},{"$f":"MAX(PTRM_Life!AH63-1,IF(AND(PTRM_Life!AH63<=1,ROUND(AH63,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM63+PTRM_Capex!AM63-PTRM_NomSLDepn!AM63+PTRM_IndexRAB!AM63","v":43.161138093384743},{"$f":"RFM_ORAB!AM63+RFM_NomCapex!AM63-RFM_NomSLDepn!AM63+RFM_IndexRAB!AM63","v":43.367512064374054},{"$f":"MAX(PTRM_Life!AM63-1,IF(AND(PTRM_Life!AM63<=1,ROUND(AM63,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR63+PTRM_Capex!AR63-PTRM_NomSLDepn!AR63+PTRM_IndexRAB!AR63","v":1.1934897514720433E-15},{"$f":"RFM_ORAB!AR63+RFM_NomCapex!AR63-RFM_NomSLDepn!AR63+RFM_IndexRAB!AR63","v":0.74570854080437299},{"$f":"MAX(PTRM_Life!AR63-1,IF(AND(PTRM_Life!AR63<=1,ROUND(AR63,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW63+PTRM_Capex!AW63-PTRM_NomSLDepn!AW63+PTRM_IndexRAB!AW63","v":1.3964523981613297E-16},{"$f":"RFM_ORAB!AW63+RFM_NomCapex!AW63-RFM_NomSLDepn!AW63+RFM_IndexRAB!AW63","v":4.1214278952821336E-3},{"$f":"MAX(PTRM_Life!AW63-1,IF(AND(PTRM_Life!AW63<=1,ROUND(AW63,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB63+PTRM_Capex!BB63-PTRM_NomSLDepn!BB63+PTRM_IndexRAB!BB63","v":-7.386127300057499E-19},{"$f":"RFM_ORAB!BB63+RFM_NomCapex!BB63-RFM_NomSLDepn!BB63+RFM_IndexRAB!BB63","v":1.2965436697751103E-5},{"$f":"MAX(PTRM_Life!BB63-1,IF(AND(PTRM_Life!BB63<=1,ROUND(BB63,6)<>0),MIN(Capex_10_Life,5),0))","v":5}]
["Total",null,null,{"$f":"SUM(D53:D63)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D53:D63,E53:E63)/D64","v":30},null,null,{"$f":"SUM(H53:H63)","v":1534.4872037890789},{"$f":"SUM(I53:I63)","v":1515.4381506541295},{"$f":"SUMPRODUCT(I53:I63,J53:J63)/I64","v":26.1008978972271},null,null,{"$f":"SUM(M53:M63)","v":2026.8291428212608},{"$f":"SUM(N53:N63)","v":2046.5970886358723},{"$f":"SUMPRODUCT(N53:N63,O53:O63)/N64","v":23.256043296073408},null,null,{"$f":"SUM(R53:R63)","v":1813.9330730588963},{"$f":"SUM(S53:S63)","v":1868.4315945742358},{"$f":"SUMPRODUCT(S53:S63,T53:T63)/S64","v":18.394304374716551},null,null,{"$f":"SUM(W53:W63)","v":1521.8737488145141},{"$f":"SUM(X53:X63)","v":1482.9697626393915},{"$f":"SUMPRODUCT(X53:X63,Y53:Y63)/X64","v":13.656133289974099},null,null,{"$f":"SUM(AB53:AB63)","v":1017.9162938487552},{"$f":"SUM(AC53:AC63)","v":1032.6613425928044},{"$f":"SUMPRODUCT(AC53:AC63,AD53:AD63)/AC64","v":9.241376968781406},null,null,{"$f":"SUM(AG53:AG63)","v":416.95704425712734},{"$f":"SUM(AH53:AH63)","v":431.30205221407545},{"$f":"SUMPRODUCT(AH53:AH63,AI53:AI63)/AH64","v":6.9658743207185809},null,null,{"$f":"SUM(AL53:AL63)","v":131.1322637234282},{"$f":"SUM(AM53:AM63)","v":131.6706148529824},{"$f":"SUMPRODUCT(AM53:AM63,AN53:AN63)/AM64","v":3.6563650221235737},null,null,{"$f":"SUM(AQ53:AQ63)","v":-4.6590688254054126E-15},{"$f":"SUM(AR53:AR63)","v":2.1584015501651295},{"$f":"SUMPRODUCT(AR53:AR63,AS53:AS63)/AR64","v":5},null,null,{"$f":"SUM(AV53:AV63)","v":-9.7167808060750691E-17},{"$f":"SUM(AW53:AW63)","v":1.1929186634331904E-2},{"$f":"SUMPRODUCT(AW53:AW63,AX53:AX63)/AW64","v":5.0001345552449203},null,null,{"$f":"SUM(BA53:BA63)","v":-3.594595842499672E-7},{"$f":"SUM(BB53:BB63)","v":3.7171166221363836E-5},{"$f":"SUMPRODUCT(BB53:BB63,BC53:BC63)/BB64","v":5.0476635240828882}]
[]
[]
["Approach D"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D71+PTRM_Capex!D71-PTRM_NomSLDepn!D71+PTRM_IndexRAB!D71","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I71+PTRM_Capex!I71-PTRM_NomSLDepn!I71+PTRM_IndexRAB!I71","v":984.3308755509164},{"$f":"RFM_ORAB!I71+RFM_NomCapex!I71-RFM_NomSLDepn!I71+RFM_IndexRAB!I71","v":971.92639662775127},{"$f":"MAX(PTRM_Life!I71-1,IF(AND(PTRM_Life!I71<=1,ROUND(I71,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N71+PTRM_Capex!N71-PTRM_NomSLDepn!N71+PTRM_IndexRAB!N71","v":890.86903184723155},{"$f":"RFM_ORAB!N71+RFM_NomCapex!N71-RFM_NomSLDepn!N71+RFM_IndexRAB!N71","v":900.7706035965889},{"$f":"MAX(PTRM_Life!N71-1,IF(AND(PTRM_Life!N71<=1,ROUND(N71,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S71+PTRM_Capex!S71-PTRM_NomSLDepn!S71+PTRM_IndexRAB!S71","v":767.50479817643077},{"$f":"RFM_ORAB!S71+RFM_NomCapex!S71-RFM_NomSLDepn!S71+RFM_IndexRAB!S71","v":791.9075367630586},{"$f":"MAX(PTRM_Life!S71-1,IF(AND(PTRM_Life!S71<=1,ROUND(S71,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X71+PTRM_Capex!X71-PTRM_NomSLDepn!X71+PTRM_IndexRAB!X71","v":598.80533801689012},{"$f":"RFM_ORAB!X71+RFM_NomCapex!X71-RFM_NomSLDepn!X71+RFM_IndexRAB!X71","v":582.74336800172216},{"$f":"MAX(PTRM_Life!X71-1,IF(AND(PTRM_Life!X71<=1,ROUND(X71,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC71+PTRM_Capex!AC71-PTRM_NomSLDepn!AC71+PTRM_IndexRAB!AC71","v":329.16212955391148},{"$f":"RFM_ORAB!AC71+RFM_NomCapex!AC71-RFM_NomSLDepn!AC71+RFM_IndexRAB!AC71","v":334.54787606777336},{"$f":"MAX(PTRM_Life!AC71-1,IF(AND(PTRM_Life!AC71<=1,ROUND(AC71,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH71+PTRM_Capex!AH71-PTRM_NomSLDepn!AH71+PTRM_IndexRAB!AH71","v":8.8817841970012523E-15},{"$f":"RFM_ORAB!AH71+RFM_NomCapex!AH71-RFM_NomSLDepn!AH71+RFM_IndexRAB!AH71","v":2.7680954649717049},{"$f":"MAX(PTRM_Life!AH71-1,IF(AND(PTRM_Life!AH71<=1,ROUND(AH71,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM71+PTRM_Capex!AM71-PTRM_NomSLDepn!AM71+PTRM_IndexRAB!AM71","v":-2.2377932840100812E-16},{"$f":"RFM_ORAB!AM71+RFM_NomCapex!AM71-RFM_NomSLDepn!AM71+RFM_IndexRAB!AM71","v":-3.3779892391049655E-3},{"$f":"MAX(PTRM_Life!AM71-1,IF(AND(PTRM_Life!AM71<=1,ROUND(AM71,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR71+PTRM_Capex!AR71-PTRM_NomSLDepn!AR71+PTRM_IndexRAB!AR71","v":1.2197274440461925E-19},{"$f":"RFM_ORAB!AR71+RFM_NomCapex!AR71-RFM_NomSLDepn!AR71+RFM_IndexRAB!AR71","v":-5.8084849843512018E-5},{"$f":"MAX(PTRM_Life!AR71-1,IF(AND(PTRM_Life!AR71<=1,ROUND(AR71,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW71+PTRM_Capex!AW71-PTRM_NomSLDepn!AW71+PTRM_IndexRAB!AW71","v":-3.705769144237564E-21},{"$f":"RFM_ORAB!AW71+RFM_NomCapex!AW71-RFM_NomSLDepn!AW71+RFM_IndexRAB!AW71","v":-3.2102692585510054E-7},{"$f":"MAX(PTRM_Life!AW71-1,IF(AND(PTRM_Life!AW71<=1,ROUND(AW71,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB71+PTRM_Capex!BB71-PTRM_NomSLDepn!BB71+PTRM_IndexRAB!BB71","v":-3.5945958424954225E-7},{"$f":"RFM_ORAB!BB71+RFM_NomCapex!BB71-RFM_NomSLDepn!BB71+RFM_IndexRAB!BB71","v":-3.5739920481621877E-7},{"$f":"MAX(PTRM_Life!BB71-1,IF(AND(PTRM_Life!BB71<=1,ROUND(BB71,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I72+PTRM_Capex!I72-PTRM_NomSLDepn!I72+PTRM_IndexRAB!I72","v":101.59971549523868},{"$f":"RFM_ORAB!I72+RFM_NomCapex!I72-RFM_NomSLDepn!I72+RFM_IndexRAB!I72","v":100.613115232402},{"$f":"MAX(PTRM_Life!I72-1,IF(AND(PTRM_Life!I72<=1,ROUND(I72,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N72+PTRM_Capex!N72-PTRM_NomSLDepn!N72+PTRM_IndexRAB!N72","v":93.108866767349895},{"$f":"RFM_ORAB!N72+RFM_NomCapex!N72-RFM_NomSLDepn!N72+RFM_IndexRAB!N72","v":94.132709095200724},{"$f":"MAX(PTRM_Life!N72-1,IF(AND(PTRM_Life!N72<=1,ROUND(N72,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S72+PTRM_Capex!S72-PTRM_NomSLDepn!S72+PTRM_IndexRAB!S72","v":81.479222607991289},{"$f":"RFM_ORAB!S72+RFM_NomCapex!S72-RFM_NomSLDepn!S72+RFM_IndexRAB!S72","v":84.012197242606589},{"$f":"MAX(PTRM_Life!S72-1,IF(AND(PTRM_Life!S72<=1,ROUND(S72,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X72+PTRM_Capex!X72-PTRM_NomSLDepn!X72+PTRM_IndexRAB!X72","v":65.511492206134093},{"$f":"RFM_ORAB!X72+RFM_NomCapex!X72-RFM_NomSLDepn!X72+RFM_IndexRAB!X72","v":63.789166536661455},{"$f":"MAX(PTRM_Life!X72-1,IF(AND(PTRM_Life!X72<=1,ROUND(X72,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC72+PTRM_Capex!AC72-PTRM_NomSLDepn!AC72+PTRM_IndexRAB!AC72","v":39.30682926674983},{"$f":"RFM_ORAB!AC72+RFM_NomCapex!AC72-RFM_NomSLDepn!AC72+RFM_IndexRAB!AC72","v":39.915258653874503},{"$f":"MAX(PTRM_Life!AC72-1,IF(AND(PTRM_Life!AC72<=1,ROUND(AC72,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH72+PTRM_Capex!AH72-PTRM_NomSLDepn!AH72+PTRM_IndexRAB!AH72","v":7.592210251997713},{"$f":"RFM_ORAB!AH72+RFM_NomCapex!AH72-RFM_NomSLDepn!AH72+RFM_IndexRAB!AH72","v":8.0280959771564859},{"$f":"MAX(PTRM_Life!AH72-1,IF(AND(PTRM_Life!AH72<=1,ROUND(AH72,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM72+PTRM_Capex!AM72-PTRM_NomSLDepn!AM72+PTRM_IndexRAB!AM72","v":0},{"$f":"RFM_ORAB!AM72+RFM_NomCapex!AM72-RFM_NomSLDepn!AM72+RFM_IndexRAB!AM72","v":5.3731872197850389E-3},{"$f":"MAX(PTRM_Life!AM72-1,IF(AND(PTRM_Life!AM72<=1,ROUND(AM72,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR72+PTRM_Capex!AR72-PTRM_NomSLDepn!AR72+PTRM_IndexRAB!AR72","v":-1.582257545471033E-18},{"$f":"RFM_ORAB!AR72+RFM_NomCapex!AR72-RFM_NomSLDepn!AR72+RFM_IndexRAB!AR72","v":9.239247100887259E-5},{"$f":"MAX(PTRM_Life!AR72-1,IF(AND(PTRM_Life!AR72<=1,ROUND(AR72,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW72+PTRM_Capex!AW72-PTRM_NomSLDepn!AW72+PTRM_IndexRAB!AW72","v":-1.7046538063492794E-20},{"$f":"RFM_ORAB!AW72+RFM_NomCapex!AW72-RFM_NomSLDepn!AW72+RFM_IndexRAB!AW72","v":5.1064039969190918E-7},{"$f":"MAX(PTRM_Life!AW72-1,IF(AND(PTRM_Life!AW72<=1,ROUND(AW72,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB72+PTRM_Capex!BB72-PTRM_NomSLDepn!BB72+PTRM_IndexRAB!BB72","v":-1.5302841332231012E-23},{"$f":"RFM_ORAB!BB72+RFM_NomCapex!BB72-RFM_NomSLDepn!BB72+RFM_IndexRAB!BB72","v":1.6064033984675172E-9},{"$f":"MAX(PTRM_Life!BB72-1,IF(AND(PTRM_Life!BB72<=1,ROUND(BB72,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I73+PTRM_Capex!I73-PTRM_NomSLDepn!I73+PTRM_IndexRAB!I73","v":107.43426811139067},{"$f":"RFM_ORAB!I73+RFM_NomCapex!I73-RFM_NomSLDepn!I73+RFM_IndexRAB!I73","v":105.81093996154829},{"$f":"MAX(PTRM_Life!I73-1,IF(AND(PTRM_Life!I73<=1,ROUND(I73,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N73+PTRM_Capex!N73-PTRM_NomSLDepn!N73+PTRM_IndexRAB!N73","v":98.782494083683332},{"$f":"RFM_ORAB!N73+RFM_NomCapex!N73-RFM_NomSLDepn!N73+RFM_IndexRAB!N73","v":99.858098919867317},{"$f":"MAX(PTRM_Life!N73-1,IF(AND(PTRM_Life!N73<=1,ROUND(N73,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S73+PTRM_Capex!S73-PTRM_NomSLDepn!S73+PTRM_IndexRAB!S73","v":87.662765150661542},{"$f":"RFM_ORAB!S73+RFM_NomCapex!S73-RFM_NomSLDepn!S73+RFM_IndexRAB!S73","v":90.333242632714985},{"$f":"MAX(PTRM_Life!S73-1,IF(AND(PTRM_Life!S73<=1,ROUND(S73,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X73+PTRM_Capex!X73-PTRM_NomSLDepn!X73+PTRM_IndexRAB!X73","v":72.323988879326251},{"$f":"RFM_ORAB!X73+RFM_NomCapex!X73-RFM_NomSLDepn!X73+RFM_IndexRAB!X73","v":70.454678936435002},{"$f":"MAX(PTRM_Life!X73-1,IF(AND(PTRM_Life!X73<=1,ROUND(X73,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC73+PTRM_Capex!AC73-PTRM_NomSLDepn!AC73+PTRM_IndexRAB!AC73","v":46.428981150240681},{"$f":"RFM_ORAB!AC73+RFM_NomCapex!AC73-RFM_NomSLDepn!AC73+RFM_IndexRAB!AC73","v":47.118370284296653},{"$f":"MAX(PTRM_Life!AC73-1,IF(AND(PTRM_Life!AC73<=1,ROUND(AC73,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH73+PTRM_Capex!AH73-PTRM_NomSLDepn!AH73+PTRM_IndexRAB!AH73","v":15.363945060220528},{"$f":"RFM_ORAB!AH73+RFM_NomCapex!AH73-RFM_NomSLDepn!AH73+RFM_IndexRAB!AH73","v":15.967549185658436},{"$f":"MAX(PTRM_Life!AH73-1,IF(AND(PTRM_Life!AH73<=1,ROUND(AH73,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM73+PTRM_Capex!AM73-PTRM_NomSLDepn!AM73+PTRM_IndexRAB!AM73","v":0},{"$f":"RFM_ORAB!AM73+RFM_NomCapex!AM73-RFM_NomSLDepn!AM73+RFM_IndexRAB!AM73","v":-8.4690813929350642E-2},{"$f":"MAX(PTRM_Life!AM73-1,IF(AND(PTRM_Life!AM73<=1,ROUND(AM73,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR73+PTRM_Capex!AR73-PTRM_NomSLDepn!AR73+PTRM_IndexRAB!AR73","v":1.5720931501039814E-18},{"$f":"RFM_ORAB!AR73+RFM_NomCapex!AR73-RFM_NomSLDepn!AR73+RFM_IndexRAB!AR73","v":-1.4562666906287945E-3},{"$f":"MAX(PTRM_Life!AR73-1,IF(AND(PTRM_Life!AR73<=1,ROUND(AR73,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW73+PTRM_Capex!AW73-PTRM_NomSLDepn!AW73+PTRM_IndexRAB!AW73","v":0},{"$f":"RFM_ORAB!AW73+RFM_NomCapex!AW73-RFM_NomSLDepn!AW73+RFM_IndexRAB!AW73","v":-8.0485844446055974E-6},{"$f":"MAX(PTRM_Life!AW73-1,IF(AND(PTRM_Life!AW73<=1,ROUND(AW73,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB73+PTRM_Capex!BB73-PTRM_NomSLDepn!BB73+PTRM_IndexRAB!BB73","v":2.0381730293306602E-21},{"$f":"RFM_ORAB!BB73+RFM_NomCapex!BB73-RFM_NomSLDepn!BB73+RFM_IndexRAB!BB73","v":-2.5319722866557482E-8},{"$f":"MAX(PTRM_Life!BB73-1,IF(AND(PTRM_Life!BB73<=1,ROUND(BB73,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I74+PTRM_Capex!I74-PTRM_NomSLDepn!I74+PTRM_IndexRAB!I74","v":109.77646296422648},{"$f":"RFM_ORAB!I74+RFM_NomCapex!I74-RFM_NomSLDepn!I74+RFM_IndexRAB!I74","v":108.47972202887448},{"$f":"MAX(PTRM_Life!I74-1,IF(AND(PTRM_Life!I74<=1,ROUND(I74,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N74+PTRM_Capex!N74-PTRM_NomSLDepn!N74+PTRM_IndexRAB!N74","v":102.09603270643615},{"$f":"RFM_ORAB!N74+RFM_NomCapex!N74-RFM_NomSLDepn!N74+RFM_IndexRAB!N74","v":103.19769019517705},{"$f":"MAX(PTRM_Life!N74-1,IF(AND(PTRM_Life!N74<=1,ROUND(N74,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S74+PTRM_Capex!S74-PTRM_NomSLDepn!S74+PTRM_IndexRAB!S74","v":91.753000861156693},{"$f":"RFM_ORAB!S74+RFM_NomCapex!S74-RFM_NomSLDepn!S74+RFM_IndexRAB!S74","v":94.49716330605554},{"$f":"MAX(PTRM_Life!S74-1,IF(AND(PTRM_Life!S74<=1,ROUND(S74,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X74+PTRM_Capex!X74-PTRM_NomSLDepn!X74+PTRM_IndexRAB!X74","v":77.409108328835885},{"$f":"RFM_ORAB!X74+RFM_NomCapex!X74-RFM_NomSLDepn!X74+RFM_IndexRAB!X74","v":75.437455383312852},{"$f":"MAX(PTRM_Life!X74-1,IF(AND(PTRM_Life!X74<=1,ROUND(X74,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC74+PTRM_Capex!AC74-PTRM_NomSLDepn!AC74+PTRM_IndexRAB!AC74","v":52.444045395932363},{"$f":"RFM_ORAB!AC74+RFM_NomCapex!AC74-RFM_NomSLDepn!AC74+RFM_IndexRAB!AC74","v":53.197939434576611},{"$f":"MAX(PTRM_Life!AC74-1,IF(AND(PTRM_Life!AC74<=1,ROUND(AC74,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH74+PTRM_Capex!AH74-PTRM_NomSLDepn!AH74+PTRM_IndexRAB!AH74","v":22.767041934790722},{"$f":"RFM_ORAB!AH74+RFM_NomCapex!AH74-RFM_NomSLDepn!AH74+RFM_IndexRAB!AH74","v":23.523939695461447},{"$f":"MAX(PTRM_Life!AH74-1,IF(AND(PTRM_Life!AH74<=1,ROUND(AH74,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM74+PTRM_Capex!AM74-PTRM_NomSLDepn!AM74+PTRM_IndexRAB!AM74","v":1.0193790106365226E-15},{"$f":"RFM_ORAB!AM74+RFM_NomCapex!AM74-RFM_NomSLDepn!AM74+RFM_IndexRAB!AM74","v":1.642996459735694E-2},{"$f":"MAX(PTRM_Life!AM74-1,IF(AND(PTRM_Life!AM74<=1,ROUND(AM74,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR74+PTRM_Capex!AR74-PTRM_NomSLDepn!AR74+PTRM_IndexRAB!AR74","v":-2.019326546254252E-18},{"$f":"RFM_ORAB!AR74+RFM_NomCapex!AR74-RFM_NomSLDepn!AR74+RFM_IndexRAB!AR74","v":2.8251482139846833E-4},{"$f":"MAX(PTRM_Life!AR74-1,IF(AND(PTRM_Life!AR74<=1,ROUND(AR74,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW74+PTRM_Capex!AW74-PTRM_NomSLDepn!AW74+PTRM_IndexRAB!AW74","v":-1.6940658945086007E-20},{"$f":"RFM_ORAB!AW74+RFM_NomCapex!AW74-RFM_NomSLDepn!AW74+RFM_IndexRAB!AW74","v":1.5614203164232761E-6},{"$f":"MAX(PTRM_Life!AW74-1,IF(AND(PTRM_Life!AW74<=1,ROUND(AW74,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB74+PTRM_Capex!BB74-PTRM_NomSLDepn!BB74+PTRM_IndexRAB!BB74","v":-4.2682519607736228E-22},{"$f":"RFM_ORAB!BB74+RFM_NomCapex!BB74-RFM_NomSLDepn!BB74+RFM_IndexRAB!BB74","v":4.9120102997177258E-9},{"$f":"MAX(PTRM_Life!BB74-1,IF(AND(PTRM_Life!BB74<=1,ROUND(BB74,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I75+PTRM_Capex!I75-PTRM_NomSLDepn!I75+PTRM_IndexRAB!I75","v":113.71753372219518},{"$f":"RFM_ORAB!I75+RFM_NomCapex!I75-RFM_NomSLDepn!I75+RFM_IndexRAB!I75","v":112.37137182703434},{"$f":"MAX(PTRM_Life!I75-1,IF(AND(PTRM_Life!I75<=1,ROUND(I75,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N75+PTRM_Capex!N75-PTRM_NomSLDepn!N75+PTRM_IndexRAB!N75","v":106.55146483161697},{"$f":"RFM_ORAB!N75+RFM_NomCapex!N75-RFM_NomSLDepn!N75+RFM_IndexRAB!N75","v":107.6916055138386},{"$f":"MAX(PTRM_Life!N75-1,IF(AND(PTRM_Life!N75<=1,ROUND(N75,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S75+PTRM_Capex!S75-PTRM_NomSLDepn!S75+PTRM_IndexRAB!S75","v":96.856738791721796},{"$f":"RFM_ORAB!S75+RFM_NomCapex!S75-RFM_NomSLDepn!S75+RFM_IndexRAB!S75","v":99.705453919091241},{"$f":"MAX(PTRM_Life!S75-1,IF(AND(PTRM_Life!S75<=1,ROUND(S75,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X75+PTRM_Capex!X75-PTRM_NomSLDepn!X75+PTRM_IndexRAB!X75","v":83.328928172866242},{"$f":"RFM_ORAB!X75+RFM_NomCapex!X75-RFM_NomSLDepn!X75+RFM_IndexRAB!X75","v":81.233334044811272},{"$f":"MAX(PTRM_Life!X75-1,IF(AND(PTRM_Life!X75<=1,ROUND(X75,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC75+PTRM_Capex!AC75-PTRM_NomSLDepn!AC75+PTRM_IndexRAB!AC75","v":58.994465596114146},{"$f":"RFM_ORAB!AC75+RFM_NomCapex!AC75-RFM_NomSLDepn!AC75+RFM_IndexRAB!AC75","v":59.820817915272578},{"$f":"MAX(PTRM_Life!AC75-1,IF(AND(PTRM_Life!AC75<=1,ROUND(AC75,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH75+PTRM_Capex!AH75-PTRM_NomSLDepn!AH75+PTRM_IndexRAB!AH75","v":30.342429929538451},{"$f":"RFM_ORAB!AH75+RFM_NomCapex!AH75-RFM_NomSLDepn!AH75+RFM_IndexRAB!AH75","v":31.259513622513783},{"$f":"MAX(PTRM_Life!AH75-1,IF(AND(PTRM_Life!AH75<=1,ROUND(AH75,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM75+PTRM_Capex!AM75-PTRM_NomSLDepn!AM75+PTRM_IndexRAB!AM75","v":2.5873211158364696E-15},{"$f":"RFM_ORAB!AM75+RFM_NomCapex!AM75-RFM_NomSLDepn!AM75+RFM_IndexRAB!AM75","v":0.12068544170637628},{"$f":"MAX(PTRM_Life!AM75-1,IF(AND(PTRM_Life!AM75<=1,ROUND(AM75,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR75+PTRM_Capex!AR75-PTRM_NomSLDepn!AR75+PTRM_IndexRAB!AR75","v":-2.5804011705155006E-17},{"$f":"RFM_ORAB!AR75+RFM_NomCapex!AR75-RFM_NomSLDepn!AR75+RFM_IndexRAB!AR75","v":2.0751977770272763E-3},{"$f":"MAX(PTRM_Life!AR75-1,IF(AND(PTRM_Life!AR75<=1,ROUND(AR75,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW75+PTRM_Capex!AW75-PTRM_NomSLDepn!AW75+PTRM_IndexRAB!AW75","v":-7.1150767569361228E-20},{"$f":"RFM_ORAB!AW75+RFM_NomCapex!AW75-RFM_NomSLDepn!AW75+RFM_IndexRAB!AW75","v":1.1469330896011778E-5},{"$f":"MAX(PTRM_Life!AW75-1,IF(AND(PTRM_Life!AW75<=1,ROUND(AW75,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB75+PTRM_Capex!BB75-PTRM_NomSLDepn!BB75+PTRM_IndexRAB!BB75","v":-1.6212740006039342E-21},{"$f":"RFM_ORAB!BB75+RFM_NomCapex!BB75-RFM_NomSLDepn!BB75+RFM_IndexRAB!BB75","v":3.6080913575615579E-8},{"$f":"MAX(PTRM_Life!BB75-1,IF(AND(PTRM_Life!BB75<=1,ROUND(BB75,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I76+PTRM_Capex!I76-PTRM_NomSLDepn!I76+PTRM_IndexRAB!I76","v":117.6283479451115},{"$f":"RFM_ORAB!I76+RFM_NomCapex!I76-RFM_NomSLDepn!I76+RFM_IndexRAB!I76","v":116.23660497651912},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N76+PTRM_Capex!N76-PTRM_NomSLDepn!N76+PTRM_IndexRAB!N76","v":110.98190333214455},{"$f":"RFM_ORAB!N76+RFM_NomCapex!N76-RFM_NomSLDepn!N76+RFM_IndexRAB!N76","v":112.1602591078138},{"$f":"MAX(PTRM_Life!N76-1,IF(AND(PTRM_Life!N76<=1,ROUND(N76,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S76+PTRM_Capex!S76-PTRM_NomSLDepn!S76+PTRM_IndexRAB!S76","v":101.93765108674161},{"$f":"RFM_ORAB!S76+RFM_NomCapex!S76-RFM_NomSLDepn!S76+RFM_IndexRAB!S76","v":104.8902520829638},{"$f":"MAX(PTRM_Life!S76-1,IF(AND(PTRM_Life!S76<=1,ROUND(S76,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X76+PTRM_Capex!X76-PTRM_NomSLDepn!X76+PTRM_IndexRAB!X76","v":89.227523327650374},{"$f":"RFM_ORAB!X76+RFM_NomCapex!X76-RFM_NomSLDepn!X76+RFM_IndexRAB!X76","v":87.00849647237338},{"$f":"MAX(PTRM_Life!X76-1,IF(AND(PTRM_Life!X76<=1,ROUND(X76,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC76+PTRM_Capex!AC76-PTRM_NomSLDepn!AC76+PTRM_IndexRAB!AC76","v":65.528907030068538},{"$f":"RFM_ORAB!AC76+RFM_NomCapex!AC76-RFM_NomSLDepn!AC76+RFM_IndexRAB!AC76","v":66.427501507448724},{"$f":"MAX(PTRM_Life!AC76-1,IF(AND(PTRM_Life!AC76<=1,ROUND(AC76,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH76+PTRM_Capex!AH76-PTRM_NomSLDepn!AH76+PTRM_IndexRAB!AH76","v":37.905170225709519},{"$f":"RFM_ORAB!AH76+RFM_NomCapex!AH76-RFM_NomSLDepn!AH76+RFM_IndexRAB!AH76","v":38.982129899926022},{"$f":"MAX(PTRM_Life!AH76-1,IF(AND(PTRM_Life!AH76<=1,ROUND(AH76,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM76+PTRM_Capex!AM76-PTRM_NomSLDepn!AM76+PTRM_IndexRAB!AM76","v":6.4392935428259079E-15},{"$f":"RFM_ORAB!AM76+RFM_NomCapex!AM76-RFM_NomSLDepn!AM76+RFM_IndexRAB!AM76","v":-4.7571052727638424E-2},{"$f":"MAX(PTRM_Life!AM76-1,IF(AND(PTRM_Life!AM76<=1,ROUND(AM76,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR76+PTRM_Capex!AR76-PTRM_NomSLDepn!AR76+PTRM_IndexRAB!AR76","v":1.8431436932253575E-18},{"$f":"RFM_ORAB!AR76+RFM_NomCapex!AR76-RFM_NomSLDepn!AR76+RFM_IndexRAB!AR76","v":-8.1798882678347379E-4},{"$f":"MAX(PTRM_Life!AR76-1,IF(AND(PTRM_Life!AR76<=1,ROUND(AR76,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW76+PTRM_Capex!AW76-PTRM_NomSLDepn!AW76+PTRM_IndexRAB!AW76","v":-7.7079998200141331E-20},{"$f":"RFM_ORAB!AW76+RFM_NomCapex!AW76-RFM_NomSLDepn!AW76+RFM_IndexRAB!AW76","v":-4.5209110319402211E-6},{"$f":"MAX(PTRM_Life!AW76-1,IF(AND(PTRM_Life!AW76<=1,ROUND(AW76,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB76+PTRM_Capex!BB76-PTRM_NomSLDepn!BB76+PTRM_IndexRAB!BB76","v":4.9299964508160449E-22},{"$f":"RFM_ORAB!BB76+RFM_NomCapex!BB76-RFM_NomSLDepn!BB76+RFM_IndexRAB!BB76","v":-1.4222154867221679E-8},{"$f":"MAX(PTRM_Life!BB76-1,IF(AND(PTRM_Life!BB76<=1,ROUND(BB76,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N77+PTRM_Capex!N77-PTRM_NomSLDepn!N77+PTRM_IndexRAB!N77","v":116.84309934948412},{"$f":"RFM_ORAB!N77+RFM_NomCapex!N77-RFM_NomSLDepn!N77+RFM_IndexRAB!N77","v":117.51844297272025},{"$f":"MAX(PTRM_Life!N77-1,IF(AND(PTRM_Life!N77<=1,ROUND(N77,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S77+PTRM_Capex!S77-PTRM_NomSLDepn!S77+PTRM_IndexRAB!S77","v":107.8344696401002},{"$f":"RFM_ORAB!S77+RFM_NomCapex!S77-RFM_NomSLDepn!S77+RFM_IndexRAB!S77","v":110.9142727646495},{"$f":"MAX(PTRM_Life!S77-1,IF(AND(PTRM_Life!S77<=1,ROUND(S77,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X77+PTRM_Capex!X77-PTRM_NomSLDepn!X77+PTRM_IndexRAB!X77","v":95.84965850246428},{"$f":"RFM_ORAB!X77+RFM_NomCapex!X77-RFM_NomSLDepn!X77+RFM_IndexRAB!X77","v":93.489355587357352},{"$f":"MAX(PTRM_Life!X77-1,IF(AND(PTRM_Life!X77<=1,ROUND(X77,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC77+PTRM_Capex!AC77-PTRM_NomSLDepn!AC77+PTRM_IndexRAB!AC77","v":72.610159059830593},{"$f":"RFM_ORAB!AC77+RFM_NomCapex!AC77-RFM_NomSLDepn!AC77+RFM_IndexRAB!AC77","v":73.588372269966214},{"$f":"MAX(PTRM_Life!AC77-1,IF(AND(PTRM_Life!AC77<=1,ROUND(AC77,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH77+PTRM_Capex!AH77-PTRM_NomSLDepn!AH77+PTRM_IndexRAB!AH77","v":45.808734157490818},{"$f":"RFM_ORAB!AH77+RFM_NomCapex!AH77-RFM_NomSLDepn!AH77+RFM_IndexRAB!AH77","v":47.054896706217185},{"$f":"MAX(PTRM_Life!AH77-1,IF(AND(PTRM_Life!AH77<=1,ROUND(AH77,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM77+PTRM_Capex!AM77-PTRM_NomSLDepn!AM77+PTRM_IndexRAB!AM77","v":8.8460030468910684},{"$f":"RFM_ORAB!AM77+RFM_NomCapex!AM77-RFM_NomSLDepn!AM77+RFM_IndexRAB!AM77","v":8.8500183431565382},{"$f":"MAX(PTRM_Life!AM77-1,IF(AND(PTRM_Life!AM77<=1,ROUND(AM77,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR77+PTRM_Capex!AR77-PTRM_NomSLDepn!AR77+PTRM_IndexRAB!AR77","v":-3.0448178409892648E-16},{"$f":"RFM_ORAB!AR77+RFM_NomCapex!AR77-RFM_NomSLDepn!AR77+RFM_IndexRAB!AR77","v":5.5006846596292937E-2},{"$f":"MAX(PTRM_Life!AR77-1,IF(AND(PTRM_Life!AR77<=1,ROUND(AR77,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW77+PTRM_Capex!AW77-PTRM_NomSLDepn!AW77+PTRM_IndexRAB!AW77","v":2.1141942363467336E-18},{"$f":"RFM_ORAB!AW77+RFM_NomCapex!AW77-RFM_NomSLDepn!AW77+RFM_IndexRAB!AW77","v":3.0401522791856692E-4},{"$f":"MAX(PTRM_Life!AW77-1,IF(AND(PTRM_Life!AW77<=1,ROUND(AW77,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB77+PTRM_Capex!BB77-PTRM_NomSLDepn!BB77+PTRM_IndexRAB!BB77","v":-3.1551977285222688E-20},{"$f":"RFM_ORAB!BB77+RFM_NomCapex!BB77-RFM_NomSLDepn!BB77+RFM_IndexRAB!BB77","v":9.5638945843088073E-7},{"$f":"MAX(PTRM_Life!BB77-1,IF(AND(PTRM_Life!BB77<=1,ROUND(BB77,6)<>0),MIN(Capex_06_Life,5),0))","v":5}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N78+PTRM_Capex!N78-PTRM_NomSLDepn!N78+PTRM_IndexRAB!N78","v":120.72403269710452},{"$f":"RFM_ORAB!N78+RFM_NomCapex!N78-RFM_NomSLDepn!N78+RFM_IndexRAB!N78","v":121.6197096349661},{"$f":"MAX(PTRM_Life!N78-1,IF(AND(PTRM_Life!N78<=1,ROUND(N78,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S78+PTRM_Capex!S78-PTRM_NomSLDepn!S78+PTRM_IndexRAB!S78","v":112.58188347112134},{"$f":"RFM_ORAB!S78+RFM_NomCapex!S78-RFM_NomSLDepn!S78+RFM_IndexRAB!S78","v":115.75589561626141},{"$f":"MAX(PTRM_Life!S78-1,IF(AND(PTRM_Life!S78<=1,ROUND(S78,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X78+PTRM_Capex!X78-PTRM_NomSLDepn!X78+PTRM_IndexRAB!X78","v":101.45461474032065},{"$f":"RFM_ORAB!X78+RFM_NomCapex!X78-RFM_NomSLDepn!X78+RFM_IndexRAB!X78","v":98.978154991226461},{"$f":"MAX(PTRM_Life!X78-1,IF(AND(PTRM_Life!X78<=1,ROUND(X78,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC78+PTRM_Capex!AC78-PTRM_NomSLDepn!AC78+PTRM_IndexRAB!AC78","v":78.928563388511932},{"$f":"RFM_ORAB!AC78+RFM_NomCapex!AC78-RFM_NomSLDepn!AC78+RFM_IndexRAB!AC78","v":79.976059174836237},{"$f":"MAX(PTRM_Life!AC78-1,IF(AND(PTRM_Life!AC78<=1,ROUND(AC78,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH78+PTRM_Capex!AH78-PTRM_NomSLDepn!AH78+PTRM_IndexRAB!AH78","v":53.242363171538663},{"$f":"RFM_ORAB!AH78+RFM_NomCapex!AH78-RFM_NomSLDepn!AH78+RFM_IndexRAB!AH78","v":54.64479352163881},{"$f":"MAX(PTRM_Life!AH78-1,IF(AND(PTRM_Life!AH78<=1,ROUND(AH78,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM78+PTRM_Capex!AM78-PTRM_NomSLDepn!AM78+PTRM_IndexRAB!AM78","v":17.610604166344118},{"$f":"RFM_ORAB!AM78+RFM_NomCapex!AM78-RFM_NomSLDepn!AM78+RFM_IndexRAB!AM78","v":17.666229714708848},{"$f":"MAX(PTRM_Life!AM78-1,IF(AND(PTRM_Life!AM78<=1,ROUND(AM78,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR78+PTRM_Capex!AR78-PTRM_NomSLDepn!AR78+PTRM_IndexRAB!AR78","v":-3.6296803227785734E-15},{"$f":"RFM_ORAB!AR78+RFM_NomCapex!AR78-RFM_NomSLDepn!AR78+RFM_IndexRAB!AR78","v":0.19357800268263128},{"$f":"MAX(PTRM_Life!AR78-1,IF(AND(PTRM_Life!AR78<=1,ROUND(AR78,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW78+PTRM_Capex!AW78-PTRM_NomSLDepn!AW78+PTRM_IndexRAB!AW78","v":-2.8406096919120216E-17},{"$f":"RFM_ORAB!AW78+RFM_NomCapex!AW78-RFM_NomSLDepn!AW78+RFM_IndexRAB!AW78","v":1.0698788286756292E-3},{"$f":"MAX(PTRM_Life!AW78-1,IF(AND(PTRM_Life!AW78<=1,ROUND(AW78,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB78+PTRM_Capex!BB78-PTRM_NomSLDepn!BB78+PTRM_IndexRAB!BB78","v":-7.538593230563273E-20},{"$f":"RFM_ORAB!BB78+RFM_NomCapex!BB78-RFM_NomSLDepn!BB78+RFM_IndexRAB!BB78","v":3.3656894115113136E-6},{"$f":"MAX(PTRM_Life!BB78-1,IF(AND(PTRM_Life!BB78<=1,ROUND(BB78,6)<>0),MIN(Capex_07_Life,5),0))","v":5}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N79+PTRM_Capex!N79-PTRM_NomSLDepn!N79+PTRM_IndexRAB!N79","v":126.64282517898013},{"$f":"RFM_ORAB!N79+RFM_NomCapex!N79-RFM_NomSLDepn!N79+RFM_IndexRAB!N79","v":127.26614255637297},{"$f":"MAX(PTRM_Life!N79-1,IF(AND(PTRM_Life!N79<=1,ROUND(N79,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S79+PTRM_Capex!S79-PTRM_NomSLDepn!S79+PTRM_IndexRAB!S79","v":118.76495722506823},{"$f":"RFM_ORAB!S79+RFM_NomCapex!S79-RFM_NomSLDepn!S79+RFM_IndexRAB!S79","v":122.07343216881729},{"$f":"MAX(PTRM_Life!S79-1,IF(AND(PTRM_Life!S79<=1,ROUND(S79,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X79+PTRM_Capex!X79-PTRM_NomSLDepn!X79+PTRM_IndexRAB!X79","v":108.35981883150014},{"$f":"RFM_ORAB!X79+RFM_NomCapex!X79-RFM_NomSLDepn!X79+RFM_IndexRAB!X79","v":105.73556513910387},{"$f":"MAX(PTRM_Life!X79-1,IF(AND(PTRM_Life!X79<=1,ROUND(X79,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC79+PTRM_Capex!AC79-PTRM_NomSLDepn!AC79+PTRM_IndexRAB!AC79","v":86.268939129445698},{"$f":"RFM_ORAB!AC79+RFM_NomCapex!AC79-RFM_NomSLDepn!AC79+RFM_IndexRAB!AC79","v":87.399202933557106},{"$f":"MAX(PTRM_Life!AC79-1,IF(AND(PTRM_Life!AC79<=1,ROUND(AC79,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH79+PTRM_Capex!AH79-PTRM_NomSLDepn!AH79+PTRM_IndexRAB!AH79","v":61.381095565413901},{"$f":"RFM_ORAB!AH79+RFM_NomCapex!AH79-RFM_NomSLDepn!AH79+RFM_IndexRAB!AH79","v":62.958170490841631},{"$f":"MAX(PTRM_Life!AH79-1,IF(AND(PTRM_Life!AH79<=1,ROUND(AH79,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM79+PTRM_Capex!AM79-PTRM_NomSLDepn!AM79+PTRM_IndexRAB!AM79","v":26.630350201341461},{"$f":"RFM_ORAB!AM79+RFM_NomCapex!AM79-RFM_NomSLDepn!AM79+RFM_IndexRAB!AM79","v":26.738475165094219},{"$f":"MAX(PTRM_Life!AM79-1,IF(AND(PTRM_Life!AM79<=1,ROUND(AM79,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR79+PTRM_Capex!AR79-PTRM_NomSLDepn!AR79+PTRM_IndexRAB!AR79","v":4.6513150813803982E-16},{"$f":"RFM_ORAB!AR79+RFM_NomCapex!AR79-RFM_NomSLDepn!AR79+RFM_IndexRAB!AR79","v":0.54294336508072849},{"$f":"MAX(PTRM_Life!AR79-1,IF(AND(PTRM_Life!AR79<=1,ROUND(AR79,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW79+PTRM_Capex!AW79-PTRM_NomSLDepn!AW79+PTRM_IndexRAB!AW79","v":-9.2374025095764978E-17},{"$f":"RFM_ORAB!AW79+RFM_NomCapex!AW79-RFM_NomSLDepn!AW79+RFM_IndexRAB!AW79","v":3.000772832758904E-3},{"$f":"MAX(PTRM_Life!AW79-1,IF(AND(PTRM_Life!AW79<=1,ROUND(AW79,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB79+PTRM_Capex!BB79-PTRM_NomSLDepn!BB79+PTRM_IndexRAB!BB79","v":1.0164395367051604E-19},{"$f":"RFM_ORAB!BB79+RFM_NomCapex!BB79-RFM_NomSLDepn!BB79+RFM_IndexRAB!BB79","v":9.4400123442665114E-6},{"$f":"MAX(PTRM_Life!BB79-1,IF(AND(PTRM_Life!BB79<=1,ROUND(BB79,6)<>0),MIN(Capex_08_Life,5),0))","v":5}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N80+PTRM_Capex!N80-PTRM_NomSLDepn!N80+PTRM_IndexRAB!N80","v":128.58065627537769},{"$f":"RFM_ORAB!N80+RFM_NomCapex!N80-RFM_NomSLDepn!N80+RFM_IndexRAB!N80","v":129.59700106404046},{"$f":"MAX(PTRM_Life!N80-1,IF(AND(PTRM_Life!N80<=1,ROUND(N80,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S80+PTRM_Capex!S80-PTRM_NomSLDepn!S80+PTRM_IndexRAB!S80","v":121.8467155046304},{"$f":"RFM_ORAB!S80+RFM_NomCapex!S80-RFM_NomSLDepn!S80+RFM_IndexRAB!S80","v":125.2035572278639},{"$f":"MAX(PTRM_Life!S80-1,IF(AND(PTRM_Life!S80<=1,ROUND(S80,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X80+PTRM_Capex!X80-PTRM_NomSLDepn!X80+PTRM_IndexRAB!X80","v":112.424631633038},{"$f":"RFM_ORAB!X80+RFM_NomCapex!X80-RFM_NomSLDepn!X80+RFM_IndexRAB!X80","v":109.72120692914113},{"$f":"MAX(PTRM_Life!X80-1,IF(AND(PTRM_Life!X80<=1,ROUND(X80,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC80+PTRM_Capex!AC80-PTRM_NomSLDepn!AC80+PTRM_IndexRAB!AC80","v":91.332959454597543},{"$f":"RFM_ORAB!AC80+RFM_NomCapex!AC80-RFM_NomSLDepn!AC80+RFM_IndexRAB!AC80","v":92.516276524659048},{"$f":"MAX(PTRM_Life!AC80-1,IF(AND(PTRM_Life!AC80<=1,ROUND(AC80,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH80+PTRM_Capex!AH80-PTRM_NomSLDepn!AH80+PTRM_IndexRAB!AH80","v":67.875516651584945},{"$f":"RFM_ORAB!AH80+RFM_NomCapex!AH80-RFM_NomSLDepn!AH80+RFM_IndexRAB!AH80","v":69.58528007055645},{"$f":"MAX(PTRM_Life!AH80-1,IF(AND(PTRM_Life!AH80<=1,ROUND(AH80,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM80+PTRM_Capex!AM80-PTRM_NomSLDepn!AM80+PTRM_IndexRAB!AM80","v":34.884168215466794},{"$f":"RFM_ORAB!AM80+RFM_NomCapex!AM80-RFM_NomSLDepn!AM80+RFM_IndexRAB!AM80","v":35.041530828021315},{"$f":"MAX(PTRM_Life!AM80-1,IF(AND(PTRM_Life!AM80<=1,ROUND(AM80,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR80+PTRM_Capex!AR80-PTRM_NomSLDepn!AR80+PTRM_IndexRAB!AR80","v":-2.3576595919288499E-15},{"$f":"RFM_ORAB!AR80+RFM_NomCapex!AR80-RFM_NomSLDepn!AR80+RFM_IndexRAB!AR80","v":0.62104703029892505},{"$f":"MAX(PTRM_Life!AR80-1,IF(AND(PTRM_Life!AR80<=1,ROUND(AR80,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW80+PTRM_Capex!AW80-PTRM_NomSLDepn!AW80+PTRM_IndexRAB!AW80","v":-1.1796119636642288E-16},{"$f":"RFM_ORAB!AW80+RFM_NomCapex!AW80-RFM_NomSLDepn!AW80+RFM_IndexRAB!AW80","v":3.4324409804869453E-3},{"$f":"MAX(PTRM_Life!AW80-1,IF(AND(PTRM_Life!AW80<=1,ROUND(AW80,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB80+PTRM_Capex!BB80-PTRM_NomSLDepn!BB80+PTRM_IndexRAB!BB80","v":3.1848438816761693E-19},{"$f":"RFM_ORAB!BB80+RFM_NomCapex!BB80-RFM_NomSLDepn!BB80+RFM_IndexRAB!BB80","v":1.0797980064680228E-5},{"$f":"MAX(PTRM_Life!BB80-1,IF(AND(PTRM_Life!BB80<=1,ROUND(BB80,6)<>0),MIN(Capex_09_Life,5),0))","v":5}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N81+PTRM_Capex!N81-PTRM_NomSLDepn!N81+PTRM_IndexRAB!N81","v":131.64873575185194},{"$f":"RFM_ORAB!N81+RFM_NomCapex!N81-RFM_NomSLDepn!N81+RFM_IndexRAB!N81","v":132.78482597928635},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S81+PTRM_Capex!S81-PTRM_NomSLDepn!S81+PTRM_IndexRAB!S81","v":125.71087054327256},{"$f":"RFM_ORAB!S81+RFM_NomCapex!S81-RFM_NomSLDepn!S81+RFM_IndexRAB!S81","v":129.13859085015264},{"$f":"MAX(PTRM_Life!S81-1,IF(AND(PTRM_Life!S81<=1,ROUND(S81,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X81+PTRM_Capex!X81-PTRM_NomSLDepn!X81+PTRM_IndexRAB!X81","v":117.17864617548793},{"$f":"RFM_ORAB!X81+RFM_NomCapex!X81-RFM_NomSLDepn!X81+RFM_IndexRAB!X81","v":114.3789806172462},{"$f":"MAX(PTRM_Life!X81-1,IF(AND(PTRM_Life!X81<=1,ROUND(X81,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC81+PTRM_Capex!AC81-PTRM_NomSLDepn!AC81+PTRM_IndexRAB!AC81","v":96.910314823352181},{"$f":"RFM_ORAB!AC81+RFM_NomCapex!AC81-RFM_NomSLDepn!AC81+RFM_IndexRAB!AC81","v":98.153667826543426},{"$f":"MAX(PTRM_Life!AC81-1,IF(AND(PTRM_Life!AC81<=1,ROUND(AC81,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH81+PTRM_Capex!AH81-PTRM_NomSLDepn!AH81+PTRM_IndexRAB!AH81","v":74.678537308842039},{"$f":"RFM_ORAB!AH81+RFM_NomCapex!AH81-RFM_NomSLDepn!AH81+RFM_IndexRAB!AH81","v":76.529587579133533},{"$f":"MAX(PTRM_Life!AH81-1,IF(AND(PTRM_Life!AH81<=1,ROUND(AH81,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM81+PTRM_Capex!AM81-PTRM_NomSLDepn!AM81+PTRM_IndexRAB!AM81","v":43.161138093384743},{"$f":"RFM_ORAB!AM81+RFM_NomCapex!AM81-RFM_NomSLDepn!AM81+RFM_IndexRAB!AM81","v":43.367512064374054},{"$f":"MAX(PTRM_Life!AM81-1,IF(AND(PTRM_Life!AM81<=1,ROUND(AM81,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR81+PTRM_Capex!AR81-PTRM_NomSLDepn!AR81+PTRM_IndexRAB!AR81","v":1.1934897514720433E-15},{"$f":"RFM_ORAB!AR81+RFM_NomCapex!AR81-RFM_NomSLDepn!AR81+RFM_IndexRAB!AR81","v":0.74570854080437299},{"$f":"MAX(PTRM_Life!AR81-1,IF(AND(PTRM_Life!AR81<=1,ROUND(AR81,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW81+PTRM_Capex!AW81-PTRM_NomSLDepn!AW81+PTRM_IndexRAB!AW81","v":1.3964523981613297E-16},{"$f":"RFM_ORAB!AW81+RFM_NomCapex!AW81-RFM_NomSLDepn!AW81+RFM_IndexRAB!AW81","v":4.1214278952821336E-3},{"$f":"MAX(PTRM_Life!AW81-1,IF(AND(PTRM_Life!AW81<=1,ROUND(AW81,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB81+PTRM_Capex!BB81-PTRM_NomSLDepn!BB81+PTRM_IndexRAB!BB81","v":-7.386127300057499E-19},{"$f":"RFM_ORAB!BB81+RFM_NomCapex!BB81-RFM_NomSLDepn!BB81+RFM_IndexRAB!BB81","v":1.2965436697751103E-5},{"$f":"MAX(PTRM_Life!BB81-1,IF(AND(PTRM_Life!BB81<=1,ROUND(BB81,6)<>0),MIN(Capex_10_Life,5),0))","v":5}]
["Total",null,null,{"$f":"SUM(D71:D81)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D71:D81,E71:E81)/D82","v":30},null,null,{"$f":"SUM(H71:H81)","v":1534.4872037890789},{"$f":"SUM(I71:I81)","v":1515.4381506541295},{"$f":"SUMPRODUCT(I71:I81,J71:J81)/I82","v":26.1008978972271},null,null,{"$f":"SUM(M71:M81)","v":2026.8291428212608},{"$f":"SUM(N71:N81)","v":2046.5970886358723},{"$f":"SUMPRODUCT(N71:N81,O71:O81)/N82","v":23.256043296073408},null,null,{"$f":"SUM(R71:R81)","v":1813.9330730588963},{"$f":"SUM(S71:S81)","v":1868.4315945742358},{"$f":"SUMPRODUCT(S71:S81,T71:T81)/S82","v":18.394304374716551},null,null,{"$f":"SUM(W71:W81)","v":1521.8737488145141},{"$f":"SUM(X71:X81)","v":1482.9697626393915},{"$f":"SUMPRODUCT(X71:X81,Y71:Y81)/X82","v":13.656133289974099},null,null,{"$f":"SUM(AB71:AB81)","v":1017.9162938487552},{"$f":"SUM(AC71:AC81)","v":1032.6613425928044},{"$f":"SUMPRODUCT(AC71:AC81,AD71:AD81)/AC82","v":9.241376968781406},null,null,{"$f":"SUM(AG71:AG81)","v":416.95704425712734},{"$f":"SUM(AH71:AH81)","v":431.30205221407545},{"$f":"SUMPRODUCT(AH71:AH81,AI71:AI81)/AH82","v":6.9658743207185809},null,null,{"$f":"SUM(AL71:AL81)","v":131.1322637234282},{"$f":"SUM(AM71:AM81)","v":131.6706148529824},{"$f":"SUMPRODUCT(AM71:AM81,AN71:AN81)/AM82","v":3.6563650221235737},null,null,{"$f":"SUM(AQ71:AQ81)","v":-4.6590688254054126E-15},{"$f":"SUM(AR71:AR81)","v":2.1584015501651295},{"$f":"SUMPRODUCT(AR71:AR81,AS71:AS81)/AR82","v":5},null,null,{"$f":"SUM(AV71:AV81)","v":-9.7167808060750691E-17},{"$f":"SUM(AW71:AW81)","v":1.1929186634331904E-2},{"$f":"SUMPRODUCT(AW71:AW81,AX71:AX81)/AW82","v":5.0001345552449203},null,null,{"$f":"SUM(BA71:BA81)","v":-3.594595842499672E-7},{"$f":"SUM(BB71:BB81)","v":3.7171166221363836E-5},{"$f":"SUMPRODUCT(BB71:BB81,BC71:BC81)/BB82","v":5.0476635240828882}]
[]
[]
["Approach E"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D89+PTRM_Capex!D89-PTRM_NomSLDepn!D89+PTRM_IndexRAB!D89","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I89+PTRM_Capex!I89-PTRM_NomSLDepn!I89+PTRM_IndexRAB!I89","v":984.3308755509164},{"$f":"RFM_ORAB!I89+RFM_NomCapex!I89-RFM_NomSLDepn!I89+RFM_IndexRAB!I89","v":972.68457090796051},{"$f":"MAX(PTRM_Life!I89-1,IF(AND(PTRM_Life!I89<=1,ROUND(I89,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N89+PTRM_Capex!N89-PTRM_NomSLDepn!N89+PTRM_IndexRAB!N89","v":891.56397540399155},{"$f":"RFM_ORAB!N89+RFM_NomCapex!N89-RFM_NomSLDepn!N89+RFM_IndexRAB!N89","v":899.25791271227149},{"$f":"MAX(PTRM_Life!N89-1,IF(AND(PTRM_Life!N89<=1,ROUND(N89,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S89+PTRM_Capex!S89-PTRM_NomSLDepn!S89+PTRM_IndexRAB!S89","v":766.21590452555472},{"$f":"RFM_ORAB!S89+RFM_NomCapex!S89-RFM_NomSLDepn!S89+RFM_IndexRAB!S89","v":781.90371065061095},{"$f":"MAX(PTRM_Life!S89-1,IF(AND(PTRM_Life!S89<=1,ROUND(S89,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X89+PTRM_Capex!X89-PTRM_NomSLDepn!X89+PTRM_IndexRAB!X89","v":591.24088863532199},{"$f":"RFM_ORAB!X89+RFM_NomCapex!X89-RFM_NomSLDepn!X89+RFM_IndexRAB!X89","v":578.84776361175193},{"$f":"MAX(PTRM_Life!X89-1,IF(AND(PTRM_Life!X89<=1,ROUND(X89,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC89+PTRM_Capex!AC89-PTRM_NomSLDepn!AC89+PTRM_IndexRAB!AC89","v":326.96170050175556},{"$f":"RFM_ORAB!AC89+RFM_NomCapex!AC89-RFM_NomSLDepn!AC89+RFM_IndexRAB!AC89","v":330.57917480173779},{"$f":"MAX(PTRM_Life!AC89-1,IF(AND(PTRM_Life!AC89<=1,ROUND(AC89,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH89+PTRM_Capex!AH89-PTRM_NomSLDepn!AH89+PTRM_IndexRAB!AH89","v":5.9729998724833422E-14},{"$f":"RFM_ORAB!AH89+RFM_NomCapex!AH89-RFM_NomSLDepn!AH89+RFM_IndexRAB!AH89","v":1.8429702208777599E-14},{"$f":"MAX(PTRM_Life!AH89-1,IF(AND(PTRM_Life!AH89<=1,ROUND(AH89,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AM89+PTRM_Capex!AM89-PTRM_NomSLDepn!AM89+PTRM_IndexRAB!AM89","v":2.0787957892246464E-14},{"$f":"RFM_ORAB!AM89+RFM_NomCapex!AM89-RFM_NomSLDepn!AM89+RFM_IndexRAB!AM89","v":2.0909845339906689E-14},{"$f":"MAX(PTRM_Life!AM89-1,IF(AND(PTRM_Life!AM89<=1,ROUND(AM89,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR89+PTRM_Capex!AR89-PTRM_NomSLDepn!AR89+PTRM_IndexRAB!AR89","v":2.3475490058009659E-14},{"$f":"RFM_ORAB!AR89+RFM_NomCapex!AR89-RFM_NomSLDepn!AR89+RFM_IndexRAB!AR89","v":2.3452061724009283E-14},{"$f":"MAX(PTRM_Life!AR89-1,IF(AND(PTRM_Life!AR89<=1,ROUND(AR89,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW89+PTRM_Capex!AW89-PTRM_NomSLDepn!AW89+PTRM_IndexRAB!AW89","v":2.652291719062403E-14},{"$f":"RFM_ORAB!AW89+RFM_NomCapex!AW89-RFM_NomSLDepn!AW89+RFM_IndexRAB!AW89","v":2.6689761565113816E-14},{"$f":"MAX(PTRM_Life!AW89-1,IF(AND(PTRM_Life!AW89<=1,ROUND(AW89,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB89+PTRM_Capex!BB89-PTRM_NomSLDepn!BB89+PTRM_IndexRAB!BB89","v":2.9885002855634431E-14},{"$f":"RFM_ORAB!BB89+RFM_NomCapex!BB89-RFM_NomSLDepn!BB89+RFM_IndexRAB!BB89","v":2.9713705586215087E-14},{"$f":"MAX(PTRM_Life!BB89-1,IF(AND(PTRM_Life!BB89<=1,ROUND(BB89,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I90+PTRM_Capex!I90-PTRM_NomSLDepn!I90+PTRM_IndexRAB!I90","v":101.59971549523868},{"$f":"RFM_ORAB!I90+RFM_NomCapex!I90-RFM_NomSLDepn!I90+RFM_IndexRAB!I90","v":100.39761844872172},{"$f":"MAX(PTRM_Life!I90-1,IF(AND(PTRM_Life!I90<=1,ROUND(I90,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N90+PTRM_Capex!N90-PTRM_NomSLDepn!N90+PTRM_IndexRAB!N90","v":92.909442852543805},{"$f":"RFM_ORAB!N90+RFM_NomCapex!N90-RFM_NomSLDepn!N90+RFM_IndexRAB!N90","v":93.71122427078781},{"$f":"MAX(PTRM_Life!N90-1,IF(AND(PTRM_Life!N90<=1,ROUND(N90,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S90+PTRM_Capex!S90-PTRM_NomSLDepn!S90+PTRM_IndexRAB!S90","v":81.11439452469989},{"$f":"RFM_ORAB!S90+RFM_NomCapex!S90-RFM_NomSLDepn!S90+RFM_IndexRAB!S90","v":82.775162576810146},{"$f":"MAX(PTRM_Life!S90-1,IF(AND(PTRM_Life!S90<=1,ROUND(S90,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X90+PTRM_Capex!X90-PTRM_NomSLDepn!X90+PTRM_IndexRAB!X90","v":64.54687052586759},{"$f":"RFM_ORAB!X90+RFM_NomCapex!X90-RFM_NomSLDepn!X90+RFM_IndexRAB!X90","v":63.193889952833104},{"$f":"MAX(PTRM_Life!X90-1,IF(AND(PTRM_Life!X90<=1,ROUND(X90,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC90+PTRM_Capex!AC90-PTRM_NomSLDepn!AC90+PTRM_IndexRAB!AC90","v":38.94002035048053},{"$f":"RFM_ORAB!AC90+RFM_NomCapex!AC90-RFM_NomSLDepn!AC90+RFM_IndexRAB!AC90","v":39.370849168175305},{"$f":"MAX(PTRM_Life!AC90-1,IF(AND(PTRM_Life!AC90<=1,ROUND(AC90,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH90+PTRM_Capex!AH90-PTRM_NomSLDepn!AH90+PTRM_IndexRAB!AH90","v":7.48865909341818},{"$f":"RFM_ORAB!AH90+RFM_NomCapex!AH90-RFM_NomSLDepn!AH90+RFM_IndexRAB!AH90","v":7.6471331661791888},{"$f":"MAX(PTRM_Life!AH90-1,IF(AND(PTRM_Life!AH90<=1,ROUND(AH90,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM90+PTRM_Capex!AM90-PTRM_NomSLDepn!AM90+PTRM_IndexRAB!AM90","v":0},{"$f":"RFM_ORAB!AM90+RFM_NomCapex!AM90-RFM_NomSLDepn!AM90+RFM_IndexRAB!AM90","v":0},{"$f":"MAX(PTRM_Life!AM90-1,IF(AND(PTRM_Life!AM90<=1,ROUND(AM90,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR90+PTRM_Capex!AR90-PTRM_NomSLDepn!AR90+PTRM_IndexRAB!AR90","v":0},{"$f":"RFM_ORAB!AR90+RFM_NomCapex!AR90-RFM_NomSLDepn!AR90+RFM_IndexRAB!AR90","v":0},{"$f":"MAX(PTRM_Life!AR90-1,IF(AND(PTRM_Life!AR90<=1,ROUND(AR90,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW90+PTRM_Capex!AW90-PTRM_NomSLDepn!AW90+PTRM_IndexRAB!AW90","v":0},{"$f":"RFM_ORAB!AW90+RFM_NomCapex!AW90-RFM_NomSLDepn!AW90+RFM_IndexRAB!AW90","v":0},{"$f":"MAX(PTRM_Life!AW90-1,IF(AND(PTRM_Life!AW90<=1,ROUND(AW90,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB90+PTRM_Capex!BB90-PTRM_NomSLDepn!BB90+PTRM_IndexRAB!BB90","v":0},{"$f":"RFM_ORAB!BB90+RFM_NomCapex!BB90-RFM_NomSLDepn!BB90+RFM_IndexRAB!BB90","v":0},{"$f":"MAX(PTRM_Life!BB90-1,IF(AND(PTRM_Life!BB90<=1,ROUND(BB90,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I91+PTRM_Capex!I91-PTRM_NomSLDepn!I91+PTRM_IndexRAB!I91","v":107.43426811139067},{"$f":"RFM_ORAB!I91+RFM_NomCapex!I91-RFM_NomSLDepn!I91+RFM_IndexRAB!I91","v":106.16313840633289},{"$f":"MAX(PTRM_Life!I91-1,IF(AND(PTRM_Life!I91<=1,ROUND(I91,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N91+PTRM_Capex!N91-PTRM_NomSLDepn!N91+PTRM_IndexRAB!N91","v":99.111297899251596},{"$f":"RFM_ORAB!N91+RFM_NomCapex!N91-RFM_NomSLDepn!N91+RFM_IndexRAB!N91","v":99.966599519344058},{"$f":"MAX(PTRM_Life!N91-1,IF(AND(PTRM_Life!N91<=1,ROUND(N91,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S91+PTRM_Capex!S91-PTRM_NomSLDepn!S91+PTRM_IndexRAB!S91","v":87.758014936843281},{"$f":"RFM_ORAB!S91+RFM_NomCapex!S91-RFM_NomSLDepn!S91+RFM_IndexRAB!S91","v":89.554807089182447},{"$f":"MAX(PTRM_Life!S91-1,IF(AND(PTRM_Life!S91<=1,ROUND(S91,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X91+PTRM_Capex!X91-PTRM_NomSLDepn!X91+PTRM_IndexRAB!X91","v":71.700745852142717},{"$f":"RFM_ORAB!X91+RFM_NomCapex!X91-RFM_NomSLDepn!X91+RFM_IndexRAB!X91","v":70.197811388865247},{"$f":"MAX(PTRM_Life!X91-1,IF(AND(PTRM_Life!X91<=1,ROUND(X91,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC91+PTRM_Capex!AC91-PTRM_NomSLDepn!AC91+PTRM_IndexRAB!AC91","v":46.259707814469976},{"$f":"RFM_ORAB!AC91+RFM_NomCapex!AC91-RFM_NomSLDepn!AC91+RFM_IndexRAB!AC91","v":46.771520983678258},{"$f":"MAX(PTRM_Life!AC91-1,IF(AND(PTRM_Life!AC91<=1,ROUND(AC91,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH91+PTRM_Capex!AH91-PTRM_NomSLDepn!AH91+PTRM_IndexRAB!AH91","v":15.250847481362785},{"$f":"RFM_ORAB!AH91+RFM_NomCapex!AH91-RFM_NomSLDepn!AH91+RFM_IndexRAB!AH91","v":15.573584019810987},{"$f":"MAX(PTRM_Life!AH91-1,IF(AND(PTRM_Life!AH91<=1,ROUND(AH91,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM91+PTRM_Capex!AM91-PTRM_NomSLDepn!AM91+PTRM_IndexRAB!AM91","v":-5.3703037425971873E-16},{"$f":"RFM_ORAB!AM91+RFM_NomCapex!AM91-RFM_NomSLDepn!AM91+RFM_IndexRAB!AM91","v":0},{"$f":"MAX(PTRM_Life!AM91-1,IF(AND(PTRM_Life!AM91<=1,ROUND(AM91,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR91+PTRM_Capex!AR91-PTRM_NomSLDepn!AR91+PTRM_IndexRAB!AR91","v":0},{"$f":"RFM_ORAB!AR91+RFM_NomCapex!AR91-RFM_NomSLDepn!AR91+RFM_IndexRAB!AR91","v":0},{"$f":"MAX(PTRM_Life!AR91-1,IF(AND(PTRM_Life!AR91<=1,ROUND(AR91,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW91+PTRM_Capex!AW91-PTRM_NomSLDepn!AW91+PTRM_IndexRAB!AW91","v":0},{"$f":"RFM_ORAB!AW91+RFM_NomCapex!AW91-RFM_NomSLDepn!AW91+RFM_IndexRAB!AW91","v":0},{"$f":"MAX(PTRM_Life!AW91-1,IF(AND(PTRM_Life!AW91<=1,ROUND(AW91,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB91+PTRM_Capex!BB91-PTRM_NomSLDepn!BB91+PTRM_IndexRAB!BB91","v":0},{"$f":"RFM_ORAB!BB91+RFM_NomCapex!BB91-RFM_NomSLDepn!BB91+RFM_IndexRAB!BB91","v":0},{"$f":"MAX(PTRM_Life!BB91-1,IF(AND(PTRM_Life!BB91<=1,ROUND(BB91,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I92+PTRM_Capex!I92-PTRM_NomSLDepn!I92+PTRM_IndexRAB!I92","v":109.77646296422648},{"$f":"RFM_ORAB!I92+RFM_NomCapex!I92-RFM_NomSLDepn!I92+RFM_IndexRAB!I92","v":108.47762111941289},{"$f":"MAX(PTRM_Life!I92-1,IF(AND(PTRM_Life!I92<=1,ROUND(I92,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N92+PTRM_Capex!N92-PTRM_NomSLDepn!N92+PTRM_IndexRAB!N92","v":102.09405542886677},{"$f":"RFM_ORAB!N92+RFM_NomCapex!N92-RFM_NomSLDepn!N92+RFM_IndexRAB!N92","v":102.97509737727191},{"$f":"MAX(PTRM_Life!N92-1,IF(AND(PTRM_Life!N92<=1,ROUND(N92,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S92+PTRM_Capex!S92-PTRM_NomSLDepn!S92+PTRM_IndexRAB!S92","v":91.555093728019187},{"$f":"RFM_ORAB!S92+RFM_NomCapex!S92-RFM_NomSLDepn!S92+RFM_IndexRAB!S92","v":93.429628766620198},{"$f":"MAX(PTRM_Life!S92-1,IF(AND(PTRM_Life!S92<=1,ROUND(S92,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X92+PTRM_Capex!X92-PTRM_NomSLDepn!X92+PTRM_IndexRAB!X92","v":76.534617561951336},{"$f":"RFM_ORAB!X92+RFM_NomCapex!X92-RFM_NomSLDepn!X92+RFM_IndexRAB!X92","v":74.930359293776306},{"$f":"MAX(PTRM_Life!X92-1,IF(AND(PTRM_Life!X92<=1,ROUND(X92,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC92+PTRM_Capex!AC92-PTRM_NomSLDepn!AC92+PTRM_IndexRAB!AC92","v":52.091512689140721},{"$f":"RFM_ORAB!AC92+RFM_NomCapex!AC92-RFM_NomSLDepn!AC92+RFM_IndexRAB!AC92","v":52.667848413205611},{"$f":"MAX(PTRM_Life!AC92-1,IF(AND(PTRM_Life!AC92<=1,ROUND(AC92,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH92+PTRM_Capex!AH92-PTRM_NomSLDepn!AH92+PTRM_IndexRAB!AH92","v":22.540179679577779},{"$f":"RFM_ORAB!AH92+RFM_NomCapex!AH92-RFM_NomSLDepn!AH92+RFM_IndexRAB!AH92","v":23.017172159810563},{"$f":"MAX(PTRM_Life!AH92-1,IF(AND(PTRM_Life!AH92<=1,ROUND(AH92,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM92+PTRM_Capex!AM92-PTRM_NomSLDepn!AM92+PTRM_IndexRAB!AM92","v":2.2717589379899645E-15},{"$f":"RFM_ORAB!AM92+RFM_NomCapex!AM92-RFM_NomSLDepn!AM92+RFM_IndexRAB!AM92","v":0},{"$f":"MAX(PTRM_Life!AM92-1,IF(AND(PTRM_Life!AM92<=1,ROUND(AM92,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR92+PTRM_Capex!AR92-PTRM_NomSLDepn!AR92+PTRM_IndexRAB!AR92","v":0},{"$f":"RFM_ORAB!AR92+RFM_NomCapex!AR92-RFM_NomSLDepn!AR92+RFM_IndexRAB!AR92","v":0},{"$f":"MAX(PTRM_Life!AR92-1,IF(AND(PTRM_Life!AR92<=1,ROUND(AR92,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW92+PTRM_Capex!AW92-PTRM_NomSLDepn!AW92+PTRM_IndexRAB!AW92","v":0},{"$f":"RFM_ORAB!AW92+RFM_NomCapex!AW92-RFM_NomSLDepn!AW92+RFM_IndexRAB!AW92","v":0},{"$f":"MAX(PTRM_Life!AW92-1,IF(AND(PTRM_Life!AW92<=1,ROUND(AW92,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB92+PTRM_Capex!BB92-PTRM_NomSLDepn!BB92+PTRM_IndexRAB!BB92","v":0},{"$f":"RFM_ORAB!BB92+RFM_NomCapex!BB92-RFM_NomSLDepn!BB92+RFM_IndexRAB!BB92","v":0},{"$f":"MAX(PTRM_Life!BB92-1,IF(AND(PTRM_Life!BB92<=1,ROUND(BB92,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I93+PTRM_Capex!I93-PTRM_NomSLDepn!I93+PTRM_IndexRAB!I93","v":113.71753372219518},{"$f":"RFM_ORAB!I93+RFM_NomCapex!I93-RFM_NomSLDepn!I93+RFM_IndexRAB!I93","v":112.37206232241505},{"$f":"MAX(PTRM_Life!I93-1,IF(AND(PTRM_Life!I93<=1,ROUND(I93,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N93+PTRM_Capex!N93-PTRM_NomSLDepn!N93+PTRM_IndexRAB!N93","v":106.55211956505202},{"$f":"RFM_ORAB!N93+RFM_NomCapex!N93-RFM_NomSLDepn!N93+RFM_IndexRAB!N93","v":107.47163330788398},{"$f":"MAX(PTRM_Life!N93-1,IF(AND(PTRM_Life!N93<=1,ROUND(N93,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S93+PTRM_Capex!S93-PTRM_NomSLDepn!S93+PTRM_IndexRAB!S93","v":96.658898018600027},{"$f":"RFM_ORAB!S93+RFM_NomCapex!S93-RFM_NomSLDepn!S93+RFM_IndexRAB!S93","v":98.637930355857861},{"$f":"MAX(PTRM_Life!S93-1,IF(AND(PTRM_Life!S93<=1,ROUND(S93,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X93+PTRM_Capex!X93-PTRM_NomSLDepn!X93+PTRM_IndexRAB!X93","v":82.436744337108365},{"$f":"RFM_ORAB!X93+RFM_NomCapex!X93-RFM_NomSLDepn!X93+RFM_IndexRAB!X93","v":80.708770344200019},{"$f":"MAX(PTRM_Life!X93-1,IF(AND(PTRM_Life!X93<=1,ROUND(X93,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC93+PTRM_Capex!AC93-PTRM_NomSLDepn!AC93+PTRM_IndexRAB!AC93","v":58.613509236848977},{"$f":"RFM_ORAB!AC93+RFM_NomCapex!AC93-RFM_NomSLDepn!AC93+RFM_IndexRAB!AC93","v":59.262003733209546},{"$f":"MAX(PTRM_Life!AC93-1,IF(AND(PTRM_Life!AC93<=1,ROUND(AC93,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH93+PTRM_Capex!AH93-PTRM_NomSLDepn!AH93+PTRM_IndexRAB!AH93","v":30.058987128958645},{"$f":"RFM_ORAB!AH93+RFM_NomCapex!AH93-RFM_NomSLDepn!AH93+RFM_IndexRAB!AH93","v":30.695091677713346},{"$f":"MAX(PTRM_Life!AH93-1,IF(AND(PTRM_Life!AH93<=1,ROUND(AH93,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM93+PTRM_Capex!AM93-PTRM_NomSLDepn!AM93+PTRM_IndexRAB!AM93","v":1.3931729085273298E-15},{"$f":"RFM_ORAB!AM93+RFM_NomCapex!AM93-RFM_NomSLDepn!AM93+RFM_IndexRAB!AM93","v":-7.4940704035158969E-15},{"$f":"MAX(PTRM_Life!AM93-1,IF(AND(PTRM_Life!AM93<=1,ROUND(AM93,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR93+PTRM_Capex!AR93-PTRM_NomSLDepn!AR93+PTRM_IndexRAB!AR93","v":-8.4135952414723585E-15},{"$f":"RFM_ORAB!AR93+RFM_NomCapex!AR93-RFM_NomSLDepn!AR93+RFM_IndexRAB!AR93","v":-8.4051985469209722E-15},{"$f":"MAX(PTRM_Life!AR93-1,IF(AND(PTRM_Life!AR93<=1,ROUND(AR93,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW93+PTRM_Capex!AW93-PTRM_NomSLDepn!AW93+PTRM_IndexRAB!AW93","v":-9.5057904782209902E-15},{"$f":"RFM_ORAB!AW93+RFM_NomCapex!AW93-RFM_NomSLDepn!AW93+RFM_IndexRAB!AW93","v":-9.5655873570850688E-15},{"$f":"MAX(PTRM_Life!AW93-1,IF(AND(PTRM_Life!AW93<=1,ROUND(AW93,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB93+PTRM_Capex!BB93-PTRM_NomSLDepn!BB93+PTRM_IndexRAB!BB93","v":-1.071075905960754E-14},{"$f":"RFM_ORAB!BB93+RFM_NomCapex!BB93-RFM_NomSLDepn!BB93+RFM_IndexRAB!BB93","v":-1.0649366267069343E-14},{"$f":"MAX(PTRM_Life!BB93-1,IF(AND(PTRM_Life!BB93<=1,ROUND(BB93,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I94+PTRM_Capex!I94-PTRM_NomSLDepn!I94+PTRM_IndexRAB!I94","v":117.6283479451115},{"$f":"RFM_ORAB!I94+RFM_NomCapex!I94-RFM_NomSLDepn!I94+RFM_IndexRAB!I94","v":116.23660497651913},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N94+PTRM_Capex!N94-PTRM_NomSLDepn!N94+PTRM_IndexRAB!N94","v":110.98190333214457},{"$f":"RFM_ORAB!N94+RFM_NomCapex!N94-RFM_NomSLDepn!N94+RFM_IndexRAB!N94","v":111.93964481805891},{"$f":"MAX(PTRM_Life!N94-1,IF(AND(PTRM_Life!N94<=1,ROUND(N94,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S94+PTRM_Capex!S94-PTRM_NomSLDepn!S94+PTRM_IndexRAB!S94","v":101.73714421672659},{"$f":"RFM_ORAB!S94+RFM_NomCapex!S94-RFM_NomSLDepn!S94+RFM_IndexRAB!S94","v":103.82015056619302},{"$f":"MAX(PTRM_Life!S94-1,IF(AND(PTRM_Life!S94<=1,ROUND(S94,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X94+PTRM_Capex!X94-PTRM_NomSLDepn!X94+PTRM_IndexRAB!X94","v":88.317214636857074},{"$f":"RFM_ORAB!X94+RFM_NomCapex!X94-RFM_NomSLDepn!X94+RFM_IndexRAB!X94","v":86.46597886516615},{"$f":"MAX(PTRM_Life!X94-1,IF(AND(PTRM_Life!X94<=1,ROUND(X94,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC94+PTRM_Capex!AC94-PTRM_NomSLDepn!AC94+PTRM_IndexRAB!AC94","v":65.120319509467677},{"$f":"RFM_ORAB!AC94+RFM_NomCapex!AC94-RFM_NomSLDepn!AC94+RFM_IndexRAB!AC94","v":65.840804758567558},{"$f":"MAX(PTRM_Life!AC94-1,IF(AND(PTRM_Life!AC94<=1,ROUND(AC94,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH94+PTRM_Capex!AH94-PTRM_NomSLDepn!AH94+PTRM_IndexRAB!AH94","v":37.570386594946044},{"$f":"RFM_ORAB!AH94+RFM_NomCapex!AH94-RFM_NomSLDepn!AH94+RFM_IndexRAB!AH94","v":38.365446445399023},{"$f":"MAX(PTRM_Life!AH94-1,IF(AND(PTRM_Life!AH94<=1,ROUND(AH94,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM94+PTRM_Capex!AM94-PTRM_NomSLDepn!AM94+PTRM_IndexRAB!AM94","v":8.1878948066105295E-15},{"$f":"RFM_ORAB!AM94+RFM_NomCapex!AM94-RFM_NomSLDepn!AM94+RFM_IndexRAB!AM94","v":4.4270143106928117E-15},{"$f":"MAX(PTRM_Life!AM94-1,IF(AND(PTRM_Life!AM94<=1,ROUND(AM94,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR94+PTRM_Capex!AR94-PTRM_NomSLDepn!AR94+PTRM_IndexRAB!AR94","v":4.9702103840524809E-15},{"$f":"RFM_ORAB!AR94+RFM_NomCapex!AR94-RFM_NomSLDepn!AR94+RFM_IndexRAB!AR94","v":4.9652501575080286E-15},{"$f":"MAX(PTRM_Life!AR94-1,IF(AND(PTRM_Life!AR94<=1,ROUND(AR94,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW94+PTRM_Capex!AW94-PTRM_NomSLDepn!AW94+PTRM_IndexRAB!AW94","v":5.615409012142265E-15},{"$f":"RFM_ORAB!AW94+RFM_NomCapex!AW94-RFM_NomSLDepn!AW94+RFM_IndexRAB!AW94","v":5.6507331583288081E-15},{"$f":"MAX(PTRM_Life!AW94-1,IF(AND(PTRM_Life!AW94<=1,ROUND(AW94,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB94+PTRM_Capex!BB94-PTRM_NomSLDepn!BB94+PTRM_IndexRAB!BB94","v":6.3272268716636791E-15},{"$f":"RFM_ORAB!BB94+RFM_NomCapex!BB94-RFM_NomSLDepn!BB94+RFM_IndexRAB!BB94","v":6.2909599624266813E-15},{"$f":"MAX(PTRM_Life!BB94-1,IF(AND(PTRM_Life!BB94<=1,ROUND(BB94,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N95+PTRM_Capex!N95-PTRM_NomSLDepn!N95+PTRM_IndexRAB!N95","v":116.84309934948412},{"$f":"RFM_ORAB!N95+RFM_NomCapex!N95-RFM_NomSLDepn!N95+RFM_IndexRAB!N95","v":117.85142124909059},{"$f":"MAX(PTRM_Life!N95-1,IF(AND(PTRM_Life!N95<=1,ROUND(N95,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S95+PTRM_Capex!S95-PTRM_NomSLDepn!S95+PTRM_IndexRAB!S95","v":108.14000922117181},{"$f":"RFM_ORAB!S95+RFM_NomCapex!S95-RFM_NomSLDepn!S95+RFM_IndexRAB!S95","v":110.35411034985304},{"$f":"MAX(PTRM_Life!S95-1,IF(AND(PTRM_Life!S95<=1,ROUND(S95,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X95+PTRM_Capex!X95-PTRM_NomSLDepn!X95+PTRM_IndexRAB!X95","v":95.365578547505891},{"$f":"RFM_ORAB!X95+RFM_NomCapex!X95-RFM_NomSLDepn!X95+RFM_IndexRAB!X95","v":93.366600532618804},{"$f":"MAX(PTRM_Life!X95-1,IF(AND(PTRM_Life!X95<=1,ROUND(X95,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC95+PTRM_Capex!AC95-PTRM_NomSLDepn!AC95+PTRM_IndexRAB!AC95","v":72.514819178686224},{"$f":"RFM_ORAB!AC95+RFM_NomCapex!AC95-RFM_NomSLDepn!AC95+RFM_IndexRAB!AC95","v":73.317116494684342},{"$f":"MAX(PTRM_Life!AC95-1,IF(AND(PTRM_Life!AC95<=1,ROUND(AC95,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH95+PTRM_Capex!AH95-PTRM_NomSLDepn!AH95+PTRM_IndexRAB!AH95","v":45.639877539043184},{"$f":"RFM_ORAB!AH95+RFM_NomCapex!AH95-RFM_NomSLDepn!AH95+RFM_IndexRAB!AH95","v":46.605702953673472},{"$f":"MAX(PTRM_Life!AH95-1,IF(AND(PTRM_Life!AH95<=1,ROUND(AH95,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM95+PTRM_Capex!AM95-PTRM_NomSLDepn!AM95+PTRM_IndexRAB!AM95","v":8.7615576526432548},{"$f":"RFM_ORAB!AM95+RFM_NomCapex!AM95-RFM_NomSLDepn!AM95+RFM_IndexRAB!AM95","v":8.8129298896539385},{"$f":"MAX(PTRM_Life!AM95-1,IF(AND(PTRM_Life!AM95<=1,ROUND(AM95,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR95+PTRM_Capex!AR95-PTRM_NomSLDepn!AR95+PTRM_IndexRAB!AR95","v":-2.7403360568903384E-16},{"$f":"RFM_ORAB!AR95+RFM_NomCapex!AR95-RFM_NomSLDepn!AR95+RFM_IndexRAB!AR95","v":1.7054039860616564E-15},{"$f":"MAX(PTRM_Life!AR95-1,IF(AND(PTRM_Life!AR95<=1,ROUND(AR95,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW95+PTRM_Capex!AW95-PTRM_NomSLDepn!AW95+PTRM_IndexRAB!AW95","v":1.9287126748675771E-15},{"$f":"RFM_ORAB!AW95+RFM_NomCapex!AW95-RFM_NomSLDepn!AW95+RFM_IndexRAB!AW95","v":1.9408453847612887E-15},{"$f":"MAX(PTRM_Life!AW95-1,IF(AND(PTRM_Life!AW95<=1,ROUND(AW95,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB95+PTRM_Capex!BB95-PTRM_NomSLDepn!BB95+PTRM_IndexRAB!BB95","v":2.1731992518715737E-15},{"$f":"RFM_ORAB!BB95+RFM_NomCapex!BB95-RFM_NomSLDepn!BB95+RFM_IndexRAB!BB95","v":2.1607427331438339E-15},{"$f":"MAX(PTRM_Life!BB95-1,IF(AND(PTRM_Life!BB95<=1,ROUND(BB95,6)<>0),MIN(Capex_06_Life,5),0))","v":0}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N96+PTRM_Capex!N96-PTRM_NomSLDepn!N96+PTRM_IndexRAB!N96","v":120.72403269710452},{"$f":"RFM_ORAB!N96+RFM_NomCapex!N96-RFM_NomSLDepn!N96+RFM_IndexRAB!N96","v":121.76584592060698},{"$f":"MAX(PTRM_Life!N96-1,IF(AND(PTRM_Life!N96<=1,ROUND(N96,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S96+PTRM_Capex!S96-PTRM_NomSLDepn!S96+PTRM_IndexRAB!S96","v":112.7171600503066},{"$f":"RFM_ORAB!S96+RFM_NomCapex!S96-RFM_NomSLDepn!S96+RFM_IndexRAB!S96","v":115.02497556730646},{"$f":"MAX(PTRM_Life!S96-1,IF(AND(PTRM_Life!S96<=1,ROUND(S96,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X96+PTRM_Capex!X96-PTRM_NomSLDepn!X96+PTRM_IndexRAB!X96","v":100.81399759008468},{"$f":"RFM_ORAB!X96+RFM_NomCapex!X96-RFM_NomSLDepn!X96+RFM_IndexRAB!X96","v":98.700814113983071},{"$f":"MAX(PTRM_Life!X96-1,IF(AND(PTRM_Life!X96<=1,ROUND(X96,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC96+PTRM_Capex!AC96-PTRM_NomSLDepn!AC96+PTRM_IndexRAB!AC96","v":78.707402294817399},{"$f":"RFM_ORAB!AC96+RFM_NomCapex!AC96-RFM_NomSLDepn!AC96+RFM_IndexRAB!AC96","v":79.578213783083228},{"$f":"MAX(PTRM_Life!AC96-1,IF(AND(PTRM_Life!AC96<=1,ROUND(AC96,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH96+PTRM_Capex!AH96-PTRM_NomSLDepn!AH96+PTRM_IndexRAB!AH96","v":52.97750604989016},{"$f":"RFM_ORAB!AH96+RFM_NomCapex!AH96-RFM_NomSLDepn!AH96+RFM_IndexRAB!AH96","v":54.098609446868885},{"$f":"MAX(PTRM_Life!AH96-1,IF(AND(PTRM_Life!AH96<=1,ROUND(AH96,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM96+PTRM_Capex!AM96-PTRM_NomSLDepn!AM96+PTRM_IndexRAB!AM96","v":17.434583160080724},{"$f":"RFM_ORAB!AM96+RFM_NomCapex!AM96-RFM_NomSLDepn!AM96+RFM_IndexRAB!AM96","v":17.536808537552496},{"$f":"MAX(PTRM_Life!AM96-1,IF(AND(PTRM_Life!AM96<=1,ROUND(AM96,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR96+PTRM_Capex!AR96-PTRM_NomSLDepn!AR96+PTRM_IndexRAB!AR96","v":-3.4511714544452014E-15},{"$f":"RFM_ORAB!AR96+RFM_NomCapex!AR96-RFM_NomSLDepn!AR96+RFM_IndexRAB!AR96","v":2.6765137054778398E-15},{"$f":"MAX(PTRM_Life!AR96-1,IF(AND(PTRM_Life!AR96<=1,ROUND(AR96,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW96+PTRM_Capex!AW96-PTRM_NomSLDepn!AW96+PTRM_IndexRAB!AW96","v":3.0269812609815614E-15},{"$f":"RFM_ORAB!AW96+RFM_NomCapex!AW96-RFM_NomSLDepn!AW96+RFM_IndexRAB!AW96","v":3.0460227107380496E-15},{"$f":"MAX(PTRM_Life!AW96-1,IF(AND(PTRM_Life!AW96<=1,ROUND(AW96,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB96+PTRM_Capex!BB96-PTRM_NomSLDepn!BB96+PTRM_IndexRAB!BB96","v":3.4106860485303014E-15},{"$f":"RFM_ORAB!BB96+RFM_NomCapex!BB96-RFM_NomSLDepn!BB96+RFM_IndexRAB!BB96","v":3.3911364031853698E-15},{"$f":"MAX(PTRM_Life!BB96-1,IF(AND(PTRM_Life!BB96<=1,ROUND(BB96,6)<>0),MIN(Capex_07_Life,5),0))","v":0}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N97+PTRM_Capex!N97-PTRM_NomSLDepn!N97+PTRM_IndexRAB!N97","v":126.64282517898013},{"$f":"RFM_ORAB!N97+RFM_NomCapex!N97-RFM_NomSLDepn!N97+RFM_IndexRAB!N97","v":127.73571585688011},{"$f":"MAX(PTRM_Life!N97-1,IF(AND(PTRM_Life!N97<=1,ROUND(N97,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S97+PTRM_Capex!S97-PTRM_NomSLDepn!S97+PTRM_IndexRAB!S97","v":119.20316374118121},{"$f":"RFM_ORAB!S97+RFM_NomCapex!S97-RFM_NomSLDepn!S97+RFM_IndexRAB!S97","v":121.64377625159746},{"$f":"MAX(PTRM_Life!S97-1,IF(AND(PTRM_Life!S97<=1,ROUND(S97,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X97+PTRM_Capex!X97-PTRM_NomSLDepn!X97+PTRM_IndexRAB!X97","v":107.97843005162673},{"$f":"RFM_ORAB!X97+RFM_NomCapex!X97-RFM_NomSLDepn!X97+RFM_IndexRAB!X97","v":105.71507139494219},{"$f":"MAX(PTRM_Life!X97-1,IF(AND(PTRM_Life!X97<=1,ROUND(X97,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC97+PTRM_Capex!AC97-PTRM_NomSLDepn!AC97+PTRM_IndexRAB!AC97","v":86.252218420899894},{"$f":"RFM_ORAB!AC97+RFM_NomCapex!AC97-RFM_NomSLDepn!AC97+RFM_IndexRAB!AC97","v":87.206505063571583},{"$f":"MAX(PTRM_Life!AC97-1,IF(AND(PTRM_Life!AC97<=1,ROUND(AC97,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH97+PTRM_Capex!AH97-PTRM_NomSLDepn!AH97+PTRM_IndexRAB!AH97","v":61.24576245051324},{"$f":"RFM_ORAB!AH97+RFM_NomCapex!AH97-RFM_NomSLDepn!AH97+RFM_IndexRAB!AH97","v":62.541837661550161},{"$f":"MAX(PTRM_Life!AH97-1,IF(AND(PTRM_Life!AH97<=1,ROUND(AH97,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM97+PTRM_Capex!AM97-PTRM_NomSLDepn!AM97+PTRM_IndexRAB!AM97","v":26.454247735880536},{"$f":"RFM_ORAB!AM97+RFM_NomCapex!AM97-RFM_NomSLDepn!AM97+RFM_IndexRAB!AM97","v":26.609358726243851},{"$f":"MAX(PTRM_Life!AM97-1,IF(AND(PTRM_Life!AM97<=1,ROUND(AM97,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR97+PTRM_Capex!AR97-PTRM_NomSLDepn!AR97+PTRM_IndexRAB!AR97","v":-6.4246289561566758E-15},{"$f":"RFM_ORAB!AR97+RFM_NomCapex!AR97-RFM_NomSLDepn!AR97+RFM_IndexRAB!AR97","v":3.2269606348516296E-15},{"$f":"MAX(PTRM_Life!AR97-1,IF(AND(PTRM_Life!AR97<=1,ROUND(AR97,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW97+PTRM_Capex!AW97-PTRM_NomSLDepn!AW97+PTRM_IndexRAB!AW97","v":3.6495047089165443E-15},{"$f":"RFM_ORAB!AW97+RFM_NomCapex!AW97-RFM_NomSLDepn!AW97+RFM_IndexRAB!AW97","v":3.6724621885173155E-15},{"$f":"MAX(PTRM_Life!AW97-1,IF(AND(PTRM_Life!AW97<=1,ROUND(AW97,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB97+PTRM_Capex!BB97-PTRM_NomSLDepn!BB97+PTRM_IndexRAB!BB97","v":4.1121215235772538E-15},{"$f":"RFM_ORAB!BB97+RFM_NomCapex!BB97-RFM_NomSLDepn!BB97+RFM_IndexRAB!BB97","v":4.088551333809763E-15},{"$f":"MAX(PTRM_Life!BB97-1,IF(AND(PTRM_Life!BB97<=1,ROUND(BB97,6)<>0),MIN(Capex_08_Life,5),0))","v":0}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N98+PTRM_Capex!N98-PTRM_NomSLDepn!N98+PTRM_IndexRAB!N98","v":128.58065627537769},{"$f":"RFM_ORAB!N98+RFM_NomCapex!N98-RFM_NomSLDepn!N98+RFM_IndexRAB!N98","v":129.69026987096061},{"$f":"MAX(PTRM_Life!N98-1,IF(AND(PTRM_Life!N98<=1,ROUND(N98,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S98+PTRM_Capex!S98-PTRM_NomSLDepn!S98+PTRM_IndexRAB!S98","v":121.93440655989365},{"$f":"RFM_ORAB!S98+RFM_NomCapex!S98-RFM_NomSLDepn!S98+RFM_IndexRAB!S98","v":124.43093961120093},{"$f":"MAX(PTRM_Life!S98-1,IF(AND(PTRM_Life!S98<=1,ROUND(S98,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X98+PTRM_Capex!X98-PTRM_NomSLDepn!X98+PTRM_IndexRAB!X98","v":111.73087138476926},{"$f":"RFM_ORAB!X98+RFM_NomCapex!X98-RFM_NomSLDepn!X98+RFM_IndexRAB!X98","v":109.3888570135035},{"$f":"MAX(PTRM_Life!X98-1,IF(AND(PTRM_Life!X98<=1,ROUND(X98,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC98+PTRM_Capex!AC98-PTRM_NomSLDepn!AC98+PTRM_IndexRAB!AC98","v":91.056308274582065},{"$f":"RFM_ORAB!AC98+RFM_NomCapex!AC98-RFM_NomSLDepn!AC98+RFM_IndexRAB!AC98","v":92.063746927271609},{"$f":"MAX(PTRM_Life!AC98-1,IF(AND(PTRM_Life!AC98<=1,ROUND(AC98,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH98+PTRM_Capex!AH98-PTRM_NomSLDepn!AH98+PTRM_IndexRAB!AH98","v":67.543513663822907},{"$f":"RFM_ORAB!AH98+RFM_NomCapex!AH98-RFM_NomSLDepn!AH98+RFM_IndexRAB!AH98","v":68.97286110311309},{"$f":"MAX(PTRM_Life!AH98-1,IF(AND(PTRM_Life!AH98<=1,ROUND(AH98,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM98+PTRM_Capex!AM98-PTRM_NomSLDepn!AM98+PTRM_IndexRAB!AM98","v":34.577153193655064},{"$f":"RFM_ORAB!AM98+RFM_NomCapex!AM98-RFM_NomSLDepn!AM98+RFM_IndexRAB!AM98","v":34.779891768169072},{"$f":"MAX(PTRM_Life!AM98-1,IF(AND(PTRM_Life!AM98<=1,ROUND(AM98,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR98+PTRM_Capex!AR98-PTRM_NomSLDepn!AR98+PTRM_IndexRAB!AR98","v":1.7895488468857533E-15},{"$f":"RFM_ORAB!AR98+RFM_NomCapex!AR98-RFM_NomSLDepn!AR98+RFM_IndexRAB!AR98","v":1.8140234036534346E-15},{"$f":"MAX(PTRM_Life!AR98-1,IF(AND(PTRM_Life!AR98<=1,ROUND(AR98,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW98+PTRM_Capex!AW98-PTRM_NomSLDepn!AW98+PTRM_IndexRAB!AW98","v":2.0515549158604523E-15},{"$f":"RFM_ORAB!AW98+RFM_NomCapex!AW98-RFM_NomSLDepn!AW98+RFM_IndexRAB!AW98","v":2.0644603739670438E-15},{"$f":"MAX(PTRM_Life!AW98-1,IF(AND(PTRM_Life!AW98<=1,ROUND(AW98,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB98+PTRM_Capex!BB98-PTRM_NomSLDepn!BB98+PTRM_IndexRAB!BB98","v":2.311613163753122E-15},{"$f":"RFM_ORAB!BB98+RFM_NomCapex!BB98-RFM_NomSLDepn!BB98+RFM_IndexRAB!BB98","v":2.298363273002984E-15},{"$f":"MAX(PTRM_Life!BB98-1,IF(AND(PTRM_Life!BB98<=1,ROUND(BB98,6)<>0),MIN(Capex_09_Life,5),0))","v":0}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N99+PTRM_Capex!N99-PTRM_NomSLDepn!N99+PTRM_IndexRAB!N99","v":131.64873575185194},{"$f":"RFM_ORAB!N99+RFM_NomCapex!N99-RFM_NomSLDepn!N99+RFM_IndexRAB!N99","v":132.78482597928638},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S99+PTRM_Capex!S99-PTRM_NomSLDepn!S99+PTRM_IndexRAB!S99","v":125.71087054327259},{"$f":"RFM_ORAB!S99+RFM_NomCapex!S99-RFM_NomSLDepn!S99+RFM_IndexRAB!S99","v":128.28472440514989},{"$f":"MAX(PTRM_Life!S99-1,IF(AND(PTRM_Life!S99<=1,ROUND(S99,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X99+PTRM_Capex!X99-PTRM_NomSLDepn!X99+PTRM_IndexRAB!X99","v":116.40385907752275},{"$f":"RFM_ORAB!X99+RFM_NomCapex!X99-RFM_NomSLDepn!X99+RFM_IndexRAB!X99","v":113.96389322518883},{"$f":"MAX(PTRM_Life!X99-1,IF(AND(PTRM_Life!X99<=1,ROUND(X99,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC99+PTRM_Capex!AC99-PTRM_NomSLDepn!AC99+PTRM_IndexRAB!AC99","v":96.558622146722215},{"$f":"RFM_ORAB!AC99+RFM_NomCapex!AC99-RFM_NomSLDepn!AC99+RFM_IndexRAB!AC99","v":97.626937896002431},{"$f":"MAX(PTRM_Life!AC99-1,IF(AND(PTRM_Life!AC99<=1,ROUND(AC99,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH99+PTRM_Capex!AH99-PTRM_NomSLDepn!AH99+PTRM_IndexRAB!AH99","v":74.27778386130808},{"$f":"RFM_ORAB!AH99+RFM_NomCapex!AH99-RFM_NomSLDepn!AH99+RFM_IndexRAB!AH99","v":75.849641089327548},{"$f":"MAX(PTRM_Life!AH99-1,IF(AND(PTRM_Life!AH99<=1,ROUND(AH99,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM99+PTRM_Capex!AM99-PTRM_NomSLDepn!AM99+PTRM_IndexRAB!AM99","v":42.777662038293201},{"$f":"RFM_ORAB!AM99+RFM_NomCapex!AM99-RFM_NomSLDepn!AM99+RFM_IndexRAB!AM99","v":43.028483214175232},{"$f":"MAX(PTRM_Life!AM99-1,IF(AND(PTRM_Life!AM99<=1,ROUND(AM99,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR99+PTRM_Capex!AR99-PTRM_NomSLDepn!AR99+PTRM_IndexRAB!AR99","v":-1.0769163338864018E-14},{"$f":"RFM_ORAB!AR99+RFM_NomCapex!AR99-RFM_NomSLDepn!AR99+RFM_IndexRAB!AR99","v":6.5780714209040525E-15},{"$f":"MAX(PTRM_Life!AR99-1,IF(AND(PTRM_Life!AR99<=1,ROUND(AR99,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW99+PTRM_Capex!AW99-PTRM_NomSLDepn!AW99+PTRM_IndexRAB!AW99","v":7.4394160148416169E-15},{"$f":"RFM_ORAB!AW99+RFM_NomCapex!AW99-RFM_NomSLDepn!AW99+RFM_IndexRAB!AW99","v":7.4862142121381158E-15},{"$f":"MAX(PTRM_Life!AW99-1,IF(AND(PTRM_Life!AW99<=1,ROUND(AW99,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB99+PTRM_Capex!BB99-PTRM_NomSLDepn!BB99+PTRM_IndexRAB!BB99","v":8.3824477997611763E-15},{"$f":"RFM_ORAB!BB99+RFM_NomCapex!BB99-RFM_NomSLDepn!BB99+RFM_IndexRAB!BB99","v":8.3344006094669105E-15},{"$f":"MAX(PTRM_Life!BB99-1,IF(AND(PTRM_Life!BB99<=1,ROUND(BB99,6)<>0),MIN(Capex_10_Life,5),0))","v":0}]
["Total",null,null,{"$f":"SUM(D89:D99)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D89:D99,E89:E99)/D100","v":30},null,null,{"$f":"SUM(H89:H99)","v":1534.4872037890789},{"$f":"SUM(I89:I99)","v":1516.3316161813621},{"$f":"SUMPRODUCT(I89:I99,J89:J99)/I100","v":26.100569304882377},null,null,{"$f":"SUM(M89:M99)","v":2027.6521437346489},{"$f":"SUM(N89:N99)","v":2045.150190882443},{"$f":"SUMPRODUCT(N89:N99,O89:O99)/N100","v":23.260675116633415},null,null,{"$f":"SUM(R89:R99)","v":1812.7450600662696},{"$f":"SUM(S89:S99)","v":1849.8599161903824},{"$f":"SUMPRODUCT(S89:S99,T89:T99)/S100","v":18.40512353601185},null,null,{"$f":"SUM(W89:W99)","v":1507.0698182007584},{"$f":"SUM(X89:X99)","v":1475.4798097368293},{"$f":"SUMPRODUCT(X89:X99,Y89:Y99)/X100","v":13.662883117190898},null,null,{"$f":"SUM(AB89:AB99)","v":1013.0761404178712},{"$f":"SUM(AC89:AC99)","v":1024.2847220231872},{"$f":"SUMPRODUCT(AC89:AC99,AD89:AD99)/AC100","v":9.2533240208438183},null,null,{"$f":"SUM(AG89:AG99)","v":414.59350354284112},{"$f":"SUM(AH89:AH99)","v":423.3670797234463},{"$f":"SUMPRODUCT(AH89:AH99,AI89:AI99)/AH100","v":6.9924302204145903},null,null,{"$f":"SUM(AL89:AL99)","v":130.00520378055279},{"$f":"SUM(AM89:AM99)","v":130.76747213579461},{"$f":"SUMPRODUCT(AM89:AM99,AN89:AN99)/AM100","v":3.6551643805631673},null,null,{"$f":"SUM(AQ89:AQ99)","v":9.026566923206057E-16},{"$f":"SUM(AR89:AR99)","v":3.601308648554495E-14},{"$f":"SUMPRODUCT(AR89:AR99,AS89:AS99)/AR100","v":0},null,null,{"$f":"SUM(AV89:AV99)","v":4.0728705300013067E-14},{"$f":"SUM(AW89:AW99)","v":4.0984912236479375E-14},{"$f":"SUMPRODUCT(AW89:AW99,AX89:AX99)/AW100","v":0},null,null,{"$f":"SUM(BA89:BA99)","v":4.5891538455183996E-14},{"$f":"SUM(BB89:BB99)","v":4.562849363418129E-14},{"$f":"SUMPRODUCT(BB89:BB99,BC89:BC99)/BB100","v":0}]
[]
[]
["Approach F"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D107+PTRM_Capex!D107-PTRM_NomSLDepn!D107+PTRM_IndexRAB!D107","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I107+PTRM_Capex!I107-PTRM_NomSLDepn!I107+PTRM_IndexRAB!I107","v":984.3308755509164},{"$f":"RFM_ORAB!I107+RFM_NomCapex!I107-RFM_NomSLDepn!I107+RFM_IndexRAB!I107","v":972.68457090796051},{"$f":"MAX(PTRM_Life!I107-1,IF(AND(PTRM_Life!I107<=1,ROUND(I107,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N107+PTRM_Capex!N107-PTRM_NomSLDepn!N107+PTRM_IndexRAB!N107","v":891.56397540399155},{"$f":"RFM_ORAB!N107+RFM_NomCapex!N107-RFM_NomSLDepn!N107+RFM_IndexRAB!N107","v":899.25791271227149},{"$f":"MAX(PTRM_Life!N107-1,IF(AND(PTRM_Life!N107<=1,ROUND(N107,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S107+PTRM_Capex!S107-PTRM_NomSLDepn!S107+PTRM_IndexRAB!S107","v":766.21590452555472},{"$f":"RFM_ORAB!S107+RFM_NomCapex!S107-RFM_NomSLDepn!S107+RFM_IndexRAB!S107","v":781.90371065061095},{"$f":"MAX(PTRM_Life!S107-1,IF(AND(PTRM_Life!S107<=1,ROUND(S107,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X107+PTRM_Capex!X107-PTRM_NomSLDepn!X107+PTRM_IndexRAB!X107","v":591.24088863532199},{"$f":"RFM_ORAB!X107+RFM_NomCapex!X107-RFM_NomSLDepn!X107+RFM_IndexRAB!X107","v":578.84776361175193},{"$f":"MAX(PTRM_Life!X107-1,IF(AND(PTRM_Life!X107<=1,ROUND(X107,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC107+PTRM_Capex!AC107-PTRM_NomSLDepn!AC107+PTRM_IndexRAB!AC107","v":326.96170050175556},{"$f":"RFM_ORAB!AC107+RFM_NomCapex!AC107-RFM_NomSLDepn!AC107+RFM_IndexRAB!AC107","v":330.57917480173779},{"$f":"MAX(PTRM_Life!AC107-1,IF(AND(PTRM_Life!AC107<=1,ROUND(AC107,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH107+PTRM_Capex!AH107-PTRM_NomSLDepn!AH107+PTRM_IndexRAB!AH107","v":5.9729998724833422E-14},{"$f":"RFM_ORAB!AH107+RFM_NomCapex!AH107-RFM_NomSLDepn!AH107+RFM_IndexRAB!AH107","v":1.8429702208777599E-14},{"$f":"MAX(PTRM_Life!AH107-1,IF(AND(PTRM_Life!AH107<=1,ROUND(AH107,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AM107+PTRM_Capex!AM107-PTRM_NomSLDepn!AM107+PTRM_IndexRAB!AM107","v":2.0787957892246464E-14},{"$f":"RFM_ORAB!AM107+RFM_NomCapex!AM107-RFM_NomSLDepn!AM107+RFM_IndexRAB!AM107","v":2.0909845339906689E-14},{"$f":"MAX(PTRM_Life!AM107-1,IF(AND(PTRM_Life!AM107<=1,ROUND(AM107,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR107+PTRM_Capex!AR107-PTRM_NomSLDepn!AR107+PTRM_IndexRAB!AR107","v":2.3475490058009659E-14},{"$f":"RFM_ORAB!AR107+RFM_NomCapex!AR107-RFM_NomSLDepn!AR107+RFM_IndexRAB!AR107","v":2.3452061724009283E-14},{"$f":"MAX(PTRM_Life!AR107-1,IF(AND(PTRM_Life!AR107<=1,ROUND(AR107,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW107+PTRM_Capex!AW107-PTRM_NomSLDepn!AW107+PTRM_IndexRAB!AW107","v":2.652291719062403E-14},{"$f":"RFM_ORAB!AW107+RFM_NomCapex!AW107-RFM_NomSLDepn!AW107+RFM_IndexRAB!AW107","v":2.6689761565113816E-14},{"$f":"MAX(PTRM_Life!AW107-1,IF(AND(PTRM_Life!AW107<=1,ROUND(AW107,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB107+PTRM_Capex!BB107-PTRM_NomSLDepn!BB107+PTRM_IndexRAB!BB107","v":2.9885002855634431E-14},{"$f":"RFM_ORAB!BB107+RFM_NomCapex!BB107-RFM_NomSLDepn!BB107+RFM_IndexRAB!BB107","v":2.9713705586215087E-14},{"$f":"MAX(PTRM_Life!BB107-1,IF(AND(PTRM_Life!BB107<=1,ROUND(BB107,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I108+PTRM_Capex!I108-PTRM_NomSLDepn!I108+PTRM_IndexRAB!I108","v":101.59971549523868},{"$f":"RFM_ORAB!I108+RFM_NomCapex!I108-RFM_NomSLDepn!I108+RFM_IndexRAB!I108","v":100.39761844872172},{"$f":"MAX(PTRM_Life!I108-1,IF(AND(PTRM_Life!I108<=1,ROUND(I108,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N108+PTRM_Capex!N108-PTRM_NomSLDepn!N108+PTRM_IndexRAB!N108","v":92.909442852543805},{"$f":"RFM_ORAB!N108+RFM_NomCapex!N108-RFM_NomSLDepn!N108+RFM_IndexRAB!N108","v":93.71122427078781},{"$f":"MAX(PTRM_Life!N108-1,IF(AND(PTRM_Life!N108<=1,ROUND(N108,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S108+PTRM_Capex!S108-PTRM_NomSLDepn!S108+PTRM_IndexRAB!S108","v":81.11439452469989},{"$f":"RFM_ORAB!S108+RFM_NomCapex!S108-RFM_NomSLDepn!S108+RFM_IndexRAB!S108","v":82.775162576810146},{"$f":"MAX(PTRM_Life!S108-1,IF(AND(PTRM_Life!S108<=1,ROUND(S108,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X108+PTRM_Capex!X108-PTRM_NomSLDepn!X108+PTRM_IndexRAB!X108","v":64.54687052586759},{"$f":"RFM_ORAB!X108+RFM_NomCapex!X108-RFM_NomSLDepn!X108+RFM_IndexRAB!X108","v":63.193889952833104},{"$f":"MAX(PTRM_Life!X108-1,IF(AND(PTRM_Life!X108<=1,ROUND(X108,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC108+PTRM_Capex!AC108-PTRM_NomSLDepn!AC108+PTRM_IndexRAB!AC108","v":38.94002035048053},{"$f":"RFM_ORAB!AC108+RFM_NomCapex!AC108-RFM_NomSLDepn!AC108+RFM_IndexRAB!AC108","v":39.370849168175305},{"$f":"MAX(PTRM_Life!AC108-1,IF(AND(PTRM_Life!AC108<=1,ROUND(AC108,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH108+PTRM_Capex!AH108-PTRM_NomSLDepn!AH108+PTRM_IndexRAB!AH108","v":7.48865909341818},{"$f":"RFM_ORAB!AH108+RFM_NomCapex!AH108-RFM_NomSLDepn!AH108+RFM_IndexRAB!AH108","v":7.6471331661791888},{"$f":"MAX(PTRM_Life!AH108-1,IF(AND(PTRM_Life!AH108<=1,ROUND(AH108,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM108+PTRM_Capex!AM108-PTRM_NomSLDepn!AM108+PTRM_IndexRAB!AM108","v":0},{"$f":"RFM_ORAB!AM108+RFM_NomCapex!AM108-RFM_NomSLDepn!AM108+RFM_IndexRAB!AM108","v":0},{"$f":"MAX(PTRM_Life!AM108-1,IF(AND(PTRM_Life!AM108<=1,ROUND(AM108,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR108+PTRM_Capex!AR108-PTRM_NomSLDepn!AR108+PTRM_IndexRAB!AR108","v":0},{"$f":"RFM_ORAB!AR108+RFM_NomCapex!AR108-RFM_NomSLDepn!AR108+RFM_IndexRAB!AR108","v":0},{"$f":"MAX(PTRM_Life!AR108-1,IF(AND(PTRM_Life!AR108<=1,ROUND(AR108,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW108+PTRM_Capex!AW108-PTRM_NomSLDepn!AW108+PTRM_IndexRAB!AW108","v":0},{"$f":"RFM_ORAB!AW108+RFM_NomCapex!AW108-RFM_NomSLDepn!AW108+RFM_IndexRAB!AW108","v":0},{"$f":"MAX(PTRM_Life!AW108-1,IF(AND(PTRM_Life!AW108<=1,ROUND(AW108,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB108+PTRM_Capex!BB108-PTRM_NomSLDepn!BB108+PTRM_IndexRAB!BB108","v":0},{"$f":"RFM_ORAB!BB108+RFM_NomCapex!BB108-RFM_NomSLDepn!BB108+RFM_IndexRAB!BB108","v":0},{"$f":"MAX(PTRM_Life!BB108-1,IF(AND(PTRM_Life!BB108<=1,ROUND(BB108,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I109+PTRM_Capex!I109-PTRM_NomSLDepn!I109+PTRM_IndexRAB!I109","v":107.43426811139067},{"$f":"RFM_ORAB!I109+RFM_NomCapex!I109-RFM_NomSLDepn!I109+RFM_IndexRAB!I109","v":106.16313840633289},{"$f":"MAX(PTRM_Life!I109-1,IF(AND(PTRM_Life!I109<=1,ROUND(I109,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N109+PTRM_Capex!N109-PTRM_NomSLDepn!N109+PTRM_IndexRAB!N109","v":99.111297899251596},{"$f":"RFM_ORAB!N109+RFM_NomCapex!N109-RFM_NomSLDepn!N109+RFM_IndexRAB!N109","v":99.966599519344058},{"$f":"MAX(PTRM_Life!N109-1,IF(AND(PTRM_Life!N109<=1,ROUND(N109,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S109+PTRM_Capex!S109-PTRM_NomSLDepn!S109+PTRM_IndexRAB!S109","v":87.758014936843281},{"$f":"RFM_ORAB!S109+RFM_NomCapex!S109-RFM_NomSLDepn!S109+RFM_IndexRAB!S109","v":89.554807089182447},{"$f":"MAX(PTRM_Life!S109-1,IF(AND(PTRM_Life!S109<=1,ROUND(S109,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X109+PTRM_Capex!X109-PTRM_NomSLDepn!X109+PTRM_IndexRAB!X109","v":71.700745852142717},{"$f":"RFM_ORAB!X109+RFM_NomCapex!X109-RFM_NomSLDepn!X109+RFM_IndexRAB!X109","v":70.197811388865247},{"$f":"MAX(PTRM_Life!X109-1,IF(AND(PTRM_Life!X109<=1,ROUND(X109,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC109+PTRM_Capex!AC109-PTRM_NomSLDepn!AC109+PTRM_IndexRAB!AC109","v":46.259707814469976},{"$f":"RFM_ORAB!AC109+RFM_NomCapex!AC109-RFM_NomSLDepn!AC109+RFM_IndexRAB!AC109","v":46.771520983678258},{"$f":"MAX(PTRM_Life!AC109-1,IF(AND(PTRM_Life!AC109<=1,ROUND(AC109,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH109+PTRM_Capex!AH109-PTRM_NomSLDepn!AH109+PTRM_IndexRAB!AH109","v":15.250847481362785},{"$f":"RFM_ORAB!AH109+RFM_NomCapex!AH109-RFM_NomSLDepn!AH109+RFM_IndexRAB!AH109","v":15.573584019810987},{"$f":"MAX(PTRM_Life!AH109-1,IF(AND(PTRM_Life!AH109<=1,ROUND(AH109,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM109+PTRM_Capex!AM109-PTRM_NomSLDepn!AM109+PTRM_IndexRAB!AM109","v":-5.3703037425971873E-16},{"$f":"RFM_ORAB!AM109+RFM_NomCapex!AM109-RFM_NomSLDepn!AM109+RFM_IndexRAB!AM109","v":0},{"$f":"MAX(PTRM_Life!AM109-1,IF(AND(PTRM_Life!AM109<=1,ROUND(AM109,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR109+PTRM_Capex!AR109-PTRM_NomSLDepn!AR109+PTRM_IndexRAB!AR109","v":0},{"$f":"RFM_ORAB!AR109+RFM_NomCapex!AR109-RFM_NomSLDepn!AR109+RFM_IndexRAB!AR109","v":0},{"$f":"MAX(PTRM_Life!AR109-1,IF(AND(PTRM_Life!AR109<=1,ROUND(AR109,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW109+PTRM_Capex!AW109-PTRM_NomSLDepn!AW109+PTRM_IndexRAB!AW109","v":0},{"$f":"RFM_ORAB!AW109+RFM_NomCapex!AW109-RFM_NomSLDepn!AW109+RFM_IndexRAB!AW109","v":0},{"$f":"MAX(PTRM_Life!AW109-1,IF(AND(PTRM_Life!AW109<=1,ROUND(AW109,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB109+PTRM_Capex!BB109-PTRM_NomSLDepn!BB109+PTRM_IndexRAB!BB109","v":0},{"$f":"RFM_ORAB!BB109+RFM_NomCapex!BB109-RFM_NomSLDepn!BB109+RFM_IndexRAB!BB109","v":0},{"$f":"MAX(PTRM_Life!BB109-1,IF(AND(PTRM_Life!BB109<=1,ROUND(BB109,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I110+PTRM_Capex!I110-PTRM_NomSLDepn!I110+PTRM_IndexRAB!I110","v":109.77646296422648},{"$f":"RFM_ORAB!I110+RFM_NomCapex!I110-RFM_NomSLDepn!I110+RFM_IndexRAB!I110","v":108.47762111941289},{"$f":"MAX(PTRM_Life!I110-1,IF(AND(PTRM_Life!I110<=1,ROUND(I110,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N110+PTRM_Capex!N110-PTRM_NomSLDepn!N110+PTRM_IndexRAB!N110","v":102.09405542886677},{"$f":"RFM_ORAB!N110+RFM_NomCapex!N110-RFM_NomSLDepn!N110+RFM_IndexRAB!N110","v":102.97509737727191},{"$f":"MAX(PTRM_Life!N110-1,IF(AND(PTRM_Life!N110<=1,ROUND(N110,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S110+PTRM_Capex!S110-PTRM_NomSLDepn!S110+PTRM_IndexRAB!S110","v":91.555093728019187},{"$f":"RFM_ORAB!S110+RFM_NomCapex!S110-RFM_NomSLDepn!S110+RFM_IndexRAB!S110","v":93.429628766620198},{"$f":"MAX(PTRM_Life!S110-1,IF(AND(PTRM_Life!S110<=1,ROUND(S110,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X110+PTRM_Capex!X110-PTRM_NomSLDepn!X110+PTRM_IndexRAB!X110","v":76.534617561951336},{"$f":"RFM_ORAB!X110+RFM_NomCapex!X110-RFM_NomSLDepn!X110+RFM_IndexRAB!X110","v":74.930359293776306},{"$f":"MAX(PTRM_Life!X110-1,IF(AND(PTRM_Life!X110<=1,ROUND(X110,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC110+PTRM_Capex!AC110-PTRM_NomSLDepn!AC110+PTRM_IndexRAB!AC110","v":52.091512689140721},{"$f":"RFM_ORAB!AC110+RFM_NomCapex!AC110-RFM_NomSLDepn!AC110+RFM_IndexRAB!AC110","v":52.667848413205611},{"$f":"MAX(PTRM_Life!AC110-1,IF(AND(PTRM_Life!AC110<=1,ROUND(AC110,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH110+PTRM_Capex!AH110-PTRM_NomSLDepn!AH110+PTRM_IndexRAB!AH110","v":22.540179679577779},{"$f":"RFM_ORAB!AH110+RFM_NomCapex!AH110-RFM_NomSLDepn!AH110+RFM_IndexRAB!AH110","v":23.017172159810563},{"$f":"MAX(PTRM_Life!AH110-1,IF(AND(PTRM_Life!AH110<=1,ROUND(AH110,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM110+PTRM_Capex!AM110-PTRM_NomSLDepn!AM110+PTRM_IndexRAB!AM110","v":2.2717589379899645E-15},{"$f":"RFM_ORAB!AM110+RFM_NomCapex!AM110-RFM_NomSLDepn!AM110+RFM_IndexRAB!AM110","v":0},{"$f":"MAX(PTRM_Life!AM110-1,IF(AND(PTRM_Life!AM110<=1,ROUND(AM110,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR110+PTRM_Capex!AR110-PTRM_NomSLDepn!AR110+PTRM_IndexRAB!AR110","v":0},{"$f":"RFM_ORAB!AR110+RFM_NomCapex!AR110-RFM_NomSLDepn!AR110+RFM_IndexRAB!AR110","v":0},{"$f":"MAX(PTRM_Life!AR110-1,IF(AND(PTRM_Life!AR110<=1,ROUND(AR110,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW110+PTRM_Capex!AW110-PTRM_NomSLDepn!AW110+PTRM_IndexRAB!AW110","v":0},{"$f":"RFM_ORAB!AW110+RFM_NomCapex!AW110-RFM_NomSLDepn!AW110+RFM_IndexRAB!AW110","v":0},{"$f":"MAX(PTRM_Life!AW110-1,IF(AND(PTRM_Life!AW110<=1,ROUND(AW110,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB110+PTRM_Capex!BB110-PTRM_NomSLDepn!BB110+PTRM_IndexRAB!BB110","v":0},{"$f":"RFM_ORAB!BB110+RFM_NomCapex!BB110-RFM_NomSLDepn!BB110+RFM_IndexRAB!BB110","v":0},{"$f":"MAX(PTRM_Life!BB110-1,IF(AND(PTRM_Life!BB110<=1,ROUND(BB110,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I111+PTRM_Capex!I111-PTRM_NomSLDepn!I111+PTRM_IndexRAB!I111","v":113.71753372219518},{"$f":"RFM_ORAB!I111+RFM_NomCapex!I111-RFM_NomSLDepn!I111+RFM_IndexRAB!I111","v":112.37206232241505},{"$f":"MAX(PTRM_Life!I111-1,IF(AND(PTRM_Life!I111<=1,ROUND(I111,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N111+PTRM_Capex!N111-PTRM_NomSLDepn!N111+PTRM_IndexRAB!N111","v":106.55211956505202},{"$f":"RFM_ORAB!N111+RFM_NomCapex!N111-RFM_NomSLDepn!N111+RFM_IndexRAB!N111","v":107.47163330788398},{"$f":"MAX(PTRM_Life!N111-1,IF(AND(PTRM_Life!N111<=1,ROUND(N111,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S111+PTRM_Capex!S111-PTRM_NomSLDepn!S111+PTRM_IndexRAB!S111","v":96.658898018600027},{"$f":"RFM_ORAB!S111+RFM_NomCapex!S111-RFM_NomSLDepn!S111+RFM_IndexRAB!S111","v":98.637930355857861},{"$f":"MAX(PTRM_Life!S111-1,IF(AND(PTRM_Life!S111<=1,ROUND(S111,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X111+PTRM_Capex!X111-PTRM_NomSLDepn!X111+PTRM_IndexRAB!X111","v":82.436744337108365},{"$f":"RFM_ORAB!X111+RFM_NomCapex!X111-RFM_NomSLDepn!X111+RFM_IndexRAB!X111","v":80.708770344200019},{"$f":"MAX(PTRM_Life!X111-1,IF(AND(PTRM_Life!X111<=1,ROUND(X111,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC111+PTRM_Capex!AC111-PTRM_NomSLDepn!AC111+PTRM_IndexRAB!AC111","v":58.613509236848977},{"$f":"RFM_ORAB!AC111+RFM_NomCapex!AC111-RFM_NomSLDepn!AC111+RFM_IndexRAB!AC111","v":59.262003733209546},{"$f":"MAX(PTRM_Life!AC111-1,IF(AND(PTRM_Life!AC111<=1,ROUND(AC111,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH111+PTRM_Capex!AH111-PTRM_NomSLDepn!AH111+PTRM_IndexRAB!AH111","v":30.058987128958645},{"$f":"RFM_ORAB!AH111+RFM_NomCapex!AH111-RFM_NomSLDepn!AH111+RFM_IndexRAB!AH111","v":30.695091677713346},{"$f":"MAX(PTRM_Life!AH111-1,IF(AND(PTRM_Life!AH111<=1,ROUND(AH111,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM111+PTRM_Capex!AM111-PTRM_NomSLDepn!AM111+PTRM_IndexRAB!AM111","v":1.3931729085273298E-15},{"$f":"RFM_ORAB!AM111+RFM_NomCapex!AM111-RFM_NomSLDepn!AM111+RFM_IndexRAB!AM111","v":-7.4940704035158969E-15},{"$f":"MAX(PTRM_Life!AM111-1,IF(AND(PTRM_Life!AM111<=1,ROUND(AM111,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR111+PTRM_Capex!AR111-PTRM_NomSLDepn!AR111+PTRM_IndexRAB!AR111","v":-8.4135952414723585E-15},{"$f":"RFM_ORAB!AR111+RFM_NomCapex!AR111-RFM_NomSLDepn!AR111+RFM_IndexRAB!AR111","v":-8.4051985469209722E-15},{"$f":"MAX(PTRM_Life!AR111-1,IF(AND(PTRM_Life!AR111<=1,ROUND(AR111,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW111+PTRM_Capex!AW111-PTRM_NomSLDepn!AW111+PTRM_IndexRAB!AW111","v":-9.5057904782209902E-15},{"$f":"RFM_ORAB!AW111+RFM_NomCapex!AW111-RFM_NomSLDepn!AW111+RFM_IndexRAB!AW111","v":-9.5655873570850688E-15},{"$f":"MAX(PTRM_Life!AW111-1,IF(AND(PTRM_Life!AW111<=1,ROUND(AW111,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB111+PTRM_Capex!BB111-PTRM_NomSLDepn!BB111+PTRM_IndexRAB!BB111","v":-1.071075905960754E-14},{"$f":"RFM_ORAB!BB111+RFM_NomCapex!BB111-RFM_NomSLDepn!BB111+RFM_IndexRAB!BB111","v":-1.0649366267069343E-14},{"$f":"MAX(PTRM_Life!BB111-1,IF(AND(PTRM_Life!BB111<=1,ROUND(BB111,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I112+PTRM_Capex!I112-PTRM_NomSLDepn!I112+PTRM_IndexRAB!I112","v":117.6283479451115},{"$f":"RFM_ORAB!I112+RFM_NomCapex!I112-RFM_NomSLDepn!I112+RFM_IndexRAB!I112","v":116.23660497651913},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N112+PTRM_Capex!N112-PTRM_NomSLDepn!N112+PTRM_IndexRAB!N112","v":110.98190333214457},{"$f":"RFM_ORAB!N112+RFM_NomCapex!N112-RFM_NomSLDepn!N112+RFM_IndexRAB!N112","v":111.93964481805891},{"$f":"MAX(PTRM_Life!N112-1,IF(AND(PTRM_Life!N112<=1,ROUND(N112,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S112+PTRM_Capex!S112-PTRM_NomSLDepn!S112+PTRM_IndexRAB!S112","v":101.73714421672659},{"$f":"RFM_ORAB!S112+RFM_NomCapex!S112-RFM_NomSLDepn!S112+RFM_IndexRAB!S112","v":103.82015056619302},{"$f":"MAX(PTRM_Life!S112-1,IF(AND(PTRM_Life!S112<=1,ROUND(S112,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X112+PTRM_Capex!X112-PTRM_NomSLDepn!X112+PTRM_IndexRAB!X112","v":88.317214636857074},{"$f":"RFM_ORAB!X112+RFM_NomCapex!X112-RFM_NomSLDepn!X112+RFM_IndexRAB!X112","v":86.46597886516615},{"$f":"MAX(PTRM_Life!X112-1,IF(AND(PTRM_Life!X112<=1,ROUND(X112,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC112+PTRM_Capex!AC112-PTRM_NomSLDepn!AC112+PTRM_IndexRAB!AC112","v":65.120319509467677},{"$f":"RFM_ORAB!AC112+RFM_NomCapex!AC112-RFM_NomSLDepn!AC112+RFM_IndexRAB!AC112","v":65.840804758567558},{"$f":"MAX(PTRM_Life!AC112-1,IF(AND(PTRM_Life!AC112<=1,ROUND(AC112,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH112+PTRM_Capex!AH112-PTRM_NomSLDepn!AH112+PTRM_IndexRAB!AH112","v":37.570386594946044},{"$f":"RFM_ORAB!AH112+RFM_NomCapex!AH112-RFM_NomSLDepn!AH112+RFM_IndexRAB!AH112","v":38.365446445399023},{"$f":"MAX(PTRM_Life!AH112-1,IF(AND(PTRM_Life!AH112<=1,ROUND(AH112,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM112+PTRM_Capex!AM112-PTRM_NomSLDepn!AM112+PTRM_IndexRAB!AM112","v":8.1878948066105295E-15},{"$f":"RFM_ORAB!AM112+RFM_NomCapex!AM112-RFM_NomSLDepn!AM112+RFM_IndexRAB!AM112","v":4.4270143106928117E-15},{"$f":"MAX(PTRM_Life!AM112-1,IF(AND(PTRM_Life!AM112<=1,ROUND(AM112,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR112+PTRM_Capex!AR112-PTRM_NomSLDepn!AR112+PTRM_IndexRAB!AR112","v":4.9702103840524809E-15},{"$f":"RFM_ORAB!AR112+RFM_NomCapex!AR112-RFM_NomSLDepn!AR112+RFM_IndexRAB!AR112","v":4.9652501575080286E-15},{"$f":"MAX(PTRM_Life!AR112-1,IF(AND(PTRM_Life!AR112<=1,ROUND(AR112,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW112+PTRM_Capex!AW112-PTRM_NomSLDepn!AW112+PTRM_IndexRAB!AW112","v":5.615409012142265E-15},{"$f":"RFM_ORAB!AW112+RFM_NomCapex!AW112-RFM_NomSLDepn!AW112+RFM_IndexRAB!AW112","v":5.6507331583288081E-15},{"$f":"MAX(PTRM_Life!AW112-1,IF(AND(PTRM_Life!AW112<=1,ROUND(AW112,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB112+PTRM_Capex!BB112-PTRM_NomSLDepn!BB112+PTRM_IndexRAB!BB112","v":6.3272268716636791E-15},{"$f":"RFM_ORAB!BB112+RFM_NomCapex!BB112-RFM_NomSLDepn!BB112+RFM_IndexRAB!BB112","v":6.2909599624266813E-15},{"$f":"MAX(PTRM_Life!BB112-1,IF(AND(PTRM_Life!BB112<=1,ROUND(BB112,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N113+PTRM_Capex!N113-PTRM_NomSLDepn!N113+PTRM_IndexRAB!N113","v":116.84309934948412},{"$f":"RFM_ORAB!N113+RFM_NomCapex!N113-RFM_NomSLDepn!N113+RFM_IndexRAB!N113","v":117.85142124909059},{"$f":"MAX(PTRM_Life!N113-1,IF(AND(PTRM_Life!N113<=1,ROUND(N113,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S113+PTRM_Capex!S113-PTRM_NomSLDepn!S113+PTRM_IndexRAB!S113","v":108.14000922117181},{"$f":"RFM_ORAB!S113+RFM_NomCapex!S113-RFM_NomSLDepn!S113+RFM_IndexRAB!S113","v":110.35411034985304},{"$f":"MAX(PTRM_Life!S113-1,IF(AND(PTRM_Life!S113<=1,ROUND(S113,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X113+PTRM_Capex!X113-PTRM_NomSLDepn!X113+PTRM_IndexRAB!X113","v":95.365578547505891},{"$f":"RFM_ORAB!X113+RFM_NomCapex!X113-RFM_NomSLDepn!X113+RFM_IndexRAB!X113","v":93.366600532618804},{"$f":"MAX(PTRM_Life!X113-1,IF(AND(PTRM_Life!X113<=1,ROUND(X113,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC113+PTRM_Capex!AC113-PTRM_NomSLDepn!AC113+PTRM_IndexRAB!AC113","v":72.514819178686224},{"$f":"RFM_ORAB!AC113+RFM_NomCapex!AC113-RFM_NomSLDepn!AC113+RFM_IndexRAB!AC113","v":73.317116494684342},{"$f":"MAX(PTRM_Life!AC113-1,IF(AND(PTRM_Life!AC113<=1,ROUND(AC113,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH113+PTRM_Capex!AH113-PTRM_NomSLDepn!AH113+PTRM_IndexRAB!AH113","v":45.639877539043184},{"$f":"RFM_ORAB!AH113+RFM_NomCapex!AH113-RFM_NomSLDepn!AH113+RFM_IndexRAB!AH113","v":46.605702953673472},{"$f":"MAX(PTRM_Life!AH113-1,IF(AND(PTRM_Life!AH113<=1,ROUND(AH113,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM113+PTRM_Capex!AM113-PTRM_NomSLDepn!AM113+PTRM_IndexRAB!AM113","v":8.7615576526432548},{"$f":"RFM_ORAB!AM113+RFM_NomCapex!AM113-RFM_NomSLDepn!AM113+RFM_IndexRAB!AM113","v":8.8129298896539385},{"$f":"MAX(PTRM_Life!AM113-1,IF(AND(PTRM_Life!AM113<=1,ROUND(AM113,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR113+PTRM_Capex!AR113-PTRM_NomSLDepn!AR113+PTRM_IndexRAB!AR113","v":-2.7403360568903384E-16},{"$f":"RFM_ORAB!AR113+RFM_NomCapex!AR113-RFM_NomSLDepn!AR113+RFM_IndexRAB!AR113","v":1.7054039860616564E-15},{"$f":"MAX(PTRM_Life!AR113-1,IF(AND(PTRM_Life!AR113<=1,ROUND(AR113,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW113+PTRM_Capex!AW113-PTRM_NomSLDepn!AW113+PTRM_IndexRAB!AW113","v":1.9287126748675771E-15},{"$f":"RFM_ORAB!AW113+RFM_NomCapex!AW113-RFM_NomSLDepn!AW113+RFM_IndexRAB!AW113","v":1.9408453847612887E-15},{"$f":"MAX(PTRM_Life!AW113-1,IF(AND(PTRM_Life!AW113<=1,ROUND(AW113,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB113+PTRM_Capex!BB113-PTRM_NomSLDepn!BB113+PTRM_IndexRAB!BB113","v":2.1731992518715737E-15},{"$f":"RFM_ORAB!BB113+RFM_NomCapex!BB113-RFM_NomSLDepn!BB113+RFM_IndexRAB!BB113","v":2.1607427331438339E-15},{"$f":"MAX(PTRM_Life!BB113-1,IF(AND(PTRM_Life!BB113<=1,ROUND(BB113,6)<>0),MIN(Capex_06_Life,5),0))","v":0}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N114+PTRM_Capex!N114-PTRM_NomSLDepn!N114+PTRM_IndexRAB!N114","v":120.72403269710452},{"$f":"RFM_ORAB!N114+RFM_NomCapex!N114-RFM_NomSLDepn!N114+RFM_IndexRAB!N114","v":121.76584592060698},{"$f":"MAX(PTRM_Life!N114-1,IF(AND(PTRM_Life!N114<=1,ROUND(N114,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S114+PTRM_Capex!S114-PTRM_NomSLDepn!S114+PTRM_IndexRAB!S114","v":112.7171600503066},{"$f":"RFM_ORAB!S114+RFM_NomCapex!S114-RFM_NomSLDepn!S114+RFM_IndexRAB!S114","v":115.02497556730646},{"$f":"MAX(PTRM_Life!S114-1,IF(AND(PTRM_Life!S114<=1,ROUND(S114,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X114+PTRM_Capex!X114-PTRM_NomSLDepn!X114+PTRM_IndexRAB!X114","v":100.81399759008468},{"$f":"RFM_ORAB!X114+RFM_NomCapex!X114-RFM_NomSLDepn!X114+RFM_IndexRAB!X114","v":98.700814113983071},{"$f":"MAX(PTRM_Life!X114-1,IF(AND(PTRM_Life!X114<=1,ROUND(X114,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC114+PTRM_Capex!AC114-PTRM_NomSLDepn!AC114+PTRM_IndexRAB!AC114","v":78.707402294817399},{"$f":"RFM_ORAB!AC114+RFM_NomCapex!AC114-RFM_NomSLDepn!AC114+RFM_IndexRAB!AC114","v":79.578213783083228},{"$f":"MAX(PTRM_Life!AC114-1,IF(AND(PTRM_Life!AC114<=1,ROUND(AC114,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH114+PTRM_Capex!AH114-PTRM_NomSLDepn!AH114+PTRM_IndexRAB!AH114","v":52.97750604989016},{"$f":"RFM_ORAB!AH114+RFM_NomCapex!AH114-RFM_NomSLDepn!AH114+RFM_IndexRAB!AH114","v":54.098609446868885},{"$f":"MAX(PTRM_Life!AH114-1,IF(AND(PTRM_Life!AH114<=1,ROUND(AH114,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM114+PTRM_Capex!AM114-PTRM_NomSLDepn!AM114+PTRM_IndexRAB!AM114","v":17.434583160080724},{"$f":"RFM_ORAB!AM114+RFM_NomCapex!AM114-RFM_NomSLDepn!AM114+RFM_IndexRAB!AM114","v":17.536808537552496},{"$f":"MAX(PTRM_Life!AM114-1,IF(AND(PTRM_Life!AM114<=1,ROUND(AM114,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR114+PTRM_Capex!AR114-PTRM_NomSLDepn!AR114+PTRM_IndexRAB!AR114","v":-3.4511714544452014E-15},{"$f":"RFM_ORAB!AR114+RFM_NomCapex!AR114-RFM_NomSLDepn!AR114+RFM_IndexRAB!AR114","v":2.6765137054778398E-15},{"$f":"MAX(PTRM_Life!AR114-1,IF(AND(PTRM_Life!AR114<=1,ROUND(AR114,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW114+PTRM_Capex!AW114-PTRM_NomSLDepn!AW114+PTRM_IndexRAB!AW114","v":3.0269812609815614E-15},{"$f":"RFM_ORAB!AW114+RFM_NomCapex!AW114-RFM_NomSLDepn!AW114+RFM_IndexRAB!AW114","v":3.0460227107380496E-15},{"$f":"MAX(PTRM_Life!AW114-1,IF(AND(PTRM_Life!AW114<=1,ROUND(AW114,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB114+PTRM_Capex!BB114-PTRM_NomSLDepn!BB114+PTRM_IndexRAB!BB114","v":3.4106860485303014E-15},{"$f":"RFM_ORAB!BB114+RFM_NomCapex!BB114-RFM_NomSLDepn!BB114+RFM_IndexRAB!BB114","v":3.3911364031853698E-15},{"$f":"MAX(PTRM_Life!BB114-1,IF(AND(PTRM_Life!BB114<=1,ROUND(BB114,6)<>0),MIN(Capex_07_Life,5),0))","v":0}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N115+PTRM_Capex!N115-PTRM_NomSLDepn!N115+PTRM_IndexRAB!N115","v":126.64282517898013},{"$f":"RFM_ORAB!N115+RFM_NomCapex!N115-RFM_NomSLDepn!N115+RFM_IndexRAB!N115","v":127.73571585688011},{"$f":"MAX(PTRM_Life!N115-1,IF(AND(PTRM_Life!N115<=1,ROUND(N115,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S115+PTRM_Capex!S115-PTRM_NomSLDepn!S115+PTRM_IndexRAB!S115","v":119.20316374118121},{"$f":"RFM_ORAB!S115+RFM_NomCapex!S115-RFM_NomSLDepn!S115+RFM_IndexRAB!S115","v":121.64377625159746},{"$f":"MAX(PTRM_Life!S115-1,IF(AND(PTRM_Life!S115<=1,ROUND(S115,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X115+PTRM_Capex!X115-PTRM_NomSLDepn!X115+PTRM_IndexRAB!X115","v":107.97843005162673},{"$f":"RFM_ORAB!X115+RFM_NomCapex!X115-RFM_NomSLDepn!X115+RFM_IndexRAB!X115","v":105.71507139494219},{"$f":"MAX(PTRM_Life!X115-1,IF(AND(PTRM_Life!X115<=1,ROUND(X115,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC115+PTRM_Capex!AC115-PTRM_NomSLDepn!AC115+PTRM_IndexRAB!AC115","v":86.252218420899894},{"$f":"RFM_ORAB!AC115+RFM_NomCapex!AC115-RFM_NomSLDepn!AC115+RFM_IndexRAB!AC115","v":87.206505063571583},{"$f":"MAX(PTRM_Life!AC115-1,IF(AND(PTRM_Life!AC115<=1,ROUND(AC115,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH115+PTRM_Capex!AH115-PTRM_NomSLDepn!AH115+PTRM_IndexRAB!AH115","v":61.24576245051324},{"$f":"RFM_ORAB!AH115+RFM_NomCapex!AH115-RFM_NomSLDepn!AH115+RFM_IndexRAB!AH115","v":62.541837661550161},{"$f":"MAX(PTRM_Life!AH115-1,IF(AND(PTRM_Life!AH115<=1,ROUND(AH115,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM115+PTRM_Capex!AM115-PTRM_NomSLDepn!AM115+PTRM_IndexRAB!AM115","v":26.454247735880536},{"$f":"RFM_ORAB!AM115+RFM_NomCapex!AM115-RFM_NomSLDepn!AM115+RFM_IndexRAB!AM115","v":26.609358726243851},{"$f":"MAX(PTRM_Life!AM115-1,IF(AND(PTRM_Life!AM115<=1,ROUND(AM115,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR115+PTRM_Capex!AR115-PTRM_NomSLDepn!AR115+PTRM_IndexRAB!AR115","v":-6.4246289561566758E-15},{"$f":"RFM_ORAB!AR115+RFM_NomCapex!AR115-RFM_NomSLDepn!AR115+RFM_IndexRAB!AR115","v":3.2269606348516296E-15},{"$f":"MAX(PTRM_Life!AR115-1,IF(AND(PTRM_Life!AR115<=1,ROUND(AR115,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW115+PTRM_Capex!AW115-PTRM_NomSLDepn!AW115+PTRM_IndexRAB!AW115","v":3.6495047089165443E-15},{"$f":"RFM_ORAB!AW115+RFM_NomCapex!AW115-RFM_NomSLDepn!AW115+RFM_IndexRAB!AW115","v":3.6724621885173155E-15},{"$f":"MAX(PTRM_Life!AW115-1,IF(AND(PTRM_Life!AW115<=1,ROUND(AW115,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB115+PTRM_Capex!BB115-PTRM_NomSLDepn!BB115+PTRM_IndexRAB!BB115","v":4.1121215235772538E-15},{"$f":"RFM_ORAB!BB115+RFM_NomCapex!BB115-RFM_NomSLDepn!BB115+RFM_IndexRAB!BB115","v":4.088551333809763E-15},{"$f":"MAX(PTRM_Life!BB115-1,IF(AND(PTRM_Life!BB115<=1,ROUND(BB115,6)<>0),MIN(Capex_08_Life,5),0))","v":0}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N116+PTRM_Capex!N116-PTRM_NomSLDepn!N116+PTRM_IndexRAB!N116","v":128.58065627537769},{"$f":"RFM_ORAB!N116+RFM_NomCapex!N116-RFM_NomSLDepn!N116+RFM_IndexRAB!N116","v":129.69026987096061},{"$f":"MAX(PTRM_Life!N116-1,IF(AND(PTRM_Life!N116<=1,ROUND(N116,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S116+PTRM_Capex!S116-PTRM_NomSLDepn!S116+PTRM_IndexRAB!S116","v":121.93440655989365},{"$f":"RFM_ORAB!S116+RFM_NomCapex!S116-RFM_NomSLDepn!S116+RFM_IndexRAB!S116","v":124.43093961120093},{"$f":"MAX(PTRM_Life!S116-1,IF(AND(PTRM_Life!S116<=1,ROUND(S116,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X116+PTRM_Capex!X116-PTRM_NomSLDepn!X116+PTRM_IndexRAB!X116","v":111.73087138476926},{"$f":"RFM_ORAB!X116+RFM_NomCapex!X116-RFM_NomSLDepn!X116+RFM_IndexRAB!X116","v":109.3888570135035},{"$f":"MAX(PTRM_Life!X116-1,IF(AND(PTRM_Life!X116<=1,ROUND(X116,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC116+PTRM_Capex!AC116-PTRM_NomSLDepn!AC116+PTRM_IndexRAB!AC116","v":91.056308274582065},{"$f":"RFM_ORAB!AC116+RFM_NomCapex!AC116-RFM_NomSLDepn!AC116+RFM_IndexRAB!AC116","v":92.063746927271609},{"$f":"MAX(PTRM_Life!AC116-1,IF(AND(PTRM_Life!AC116<=1,ROUND(AC116,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH116+PTRM_Capex!AH116-PTRM_NomSLDepn!AH116+PTRM_IndexRAB!AH116","v":67.543513663822907},{"$f":"RFM_ORAB!AH116+RFM_NomCapex!AH116-RFM_NomSLDepn!AH116+RFM_IndexRAB!AH116","v":68.97286110311309},{"$f":"MAX(PTRM_Life!AH116-1,IF(AND(PTRM_Life!AH116<=1,ROUND(AH116,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM116+PTRM_Capex!AM116-PTRM_NomSLDepn!AM116+PTRM_IndexRAB!AM116","v":34.577153193655064},{"$f":"RFM_ORAB!AM116+RFM_NomCapex!AM116-RFM_NomSLDepn!AM116+RFM_IndexRAB!AM116","v":34.779891768169072},{"$f":"MAX(PTRM_Life!AM116-1,IF(AND(PTRM_Life!AM116<=1,ROUND(AM116,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR116+PTRM_Capex!AR116-PTRM_NomSLDepn!AR116+PTRM_IndexRAB!AR116","v":1.7895488468857533E-15},{"$f":"RFM_ORAB!AR116+RFM_NomCapex!AR116-RFM_NomSLDepn!AR116+RFM_IndexRAB!AR116","v":1.8140234036534346E-15},{"$f":"MAX(PTRM_Life!AR116-1,IF(AND(PTRM_Life!AR116<=1,ROUND(AR116,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW116+PTRM_Capex!AW116-PTRM_NomSLDepn!AW116+PTRM_IndexRAB!AW116","v":2.0515549158604523E-15},{"$f":"RFM_ORAB!AW116+RFM_NomCapex!AW116-RFM_NomSLDepn!AW116+RFM_IndexRAB!AW116","v":2.0644603739670438E-15},{"$f":"MAX(PTRM_Life!AW116-1,IF(AND(PTRM_Life!AW116<=1,ROUND(AW116,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB116+PTRM_Capex!BB116-PTRM_NomSLDepn!BB116+PTRM_IndexRAB!BB116","v":2.311613163753122E-15},{"$f":"RFM_ORAB!BB116+RFM_NomCapex!BB116-RFM_NomSLDepn!BB116+RFM_IndexRAB!BB116","v":2.298363273002984E-15},{"$f":"MAX(PTRM_Life!BB116-1,IF(AND(PTRM_Life!BB116<=1,ROUND(BB116,6)<>0),MIN(Capex_09_Life,5),0))","v":0}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N117+PTRM_Capex!N117-PTRM_NomSLDepn!N117+PTRM_IndexRAB!N117","v":131.64873575185194},{"$f":"RFM_ORAB!N117+RFM_NomCapex!N117-RFM_NomSLDepn!N117+RFM_IndexRAB!N117","v":132.78482597928638},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S117+PTRM_Capex!S117-PTRM_NomSLDepn!S117+PTRM_IndexRAB!S117","v":125.71087054327259},{"$f":"RFM_ORAB!S117+RFM_NomCapex!S117-RFM_NomSLDepn!S117+RFM_IndexRAB!S117","v":128.28472440514989},{"$f":"MAX(PTRM_Life!S117-1,IF(AND(PTRM_Life!S117<=1,ROUND(S117,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X117+PTRM_Capex!X117-PTRM_NomSLDepn!X117+PTRM_IndexRAB!X117","v":116.40385907752275},{"$f":"RFM_ORAB!X117+RFM_NomCapex!X117-RFM_NomSLDepn!X117+RFM_IndexRAB!X117","v":113.96389322518883},{"$f":"MAX(PTRM_Life!X117-1,IF(AND(PTRM_Life!X117<=1,ROUND(X117,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC117+PTRM_Capex!AC117-PTRM_NomSLDepn!AC117+PTRM_IndexRAB!AC117","v":96.558622146722215},{"$f":"RFM_ORAB!AC117+RFM_NomCapex!AC117-RFM_NomSLDepn!AC117+RFM_IndexRAB!AC117","v":97.626937896002431},{"$f":"MAX(PTRM_Life!AC117-1,IF(AND(PTRM_Life!AC117<=1,ROUND(AC117,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH117+PTRM_Capex!AH117-PTRM_NomSLDepn!AH117+PTRM_IndexRAB!AH117","v":74.27778386130808},{"$f":"RFM_ORAB!AH117+RFM_NomCapex!AH117-RFM_NomSLDepn!AH117+RFM_IndexRAB!AH117","v":75.849641089327548},{"$f":"MAX(PTRM_Life!AH117-1,IF(AND(PTRM_Life!AH117<=1,ROUND(AH117,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM117+PTRM_Capex!AM117-PTRM_NomSLDepn!AM117+PTRM_IndexRAB!AM117","v":42.777662038293201},{"$f":"RFM_ORAB!AM117+RFM_NomCapex!AM117-RFM_NomSLDepn!AM117+RFM_IndexRAB!AM117","v":43.028483214175232},{"$f":"MAX(PTRM_Life!AM117-1,IF(AND(PTRM_Life!AM117<=1,ROUND(AM117,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR117+PTRM_Capex!AR117-PTRM_NomSLDepn!AR117+PTRM_IndexRAB!AR117","v":-1.0769163338864018E-14},{"$f":"RFM_ORAB!AR117+RFM_NomCapex!AR117-RFM_NomSLDepn!AR117+RFM_IndexRAB!AR117","v":6.5780714209040525E-15},{"$f":"MAX(PTRM_Life!AR117-1,IF(AND(PTRM_Life!AR117<=1,ROUND(AR117,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW117+PTRM_Capex!AW117-PTRM_NomSLDepn!AW117+PTRM_IndexRAB!AW117","v":7.4394160148416169E-15},{"$f":"RFM_ORAB!AW117+RFM_NomCapex!AW117-RFM_NomSLDepn!AW117+RFM_IndexRAB!AW117","v":7.4862142121381158E-15},{"$f":"MAX(PTRM_Life!AW117-1,IF(AND(PTRM_Life!AW117<=1,ROUND(AW117,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB117+PTRM_Capex!BB117-PTRM_NomSLDepn!BB117+PTRM_IndexRAB!BB117","v":8.3824477997611763E-15},{"$f":"RFM_ORAB!BB117+RFM_NomCapex!BB117-RFM_NomSLDepn!BB117+RFM_IndexRAB!BB117","v":8.3344006094669105E-15},{"$f":"MAX(PTRM_Life!BB117-1,IF(AND(PTRM_Life!BB117<=1,ROUND(BB117,6)<>0),MIN(Capex_10_Life,5),0))","v":0}]
["Total",null,null,{"$f":"SUM(D107:D117)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D107:D117,E107:E117)/D118","v":30},null,null,{"$f":"SUM(H107:H117)","v":1534.4872037890789},{"$f":"SUM(I107:I117)","v":1516.3316161813621},{"$f":"SUMPRODUCT(I107:I117,J107:J117)/I118","v":26.100569304882377},null,null,{"$f":"SUM(M107:M117)","v":2027.6521437346489},{"$f":"SUM(N107:N117)","v":2045.150190882443},{"$f":"SUMPRODUCT(N107:N117,O107:O117)/N118","v":23.260675116633415},null,null,{"$f":"SUM(R107:R117)","v":1812.7450600662696},{"$f":"SUM(S107:S117)","v":1849.8599161903824},{"$f":"SUMPRODUCT(S107:S117,T107:T117)/S118","v":18.40512353601185},null,null,{"$f":"SUM(W107:W117)","v":1507.0698182007584},{"$f":"SUM(X107:X117)","v":1475.4798097368293},{"$f":"SUMPRODUCT(X107:X117,Y107:Y117)/X118","v":13.662883117190898},null,null,{"$f":"SUM(AB107:AB117)","v":1013.0761404178712},{"$f":"SUM(AC107:AC117)","v":1024.2847220231872},{"$f":"SUMPRODUCT(AC107:AC117,AD107:AD117)/AC118","v":9.2533240208438183},null,null,{"$f":"SUM(AG107:AG117)","v":414.59350354284112},{"$f":"SUM(AH107:AH117)","v":423.3670797234463},{"$f":"SUMPRODUCT(AH107:AH117,AI107:AI117)/AH118","v":6.9924302204145903},null,null,{"$f":"SUM(AL107:AL117)","v":130.00520378055279},{"$f":"SUM(AM107:AM117)","v":130.76747213579461},{"$f":"SUMPRODUCT(AM107:AM117,AN107:AN117)/AM118","v":3.6551643805631673},null,null,{"$f":"SUM(AQ107:AQ117)","v":9.026566923206057E-16},{"$f":"SUM(AR107:AR117)","v":3.601308648554495E-14},{"$f":"SUMPRODUCT(AR107:AR117,AS107:AS117)/AR118","v":0},null,null,{"$f":"SUM(AV107:AV117)","v":4.0728705300013067E-14},{"$f":"SUM(AW107:AW117)","v":4.0984912236479375E-14},{"$f":"SUMPRODUCT(AW107:AW117,AX107:AX117)/AW118","v":0},null,null,{"$f":"SUM(BA107:BA117)","v":4.5891538455183996E-14},{"$f":"SUM(BB107:BB117)","v":4.562849363418129E-14},{"$f":"SUMPRODUCT(BB107:BB117,BC107:BC117)/BB118","v":0}]
[]
[]
["Approach G"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D125+PTRM_Capex!D125-PTRM_NomSLDepn!D125+PTRM_IndexRAB!D125","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I125+PTRM_Capex!I125-PTRM_NomSLDepn!I125+PTRM_IndexRAB!I125","v":984.3308755509164},{"$f":"RFM_ORAB!I125+RFM_NomCapex!I125-RFM_NomSLDepn!I125+RFM_IndexRAB!I125","v":980.8277390269443},{"$f":"MAX(PTRM_Life!I125-1,IF(AND(PTRM_Life!I125<=1,ROUND(I125,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N125+PTRM_Capex!N125-PTRM_NomSLDepn!N125+PTRM_IndexRAB!N125","v":899.02801416608179},{"$f":"RFM_ORAB!N125+RFM_NomCapex!N125-RFM_NomSLDepn!N125+RFM_IndexRAB!N125","v":927.97958992169481},{"$f":"MAX(PTRM_Life!N125-1,IF(AND(PTRM_Life!N125<=1,ROUND(N125,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S125+PTRM_Capex!S125-PTRM_NomSLDepn!S125+PTRM_IndexRAB!S125","v":790.68831179760582},{"$f":"RFM_ORAB!S125+RFM_NomCapex!S125-RFM_NomSLDepn!S125+RFM_IndexRAB!S125","v":777.4738601150483},{"$f":"MAX(PTRM_Life!S125-1,IF(AND(PTRM_Life!S125<=1,ROUND(S125,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X125+PTRM_Capex!X125-PTRM_NomSLDepn!X125+PTRM_IndexRAB!X125","v":587.89123223710851},{"$f":"RFM_ORAB!X125+RFM_NomCapex!X125-RFM_NomSLDepn!X125+RFM_IndexRAB!X125","v":582.22785969595611},{"$f":"MAX(PTRM_Life!X125-1,IF(AND(PTRM_Life!X125<=1,ROUND(X125,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC125+PTRM_Capex!AC125-PTRM_NomSLDepn!AC125+PTRM_IndexRAB!AC125","v":328.87094509597318},{"$f":"RFM_ORAB!AC125+RFM_NomCapex!AC125-RFM_NomSLDepn!AC125+RFM_IndexRAB!AC125","v":331.79320820725241},{"$f":"MAX(PTRM_Life!AC125-1,IF(AND(PTRM_Life!AC125<=1,ROUND(AC125,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH125+PTRM_Capex!AH125-PTRM_NomSLDepn!AH125+PTRM_IndexRAB!AH125","v":2.5313084961453569E-14},{"$f":"RFM_ORAB!AH125+RFM_NomCapex!AH125-RFM_NomSLDepn!AH125+RFM_IndexRAB!AH125","v":-4.8849813083506888E-15},{"$f":"MAX(PTRM_Life!AH125-1,IF(AND(PTRM_Life!AH125<=1,ROUND(AH125,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AM125+PTRM_Capex!AM125-PTRM_NomSLDepn!AM125+PTRM_IndexRAB!AM125","v":-5.5100611280653281E-15},{"$f":"RFM_ORAB!AM125+RFM_NomCapex!AM125-RFM_NomSLDepn!AM125+RFM_IndexRAB!AM125","v":-5.647614022263053E-15},{"$f":"MAX(PTRM_Life!AM125-1,IF(AND(PTRM_Life!AM125<=1,ROUND(AM125,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR125+PTRM_Capex!AR125-PTRM_NomSLDepn!AR125+PTRM_IndexRAB!AR125","v":-6.340578071042963E-15},{"$f":"RFM_ORAB!AR125+RFM_NomCapex!AR125-RFM_NomSLDepn!AR125+RFM_IndexRAB!AR125","v":-6.2490684062337673E-15},{"$f":"MAX(PTRM_Life!AR125-1,IF(AND(PTRM_Life!AR125<=1,ROUND(AR125,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW125+PTRM_Capex!AW125-PTRM_NomSLDepn!AW125+PTRM_IndexRAB!AW125","v":-7.0673327491459531E-15},{"$f":"RFM_ORAB!AW125+RFM_NomCapex!AW125-RFM_NomSLDepn!AW125+RFM_IndexRAB!AW125","v":-7.129013844071358E-15},{"$f":"MAX(PTRM_Life!AW125-1,IF(AND(PTRM_Life!AW125<=1,ROUND(AW125,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB125+PTRM_Capex!BB125-PTRM_NomSLDepn!BB125+PTRM_IndexRAB!BB125","v":-7.9824841660035048E-15},{"$f":"RFM_ORAB!BB125+RFM_NomCapex!BB125-RFM_NomSLDepn!BB125+RFM_IndexRAB!BB125","v":-7.9057321621135646E-15},{"$f":"MAX(PTRM_Life!BB125-1,IF(AND(PTRM_Life!BB125<=1,ROUND(BB125,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I126+PTRM_Capex!I126-PTRM_NomSLDepn!I126+PTRM_IndexRAB!I126","v":101.59971549523868},{"$f":"RFM_ORAB!I126+RFM_NomCapex!I126-RFM_NomSLDepn!I126+RFM_IndexRAB!I126","v":100.4759609252723},{"$f":"MAX(PTRM_Life!I126-1,IF(AND(PTRM_Life!I126<=1,ROUND(I126,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N126+PTRM_Capex!N126-PTRM_NomSLDepn!N126+PTRM_IndexRAB!N126","v":92.981942140479802},{"$f":"RFM_ORAB!N126+RFM_NomCapex!N126-RFM_NomSLDepn!N126+RFM_IndexRAB!N126","v":95.97625788967386},{"$f":"MAX(PTRM_Life!N126-1,IF(AND(PTRM_Life!N126<=1,ROUND(N126,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S126+PTRM_Capex!S126-PTRM_NomSLDepn!S126+PTRM_IndexRAB!S126","v":83.074958288578742},{"$f":"RFM_ORAB!S126+RFM_NomCapex!S126-RFM_NomSLDepn!S126+RFM_IndexRAB!S126","v":81.6865603497764},{"$f":"MAX(PTRM_Life!S126-1,IF(AND(PTRM_Life!S126<=1,ROUND(S126,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X126+PTRM_Capex!X126-PTRM_NomSLDepn!X126+PTRM_IndexRAB!X126","v":63.697994307263805},{"$f":"RFM_ORAB!X126+RFM_NomCapex!X126-RFM_NomSLDepn!X126+RFM_IndexRAB!X126","v":63.084368091894888},{"$f":"MAX(PTRM_Life!X126-1,IF(AND(PTRM_Life!X126<=1,ROUND(X126,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC126+PTRM_Capex!AC126-PTRM_NomSLDepn!AC126+PTRM_IndexRAB!AC126","v":38.872533074464762},{"$f":"RFM_ORAB!AC126+RFM_NomCapex!AC126-RFM_NomSLDepn!AC126+RFM_IndexRAB!AC126","v":39.217944461938771},{"$f":"MAX(PTRM_Life!AC126-1,IF(AND(PTRM_Life!AC126<=1,ROUND(AC126,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH126+PTRM_Capex!AH126-PTRM_NomSLDepn!AH126+PTRM_IndexRAB!AH126","v":7.4595753615968778},{"$f":"RFM_ORAB!AH126+RFM_NomCapex!AH126-RFM_NomSLDepn!AH126+RFM_IndexRAB!AH126","v":7.5962931253973807},{"$f":"MAX(PTRM_Life!AH126-1,IF(AND(PTRM_Life!AH126<=1,ROUND(AH126,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM126+PTRM_Capex!AM126-PTRM_NomSLDepn!AM126+PTRM_IndexRAB!AM126","v":1.008553606777228E-15},{"$f":"RFM_ORAB!AM126+RFM_NomCapex!AM126-RFM_NomSLDepn!AM126+RFM_IndexRAB!AM126","v":9.0645866081780183E-16},{"$f":"MAX(PTRM_Life!AM126-1,IF(AND(PTRM_Life!AM126<=1,ROUND(AM126,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR126+PTRM_Capex!AR126-PTRM_NomSLDepn!AR126+PTRM_IndexRAB!AR126","v":1.0176814287293058E-15},{"$f":"RFM_ORAB!AR126+RFM_NomCapex!AR126-RFM_NomSLDepn!AR126+RFM_IndexRAB!AR126","v":1.0029938583875936E-15},{"$f":"MAX(PTRM_Life!AR126-1,IF(AND(PTRM_Life!AR126<=1,ROUND(AR126,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW126+PTRM_Capex!AW126-PTRM_NomSLDepn!AW126+PTRM_IndexRAB!AW126","v":1.1343276920290653E-15},{"$f":"RFM_ORAB!AW126+RFM_NomCapex!AW126-RFM_NomSLDepn!AW126+RFM_IndexRAB!AW126","v":1.1442276891753742E-15},{"$f":"MAX(PTRM_Life!AW126-1,IF(AND(PTRM_Life!AW126<=1,ROUND(AW126,6)<>0),MIN(Capex_01_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB126+PTRM_Capex!BB126-PTRM_NomSLDepn!BB126+PTRM_IndexRAB!BB126","v":1.2812121859941475E-15},{"$f":"RFM_ORAB!BB126+RFM_NomCapex!BB126-RFM_NomSLDepn!BB126+RFM_IndexRAB!BB126","v":1.2688932636338548E-15},{"$f":"MAX(PTRM_Life!BB126-1,IF(AND(PTRM_Life!BB126<=1,ROUND(BB126,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I127+PTRM_Capex!I127-PTRM_NomSLDepn!I127+PTRM_IndexRAB!I127","v":107.43426811139067},{"$f":"RFM_ORAB!I127+RFM_NomCapex!I127-RFM_NomSLDepn!I127+RFM_IndexRAB!I127","v":107.37185898801022},{"$f":"MAX(PTRM_Life!I127-1,IF(AND(PTRM_Life!I127<=1,ROUND(I127,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N127+PTRM_Capex!N127-PTRM_NomSLDepn!N127+PTRM_IndexRAB!N127","v":100.23972973958641},{"$f":"RFM_ORAB!N127+RFM_NomCapex!N127-RFM_NomSLDepn!N127+RFM_IndexRAB!N127","v":103.46776944863791},{"$f":"MAX(PTRM_Life!N127-1,IF(AND(PTRM_Life!N127<=1,ROUND(N127,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S127+PTRM_Capex!S127-PTRM_NomSLDepn!S127+PTRM_IndexRAB!S127","v":90.831598758126916},{"$f":"RFM_ORAB!S127+RFM_NomCapex!S127-RFM_NomSLDepn!S127+RFM_IndexRAB!S127","v":89.313567246683547},{"$f":"MAX(PTRM_Life!S127-1,IF(AND(PTRM_Life!S127<=1,ROUND(S127,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X127+PTRM_Capex!X127-PTRM_NomSLDepn!X127+PTRM_IndexRAB!X127","v":71.507600702277117},{"$f":"RFM_ORAB!X127+RFM_NomCapex!X127-RFM_NomSLDepn!X127+RFM_IndexRAB!X127","v":70.818741675140544},{"$f":"MAX(PTRM_Life!X127-1,IF(AND(PTRM_Life!X127<=1,ROUND(X127,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC127+PTRM_Capex!AC127-PTRM_NomSLDepn!AC127+PTRM_IndexRAB!AC127","v":46.668895124557636},{"$f":"RFM_ORAB!AC127+RFM_NomCapex!AC127-RFM_NomSLDepn!AC127+RFM_IndexRAB!AC127","v":47.083582991334247},{"$f":"MAX(PTRM_Life!AC127-1,IF(AND(PTRM_Life!AC127<=1,ROUND(AC127,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH127+PTRM_Capex!AH127-PTRM_NomSLDepn!AH127+PTRM_IndexRAB!AH127","v":15.352601924737646},{"$f":"RFM_ORAB!AH127+RFM_NomCapex!AH127-RFM_NomSLDepn!AH127+RFM_IndexRAB!AH127","v":15.633981668479532},{"$f":"MAX(PTRM_Life!AH127-1,IF(AND(PTRM_Life!AH127<=1,ROUND(AH127,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM127+PTRM_Capex!AM127-PTRM_NomSLDepn!AM127+PTRM_IndexRAB!AM127","v":7.4587551980516499E-16},{"$f":"RFM_ORAB!AM127+RFM_NomCapex!AM127-RFM_NomSLDepn!AM127+RFM_IndexRAB!AM127","v":2.7082041889933312E-15},{"$f":"MAX(PTRM_Life!AM127-1,IF(AND(PTRM_Life!AM127<=1,ROUND(AM127,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR127+PTRM_Capex!AR127-PTRM_NomSLDepn!AR127+PTRM_IndexRAB!AR127","v":3.0405017100933168E-15},{"$f":"RFM_ORAB!AR127+RFM_NomCapex!AR127-RFM_NomSLDepn!AR127+RFM_IndexRAB!AR127","v":2.9966200183571788E-15},{"$f":"MAX(PTRM_Life!AR127-1,IF(AND(PTRM_Life!AR127<=1,ROUND(AR127,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW127+PTRM_Capex!AW127-PTRM_NomSLDepn!AW127+PTRM_IndexRAB!AW127","v":3.3890028746294065E-15},{"$f":"RFM_ORAB!AW127+RFM_NomCapex!AW127-RFM_NomSLDepn!AW127+RFM_IndexRAB!AW127","v":3.4185808519841227E-15},{"$f":"MAX(PTRM_Life!AW127-1,IF(AND(PTRM_Life!AW127<=1,ROUND(AW127,6)<>0),MIN(Capex_02_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB127+PTRM_Capex!BB127-PTRM_NomSLDepn!BB127+PTRM_IndexRAB!BB127","v":3.8278460552941646E-15},{"$f":"RFM_ORAB!BB127+RFM_NomCapex!BB127-RFM_NomSLDepn!BB127+RFM_IndexRAB!BB127","v":3.791041114724753E-15},{"$f":"MAX(PTRM_Life!BB127-1,IF(AND(PTRM_Life!BB127<=1,ROUND(BB127,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I128+PTRM_Capex!I128-PTRM_NomSLDepn!I128+PTRM_IndexRAB!I128","v":109.77646296422648},{"$f":"RFM_ORAB!I128+RFM_NomCapex!I128-RFM_NomSLDepn!I128+RFM_IndexRAB!I128","v":110.07506097263376},{"$f":"MAX(PTRM_Life!I128-1,IF(AND(PTRM_Life!I128<=1,ROUND(I128,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N128+PTRM_Capex!N128-PTRM_NomSLDepn!N128+PTRM_IndexRAB!N128","v":103.59749098761195},{"$f":"RFM_ORAB!N128+RFM_NomCapex!N128-RFM_NomSLDepn!N128+RFM_IndexRAB!N128","v":106.9336613417709},{"$f":"MAX(PTRM_Life!N128-1,IF(AND(PTRM_Life!N128<=1,ROUND(N128,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S128+PTRM_Capex!S128-PTRM_NomSLDepn!S128+PTRM_IndexRAB!S128","v":95.074650436669216},{"$f":"RFM_ORAB!S128+RFM_NomCapex!S128-RFM_NomSLDepn!S128+RFM_IndexRAB!S128","v":93.485706530852354},{"$f":"MAX(PTRM_Life!S128-1,IF(AND(PTRM_Life!S128<=1,ROUND(S128,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X128+PTRM_Capex!X128-PTRM_NomSLDepn!X128+PTRM_IndexRAB!X128","v":76.580554705188405},{"$f":"RFM_ORAB!X128+RFM_NomCapex!X128-RFM_NomSLDepn!X128+RFM_IndexRAB!X128","v":75.842826045665447},{"$f":"MAX(PTRM_Life!X128-1,IF(AND(PTRM_Life!X128<=1,ROUND(X128,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC128+PTRM_Capex!AC128-PTRM_NomSLDepn!AC128+PTRM_IndexRAB!AC128","v":52.725858684975307},{"$f":"RFM_ORAB!AC128+RFM_NomCapex!AC128-RFM_NomSLDepn!AC128+RFM_IndexRAB!AC128","v":53.194367180916345},{"$f":"MAX(PTRM_Life!AC128-1,IF(AND(PTRM_Life!AC128<=1,ROUND(AC128,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH128+PTRM_Capex!AH128-PTRM_NomSLDepn!AH128+PTRM_IndexRAB!AH128","v":22.765513122777531},{"$f":"RFM_ORAB!AH128+RFM_NomCapex!AH128-RFM_NomSLDepn!AH128+RFM_IndexRAB!AH128","v":23.182755377871633},{"$f":"MAX(PTRM_Life!AH128-1,IF(AND(PTRM_Life!AH128<=1,ROUND(AH128,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM128+PTRM_Capex!AM128-PTRM_NomSLDepn!AM128+PTRM_IndexRAB!AM128","v":-2.2426338234003498E-15},{"$f":"RFM_ORAB!AM128+RFM_NomCapex!AM128-RFM_NomSLDepn!AM128+RFM_IndexRAB!AM128","v":1.7961214550790464E-15},{"$f":"MAX(PTRM_Life!AM128-1,IF(AND(PTRM_Life!AM128<=1,ROUND(AM128,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR128+PTRM_Capex!AR128-PTRM_NomSLDepn!AR128+PTRM_IndexRAB!AR128","v":2.0165061326978787E-15},{"$f":"RFM_ORAB!AR128+RFM_NomCapex!AR128-RFM_NomSLDepn!AR128+RFM_IndexRAB!AR128","v":1.9874031395289109E-15},{"$f":"MAX(PTRM_Life!AR128-1,IF(AND(PTRM_Life!AR128<=1,ROUND(AR128,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW128+PTRM_Capex!AW128-PTRM_NomSLDepn!AW128+PTRM_IndexRAB!AW128","v":2.2476373085845738E-15},{"$f":"RFM_ORAB!AW128+RFM_NomCapex!AW128-RFM_NomSLDepn!AW128+RFM_IndexRAB!AW128","v":2.2672538648031051E-15},{"$f":"MAX(PTRM_Life!AW128-1,IF(AND(PTRM_Life!AW128<=1,ROUND(AW128,6)<>0),MIN(Capex_03_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB128+PTRM_Capex!BB128-PTRM_NomSLDepn!BB128+PTRM_IndexRAB!BB128","v":2.5386846584891949E-15},{"$f":"RFM_ORAB!BB128+RFM_NomCapex!BB128-RFM_NomSLDepn!BB128+RFM_IndexRAB!BB128","v":2.5142750723589107E-15},{"$f":"MAX(PTRM_Life!BB128-1,IF(AND(PTRM_Life!BB128<=1,ROUND(BB128,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I129+PTRM_Capex!I129-PTRM_NomSLDepn!I129+PTRM_IndexRAB!I129","v":113.71753372219518},{"$f":"RFM_ORAB!I129+RFM_NomCapex!I129-RFM_NomSLDepn!I129+RFM_IndexRAB!I129","v":112.37184263293091},{"$f":"MAX(PTRM_Life!I129-1,IF(AND(PTRM_Life!I129<=1,ROUND(I129,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N129+PTRM_Capex!N129-PTRM_NomSLDepn!N129+PTRM_IndexRAB!N129","v":106.55191125366484},{"$f":"RFM_ORAB!N129+RFM_NomCapex!N129-RFM_NomSLDepn!N129+RFM_IndexRAB!N129","v":109.98322338405184},{"$f":"MAX(PTRM_Life!N129-1,IF(AND(PTRM_Life!N129<=1,ROUND(N129,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S129+PTRM_Capex!S129-PTRM_NomSLDepn!S129+PTRM_IndexRAB!S129","v":98.917796683900477},{"$f":"RFM_ORAB!S129+RFM_NomCapex!S129-RFM_NomSLDepn!S129+RFM_IndexRAB!S129","v":97.264623840289431},{"$f":"MAX(PTRM_Life!S129-1,IF(AND(PTRM_Life!S129<=1,ROUND(S129,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X129+PTRM_Capex!X129-PTRM_NomSLDepn!X129+PTRM_IndexRAB!X129","v":81.289002107400506},{"$f":"RFM_ORAB!X129+RFM_NomCapex!X129-RFM_NomSLDepn!X129+RFM_IndexRAB!X129","v":80.505915241687489},{"$f":"MAX(PTRM_Life!X129-1,IF(AND(PTRM_Life!X129<=1,ROUND(X129,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC129+PTRM_Capex!AC129-PTRM_NomSLDepn!AC129+PTRM_IndexRAB!AC129","v":58.46618882329107},{"$f":"RFM_ORAB!AC129+RFM_NomCapex!AC129-RFM_NomSLDepn!AC129+RFM_IndexRAB!AC129","v":58.98570442478492},{"$f":"MAX(PTRM_Life!AC129-1,IF(AND(PTRM_Life!AC129<=1,ROUND(AC129,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH129+PTRM_Capex!AH129-PTRM_NomSLDepn!AH129+PTRM_IndexRAB!AH129","v":29.918842064119698},{"$f":"RFM_ORAB!AH129+RFM_NomCapex!AH129-RFM_NomSLDepn!AH129+RFM_IndexRAB!AH129","v":30.467189253366559},{"$f":"MAX(PTRM_Life!AH129-1,IF(AND(PTRM_Life!AH129<=1,ROUND(AH129,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM129+PTRM_Capex!AM129-PTRM_NomSLDepn!AM129+PTRM_IndexRAB!AM129","v":3.8667656236676908E-15},{"$f":"RFM_ORAB!AM129+RFM_NomCapex!AM129-RFM_NomSLDepn!AM129+RFM_IndexRAB!AM129","v":1.902988108210113E-15},{"$f":"MAX(PTRM_Life!AM129-1,IF(AND(PTRM_Life!AM129<=1,ROUND(AM129,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR129+PTRM_Capex!AR129-PTRM_NomSLDepn!AR129+PTRM_IndexRAB!AR129","v":2.1364853583846008E-15},{"$f":"RFM_ORAB!AR129+RFM_NomCapex!AR129-RFM_NomSLDepn!AR129+RFM_IndexRAB!AR129","v":2.1056507788202538E-15},{"$f":"MAX(PTRM_Life!AR129-1,IF(AND(PTRM_Life!AR129<=1,ROUND(AR129,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW129+PTRM_Capex!AW129-PTRM_NomSLDepn!AW129+PTRM_IndexRAB!AW129","v":2.3813685080765269E-15},{"$f":"RFM_ORAB!AW129+RFM_NomCapex!AW129-RFM_NomSLDepn!AW129+RFM_IndexRAB!AW129","v":2.4021522212838591E-15},{"$f":"MAX(PTRM_Life!AW129-1,IF(AND(PTRM_Life!AW129<=1,ROUND(AW129,6)<>0),MIN(Capex_04_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB129+PTRM_Capex!BB129-PTRM_NomSLDepn!BB129+PTRM_IndexRAB!BB129","v":2.6897327582937739E-15},{"$f":"RFM_ORAB!BB129+RFM_NomCapex!BB129-RFM_NomSLDepn!BB129+RFM_IndexRAB!BB129","v":2.6638708367622942E-15},{"$f":"MAX(PTRM_Life!BB129-1,IF(AND(PTRM_Life!BB129<=1,ROUND(BB129,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I130+PTRM_Capex!I130-PTRM_NomSLDepn!I130+PTRM_IndexRAB!I130","v":117.6283479451115},{"$f":"RFM_ORAB!I130+RFM_NomCapex!I130-RFM_NomSLDepn!I130+RFM_IndexRAB!I130","v":116.24696102318799},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N130+PTRM_Capex!N130-PTRM_NomSLDepn!N130+PTRM_IndexRAB!N130","v":110.99179121359587},{"$f":"RFM_ORAB!N130+RFM_NomCapex!N130-RFM_NomSLDepn!N130+RFM_IndexRAB!N130","v":114.56608167055371},{"$f":"MAX(PTRM_Life!N130-1,IF(AND(PTRM_Life!N130<=1,ROUND(N130,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S130+PTRM_Capex!S130-PTRM_NomSLDepn!S130+PTRM_IndexRAB!S130","v":104.12420007412807},{"$f":"RFM_ORAB!S130+RFM_NomCapex!S130-RFM_NomSLDepn!S130+RFM_IndexRAB!S130","v":102.38401473138998},{"$f":"MAX(PTRM_Life!S130-1,IF(AND(PTRM_Life!S130<=1,ROUND(S130,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X130+PTRM_Capex!X130-PTRM_NomSLDepn!X130+PTRM_IndexRAB!X130","v":87.09552967417622},{"$f":"RFM_ORAB!X130+RFM_NomCapex!X130-RFM_NomSLDepn!X130+RFM_IndexRAB!X130","v":86.256506392034609},{"$f":"MAX(PTRM_Life!X130-1,IF(AND(PTRM_Life!X130<=1,ROUND(X130,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC130+PTRM_Capex!AC130-PTRM_NomSLDepn!AC130+PTRM_IndexRAB!AC130","v":64.962559028897218},{"$f":"RFM_ORAB!AC130+RFM_NomCapex!AC130-RFM_NomSLDepn!AC130+RFM_IndexRAB!AC130","v":65.53979971462897},{"$f":"MAX(PTRM_Life!AC130-1,IF(AND(PTRM_Life!AC130<=1,ROUND(AC130,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH130+PTRM_Capex!AH130-PTRM_NomSLDepn!AH130+PTRM_IndexRAB!AH130","v":37.398625695162529},{"$f":"RFM_ORAB!AH130+RFM_NomCapex!AH130-RFM_NomSLDepn!AH130+RFM_IndexRAB!AH130","v":38.08406102176},{"$f":"MAX(PTRM_Life!AH130-1,IF(AND(PTRM_Life!AH130<=1,ROUND(AH130,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM130+PTRM_Capex!AM130-PTRM_NomSLDepn!AM130+PTRM_IndexRAB!AM130","v":8.0768725041480138E-15},{"$f":"RFM_ORAB!AM130+RFM_NomCapex!AM130-RFM_NomSLDepn!AM130+RFM_IndexRAB!AM130","v":1.0047518372857667E-14},{"$f":"MAX(PTRM_Life!AM130-1,IF(AND(PTRM_Life!AM130<=1,ROUND(AM130,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AR130+PTRM_Capex!AR130-PTRM_NomSLDepn!AR130+PTRM_IndexRAB!AR130","v":1.1280352094213151E-14},{"$f":"RFM_ORAB!AR130+RFM_NomCapex!AR130-RFM_NomSLDepn!AR130+RFM_IndexRAB!AR130","v":1.111754970813649E-14},{"$f":"MAX(PTRM_Life!AR130-1,IF(AND(PTRM_Life!AR130<=1,ROUND(AR130,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW130+PTRM_Capex!AW130-PTRM_NomSLDepn!AW130+PTRM_IndexRAB!AW130","v":1.2573301816346259E-14},{"$f":"RFM_ORAB!AW130+RFM_NomCapex!AW130-RFM_NomSLDepn!AW130+RFM_IndexRAB!AW130","v":1.2683036995145296E-14},{"$f":"MAX(PTRM_Life!AW130-1,IF(AND(PTRM_Life!AW130<=1,ROUND(AW130,6)<>0),MIN(Capex_05_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB130+PTRM_Capex!BB130-PTRM_NomSLDepn!BB130+PTRM_IndexRAB!BB130","v":1.4201423114752281E-14},{"$f":"RFM_ORAB!BB130+RFM_NomCapex!BB130-RFM_NomSLDepn!BB130+RFM_IndexRAB!BB130","v":1.4064875686723764E-14},{"$f":"MAX(PTRM_Life!BB130-1,IF(AND(PTRM_Life!BB130<=1,ROUND(BB130,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N131+PTRM_Capex!N131-PTRM_NomSLDepn!N131+PTRM_IndexRAB!N131","v":116.84309934948412},{"$f":"RFM_ORAB!N131+RFM_NomCapex!N131-RFM_NomSLDepn!N131+RFM_IndexRAB!N131","v":122.09161219352167},{"$f":"MAX(PTRM_Life!N131-1,IF(AND(PTRM_Life!N131<=1,ROUND(N131,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S131+PTRM_Capex!S131-PTRM_NomSLDepn!S131+PTRM_IndexRAB!S131","v":112.03079206426666},{"$f":"RFM_ORAB!S131+RFM_NomCapex!S131-RFM_NomSLDepn!S131+RFM_IndexRAB!S131","v":110.15846707020398},{"$f":"MAX(PTRM_Life!S131-1,IF(AND(PTRM_Life!S131<=1,ROUND(S131,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X131+PTRM_Capex!X131-PTRM_NomSLDepn!X131+PTRM_IndexRAB!X131","v":95.196507957443444},{"$f":"RFM_ORAB!X131+RFM_NomCapex!X131-RFM_NomSLDepn!X131+RFM_IndexRAB!X131","v":94.279444970931124},{"$f":"MAX(PTRM_Life!X131-1,IF(AND(PTRM_Life!X131<=1,ROUND(X131,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC131+PTRM_Capex!AC131-PTRM_NomSLDepn!AC131+PTRM_IndexRAB!AC131","v":73.223795932738199},{"$f":"RFM_ORAB!AC131+RFM_NomCapex!AC131-RFM_NomSLDepn!AC131+RFM_IndexRAB!AC131","v":73.874443856833921},{"$f":"MAX(PTRM_Life!AC131-1,IF(AND(PTRM_Life!AC131<=1,ROUND(AC131,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH131+PTRM_Capex!AH131-PTRM_NomSLDepn!AH131+PTRM_IndexRAB!AH131","v":45.986813613097723},{"$f":"RFM_ORAB!AH131+RFM_NomCapex!AH131-RFM_NomSLDepn!AH131+RFM_IndexRAB!AH131","v":46.829651712684573},{"$f":"MAX(PTRM_Life!AH131-1,IF(AND(PTRM_Life!AH131<=1,ROUND(AH131,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM131+PTRM_Capex!AM131-PTRM_NomSLDepn!AM131+PTRM_IndexRAB!AM131","v":8.8036585080957508},{"$f":"RFM_ORAB!AM131+RFM_NomCapex!AM131-RFM_NomSLDepn!AM131+RFM_IndexRAB!AM131","v":9.0234326048201883},{"$f":"MAX(PTRM_Life!AM131-1,IF(AND(PTRM_Life!AM131<=1,ROUND(AM131,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR131+PTRM_Capex!AR131-PTRM_NomSLDepn!AR131+PTRM_IndexRAB!AR131","v":0},{"$f":"RFM_ORAB!AR131+RFM_NomCapex!AR131-RFM_NomSLDepn!AR131+RFM_IndexRAB!AR131","v":-2.2862779957317762E-16},{"$f":"MAX(PTRM_Life!AR131-1,IF(AND(PTRM_Life!AR131<=1,ROUND(AR131,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW131+PTRM_Capex!AW131-PTRM_NomSLDepn!AW131+PTRM_IndexRAB!AW131","v":-2.5856473801388745E-16},{"$f":"RFM_ORAB!AW131+RFM_NomCapex!AW131-RFM_NomSLDepn!AW131+RFM_IndexRAB!AW131","v":-2.6082139646140773E-16},{"$f":"MAX(PTRM_Life!AW131-1,IF(AND(PTRM_Life!AW131<=1,ROUND(AW131,6)<>0),MIN(Capex_06_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB131+PTRM_Capex!BB131-PTRM_NomSLDepn!BB131+PTRM_IndexRAB!BB131","v":-2.9204637737371598E-16},{"$f":"RFM_ORAB!BB131+RFM_NomCapex!BB131-RFM_NomSLDepn!BB131+RFM_IndexRAB!BB131","v":-2.8923833613917234E-16},{"$f":"MAX(PTRM_Life!BB131-1,IF(AND(PTRM_Life!BB131<=1,ROUND(BB131,6)<>0),MIN(Capex_06_Life,5),0))","v":0}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N132+PTRM_Capex!N132-PTRM_NomSLDepn!N132+PTRM_IndexRAB!N132","v":120.72403269710452},{"$f":"RFM_ORAB!N132+RFM_NomCapex!N132-RFM_NomSLDepn!N132+RFM_IndexRAB!N132","v":127.05574426631381},{"$f":"MAX(PTRM_Life!N132-1,IF(AND(PTRM_Life!N132<=1,ROUND(N132,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S132+PTRM_Capex!S132-PTRM_NomSLDepn!S132+PTRM_IndexRAB!S132","v":117.61395450013667},{"$f":"RFM_ORAB!S132+RFM_NomCapex!S132-RFM_NomSLDepn!S132+RFM_IndexRAB!S132","v":115.64832038648305},{"$f":"MAX(PTRM_Life!S132-1,IF(AND(PTRM_Life!S132<=1,ROUND(S132,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X132+PTRM_Capex!X132-PTRM_NomSLDepn!X132+PTRM_IndexRAB!X132","v":101.3603300955977},{"$f":"RFM_ORAB!X132+RFM_NomCapex!X132-RFM_NomSLDepn!X132+RFM_IndexRAB!X132","v":100.3838887425924},{"$f":"MAX(PTRM_Life!X132-1,IF(AND(PTRM_Life!X132<=1,ROUND(X132,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC132+PTRM_Capex!AC132-PTRM_NomSLDepn!AC132+PTRM_IndexRAB!AC132","v":80.049543523087024},{"$f":"RFM_ORAB!AC132+RFM_NomCapex!AC132-RFM_NomSLDepn!AC132+RFM_IndexRAB!AC132","v":80.76084329462509},{"$f":"MAX(PTRM_Life!AC132-1,IF(AND(PTRM_Life!AC132<=1,ROUND(AC132,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH132+PTRM_Capex!AH132-PTRM_NomSLDepn!AH132+PTRM_IndexRAB!AH132","v":53.764816535059751},{"$f":"RFM_ORAB!AH132+RFM_NomCapex!AH132-RFM_NomSLDepn!AH132+RFM_IndexRAB!AH132","v":54.750208481853363},{"$f":"MAX(PTRM_Life!AH132-1,IF(AND(PTRM_Life!AH132<=1,ROUND(AH132,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM132+PTRM_Capex!AM132-PTRM_NomSLDepn!AM132+PTRM_IndexRAB!AM132","v":17.644576682624447},{"$f":"RFM_ORAB!AM132+RFM_NomCapex!AM132-RFM_NomSLDepn!AM132+RFM_IndexRAB!AM132","v":18.085055024548197},{"$f":"MAX(PTRM_Life!AM132-1,IF(AND(PTRM_Life!AM132<=1,ROUND(AM132,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR132+PTRM_Capex!AR132-PTRM_NomSLDepn!AR132+PTRM_IndexRAB!AR132","v":-3.361917020278515E-15},{"$f":"RFM_ORAB!AR132+RFM_NomCapex!AR132-RFM_NomSLDepn!AR132+RFM_IndexRAB!AR132","v":-2.407196837925799E-16},{"$f":"MAX(PTRM_Life!AR132-1,IF(AND(PTRM_Life!AR132<=1,ROUND(AR132,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW132+PTRM_Capex!AW132-PTRM_NomSLDepn!AW132+PTRM_IndexRAB!AW132","v":-2.7223995546828674E-16},{"$f":"RFM_ORAB!AW132+RFM_NomCapex!AW132-RFM_NomSLDepn!AW132+RFM_IndexRAB!AW132","v":-2.74615966211202E-16},{"$f":"MAX(PTRM_Life!AW132-1,IF(AND(PTRM_Life!AW132<=1,ROUND(AW132,6)<>0),MIN(Capex_07_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB132+PTRM_Capex!BB132-PTRM_NomSLDepn!BB132+PTRM_IndexRAB!BB132","v":-3.0749240357215541E-16},{"$f":"RFM_ORAB!BB132+RFM_NomCapex!BB132-RFM_NomSLDepn!BB132+RFM_IndexRAB!BB132","v":-3.0453584798566155E-16},{"$f":"MAX(PTRM_Life!BB132-1,IF(AND(PTRM_Life!BB132<=1,ROUND(BB132,6)<>0),MIN(Capex_07_Life,5),0))","v":0}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N133+PTRM_Capex!N133-PTRM_NomSLDepn!N133+PTRM_IndexRAB!N133","v":126.64282517898013},{"$f":"RFM_ORAB!N133+RFM_NomCapex!N133-RFM_NomSLDepn!N133+RFM_IndexRAB!N133","v":134.1448484174613},{"$f":"MAX(PTRM_Life!N133-1,IF(AND(PTRM_Life!N133<=1,ROUND(N133,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S133+PTRM_Capex!S133-PTRM_NomSLDepn!S133+PTRM_IndexRAB!S133","v":125.18417596578014},{"$f":"RFM_ORAB!S133+RFM_NomCapex!S133-RFM_NomSLDepn!S133+RFM_IndexRAB!S133","v":123.09202382436341},{"$f":"MAX(PTRM_Life!S133-1,IF(AND(PTRM_Life!S133<=1,ROUND(S133,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X133+PTRM_Capex!X133-PTRM_NomSLDepn!X133+PTRM_IndexRAB!X133","v":109.263982868648},{"$f":"RFM_ORAB!X133+RFM_NomCapex!X133-RFM_NomSLDepn!X133+RFM_IndexRAB!X133","v":108.21140272051326},{"$f":"MAX(PTRM_Life!X133-1,IF(AND(PTRM_Life!X133<=1,ROUND(X133,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC133+PTRM_Capex!AC133-PTRM_NomSLDepn!AC133+PTRM_IndexRAB!AC133","v":88.28895842308647},{"$f":"RFM_ORAB!AC133+RFM_NomCapex!AC133-RFM_NomSLDepn!AC133+RFM_IndexRAB!AC133","v":89.073471528243161},{"$f":"MAX(PTRM_Life!AC133-1,IF(AND(PTRM_Life!AC133<=1,ROUND(AC133,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH133+PTRM_Capex!AH133-PTRM_NomSLDepn!AH133+PTRM_IndexRAB!AH133","v":62.556946570493743},{"$f":"RFM_ORAB!AH133+RFM_NomCapex!AH133-RFM_NomSLDepn!AH133+RFM_IndexRAB!AH133","v":63.70347910495078},{"$f":"MAX(PTRM_Life!AH133-1,IF(AND(PTRM_Life!AH133<=1,ROUND(AH133,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM133+PTRM_Capex!AM133-PTRM_NomSLDepn!AM133+PTRM_IndexRAB!AM133","v":26.945604428823984},{"$f":"RFM_ORAB!AM133+RFM_NomCapex!AM133-RFM_NomSLDepn!AM133+RFM_IndexRAB!AM133","v":27.618273168597693},{"$f":"MAX(PTRM_Life!AM133-1,IF(AND(PTRM_Life!AM133<=1,ROUND(AM133,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR133+PTRM_Capex!AR133-PTRM_NomSLDepn!AR133+PTRM_IndexRAB!AR133","v":-3.4303448725180436E-15},{"$f":"RFM_ORAB!AR133+RFM_NomCapex!AR133-RFM_NomSLDepn!AR133+RFM_IndexRAB!AR133","v":-1.1190523103936097E-15},{"$f":"MAX(PTRM_Life!AR133-1,IF(AND(PTRM_Life!AR133<=1,ROUND(AR133,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW133+PTRM_Capex!AW133-PTRM_NomSLDepn!AW133+PTRM_IndexRAB!AW133","v":-1.2655830480848715E-15},{"$f":"RFM_ORAB!AW133+RFM_NomCapex!AW133-RFM_NomSLDepn!AW133+RFM_IndexRAB!AW133","v":-1.2766285939641624E-15},{"$f":"MAX(PTRM_Life!AW133-1,IF(AND(PTRM_Life!AW133<=1,ROUND(AW133,6)<>0),MIN(Capex_08_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB133+PTRM_Capex!BB133-PTRM_NomSLDepn!BB133+PTRM_IndexRAB!BB133","v":-1.4294638445205184E-15},{"$f":"RFM_ORAB!BB133+RFM_NomCapex!BB133-RFM_NomSLDepn!BB133+RFM_IndexRAB!BB133","v":-1.4157194746885774E-15},{"$f":"MAX(PTRM_Life!BB133-1,IF(AND(PTRM_Life!BB133<=1,ROUND(BB133,6)<>0),MIN(Capex_08_Life,5),0))","v":0}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N134+PTRM_Capex!N134-PTRM_NomSLDepn!N134+PTRM_IndexRAB!N134","v":128.58065627537769},{"$f":"RFM_ORAB!N134+RFM_NomCapex!N134-RFM_NomSLDepn!N134+RFM_IndexRAB!N134","v":135.05688129146424},{"$f":"MAX(PTRM_Life!N134-1,IF(AND(PTRM_Life!N134<=1,ROUND(N134,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S134+PTRM_Capex!S134-PTRM_NomSLDepn!S134+PTRM_IndexRAB!S134","v":126.9800786789181},{"$f":"RFM_ORAB!S134+RFM_NomCapex!S134-RFM_NomSLDepn!S134+RFM_IndexRAB!S134","v":124.85791234698492},{"$f":"MAX(PTRM_Life!S134-1,IF(AND(PTRM_Life!S134<=1,ROUND(S134,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X134+PTRM_Capex!X134-PTRM_NomSLDepn!X134+PTRM_IndexRAB!X134","v":112.11426506463494},{"$f":"RFM_ORAB!X134+RFM_NomCapex!X134-RFM_NomSLDepn!X134+RFM_IndexRAB!X134","v":111.0342270994107},{"$f":"MAX(PTRM_Life!X134-1,IF(AND(PTRM_Life!X134<=1,ROUND(X134,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC134+PTRM_Capex!AC134-PTRM_NomSLDepn!AC134+PTRM_IndexRAB!AC134","v":92.425929732000213},{"$f":"RFM_ORAB!AC134+RFM_NomCapex!AC134-RFM_NomSLDepn!AC134+RFM_IndexRAB!AC134","v":93.247202906201423},{"$f":"MAX(PTRM_Life!AC134-1,IF(AND(PTRM_Life!AC134<=1,ROUND(AC134,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH134+PTRM_Capex!AH134-PTRM_NomSLDepn!AH134+PTRM_IndexRAB!AH134","v":68.411768299890724},{"$f":"RFM_ORAB!AH134+RFM_NomCapex!AH134-RFM_NomSLDepn!AH134+RFM_IndexRAB!AH134","v":69.665606960433024},{"$f":"MAX(PTRM_Life!AH134-1,IF(AND(PTRM_Life!AH134<=1,ROUND(AH134,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM134+PTRM_Capex!AM134-PTRM_NomSLDepn!AM134+PTRM_IndexRAB!AM134","v":34.924437317435462},{"$f":"RFM_ORAB!AM134+RFM_NomCapex!AM134-RFM_NomSLDepn!AM134+RFM_IndexRAB!AM134","v":35.796289247856244},{"$f":"MAX(PTRM_Life!AM134-1,IF(AND(PTRM_Life!AM134<=1,ROUND(AM134,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR134+PTRM_Capex!AR134-PTRM_NomSLDepn!AR134+PTRM_IndexRAB!AR134","v":-8.9193386971766121E-15},{"$f":"RFM_ORAB!AR134+RFM_NomCapex!AR134-RFM_NomSLDepn!AR134+RFM_IndexRAB!AR134","v":-6.1506280588062451E-15},{"$f":"MAX(PTRM_Life!AR134-1,IF(AND(PTRM_Life!AR134<=1,ROUND(AR134,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW134+PTRM_Capex!AW134-PTRM_NomSLDepn!AW134+PTRM_IndexRAB!AW134","v":-6.9560024442131694E-15},{"$f":"RFM_ORAB!AW134+RFM_NomCapex!AW134-RFM_NomSLDepn!AW134+RFM_IndexRAB!AW134","v":-7.0167118889629879E-15},{"$f":"MAX(PTRM_Life!AW134-1,IF(AND(PTRM_Life!AW134<=1,ROUND(AW134,6)<>0),MIN(Capex_09_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB134+PTRM_Capex!BB134-PTRM_NomSLDepn!BB134+PTRM_IndexRAB!BB134","v":-7.8567376605160298E-15},{"$f":"RFM_ORAB!BB134+RFM_NomCapex!BB134-RFM_NomSLDepn!BB134+RFM_IndexRAB!BB134","v":-7.781194715871011E-15},{"$f":"MAX(PTRM_Life!BB134-1,IF(AND(PTRM_Life!BB134<=1,ROUND(BB134,6)<>0),MIN(Capex_09_Life,5),0))","v":0}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N135+PTRM_Capex!N135-PTRM_NomSLDepn!N135+PTRM_IndexRAB!N135","v":131.64873575185194},{"$f":"RFM_ORAB!N135+RFM_NomCapex!N135-RFM_NomSLDepn!N135+RFM_IndexRAB!N135","v":134.16234814237305},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S135+PTRM_Capex!S135-PTRM_NomSLDepn!S135+PTRM_IndexRAB!S135","v":127.01500683322257},{"$f":"RFM_ORAB!S135+RFM_NomCapex!S135-RFM_NomSLDepn!S135+RFM_IndexRAB!S135","v":124.8922567612739},{"$f":"MAX(PTRM_Life!S135-1,IF(AND(PTRM_Life!S135<=1,ROUND(S135,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X135+PTRM_Capex!X135-PTRM_NomSLDepn!X135+PTRM_IndexRAB!X135","v":113.32557888965231},{"$f":"RFM_ORAB!X135+RFM_NomCapex!X135-RFM_NomSLDepn!X135+RFM_IndexRAB!X135","v":112.23387189267669},{"$f":"MAX(PTRM_Life!X135-1,IF(AND(PTRM_Life!X135<=1,ROUND(X135,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC135+PTRM_Capex!AC135-PTRM_NomSLDepn!AC135+PTRM_IndexRAB!AC135","v":95.092820378948943},{"$f":"RFM_ORAB!AC135+RFM_NomCapex!AC135-RFM_NomSLDepn!AC135+RFM_IndexRAB!AC135","v":95.937790861397062},{"$f":"MAX(PTRM_Life!AC135-1,IF(AND(PTRM_Life!AC135<=1,ROUND(AC135,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH135+PTRM_Capex!AH135-PTRM_NomSLDepn!AH135+PTRM_IndexRAB!AH135","v":72.992625266248581},{"$f":"RFM_ORAB!AH135+RFM_NomCapex!AH135-RFM_NomSLDepn!AH135+RFM_IndexRAB!AH135","v":74.330421054425059},{"$f":"MAX(PTRM_Life!AH135-1,IF(AND(PTRM_Life!AH135<=1,ROUND(AH135,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM135+PTRM_Capex!AM135-PTRM_NomSLDepn!AM135+PTRM_IndexRAB!AM135","v":41.920852694418713},{"$f":"RFM_ORAB!AM135+RFM_NomCapex!AM135-RFM_NomSLDepn!AM135+RFM_IndexRAB!AM135","v":42.967362793187554},{"$f":"MAX(PTRM_Life!AM135-1,IF(AND(PTRM_Life!AM135<=1,ROUND(AM135,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR135+PTRM_Capex!AR135-PTRM_NomSLDepn!AR135+PTRM_IndexRAB!AR135","v":-2.3592239273284576E-15},{"$f":"RFM_ORAB!AR135+RFM_NomCapex!AR135-RFM_NomSLDepn!AR135+RFM_IndexRAB!AR135","v":-1.0547118733938987E-15},{"$f":"MAX(PTRM_Life!AR135-1,IF(AND(PTRM_Life!AR135<=1,ROUND(AR135,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!AW135+PTRM_Capex!AW135-PTRM_NomSLDepn!AW135+PTRM_IndexRAB!AW135","v":-1.19281775765393E-15},{"$f":"RFM_ORAB!AW135+RFM_NomCapex!AW135-RFM_NomSLDepn!AW135+RFM_IndexRAB!AW135","v":-1.2032282346966948E-15},{"$f":"MAX(PTRM_Life!AW135-1,IF(AND(PTRM_Life!AW135<=1,ROUND(AW135,6)<>0),MIN(Capex_10_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB135+PTRM_Capex!BB135-PTRM_NomSLDepn!BB135+PTRM_IndexRAB!BB135","v":-1.3472761509002025E-15},{"$f":"RFM_ORAB!BB135+RFM_NomCapex!BB135-RFM_NomSLDepn!BB135+RFM_IndexRAB!BB135","v":-1.3343220200526764E-15},{"$f":"MAX(PTRM_Life!BB135-1,IF(AND(PTRM_Life!BB135<=1,ROUND(BB135,6)<>0),MIN(Capex_10_Life,5),0))","v":0}]
["Total",null,null,{"$f":"SUM(D125:D135)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D125:D135,E125:E135)/D136","v":30},null,null,{"$f":"SUM(H125:H135)","v":1534.4872037890789},{"$f":"SUM(I125:I135)","v":1527.3694235689798},{"$f":"SUMPRODUCT(I125:I135,J125:J135)/I136","v":26.097420841089107},null,null,{"$f":"SUM(M125:M135)","v":2037.8302287538193},{"$f":"SUM(N125:N135)","v":2111.4180179675172},{"$f":"SUMPRODUCT(N125:N135,O125:O135)/N136","v":23.262598929957193},null,null,{"$f":"SUM(R125:R135)","v":1871.5355240813335},{"$f":"SUM(S125:S135)","v":1840.2573132033492},{"$f":"SUMPRODUCT(S125:S135,T125:T135)/S136","v":18.406924864761091},null,null,{"$f":"SUM(W125:W135)","v":1499.322578609391},{"$f":"SUM(X125:X135)","v":1484.8790525685033},{"$f":"SUMPRODUCT(X125:X135,Y125:Y135)/X136","v":13.664445524167949},null,null,{"$f":"SUM(AB125:AB135)","v":1019.6480278220199},{"$f":"SUM(AC125:AC135)","v":1028.7083594281564},{"$f":"SUMPRODUCT(AC125:AC135,AD125:AD135)/AC136","v":9.254240826711575},null,null,{"$f":"SUM(AG125:AG135)","v":416.60812845318486},{"$f":"SUM(AH125:AH135)","v":424.24364776122189},{"$f":"SUMPRODUCT(AH125:AH135,AI125:AI135)/AH136","v":6.9885630015697684},null,null,{"$f":"SUM(AL125:AL135)","v":130.23912963139838},{"$f":"SUM(AM125:AM135)","v":133.49041283900991},{"$f":"SUMPRODUCT(AM125:AM135,AN125:AN135)/AM136","v":3.6412377696612235},null,null,{"$f":"SUM(AQ125:AQ135)","v":-4.919875864226337E-15},{"$f":"SUM(AR125:AR135)","v":4.1674093710371491E-15},{"$f":"SUMPRODUCT(AR125:AR135,AS125:AS135)/AR136","v":0},null,null,{"$f":"SUM(AV125:AV135)","v":4.7130975070857337E-15},{"$f":"SUM(AW125:AW135)","v":4.7542316980239457E-15},{"$f":"SUMPRODUCT(AW125:AW135,AX125:AX135)/AW136","v":0},null,null,{"$f":"SUM(BA125:BA135)","v":5.3233981699374355E-15},{"$f":"SUM(BB125:BB135)","v":5.2722134173529148E-15},{"$f":"SUMPRODUCT(BB125:BB135,BC125:BC135)/BB136","v":0}]
[]
[]
["Approach H"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":"NA"},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":"NA"},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":"NA"},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":"NA"},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":"NA"},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":"NA"},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":"NA"},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":"NA"},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":"NA"},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":"NA"},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":"NA"},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":"NA"},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":"NA"},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":"NA"},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":"NA"},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":"NA"},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":"NA"},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":"NA"},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":"NA"},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":"NA"},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":"NA"},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":"NA"},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":"NA"},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":"NA"},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":"NA"},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":"NA"},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":"NA"},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":"NA"},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":"NA"},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":"NA"},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":"NA"},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":"NA"},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":"NA"},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":"NA"},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":"NA"},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":"NA"},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":"NA"},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":"NA"},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":"NA"},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":"NA"},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":"NA"},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":"NA"},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":"NA"},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":"NA"},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":"NA"},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":"NA"},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":"NA"}]
[null,null,null,"CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life",null,null,"PTRM CRAB","RFM CRAB","Life"]
["Capex Year 0 (Closing RAB/Life)",null,null,{"$f":"PTRM_ORAB!D143+PTRM_Capex!D143-PTRM_NomSLDepn!D143+PTRM_IndexRAB!D143","v":1038.6956808504992},{"$f":"Capex_00_Life","v":30},null,null,{"$f":"PTRM_ORAB!I143+PTRM_Capex!I143-PTRM_NomSLDepn!I143+PTRM_IndexRAB!I143","v":977.7515633021892},{"$f":"RFM_ORAB!I143+RFM_NomCapex!I143-RFM_NomSLDepn!I143+RFM_IndexRAB!I143","v":971.92639662775127},{"$f":"MAX(PTRM_Life!I143-1,IF(AND(PTRM_Life!I143<=1,ROUND(I143,6)<>0),MIN(Capex_00_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!N143+PTRM_Capex!N143-PTRM_NomSLDepn!N143+PTRM_IndexRAB!N143","v":893.25667274577461},{"$f":"RFM_ORAB!N143+RFM_NomCapex!N143-RFM_NomSLDepn!N143+RFM_IndexRAB!N143","v":900.7706035965889},{"$f":"MAX(PTRM_Life!N143-1,IF(AND(PTRM_Life!N143<=1,ROUND(N143,6)<>0),MIN(Capex_00_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!S143+PTRM_Capex!S143-PTRM_NomSLDepn!S143+PTRM_IndexRAB!S143","v":775.65987383310335},{"$f":"RFM_ORAB!S143+RFM_NomCapex!S143-RFM_NomSLDepn!S143+RFM_IndexRAB!S143","v":791.9075367630586},{"$f":"MAX(PTRM_Life!S143-1,IF(AND(PTRM_Life!S143<=1,ROUND(S143,6)<>0),MIN(Capex_00_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!X143+PTRM_Capex!X143-PTRM_NomSLDepn!X143+PTRM_IndexRAB!X143","v":592.19383281365754},{"$f":"RFM_ORAB!X143+RFM_NomCapex!X143-RFM_NomSLDepn!X143+RFM_IndexRAB!X143","v":582.74336800172216},{"$f":"MAX(PTRM_Life!X143-1,IF(AND(PTRM_Life!X143<=1,ROUND(X143,6)<>0),MIN(Capex_00_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AC143+PTRM_Capex!AC143-PTRM_NomSLDepn!AC143+PTRM_IndexRAB!AC143","v":330.81031145574184},{"$f":"RFM_ORAB!AC143+RFM_NomCapex!AC143-RFM_NomSLDepn!AC143+RFM_IndexRAB!AC143","v":334.54787606777336},{"$f":"MAX(PTRM_Life!AC143-1,IF(AND(PTRM_Life!AC143<=1,ROUND(AC143,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AH143+PTRM_Capex!AH143-PTRM_NomSLDepn!AH143+PTRM_IndexRAB!AH143","v":-2.6504658178656886},{"$f":"RFM_ORAB!AH143+RFM_NomCapex!AH143-RFM_NomSLDepn!AH143+RFM_IndexRAB!AH143","v":2.7680954649717049},{"$f":"MAX(PTRM_Life!AH143-1,IF(AND(PTRM_Life!AH143<=1,ROUND(AH143,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM143+PTRM_Capex!AM143-PTRM_NomSLDepn!AM143+PTRM_IndexRAB!AM143","v":-8.597873592707141E-3},{"$f":"RFM_ORAB!AM143+RFM_NomCapex!AM143-RFM_NomSLDepn!AM143+RFM_IndexRAB!AM143","v":-3.3779892391049655E-3},{"$f":"MAX(PTRM_Life!AM143-1,IF(AND(PTRM_Life!AM143<=1,ROUND(AM143,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR143+PTRM_Capex!AR143-PTRM_NomSLDepn!AR143+PTRM_IndexRAB!AR143","v":-4.3273907810197102E-6},{"$f":"RFM_ORAB!AR143+RFM_NomCapex!AR143-RFM_NomSLDepn!AR143+RFM_IndexRAB!AR143","v":-5.8084849843512018E-5},{"$f":"MAX(PTRM_Life!AR143-1,IF(AND(PTRM_Life!AR143<=1,ROUND(AR143,6)<>0),MIN(Capex_00_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW143+PTRM_Capex!AW143-PTRM_NomSLDepn!AW143+PTRM_IndexRAB!AW143","v":1.0832426964905348E-7},{"$f":"RFM_ORAB!AW143+RFM_NomCapex!AW143-RFM_NomSLDepn!AW143+RFM_IndexRAB!AW143","v":-3.2102692585510054E-7},{"$f":"MAX(PTRM_Life!AW143-1,IF(AND(PTRM_Life!AW143<=1,ROUND(AW143,6)<>0),MIN(Capex_00_Life,5),0))","v":0},null,null,{"$f":"PTRM_ORAB!BB143+PTRM_Capex!BB143-PTRM_NomSLDepn!BB143+PTRM_IndexRAB!BB143","v":-3.5825313879044704E-7},{"$f":"RFM_ORAB!BB143+RFM_NomCapex!BB143-RFM_NomSLDepn!BB143+RFM_IndexRAB!BB143","v":-3.5739920481621877E-7},{"$f":"MAX(PTRM_Life!BB143-1,IF(AND(PTRM_Life!BB143<=1,ROUND(BB143,6)<>0),MIN(Capex_00_Life,5),0))","v":0}]
["Capex Year 1 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I144+PTRM_Capex!I144-PTRM_NomSLDepn!I144+PTRM_IndexRAB!I144","v":100.25996593275302},{"$f":"RFM_ORAB!I144+RFM_NomCapex!I144-RFM_NomSLDepn!I144+RFM_IndexRAB!I144","v":100.613115232402},{"$f":"MAX(PTRM_Life!I144-1,IF(AND(PTRM_Life!I144<=1,ROUND(I144,6)<>0),MIN(Capex_01_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!N144+PTRM_Capex!N144-PTRM_NomSLDepn!N144+PTRM_IndexRAB!N144","v":93.370644609751011},{"$f":"RFM_ORAB!N144+RFM_NomCapex!N144-RFM_NomSLDepn!N144+RFM_IndexRAB!N144","v":94.132709095200724},{"$f":"MAX(PTRM_Life!N144-1,IF(AND(PTRM_Life!N144<=1,ROUND(N144,6)<>0),MIN(Capex_01_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!S144+PTRM_Capex!S144-PTRM_NomSLDepn!S144+PTRM_IndexRAB!S144","v":82.353349489981923},{"$f":"RFM_ORAB!S144+RFM_NomCapex!S144-RFM_NomSLDepn!S144+RFM_IndexRAB!S144","v":84.012197242606589},{"$f":"MAX(PTRM_Life!S144-1,IF(AND(PTRM_Life!S144<=1,ROUND(S144,6)<>0),MIN(Capex_01_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!X144+PTRM_Capex!X144-PTRM_NomSLDepn!X144+PTRM_IndexRAB!X144","v":64.779023873889457},{"$f":"RFM_ORAB!X144+RFM_NomCapex!X144-RFM_NomSLDepn!X144+RFM_IndexRAB!X144","v":63.789166536661455},{"$f":"MAX(PTRM_Life!X144-1,IF(AND(PTRM_Life!X144<=1,ROUND(X144,6)<>0),MIN(Capex_01_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AC144+PTRM_Capex!AC144-PTRM_NomSLDepn!AC144+PTRM_IndexRAB!AC144","v":39.514397242855225},{"$f":"RFM_ORAB!AC144+RFM_NomCapex!AC144-RFM_NomSLDepn!AC144+RFM_IndexRAB!AC144","v":39.915258653874503},{"$f":"MAX(PTRM_Life!AC144-1,IF(AND(PTRM_Life!AC144<=1,ROUND(AC144,6)<>0),MIN(Capex_01_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AH144+PTRM_Capex!AH144-PTRM_NomSLDepn!AH144+PTRM_IndexRAB!AH144","v":7.4248732624618157},{"$f":"RFM_ORAB!AH144+RFM_NomCapex!AH144-RFM_NomSLDepn!AH144+RFM_IndexRAB!AH144","v":8.0280959771564859},{"$f":"MAX(PTRM_Life!AH144-1,IF(AND(PTRM_Life!AH144<=1,ROUND(AH144,6)<>0),MIN(Capex_01_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AM144+PTRM_Capex!AM144-PTRM_NomSLDepn!AM144+PTRM_IndexRAB!AM144","v":-1.0040814070020105E-2},{"$f":"RFM_ORAB!AM144+RFM_NomCapex!AM144-RFM_NomSLDepn!AM144+RFM_IndexRAB!AM144","v":5.3731872197850389E-3},{"$f":"MAX(PTRM_Life!AM144-1,IF(AND(PTRM_Life!AM144<=1,ROUND(AM144,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR144+PTRM_Capex!AR144-PTRM_NomSLDepn!AR144+PTRM_IndexRAB!AR144","v":6.883349588691093E-6},{"$f":"RFM_ORAB!AR144+RFM_NomCapex!AR144-RFM_NomSLDepn!AR144+RFM_IndexRAB!AR144","v":9.239247100887259E-5},{"$f":"MAX(PTRM_Life!AR144-1,IF(AND(PTRM_Life!AR144<=1,ROUND(AR144,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW144+PTRM_Capex!AW144-PTRM_NomSLDepn!AW144+PTRM_IndexRAB!AW144","v":-1.7230563511949092E-7},{"$f":"RFM_ORAB!AW144+RFM_NomCapex!AW144-RFM_NomSLDepn!AW144+RFM_IndexRAB!AW144","v":5.1064039969190918E-7},{"$f":"MAX(PTRM_Life!AW144-1,IF(AND(PTRM_Life!AW144<=1,ROUND(AW144,6)<>0),MIN(Capex_01_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB144+PTRM_Capex!BB144-PTRM_NomSLDepn!BB144+PTRM_IndexRAB!BB144","v":1.1006952610558064E-9},{"$f":"RFM_ORAB!BB144+RFM_NomCapex!BB144-RFM_NomSLDepn!BB144+RFM_IndexRAB!BB144","v":1.6064033984675172E-9},{"$f":"MAX(PTRM_Life!BB144-1,IF(AND(PTRM_Life!BB144<=1,ROUND(BB144,6)<>0),MIN(Capex_01_Life,5),0))","v":0}]
["Capex Year 2 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I145+PTRM_Capex!I145-PTRM_NomSLDepn!I145+PTRM_IndexRAB!I145","v":107.11483232986551},{"$f":"RFM_ORAB!I145+RFM_NomCapex!I145-RFM_NomSLDepn!I145+RFM_IndexRAB!I145","v":105.81093996154829},{"$f":"MAX(PTRM_Life!I145-1,IF(AND(PTRM_Life!I145<=1,ROUND(I145,6)<>0),MIN(Capex_02_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!N145+PTRM_Capex!N145-PTRM_NomSLDepn!N145+PTRM_IndexRAB!N145","v":99.072023369299075},{"$f":"RFM_ORAB!N145+RFM_NomCapex!N145-RFM_NomSLDepn!N145+RFM_IndexRAB!N145","v":99.858098919867317},{"$f":"MAX(PTRM_Life!N145-1,IF(AND(PTRM_Life!N145<=1,ROUND(N145,6)<>0),MIN(Capex_02_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!S145+PTRM_Capex!S145-PTRM_NomSLDepn!S145+PTRM_IndexRAB!S145","v":88.611180324722682},{"$f":"RFM_ORAB!S145+RFM_NomCapex!S145-RFM_NomSLDepn!S145+RFM_IndexRAB!S145","v":90.333242632714985},{"$f":"MAX(PTRM_Life!S145-1,IF(AND(PTRM_Life!S145<=1,ROUND(S145,6)<>0),MIN(Capex_02_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!X145+PTRM_Capex!X145-PTRM_NomSLDepn!X145+PTRM_IndexRAB!X145","v":71.506937869481817},{"$f":"RFM_ORAB!X145+RFM_NomCapex!X145-RFM_NomSLDepn!X145+RFM_IndexRAB!X145","v":70.454678936435002},{"$f":"MAX(PTRM_Life!X145-1,IF(AND(PTRM_Life!X145<=1,ROUND(X145,6)<>0),MIN(Capex_02_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AC145+PTRM_Capex!AC145-PTRM_NomSLDepn!AC145+PTRM_IndexRAB!AC145","v":46.683229590088352},{"$f":"RFM_ORAB!AC145+RFM_NomCapex!AC145-RFM_NomSLDepn!AC145+RFM_IndexRAB!AC145","v":47.118370284296653},{"$f":"MAX(PTRM_Life!AC145-1,IF(AND(PTRM_Life!AC145<=1,ROUND(AC145,6)<>0),MIN(Capex_02_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AH145+PTRM_Capex!AH145-PTRM_NomSLDepn!AH145+PTRM_IndexRAB!AH145","v":15.291954774360098},{"$f":"RFM_ORAB!AH145+RFM_NomCapex!AH145-RFM_NomSLDepn!AH145+RFM_IndexRAB!AH145","v":15.967549185658436},{"$f":"MAX(PTRM_Life!AH145-1,IF(AND(PTRM_Life!AH145<=1,ROUND(AH145,6)<>0),MIN(Capex_02_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AM145+PTRM_Capex!AM145-PTRM_NomSLDepn!AM145+PTRM_IndexRAB!AM145","v":7.9819015395916973E-3},{"$f":"RFM_ORAB!AM145+RFM_NomCapex!AM145-RFM_NomSLDepn!AM145+RFM_IndexRAB!AM145","v":-8.4690813929350642E-2},{"$f":"MAX(PTRM_Life!AM145-1,IF(AND(PTRM_Life!AM145<=1,ROUND(AM145,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR145+PTRM_Capex!AR145-PTRM_NomSLDepn!AR145+PTRM_IndexRAB!AR145","v":-1.0849361010164984E-4},{"$f":"RFM_ORAB!AR145+RFM_NomCapex!AR145-RFM_NomSLDepn!AR145+RFM_IndexRAB!AR145","v":-1.4562666906287945E-3},{"$f":"MAX(PTRM_Life!AR145-1,IF(AND(PTRM_Life!AR145<=1,ROUND(AR145,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW145+PTRM_Capex!AW145-PTRM_NomSLDepn!AW145+PTRM_IndexRAB!AW145","v":2.7158377115826117E-6},{"$f":"RFM_ORAB!AW145+RFM_NomCapex!AW145-RFM_NomSLDepn!AW145+RFM_IndexRAB!AW145","v":-8.0485844446055974E-6},{"$f":"MAX(PTRM_Life!AW145-1,IF(AND(PTRM_Life!AW145<=1,ROUND(AW145,6)<>0),MIN(Capex_02_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB145+PTRM_Capex!BB145-PTRM_NomSLDepn!BB145+PTRM_IndexRAB!BB145","v":-1.7348879488834079E-8},{"$f":"RFM_ORAB!BB145+RFM_NomCapex!BB145-RFM_NomSLDepn!BB145+RFM_IndexRAB!BB145","v":-2.5319722866557482E-8},{"$f":"MAX(PTRM_Life!BB145-1,IF(AND(PTRM_Life!BB145<=1,ROUND(BB145,6)<>0),MIN(Capex_02_Life,5),0))","v":0}]
["Capex Year 3 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I146+PTRM_Capex!I146-PTRM_NomSLDepn!I146+PTRM_IndexRAB!I146","v":109.10395676923258},{"$f":"RFM_ORAB!I146+RFM_NomCapex!I146-RFM_NomSLDepn!I146+RFM_IndexRAB!I146","v":108.47972202887448},{"$f":"MAX(PTRM_Life!I146-1,IF(AND(PTRM_Life!I146<=1,ROUND(I146,6)<>0),MIN(Capex_03_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!N146+PTRM_Capex!N146-PTRM_NomSLDepn!N146+PTRM_IndexRAB!N146","v":102.40640911826316},{"$f":"RFM_ORAB!N146+RFM_NomCapex!N146-RFM_NomSLDepn!N146+RFM_IndexRAB!N146","v":103.19769019517705},{"$f":"MAX(PTRM_Life!N146-1,IF(AND(PTRM_Life!N146<=1,ROUND(N146,6)<>0),MIN(Capex_03_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!S146+PTRM_Capex!S146-PTRM_NomSLDepn!S146+PTRM_IndexRAB!S146","v":92.753064202770162},{"$f":"RFM_ORAB!S146+RFM_NomCapex!S146-RFM_NomSLDepn!S146+RFM_IndexRAB!S146","v":94.49716330605554},{"$f":"MAX(PTRM_Life!S146-1,IF(AND(PTRM_Life!S146<=1,ROUND(S146,6)<>0),MIN(Capex_03_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!X146+PTRM_Capex!X146-PTRM_NomSLDepn!X146+PTRM_IndexRAB!X146","v":76.526990322091095},{"$f":"RFM_ORAB!X146+RFM_NomCapex!X146-RFM_NomSLDepn!X146+RFM_IndexRAB!X146","v":75.437455383312852},{"$f":"MAX(PTRM_Life!X146-1,IF(AND(PTRM_Life!X146<=1,ROUND(X146,6)<>0),MIN(Capex_03_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AC146+PTRM_Capex!AC146-PTRM_NomSLDepn!AC146+PTRM_IndexRAB!AC146","v":52.738916927408084},{"$f":"RFM_ORAB!AC146+RFM_NomCapex!AC146-RFM_NomSLDepn!AC146+RFM_IndexRAB!AC146","v":53.197939434576611},{"$f":"MAX(PTRM_Life!AC146-1,IF(AND(PTRM_Life!AC146<=1,ROUND(AC146,6)<>0),MIN(Capex_03_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AH146+PTRM_Capex!AH146-PTRM_NomSLDepn!AH146+PTRM_IndexRAB!AH146","v":22.792070194962374},{"$f":"RFM_ORAB!AH146+RFM_NomCapex!AH146-RFM_NomSLDepn!AH146+RFM_IndexRAB!AH146","v":23.523939695461447},{"$f":"MAX(PTRM_Life!AH146-1,IF(AND(PTRM_Life!AH146<=1,ROUND(AH146,6)<>0),MIN(Capex_03_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AM146+PTRM_Capex!AM146-PTRM_NomSLDepn!AM146+PTRM_IndexRAB!AM146","v":-2.2047651368488696E-2},{"$f":"RFM_ORAB!AM146+RFM_NomCapex!AM146-RFM_NomSLDepn!AM146+RFM_IndexRAB!AM146","v":1.642996459735694E-2},{"$f":"MAX(PTRM_Life!AM146-1,IF(AND(PTRM_Life!AM146<=1,ROUND(AM146,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR146+PTRM_Capex!AR146-PTRM_NomSLDepn!AR146+PTRM_IndexRAB!AR146","v":2.1047692073150568E-5},{"$f":"RFM_ORAB!AR146+RFM_NomCapex!AR146-RFM_NomSLDepn!AR146+RFM_IndexRAB!AR146","v":2.8251482139846833E-4},{"$f":"MAX(PTRM_Life!AR146-1,IF(AND(PTRM_Life!AR146<=1,ROUND(AR146,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW146+PTRM_Capex!AW146-PTRM_NomSLDepn!AW146+PTRM_IndexRAB!AW146","v":-5.2687080668147206E-7},{"$f":"RFM_ORAB!AW146+RFM_NomCapex!AW146-RFM_NomSLDepn!AW146+RFM_IndexRAB!AW146","v":1.5614203164232761E-6},{"$f":"MAX(PTRM_Life!AW146-1,IF(AND(PTRM_Life!AW146<=1,ROUND(AW146,6)<>0),MIN(Capex_03_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB146+PTRM_Capex!BB146-PTRM_NomSLDepn!BB146+PTRM_IndexRAB!BB146","v":3.3656717013386807E-9},{"$f":"RFM_ORAB!BB146+RFM_NomCapex!BB146-RFM_NomSLDepn!BB146+RFM_IndexRAB!BB146","v":4.9120102997177258E-9},{"$f":"MAX(PTRM_Life!BB146-1,IF(AND(PTRM_Life!BB146<=1,ROUND(BB146,6)<>0),MIN(Capex_03_Life,5),0))","v":0}]
["Capex Year 4 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I147+PTRM_Capex!I147-PTRM_NomSLDepn!I147+PTRM_IndexRAB!I147","v":112.69439439545719},{"$f":"RFM_ORAB!I147+RFM_NomCapex!I147-RFM_NomSLDepn!I147+RFM_IndexRAB!I147","v":112.37137182703434},{"$f":"MAX(PTRM_Life!I147-1,IF(AND(PTRM_Life!I147<=1,ROUND(I147,6)<>0),MIN(Capex_04_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!N147+PTRM_Capex!N147-PTRM_NomSLDepn!N147+PTRM_IndexRAB!N147","v":106.88603867784603},{"$f":"RFM_ORAB!N147+RFM_NomCapex!N147-RFM_NomSLDepn!N147+RFM_IndexRAB!N147","v":107.6916055138386},{"$f":"MAX(PTRM_Life!N147-1,IF(AND(PTRM_Life!N147<=1,ROUND(N147,6)<>0),MIN(Capex_04_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!S147+PTRM_Capex!S147-PTRM_NomSLDepn!S147+PTRM_IndexRAB!S147","v":97.91941625537693},{"$f":"RFM_ORAB!S147+RFM_NomCapex!S147-RFM_NomSLDepn!S147+RFM_IndexRAB!S147","v":99.705453919091241},{"$f":"MAX(PTRM_Life!S147-1,IF(AND(PTRM_Life!S147<=1,ROUND(S147,6)<>0),MIN(Capex_04_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!X147+PTRM_Capex!X147-PTRM_NomSLDepn!X147+PTRM_IndexRAB!X147","v":82.372319827629596},{"$f":"RFM_ORAB!X147+RFM_NomCapex!X147-RFM_NomSLDepn!X147+RFM_IndexRAB!X147","v":81.233334044811272},{"$f":"MAX(PTRM_Life!X147-1,IF(AND(PTRM_Life!X147<=1,ROUND(X147,6)<>0),MIN(Capex_04_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AC147+PTRM_Capex!AC147-PTRM_NomSLDepn!AC147+PTRM_IndexRAB!AC147","v":59.332890542250617},{"$f":"RFM_ORAB!AC147+RFM_NomCapex!AC147-RFM_NomSLDepn!AC147+RFM_IndexRAB!AC147","v":59.820817915272578},{"$f":"MAX(PTRM_Life!AC147-1,IF(AND(PTRM_Life!AC147<=1,ROUND(AC147,6)<>0),MIN(Capex_04_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AH147+PTRM_Capex!AH147-PTRM_NomSLDepn!AH147+PTRM_IndexRAB!AH147","v":30.46355119828182},{"$f":"RFM_ORAB!AH147+RFM_NomCapex!AH147-RFM_NomSLDepn!AH147+RFM_IndexRAB!AH147","v":31.259513622513783},{"$f":"MAX(PTRM_Life!AH147-1,IF(AND(PTRM_Life!AH147<=1,ROUND(AH147,6)<>0),MIN(Capex_04_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AM147+PTRM_Capex!AM147-PTRM_NomSLDepn!AM147+PTRM_IndexRAB!AM147","v":-0.10142225890617215},{"$f":"RFM_ORAB!AM147+RFM_NomCapex!AM147-RFM_NomSLDepn!AM147+RFM_IndexRAB!AM147","v":0.12068544170637628},{"$f":"MAX(PTRM_Life!AM147-1,IF(AND(PTRM_Life!AM147<=1,ROUND(AM147,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR147+PTRM_Capex!AR147-PTRM_NomSLDepn!AR147+PTRM_IndexRAB!AR147","v":1.5460471626069314E-4},{"$f":"RFM_ORAB!AR147+RFM_NomCapex!AR147-RFM_NomSLDepn!AR147+RFM_IndexRAB!AR147","v":2.0751977770272763E-3},{"$f":"MAX(PTRM_Life!AR147-1,IF(AND(PTRM_Life!AR147<=1,ROUND(AR147,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW147+PTRM_Capex!AW147-PTRM_NomSLDepn!AW147+PTRM_IndexRAB!AW147","v":-3.8701018282639963E-6},{"$f":"RFM_ORAB!AW147+RFM_NomCapex!AW147-RFM_NomSLDepn!AW147+RFM_IndexRAB!AW147","v":1.1469330896011778E-5},{"$f":"MAX(PTRM_Life!AW147-1,IF(AND(PTRM_Life!AW147<=1,ROUND(AW147,6)<>0),MIN(Capex_04_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB147+PTRM_Capex!BB147-PTRM_NomSLDepn!BB147+PTRM_IndexRAB!BB147","v":2.472236464708964E-8},{"$f":"RFM_ORAB!BB147+RFM_NomCapex!BB147-RFM_NomSLDepn!BB147+RFM_IndexRAB!BB147","v":3.6080913575615579E-8},{"$f":"MAX(PTRM_Life!BB147-1,IF(AND(PTRM_Life!BB147<=1,ROUND(BB147,6)<>0),MIN(Capex_04_Life,5),0))","v":0}]
["Capex Year 5 (Closing RAB/Life)",null,null,null,null,null,null,{"$f":"PTRM_ORAB!I148+PTRM_Capex!I148-PTRM_NomSLDepn!I148+PTRM_IndexRAB!I148","v":116.23660497651913},{"$f":"RFM_ORAB!I148+RFM_NomCapex!I148-RFM_NomSLDepn!I148+RFM_IndexRAB!I148","v":116.23660497651912},{"$f":"Capex_05_Life","v":30},null,null,{"$f":"PTRM_ORAB!N148+PTRM_Capex!N148-PTRM_NomSLDepn!N148+PTRM_IndexRAB!N148","v":111.34059686393681},{"$f":"RFM_ORAB!N148+RFM_NomCapex!N148-RFM_NomSLDepn!N148+RFM_IndexRAB!N148","v":112.1602591078138},{"$f":"MAX(PTRM_Life!N148-1,IF(AND(PTRM_Life!N148<=1,ROUND(N148,6)<>0),MIN(Capex_05_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!S148+PTRM_Capex!S148-PTRM_NomSLDepn!S148+PTRM_IndexRAB!S148","v":103.0626915803207},{"$f":"RFM_ORAB!S148+RFM_NomCapex!S148-RFM_NomSLDepn!S148+RFM_IndexRAB!S148","v":104.8902520829638},{"$f":"MAX(PTRM_Life!S148-1,IF(AND(PTRM_Life!S148<=1,ROUND(S148,6)<>0),MIN(Capex_05_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!X148+PTRM_Capex!X148-PTRM_NomSLDepn!X148+PTRM_IndexRAB!X148","v":88.196674932215444},{"$f":"RFM_ORAB!X148+RFM_NomCapex!X148-RFM_NomSLDepn!X148+RFM_IndexRAB!X148","v":87.00849647237338},{"$f":"MAX(PTRM_Life!X148-1,IF(AND(PTRM_Life!X148<=1,ROUND(X148,6)<>0),MIN(Capex_05_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AC148+PTRM_Capex!AC148-PTRM_NomSLDepn!AC148+PTRM_IndexRAB!AC148","v":65.910791343770569},{"$f":"RFM_ORAB!AC148+RFM_NomCapex!AC148-RFM_NomSLDepn!AC148+RFM_IndexRAB!AC148","v":66.427501507448724},{"$f":"MAX(PTRM_Life!AC148-1,IF(AND(PTRM_Life!AC148<=1,ROUND(AC148,6)<>0),MIN(Capex_05_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AH148+PTRM_Capex!AH148-PTRM_NomSLDepn!AH148+PTRM_IndexRAB!AH148","v":38.122264770115592},{"$f":"RFM_ORAB!AH148+RFM_NomCapex!AH148-RFM_NomSLDepn!AH148+RFM_IndexRAB!AH148","v":38.982129899926022},{"$f":"MAX(PTRM_Life!AH148-1,IF(AND(PTRM_Life!AH148<=1,ROUND(AH148,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AM148+PTRM_Capex!AM148-PTRM_NomSLDepn!AM148+PTRM_IndexRAB!AM148","v":-0.12108087654320467},{"$f":"RFM_ORAB!AM148+RFM_NomCapex!AM148-RFM_NomSLDepn!AM148+RFM_IndexRAB!AM148","v":-4.7571052727638424E-2},{"$f":"MAX(PTRM_Life!AM148-1,IF(AND(PTRM_Life!AM148<=1,ROUND(AM148,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR148+PTRM_Capex!AR148-PTRM_NomSLDepn!AR148+PTRM_IndexRAB!AR148","v":-6.0941145884644166E-5},{"$f":"RFM_ORAB!AR148+RFM_NomCapex!AR148-RFM_NomSLDepn!AR148+RFM_IndexRAB!AR148","v":-8.1798882678347379E-4},{"$f":"MAX(PTRM_Life!AR148-1,IF(AND(PTRM_Life!AR148<=1,ROUND(AR148,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW148+PTRM_Capex!AW148-PTRM_NomSLDepn!AW148+PTRM_IndexRAB!AW148","v":1.5254931790496683E-6},{"$f":"RFM_ORAB!AW148+RFM_NomCapex!AW148-RFM_NomSLDepn!AW148+RFM_IndexRAB!AW148","v":-4.5209110319402211E-6},{"$f":"MAX(PTRM_Life!AW148-1,IF(AND(PTRM_Life!AW148<=1,ROUND(AW148,6)<>0),MIN(Capex_05_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB148+PTRM_Capex!BB148-PTRM_NomSLDepn!BB148+PTRM_IndexRAB!BB148","v":-9.7449111968298803E-9},{"$f":"RFM_ORAB!BB148+RFM_NomCapex!BB148-RFM_NomSLDepn!BB148+RFM_IndexRAB!BB148","v":-1.4222154867221679E-8},{"$f":"MAX(PTRM_Life!BB148-1,IF(AND(PTRM_Life!BB148<=1,ROUND(BB148,6)<>0),MIN(Capex_05_Life,5),0))","v":0}]
["Capex Year 6 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N149+PTRM_Capex!N149-PTRM_NomSLDepn!N149+PTRM_IndexRAB!N149","v":118.13015227342535},{"$f":"RFM_ORAB!N149+RFM_NomCapex!N149-RFM_NomSLDepn!N149+RFM_IndexRAB!N149","v":117.51844297272025},{"$f":"MAX(PTRM_Life!N149-1,IF(AND(PTRM_Life!N149<=1,ROUND(N149,6)<>0),MIN(Capex_06_Life,5),0))","v":26},null,null,{"$f":"PTRM_ORAB!S149+PTRM_Capex!S149-PTRM_NomSLDepn!S149+PTRM_IndexRAB!S149","v":109.03092390211884},{"$f":"RFM_ORAB!S149+RFM_NomCapex!S149-RFM_NomSLDepn!S149+RFM_IndexRAB!S149","v":110.9142727646495},{"$f":"MAX(PTRM_Life!S149-1,IF(AND(PTRM_Life!S149<=1,ROUND(S149,6)<>0),MIN(Capex_06_Life,5),0))","v":21},null,null,{"$f":"PTRM_ORAB!X149+PTRM_Capex!X149-PTRM_NomSLDepn!X149+PTRM_IndexRAB!X149","v":94.736171523723542},{"$f":"RFM_ORAB!X149+RFM_NomCapex!X149-RFM_NomSLDepn!X149+RFM_IndexRAB!X149","v":93.489355587357352},{"$f":"MAX(PTRM_Life!X149-1,IF(AND(PTRM_Life!X149<=1,ROUND(X149,6)<>0),MIN(Capex_06_Life,5),0))","v":16},null,null,{"$f":"PTRM_ORAB!AC149+PTRM_Capex!AC149-PTRM_NomSLDepn!AC149+PTRM_IndexRAB!AC149","v":73.038727131610301},{"$f":"RFM_ORAB!AC149+RFM_NomCapex!AC149-RFM_NomSLDepn!AC149+RFM_IndexRAB!AC149","v":73.588372269966214},{"$f":"MAX(PTRM_Life!AC149-1,IF(AND(PTRM_Life!AC149<=1,ROUND(AC149,6)<>0),MIN(Capex_06_Life,5),0))","v":11},null,null,{"$f":"PTRM_ORAB!AH149+PTRM_Capex!AH149-PTRM_NomSLDepn!AH149+PTRM_IndexRAB!AH149","v":46.124095396460305},{"$f":"RFM_ORAB!AH149+RFM_NomCapex!AH149-RFM_NomSLDepn!AH149+RFM_IndexRAB!AH149","v":47.054896706217185},{"$f":"MAX(PTRM_Life!AH149-1,IF(AND(PTRM_Life!AH149<=1,ROUND(AH149,6)<>0),MIN(Capex_06_Life,5),0))","v":6},null,null,{"$f":"PTRM_ORAB!AM149+PTRM_Capex!AM149-PTRM_NomSLDepn!AM149+PTRM_IndexRAB!AM149","v":8.7560586240063962},{"$f":"RFM_ORAB!AM149+RFM_NomCapex!AM149-RFM_NomSLDepn!AM149+RFM_IndexRAB!AM149","v":8.8500183431565382},{"$f":"MAX(PTRM_Life!AM149-1,IF(AND(PTRM_Life!AM149<=1,ROUND(AM149,6)<>0),MIN(Capex_06_Life,5),0))","v":1},null,null,{"$f":"PTRM_ORAB!AR149+PTRM_Capex!AR149-PTRM_NomSLDepn!AR149+PTRM_IndexRAB!AR149","v":4.0345391974042175E-2},{"$f":"RFM_ORAB!AR149+RFM_NomCapex!AR149-RFM_NomSLDepn!AR149+RFM_IndexRAB!AR149","v":5.5006846596292937E-2},{"$f":"MAX(PTRM_Life!AR149-1,IF(AND(PTRM_Life!AR149<=1,ROUND(AR149,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW149+PTRM_Capex!AW149-PTRM_NomSLDepn!AW149+PTRM_IndexRAB!AW149","v":-1.025840042505788E-4},{"$f":"RFM_ORAB!AW149+RFM_NomCapex!AW149-RFM_NomSLDepn!AW149+RFM_IndexRAB!AW149","v":3.0401522791856692E-4},{"$f":"MAX(PTRM_Life!AW149-1,IF(AND(PTRM_Life!AW149<=1,ROUND(AW149,6)<>0),MIN(Capex_06_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB149+PTRM_Capex!BB149-PTRM_NomSLDepn!BB149+PTRM_IndexRAB!BB149","v":6.5531070565637734E-7},{"$f":"RFM_ORAB!BB149+RFM_NomCapex!BB149-RFM_NomSLDepn!BB149+RFM_IndexRAB!BB149","v":9.5638945843088073E-7},{"$f":"MAX(PTRM_Life!BB149-1,IF(AND(PTRM_Life!BB149<=1,ROUND(BB149,6)<>0),MIN(Capex_06_Life,5),0))","v":5}]
["Capex Year 7 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N150+PTRM_Capex!N150-PTRM_NomSLDepn!N150+PTRM_IndexRAB!N150","v":122.39140232228047},{"$f":"RFM_ORAB!N150+RFM_NomCapex!N150-RFM_NomSLDepn!N150+RFM_IndexRAB!N150","v":121.6197096349661},{"$f":"MAX(PTRM_Life!N150-1,IF(AND(PTRM_Life!N150<=1,ROUND(N150,6)<>0),MIN(Capex_07_Life,5),0))","v":27},null,null,{"$f":"PTRM_ORAB!S150+PTRM_Capex!S150-PTRM_NomSLDepn!S150+PTRM_IndexRAB!S150","v":113.83702257885155},{"$f":"RFM_ORAB!S150+RFM_NomCapex!S150-RFM_NomSLDepn!S150+RFM_IndexRAB!S150","v":115.75589561626141},{"$f":"MAX(PTRM_Life!S150-1,IF(AND(PTRM_Life!S150<=1,ROUND(S150,6)<>0),MIN(Capex_07_Life,5),0))","v":22},null,null,{"$f":"PTRM_ORAB!X150+PTRM_Capex!X150-PTRM_NomSLDepn!X150+PTRM_IndexRAB!X150","v":100.27028712623344},{"$f":"RFM_ORAB!X150+RFM_NomCapex!X150-RFM_NomSLDepn!X150+RFM_IndexRAB!X150","v":98.978154991226461},{"$f":"MAX(PTRM_Life!X150-1,IF(AND(PTRM_Life!X150<=1,ROUND(X150,6)<>0),MIN(Capex_07_Life,5),0))","v":17},null,null,{"$f":"PTRM_ORAB!AC150+PTRM_Capex!AC150-PTRM_NomSLDepn!AC150+PTRM_IndexRAB!AC150","v":79.399330917935004},{"$f":"RFM_ORAB!AC150+RFM_NomCapex!AC150-RFM_NomSLDepn!AC150+RFM_IndexRAB!AC150","v":79.976059174836237},{"$f":"MAX(PTRM_Life!AC150-1,IF(AND(PTRM_Life!AC150<=1,ROUND(AC150,6)<>0),MIN(Capex_07_Life,5),0))","v":12},null,null,{"$f":"PTRM_ORAB!AH150+PTRM_Capex!AH150-PTRM_NomSLDepn!AH150+PTRM_IndexRAB!AH150","v":53.652900658151005},{"$f":"RFM_ORAB!AH150+RFM_NomCapex!AH150-RFM_NomSLDepn!AH150+RFM_IndexRAB!AH150","v":54.64479352163881},{"$f":"MAX(PTRM_Life!AH150-1,IF(AND(PTRM_Life!AH150<=1,ROUND(AH150,6)<>0),MIN(Capex_07_Life,5),0))","v":7},null,null,{"$f":"PTRM_ORAB!AM150+PTRM_Capex!AM150-PTRM_NomSLDepn!AM150+PTRM_IndexRAB!AM150","v":17.552778761144374},{"$f":"RFM_ORAB!AM150+RFM_NomCapex!AM150-RFM_NomSLDepn!AM150+RFM_IndexRAB!AM150","v":17.666229714708848},{"$f":"MAX(PTRM_Life!AM150-1,IF(AND(PTRM_Life!AM150<=1,ROUND(AM150,6)<>0),MIN(Capex_07_Life,5),0))","v":2},null,null,{"$f":"PTRM_ORAB!AR150+PTRM_Capex!AR150-PTRM_NomSLDepn!AR150+PTRM_IndexRAB!AR150","v":8.6883300873473873E-2},{"$f":"RFM_ORAB!AR150+RFM_NomCapex!AR150-RFM_NomSLDepn!AR150+RFM_IndexRAB!AR150","v":0.19357800268263128},{"$f":"MAX(PTRM_Life!AR150-1,IF(AND(PTRM_Life!AR150<=1,ROUND(AR150,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW150+PTRM_Capex!AW150-PTRM_NomSLDepn!AW150+PTRM_IndexRAB!AW150","v":-3.6100972658473327E-4},{"$f":"RFM_ORAB!AW150+RFM_NomCapex!AW150-RFM_NomSLDepn!AW150+RFM_IndexRAB!AW150","v":1.0698788286756292E-3},{"$f":"MAX(PTRM_Life!AW150-1,IF(AND(PTRM_Life!AW150<=1,ROUND(AW150,6)<>0),MIN(Capex_07_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB150+PTRM_Capex!BB150-PTRM_NomSLDepn!BB150+PTRM_IndexRAB!BB150","v":2.3061445144914072E-6},{"$f":"RFM_ORAB!BB150+RFM_NomCapex!BB150-RFM_NomSLDepn!BB150+RFM_IndexRAB!BB150","v":3.3656894115113136E-6},{"$f":"MAX(PTRM_Life!BB150-1,IF(AND(PTRM_Life!BB150<=1,ROUND(BB150,6)<>0),MIN(Capex_07_Life,5),0))","v":5}]
["Capex Year 8 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N151+PTRM_Capex!N151-PTRM_NomSLDepn!N151+PTRM_IndexRAB!N151","v":130.03571812681844},{"$f":"RFM_ORAB!N151+RFM_NomCapex!N151-RFM_NomSLDepn!N151+RFM_IndexRAB!N151","v":127.26614255637297},{"$f":"MAX(PTRM_Life!N151-1,IF(AND(PTRM_Life!N151<=1,ROUND(N151,6)<>0),MIN(Capex_08_Life,5),0))","v":28},null,null,{"$f":"PTRM_ORAB!S151+PTRM_Capex!S151-PTRM_NomSLDepn!S151+PTRM_IndexRAB!S151","v":120.09481908844985},{"$f":"RFM_ORAB!S151+RFM_NomCapex!S151-RFM_NomSLDepn!S151+RFM_IndexRAB!S151","v":122.07343216881729},{"$f":"MAX(PTRM_Life!S151-1,IF(AND(PTRM_Life!S151<=1,ROUND(S151,6)<>0),MIN(Capex_08_Life,5),0))","v":23},null,null,{"$f":"PTRM_ORAB!X151+PTRM_Capex!X151-PTRM_NomSLDepn!X151+PTRM_IndexRAB!X151","v":107.08944563029654},{"$f":"RFM_ORAB!X151+RFM_NomCapex!X151-RFM_NomSLDepn!X151+RFM_IndexRAB!X151","v":105.73556513910387},{"$f":"MAX(PTRM_Life!X151-1,IF(AND(PTRM_Life!X151<=1,ROUND(X151,6)<>0),MIN(Capex_08_Life,5),0))","v":18},null,null,{"$f":"PTRM_ORAB!AC151+PTRM_Capex!AC151-PTRM_NomSLDepn!AC151+PTRM_IndexRAB!AC151","v":86.788025674042345},{"$f":"RFM_ORAB!AC151+RFM_NomCapex!AC151-RFM_NomSLDepn!AC151+RFM_IndexRAB!AC151","v":87.399202933557106},{"$f":"MAX(PTRM_Life!AC151-1,IF(AND(PTRM_Life!AC151<=1,ROUND(AC151,6)<>0),MIN(Capex_08_Life,5),0))","v":13},null,null,{"$f":"PTRM_ORAB!AH151+PTRM_Capex!AH151-PTRM_NomSLDepn!AH151+PTRM_IndexRAB!AH151","v":61.89243383253811},{"$f":"RFM_ORAB!AH151+RFM_NomCapex!AH151-RFM_NomSLDepn!AH151+RFM_IndexRAB!AH151","v":62.958170490841631},{"$f":"MAX(PTRM_Life!AH151-1,IF(AND(PTRM_Life!AH151<=1,ROUND(AH151,6)<>0),MIN(Capex_08_Life,5),0))","v":8},null,null,{"$f":"PTRM_ORAB!AM151+PTRM_Capex!AM151-PTRM_NomSLDepn!AM151+PTRM_IndexRAB!AM151","v":26.604017930784178},{"$f":"RFM_ORAB!AM151+RFM_NomCapex!AM151-RFM_NomSLDepn!AM151+RFM_IndexRAB!AM151","v":26.738475165094219},{"$f":"MAX(PTRM_Life!AM151-1,IF(AND(PTRM_Life!AM151<=1,ROUND(AM151,6)<>0),MIN(Capex_08_Life,5),0))","v":3},null,null,{"$f":"PTRM_ORAB!AR151+PTRM_Capex!AR151-PTRM_NomSLDepn!AR151+PTRM_IndexRAB!AR151","v":5.646330436160376E-2},{"$f":"RFM_ORAB!AR151+RFM_NomCapex!AR151-RFM_NomSLDepn!AR151+RFM_IndexRAB!AR151","v":0.54294336508072849},{"$f":"MAX(PTRM_Life!AR151-1,IF(AND(PTRM_Life!AR151<=1,ROUND(AR151,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW151+PTRM_Capex!AW151-PTRM_NomSLDepn!AW151+PTRM_IndexRAB!AW151","v":-1.0125522170002532E-3},{"$f":"RFM_ORAB!AW151+RFM_NomCapex!AW151-RFM_NomSLDepn!AW151+RFM_IndexRAB!AW151","v":3.000772832758904E-3},{"$f":"MAX(PTRM_Life!AW151-1,IF(AND(PTRM_Life!AW151<=1,ROUND(AW151,6)<>0),MIN(Capex_08_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB151+PTRM_Capex!BB151-PTRM_NomSLDepn!BB151+PTRM_IndexRAB!BB151","v":6.4682238979044702E-6},{"$f":"RFM_ORAB!BB151+RFM_NomCapex!BB151-RFM_NomSLDepn!BB151+RFM_IndexRAB!BB151","v":9.4400123442665114E-6},{"$f":"MAX(PTRM_Life!BB151-1,IF(AND(PTRM_Life!BB151<=1,ROUND(BB151,6)<>0),MIN(Capex_08_Life,5),0))","v":5}]
["Capex Year 9 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N152+PTRM_Capex!N152-PTRM_NomSLDepn!N152+PTRM_IndexRAB!N152","v":131.40821186536067},{"$f":"RFM_ORAB!N152+RFM_NomCapex!N152-RFM_NomSLDepn!N152+RFM_IndexRAB!N152","v":129.59700106404046},{"$f":"MAX(PTRM_Life!N152-1,IF(AND(PTRM_Life!N152<=1,ROUND(N152,6)<>0),MIN(Capex_09_Life,5),0))","v":29},null,null,{"$f":"PTRM_ORAB!S152+PTRM_Capex!S152-PTRM_NomSLDepn!S152+PTRM_IndexRAB!S152","v":123.21653003126247},{"$f":"RFM_ORAB!S152+RFM_NomCapex!S152-RFM_NomSLDepn!S152+RFM_IndexRAB!S152","v":125.2035572278639},{"$f":"MAX(PTRM_Life!S152-1,IF(AND(PTRM_Life!S152<=1,ROUND(S152,6)<>0),MIN(Capex_09_Life,5),0))","v":24},null,null,{"$f":"PTRM_ORAB!X152+PTRM_Capex!X152-PTRM_NomSLDepn!X152+PTRM_IndexRAB!X152","v":111.10155598043509},{"$f":"RFM_ORAB!X152+RFM_NomCapex!X152-RFM_NomSLDepn!X152+RFM_IndexRAB!X152","v":109.72120692914113},{"$f":"MAX(PTRM_Life!X152-1,IF(AND(PTRM_Life!X152<=1,ROUND(X152,6)<>0),MIN(Capex_09_Life,5),0))","v":19},null,null,{"$f":"PTRM_ORAB!AC152+PTRM_Capex!AC152-PTRM_NomSLDepn!AC152+PTRM_IndexRAB!AC152","v":91.886634187566088},{"$f":"RFM_ORAB!AC152+RFM_NomCapex!AC152-RFM_NomSLDepn!AC152+RFM_IndexRAB!AC152","v":92.516276524659048},{"$f":"MAX(PTRM_Life!AC152-1,IF(AND(PTRM_Life!AC152<=1,ROUND(AC152,6)<>0),MIN(Capex_09_Life,5),0))","v":14},null,null,{"$f":"PTRM_ORAB!AH152+PTRM_Capex!AH152-PTRM_NomSLDepn!AH152+PTRM_IndexRAB!AH152","v":68.473678580647089},{"$f":"RFM_ORAB!AH152+RFM_NomCapex!AH152-RFM_NomSLDepn!AH152+RFM_IndexRAB!AH152","v":69.58528007055645},{"$f":"MAX(PTRM_Life!AH152-1,IF(AND(PTRM_Life!AH152<=1,ROUND(AH152,6)<>0),MIN(Capex_09_Life,5),0))","v":9},null,null,{"$f":"PTRM_ORAB!AM152+PTRM_Capex!AM152-PTRM_NomSLDepn!AM152+PTRM_IndexRAB!AM152","v":34.889699723087091},{"$f":"RFM_ORAB!AM152+RFM_NomCapex!AM152-RFM_NomSLDepn!AM152+RFM_IndexRAB!AM152","v":35.041530828021315},{"$f":"MAX(PTRM_Life!AM152-1,IF(AND(PTRM_Life!AM152<=1,ROUND(AM152,6)<>0),MIN(Capex_09_Life,5),0))","v":4},null,null,{"$f":"PTRM_ORAB!AR152+PTRM_Capex!AR152-PTRM_NomSLDepn!AR152+PTRM_IndexRAB!AR152","v":5.1546772156853646E-2},{"$f":"RFM_ORAB!AR152+RFM_NomCapex!AR152-RFM_NomSLDepn!AR152+RFM_IndexRAB!AR152","v":0.62104703029892505},{"$f":"MAX(PTRM_Life!AR152-1,IF(AND(PTRM_Life!AR152<=1,ROUND(AR152,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW152+PTRM_Capex!AW152-PTRM_NomSLDepn!AW152+PTRM_IndexRAB!AW152","v":-1.1582102072414911E-3},{"$f":"RFM_ORAB!AW152+RFM_NomCapex!AW152-RFM_NomSLDepn!AW152+RFM_IndexRAB!AW152","v":3.4324409804869453E-3},{"$f":"MAX(PTRM_Life!AW152-1,IF(AND(PTRM_Life!AW152<=1,ROUND(AW152,6)<>0),MIN(Capex_09_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB152+PTRM_Capex!BB152-PTRM_NomSLDepn!BB152+PTRM_IndexRAB!BB152","v":7.3986929419514515E-6},{"$f":"RFM_ORAB!BB152+RFM_NomCapex!BB152-RFM_NomSLDepn!BB152+RFM_IndexRAB!BB152","v":1.0797980064680228E-5},{"$f":"MAX(PTRM_Life!BB152-1,IF(AND(PTRM_Life!BB152<=1,ROUND(BB152,6)<>0),MIN(Capex_09_Life,5),0))","v":5}]
["Capex Year 10 (Closing RAB/Life)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PTRM_ORAB!N153+PTRM_Capex!N153-PTRM_NomSLDepn!N153+PTRM_IndexRAB!N153","v":132.78482597928638},{"$f":"RFM_ORAB!N153+RFM_NomCapex!N153-RFM_NomSLDepn!N153+RFM_IndexRAB!N153","v":132.78482597928635},{"$f":"Capex_10_Life","v":30},null,null,{"$f":"PTRM_ORAB!S153+PTRM_Capex!S153-PTRM_NomSLDepn!S153+PTRM_IndexRAB!S153","v":127.12929450810383},{"$f":"RFM_ORAB!S153+RFM_NomCapex!S153-RFM_NomSLDepn!S153+RFM_IndexRAB!S153","v":129.13859085015264},{"$f":"MAX(PTRM_Life!S153-1,IF(AND(PTRM_Life!S153<=1,ROUND(S153,6)<>0),MIN(Capex_10_Life,5),0))","v":25},null,null,{"$f":"PTRM_ORAB!X153+PTRM_Capex!X153-PTRM_NomSLDepn!X153+PTRM_IndexRAB!X153","v":115.79488733158115},{"$f":"RFM_ORAB!X153+RFM_NomCapex!X153-RFM_NomSLDepn!X153+RFM_IndexRAB!X153","v":114.3789806172462},{"$f":"MAX(PTRM_Life!X153-1,IF(AND(PTRM_Life!X153<=1,ROUND(X153,6)<>0),MIN(Capex_10_Life,5),0))","v":20},null,null,{"$f":"PTRM_ORAB!AC153+PTRM_Capex!AC153-PTRM_NomSLDepn!AC153+PTRM_IndexRAB!AC153","v":97.501586872007024},{"$f":"RFM_ORAB!AC153+RFM_NomCapex!AC153-RFM_NomSLDepn!AC153+RFM_IndexRAB!AC153","v":98.153667826543426},{"$f":"MAX(PTRM_Life!AC153-1,IF(AND(PTRM_Life!AC153<=1,ROUND(AC153,6)<>0),MIN(Capex_10_Life,5),0))","v":15},null,null,{"$f":"PTRM_ORAB!AH153+PTRM_Capex!AH153-PTRM_NomSLDepn!AH153+PTRM_IndexRAB!AH153","v":75.365452695799974},{"$f":"RFM_ORAB!AH153+RFM_NomCapex!AH153-RFM_NomSLDepn!AH153+RFM_IndexRAB!AH153","v":76.529587579133533},{"$f":"MAX(PTRM_Life!AH153-1,IF(AND(PTRM_Life!AH153<=1,ROUND(AH153,6)<>0),MIN(Capex_10_Life,5),0))","v":10},null,null,{"$f":"PTRM_ORAB!AM153+PTRM_Capex!AM153-PTRM_NomSLDepn!AM153+PTRM_IndexRAB!AM153","v":43.197695259031292},{"$f":"RFM_ORAB!AM153+RFM_NomCapex!AM153-RFM_NomSLDepn!AM153+RFM_IndexRAB!AM153","v":43.367512064374054},{"$f":"MAX(PTRM_Life!AM153-1,IF(AND(PTRM_Life!AM153<=1,ROUND(AM153,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AR153+PTRM_Capex!AR153-PTRM_NomSLDepn!AR153+PTRM_IndexRAB!AR153","v":5.5556178134205603E-2},{"$f":"RFM_ORAB!AR153+RFM_NomCapex!AR153-RFM_NomSLDepn!AR153+RFM_IndexRAB!AR153","v":0.74570854080437299},{"$f":"MAX(PTRM_Life!AR153-1,IF(AND(PTRM_Life!AR153<=1,ROUND(AR153,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!AW153+PTRM_Capex!AW153-PTRM_NomSLDepn!AW153+PTRM_IndexRAB!AW153","v":-1.3906953925391691E-3},{"$f":"RFM_ORAB!AW153+RFM_NomCapex!AW153-RFM_NomSLDepn!AW153+RFM_IndexRAB!AW153","v":4.1214278952821336E-3},{"$f":"MAX(PTRM_Life!AW153-1,IF(AND(PTRM_Life!AW153<=1,ROUND(AW153,6)<>0),MIN(Capex_10_Life,5),0))","v":5},null,null,{"$f":"PTRM_ORAB!BB153+PTRM_Capex!BB153-PTRM_NomSLDepn!BB153+PTRM_IndexRAB!BB153","v":8.8838175668382915E-6},{"$f":"RFM_ORAB!BB153+RFM_NomCapex!BB153-RFM_NomSLDepn!BB153+RFM_IndexRAB!BB153","v":1.2965436697751103E-5},{"$f":"MAX(PTRM_Life!BB153-1,IF(AND(PTRM_Life!BB153<=1,ROUND(BB153,6)<>0),MIN(Capex_10_Life,5),0))","v":5}]
["Total",null,null,{"$f":"SUM(D143:D153)","v":1038.6956808504992},{"$f":"SUMPRODUCT(D143:D153,E143:E153)/D154","v":30},null,null,{"$f":"SUM(H143:H153)","v":1523.1613177060167},{"$f":"SUM(I143:I153)","v":1515.4381506541295},{"$f":"SUMPRODUCT(I143:I153,J143:J153)/I154","v":26.1008978972271},null,null,{"$f":"SUM(M143:M153)","v":2041.0826959520421},{"$f":"SUM(N143:N153)","v":2046.5970886358723},{"$f":"SUMPRODUCT(N143:N153,O143:O153)/N154","v":23.256043296073408},null,null,{"$f":"SUM(R143:R153)","v":1833.6681657950621},{"$f":"SUM(S143:S153)","v":1868.4315945742358},{"$f":"SUMPRODUCT(S143:S153,T143:T153)/S154","v":18.394304374716551},null,null,{"$f":"SUM(W143:W153)","v":1504.5681272312343},{"$f":"SUM(X143:X153)","v":1482.9697626393915},{"$f":"SUMPRODUCT(X143:X153,Y143:Y153)/X154","v":13.656133289974099},null,null,{"$f":"SUM(AB143:AB153)","v":1023.6048418852754},{"$f":"SUM(AC143:AC153)","v":1032.6613425928044},{"$f":"SUMPRODUCT(AC143:AC153,AD143:AD153)/AC154","v":9.241376968781406},null,null,{"$f":"SUM(AG143:AG153)","v":416.95280954591249},{"$f":"SUM(AH143:AH153)","v":431.30205221407545},{"$f":"SUMPRODUCT(AH143:AH153,AI143:AI153)/AH154","v":6.9658743207185809},null,null,{"$f":"SUM(AL143:AL153)","v":130.74504272511234},{"$f":"SUM(AM143:AM153)","v":131.6706148529824},{"$f":"SUMPRODUCT(AM143:AM153,AN143:AN153)/AM154","v":3.6563650221235737},null,null,{"$f":"SUM(AQ143:AQ153)","v":0.29080372111133429},{"$f":"SUM(AR143:AR153)","v":2.1584015501651295},{"$f":"SUMPRODUCT(AR143:AR153,AS143:AS153)/AR154","v":5},null,null,{"$f":"SUM(AV143:AV153)","v":-4.0252711707260084E-3},{"$f":"SUM(AW143:AW153)","v":1.1929186634331904E-2},{"$f":"SUMPRODUCT(AW143:AW153,AX143:AX153)/AW154","v":5.0001345552449203},null,null,{"$f":"SUM(BA143:BA153)","v":2.5356031428975371E-5},{"$f":"SUM(BB143:BB153)","v":3.7171166221363836E-5},{"$f":"SUMPRODUCT(BB143:BB153,BC143:BC153)/BB154","v":5.0476635240828882}]

{"sheet":"RFM_RealCapex","index":16,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["RFM - Nominal capex under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A76","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D15","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E15","v":100}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F15","v":100}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G15","v":100}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H15","v":100}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I15","v":100}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J15/I15)/(Outcomes!I15/Outcomes!D15)","v":100}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K15/I15)/(Outcomes!I15/Outcomes!D15)","v":100}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L15/I15)/(Outcomes!I15/Outcomes!D15)","v":99.999999999999986}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M15/I15)/(Outcomes!I15/Outcomes!D15)","v":100}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N15/I15)/(Outcomes!I15/Outcomes!D15)","v":100}]
["Total",null,null,{"$f":"SUM(D17:D27)","v":1000},100,100,100,100,100,100,100,99.999999999999986,100,100,{"$f":"SUM(O17:O27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
[{"$f":"Inputs!A85","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,2.387626796544394,2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D33","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E33","v":98.499967981667083}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F33","v":102.13061155750184}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G33","v":99.151709424076401}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H33","v":99.187437476012249}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I33","v":99.1697657198131}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J33/I33)/(Outcomes!I48/Outcomes!D48)","v":102.47905712254381}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K33/I33)/(Outcomes!I48/Outcomes!D48)","v":101.4461618180418}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L33/I33)/(Outcomes!I48/Outcomes!D48)","v":103.80560356774808}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M33/I33)/(Outcomes!I48/Outcomes!D48)","v":99.75414723990653}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N33/I33)/(Outcomes!I48/Outcomes!D48)","v":97.716196972650437}]
["Total",null,null,{"$f":"SUM(D35:D45)","v":1000},98.499967981667083,102.13061155750184,99.151709424076401,99.187437476012249,99.1697657198131,102.47905712254381,101.4461618180418,103.80560356774808,99.75414723990653,97.716196972650437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK35:AK45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check vs RFM slave",null,{"$f":"'[5]RFM input'!$H$173","v":100},{"$f":"'[5]RFM input'!$I$173","v":100},{"$f":"'[5]RFM input'!$J$173","v":100},{"$f":"'[5]RFM input'!$K$173","v":100},{"$f":"'[5]RFM input'!$L$173","v":100},{"$f":"'[6]RFM input'!$H$173/Outcomes!I48","v":100.68259015281149},{"$f":"'[6]RFM input'!$I$173/Outcomes!I48","v":100.68259015281147},{"$f":"'[6]RFM input'!$J$173/Outcomes!I48","v":100.68259015281146},{"$f":"'[6]RFM input'!$K$173/Outcomes!I48","v":100.68259015281146},{"$f":"'[6]RFM input'!$L$173/Outcomes!I48","v":100.68259015281143}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR",{"$f":"IF(O47=O46,\"\",\"ERROR\")","v":""},"","","",""]
["Approach C"]
[{"$f":"Inputs!A94","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,2.387626796544394,2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D51","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E51","v":98.499967981667083}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F51","v":102.13061155750184}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G51","v":99.151709424076401}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H51","v":99.187437476012249}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I51","v":99.1697657198131}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J51/I51)/(Outcomes!I81/Outcomes!D81)","v":102.47905712254381}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K51/I51)/(Outcomes!I81/Outcomes!D81)","v":101.4461618180418}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L51/I51)/(Outcomes!I81/Outcomes!D81)","v":103.80560356774808}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M51/I51)/(Outcomes!I81/Outcomes!D81)","v":99.75414723990653}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N51/I51)/(Outcomes!I81/Outcomes!D81)","v":97.716196972650437}]
["Total",null,null,{"$f":"SUM(D53:D63)","v":1000},98.499967981667083,102.13061155750184,99.151709424076401,99.187437476012249,99.1697657198131,102.47905712254381,101.4461618180418,103.80560356774808,99.75414723990653,97.716196972650437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK53:AK63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach D"]
[{"$f":"Inputs!A103","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,2.387626796544394,2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D69","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E69","v":98.499967981667083}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F69","v":102.13061155750184}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G69","v":99.151709424076401}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H69","v":99.187437476012249}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I69","v":99.1697657198131}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J69/I69)/(Outcomes!I114/Outcomes!D114)","v":102.47905712254381}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K69/I69)/(Outcomes!I114/Outcomes!D114)","v":101.4461618180418}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L69/I69)/(Outcomes!I114/Outcomes!D114)","v":103.80560356774808}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M69/I69)/(Outcomes!I114/Outcomes!D114)","v":99.75414723990653}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N69/I69)/(Outcomes!I114/Outcomes!D114)","v":97.716196972650437}]
["Total",null,null,{"$f":"SUM(D71:D81)","v":1000},98.499967981667083,102.13061155750184,99.151709424076401,99.187437476012249,99.1697657198131,102.47905712254381,101.4461618180418,103.80560356774808,99.75414723990653,97.716196972650437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK71:AK81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach E"]
[{"$f":"Inputs!A112","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D87","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E87","v":100}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F87","v":100}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G87","v":100}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H87","v":100}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I87","v":100}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J87/I87)/(Outcomes!I147/Outcomes!D147)","v":100}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K87/I87)/(Outcomes!I147/Outcomes!D147)","v":100}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L87/I87)/(Outcomes!I147/Outcomes!D147)","v":99.999999999999986}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M87/I87)/(Outcomes!I147/Outcomes!D147)","v":100}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N87/I87)/(Outcomes!I147/Outcomes!D147)","v":100}]
["Total",null,null,{"$f":"SUM(D89:D99)","v":1000},100,100,100,100,100,100,100,99.999999999999986,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK89:AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
[{"$f":"Inputs!A121","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D105","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E105","v":100}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F105","v":100}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G105","v":100}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H105","v":100}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I105","v":100}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J105/I105)/(Outcomes!I180/Outcomes!D180)","v":100}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K105/I105)/(Outcomes!I180/Outcomes!D180)","v":100}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L105/I105)/(Outcomes!I180/Outcomes!D180)","v":99.999999999999986}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M105/I105)/(Outcomes!I180/Outcomes!D180)","v":100}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N105/I105)/(Outcomes!I180/Outcomes!D180)","v":100}]
["Total",null,null,{"$f":"SUM(D107:D117)","v":1000},100,100,100,100,100,100,100,99.999999999999986,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK107:AK117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
[{"$f":"Inputs!A130","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D123","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E123","v":98.499967981667083}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F123","v":102.13061155750184}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G123","v":99.151709424076401}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H123","v":99.187437476012249}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I123","v":99.1697657198131}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J123/I123)/(Outcomes!I213/Outcomes!D213)","v":102.47905712254381}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K123/I123)/(Outcomes!I213/Outcomes!D213)","v":101.4461618180418}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L123/I123)/(Outcomes!I213/Outcomes!D213)","v":103.80560356774808}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M123/I123)/(Outcomes!I213/Outcomes!D213)","v":99.75414723990653}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N123/I123)/(Outcomes!I213/Outcomes!D213)","v":97.716196972650437}]
["Total",null,null,{"$f":"SUM(D125:D135)","v":1000},98.499967981667083,102.13061155750184,99.151709424076401,99.187437476012249,99.1697657198131,102.47905712254381,101.4461618180418,103.80560356774808,99.75414723990653,97.716196972650437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
[{"$f":"Inputs!A140","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0275130642071255},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0399460126154247},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0913249367086562},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1118383180478177},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.133145452062142},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1546551572937367},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2057410870489016},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2463967852370827},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3183895674663408},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3401128073843311},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.33436472843553},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3850012200643647},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.410798122257646},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4570959973977242},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4970195302601841},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5469714420833669},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.6042468401375571},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.628844764284292},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6477673072317378},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6816124407657669},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7178476340957065},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7628941489320873},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.7943831370976946},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8505822088773325},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9165952895976726},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9621209202610681},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0414440482894007},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0954245866276127},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1615667116943382},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2274017400380681},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2866562874408825},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3488727836374275},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.387626796544394},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.478898563392228},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5751388810327547},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5943788333780913},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6283279188554411},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6855569961790904},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.8030974350676638},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.8493836440822595},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.9098030878174681},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9791312521083557},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0585397642190681},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1403455247848062},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2506117912662571},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3115191120178977},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.4169153947016562},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4131394521199119},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5238084155166751},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.6047715359860937}]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"Capex_00_Amt_Nom/D141","v":1000}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"Capex_01_Amt_Nom/E141","v":98.499967981667083}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"Capex_02_Amt_Nom/F141","v":102.13061155750184}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"Capex_03_Amt_Nom/G141","v":99.151709424076401}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"Capex_04_Amt_Nom/H141","v":99.187437476012249}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"Capex_05_Amt_Nom/I141","v":99.1697657198131}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"Capex_06_Amt_Nom/(J141/I141)/(Outcomes!I246/Outcomes!D246)","v":102.47905712254381}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"Capex_07_Amt_Nom/(K141/I141)/(Outcomes!I246/Outcomes!D246)","v":101.4461618180418}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_08_Amt_Nom/(L141/I141)/(Outcomes!I246/Outcomes!D246)","v":103.80560356774808}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_09_Amt_Nom/(M141/I141)/(Outcomes!I246/Outcomes!D246)","v":99.75414723990653}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_10_Amt_Nom/(N141/I141)/(Outcomes!I246/Outcomes!D246)","v":97.716196972650437}]
["Total",null,null,{"$f":"SUM(D143:D153)","v":1000},98.499967981667083,102.13061155750184,99.151709424076401,99.187437476012249,99.1697657198131,102.47905712254381,101.4461618180418,103.80560356774808,99.75414723990653,97.716196972650437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK143:AK153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RFM_RealWACCCapex","index":17,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["RFM - Nominal capex under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A77","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D17*((1+Real_WACC)*(1+D14))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E18*((1+Real_WACC)*(1+E14))^0.5","v":103.08758612044606}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F19*((1+Real_WACC)*(1+F14))^0.5","v":104.97026460495189}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G20*((1+Real_WACC)*(1+G14))^0.5","v":103.42807191971271}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H21*((1+Real_WACC)*(1+H14))^0.5","v":103.44670473360739}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I22*((1+Real_WACC)*(1+I14))^0.5","v":103.43748901826713}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J23*((1+Real_WACC)*(1+J14))^0.5","v":104.71177700486423}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K24*((1+Real_WACC)*(1+K14))^0.5","v":104.18274103808285}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L25*((1+Real_WACC)*(1+L14))^0.5","v":105.38732188848707}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M26*((1+Real_WACC)*(1+M14))^0.5","v":103.31025880953753}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N27*((1+Real_WACC)*(1+N14))^0.5","v":102.24951283158745}]
["Total",null,null,{"$f":"SUM(D17:D27)","v":1024.69507659596},103.08758612044606,104.97026460495189,103.42807191971271,103.44670473360739,103.43748901826713,104.71177700486423,104.18274103808285,105.38732188848707,103.31025880953753,102.24951283158745,{"$f":"SUM(O17:O27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
[{"$f":"Inputs!A86","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D35*((1+Real_WACC)*(1+D32))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E36*((1+Real_WACC)*(1+E32))^0.5","v":101.54123932171285}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F37*((1+Real_WACC)*(1+F32))^0.5","v":107.20677319456526}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G38*((1+Real_WACC)*(1+G32))^0.5","v":102.55070133275829}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H39*((1+Real_WACC)*(1+H32))^0.5","v":102.60613557864184}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I40*((1+Real_WACC)*(1+I32))^0.5","v":102.57871552587291}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J41*((1+Real_WACC)*(1+J32))^0.5","v":107.30764177084551}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K42*((1+Real_WACC)*(1+K32))^0.5","v":105.68939205996497}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L43*((1+Real_WACC)*(1+L32))^0.5","v":109.3979455702295}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M44*((1+Real_WACC)*(1+M32))^0.5","v":103.05626768679457}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N45*((1+Real_WACC)*(1+N32))^0.5","v":99.914335362089474}]
["Total",null,null,{"$f":"SUM(D35:D45)","v":1024.69507659596},101.54123932171285,107.20677319456526,102.55070133275829,102.60613557864184,102.57871552587291,107.30764177084551,105.68939205996497,109.3979455702295,103.05626768679457,99.914335362089474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK35:AK45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check vs RFM slave",null,{"$f":"'[5]RAB roll forward'!$H$11","v":103.74246960623215},{"$f":"'[5]RAB roll forward'!$I$11","v":103.74246960623215},{"$f":"'[5]RAB roll forward'!$J$11","v":103.74246960623215},{"$f":"'[5]RAB roll forward'!$K$11","v":103.74246960623215},{"$f":"'[5]RAB roll forward'!$L$11","v":103.74246960623215},{"$f":"'[6]RAB roll forward'!$H$11/Outcomes!I48","v":104.45060548804773},{"$f":"'[6]RAB roll forward'!$I$11/Outcomes!I48","v":104.45060548804771},{"$f":"'[6]RAB roll forward'!$J$11/Outcomes!I48","v":104.4506054880477},{"$f":"'[6]RAB roll forward'!$K$11/Outcomes!I48","v":104.4506054880477},{"$f":"'[6]RAB roll forward'!$L$11/Outcomes!I48","v":104.45060548804767}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR",{"$f":"IF(O47=O46,\"\",\"ERROR\")","v":""},"","","",""]
["Approach C"]
[{"$f":"Inputs!A95","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D53*((1+Real_WACC)*(1+D50))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E54*((1+Real_WACC)*(1+E50))^0.5","v":101.54123932171285}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F55*((1+Real_WACC)*(1+F50))^0.5","v":107.20677319456526}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G56*((1+Real_WACC)*(1+G50))^0.5","v":102.55070133275829}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H57*((1+Real_WACC)*(1+H50))^0.5","v":102.60613557864184}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I58*((1+Real_WACC)*(1+I50))^0.5","v":102.57871552587291}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J59*((1+Real_WACC)*(1+J50))^0.5","v":107.30764177084551}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K60*((1+Real_WACC)*(1+K50))^0.5","v":105.68939205996497}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L61*((1+Real_WACC)*(1+L50))^0.5","v":109.3979455702295}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M62*((1+Real_WACC)*(1+M50))^0.5","v":103.05626768679457}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N63*((1+Real_WACC)*(1+N50))^0.5","v":99.914335362089474}]
["Total",null,null,{"$f":"SUM(D53:D63)","v":1024.69507659596},101.54123932171285,107.20677319456526,102.55070133275829,102.60613557864184,102.57871552587291,107.30764177084551,105.68939205996497,109.3979455702295,103.05626768679457,99.914335362089474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK53:AK63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach D"]
[{"$f":"Inputs!A104","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D71*((1+Real_WACC)*(1+D68))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E72*((1+Real_WACC)*(1+E68))^0.5","v":101.54123932171285}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F73*((1+Real_WACC)*(1+F68))^0.5","v":107.20677319456526}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G74*((1+Real_WACC)*(1+G68))^0.5","v":102.55070133275829}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H75*((1+Real_WACC)*(1+H68))^0.5","v":102.60613557864184}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I76*((1+Real_WACC)*(1+I68))^0.5","v":102.57871552587291}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J77*((1+Real_WACC)*(1+J68))^0.5","v":107.30764177084551}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K78*((1+Real_WACC)*(1+K68))^0.5","v":105.68939205996497}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L79*((1+Real_WACC)*(1+L68))^0.5","v":109.3979455702295}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M80*((1+Real_WACC)*(1+M68))^0.5","v":103.05626768679457}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N81*((1+Real_WACC)*(1+N68))^0.5","v":99.914335362089474}]
["Total",null,null,{"$f":"SUM(D71:D81)","v":1024.69507659596},101.54123932171285,107.20677319456526,102.55070133275829,102.60613557864184,102.57871552587291,107.30764177084551,105.68939205996497,109.3979455702295,103.05626768679457,99.914335362089474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK71:AK81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach E"]
[{"$f":"Inputs!A113","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D89*((1+Real_WACC)*(1+D86))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E90*((1+Real_WACC)*(1+E86))^0.5","v":103.08758612044606}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F91*((1+Real_WACC)*(1+F86))^0.5","v":104.97026460495189}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G92*((1+Real_WACC)*(1+G86))^0.5","v":103.42807191971271}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H93*((1+Real_WACC)*(1+H86))^0.5","v":103.44670473360739}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I94*((1+Real_WACC)*(1+I86))^0.5","v":103.43748901826713}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J95*((1+Real_WACC)*(1+J86))^0.5","v":104.71177700486423}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K96*((1+Real_WACC)*(1+K86))^0.5","v":104.18274103808285}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L97*((1+Real_WACC)*(1+L86))^0.5","v":105.38732188848707}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M98*((1+Real_WACC)*(1+M86))^0.5","v":103.31025880953753}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N99*((1+Real_WACC)*(1+N86))^0.5","v":102.24951283158745}]
["Total",null,null,{"$f":"SUM(D89:D99)","v":1024.69507659596},103.08758612044606,104.97026460495189,103.42807191971271,103.44670473360739,103.43748901826713,104.71177700486423,104.18274103808285,105.38732188848707,103.31025880953753,102.24951283158745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK89:AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
[{"$f":"Inputs!A122","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D107*((1+Real_WACC)*(1+D104))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E108*((1+Real_WACC)*(1+E104))^0.5","v":103.08758612044606}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F109*((1+Real_WACC)*(1+F104))^0.5","v":104.97026460495189}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G110*((1+Real_WACC)*(1+G104))^0.5","v":103.42807191971271}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H111*((1+Real_WACC)*(1+H104))^0.5","v":103.44670473360739}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I112*((1+Real_WACC)*(1+I104))^0.5","v":103.43748901826713}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J113*((1+Real_WACC)*(1+J104))^0.5","v":104.71177700486423}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K114*((1+Real_WACC)*(1+K104))^0.5","v":104.18274103808285}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L115*((1+Real_WACC)*(1+L104))^0.5","v":105.38732188848707}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M116*((1+Real_WACC)*(1+M104))^0.5","v":103.31025880953753}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N117*((1+Real_WACC)*(1+N104))^0.5","v":102.24951283158745}]
["Total",null,null,{"$f":"SUM(D107:D117)","v":1024.69507659596},103.08758612044606,104.97026460495189,103.42807191971271,103.44670473360739,103.43748901826713,104.71177700486423,104.18274103808285,105.38732188848707,103.31025880953753,102.24951283158745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK107:AK117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
[{"$f":"Inputs!A131","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D125*((1+Real_WACC)*(1+D122))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E126*((1+Real_WACC)*(1+E122))^0.5","v":102.31149130647005}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F127*((1+Real_WACC)*(1+F122))^0.5","v":105.28398214467795}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G128*((1+Real_WACC)*(1+G122))^0.5","v":104.07981174278602}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H129*((1+Real_WACC)*(1+H122))^0.5","v":102.58765416801002}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I130*((1+Real_WACC)*(1+I122))^0.5","v":102.58785472918527}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J131*((1+Real_WACC)*(1+J122))^0.5","v":106.00176345715495}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K132*((1+Real_WACC)*(1+K122))^0.5","v":106.22607874290165}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L133*((1+Real_WACC)*(1+L122))^0.5","v":108.14752314800587}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M134*((1+Real_WACC)*(1+M122))^0.5","v":105.12822424883564}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N135*((1+Real_WACC)*(1+N122))^0.5","v":100.95085599128264}]
["Total",null,null,{"$f":"SUM(D125:D135)","v":1024.69507659596},102.31149130647005,105.28398214467795,104.07981174278602,102.58765416801002,102.58785472918527,106.00176345715495,106.22607874290165,108.14752314800587,105.12822424883564,100.95085599128264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
[{"$f":"Inputs!A141","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.012100039251465},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0621032225519884},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0820673301178525},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1028039365480253},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.1237376900747433},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1734557243603563},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.213022810759937},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2830878880198655},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3042294585504095},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.2986352922579969},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.347915922736314},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3730220776767257},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4180802640422721},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4569347898416756},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.5055491710726605},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5612909421988372},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5852302233657545},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6036460894083409},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6365849733145474},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6718499199046915},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7156902528459963},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7463360803906862},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8010303453468244},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8652758357642905},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9095824555526484},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.986781598601542},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0393167343760594},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.1036878138014719},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1677600194376416},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2254279454883319},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2859785101125922},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3236948314489743},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.4125226722105548},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.5061860240383877},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5249108004091707},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5579508528035859},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6136475434999809},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.7280406767680945},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.773087509384585},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.831889140079014},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.89936094818141},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9766431890373815},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0562584887502502},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1635722255021395},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2228486696402383},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3254228230551024},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.3217479864877855},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4294536373956506},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5082488598504553},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5879967037167733}]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealCapex!D143*((1+Real_WACC)*(1+D140))^0.5","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealCapex!E144*((1+Real_WACC)*(1+E140))^0.5","v":101.54123932171285}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealCapex!F145*((1+Real_WACC)*(1+F140))^0.5","v":107.20677319456526}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealCapex!G146*((1+Real_WACC)*(1+G140))^0.5","v":102.55070133275829}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealCapex!H147*((1+Real_WACC)*(1+H140))^0.5","v":102.60613557864184}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!I148*((1+Real_WACC)*(1+I140))^0.5","v":102.57871552587291}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!J149*((1+Real_WACC)*(1+J140))^0.5","v":107.30764177084551}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!K150*((1+Real_WACC)*(1+K140))^0.5","v":105.68939205996497}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!L151*((1+Real_WACC)*(1+L140))^0.5","v":109.3979455702295}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!M152*((1+Real_WACC)*(1+M140))^0.5","v":103.05626768679457}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealCapex!N153*((1+Real_WACC)*(1+N140))^0.5","v":99.914335362089474}]
["Total",null,null,{"$f":"SUM(D143:D153)","v":1024.69507659596},101.54123932171285,107.20677319456526,102.55070133275829,102.60613557864184,102.57871552587291,107.30764177084551,105.68939205996497,109.3979455702295,103.05626768679457,99.914335362089474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK143:AK153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RFM_NomCapex","index":18,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["RFM - Nominal capex under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A76","v":"Actual Inflation"},"Chosen inflation",null,{"$f":"INDEX(D$6:D$11,MATCH($A14,$A$6:$A$11,0))","v":0},1.2100039251464944E-2,4.9405376307963683E-2,1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D17*D15","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E18*E15","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F19*F15","v":111.48925630905433}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G20*G15","v":111.91613764140077}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H21*H15","v":114.08143320314348}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I22*I15","v":116.23660497651913}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J23*(J15/I15)*(Outcomes!I15/Outcomes!D15)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K24*(K15/I15)*(Outcomes!I15/Outcomes!D15)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L25*(L15/I15)*(Outcomes!I15/Outcomes!D15)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M26*(M15/I15)*(Outcomes!I15/Outcomes!D15)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N27*(N15/I15)*(Outcomes!I15/Outcomes!D15)","v":132.78482597928638}]
["Total",null,null,{"$f":"SUM(D17:D27)","v":1024.69507659596},104.33494995884223,111.48925630905433,111.91613764140077,114.08143320314348,116.23660497651913,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928638,{"$f":"SUM(O17:O27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
[{"$f":"Inputs!A85","v":"Lagged Inflation"},"Chosen inflation",null,{"$f":"INDEX(D$6:D$11,MATCH($A32,$A$6:$A$11,0))","v":0},2.7513064207125494E-2,1.2100039251464944E-2,4.9405376307963683E-2,1.8796767717072581E-2,1.9163878118300094E-2,{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D35*D33","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E36*E33","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F37*F33","v":111.48925630905434}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G38*G33","v":111.91613764140075}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H39*H33","v":114.08143320314349}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I40*I33","v":116.23660497651912}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J41*(J33/I33)*(Outcomes!I48/Outcomes!D48)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K42*(K33/I33)*(Outcomes!I48/Outcomes!D48)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L43*(L33/I33)*(Outcomes!I48/Outcomes!D48)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M44*(M33/I33)*(Outcomes!I48/Outcomes!D48)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N45*(N33/I33)*(Outcomes!I48/Outcomes!D48)","v":132.78482597928635}]
["Total",null,null,{"$f":"SUM(D35:D45)","v":1024.69507659596},104.33494995884223,111.48925630905434,111.91613764140075,114.08143320314349,116.23660497651912,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK35:AK45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check vs RFM capex",null,{"$f":"'[5]RAB roll forward'!$H$469","v":106.33603134638794},{"$f":"'[5]RAB roll forward'!$I$469","v":108.99443213004764},{"$f":"'[5]RAB roll forward'!$J$469","v":111.71929293329883},{"$f":"'[5]RAB roll forward'!$K$469","v":114.51227525663128},{"$f":"'[5]RAB roll forward'!$L$469","v":117.37508213804706},{"$f":"'[6]RAB roll forward'!$H$469","v":120.30945919149823},{"$f":"'[6]RAB roll forward'!$I$469","v":123.31719567128567},{"$f":"'[6]RAB roll forward'!$J$469","v":126.40012556306779},{"$f":"'[6]RAB roll forward'!$K$469","v":129.56012870214448},{"$f":"'[6]RAB roll forward'!$L$469","v":132.79913191969806}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR",{"$f":"IF(O47=O46,\"\",\"ERROR\")","v":""},"","","",""]
["Approach C"]
[{"$f":"Inputs!A94","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D53*D51","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E54*E51","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F55*F51","v":111.48925630905434}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G56*G51","v":111.91613764140075}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H57*H51","v":114.08143320314349}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I58*I51","v":116.23660497651912}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J59*(J51/I51)*(Outcomes!I81/Outcomes!D81)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K60*(K51/I51)*(Outcomes!I81/Outcomes!D81)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L61*(L51/I51)*(Outcomes!I81/Outcomes!D81)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M62*(M51/I51)*(Outcomes!I81/Outcomes!D81)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N63*(N51/I51)*(Outcomes!I81/Outcomes!D81)","v":132.78482597928635}]
["Total",null,null,{"$f":"SUM(D53:D63)","v":1024.69507659596},104.33494995884223,111.48925630905434,111.91613764140075,114.08143320314349,116.23660497651912,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK53:AK63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach D"]
[{"$f":"Inputs!A103","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D71*D69","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E72*E69","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F73*F69","v":111.48925630905434}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G74*G69","v":111.91613764140075}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H75*H69","v":114.08143320314349}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I76*I69","v":116.23660497651912}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J77*(J69/I69)*(Outcomes!I114/Outcomes!D114)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K78*(K69/I69)*(Outcomes!I114/Outcomes!D114)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L79*(L69/I69)*(Outcomes!I114/Outcomes!D114)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M80*(M69/I69)*(Outcomes!I114/Outcomes!D114)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N81*(N69/I69)*(Outcomes!I114/Outcomes!D114)","v":132.78482597928635}]
["Total",null,null,{"$f":"SUM(D71:D81)","v":1024.69507659596},104.33494995884223,111.48925630905434,111.91613764140075,114.08143320314349,116.23660497651912,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK71:AK81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach E"]
[{"$f":"Inputs!A112","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D89*D87","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E90*E87","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F91*F87","v":111.48925630905433}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G92*G87","v":111.91613764140077}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H93*H87","v":114.08143320314348}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I94*I87","v":116.23660497651913}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J95*(J87/I87)*(Outcomes!I147/Outcomes!D147)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K96*(K87/I87)*(Outcomes!I147/Outcomes!D147)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L97*(L87/I87)*(Outcomes!I147/Outcomes!D147)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M98*(M87/I87)*(Outcomes!I147/Outcomes!D147)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N99*(N87/I87)*(Outcomes!I147/Outcomes!D147)","v":132.78482597928638}]
["Total",null,null,{"$f":"SUM(D89:D99)","v":1024.69507659596},104.33494995884223,111.48925630905433,111.91613764140077,114.08143320314348,116.23660497651913,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK89:AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
[{"$f":"Inputs!A121","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D107*D105","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E108*E105","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F109*F105","v":111.48925630905433}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G110*G105","v":111.91613764140077}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H111*H105","v":114.08143320314348}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I112*I105","v":116.23660497651913}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J113*(J105/I105)*(Outcomes!I180/Outcomes!D180)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K114*(K105/I105)*(Outcomes!I180/Outcomes!D180)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L115*(L105/I105)*(Outcomes!I180/Outcomes!D180)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M116*(M105/I105)*(Outcomes!I180/Outcomes!D180)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N117*(N105/I105)*(Outcomes!I180/Outcomes!D180)","v":132.78482597928638}]
["Total",null,null,{"$f":"SUM(D107:D117)","v":1024.69507659596},104.33494995884223,111.48925630905433,111.91613764140077,114.08143320314348,116.23660497651913,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK107:AK117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
[{"$f":"Inputs!A130","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D125*D123","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E126*E123","v":105.12639393591172}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F127*F123","v":109.48965742363141}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G128*G123","v":113.5848939628448}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H129*H123","v":114.06088486263145}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I130*I123","v":116.24696102318799}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J131*(J123/I123)*(Outcomes!I213/Outcomes!D213)","v":121.37931360194705}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K132*(K123/I123)*(Outcomes!I213/Outcomes!D213)","v":127.01777406210815}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L133*(L123/I123)*(Outcomes!I213/Outcomes!D213)","v":133.67561316667428}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M134*(M123/I123)*(Outcomes!I213/Outcomes!D213)","v":137.44924976469923}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N135*(N123/I123)*(Outcomes!I213/Outcomes!D213)","v":134.16234814237305}]
["Total",null,null,{"$f":"SUM(D125:D135)","v":1024.69507659596},105.12639393591172,109.48965742363141,113.5848939628448,114.06088486263145,116.24696102318799,121.37931360194705,127.01777406210815,133.67561316667428,137.44924976469923,134.16234814237305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
[{"$f":"Inputs!A140","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0275130642071255},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0399460126154247},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0913249367086562},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1118383180478177},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.133145452062142},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1546551572937367},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2057410870489016},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2463967852370827},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3183895674663408},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3401128073843311},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.33436472843553},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3850012200643647},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.410798122257646},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4570959973977242},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4970195302601841},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5469714420833669},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.6042468401375571},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.628844764284292},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6477673072317378},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6816124407657669},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7178476340957065},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7628941489320873},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.7943831370976946},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8505822088773325},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9165952895976726},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9621209202610681},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0414440482894007},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0954245866276127},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1615667116943382},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2274017400380681},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2866562874408825},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3488727836374275},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.387626796544394},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.478898563392228},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5751388810327547},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5943788333780913},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6283279188554411},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6855569961790904},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.8030974350676638},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.8493836440822595},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.9098030878174681},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9791312521083557},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0585397642190681},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1403455247848062},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2506117912662571},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3115191120178977},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.4169153947016562},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4131394521199119},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5238084155166751},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.6047715359860937}]
[]
["Capex Year 0 (New Nominal Capex)",null,null,{"$f":"RFM_RealWACCCapex!D143*D141","v":1024.69507659596}]
["Capex Year 1 (New Nominal Capex)",null,null,null,{"$f":"RFM_RealWACCCapex!E144*E141","v":104.33494995884223}]
["Capex Year 2 (New Nominal Capex)",null,null,null,null,{"$f":"RFM_RealWACCCapex!F145*F141","v":111.48925630905434}]
["Capex Year 3 (New Nominal Capex)",null,null,null,null,null,{"$f":"RFM_RealWACCCapex!G146*G141","v":111.91613764140075}]
["Capex Year 4 (New Nominal Capex)",null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!H147*H141","v":114.08143320314349}]
["Capex Year 5 (New Nominal Capex)",null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!I148*I141","v":116.23660497651912}]
["Capex Year 6 (New Nominal Capex)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!J149*(J141/I141)*(Outcomes!I246/Outcomes!D246)","v":122.87463413430304}]
["Capex Year 7 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!K150*(K141/I141)*(Outcomes!I246/Outcomes!D246)","v":126.3760413666899}]
["Capex Year 8 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!L151*(L141/I141)*(Outcomes!I246/Outcomes!D246)","v":135.22119626596862}]
["Capex Year 9 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!M152*(M141/I141)*(Outcomes!I246/Outcomes!D246)","v":134.74028290986578}]
["Capex Year 10 (New Nominal Capex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealWACCCapex!N153*(N141/I141)*(Outcomes!I246/Outcomes!D246)","v":132.78482597928635}]
["Total",null,null,{"$f":"SUM(D143:D153)","v":1024.69507659596},104.33494995884223,111.48925630905434,111.91613764140075,114.08143320314349,116.23660497651912,122.87463413430304,126.3760413666899,135.22119626596862,134.74028290986578,132.78482597928635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK143:AK153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RFM_ORAB","index":19,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["RFM - Opening Nominal RAB under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D17","v":1038.6956808504992},{"$f":"E17+RFM_NomCapex!E17-RFM_NomSLDepn!E17+RFM_IndexRAB!E17","v":1016.2218080471467},{"$f":"F17+RFM_NomCapex!F17-RFM_NomSLDepn!F17+RFM_IndexRAB!F17","v":1029.6552278900037},{"$f":"G17+RFM_NomCapex!G17-RFM_NomSLDepn!G17+RFM_IndexRAB!G17","v":1011.5447959645601},{"$f":"H17+RFM_NomCapex!H17-RFM_NomSLDepn!H17+RFM_IndexRAB!H17","v":992.74732762171357},{"$f":"'PTRM-RFM_Rollover'!I17","v":972.68457090796051},{"$f":"J17+RFM_NomCapex!J17-RFM_NomSLDepn!J17+RFM_IndexRAB!J17","v":975.09071404991664},{"$f":"K17+RFM_NomCapex!K17-RFM_NomSLDepn!K17+RFM_IndexRAB!K17","v":965.97052497060054},{"$f":"L17+RFM_NomCapex!L17-RFM_NomSLDepn!L17+RFM_IndexRAB!L17","v":977.34108812107047},{"$f":"M17+RFM_NomCapex!M17-RFM_NomSLDepn!M17+RFM_IndexRAB!M17","v":948.2882538040069},{"$f":"'PTRM-RFM_Rollover'!N17","v":899.25791271227149},{"$f":"O17+RFM_NomCapex!O17-RFM_NomSLDepn!O17+RFM_IndexRAB!O17","v":886.71381649402235},{"$f":"P17+RFM_NomCapex!P17-RFM_NomSLDepn!P17+RFM_IndexRAB!P17","v":855.69126107711622},{"$f":"Q17+RFM_NomCapex!Q17-RFM_NomSLDepn!Q17+RFM_IndexRAB!Q17","v":834.67384570402464},{"$f":"R17+RFM_NomCapex!R17-RFM_NomSLDepn!R17+RFM_IndexRAB!R17","v":807.09966586100165},{"$f":"'PTRM-RFM_Rollover'!S17","v":781.90371065061095},{"$f":"T17+RFM_NomCapex!T17-RFM_NomSLDepn!T17+RFM_IndexRAB!T17","v":756.79620716603813},{"$f":"U17+RFM_NomCapex!U17-RFM_NomSLDepn!U17+RFM_IndexRAB!U17","v":713.51444067092871},{"$f":"V17+RFM_NomCapex!V17-RFM_NomSLDepn!V17+RFM_IndexRAB!V17","v":666.28010667249487},{"$f":"W17+RFM_NomCapex!W17-RFM_NomSLDepn!W17+RFM_IndexRAB!W17","v":623.30170581310495},{"$f":"'PTRM-RFM_Rollover'!X17","v":578.84776361175193},{"$f":"Y17+RFM_NomCapex!Y17-RFM_NomSLDepn!Y17+RFM_IndexRAB!Y17","v":534.62401659253112},{"$f":"Z17+RFM_NomCapex!Z17-RFM_NomSLDepn!Z17+RFM_IndexRAB!Z17","v":483.70979840405221},{"$f":"AA17+RFM_NomCapex!AA17-RFM_NomSLDepn!AA17+RFM_IndexRAB!AA17","v":436.50190285156691},{"$f":"AB17+RFM_NomCapex!AB17-RFM_NomSLDepn!AB17+RFM_IndexRAB!AB17","v":387.49079084063476},{"$f":"'PTRM-RFM_Rollover'!AC17","v":330.57917480173779},{"$f":"AD17+RFM_NomCapex!AD17-RFM_NomSLDepn!AD17+RFM_IndexRAB!AD17","v":275.15486203475632},{"$f":"AE17+RFM_NomCapex!AE17-RFM_NomSLDepn!AE17+RFM_IndexRAB!AE17","v":211.82294838825581},{"$f":"AF17+RFM_NomCapex!AF17-RFM_NomSLDepn!AF17+RFM_IndexRAB!AF17","v":145.67276307022789},{"$f":"AG17+RFM_NomCapex!AG17-RFM_NomSLDepn!AG17+RFM_IndexRAB!AG17","v":75.054765643675765},{"$f":"'PTRM-RFM_Rollover'!AH17","v":1.8429702208777599E-14},{"$f":"AI17+RFM_NomCapex!AI17-RFM_NomSLDepn!AI17+RFM_IndexRAB!AI17","v":1.8931146830635978E-14},{"$f":"AJ17+RFM_NomCapex!AJ17-RFM_NomSLDepn!AJ17+RFM_IndexRAB!AJ17","v":1.9243491506656283E-14},{"$f":"AK17+RFM_NomCapex!AK17-RFM_NomSLDepn!AK17+RFM_IndexRAB!AK17","v":1.9979112112303623E-14},{"$f":"AL17+RFM_NomCapex!AL17-RFM_NomSLDepn!AL17+RFM_IndexRAB!AL17","v":2.0754777613207606E-14},{"$f":"'PTRM-RFM_Rollover'!AM17","v":2.0909845339906689E-14},{"$f":"AN17+RFM_NomCapex!AN17-RFM_NomSLDepn!AN17+RFM_IndexRAB!AN17","v":2.1183463871491128E-14},{"$f":"AO17+RFM_NomCapex!AO17-RFM_NomSLDepn!AO17+RFM_IndexRAB!AO17","v":2.164471152753407E-14},{"$f":"AP17+RFM_NomCapex!AP17-RFM_NomSLDepn!AP17+RFM_IndexRAB!AP17","v":2.2592049043059757E-14},{"$f":"AQ17+RFM_NomCapex!AQ17-RFM_NomSLDepn!AQ17+RFM_IndexRAB!AQ17","v":2.2965100757564222E-14},{"$f":"'PTRM-RFM_Rollover'!AR17","v":2.3452061724009283E-14},{"$f":"AS17+RFM_NomCapex!AS17-RFM_NomSLDepn!AS17+RFM_IndexRAB!AS17","v":2.4010824066027992E-14},{"$f":"AT17+RFM_NomCapex!AT17-RFM_NomSLDepn!AT17+RFM_IndexRAB!AT17","v":2.4650830716384874E-14},{"$f":"AU17+RFM_NomCapex!AU17-RFM_NomSLDepn!AU17+RFM_IndexRAB!AU17","v":2.5310158405670618E-14},{"$f":"AV17+RFM_NomCapex!AV17-RFM_NomSLDepn!AV17+RFM_IndexRAB!AV17","v":2.6198868469394787E-14},{"$f":"'PTRM-RFM_Rollover'!AW17","v":2.6689761565113816E-14},{"$f":"AX17+RFM_NomCapex!AX17-RFM_NomSLDepn!AX17+RFM_IndexRAB!AX17","v":2.7539221151341213E-14},{"$f":"AY17+RFM_NomCapex!AY17-RFM_NomSLDepn!AY17+RFM_IndexRAB!AY17","v":2.7508788288422026E-14},{"$f":"AZ17+RFM_NomCapex!AZ17-RFM_NomSLDepn!AZ17+RFM_IndexRAB!AZ17","v":2.8400743957649027E-14},{"$f":"BA17+RFM_NomCapex!BA17-RFM_NomSLDepn!BA17+RFM_IndexRAB!BA17","v":2.9053280243202765E-14}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E18+RFM_NomCapex!E18-RFM_NomSLDepn!E18+RFM_IndexRAB!E18","v":104.33494995884223},{"$f":"F18+RFM_NomCapex!F18-RFM_NomSLDepn!F18+RFM_IndexRAB!F18","v":105.84000217617701},{"$f":"G18+RFM_NomCapex!G18-RFM_NomSLDepn!G18+RFM_IndexRAB!G18","v":104.11119514286888},{"$f":"H18+RFM_NomCapex!H18-RFM_NomSLDepn!H18+RFM_IndexRAB!H18","v":102.31685620457533},{"$f":"'PTRM-RFM_Rollover'!I18","v":100.39761844872172},{"$f":"J18+RFM_NomCapex!J18-RFM_NomSLDepn!J18+RFM_IndexRAB!J18","v":100.80726503627385},{"$f":"K18+RFM_NomCapex!K18-RFM_NomSLDepn!K18+RFM_IndexRAB!K18","v":100.03807477622442},{"$f":"L18+RFM_NomCapex!L18-RFM_NomSLDepn!L18+RFM_IndexRAB!L18","v":101.40733208653432},{"$f":"M18+RFM_NomCapex!M18-RFM_NomSLDepn!M18+RFM_IndexRAB!M18","v":98.596568861367913},{"$f":"'PTRM-RFM_Rollover'!N18","v":93.71122427078781},{"$f":"O18+RFM_NomCapex!O18-RFM_NomSLDepn!O18+RFM_IndexRAB!O18","v":92.635599178800177},{"$f":"P18+RFM_NomCapex!P18-RFM_NomSLDepn!P18+RFM_IndexRAB!P18","v":89.642970062589697},{"$f":"Q18+RFM_NomCapex!Q18-RFM_NomSLDepn!Q18+RFM_IndexRAB!Q18","v":87.711882807097538},{"$f":"R18+RFM_NomCapex!R18-RFM_NomSLDepn!R18+RFM_IndexRAB!R18","v":85.108738017817331},{"$f":"'PTRM-RFM_Rollover'!S18","v":82.775162576810146},{"$f":"T18+RFM_NomCapex!T18-RFM_NomSLDepn!T18+RFM_IndexRAB!T18","v":80.474857231497495},{"$f":"U18+RFM_NomCapex!U18-RFM_NomSLDepn!U18+RFM_IndexRAB!U18","v":76.261526680243875},{"$f":"V18+RFM_NomCapex!V18-RFM_NomSLDepn!V18+RFM_IndexRAB!V18","v":71.636935217726176},{"$f":"W18+RFM_NomCapex!W18-RFM_NomSLDepn!W18+RFM_IndexRAB!W18","v":67.48463775199653},{"$f":"'PTRM-RFM_Rollover'!X18","v":63.193889952833104},{"$f":"Y18+RFM_NomCapex!Y18-RFM_NomSLDepn!Y18+RFM_IndexRAB!Y18","v":58.955455565423847},{"$f":"Z18+RFM_NomCapex!Z18-RFM_NomSLDepn!Z18+RFM_IndexRAB!Z18","v":54.007671324755123},{"$f":"AA18+RFM_NomCapex!AA18-RFM_NomSLDepn!AA18+RFM_IndexRAB!AA18","v":49.510365555060659},{"$f":"AB18+RFM_NomCapex!AB18-RFM_NomSLDepn!AB18+RFM_IndexRAB!AB18","v":44.866916116805605},{"$f":"'PTRM-RFM_Rollover'!AC18","v":39.370849168175305},{"$f":"AD18+RFM_NomCapex!AD18-RFM_NomSLDepn!AD18+RFM_IndexRAB!AD18","v":34.135419858058995},{"$f":"AE18+RFM_NomCapex!AE18-RFM_NomSLDepn!AE18+RFM_IndexRAB!AE18","v":28.030431930914514},{"$f":"AF18+RFM_NomCapex!AF18-RFM_NomSLDepn!AF18+RFM_IndexRAB!AF18","v":21.686409867579211},{"$f":"AG18+RFM_NomCapex!AG18-RFM_NomSLDepn!AG18+RFM_IndexRAB!AG18","v":14.897943179482514},{"$f":"'PTRM-RFM_Rollover'!AH18","v":7.6471331661791888},{"$f":"AI18+RFM_NomCapex!AI18-RFM_NomSLDepn!AI18+RFM_IndexRAB!AI18","v":0},{"$f":"AJ18+RFM_NomCapex!AJ18-RFM_NomSLDepn!AJ18+RFM_IndexRAB!AJ18","v":0},{"$f":"AK18+RFM_NomCapex!AK18-RFM_NomSLDepn!AK18+RFM_IndexRAB!AK18","v":0},{"$f":"AL18+RFM_NomCapex!AL18-RFM_NomSLDepn!AL18+RFM_IndexRAB!AL18","v":0},{"$f":"'PTRM-RFM_Rollover'!AM18","v":0},{"$f":"AN18+RFM_NomCapex!AN18-RFM_NomSLDepn!AN18+RFM_IndexRAB!AN18","v":0},{"$f":"AO18+RFM_NomCapex!AO18-RFM_NomSLDepn!AO18+RFM_IndexRAB!AO18","v":0},{"$f":"AP18+RFM_NomCapex!AP18-RFM_NomSLDepn!AP18+RFM_IndexRAB!AP18","v":0},{"$f":"AQ18+RFM_NomCapex!AQ18-RFM_NomSLDepn!AQ18+RFM_IndexRAB!AQ18","v":0},{"$f":"'PTRM-RFM_Rollover'!AR18","v":0},{"$f":"AS18+RFM_NomCapex!AS18-RFM_NomSLDepn!AS18+RFM_IndexRAB!AS18","v":0},{"$f":"AT18+RFM_NomCapex!AT18-RFM_NomSLDepn!AT18+RFM_IndexRAB!AT18","v":0},{"$f":"AU18+RFM_NomCapex!AU18-RFM_NomSLDepn!AU18+RFM_IndexRAB!AU18","v":0},{"$f":"AV18+RFM_NomCapex!AV18-RFM_NomSLDepn!AV18+RFM_IndexRAB!AV18","v":0},{"$f":"'PTRM-RFM_Rollover'!AW18","v":0},{"$f":"AX18+RFM_NomCapex!AX18-RFM_NomSLDepn!AX18+RFM_IndexRAB!AX18","v":0},{"$f":"AY18+RFM_NomCapex!AY18-RFM_NomSLDepn!AY18+RFM_IndexRAB!AY18","v":0},{"$f":"AZ18+RFM_NomCapex!AZ18-RFM_NomSLDepn!AZ18+RFM_IndexRAB!AZ18","v":0},{"$f":"BA18+RFM_NomCapex!BA18-RFM_NomSLDepn!BA18+RFM_IndexRAB!BA18","v":0}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F19+RFM_NomCapex!F19-RFM_NomSLDepn!F19+RFM_IndexRAB!F19","v":111.48925630905433},{"$f":"G19+RFM_NomCapex!G19-RFM_NomSLDepn!G19+RFM_IndexRAB!G19","v":109.79873083074996},{"$f":"H19+RFM_NomCapex!H19-RFM_NomSLDepn!H19+RFM_IndexRAB!H19","v":108.0441796250402},{"$f":"'PTRM-RFM_Rollover'!I19","v":106.16313840633289},{"$f":"J19+RFM_NomCapex!J19-RFM_NomSLDepn!J19+RFM_IndexRAB!J19","v":106.7542301698618},{"$f":"K19+RFM_NomCapex!K19-RFM_NomSLDepn!K19+RFM_IndexRAB!K19","v":106.10943784776089},{"$f":"L19+RFM_NomCapex!L19-RFM_NomSLDepn!L19+RFM_IndexRAB!L19","v":107.74886009348334},{"$f":"M19+RFM_NomCapex!M19-RFM_NomSLDepn!M19+RFM_IndexRAB!M19","v":104.96073871670072},{"$f":"'PTRM-RFM_Rollover'!N19","v":99.966599519344058},{"$f":"O19+RFM_NomCapex!O19-RFM_NomSLDepn!O19+RFM_IndexRAB!O19","v":99.043763752401148},{"$f":"P19+RFM_NomCapex!P19-RFM_NomSLDepn!P19+RFM_IndexRAB!P19","v":96.084327201444466},{"$f":"Q19+RFM_NomCapex!Q19-RFM_NomSLDepn!Q19+RFM_IndexRAB!Q19","v":94.275631680132307},{"$f":"R19+RFM_NomCapex!R19-RFM_NomSLDepn!R19+RFM_IndexRAB!R19","v":91.760898241104371},{"$f":"'PTRM-RFM_Rollover'!S19","v":89.554807089182447},{"$f":"T19+RFM_NomCapex!T19-RFM_NomSLDepn!T19+RFM_IndexRAB!T19","v":87.407532441560861},{"$f":"U19+RFM_NomCapex!U19-RFM_NomSLDepn!U19+RFM_IndexRAB!U19","v":83.201018003235134},{"$f":"V19+RFM_NomCapex!V19-RFM_NomSLDepn!V19+RFM_IndexRAB!V19","v":78.556405357681953},{"$f":"W19+RFM_NomCapex!W19-RFM_NomSLDepn!W19+RFM_IndexRAB!W19","v":74.443528335503686},{"$f":"'PTRM-RFM_Rollover'!X19","v":70.197811388865247},{"$f":"Y19+RFM_NomCapex!Y19-RFM_NomSLDepn!Y19+RFM_IndexRAB!Y19","v":66.035368601173076},{"$f":"Z19+RFM_NomCapex!Z19-RFM_NomSLDepn!Z19+RFM_IndexRAB!Z19","v":61.104453482594977},{"$f":"AA19+RFM_NomCapex!AA19-RFM_NomSLDepn!AA19+RFM_IndexRAB!AA19","v":56.716389573781235},{"$f":"AB19+RFM_NomCapex!AB19-RFM_NomSLDepn!AB19+RFM_IndexRAB!AB19","v":52.212932811040119},{"$f":"'PTRM-RFM_Rollover'!AC19","v":46.771520983678258},{"$f":"AD19+RFM_NomCapex!AD19-RFM_NomSLDepn!AD19+RFM_IndexRAB!AD19","v":41.710598023490661},{"$f":"AE19+RFM_NomCapex!AE19-RFM_NomSLDepn!AE19+RFM_IndexRAB!AE19","v":35.677936203460249},{"$f":"AF19+RFM_NomCapex!AF19-RFM_NomSLDepn!AF19+RFM_IndexRAB!AF19","v":29.443288861460452},{"$f":"AG19+RFM_NomCapex!AG19-RFM_NomSLDepn!AG19+RFM_IndexRAB!AG19","v":22.755034284040505},{"$f":"'PTRM-RFM_Rollover'!AH19","v":15.573584019810987},{"$f":"AI19+RFM_NomCapex!AI19-RFM_NomSLDepn!AI19+RFM_IndexRAB!AI19","v":7.9986589695917552},{"$f":"AJ19+RFM_NomCapex!AJ19-RFM_NomSLDepn!AJ19+RFM_IndexRAB!AJ19","v":0},{"$f":"AK19+RFM_NomCapex!AK19-RFM_NomSLDepn!AK19+RFM_IndexRAB!AK19","v":0},{"$f":"AL19+RFM_NomCapex!AL19-RFM_NomSLDepn!AL19+RFM_IndexRAB!AL19","v":0},{"$f":"'PTRM-RFM_Rollover'!AM19","v":0},{"$f":"AN19+RFM_NomCapex!AN19-RFM_NomSLDepn!AN19+RFM_IndexRAB!AN19","v":0},{"$f":"AO19+RFM_NomCapex!AO19-RFM_NomSLDepn!AO19+RFM_IndexRAB!AO19","v":0},{"$f":"AP19+RFM_NomCapex!AP19-RFM_NomSLDepn!AP19+RFM_IndexRAB!AP19","v":0},{"$f":"AQ19+RFM_NomCapex!AQ19-RFM_NomSLDepn!AQ19+RFM_IndexRAB!AQ19","v":0},{"$f":"'PTRM-RFM_Rollover'!AR19","v":0},{"$f":"AS19+RFM_NomCapex!AS19-RFM_NomSLDepn!AS19+RFM_IndexRAB!AS19","v":0},{"$f":"AT19+RFM_NomCapex!AT19-RFM_NomSLDepn!AT19+RFM_IndexRAB!AT19","v":0},{"$f":"AU19+RFM_NomCapex!AU19-RFM_NomSLDepn!AU19+RFM_IndexRAB!AU19","v":0},{"$f":"AV19+RFM_NomCapex!AV19-RFM_NomSLDepn!AV19+RFM_IndexRAB!AV19","v":0},{"$f":"'PTRM-RFM_Rollover'!AW19","v":0},{"$f":"AX19+RFM_NomCapex!AX19-RFM_NomSLDepn!AX19+RFM_IndexRAB!AX19","v":0},{"$f":"AY19+RFM_NomCapex!AY19-RFM_NomSLDepn!AY19+RFM_IndexRAB!AY19","v":0},{"$f":"AZ19+RFM_NomCapex!AZ19-RFM_NomSLDepn!AZ19+RFM_IndexRAB!AZ19","v":0},{"$f":"BA19+RFM_NomCapex!BA19-RFM_NomSLDepn!BA19+RFM_IndexRAB!BA19","v":0}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G20+RFM_NomCapex!G20-RFM_NomSLDepn!G20+RFM_IndexRAB!G20","v":111.91613764140077},{"$f":"H20+RFM_NomCapex!H20-RFM_NomSLDepn!H20+RFM_IndexRAB!H20","v":110.25885536721042},{"$f":"'PTRM-RFM_Rollover'!I20","v":108.47762111941289},{"$f":"J20+RFM_NomCapex!J20-RFM_NomSLDepn!J20+RFM_IndexRAB!J20","v":109.23143674836734},{"$f":"K20+RFM_NomCapex!K20-RFM_NomSLDepn!K20+RFM_IndexRAB!K20","v":108.73252910999338},{"$f":"L20+RFM_NomCapex!L20-RFM_NomSLDepn!L20+RFM_IndexRAB!L20","v":110.58942196785914},{"$f":"M20+RFM_NomCapex!M20-RFM_NomSLDepn!M20+RFM_IndexRAB!M20","v":107.9151505910078},{"$f":"'PTRM-RFM_Rollover'!N20","v":102.97509737727191},{"$f":"O20+RFM_NomCapex!O20-RFM_NomSLDepn!O20+RFM_IndexRAB!O20","v":102.23571966556479},{"$f":"P20+RFM_NomCapex!P20-RFM_NomSLDepn!P20+RFM_IndexRAB!P20","v":99.406318338111248},{"$f":"Q20+RFM_NomCapex!Q20-RFM_NomSLDepn!Q20+RFM_IndexRAB!Q20","v":97.77953835819288},{"$f":"R20+RFM_NomCapex!R20-RFM_NomSLDepn!R20+RFM_IndexRAB!R20","v":95.435705609848355},{"$f":"'PTRM-RFM_Rollover'!S20","v":93.429628766620198},{"$f":"T20+RFM_NomCapex!T20-RFM_NomSLDepn!T20+RFM_IndexRAB!T20","v":91.506076719157861},{"$f":"U20+RFM_NomCapex!U20-RFM_NomSLDepn!U20+RFM_IndexRAB!U20","v":87.443896294173626},{"$f":"V20+RFM_NomCapex!V20-RFM_NomSLDepn!V20+RFM_IndexRAB!V20","v":82.931011534545974},{"$f":"W20+RFM_NomCapex!W20-RFM_NomSLDepn!W20+RFM_IndexRAB!W20","v":78.992119883925795},{"$f":"'PTRM-RFM_Rollover'!X20","v":74.930359293776306},{"$f":"Y20+RFM_NomCapex!Y20-RFM_NomSLDepn!Y20+RFM_IndexRAB!Y20","v":70.980213945322333},{"$f":"Z20+RFM_NomCapex!Z20-RFM_NomSLDepn!Z20+RFM_IndexRAB!Z20","v":66.227397030166955},{"$f":"AA20+RFM_NomCapex!AA20-RFM_NomSLDepn!AA20+RFM_IndexRAB!AA20","v":62.092365362705486},{"$f":"AB20+RFM_NomCapex!AB20-RFM_NomSLDepn!AB20+RFM_IndexRAB!AB20","v":57.87656498745941},{"$f":"'PTRM-RFM_Rollover'!AC20","v":52.667848413205611},{"$f":"AD20+RFM_NomCapex!AD20-RFM_NomSLDepn!AD20+RFM_IndexRAB!AD20","v":47.947431016081843},{"$f":"AE20+RFM_NomCapex!AE20-RFM_NomSLDepn!AE20+RFM_IndexRAB!AE20","v":42.184519574024165},{"$f":"AF20+RFM_NomCapex!AF20-RFM_NomSLDepn!AF20+RFM_IndexRAB!AF20","v":36.263395750413643},{"$f":"AG20+RFM_NomCapex!AG20-RFM_NomSLDepn!AG20+RFM_IndexRAB!AG20","v":29.894298559343234},{"$f":"'PTRM-RFM_Rollover'!AH20","v":23.017172159810563},{"$f":"AI20+RFM_NomCapex!AI20-RFM_NomSLDepn!AI20+RFM_IndexRAB!AI20","v":15.762289983389524},{"$f":"AJ20+RFM_NomCapex!AJ20-RFM_NomSLDepn!AJ20+RFM_IndexRAB!AJ20","v":8.0111758715523056},{"$f":"AK20+RFM_NomCapex!AK20-RFM_NomSLDepn!AK20+RFM_IndexRAB!AK20","v":0},{"$f":"AL20+RFM_NomCapex!AL20-RFM_NomSLDepn!AL20+RFM_IndexRAB!AL20","v":0},{"$f":"'PTRM-RFM_Rollover'!AM20","v":0},{"$f":"AN20+RFM_NomCapex!AN20-RFM_NomSLDepn!AN20+RFM_IndexRAB!AN20","v":0},{"$f":"AO20+RFM_NomCapex!AO20-RFM_NomSLDepn!AO20+RFM_IndexRAB!AO20","v":0},{"$f":"AP20+RFM_NomCapex!AP20-RFM_NomSLDepn!AP20+RFM_IndexRAB!AP20","v":0},{"$f":"AQ20+RFM_NomCapex!AQ20-RFM_NomSLDepn!AQ20+RFM_IndexRAB!AQ20","v":0},{"$f":"'PTRM-RFM_Rollover'!AR20","v":0},{"$f":"AS20+RFM_NomCapex!AS20-RFM_NomSLDepn!AS20+RFM_IndexRAB!AS20","v":0},{"$f":"AT20+RFM_NomCapex!AT20-RFM_NomSLDepn!AT20+RFM_IndexRAB!AT20","v":0},{"$f":"AU20+RFM_NomCapex!AU20-RFM_NomSLDepn!AU20+RFM_IndexRAB!AU20","v":0},{"$f":"AV20+RFM_NomCapex!AV20-RFM_NomSLDepn!AV20+RFM_IndexRAB!AV20","v":0},{"$f":"'PTRM-RFM_Rollover'!AW20","v":0},{"$f":"AX20+RFM_NomCapex!AX20-RFM_NomSLDepn!AX20+RFM_IndexRAB!AX20","v":0},{"$f":"AY20+RFM_NomCapex!AY20-RFM_NomSLDepn!AY20+RFM_IndexRAB!AY20","v":0},{"$f":"AZ20+RFM_NomCapex!AZ20-RFM_NomSLDepn!AZ20+RFM_IndexRAB!AZ20","v":0},{"$f":"BA20+RFM_NomCapex!BA20-RFM_NomSLDepn!BA20+RFM_IndexRAB!BA20","v":0}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H21+RFM_NomCapex!H21-RFM_NomSLDepn!H21+RFM_IndexRAB!H21","v":114.08143320314348},{"$f":"'PTRM-RFM_Rollover'!I21","v":112.37206232241505},{"$f":"J21+RFM_NomCapex!J21-RFM_NomSLDepn!J21+RFM_IndexRAB!J21","v":113.29745264680933},{"$f":"K21+RFM_NomCapex!K21-RFM_NomSLDepn!K21+RFM_IndexRAB!K21","v":112.93489128583234},{"$f":"L21+RFM_NomCapex!L21-RFM_NomSLDepn!L21+RFM_IndexRAB!L21","v":115.03371871269108},{"$f":"M21+RFM_NomCapex!M21-RFM_NomSLDepn!M21+RFM_IndexRAB!M21","v":112.43186641961407},{"$f":"'PTRM-RFM_Rollover'!N21","v":107.47163330788398},{"$f":"O21+RFM_NomCapex!O21-RFM_NomSLDepn!O21+RFM_IndexRAB!O21","v":106.90205302319077},{"$f":"P21+RFM_NomCapex!P21-RFM_NomSLDepn!P21+RFM_IndexRAB!P21","v":104.15871360557549},{"$f":"Q21+RFM_NomCapex!Q21-RFM_NomSLDepn!Q21+RFM_IndexRAB!Q21","v":102.68701125405583},{"$f":"R21+RFM_NomCapex!R21-RFM_NomSLDepn!R21+RFM_IndexRAB!R21","v":100.47673534724807},{"$f":"'PTRM-RFM_Rollover'!S21","v":98.637930355857861},{"$f":"T21+RFM_NomCapex!T21-RFM_NomSLDepn!T21+RFM_IndexRAB!T21","v":96.906241860539268},{"$f":"U21+RFM_NomCapex!U21-RFM_NomSLDepn!U21+RFM_IndexRAB!U21","v":92.925877615741015},{"$f":"V21+RFM_NomCapex!V21-RFM_NomSLDepn!V21+RFM_IndexRAB!V21","v":88.475681871055343},{"$f":"W21+RFM_NomCapex!W21-RFM_NomSLDepn!W21+RFM_IndexRAB!W21","v":84.64966125296435},{"$f":"'PTRM-RFM_Rollover'!X21","v":80.708770344200019},{"$f":"Y21+RFM_NomCapex!Y21-RFM_NomSLDepn!Y21+RFM_IndexRAB!Y21","v":76.909084633544794},{"$f":"Z21+RFM_NomCapex!Z21-RFM_NomSLDepn!Z21+RFM_IndexRAB!Z21","v":72.261085149528228},{"$f":"AA21+RFM_NomCapex!AA21-RFM_NomSLDepn!AA21+RFM_IndexRAB!AA21","v":68.313906595498636},{"$f":"AB21+RFM_NomCapex!AB21-RFM_NomSLDepn!AB21+RFM_IndexRAB!AB21","v":64.318879543013779},{"$f":"'PTRM-RFM_Rollover'!AC21","v":59.262003733209546},{"$f":"AD21+RFM_NomCapex!AD21-RFM_NomSLDepn!AD21+RFM_IndexRAB!AD21","v":54.806935840186199},{"$f":"AE21+RFM_NomCapex!AE21-RFM_NomSLDepn!AE21+RFM_IndexRAB!AE21","v":49.224139085171103},{"$f":"AF21+RFM_NomCapex!AF21-RFM_NomSLDepn!AF21+RFM_IndexRAB!AF21","v":43.523914425201788},{"$f":"AG21+RFM_NomCapex!AG21-RFM_NomSLDepn!AG21+RFM_IndexRAB!AG21","v":37.374605110680804},{"$f":"'PTRM-RFM_Rollover'!AH21","v":30.695091677713346},{"$f":"AI21+RFM_NomCapex!AI21-RFM_NomSLDepn!AI21+RFM_IndexRAB!AI21","v":23.647694396298917},{"$f":"AJ21+RFM_NomCapex!AJ21-RFM_NomSLDepn!AJ21+RFM_IndexRAB!AJ21","v":16.025238207994114},{"$f":"AK21+RFM_NomCapex!AK21-RFM_NomSLDepn!AK21+RFM_IndexRAB!AK21","v":8.3189173511766246},{"$f":"AL21+RFM_NomCapex!AL21-RFM_NomSLDepn!AL21+RFM_IndexRAB!AL21","v":-7.4384942649885488E-15},{"$f":"'PTRM-RFM_Rollover'!AM21","v":-7.4940704035158969E-15},{"$f":"AN21+RFM_NomCapex!AN21-RFM_NomSLDepn!AN21+RFM_IndexRAB!AN21","v":-7.5921350475181644E-15},{"$f":"AO21+RFM_NomCapex!AO21-RFM_NomSLDepn!AO21+RFM_IndexRAB!AO21","v":-7.7574458067156745E-15},{"$f":"AP21+RFM_NomCapex!AP21-RFM_NomSLDepn!AP21+RFM_IndexRAB!AP21","v":-8.0969707492408107E-15},{"$f":"AQ21+RFM_NomCapex!AQ21-RFM_NomSLDepn!AQ21+RFM_IndexRAB!AQ21","v":-8.2306721596148612E-15},{"$f":"'PTRM-RFM_Rollover'!AR21","v":-8.4051985469209722E-15},{"$f":"AS21+RFM_NomCapex!AS21-RFM_NomSLDepn!AS21+RFM_IndexRAB!AS21","v":-8.6054584848522167E-15},{"$f":"AT21+RFM_NomCapex!AT21-RFM_NomSLDepn!AT21+RFM_IndexRAB!AT21","v":-8.8348363123074565E-15},{"$f":"AU21+RFM_NomCapex!AU21-RFM_NomSLDepn!AU21+RFM_IndexRAB!AU21","v":-9.0711387833288348E-15},{"$f":"AV21+RFM_NomCapex!AV21-RFM_NomSLDepn!AV21+RFM_IndexRAB!AV21","v":-9.3896516980633697E-15},{"$f":"'PTRM-RFM_Rollover'!AW21","v":-9.5655873570850688E-15},{"$f":"AX21+RFM_NomCapex!AX21-RFM_NomSLDepn!AX21+RFM_IndexRAB!AX21","v":-9.870032934785262E-15},{"$f":"AY21+RFM_NomCapex!AY21-RFM_NomSLDepn!AY21+RFM_IndexRAB!AY21","v":-9.8591258231548532E-15},{"$f":"AZ21+RFM_NomCapex!AZ21-RFM_NomSLDepn!AZ21+RFM_IndexRAB!AZ21","v":-1.0178801960081848E-14},{"$f":"BA21+RFM_NomCapex!BA21-RFM_NomSLDepn!BA21+RFM_IndexRAB!BA21","v":-1.0412670397905993E-14}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I22","v":116.23660497651913},{"$f":"J22+RFM_NomCapex!J22-RFM_NomSLDepn!J22+RFM_IndexRAB!J22","v":117.33333648188214},{"$f":"K22+RFM_NomCapex!K22-RFM_NomSLDepn!K22+RFM_IndexRAB!K22","v":117.10723142242927},{"$f":"L22+RFM_NomCapex!L22-RFM_NomSLDepn!L22+RFM_IndexRAB!L22","v":119.44745039387377},{"$f":"M22+RFM_NomCapex!M22-RFM_NomSLDepn!M22+RFM_IndexRAB!M22","v":116.91872425662734},{"$f":"'PTRM-RFM_Rollover'!N22","v":111.93964481805891},{"$f":"O22+RFM_NomCapex!O22-RFM_NomSLDepn!O22+RFM_IndexRAB!O22","v":111.54003076446793},{"$f":"P22+RFM_NomCapex!P22-RFM_NomSLDepn!P22+RFM_IndexRAB!P22","v":108.88349966250223},{"$f":"Q22+RFM_NomCapex!Q22-RFM_NomSLDepn!Q22+RFM_IndexRAB!Q22","v":107.56728527518885},{"$f":"R22+RFM_NomCapex!R22-RFM_NomSLDepn!R22+RFM_IndexRAB!R22","v":105.49117342720577},{"$f":"'PTRM-RFM_Rollover'!S22","v":103.82015056619302},{"$f":"T22+RFM_NomCapex!T22-RFM_NomSLDepn!T22+RFM_IndexRAB!T22","v":102.28080930240773},{"$f":"U22+RFM_NomCapex!U22-RFM_NomSLDepn!U22+RFM_IndexRAB!U22","v":98.38334029249225},{"$f":"V22+RFM_NomCapex!V22-RFM_NomSLDepn!V22+RFM_IndexRAB!V22","v":93.997037365338628},{"$f":"W22+RFM_NomCapex!W22-RFM_NomSLDepn!W22+RFM_IndexRAB!W22","v":90.284928109165065},{"$f":"'PTRM-RFM_Rollover'!X22","v":86.46597886516615},{"$f":"Y22+RFM_NomCapex!Y22-RFM_NomSLDepn!Y22+RFM_IndexRAB!Y22","v":82.817789454169329},{"$f":"Z22+RFM_NomCapex!Z22-RFM_NomSLDepn!Z22+RFM_IndexRAB!Z22","v":78.275868292966621},{"$f":"AA22+RFM_NomCapex!AA22-RFM_NomSLDepn!AA22+RFM_IndexRAB!AA22","v":74.517622627351201},{"$f":"AB22+RFM_NomCapex!AB22-RFM_NomSLDepn!AB22+RFM_IndexRAB!AB22","v":70.74446455189954},{"$f":"'PTRM-RFM_Rollover'!AC22","v":65.840804758567558},{"$f":"AD22+RFM_NomCapex!AD22-RFM_NomSLDepn!AD22+RFM_IndexRAB!AD22","v":61.652309936112673},{"$f":"AE22+RFM_NomCapex!AE22-RFM_NomSLDepn!AE22+RFM_IndexRAB!AE22","v":56.251147284477881},{"$f":"AF22+RFM_NomCapex!AF22-RFM_NomSLDepn!AF22+RFM_IndexRAB!AF22","v":50.773376532188834},{"$f":"AG22+RFM_NomCapex!AG22-RFM_NomSLDepn!AG22+RFM_IndexRAB!AG22","v":44.845530640963929},{"$f":"'PTRM-RFM_Rollover'!AH22","v":38.365446445399023},{"$f":"AI22+RFM_NomCapex!AI22-RFM_NomSLDepn!AI22+RFM_IndexRAB!AI22","v":31.527450271435463},{"$f":"AJ22+RFM_NomCapex!AJ22-RFM_NomSLDepn!AJ22+RFM_IndexRAB!AJ22","v":24.035715860980741},{"$f":"AK22+RFM_NomCapex!AK22-RFM_NomSLDepn!AK22+RFM_IndexRAB!AK22","v":16.636352494206651},{"$f":"AL22+RFM_NomCapex!AL22-RFM_NomSLDepn!AL22+RFM_IndexRAB!AL22","v":8.6411196446401792},{"$f":"'PTRM-RFM_Rollover'!AM22","v":4.4270143106928117E-15},{"$f":"AN22+RFM_NomCapex!AN22-RFM_NomSLDepn!AN22+RFM_IndexRAB!AN22","v":4.4849445887653733E-15},{"$f":"AO22+RFM_NomCapex!AO22-RFM_NomSLDepn!AO22+RFM_IndexRAB!AO22","v":4.5825995422517357E-15},{"$f":"AP22+RFM_NomCapex!AP22-RFM_NomSLDepn!AP22+RFM_IndexRAB!AP22","v":4.7831690189797301E-15},{"$f":"AQ22+RFM_NomCapex!AQ22-RFM_NomSLDepn!AQ22+RFM_IndexRAB!AQ22","v":4.8621512042562439E-15},{"$f":"'PTRM-RFM_Rollover'!AR22","v":4.9652501575080286E-15},{"$f":"AS22+RFM_NomCapex!AS22-RFM_NomSLDepn!AS22+RFM_IndexRAB!AS22","v":5.0835508356900941E-15},{"$f":"AT22+RFM_NomCapex!AT22-RFM_NomSLDepn!AT22+RFM_IndexRAB!AT22","v":5.2190524883331706E-15},{"$f":"AU22+RFM_NomCapex!AU22-RFM_NomSLDepn!AU22+RFM_IndexRAB!AU22","v":5.358644774572292E-15},{"$f":"AV22+RFM_NomCapex!AV22-RFM_NomSLDepn!AV22+RFM_IndexRAB!AV22","v":5.5468016980792726E-15},{"$f":"'PTRM-RFM_Rollover'!AW22","v":5.6507331583288081E-15},{"$f":"AX22+RFM_NomCapex!AX22-RFM_NomSLDepn!AX22+RFM_IndexRAB!AX22","v":5.8305800048000626E-15},{"$f":"AY22+RFM_NomCapex!AY22-RFM_NomSLDepn!AY22+RFM_IndexRAB!AY22","v":5.8241367854711533E-15},{"$f":"AZ22+RFM_NomCapex!AZ22-RFM_NomSLDepn!AZ22+RFM_IndexRAB!AZ22","v":6.012980865758795E-15},{"$f":"BA22+RFM_NomCapex!BA22-RFM_NomSLDepn!BA22+RFM_IndexRAB!BA22","v":6.1511352818930667E-15}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J23+RFM_NomCapex!J23-RFM_NomSLDepn!J23+RFM_IndexRAB!J23","v":122.87463413430304},{"$f":"K23+RFM_NomCapex!K23-RFM_NomSLDepn!K23+RFM_IndexRAB!K23","v":122.78384826003786},{"$f":"L23+RFM_NomCapex!L23-RFM_NomSLDepn!L23+RFM_IndexRAB!L23","v":125.39745195411314},{"$f":"M23+RFM_NomCapex!M23-RFM_NomSLDepn!M23+RFM_IndexRAB!M23","v":122.91136580421477},{"$f":"'PTRM-RFM_Rollover'!N23","v":117.85142124909059},{"$f":"O23+RFM_NomCapex!O23-RFM_NomSLDepn!O23+RFM_IndexRAB!O23","v":117.61889293572561},{"$f":"P23+RFM_NomCapex!P23-RFM_NomSLDepn!P23+RFM_IndexRAB!P23","v":115.01726529635255},{"$f":"Q23+RFM_NomCapex!Q23-RFM_NomSLDepn!Q23+RFM_IndexRAB!Q23","v":113.84210669393494},{"$f":"R23+RFM_NomCapex!R23-RFM_NomSLDepn!R23+RFM_IndexRAB!R23","v":111.87603593798886},{"$f":"'PTRM-RFM_Rollover'!S23","v":110.35411034985304},{"$f":"T23+RFM_NomCapex!T23-RFM_NomSLDepn!T23+RFM_IndexRAB!T23","v":108.99036598615936},{"$f":"U23+RFM_NomCapex!U23-RFM_NomSLDepn!U23+RFM_IndexRAB!U23","v":105.12843997861583},{"$f":"V23+RFM_NomCapex!V23-RFM_NomSLDepn!V23+RFM_IndexRAB!V23","v":100.75237902530928},{"$f":"W23+RFM_NomCapex!W23-RFM_NomSLDepn!W23+RFM_IndexRAB!W23","v":97.109508439293961},{"$f":"'PTRM-RFM_Rollover'!X23","v":93.366600532618804},{"$f":"Y23+RFM_NomCapex!Y23-RFM_NomSLDepn!Y23+RFM_IndexRAB!Y23","v":89.826487582714591},{"$f":"Z23+RFM_NomCapex!Z23-RFM_NomSLDepn!Z23+RFM_IndexRAB!Z23","v":85.335578638528517},{"$f":"AA23+RFM_NomCapex!AA23-RFM_NomSLDepn!AA23+RFM_IndexRAB!AA23","v":81.721938090411825},{"$f":"AB23+RFM_NomCapex!AB23-RFM_NomSLDepn!AB23+RFM_IndexRAB!AB23","v":78.126538946844875},{"$f":"'PTRM-RFM_Rollover'!AC23","v":73.317116494684342},{"$f":"AD23+RFM_NomCapex!AD23-RFM_NomSLDepn!AD23+RFM_IndexRAB!AD23","v":69.346477236710797},{"$f":"AE23+RFM_NomCapex!AE23-RFM_NomSLDepn!AE23+RFM_IndexRAB!AE23","v":64.06214373968217},{"$f":"AF23+RFM_NomCapex!AF23-RFM_NomSLDepn!AF23+RFM_IndexRAB!AF23","v":58.741570465768021},{"$f":"AG23+RFM_NomCapex!AG23-RFM_NomSLDepn!AG23+RFM_IndexRAB!AG23","v":52.964334209596721},{"$f":"'PTRM-RFM_Rollover'!AH23","v":46.605702953673472},{"$f":"AI23+RFM_NomCapex!AI23-RFM_NomSLDepn!AI23+RFM_IndexRAB!AI23","v":39.894811998136923},{"$f":"AJ23+RFM_NomCapex!AJ23-RFM_NomSLDepn!AJ23+RFM_IndexRAB!AJ23","v":32.442428669072072},{"$f":"AK23+RFM_NomCapex!AK23-RFM_NomSLDepn!AK23+RFM_IndexRAB!AK23","v":25.261953607169072},{"$f":"AL23+RFM_NomCapex!AL23-RFM_NomSLDepn!AL23+RFM_IndexRAB!AL23","v":17.495146138787657},{"$f":"'PTRM-RFM_Rollover'!AM23","v":8.8129298896539385},{"$f":"AN23+RFM_NomCapex!AN23-RFM_NomSLDepn!AN23+RFM_IndexRAB!AN23","v":1.5404344466674047E-15},{"$f":"AO23+RFM_NomCapex!AO23-RFM_NomSLDepn!AO23+RFM_IndexRAB!AO23","v":1.5739757873151622E-15},{"$f":"AP23+RFM_NomCapex!AP23-RFM_NomSLDepn!AP23+RFM_IndexRAB!AP23","v":1.6428649619274423E-15},{"$f":"AQ23+RFM_NomCapex!AQ23-RFM_NomSLDepn!AQ23+RFM_IndexRAB!AQ23","v":1.669992806311023E-15},{"$f":"'PTRM-RFM_Rollover'!AR23","v":1.7054039860616564E-15},{"$f":"AS23+RFM_NomCapex!AS23-RFM_NomSLDepn!AS23+RFM_IndexRAB!AS23","v":1.7460364701713285E-15},{"$f":"AT23+RFM_NomCapex!AT23-RFM_NomSLDepn!AT23+RFM_IndexRAB!AT23","v":1.7925769366543752E-15},{"$f":"AU23+RFM_NomCapex!AU23-RFM_NomSLDepn!AU23+RFM_IndexRAB!AU23","v":1.8405224044201191E-15},{"$f":"AV23+RFM_NomCapex!AV23-RFM_NomSLDepn!AV23+RFM_IndexRAB!AV23","v":1.9051482655902132E-15},{"$f":"'PTRM-RFM_Rollover'!AW23","v":1.9408453847612887E-15},{"$f":"AX23+RFM_NomCapex!AX23-RFM_NomSLDepn!AX23+RFM_IndexRAB!AX23","v":2.002617001321013E-15},{"$f":"AY23+RFM_NomCapex!AY23-RFM_NomSLDepn!AY23+RFM_IndexRAB!AY23","v":2.0004039623848022E-15},{"$f":"AZ23+RFM_NomCapex!AZ23-RFM_NomSLDepn!AZ23+RFM_IndexRAB!AZ23","v":2.0652658398432235E-15},{"$f":"BA23+RFM_NomCapex!BA23-RFM_NomSLDepn!BA23+RFM_IndexRAB!BA23","v":2.1127174454005266E-15}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K24+RFM_NomCapex!K24-RFM_NomSLDepn!K24+RFM_IndexRAB!K24","v":126.3760413666899},{"$f":"L24+RFM_NomCapex!L24-RFM_NomSLDepn!L24+RFM_IndexRAB!L24","v":129.21975939445184},{"$f":"M24+RFM_NomCapex!M24-RFM_NomSLDepn!M24+RFM_IndexRAB!M24","v":126.81965327210327},{"$f":"'PTRM-RFM_Rollover'!N24","v":121.76584592060698},{"$f":"O24+RFM_NomCapex!O24-RFM_NomSLDepn!O24+RFM_IndexRAB!O24","v":121.70563211693982},{"$f":"P24+RFM_NomCapex!P24-RFM_NomSLDepn!P24+RFM_IndexRAB!P24","v":119.20433629847069},{"$f":"Q24+RFM_NomCapex!Q24-RFM_NomSLDepn!Q24+RFM_IndexRAB!Q24","v":118.19159113594579},{"$f":"R24+RFM_NomCapex!R24-RFM_NomSLDepn!R24+RFM_IndexRAB!R24","v":116.37038593824423},{"$f":"'PTRM-RFM_Rollover'!S24","v":115.02497556730646},{"$f":"T24+RFM_NomCapex!T24-RFM_NomSLDepn!T24+RFM_IndexRAB!T24","v":113.86169894134414},{"$f":"U24+RFM_NomCapex!U24-RFM_NomSLDepn!U24+RFM_IndexRAB!U24","v":110.10241989777116},{"$f":"V24+RFM_NomCapex!V24-RFM_NomSLDepn!V24+RFM_IndexRAB!V24","v":105.81242199139024},{"$f":"W24+RFM_NomCapex!W24-RFM_NomSLDepn!W24+RFM_IndexRAB!W24","v":102.3023450769884},{"$f":"'PTRM-RFM_Rollover'!X24","v":98.700814113983071},{"$f":"Y24+RFM_NomCapex!Y24-RFM_NomSLDepn!Y24+RFM_IndexRAB!Y24","v":95.330833767369299},{"$f":"Z24+RFM_NomCapex!Z24-RFM_NomSLDepn!Z24+RFM_IndexRAB!Z24","v":90.969039814401796},{"$f":"AA24+RFM_NomCapex!AA24-RFM_NomSLDepn!AA24+RFM_IndexRAB!AA24","v":87.563596433132048},{"$f":"AB24+RFM_NomCapex!AB24-RFM_NomSLDepn!AB24+RFM_IndexRAB!AB24","v":84.209471390210723},{"$f":"'PTRM-RFM_Rollover'!AC24","v":79.578213783083228},{"$f":"AD24+RFM_NomCapex!AD24-RFM_NomSLDepn!AD24+RFM_IndexRAB!AD24","v":75.895729354988717},{"$f":"AE24+RFM_NomCapex!AE24-RFM_NomSLDepn!AE24+RFM_IndexRAB!AE24","v":70.820535744043312},{"$f":"AF24+RFM_NomCapex!AF24-RFM_NomSLDepn!AF24+RFM_IndexRAB!AF24","v":65.750388819074857},{"$f":"AG24+RFM_NomCapex!AG24-RFM_NomSLDepn!AG24+RFM_IndexRAB!AG24","v":60.224848196741711},{"$f":"'PTRM-RFM_Rollover'!AH24","v":54.098609446868885},{"$f":"AI24+RFM_NomCapex!AI24-RFM_NomSLDepn!AI24+RFM_IndexRAB!AI24","v":47.631901427536569},{"$f":"AJ24+RFM_NomCapex!AJ24-RFM_NomSLDepn!AJ24+RFM_IndexRAB!AJ24","v":40.34814947939671},{"$f":"AK24+RFM_NomCapex!AK24-RFM_NomSLDepn!AK24+RFM_IndexRAB!AK24","v":33.512429974322146},{"$f":"AL24+RFM_NomCapex!AL24-RFM_NomSLDepn!AL24+RFM_IndexRAB!AL24","v":26.110132953565408},{"$f":"'PTRM-RFM_Rollover'!AM24","v":17.536808537552496},{"$f":"AN24+RFM_NomCapex!AN24-RFM_NomSLDepn!AN24+RFM_IndexRAB!AN24","v":8.8831443761926518},{"$f":"AO24+RFM_NomCapex!AO24-RFM_NomSLDepn!AO24+RFM_IndexRAB!AO24","v":2.4702462297909733E-15},{"$f":"AP24+RFM_NomCapex!AP24-RFM_NomSLDepn!AP24+RFM_IndexRAB!AP24","v":2.5783630288109083E-15},{"$f":"AQ24+RFM_NomCapex!AQ24-RFM_NomSLDepn!AQ24+RFM_IndexRAB!AQ24","v":2.6209383059218757E-15},{"$f":"'PTRM-RFM_Rollover'!AR24","v":2.6765137054778398E-15},{"$f":"AS24+RFM_NomCapex!AS24-RFM_NomSLDepn!AS24+RFM_IndexRAB!AS24","v":2.7402835814110463E-15},{"$f":"AT24+RFM_NomCapex!AT24-RFM_NomSLDepn!AT24+RFM_IndexRAB!AT24","v":2.813325627412634E-15},{"$f":"AU24+RFM_NomCapex!AU24-RFM_NomSLDepn!AU24+RFM_IndexRAB!AU24","v":2.8885727258358697E-15},{"$f":"AV24+RFM_NomCapex!AV24-RFM_NomSLDepn!AV24+RFM_IndexRAB!AV24","v":2.9899985490213281E-15},{"$f":"'PTRM-RFM_Rollover'!AW24","v":3.0460227107380496E-15},{"$f":"AX24+RFM_NomCapex!AX24-RFM_NomSLDepn!AX24+RFM_IndexRAB!AX24","v":3.1429689942479364E-15},{"$f":"AY24+RFM_NomCapex!AY24-RFM_NomSLDepn!AY24+RFM_IndexRAB!AY24","v":3.1394957825679266E-15},{"$f":"AZ24+RFM_NomCapex!AZ24-RFM_NomSLDepn!AZ24+RFM_IndexRAB!AZ24","v":3.2412920170081877E-15},{"$f":"BA24+RFM_NomCapex!BA24-RFM_NomSLDepn!BA24+RFM_IndexRAB!BA24","v":3.3157640328232477E-15}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L25+RFM_NomCapex!L25-RFM_NomSLDepn!L25+RFM_IndexRAB!L25","v":135.22119626596862},{"$f":"M25+RFM_NomCapex!M25-RFM_NomSLDepn!M25+RFM_IndexRAB!M25","v":132.86760810587589},{"$f":"'PTRM-RFM_Rollover'!N25","v":127.73571585688011},{"$f":"O25+RFM_NomCapex!O25-RFM_NomSLDepn!O25+RFM_IndexRAB!O25","v":127.84792430522606},{"$f":"P25+RFM_NomCapex!P25-RFM_NomSLDepn!P25+RFM_IndexRAB!P25","v":125.40590370543416},{"$f":"Q25+RFM_NomCapex!Q25-RFM_NomSLDepn!Q25+RFM_IndexRAB!Q25","v":124.539734375278},{"$f":"R25+RFM_NomCapex!R25-RFM_NomSLDepn!R25+RFM_IndexRAB!R25","v":122.83396453406388},{"$f":"'PTRM-RFM_Rollover'!S25","v":121.64377625159746},{"$f":"T25+RFM_NomCapex!T25-RFM_NomSLDepn!T25+RFM_IndexRAB!T25","v":120.66286546386458},{"$f":"U25+RFM_NomCapex!U25-RFM_NomSLDepn!U25+RFM_IndexRAB!U25","v":116.94421747204348},{"$f":"V25+RFM_NomCapex!V25-RFM_NomSLDepn!V25+RFM_IndexRAB!V25","v":112.6693110797935},{"$f":"W25+RFM_NomCapex!W25-RFM_NomSLDepn!W25+RFM_IndexRAB!W25","v":109.23436134102207},{"$f":"'PTRM-RFM_Rollover'!X25","v":105.71507139494219},{"$f":"Y25+RFM_NomCapex!Y25-RFM_NomSLDepn!Y25+RFM_IndexRAB!Y25","v":102.46013386465175},{"$f":"Z25+RFM_NomCapex!Z25-RFM_NomSLDepn!Z25+RFM_IndexRAB!Z25","v":98.155564069126413},{"$f":"AA25+RFM_NomCapex!AA25-RFM_NomSLDepn!AA25+RFM_IndexRAB!AA25","v":94.902882367999382},{"$f":"AB25+RFM_NomCapex!AB25-RFM_NomSLDepn!AB25+RFM_IndexRAB!AB25","v":91.735664960103705},{"$f":"'PTRM-RFM_Rollover'!AC25","v":87.206505063571583},{"$f":"AD25+RFM_NomCapex!AD25-RFM_NomSLDepn!AD25+RFM_IndexRAB!AD25","v":83.752636741577405},{"$f":"AE25+RFM_NomCapex!AE25-RFM_NomSLDepn!AE25+RFM_IndexRAB!AE25","v":78.803314010031585},{"$f":"AF25+RFM_NomCapex!AF25-RFM_NomSLDepn!AF25+RFM_IndexRAB!AF25","v":73.900674928661076},{"$f":"AG25+RFM_NomCapex!AG25-RFM_NomSLDepn!AG25+RFM_IndexRAB!AG25","v":68.536326883640271},{"$f":"'PTRM-RFM_Rollover'!AH25","v":62.541837661550161},{"$f":"AI25+RFM_NomCapex!AI25-RFM_NomSLDepn!AI25+RFM_IndexRAB!AI25","v":56.213069050926592},{"$f":"AJ25+RFM_NomCapex!AJ25-RFM_NomSLDepn!AJ25+RFM_IndexRAB!AJ25","v":48.977595034505313},{"$f":"AK25+RFM_NomCapex!AK25-RFM_NomSLDepn!AK25+RFM_IndexRAB!AK25","v":42.374883903254414},{"$f":"AL25+RFM_NomCapex!AL25-RFM_NomSLDepn!AL25+RFM_IndexRAB!AL25","v":35.216031097034787},{"$f":"'PTRM-RFM_Rollover'!AM25","v":26.609358726243851},{"$f":"AN25+RFM_NomCapex!AN25-RFM_NomSLDepn!AN25+RFM_IndexRAB!AN25","v":17.971705993289419},{"$f":"AO25+RFM_NomCapex!AO25-RFM_NomSLDepn!AO25+RFM_IndexRAB!AO25","v":9.1815104989961931},{"$f":"AP25+RFM_NomCapex!AP25-RFM_NomSLDepn!AP25+RFM_IndexRAB!AP25","v":3.1086244689504383E-15},{"$f":"AQ25+RFM_NomCapex!AQ25-RFM_NomSLDepn!AQ25+RFM_IndexRAB!AQ25","v":3.1599556999371536E-15},{"$f":"'PTRM-RFM_Rollover'!AR25","v":3.2269606348516296E-15},{"$f":"AS25+RFM_NomCapex!AS25-RFM_NomSLDepn!AS25+RFM_IndexRAB!AS25","v":3.3038453072165302E-15},{"$f":"AT25+RFM_NomCapex!AT25-RFM_NomSLDepn!AT25+RFM_IndexRAB!AT25","v":3.3919090472428733E-15},{"$f":"AU25+RFM_NomCapex!AU25-RFM_NomSLDepn!AU25+RFM_IndexRAB!AU25","v":3.4826313267520819E-15},{"$f":"AV25+RFM_NomCapex!AV25-RFM_NomSLDepn!AV25+RFM_IndexRAB!AV25","v":3.6049161998341957E-15},{"$f":"'PTRM-RFM_Rollover'!AW25","v":3.6724621885173155E-15},{"$f":"AX25+RFM_NomCapex!AX25-RFM_NomSLDepn!AX25+RFM_IndexRAB!AX25","v":3.7893462679603976E-15},{"$f":"AY25+RFM_NomCapex!AY25-RFM_NomSLDepn!AY25+RFM_IndexRAB!AY25","v":3.7851587618979555E-15},{"$f":"AZ25+RFM_NomCapex!AZ25-RFM_NomSLDepn!AZ25+RFM_IndexRAB!AZ25","v":3.9078902243382739E-15},{"$f":"BA25+RFM_NomCapex!BA25-RFM_NomSLDepn!BA25+RFM_IndexRAB!BA25","v":3.9976780191630883E-15}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26+RFM_NomCapex!M26-RFM_NomSLDepn!M26+RFM_IndexRAB!M26","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N26","v":129.69026987096061},{"$f":"O26+RFM_NomCapex!O26-RFM_NomSLDepn!O26+RFM_IndexRAB!O26","v":129.96997330929281},{"$f":"P26+RFM_NomCapex!P26-RFM_NomSLDepn!P26+RFM_IndexRAB!P26","v":127.66253957639228},{"$f":"Q26+RFM_NomCapex!Q26-RFM_NomSLDepn!Q26+RFM_IndexRAB!Q26","v":126.96860721211712},{"$f":"R26+RFM_NomCapex!R26-RFM_NomSLDepn!R26+RFM_IndexRAB!R26","v":125.43025850596881},{"$f":"'PTRM-RFM_Rollover'!S26","v":124.43093961120093},{"$f":"T26+RFM_NomCapex!T26-RFM_NomSLDepn!T26+RFM_IndexRAB!T26","v":123.66131800858717},{"$f":"U26+RFM_NomCapex!U26-RFM_NomSLDepn!U26+RFM_IndexRAB!U26","v":120.09839940898581},{"$f":"V26+RFM_NomCapex!V26-RFM_NomSLDepn!V26+RFM_IndexRAB!V26","v":115.97116477497485},{"$f":"W26+RFM_NomCapex!W26-RFM_NomSLDepn!W26+RFM_IndexRAB!W26","v":112.7173447712839},{"$f":"'PTRM-RFM_Rollover'!X26","v":109.3888570135035},{"$f":"Y26+RFM_NomCapex!Y26-RFM_NomSLDepn!Y26+RFM_IndexRAB!Y26","v":106.34904243511241},{"$f":"Z26+RFM_NomCapex!Z26-RFM_NomSLDepn!Z26+RFM_IndexRAB!Z26","v":102.23484504570386},{"$f":"AA26+RFM_NomCapex!AA26-RFM_NomSLDepn!AA26+RFM_IndexRAB!AA26","v":99.234619254192609},{"$f":"AB26+RFM_NomCapex!AB26-RFM_NomSLDepn!AB26+RFM_IndexRAB!AB26","v":96.351064671992617},{"$f":"'PTRM-RFM_Rollover'!AC26","v":92.063746927271609},{"$f":"AD26+RFM_NomCapex!AD26-RFM_NomSLDepn!AD26+RFM_IndexRAB!AD26","v":88.943799164805867},{"$f":"AE26+RFM_NomCapex!AE26-RFM_NomSLDepn!AE26+RFM_IndexRAB!AE26","v":84.272935849204643},{"$f":"AF26+RFM_NomCapex!AF26-RFM_NomSLDepn!AF26+RFM_IndexRAB!AF26","v":79.68859524937676},{"$f":"AG26+RFM_NomCapex!AG26-RFM_NomSLDepn!AG26+RFM_IndexRAB!AG26","v":74.650616215023632},{"$f":"'PTRM-RFM_Rollover'!AH26","v":68.97286110311309},{"$f":"AI26+RFM_NomCapex!AI26-RFM_NomSLDepn!AI26+RFM_IndexRAB!AI26","v":62.977341736739447},{"$f":"AJ26+RFM_NomCapex!AJ26-RFM_NomSLDepn!AJ26+RFM_IndexRAB!AJ26","v":56.01435336732159},{"$f":"AK26+RFM_NomCapex!AK26-RFM_NomSLDepn!AK26+RFM_IndexRAB!AK26","v":49.847668329989901},{"$f":"AL26+RFM_NomCapex!AL26-RFM_NomSLDepn!AL26+RFM_IndexRAB!AL26","v":43.152454461375285},{"$f":"'PTRM-RFM_Rollover'!AM26","v":34.779891768169072},{"$f":"AN26+RFM_NomCapex!AN26-RFM_NomSLDepn!AN26+RFM_IndexRAB!AN26","v":26.426256462521579},{"$f":"AO26+RFM_NomCapex!AO26-RFM_NomSLDepn!AO26+RFM_IndexRAB!AO26","v":18.001106943726338},{"$f":"AP26+RFM_NomCapex!AP26-RFM_NomSLDepn!AP26+RFM_IndexRAB!AP26","v":9.3944862786619279},{"$f":"AQ26+RFM_NomCapex!AQ26-RFM_NomSLDepn!AQ26+RFM_IndexRAB!AQ26","v":1.7763568394002505E-15},{"$f":"'PTRM-RFM_Rollover'!AR26","v":1.8140234036534346E-15},{"$f":"AS26+RFM_NomCapex!AS26-RFM_NomSLDepn!AS26+RFM_IndexRAB!AS26","v":1.8572438239913383E-15},{"$f":"AT26+RFM_NomCapex!AT26-RFM_NomSLDepn!AT26+RFM_IndexRAB!AT26","v":1.9067485138520448E-15},{"$f":"AU26+RFM_NomCapex!AU26-RFM_NomSLDepn!AU26+RFM_IndexRAB!AU26","v":1.9577476913706947E-15},{"$f":"AV26+RFM_NomCapex!AV26-RFM_NomSLDepn!AV26+RFM_IndexRAB!AV26","v":2.0264896584365384E-15},{"$f":"'PTRM-RFM_Rollover'!AW26","v":2.0644603739670438E-15},{"$f":"AX26+RFM_NomCapex!AX26-RFM_NomSLDepn!AX26+RFM_IndexRAB!AX26","v":2.1301663058381299E-15},{"$f":"AY26+RFM_NomCapex!AY26-RFM_NomSLDepn!AY26+RFM_IndexRAB!AY26","v":2.1278123155482671E-15},{"$f":"AZ26+RFM_NomCapex!AZ26-RFM_NomSLDepn!AZ26+RFM_IndexRAB!AZ26","v":2.1968053310895261E-15},{"$f":"BA26+RFM_NomCapex!BA26-RFM_NomSLDepn!BA26+RFM_IndexRAB!BA26","v":2.2472791916676656E-15}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N27","v":132.78482597928638},{"$f":"O27+RFM_NomCapex!O27-RFM_NomSLDepn!O27+RFM_IndexRAB!O27","v":133.22962155647019},{"$f":"P27+RFM_NomCapex!P27-RFM_NomSLDepn!P27+RFM_IndexRAB!P27","v":131.03144931282861},{"$f":"Q27+RFM_NomCapex!Q27-RFM_NomSLDepn!Q27+RFM_IndexRAB!Q27","v":130.4982145389701},{"$f":"R27+RFM_NomCapex!R27-RFM_NomSLDepn!R27+RFM_IndexRAB!R27","v":129.1080894902089},{"$f":"'PTRM-RFM_Rollover'!S27","v":128.28472440514989},{"$f":"T27+RFM_NomCapex!T27-RFM_NomSLDepn!T27+RFM_IndexRAB!T27","v":127.71299058256103},{"$f":"U27+RFM_NomCapex!U27-RFM_NomSLDepn!U27+RFM_IndexRAB!U27","v":124.26824718321036},{"$f":"V27+RFM_NomCapex!V27-RFM_NomSLDepn!V27+RFM_IndexRAB!V27","v":120.24615635727434},{"$f":"W27+RFM_NomCapex!W27-RFM_NomSLDepn!W27+RFM_IndexRAB!W27","v":117.13801136023633},{"$f":"'PTRM-RFM_Rollover'!X27","v":113.96389322518883},{"$f":"Y27+RFM_NomCapex!Y27-RFM_NomSLDepn!Y27+RFM_IndexRAB!Y27","v":111.10471193149064},{"$f":"Z27+RFM_NomCapex!Z27-RFM_NomSLDepn!Z27+RFM_IndexRAB!Z27","v":107.13720807610299},{"$f":"AA27+RFM_NomCapex!AA27-RFM_NomSLDepn!AA27+RFM_IndexRAB!AA27","v":104.35420273041719},{"$f":"AB27+RFM_NomCapex!AB27-RFM_NomSLDepn!AB27+RFM_IndexRAB!AB27","v":101.71922426849648},{"$f":"'PTRM-RFM_Rollover'!AC27","v":97.626937896002431},{"$f":"AD27+RFM_NomCapex!AD27-RFM_NomSLDepn!AD27+RFM_IndexRAB!AD27","v":94.802143594559467},{"$f":"AE27+RFM_NomCapex!AE27-RFM_NomSLDepn!AE27+RFM_IndexRAB!AE27","v":90.358295126344274},{"$f":"AF27+RFM_NomCapex!AF27-RFM_NomSLDepn!AF27+RFM_IndexRAB!AF27","v":86.040421644379137},{"$f":"AG27+RFM_NomCapex!AG27-RFM_NomSLDepn!AG27+RFM_IndexRAB!AG27","v":81.272548838540231},{"$f":"'PTRM-RFM_Rollover'!AH27","v":75.849641089327548},{"$f":"AI27+RFM_NomCapex!AI27-RFM_NomSLDepn!AI27+RFM_IndexRAB!AI27","v":70.122056700747251},{"$f":"AJ27+RFM_NomCapex!AJ27-RFM_NomSLDepn!AJ27+RFM_IndexRAB!AJ27","v":63.359110529316133},{"$f":"AK27+RFM_NomCapex!AK27-RFM_NomSLDepn!AK27+RFM_IndexRAB!AK27","v":57.558495850027413},{"$f":"AL27+RFM_NomCapex!AL27-RFM_NomSLDepn!AL27+RFM_IndexRAB!AL27","v":51.251260004651684},{"$f":"'PTRM-RFM_Rollover'!AM27","v":43.028483214175232},{"$f":"AN27+RFM_NomCapex!AN27-RFM_NomSLDepn!AN27+RFM_IndexRAB!AN27","v":34.873230472841399},{"$f":"AO27+RFM_NomCapex!AO27-RFM_NomSLDepn!AO27+RFM_IndexRAB!AO27","v":26.724418803634848},{"$f":"AP27+RFM_NomCapex!AP27-RFM_NomSLDepn!AP27+RFM_IndexRAB!AP27","v":18.596055345619465},{"$f":"AQ27+RFM_NomCapex!AQ27-RFM_NomSLDepn!AQ27+RFM_IndexRAB!AQ27","v":9.4515615624644767},{"$f":"'PTRM-RFM_Rollover'!AR27","v":6.5780714209040525E-15},{"$f":"AS27+RFM_NomCapex!AS27-RFM_NomSLDepn!AS27+RFM_IndexRAB!AS27","v":6.7347987328293734E-15},{"$f":"AT27+RFM_NomCapex!AT27-RFM_NomSLDepn!AT27+RFM_IndexRAB!AT27","v":6.9143142699043547E-15},{"$f":"AU27+RFM_NomCapex!AU27-RFM_NomSLDepn!AU27+RFM_IndexRAB!AU27","v":7.0992491673535244E-15},{"$f":"AV27+RFM_NomCapex!AV27-RFM_NomSLDepn!AV27+RFM_IndexRAB!AV27","v":7.3485235527125257E-15},{"$f":"'PTRM-RFM_Rollover'!AW27","v":7.4862142121381158E-15},{"$f":"AX27+RFM_NomCapex!AX27-RFM_NomSLDepn!AX27+RFM_IndexRAB!AX27","v":7.724479226665809E-15},{"$f":"AY27+RFM_NomCapex!AY27-RFM_NomSLDepn!AY27+RFM_IndexRAB!AY27","v":7.7159431095354311E-15},{"$f":"AZ27+RFM_NomCapex!AZ27-RFM_NomSLDepn!AZ27+RFM_IndexRAB!AZ27","v":7.9661278551456098E-15},{"$f":"BA27+RFM_NomCapex!BA27-RFM_NomSLDepn!BA27+RFM_IndexRAB!BA27","v":8.149157831000975E-15}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":1038.6956808504992},1120.556758005989,1246.9844863752351,1337.3708595795797,1427.4486520216828,1516.3316161813621,1645.3890692674138,1760.0525790395684,1921.4062789900458,2006.4502127413846,{"$f":"SUM(O17:O27)","v":2045.150190882443},2029.4430271021017,1972.1885841368176,1938.7354490349378,1890.9916509107002,1849.8599161903824,1810.2609637037178,1728.2718234974413,1637.3286112475848,1557.6581521354851,1475.4798097368293,1395.393138373503,1299.4185093279277,1215.4297914421172,1129.6525130885016,1024.2847220231872,928.14834280132891,811.50834693560967,691.48479961433168,562.47085176172936,423.3670797234463,355.77527453480246,289.21376702013896,233.51070151014622,181.866144300055,130.76747213579461,88.154337304845072,53.9070362463574,27.99054162428142,9.4515615624645051,3.601308648554495E-14,3.6871124332485482E-14,3.7853921287476866E-14,3.8866387712646361E-14,4.0231094695005486E-14,4.0984912236479375E-14,4.2289346017389303E-14,4.2242613182672703E-14,4.361230413075079E-14,4.461434164724534E-14]
[]
[]
["Approach B"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D35","v":1038.6956808504992},{"$f":"E35+RFM_NomCapex!E35-RFM_NomSLDepn!E35+RFM_IndexRAB!E35","v":1015.6881599654705},{"$f":"F35+RFM_NomCapex!F35-RFM_NomSLDepn!F35+RFM_IndexRAB!F35","v":1029.8623679993964},{"$f":"G35+RFM_NomCapex!G35-RFM_NomSLDepn!G35+RFM_IndexRAB!G35","v":1011.4353017724445},{"$f":"H35+RFM_NomCapex!H35-RFM_NomSLDepn!H35+RFM_IndexRAB!H35","v":992.32293599481261},{"$f":"'PTRM-RFM_Rollover'!I35","v":971.92639662775127},{"$f":"J35+RFM_NomCapex!J35-RFM_NomSLDepn!J35+RFM_IndexRAB!J35","v":975.3127435296791},{"$f":"K35+RFM_NomCapex!K35-RFM_NomSLDepn!K35+RFM_IndexRAB!K35","v":966.83102192211072},{"$f":"L35+RFM_NomCapex!L35-RFM_NomSLDepn!L35+RFM_IndexRAB!L35","v":979.91329020335058},{"$f":"M35+RFM_NomCapex!M35-RFM_NomSLDepn!M35+RFM_IndexRAB!M35","v":950.82683075870295},{"$f":"'PTRM-RFM_Rollover'!N35","v":900.7706035965889},{"$f":"O35+RFM_NomCapex!O35-RFM_NomSLDepn!O35+RFM_IndexRAB!O35","v":890.10771056874717},{"$f":"P35+RFM_NomCapex!P35-RFM_NomSLDepn!P35+RFM_IndexRAB!P35","v":860.13963230828278},{"$f":"Q35+RFM_NomCapex!Q35-RFM_NomSLDepn!Q35+RFM_IndexRAB!Q35","v":840.95253649987467},{"$f":"R35+RFM_NomCapex!R35-RFM_NomSLDepn!R35+RFM_IndexRAB!R35","v":815.02401514980181},{"$f":"'PTRM-RFM_Rollover'!S35","v":791.9075367630586},{"$f":"T35+RFM_NomCapex!T35-RFM_NomSLDepn!T35+RFM_IndexRAB!T35","v":766.67185092164789},{"$f":"U35+RFM_NomCapex!U35-RFM_NomSLDepn!U35+RFM_IndexRAB!U35","v":721.85192376593045},{"$f":"V35+RFM_NomCapex!V35-RFM_NomSLDepn!V35+RFM_IndexRAB!V35","v":672.79501018125018},{"$f":"W35+RFM_NomCapex!W35-RFM_NomSLDepn!W35+RFM_IndexRAB!W35","v":628.50411549849525},{"$f":"'PTRM-RFM_Rollover'!X35","v":582.74336800172216},{"$f":"Y35+RFM_NomCapex!Y35-RFM_NomSLDepn!Y35+RFM_IndexRAB!Y35","v":538.49441698592091},{"$f":"Z35+RFM_NomCapex!Z35-RFM_NomSLDepn!Z35+RFM_IndexRAB!Z35","v":487.02199655651077},{"$f":"AA35+RFM_NomCapex!AA35-RFM_NomSLDepn!AA35+RFM_IndexRAB!AA35","v":440.09297685590792},{"$f":"AB35+RFM_NomCapex!AB35-RFM_NomSLDepn!AB35+RFM_IndexRAB!AB35","v":391.66197344070321},{"$f":"'PTRM-RFM_Rollover'!AC35","v":334.54787606777336},{"$f":"AD35+RFM_NomCapex!AD35-RFM_NomSLDepn!AD35+RFM_IndexRAB!AD35","v":279.57381815381427},{"$f":"AE35+RFM_NomCapex!AE35-RFM_NomSLDepn!AE35+RFM_IndexRAB!AE35","v":215.69827572767622},{"$f":"AF35+RFM_NomCapex!AF35-RFM_NomSLDepn!AF35+RFM_IndexRAB!AF35","v":149.35417566117212},{"$f":"AG35+RFM_NomCapex!AG35-RFM_NomSLDepn!AG35+RFM_IndexRAB!AG35","v":78.441383747331741},{"$f":"'PTRM-RFM_Rollover'!AH35","v":2.7680954649717049},{"$f":"AI35+RFM_NomCapex!AI35-RFM_NomSLDepn!AI35+RFM_IndexRAB!AI35","v":2.2750644329059755},{"$f":"AJ35+RFM_NomCapex!AJ35-RFM_NomSLDepn!AJ35+RFM_IndexRAB!AJ35","v":1.7287900499569047},{"$f":"AK35+RFM_NomCapex!AK35-RFM_NomSLDepn!AK35+RFM_IndexRAB!AK35","v":1.2014335612640958},{"$f":"AL35+RFM_NomCapex!AL35-RFM_NomSLDepn!AL35+RFM_IndexRAB!AL35","v":0.63194935779424233},{"$f":"'PTRM-RFM_Rollover'!AM35","v":-3.3779892391049655E-3},{"$f":"AN35+RFM_NomCapex!AN35-RFM_NomSLDepn!AN35+RFM_IndexRAB!AN35","v":-2.7415468363728717E-3},{"$f":"AO35+RFM_NomCapex!AO35-RFM_NomSLDepn!AO35+RFM_IndexRAB!AO35","v":-2.1116889348046651E-3},{"$f":"AP35+RFM_NomCapex!AP35-RFM_NomSLDepn!AP35+RFM_IndexRAB!AP35","v":-1.4995460582063181E-3},{"$f":"AQ35+RFM_NomCapex!AQ35-RFM_NomSLDepn!AQ35+RFM_IndexRAB!AQ35","v":-7.8890367191585854E-4},{"$f":"'PTRM-RFM_Rollover'!AR35","v":-5.8084849843512018E-5},{"$f":"AS35+RFM_NomCapex!AS35-RFM_NomSLDepn!AS35+RFM_IndexRAB!AS35","v":-4.7605462687613418E-5},{"$f":"AT35+RFM_NomCapex!AT35-RFM_NomSLDepn!AT35+RFM_IndexRAB!AT35","v":-3.6728430135092988E-5},{"$f":"AU35+RFM_NomCapex!AU35-RFM_NomSLDepn!AU35+RFM_IndexRAB!AU35","v":-2.5241091535363942E-5},{"$f":"AV35+RFM_NomCapex!AV35-RFM_NomSLDepn!AV35+RFM_IndexRAB!AV35","v":-1.3324151558204651E-5},{"$f":"'PTRM-RFM_Rollover'!AW35","v":-3.2102692585510054E-7},{"$f":"AX35+RFM_NomCapex!AX35-RFM_NomSLDepn!AX35+RFM_IndexRAB!AX35","v":-3.3124430449070333E-7},{"$f":"AY35+RFM_NomCapex!AY35-RFM_NomSLDepn!AY35+RFM_IndexRAB!AY35","v":-3.3087825519483079E-7},{"$f":"AZ35+RFM_NomCapex!AZ35-RFM_NomSLDepn!AZ35+RFM_IndexRAB!AZ35","v":-3.4160678065551718E-7},{"$f":"BA35+RFM_NomCapex!BA35-RFM_NomSLDepn!BA35+RFM_IndexRAB!BA35","v":-3.4945554757871202E-7}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E36+RFM_NomCapex!E36-RFM_NomSLDepn!E36+RFM_IndexRAB!E36","v":104.33494995884223},{"$f":"F36+RFM_NomCapex!F36-RFM_NomSLDepn!F36+RFM_IndexRAB!F36","v":105.96974385867659},{"$f":"G36+RFM_NomCapex!G36-RFM_NomSLDepn!G36+RFM_IndexRAB!G36","v":104.26781629982293},{"$f":"H36+RFM_NomCapex!H36-RFM_NomSLDepn!H36+RFM_IndexRAB!H36","v":102.50274399838924},{"$f":"'PTRM-RFM_Rollover'!I36","v":100.613115232402},{"$f":"J36+RFM_NomCapex!J36-RFM_NomSLDepn!J36+RFM_IndexRAB!J36","v":101.12139507294998},{"$f":"K36+RFM_NomCapex!K36-RFM_NomSLDepn!K36+RFM_IndexRAB!K36","v":100.41339782022892},{"$f":"L36+RFM_NomCapex!L36-RFM_NomSLDepn!L36+RFM_IndexRAB!L36","v":101.95685565043951},{"$f":"M36+RFM_NomCapex!M36-RFM_NomSLDepn!M36+RFM_IndexRAB!M36","v":99.134458238515847},{"$f":"'PTRM-RFM_Rollover'!N36","v":94.132709095200724},{"$f":"O36+RFM_NomCapex!O36-RFM_NomSLDepn!O36+RFM_IndexRAB!O36","v":93.241575123462823},{"$f":"P36+RFM_NomCapex!P36-RFM_NomSLDepn!P36+RFM_IndexRAB!P36","v":90.345627823369767},{"$f":"Q36+RFM_NomCapex!Q36-RFM_NomSLDepn!Q36+RFM_IndexRAB!Q36","v":88.591538416548786},{"$f":"R36+RFM_NomCapex!R36-RFM_NomSLDepn!R36+RFM_IndexRAB!R36","v":86.145087887166284},{"$f":"'PTRM-RFM_Rollover'!S36","v":84.012197242606589},{"$f":"T36+RFM_NomCapex!T36-RFM_NomSLDepn!T36+RFM_IndexRAB!T36","v":81.696715077912586},{"$f":"U36+RFM_NomCapex!U36-RFM_NomSLDepn!U36+RFM_IndexRAB!U36","v":77.322511479313718},{"$f":"V36+RFM_NomCapex!V36-RFM_NomSLDepn!V36+RFM_IndexRAB!V36","v":72.507642749841551},{"$f":"W36+RFM_NomCapex!W36-RFM_NomSLDepn!W36+RFM_IndexRAB!W36","v":68.217442661419128},{"$f":"'PTRM-RFM_Rollover'!X36","v":63.789166536661455},{"$f":"Y36+RFM_NomCapex!Y36-RFM_NomSLDepn!Y36+RFM_IndexRAB!Y36","v":59.537915777073721},{"$f":"Z36+RFM_NomCapex!Z36-RFM_NomSLDepn!Z36+RFM_IndexRAB!Z36","v":54.522073982834016},{"$f":"AA36+RFM_NomCapex!AA36-RFM_NomSLDepn!AA36+RFM_IndexRAB!AA36","v":50.041771524608947},{"$f":"AB36+RFM_NomCapex!AB36-RFM_NomSLDepn!AB36+RFM_IndexRAB!AB36","v":45.445132753803854},{"$f":"'PTRM-RFM_Rollover'!AC36","v":39.915258653874503},{"$f":"AD36+RFM_NomCapex!AD36-RFM_NomSLDepn!AD36+RFM_IndexRAB!AD36","v":34.718358743283119},{"$f":"AE36+RFM_NomCapex!AE36-RFM_NomSLDepn!AE36+RFM_IndexRAB!AE36","v":28.550497249588322},{"$f":"AF36+RFM_NomCapex!AF36-RFM_NomSLDepn!AF36+RFM_IndexRAB!AF36","v":22.17843093781239},{"$f":"AG36+RFM_NomCapex!AG36-RFM_NomSLDepn!AG36+RFM_IndexRAB!AG36","v":15.351077231189656},{"$f":"'PTRM-RFM_Rollover'!AH36","v":8.0280959771564859},{"$f":"AI36+RFM_NomCapex!AI36-RFM_NomSLDepn!AI36+RFM_IndexRAB!AI36","v":4.8647225530698834E-3},{"$f":"AJ36+RFM_NomCapex!AJ36-RFM_NomSLDepn!AJ36+RFM_IndexRAB!AJ36","v":4.9449855293893291E-3},{"$f":"AK36+RFM_NomCapex!AK36-RFM_NomSLDepn!AK36+RFM_IndexRAB!AK36","v":5.1340174027782338E-3},{"$f":"AL36+RFM_NomCapex!AL36-RFM_NomSLDepn!AL36+RFM_IndexRAB!AL36","v":5.3333395827625668E-3},{"$f":"'PTRM-RFM_Rollover'!AM36","v":5.3731872197850389E-3},{"$f":"AN36+RFM_NomCapex!AN36-RFM_NomSLDepn!AN36+RFM_IndexRAB!AN36","v":4.360832252841609E-3},{"$f":"AO36+RFM_NomCapex!AO36-RFM_NomSLDepn!AO36+RFM_IndexRAB!AO36","v":3.3589509005245632E-3},{"$f":"AP36+RFM_NomCapex!AP36-RFM_NomSLDepn!AP36+RFM_IndexRAB!AP36","v":2.3852478930833122E-3},{"$f":"AQ36+RFM_NomCapex!AQ36-RFM_NomSLDepn!AQ36+RFM_IndexRAB!AQ36","v":1.2548669718980305E-3},{"$f":"'PTRM-RFM_Rollover'!AR36","v":9.239247100887259E-5},{"$f":"AS36+RFM_NomCapex!AS36-RFM_NomSLDepn!AS36+RFM_IndexRAB!AS36","v":7.5723469081509238E-5},{"$f":"AT36+RFM_NomCapex!AT36-RFM_NomSLDepn!AT36+RFM_IndexRAB!AT36","v":5.8421953841669821E-5},{"$f":"AU36+RFM_NomCapex!AU36-RFM_NomSLDepn!AU36+RFM_IndexRAB!AU36","v":4.0149657340878938E-5},{"$f":"AV36+RFM_NomCapex!AV36-RFM_NomSLDepn!AV36+RFM_IndexRAB!AV36","v":2.1194016854237506E-5},{"$f":"'PTRM-RFM_Rollover'!AW36","v":5.1064039969190918E-7},{"$f":"AX36+RFM_NomCapex!AX36-RFM_NomSLDepn!AX36+RFM_IndexRAB!AX36","v":4.2285096578543058E-7},{"$f":"AY36+RFM_NomCapex!AY36-RFM_NomSLDepn!AY36+RFM_IndexRAB!AY36","v":3.1503065949622868E-7},{"$f":"AZ36+RFM_NomCapex!AZ36-RFM_NomSLDepn!AZ36+RFM_IndexRAB!AZ36","v":2.1801094441878711E-7},{"$f":"BA36+RFM_NomCapex!BA36-RFM_NomSLDepn!BA36+RFM_IndexRAB!BA36","v":1.1230856833601547E-7}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F37+RFM_NomCapex!F37-RFM_NomSLDepn!F37+RFM_IndexRAB!F37","v":111.48925630905434},{"$f":"G37+RFM_NomCapex!G37-RFM_NomSLDepn!G37+RFM_IndexRAB!G37","v":109.68497979713486},{"$f":"H37+RFM_NomCapex!H37-RFM_NomSLDepn!H37+RFM_IndexRAB!H37","v":107.81374943497605},{"$f":"'PTRM-RFM_Rollover'!I37","v":105.81093996154829},{"$f":"J37+RFM_NomCapex!J37-RFM_NomSLDepn!J37+RFM_IndexRAB!J37","v":106.49906729793177},{"$f":"K37+RFM_NomCapex!K37-RFM_NomSLDepn!K37+RFM_IndexRAB!K37","v":105.92005692597533},{"$f":"L37+RFM_NomCapex!L37-RFM_NomSLDepn!L37+RFM_IndexRAB!L37","v":107.72747877250507},{"$f":"M37+RFM_NomCapex!M37-RFM_NomSLDepn!M37+RFM_IndexRAB!M37","v":104.94293478020123},{"$f":"'PTRM-RFM_Rollover'!N37","v":99.858098919867317},{"$f":"O37+RFM_NomCapex!O37-RFM_NomSLDepn!O37+RFM_IndexRAB!O37","v":99.127979902115101},{"$f":"P37+RFM_NomCapex!P37-RFM_NomSLDepn!P37+RFM_IndexRAB!P37","v":96.283285342368586},{"$f":"Q37+RFM_NomCapex!Q37-RFM_NomSLDepn!Q37+RFM_IndexRAB!Q37","v":94.664576446310363},{"$f":"R37+RFM_NomCapex!R37-RFM_NomSLDepn!R37+RFM_IndexRAB!R37","v":92.323097270646869},{"$f":"'PTRM-RFM_Rollover'!S37","v":90.333242632714985},{"$f":"T37+RFM_NomCapex!T37-RFM_NomSLDepn!T37+RFM_IndexRAB!T37","v":88.186733613015363},{"$f":"U37+RFM_NomCapex!U37-RFM_NomSLDepn!U37+RFM_IndexRAB!U37","v":83.844574178566091},{"$f":"V37+RFM_NomCapex!V37-RFM_NomSLDepn!V37+RFM_IndexRAB!V37","v":79.03697146929936},{"$f":"W37+RFM_NomCapex!W37-RFM_NomSLDepn!W37+RFM_IndexRAB!W37","v":74.811586172691577},{"$f":"'PTRM-RFM_Rollover'!X37","v":70.454678936435002},{"$f":"Y37+RFM_NomCapex!Y37-RFM_NomSLDepn!Y37+RFM_IndexRAB!Y37","v":66.304451529136315},{"$f":"Z37+RFM_NomCapex!Z37-RFM_NomSLDepn!Z37+RFM_IndexRAB!Z37","v":61.333775934607424},{"$f":"AA37+RFM_NomCapex!AA37-RFM_NomSLDepn!AA37+RFM_IndexRAB!AA37","v":56.989761698374231},{"$f":"AB37+RFM_NomCapex!AB37-RFM_NomSLDepn!AB37+RFM_IndexRAB!AB37","v":52.561504666313212},{"$f":"'PTRM-RFM_Rollover'!AC37","v":47.118370284296653},{"$f":"AD37+RFM_NomCapex!AD37-RFM_NomSLDepn!AD37+RFM_IndexRAB!AD37","v":42.132151364090262},{"$f":"AE37+RFM_NomCapex!AE37-RFM_NomSLDepn!AE37+RFM_IndexRAB!AE37","v":36.076551674810929},{"$f":"AF37+RFM_NomCapex!AF37-RFM_NomSLDepn!AF37+RFM_IndexRAB!AF37","v":29.856054055915614},{"$f":"AG37+RFM_NomCapex!AG37-RFM_NomSLDepn!AG37+RFM_IndexRAB!AG37","v":23.173832687502053},{"$f":"'PTRM-RFM_Rollover'!AH37","v":15.967549185658436},{"$f":"AI37+RFM_NomCapex!AI37-RFM_NomSLDepn!AI37+RFM_IndexRAB!AI37","v":8.2058390193341033},{"$f":"AJ37+RFM_NomCapex!AJ37-RFM_NomSLDepn!AJ37+RFM_IndexRAB!AJ37","v":-7.7941607508252353E-2},{"$f":"AK37+RFM_NomCapex!AK37-RFM_NomSLDepn!AK37+RFM_IndexRAB!AK37","v":-8.0921079944453217E-2},{"$f":"AL37+RFM_NomCapex!AL37-RFM_NomSLDepn!AL37+RFM_IndexRAB!AL37","v":-8.4062745582845211E-2},{"$f":"'PTRM-RFM_Rollover'!AM37","v":-8.4690813929350642E-2},{"$f":"AN37+RFM_NomCapex!AN37-RFM_NomSLDepn!AN37+RFM_IndexRAB!AN37","v":-6.8734331746827693E-2},{"$f":"AO37+RFM_NomCapex!AO37-RFM_NomSLDepn!AO37+RFM_IndexRAB!AO37","v":-5.2942932021179639E-2},{"$f":"AP37+RFM_NomCapex!AP37-RFM_NomSLDepn!AP37+RFM_IndexRAB!AP37","v":-3.7595672219397559E-2},{"$f":"AQ37+RFM_NomCapex!AQ37-RFM_NomSLDepn!AQ37+RFM_IndexRAB!AQ37","v":-1.9778894886032912E-2},{"$f":"'PTRM-RFM_Rollover'!AR37","v":-1.4562666906287945E-3},{"$f":"AS37+RFM_NomCapex!AS37-RFM_NomSLDepn!AS37+RFM_IndexRAB!AS37","v":-1.1935341107141896E-3},{"$f":"AT37+RFM_NomCapex!AT37-RFM_NomSLDepn!AT37+RFM_IndexRAB!AT37","v":-9.2083201641946042E-4},{"$f":"AU37+RFM_NomCapex!AU37-RFM_NomSLDepn!AU37+RFM_IndexRAB!AU37","v":-6.3282871414995499E-4},{"$f":"AV37+RFM_NomCapex!AV37-RFM_NomSLDepn!AV37+RFM_IndexRAB!AV37","v":-3.3405471732093184E-4},{"$f":"'PTRM-RFM_Rollover'!AW37","v":-8.0485844446055974E-6},{"$f":"AX37+RFM_NomCapex!AX37-RFM_NomSLDepn!AX37+RFM_IndexRAB!AX37","v":-6.6648696571216372E-6},{"$f":"AY37+RFM_NomCapex!AY37-RFM_NomSLDepn!AY37+RFM_IndexRAB!AY37","v":-4.9654333404191942E-6},{"$f":"AZ37+RFM_NomCapex!AZ37-RFM_NomSLDepn!AZ37+RFM_IndexRAB!AZ37","v":-3.436233202585416E-6},{"$f":"BA37+RFM_NomCapex!BA37-RFM_NomSLDepn!BA37+RFM_IndexRAB!BA37","v":-1.7701791645364431E-6}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G38+RFM_NomCapex!G38-RFM_NomSLDepn!G38+RFM_IndexRAB!G38","v":111.91613764140075},{"$f":"H38+RFM_NomCapex!H38-RFM_NomSLDepn!H38+RFM_IndexRAB!H38","v":110.26022488648351},{"$f":"'PTRM-RFM_Rollover'!I38","v":108.47972202887448},{"$f":"J38+RFM_NomCapex!J38-RFM_NomSLDepn!J38+RFM_IndexRAB!J38","v":109.33142093151569},{"$f":"K38+RFM_NomCapex!K38-RFM_NomSLDepn!K38+RFM_IndexRAB!K38","v":108.89542139209586},{"$f":"L38+RFM_NomCapex!L38-RFM_NomSLDepn!L38+RFM_IndexRAB!L38","v":110.92381266441021},{"$f":"M38+RFM_NomCapex!M38-RFM_NomSLDepn!M38+RFM_IndexRAB!M38","v":108.24388185111545},{"$f":"'PTRM-RFM_Rollover'!N38","v":103.19769019517705},{"$f":"O38+RFM_NomCapex!O38-RFM_NomSLDepn!O38+RFM_IndexRAB!O38","v":102.64622675786086},{"$f":"P38+RFM_NomCapex!P38-RFM_NomSLDepn!P38+RFM_IndexRAB!P38","v":99.920957895988664},{"$f":"Q38+RFM_NomCapex!Q38-RFM_NomSLDepn!Q38+RFM_IndexRAB!Q38","v":98.476524770283277},{"$f":"R38+RFM_NomCapex!R38-RFM_NomSLDepn!R38+RFM_IndexRAB!R38","v":96.296191250210569},{"$f":"'PTRM-RFM_Rollover'!S38","v":94.49716330605554},{"$f":"T38+RFM_NomCapex!T38-RFM_NomSLDepn!T38+RFM_IndexRAB!T38","v":92.570829361137072},{"$f":"U38+RFM_NomCapex!U38-RFM_NomSLDepn!U38+RFM_IndexRAB!U38","v":88.364344419829692},{"$f":"V38+RFM_NomCapex!V38-RFM_NomSLDepn!V38+RFM_IndexRAB!V38","v":83.678751309537603},{"$f":"W38+RFM_NomCapex!W38-RFM_NomSLDepn!W38+RFM_IndexRAB!W38","v":79.619018300378499},{"$f":"'PTRM-RFM_Rollover'!X38","v":75.437455383312852},{"$f":"Y38+RFM_NomCapex!Y38-RFM_NomSLDepn!Y38+RFM_IndexRAB!Y38","v":71.487704260097601},{"$f":"Z38+RFM_NomCapex!Z38-RFM_NomSLDepn!Z38+RFM_IndexRAB!Z38","v":66.68125784850568},{"$f":"AA38+RFM_NomCapex!AA38-RFM_NomSLDepn!AA38+RFM_IndexRAB!AA38","v":62.577648893411343},{"$f":"AB38+RFM_NomCapex!AB38-RFM_NomSLDepn!AB38+RFM_IndexRAB!AB38","v":58.423929419094087},{"$f":"'PTRM-RFM_Rollover'!AC38","v":53.197939434576611},{"$f":"AD38+RFM_NomCapex!AD38-RFM_NomSLDepn!AD38+RFM_IndexRAB!AD38","v":48.540888816994666},{"$f":"AE38+RFM_NomCapex!AE38-RFM_NomSLDepn!AE38+RFM_IndexRAB!AE38","v":42.74151035111587},{"$f":"AF38+RFM_NomCapex!AF38-RFM_NomSLDepn!AF38+RFM_IndexRAB!AF38","v":36.820445691974541},{"$f":"AG38+RFM_NomCapex!AG38-RFM_NomSLDepn!AG38+RFM_IndexRAB!AG38","v":30.442203773703511},{"$f":"'PTRM-RFM_Rollover'!AH38","v":23.523939695461447},{"$f":"AI38+RFM_NomCapex!AI38-RFM_NomSLDepn!AI38+RFM_IndexRAB!AI38","v":16.114078804029731},{"$f":"AJ38+RFM_NomCapex!AJ38-RFM_NomSLDepn!AJ38+RFM_IndexRAB!AJ38","v":8.111006565068454},{"$f":"AK38+RFM_NomCapex!AK38-RFM_NomSLDepn!AK38+RFM_IndexRAB!AK38","v":1.5698638576981394E-2},{"$f":"AL38+RFM_NomCapex!AL38-RFM_NomSLDepn!AL38+RFM_IndexRAB!AL38","v":1.6308119733445099E-2},{"$f":"'PTRM-RFM_Rollover'!AM38","v":1.642996459735694E-2},{"$f":"AN38+RFM_NomCapex!AN38-RFM_NomSLDepn!AN38+RFM_IndexRAB!AN38","v":1.333441709705889E-2},{"$f":"AO38+RFM_NomCapex!AO38-RFM_NomSLDepn!AO38+RFM_IndexRAB!AO38","v":1.0270895489490617E-2},{"$f":"AP38+RFM_NomCapex!AP38-RFM_NomSLDepn!AP38+RFM_IndexRAB!AP38","v":7.2935367476078513E-3},{"$f":"AQ38+RFM_NomCapex!AQ38-RFM_NomSLDepn!AQ38+RFM_IndexRAB!AQ38","v":3.837093158928113E-3},{"$f":"'PTRM-RFM_Rollover'!AR38","v":2.8251482139846833E-4},{"$f":"AS38+RFM_NomCapex!AS38-RFM_NomSLDepn!AS38+RFM_IndexRAB!AS38","v":2.3154486626059191E-4},{"$f":"AT38+RFM_NomCapex!AT38-RFM_NomSLDepn!AT38+RFM_IndexRAB!AT38","v":1.7864083160784718E-4},{"$f":"AU38+RFM_NomCapex!AU38-RFM_NomSLDepn!AU38+RFM_IndexRAB!AU38","v":1.2276837223867344E-4},{"$f":"AV38+RFM_NomCapex!AV38-RFM_NomSLDepn!AV38+RFM_IndexRAB!AV38","v":6.4806404904096948E-5},{"$f":"'PTRM-RFM_Rollover'!AW38","v":1.5614203164232761E-6},{"$f":"AX38+RFM_NomCapex!AX38-RFM_NomSLDepn!AX38+RFM_IndexRAB!AX38","v":1.2929805185702707E-6},{"$f":"AY38+RFM_NomCapex!AY38-RFM_NomSLDepn!AY38+RFM_IndexRAB!AY38","v":9.6329094276601691E-7},{"$f":"AZ38+RFM_NomCapex!AZ38-RFM_NomSLDepn!AZ38+RFM_IndexRAB!AZ38","v":6.6662707851455089E-7},{"$f":"BA38+RFM_NomCapex!BA38-RFM_NomSLDepn!BA38+RFM_IndexRAB!BA38","v":3.4341364375805188E-7}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H39+RFM_NomCapex!H39-RFM_NomSLDepn!H39+RFM_IndexRAB!H39","v":114.08143320314349},{"$f":"'PTRM-RFM_Rollover'!I39","v":112.37137182703434},{"$f":"J39+RFM_NomCapex!J39-RFM_NomSLDepn!J39+RFM_IndexRAB!J39","v":113.39464027359091},{"$f":"K39+RFM_NomCapex!K39-RFM_NomSLDepn!K39+RFM_IndexRAB!K39","v":113.09500863123208},{"$f":"L39+RFM_NomCapex!L39-RFM_NomSLDepn!L39+RFM_IndexRAB!L39","v":115.36531212730532},{"$f":"M39+RFM_NomCapex!M39-RFM_NomSLDepn!M39+RFM_IndexRAB!M39","v":112.7578673114953},{"$f":"'PTRM-RFM_Rollover'!N39","v":107.6916055138386},{"$f":"O39+RFM_NomCapex!O39-RFM_NomSLDepn!O39+RFM_IndexRAB!O39","v":107.31038436604948},{"$f":"P39+RFM_NomCapex!P39-RFM_NomSLDepn!P39+RFM_IndexRAB!P39","v":104.67168567758443},{"$f":"Q39+RFM_NomCapex!Q39-RFM_NomSLDepn!Q39+RFM_IndexRAB!Q39","v":103.38284657093976},{"$f":"R39+RFM_NomCapex!R39-RFM_NomSLDepn!R39+RFM_IndexRAB!R39","v":101.33662343593907},{"$f":"'PTRM-RFM_Rollover'!S39","v":99.705453919091241},{"$f":"T39+RFM_NomCapex!T39-RFM_NomSLDepn!T39+RFM_IndexRAB!T39","v":97.974212737283224},{"$f":"U39+RFM_NomCapex!U39-RFM_NomSLDepn!U39+RFM_IndexRAB!U39","v":93.852921478618882},{"$f":"V39+RFM_NomCapex!V39-RFM_NomSLDepn!V39+RFM_IndexRAB!V39","v":89.23346953633461},{"$f":"W39+RFM_NomCapex!W39-RFM_NomSLDepn!W39+RFM_IndexRAB!W39","v":85.290237574018576},{"$f":"'PTRM-RFM_Rollover'!X39","v":81.233334044811272},{"$f":"Y39+RFM_NomCapex!Y39-RFM_NomSLDepn!Y39+RFM_IndexRAB!Y39","v":77.436077168949822},{"$f":"Z39+RFM_NomCapex!Z39-RFM_NomSLDepn!Z39+RFM_IndexRAB!Z39","v":72.736405534206554},{"$f":"AA39+RFM_NomCapex!AA39-RFM_NomSLDepn!AA39+RFM_IndexRAB!AA39","v":68.822974125616597},{"$f":"AB39+RFM_NomCapex!AB39-RFM_NomSLDepn!AB39+RFM_IndexRAB!AB39","v":64.892585335359385},{"$f":"'PTRM-RFM_Rollover'!AC39","v":59.820817915272578},{"$f":"AD39+RFM_NomCapex!AD39-RFM_NomSLDepn!AD39+RFM_IndexRAB!AD39","v":55.434567761817448},{"$f":"AE39+RFM_NomCapex!AE39-RFM_NomSLDepn!AE39+RFM_IndexRAB!AE39","v":49.820653554533855},{"$f":"AF39+RFM_NomCapex!AF39-RFM_NomSLDepn!AF39+RFM_IndexRAB!AF39","v":44.126305602581319},{"$f":"AG39+RFM_NomCapex!AG39-RFM_NomSLDepn!AG39+RFM_IndexRAB!AG39","v":37.973945304006115},{"$f":"'PTRM-RFM_Rollover'!AH39","v":31.259513622513783},{"$f":"AI39+RFM_NomCapex!AI39-RFM_NomSLDepn!AI39+RFM_IndexRAB!AI39","v":24.087264183123345},{"$f":"AJ39+RFM_NomCapex!AJ39-RFM_NomSLDepn!AJ39+RFM_IndexRAB!AJ39","v":16.243617842593057},{"$f":"AK39+RFM_NomCapex!AK39-RFM_NomSLDepn!AK39+RFM_IndexRAB!AK39","v":8.4875314807222253},{"$f":"AL39+RFM_NomCapex!AL39-RFM_NomSLDepn!AL39+RFM_IndexRAB!AL39","v":0.11979043666033867},{"$f":"'PTRM-RFM_Rollover'!AM39","v":0.12068544170637628},{"$f":"AN39+RFM_NomCapex!AN39-RFM_NomSLDepn!AN39+RFM_IndexRAB!AN39","v":9.7947260185483803E-2},{"$f":"AO39+RFM_NomCapex!AO39-RFM_NomSLDepn!AO39+RFM_IndexRAB!AO39","v":7.5444323176971834E-2},{"$f":"AP39+RFM_NomCapex!AP39-RFM_NomSLDepn!AP39+RFM_IndexRAB!AP39","v":5.3574290971286735E-2},{"$f":"AQ39+RFM_NomCapex!AQ39-RFM_NomSLDepn!AQ39+RFM_IndexRAB!AQ39","v":2.818516619495632E-2},{"$f":"'PTRM-RFM_Rollover'!AR39","v":2.0751977770272763E-3},{"$f":"AS39+RFM_NomCapex!AS39-RFM_NomSLDepn!AS39+RFM_IndexRAB!AS39","v":1.7008006495643042E-3},{"$f":"AT39+RFM_NomCapex!AT39-RFM_NomSLDepn!AT39+RFM_IndexRAB!AT39","v":1.3121968426429546E-3},{"$f":"AU39+RFM_NomCapex!AU39-RFM_NomSLDepn!AU39+RFM_IndexRAB!AU39","v":9.017886279304901E-4},{"$f":"AV39+RFM_NomCapex!AV39-RFM_NomSLDepn!AV39+RFM_IndexRAB!AV39","v":4.7603204224258295E-4},{"$f":"'PTRM-RFM_Rollover'!AW39","v":1.1469330896011778E-5},{"$f":"AX39+RFM_NomCapex!AX39-RFM_NomSLDepn!AX39+RFM_IndexRAB!AX39","v":9.4975204649247446E-6},{"$f":"AY39+RFM_NomCapex!AY39-RFM_NomSLDepn!AY39+RFM_IndexRAB!AY39","v":7.0758030080092614E-6},{"$f":"AZ39+RFM_NomCapex!AZ39-RFM_NomSLDepn!AZ39+RFM_IndexRAB!AZ39","v":4.8966741801074156E-6},{"$f":"BA39+RFM_NomCapex!BA39-RFM_NomSLDepn!BA39+RFM_IndexRAB!BA39","v":2.522526876996572E-6}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I40","v":116.23660497651912},{"$f":"J40+RFM_NomCapex!J40-RFM_NomSLDepn!J40+RFM_IndexRAB!J40","v":117.43121217159648},{"$f":"K40+RFM_NomCapex!K40-RFM_NomSLDepn!K40+RFM_IndexRAB!K40","v":117.26802938356579},{"$f":"L40+RFM_NomCapex!L40-RFM_NomSLDepn!L40+RFM_IndexRAB!L40","v":119.77972309723735},{"$f":"M40+RFM_NomCapex!M40-RFM_NomSLDepn!M40+RFM_IndexRAB!M40","v":117.24538891477526},{"$f":"'PTRM-RFM_Rollover'!N40","v":112.1602591078138},{"$f":"O40+RFM_NomCapex!O40-RFM_NomSLDepn!O40+RFM_IndexRAB!O40","v":111.94935118191336},{"$f":"P40+RFM_NomCapex!P40-RFM_NomSLDepn!P40+RFM_IndexRAB!P40","v":109.39782210011374},{"$f":"Q40+RFM_NomCapex!Q40-RFM_NomSLDepn!Q40+RFM_IndexRAB!Q40","v":108.26485854176808},{"$f":"R40+RFM_NomCapex!R40-RFM_NomSLDepn!R40+RFM_IndexRAB!R40","v":106.35320397870295},{"$f":"'PTRM-RFM_Rollover'!S40","v":104.8902520829638},{"$f":"T40+RFM_NomCapex!T40-RFM_NomSLDepn!T40+RFM_IndexRAB!T40","v":103.35422170069486},{"$f":"U40+RFM_NomCapex!U40-RFM_NomSLDepn!U40+RFM_IndexRAB!U40","v":99.318790124007023},{"$f":"V40+RFM_NomCapex!V40-RFM_NomSLDepn!V40+RFM_IndexRAB!V40","v":94.766255648990736},{"$f":"W40+RFM_NomCapex!W40-RFM_NomSLDepn!W40+RFM_IndexRAB!W40","v":90.940126437494385},{"$f":"'PTRM-RFM_Rollover'!X40","v":87.00849647237338},{"$f":"Y40+RFM_NomCapex!Y40-RFM_NomSLDepn!Y40+RFM_IndexRAB!Y40","v":83.364533323281478},{"$f":"Z40+RFM_NomCapex!Z40-RFM_NomSLDepn!Z40+RFM_IndexRAB!Z40","v":78.772658633818551},{"$f":"AA40+RFM_NomCapex!AA40-RFM_NomSLDepn!AA40+RFM_IndexRAB!AA40","v":75.050215539969471},{"$f":"AB40+RFM_NomCapex!AB40-RFM_NomSLDepn!AB40+RFM_IndexRAB!AB40","v":71.343958819197113},{"$f":"'PTRM-RFM_Rollover'!AC40","v":66.427501507448724},{"$f":"AD40+RFM_NomCapex!AD40-RFM_NomSLDepn!AD40+RFM_IndexRAB!AD40","v":62.312443903864164},{"$f":"AE40+RFM_NomCapex!AE40-RFM_NomSLDepn!AE40+RFM_IndexRAB!AE40","v":56.884665211831738},{"$f":"AF40+RFM_NomCapex!AF40-RFM_NomSLDepn!AF40+RFM_IndexRAB!AF40","v":51.417674257919103},{"$f":"AG40+RFM_NomCapex!AG40-RFM_NomSLDepn!AG40+RFM_IndexRAB!AG40","v":45.49190742316992},{"$f":"'PTRM-RFM_Rollover'!AH40","v":38.982129899926022},{"$f":"AI40+RFM_NomCapex!AI40-RFM_NomSLDepn!AI40+RFM_IndexRAB!AI40","v":32.038944601626604},{"$f":"AJ40+RFM_NomCapex!AJ40-RFM_NomSLDepn!AJ40+RFM_IndexRAB!AJ40","v":24.345951629890244},{"$f":"AK40+RFM_NomCapex!AK40-RFM_NomSLDepn!AK40+RFM_IndexRAB!AK40","v":16.919372812095727},{"$f":"AL40+RFM_NomCapex!AL40-RFM_NomSLDepn!AL40+RFM_IndexRAB!AL40","v":8.8995239750381323},{"$f":"'PTRM-RFM_Rollover'!AM40","v":-4.7571052727638424E-2},{"$f":"AN40+RFM_NomCapex!AN40-RFM_NomSLDepn!AN40+RFM_IndexRAB!AN40","v":-3.8608254756590021E-2},{"$f":"AO40+RFM_NomCapex!AO40-RFM_NomSLDepn!AO40+RFM_IndexRAB!AO40","v":-2.973818403535828E-2},{"$f":"AP40+RFM_NomCapex!AP40-RFM_NomSLDepn!AP40+RFM_IndexRAB!AP40","v":-2.1117587876436247E-2},{"$f":"AQ40+RFM_NomCapex!AQ40-RFM_NomSLDepn!AQ40+RFM_IndexRAB!AQ40","v":-1.1109857230830193E-2},{"$f":"'PTRM-RFM_Rollover'!AR40","v":-8.1798882678347379E-4},{"$f":"AS40+RFM_NomCapex!AS40-RFM_NomSLDepn!AS40+RFM_IndexRAB!AS40","v":-6.7041124625847606E-4},{"$f":"AT40+RFM_NomCapex!AT40-RFM_NomSLDepn!AT40+RFM_IndexRAB!AT40","v":-5.1723376330909646E-4},{"$f":"AU40+RFM_NomCapex!AU40-RFM_NomSLDepn!AU40+RFM_IndexRAB!AU40","v":-3.5546155163303494E-4},{"$f":"AV40+RFM_NomCapex!AV40-RFM_NomSLDepn!AV40+RFM_IndexRAB!AV40","v":-1.8763941252055116E-4},{"$f":"'PTRM-RFM_Rollover'!AW40","v":-4.5209110319402211E-6},{"$f":"AX40+RFM_NomCapex!AX40-RFM_NomSLDepn!AX40+RFM_IndexRAB!AX40","v":-3.7436747997990799E-6},{"$f":"AY40+RFM_NomCapex!AY40-RFM_NomSLDepn!AY40+RFM_IndexRAB!AY40","v":-2.7890969550689665E-6},{"$f":"AZ40+RFM_NomCapex!AZ40-RFM_NomSLDepn!AZ40+RFM_IndexRAB!AZ40","v":-1.9301412193419481E-6},{"$f":"BA40+RFM_NomCapex!BA40-RFM_NomSLDepn!BA40+RFM_IndexRAB!BA40","v":-9.9431428825068269E-7}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J41+RFM_NomCapex!J41-RFM_NomSLDepn!J41+RFM_IndexRAB!J41","v":122.87463413430304},{"$f":"K41+RFM_NomCapex!K41-RFM_NomSLDepn!K41+RFM_IndexRAB!K41","v":122.74073965935554},{"$f":"L41+RFM_NomCapex!L41-RFM_NomSLDepn!L41+RFM_IndexRAB!L41","v":125.40908450226047},{"$f":"M41+RFM_NomCapex!M41-RFM_NomSLDepn!M41+RFM_IndexRAB!M41","v":122.79883897093748},{"$f":"'PTRM-RFM_Rollover'!N41","v":117.51844297272025},{"$f":"O41+RFM_NomCapex!O41-RFM_NomSLDepn!O41+RFM_IndexRAB!O41","v":117.47748155153538},{"$f":"P41+RFM_NomCapex!P41-RFM_NomSLDepn!P41+RFM_IndexRAB!P41","v":114.99426604261133},{"$f":"Q41+RFM_NomCapex!Q41-RFM_NomSLDepn!Q41+RFM_IndexRAB!Q41","v":114.00966154394874},{"$f":"R41+RFM_NomCapex!R41-RFM_NomSLDepn!R41+RFM_IndexRAB!R41","v":112.2189543641842},{"$f":"'PTRM-RFM_Rollover'!S41","v":110.9142727646495},{"$f":"T41+RFM_NomCapex!T41-RFM_NomSLDepn!T41+RFM_IndexRAB!T41","v":109.56291898123793},{"$f":"U41+RFM_NomCapex!U41-RFM_NomSLDepn!U41+RFM_IndexRAB!U41","v":105.58290719530804},{"$f":"V41+RFM_NomCapex!V41-RFM_NomSLDepn!V41+RFM_IndexRAB!V41","v":101.06275583022041},{"$f":"W41+RFM_NomCapex!W41-RFM_NomSLDepn!W41+RFM_IndexRAB!W41","v":97.325099398587341},{"$f":"'PTRM-RFM_Rollover'!X41","v":93.489355587357352},{"$f":"Y41+RFM_NomCapex!Y41-RFM_NomSLDepn!Y41+RFM_IndexRAB!Y41","v":89.971903257338369},{"$f":"Z41+RFM_NomCapex!Z41-RFM_NomSLDepn!Z41+RFM_IndexRAB!Z41","v":85.453476618642355},{"$f":"AA41+RFM_NomCapex!AA41-RFM_NomSLDepn!AA41+RFM_IndexRAB!AA41","v":81.894903376751031},{"$f":"AB41+RFM_NomCapex!AB41-RFM_NomSLDepn!AB41+RFM_IndexRAB!AB41","v":78.386016511781136},{"$f":"'PTRM-RFM_Rollover'!AC41","v":73.588372269966214},{"$f":"AD41+RFM_NomCapex!AD41-RFM_NomSLDepn!AD41+RFM_IndexRAB!AD41","v":69.714588185016908},{"$f":"AE41+RFM_NomCapex!AE41-RFM_NomSLDepn!AE41+RFM_IndexRAB!AE41","v":64.432369306240204},{"$f":"AF41+RFM_NomCapex!AF41-RFM_NomSLDepn!AF41+RFM_IndexRAB!AF41","v":59.152125057038674},{"$f":"AG41+RFM_NomCapex!AG41-RFM_NomSLDepn!AG41+RFM_IndexRAB!AG41","v":53.408804829814407},{"$f":"'PTRM-RFM_Rollover'!AH41","v":47.054896706217185},{"$f":"AI41+RFM_NomCapex!AI41-RFM_NomSLDepn!AI41+RFM_IndexRAB!AI41","v":40.284077281489026},{"$f":"AJ41+RFM_NomCapex!AJ41-RFM_NomSLDepn!AJ41+RFM_IndexRAB!AJ41","v":32.678552110615087},{"$f":"AK41+RFM_NomCapex!AK41-RFM_NomSLDepn!AK41+RFM_IndexRAB!AK41","v":25.521133625602353},{"$f":"AL41+RFM_NomCapex!AL41-RFM_NomSLDepn!AL41+RFM_IndexRAB!AL41","v":17.783980926300885},{"$f":"'PTRM-RFM_Rollover'!AM41","v":8.8500183431565382},{"$f":"AN41+RFM_NomCapex!AN41-RFM_NomSLDepn!AN41+RFM_IndexRAB!AN41","v":4.9685846867966607E-2},{"$f":"AO41+RFM_NomCapex!AO41-RFM_NomSLDepn!AO41+RFM_IndexRAB!AO41","v":5.0767703949763349E-2},{"$f":"AP41+RFM_NomCapex!AP41-RFM_NomSLDepn!AP41+RFM_IndexRAB!AP41","v":5.2989685539470935E-2},{"$f":"AQ41+RFM_NomCapex!AQ41-RFM_NomSLDepn!AQ41+RFM_IndexRAB!AQ41","v":5.386467890567137E-2},{"$f":"'PTRM-RFM_Rollover'!AR41","v":5.5006846596292937E-2},{"$f":"AS41+RFM_NomCapex!AS41-RFM_NomSLDepn!AS41+RFM_IndexRAB!AS41","v":4.5082777871648314E-2},{"$f":"AT41+RFM_NomCapex!AT41-RFM_NomSLDepn!AT41+RFM_IndexRAB!AT41","v":3.4782135575915384E-2},{"$f":"AU41+RFM_NomCapex!AU41-RFM_NomSLDepn!AU41+RFM_IndexRAB!AU41","v":2.3903528265104709E-2},{"$f":"AV41+RFM_NomCapex!AV41-RFM_NomSLDepn!AV41+RFM_IndexRAB!AV41","v":1.2618084797714021E-2},{"$f":"'PTRM-RFM_Rollover'!AW41","v":3.0401522791856692E-4},{"$f":"AX41+RFM_NomCapex!AX41-RFM_NomSLDepn!AX41+RFM_IndexRAB!AX41","v":2.5174884873269983E-4},{"$f":"AY41+RFM_NomCapex!AY41-RFM_NomSLDepn!AY41+RFM_IndexRAB!AY41","v":1.8755687526068632E-4},{"$f":"AZ41+RFM_NomCapex!AZ41-RFM_NomSLDepn!AZ41+RFM_IndexRAB!AZ41","v":1.2979514937754298E-4},{"$f":"BA41+RFM_NomCapex!BA41-RFM_NomSLDepn!BA41+RFM_IndexRAB!BA41","v":6.6864108324531151E-5}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K42+RFM_NomCapex!K42-RFM_NomSLDepn!K42+RFM_IndexRAB!K42","v":126.3760413666899},{"$f":"L42+RFM_NomCapex!L42-RFM_NomSLDepn!L42+RFM_IndexRAB!L42","v":129.32103839153322},{"$f":"M42+RFM_NomCapex!M42-RFM_NomSLDepn!M42+RFM_IndexRAB!M42","v":126.84577621255269},{"$f":"'PTRM-RFM_Rollover'!N42","v":121.6197096349661},{"$f":"O42+RFM_NomCapex!O42-RFM_NomSLDepn!O42+RFM_IndexRAB!O42","v":121.74982305243483},{"$f":"P42+RFM_NomCapex!P42-RFM_NomSLDepn!P42+RFM_IndexRAB!P42","v":119.36220960091933},{"$f":"Q42+RFM_NomCapex!Q42-RFM_NomSLDepn!Q42+RFM_IndexRAB!Q42","v":118.53727134075092},{"$f":"R42+RFM_NomCapex!R42-RFM_NomSLDepn!R42+RFM_IndexRAB!R42","v":116.88747791553456},{"$f":"'PTRM-RFM_Rollover'!S42","v":115.75589561626141},{"$f":"T42+RFM_NomCapex!T42-RFM_NomSLDepn!T42+RFM_IndexRAB!T42","v":114.60446688485747},{"$f":"U42+RFM_NomCapex!U42-RFM_NomSLDepn!U42+RFM_IndexRAB!U42","v":110.72319016731784},{"$f":"V42+RFM_NomCapex!V42-RFM_NomSLDepn!V42+RFM_IndexRAB!V42","v":106.28451589239091},{"$f":"W42+RFM_NomCapex!W42-RFM_NomSLDepn!W42+RFM_IndexRAB!W42","v":102.67612882200289},{"$f":"'PTRM-RFM_Rollover'!X42","v":98.978154991226461},{"$f":"Y42+RFM_NomCapex!Y42-RFM_NomSLDepn!Y42+RFM_IndexRAB!Y42","v":95.625922896795501},{"$f":"Z42+RFM_NomCapex!Z42-RFM_NomSLDepn!Z42+RFM_IndexRAB!Z42","v":91.230336552878143},{"$f":"AA42+RFM_NomCapex!AA42-RFM_NomSLDepn!AA42+RFM_IndexRAB!AA42","v":87.874929204955166},{"$f":"AB42+RFM_NomCapex!AB42-RFM_NomSLDepn!AB42+RFM_IndexRAB!AB42","v":84.602293316692652},{"$f":"'PTRM-RFM_Rollover'!AC42","v":79.976059174836237},{"$f":"AD42+RFM_NomCapex!AD42-RFM_NomSLDepn!AD42+RFM_IndexRAB!AD42","v":76.386290171174053},{"$f":"AE42+RFM_NomCapex!AE42-RFM_NomSLDepn!AE42+RFM_IndexRAB!AE42","v":71.307307344203238},{"$f":"AF42+RFM_NomCapex!AF42-RFM_NomSLDepn!AF42+RFM_IndexRAB!AF42","v":66.271600576013782},{"$f":"AG42+RFM_NomCapex!AG42-RFM_NomSLDepn!AG42+RFM_IndexRAB!AG42","v":60.773517730234715},{"$f":"'PTRM-RFM_Rollover'!AH42","v":54.64479352163881},{"$f":"AI42+RFM_NomCapex!AI42-RFM_NomSLDepn!AI42+RFM_IndexRAB!AI42","v":48.117527461198613},{"$f":"AJ42+RFM_NomCapex!AJ42-RFM_NomSLDepn!AJ42+RFM_IndexRAB!AJ42","v":40.679297784213865},{"$f":"AK42+RFM_NomCapex!AK42-RFM_NomSLDepn!AK42+RFM_IndexRAB!AK42","v":33.866403002467095},{"$f":"AL42+RFM_NomCapex!AL42-RFM_NomSLDepn!AL42+RFM_IndexRAB!AL42","v":26.493403495554851},{"$f":"'PTRM-RFM_Rollover'!AM42","v":17.666229714708848},{"$f":"AN42+RFM_NomCapex!AN42-RFM_NomSLDepn!AN42+RFM_IndexRAB!AN42","v":8.9982926908662684},{"$f":"AO42+RFM_NomCapex!AO42-RFM_NomSLDepn!AO42+RFM_IndexRAB!AO42","v":0.17865977309160316},{"$f":"AP42+RFM_NomCapex!AP42-RFM_NomSLDepn!AP42+RFM_IndexRAB!AP42","v":0.18647928620221585},{"$f":"AQ42+RFM_NomCapex!AQ42-RFM_NomSLDepn!AQ42+RFM_IndexRAB!AQ42","v":0.18955852958136726},{"$f":"'PTRM-RFM_Rollover'!AR42","v":0.19357800268263128},{"$f":"AS42+RFM_NomCapex!AS42-RFM_NomSLDepn!AS42+RFM_IndexRAB!AS42","v":0.15865359742993423},{"$f":"AT42+RFM_NomCapex!AT42-RFM_NomSLDepn!AT42+RFM_IndexRAB!AT42","v":0.12240396878660471},{"$f":"AU42+RFM_NomCapex!AU42-RFM_NomSLDepn!AU42+RFM_IndexRAB!AU42","v":8.4120387641683725E-2},{"$f":"AV42+RFM_NomCapex!AV42-RFM_NomSLDepn!AV42+RFM_IndexRAB!AV42","v":4.4405084166125736E-2},{"$f":"'PTRM-RFM_Rollover'!AW42","v":1.0698788286756292E-3},{"$f":"AX42+RFM_NomCapex!AX42-RFM_NomSLDepn!AX42+RFM_IndexRAB!AX42","v":8.8594497468634785E-4},{"$f":"AY42+RFM_NomCapex!AY42-RFM_NomSLDepn!AY42+RFM_IndexRAB!AY42","v":6.6004302280448109E-4},{"$f":"AZ42+RFM_NomCapex!AZ42-RFM_NomSLDepn!AZ42+RFM_IndexRAB!AZ42","v":4.567701537010514E-4},{"$f":"BA42+RFM_NomCapex!BA42-RFM_NomSLDepn!BA42+RFM_IndexRAB!BA42","v":2.3530562723605221E-4}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L43+RFM_NomCapex!L43-RFM_NomSLDepn!L43+RFM_IndexRAB!L43","v":135.22119626596862},{"$f":"M43+RFM_NomCapex!M43-RFM_NomSLDepn!M43+RFM_IndexRAB!M43","v":132.68152741044474},{"$f":"'PTRM-RFM_Rollover'!N43","v":127.26614255637297},{"$f":"O43+RFM_NomCapex!O43-RFM_NomSLDepn!O43+RFM_IndexRAB!O43","v":127.56991614356006},{"$f":"P43+RFM_NomCapex!P43-RFM_NomSLDepn!P43+RFM_IndexRAB!P43","v":125.24855535342058},{"$f":"Q43+RFM_NomCapex!Q43-RFM_NomSLDepn!Q43+RFM_IndexRAB!Q43","v":124.57385114473348},{"$f":"R43+RFM_NomCapex!R43-RFM_NomSLDepn!R43+RFM_IndexRAB!R43","v":123.04511027426227},{"$f":"'PTRM-RFM_Rollover'!S43","v":122.07343216881729},{"$f":"T43+RFM_NomCapex!T43-RFM_NomSLDepn!T43+RFM_IndexRAB!T43","v":121.10846446853063},{"$f":"U43+RFM_NomCapex!U43-RFM_NomSLDepn!U43+RFM_IndexRAB!U43","v":117.2777163391074},{"$f":"V43+RFM_NomCapex!V43-RFM_NomSLDepn!V43+RFM_IndexRAB!V43","v":112.86523543601484},{"$f":"W43+RFM_NomCapex!W43-RFM_NomSLDepn!W43+RFM_IndexRAB!W43","v":109.34148444394489},{"$f":"'PTRM-RFM_Rollover'!X43","v":105.73556513910387},{"$f":"Y43+RFM_NomCapex!Y43-RFM_NomSLDepn!Y43+RFM_IndexRAB!Y43","v":102.50745709293354},{"$f":"Z43+RFM_NomCapex!Z43-RFM_NomSLDepn!Z43+RFM_IndexRAB!Z43","v":98.180324525861664},{"$f":"AA43+RFM_NomCapex!AA43-RFM_NomSLDepn!AA43+RFM_IndexRAB!AA43","v":94.987149178285847},{"$f":"AB43+RFM_NomCapex!AB43-RFM_NomSLDepn!AB43+RFM_IndexRAB!AB43","v":91.91104299205378},{"$f":"'PTRM-RFM_Rollover'!AC43","v":87.399202933557106},{"$f":"AD43+RFM_NomCapex!AD43-RFM_NomSLDepn!AD43+RFM_IndexRAB!AD43","v":84.04980124373418},{"$f":"AE43+RFM_NomCapex!AE43-RFM_NomSLDepn!AE43+RFM_IndexRAB!AE43","v":79.111314915419072},{"$f":"AF43+RFM_NomCapex!AF43-RFM_NomSLDepn!AF43+RFM_IndexRAB!AF43","v":74.258153982686679},{"$f":"AG43+RFM_NomCapex!AG43-RFM_NomSLDepn!AG43+RFM_IndexRAB!AG43","v":68.93751699278306},{"$f":"'PTRM-RFM_Rollover'!AH43","v":62.958170490841631},{"$f":"AI43+RFM_NomCapex!AI43-RFM_NomSLDepn!AI43+RFM_IndexRAB!AI43","v":56.592040879532377},{"$f":"AJ43+RFM_NomCapex!AJ43-RFM_NomSLDepn!AJ43+RFM_IndexRAB!AJ43","v":49.226803825243245},{"$f":"AK43+RFM_NomCapex!AK43-RFM_NomSLDepn!AK43+RFM_IndexRAB!AK43","v":42.672723573206888},{"$f":"AL43+RFM_NomCapex!AL43-RFM_NomSLDepn!AL43+RFM_IndexRAB!AL43","v":35.571091470871131},{"$f":"'PTRM-RFM_Rollover'!AM43","v":26.738475165094219},{"$f":"AN43+RFM_NomCapex!AN43-RFM_NomSLDepn!AN43+RFM_IndexRAB!AN43","v":18.108948456119784},{"$f":"AO43+RFM_NomCapex!AO43-RFM_NomSLDepn!AO43+RFM_IndexRAB!AO43","v":9.4063338920779991},{"$f":"AP43+RFM_NomCapex!AP43-RFM_NomSLDepn!AP43+RFM_IndexRAB!AP43","v":0.52303303973271009},{"$f":"AQ43+RFM_NomCapex!AQ43-RFM_NomSLDepn!AQ43+RFM_IndexRAB!AQ43","v":0.53166963448526572},{"$f":"'PTRM-RFM_Rollover'!AR43","v":0.54294336508072849},{"$f":"AS43+RFM_NomCapex!AS43-RFM_NomSLDepn!AS43+RFM_IndexRAB!AS43","v":0.44498815401043801},{"$f":"AT43+RFM_NomCapex!AT43-RFM_NomSLDepn!AT43+RFM_IndexRAB!AT43","v":0.34331598524235923},{"$f":"AU43+RFM_NomCapex!AU43-RFM_NomSLDepn!AU43+RFM_IndexRAB!AU43","v":0.23593903080481082},{"$f":"AV43+RFM_NomCapex!AV43-RFM_NomSLDepn!AV43+RFM_IndexRAB!AV43","v":0.12454641276248943},{"$f":"'PTRM-RFM_Rollover'!AW43","v":3.000772832758904E-3},{"$f":"AX43+RFM_NomCapex!AX43-RFM_NomSLDepn!AX43+RFM_IndexRAB!AX43","v":2.4848791658481258E-3},{"$f":"AY43+RFM_NomCapex!AY43-RFM_NomSLDepn!AY43+RFM_IndexRAB!AY43","v":1.8512742921883275E-3},{"$f":"AZ43+RFM_NomCapex!AZ43-RFM_NomSLDepn!AZ43+RFM_IndexRAB!AZ43","v":1.2811389769605281E-3},{"$f":"BA43+RFM_NomCapex!BA43-RFM_NomSLDepn!BA43+RFM_IndexRAB!BA43","v":6.5998009744645304E-4}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M44+RFM_NomCapex!M44-RFM_NomSLDepn!M44+RFM_IndexRAB!M44","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N44","v":129.59700106404046},{"$f":"O44+RFM_NomCapex!O44-RFM_NomSLDepn!O44+RFM_IndexRAB!O44","v":130.06525585884111},{"$f":"P44+RFM_NomCapex!P44-RFM_NomSLDepn!P44+RFM_IndexRAB!P44","v":127.86928796524224},{"$f":"Q44+RFM_NomCapex!Q44-RFM_NomSLDepn!Q44+RFM_IndexRAB!Q44","v":127.36097260214763},{"$f":"R44+RFM_NomCapex!R44-RFM_NomSLDepn!R44+RFM_IndexRAB!R44","v":125.99161991076792},{"$f":"'PTRM-RFM_Rollover'!S44","v":125.2035572278639},{"$f":"T44+RFM_NomCapex!T44-RFM_NomSLDepn!T44+RFM_IndexRAB!T44","v":124.44823287954279},{"$f":"U44+RFM_NomCapex!U44-RFM_NomSLDepn!U44+RFM_IndexRAB!U44","v":120.76591750248539},{"$f":"V44+RFM_NomCapex!V44-RFM_NomSLDepn!V44+RFM_IndexRAB!V44","v":116.49267437990392},{"$f":"W44+RFM_NomCapex!W44-RFM_NomSLDepn!W44+RFM_IndexRAB!W44","v":113.14329255877546},{"$f":"'PTRM-RFM_Rollover'!X44","v":109.72120692914113},{"$f":"Y44+RFM_NomCapex!Y44-RFM_NomSLDepn!Y44+RFM_IndexRAB!Y44","v":106.69915247590734},{"$f":"Z44+RFM_NomCapex!Z44-RFM_NomSLDepn!Z44+RFM_IndexRAB!Z44","v":102.5510945265612},{"$f":"AA44+RFM_NomCapex!AA44-RFM_NomSLDepn!AA44+RFM_IndexRAB!AA44","v":99.600872652581927},{"$f":"AB44+RFM_NomCapex!AB44-RFM_NomSLDepn!AB44+RFM_IndexRAB!AB44","v":96.798730255793188},{"$f":"'PTRM-RFM_Rollover'!AC44","v":92.516276524659048},{"$f":"AD44+RFM_NomCapex!AD44-RFM_NomSLDepn!AD44+RFM_IndexRAB!AD44","v":89.491178881853116},{"$f":"AE44+RFM_NomCapex!AE44-RFM_NomSLDepn!AE44+RFM_IndexRAB!AE44","v":84.818757726983506},{"$f":"AF44+RFM_NomCapex!AF44-RFM_NomSLDepn!AF44+RFM_IndexRAB!AF44","v":80.271165613752117},{"$f":"AG44+RFM_NomCapex!AG44-RFM_NomSLDepn!AG44+RFM_IndexRAB!AG44","v":75.26303937918513},{"$f":"'PTRM-RFM_Rollover'!AH44","v":69.58528007055645},{"$f":"AI44+RFM_NomCapex!AI44-RFM_NomSLDepn!AI44+RFM_IndexRAB!AI44","v":63.541210827617498},{"$f":"AJ44+RFM_NomCapex!AJ44-RFM_NomSLDepn!AJ44+RFM_IndexRAB!AJ44","v":56.436231358704518},{"$f":"AK44+RFM_NomCapex!AK44-RFM_NomSLDepn!AK44+RFM_IndexRAB!AK44","v":50.30575141745809},{"$f":"AL44+RFM_NomCapex!AL44-RFM_NomSLDepn!AL44+RFM_IndexRAB!AL44","v":43.654126095608142},{"$f":"'PTRM-RFM_Rollover'!AM44","v":35.041530828021315},{"$f":"AN44+RFM_NomCapex!AN44-RFM_NomSLDepn!AN44+RFM_IndexRAB!AN44","v":26.67423615539132},{"$f":"AO44+RFM_NomCapex!AO44-RFM_NomSLDepn!AO44+RFM_IndexRAB!AO44","v":18.313712744227047},{"$f":"AP44+RFM_NomCapex!AP44-RFM_NomSLDepn!AP44+RFM_IndexRAB!AP44","v":9.9792455158896747},{"$f":"AQ44+RFM_NomCapex!AQ44-RFM_NomSLDepn!AQ44+RFM_IndexRAB!AQ44","v":0.60815154734986776},{"$f":"'PTRM-RFM_Rollover'!AR44","v":0.62104703029892505},{"$f":"AS44+RFM_NomCapex!AS44-RFM_NomSLDepn!AS44+RFM_IndexRAB!AS44","v":0.50900073440494542},{"$f":"AT44+RFM_NomCapex!AT44-RFM_NomSLDepn!AT44+RFM_IndexRAB!AT44","v":0.39270278780773837},{"$f":"AU44+RFM_NomCapex!AU44-RFM_NomSLDepn!AU44+RFM_IndexRAB!AU44","v":0.26987940886089912},{"$f":"AV44+RFM_NomCapex!AV44-RFM_NomSLDepn!AV44+RFM_IndexRAB!AV44","v":0.14246270376474232},{"$f":"'PTRM-RFM_Rollover'!AW44","v":3.4324409804869453E-3},{"$f":"AX44+RFM_NomCapex!AX44-RFM_NomSLDepn!AX44+RFM_IndexRAB!AX44","v":2.8423348103207118E-3},{"$f":"AY44+RFM_NomCapex!AY44-RFM_NomSLDepn!AY44+RFM_IndexRAB!AY44","v":2.117584402677682E-3},{"$f":"AZ44+RFM_NomCapex!AZ44-RFM_NomSLDepn!AZ44+RFM_IndexRAB!AZ44","v":1.4654337969913728E-3},{"$f":"BA44+RFM_NomCapex!BA44-RFM_NomSLDepn!BA44+RFM_IndexRAB!BA44","v":7.5491976868446379E-4}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N45","v":132.78482597928635},{"$f":"O45+RFM_NomCapex!O45-RFM_NomSLDepn!O45+RFM_IndexRAB!O45","v":133.41657048254228},{"$f":"P45+RFM_NomCapex!P45-RFM_NomSLDepn!P45+RFM_IndexRAB!P45","v":131.32715541949068},{"$f":"Q45+RFM_NomCapex!Q45-RFM_NomSLDepn!Q45+RFM_IndexRAB!Q45","v":130.97726974009933},{"$f":"R45+RFM_NomCapex!R45-RFM_NomSLDepn!R45+RFM_IndexRAB!R45","v":129.75343014494521},{"$f":"'PTRM-RFM_Rollover'!S45","v":129.13859085015264},{"$f":"T45+RFM_NomCapex!T45-RFM_NomSLDepn!T45+RFM_IndexRAB!T45","v":128.58194006722343},{"$f":"U45+RFM_NomCapex!U45-RFM_NomSLDepn!U45+RFM_IndexRAB!U45","v":125.01795050775276},{"$f":"V45+RFM_NomCapex!V45-RFM_NomSLDepn!V45+RFM_IndexRAB!V45","v":120.84989003171178},{"$f":"W45+RFM_NomCapex!W45-RFM_NomSLDepn!W45+RFM_IndexRAB!W45","v":117.64643959551786},{"$f":"'PTRM-RFM_Rollover'!X45","v":114.3789806172462},{"$f":"Y45+RFM_NomCapex!Y45-RFM_NomSLDepn!Y45+RFM_IndexRAB!Y45","v":111.53612013864631},{"$f":"Z45+RFM_NomCapex!Z45-RFM_NomSLDepn!Z45+RFM_IndexRAB!Z45","v":107.53301152032147},{"$f":"AA45+RFM_NomCapex!AA45-RFM_NomSLDepn!AA45+RFM_IndexRAB!AA45","v":104.7984172707059},{"$f":"AB45+RFM_NomCapex!AB45-RFM_NomSLDepn!AB45+RFM_IndexRAB!AB45","v":102.24314251265463},{"$f":"'PTRM-RFM_Rollover'!AC45","v":98.153667826543426},{"$f":"AD45+RFM_NomCapex!AD45-RFM_NomSLDepn!AD45+RFM_IndexRAB!AD45","v":95.422739450547212},{"$f":"AE45+RFM_NomCapex!AE45-RFM_NomSLDepn!AE45+RFM_IndexRAB!AE45","v":90.976106607289339},{"$f":"AF45+RFM_NomCapex!AF45-RFM_NomSLDepn!AF45+RFM_IndexRAB!AF45","v":86.693638419552187},{"$f":"AG45+RFM_NomCapex!AG45-RFM_NomSLDepn!AG45+RFM_IndexRAB!AG45","v":81.954122837913104},{"$f":"'PTRM-RFM_Rollover'!AH45","v":76.529587579133533},{"$f":"AI45+RFM_NomCapex!AI45-RFM_NomSLDepn!AI45+RFM_IndexRAB!AI45","v":70.75529623912044},{"$f":"AJ45+RFM_NomCapex!AJ45-RFM_NomSLDepn!AJ45+RFM_IndexRAB!AJ45","v":63.852374894780695},{"$f":"AK45+RFM_NomCapex!AK45-RFM_NomSLDepn!AK45+RFM_IndexRAB!AK45","v":58.089794750359637},{"$f":"AL45+RFM_NomCapex!AL45-RFM_NomSLDepn!AL45+RFM_IndexRAB!AL45","v":51.828005227518751},{"$f":"'PTRM-RFM_Rollover'!AM45","v":43.367512064374054},{"$f":"AN45+RFM_NomCapex!AN45-RFM_NomSLDepn!AN45+RFM_IndexRAB!AN45","v":35.19669752794988},{"$f":"AO45+RFM_NomCapex!AO45-RFM_NomSLDepn!AO45+RFM_IndexRAB!AO45","v":27.11041654490624},{"$f":"AP45+RFM_NomCapex!AP45-RFM_NomSLDepn!AP45+RFM_IndexRAB!AP45","v":19.251565699948134},{"$f":"AQ45+RFM_NomCapex!AQ45-RFM_NomSLDepn!AQ45+RFM_IndexRAB!AQ45","v":10.12815230829599},{"$f":"'PTRM-RFM_Rollover'!AR45","v":0.74570854080437299},{"$f":"AS45+RFM_NomCapex!AS45-RFM_NomSLDepn!AS45+RFM_IndexRAB!AS45","v":0.61117141923820428},{"$f":"AT45+RFM_NomCapex!AT45-RFM_NomSLDepn!AT45+RFM_IndexRAB!AT45","v":0.4715292217482564},{"$f":"AU45+RFM_NomCapex!AU45-RFM_NomSLDepn!AU45+RFM_IndexRAB!AU45","v":0.32405175511094653},{"$f":"AV45+RFM_NomCapex!AV45-RFM_NomSLDepn!AV45+RFM_IndexRAB!AV45","v":0.17105895328461335},{"$f":"'PTRM-RFM_Rollover'!AW45","v":4.1214278952821336E-3},{"$f":"AX45+RFM_NomCapex!AX45-RFM_NomSLDepn!AX45+RFM_IndexRAB!AX45","v":3.4128709106967226E-3},{"$f":"AY45+RFM_NomCapex!AY45-RFM_NomSLDepn!AY45+RFM_IndexRAB!AY45","v":2.542642823991696E-3},{"$f":"AZ45+RFM_NomCapex!AZ45-RFM_NomSLDepn!AZ45+RFM_IndexRAB!AZ45","v":1.7595873502106467E-3},{"$f":"BA45+RFM_NomCapex!BA45-RFM_NomSLDepn!BA45+RFM_IndexRAB!BA45","v":9.0645328238526306E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":1038.6956808504992},1120.0231099243128,1247.3213681671273,1337.3042355108032,1426.9810875178048,1515.4381506541295,1645.965113411567,1761.5397171012542,1925.6177916750103,2010.2177873586068,2046.5970886358723,2034.6622749890621,1979.5604855293925,1949.7919076174051,1905.3748115821618,1868.4315945742358,1828.7605866930833,1743.9227471582374,1649.5731724654961,1567.514971463326,1482.9697626393915,1402.9656549060808,1306.0164122347478,1222.7316203211683,1138.2703100234464,1032.6613425928044,937.77682667618956,820.4180096696922,700.39976985641852,571.21135193683347,431.30205221407545,362.0162084525308,{"$f":"SUM(AK35:AK45)","v":293.22962943908726},237.00405579921141,184.91944969907985,131.6706148529824,89.033419053390816,55.064172022828302,29.996353496770144,11.512996169155166,2.1584015501651295,1.7689932011204164,1.364808564579103,0.93794528598363658,0.4951182529582861,1.1929186634331904E-2,9.8782522734724761E-3,7.3593701329824606E-3,5.0927987582415997E-3,2.623387184165488E-3]
[null,null,"Check vs RFM slave",null,{"$f":"'[5]RAB roll forward'!$H$437","v":1037.4246960623213},{"$f":"'[5]RAB roll forward'!$I$437","v":1134.251001028138},{"$f":"'[5]RAB roll forward'!$J$437","v":1231.6370830695384},{"$f":"'[5]RAB roll forward'!$K$437","v":1329.4595859062563},{"$f":"'[5]RAB roll forward'!$L$437","v":1427.5863648660036},{"$f":"'[6]RAB roll forward'!$H$437","v":1525.8760677946123},{"$f":"'[6]RAB roll forward'!$I$437","v":1624.1776990852263},{"$f":"'[6]RAB roll forward'!$J$437","v":1722.3301662089573},{"$f":"'[6]RAB roll forward'!$K$437","v":1820.1618081081772},{"$f":"'[6]RAB roll forward'!$L$437","v":1917.4899047917393},{"$f":"'[7]RAB roll forward'!$H$437","v":2014.1201674487552},{"$f":"'[7]RAB roll forward'!$I$437","v":1973.7270981565139},{"$f":"'[7]RAB roll forward'!$J$437","v":1930.0555502950049},{"$f":"'[7]RAB roll forward'!$K$437","v":1882.9668456040724},{"$f":"'[7]RAB roll forward'!$L$437","v":1832.3174209596589}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D53","v":1038.6956808504992},{"$f":"E53+RFM_NomCapex!E53-RFM_NomSLDepn!E53+RFM_IndexRAB!E53","v":1015.6881599654705},{"$f":"F53+RFM_NomCapex!F53-RFM_NomSLDepn!F53+RFM_IndexRAB!F53","v":1029.8623679993964},{"$f":"G53+RFM_NomCapex!G53-RFM_NomSLDepn!G53+RFM_IndexRAB!G53","v":1011.4353017724445},{"$f":"H53+RFM_NomCapex!H53-RFM_NomSLDepn!H53+RFM_IndexRAB!H53","v":992.32293599481261},{"$f":"'PTRM-RFM_Rollover'!I53","v":971.92639662775127},{"$f":"J53+RFM_NomCapex!J53-RFM_NomSLDepn!J53+RFM_IndexRAB!J53","v":975.3127435296791},{"$f":"K53+RFM_NomCapex!K53-RFM_NomSLDepn!K53+RFM_IndexRAB!K53","v":966.83102192211072},{"$f":"L53+RFM_NomCapex!L53-RFM_NomSLDepn!L53+RFM_IndexRAB!L53","v":979.91329020335058},{"$f":"M53+RFM_NomCapex!M53-RFM_NomSLDepn!M53+RFM_IndexRAB!M53","v":950.82683075870295},{"$f":"'PTRM-RFM_Rollover'!N53","v":900.7706035965889},{"$f":"O53+RFM_NomCapex!O53-RFM_NomSLDepn!O53+RFM_IndexRAB!O53","v":890.10771056874717},{"$f":"P53+RFM_NomCapex!P53-RFM_NomSLDepn!P53+RFM_IndexRAB!P53","v":860.13963230828278},{"$f":"Q53+RFM_NomCapex!Q53-RFM_NomSLDepn!Q53+RFM_IndexRAB!Q53","v":840.95253649987467},{"$f":"R53+RFM_NomCapex!R53-RFM_NomSLDepn!R53+RFM_IndexRAB!R53","v":815.02401514980181},{"$f":"'PTRM-RFM_Rollover'!S53","v":791.9075367630586},{"$f":"T53+RFM_NomCapex!T53-RFM_NomSLDepn!T53+RFM_IndexRAB!T53","v":766.67185092164789},{"$f":"U53+RFM_NomCapex!U53-RFM_NomSLDepn!U53+RFM_IndexRAB!U53","v":721.85192376593045},{"$f":"V53+RFM_NomCapex!V53-RFM_NomSLDepn!V53+RFM_IndexRAB!V53","v":672.79501018125018},{"$f":"W53+RFM_NomCapex!W53-RFM_NomSLDepn!W53+RFM_IndexRAB!W53","v":628.50411549849525},{"$f":"'PTRM-RFM_Rollover'!X53","v":582.74336800172216},{"$f":"Y53+RFM_NomCapex!Y53-RFM_NomSLDepn!Y53+RFM_IndexRAB!Y53","v":538.49441698592091},{"$f":"Z53+RFM_NomCapex!Z53-RFM_NomSLDepn!Z53+RFM_IndexRAB!Z53","v":487.02199655651077},{"$f":"AA53+RFM_NomCapex!AA53-RFM_NomSLDepn!AA53+RFM_IndexRAB!AA53","v":440.09297685590792},{"$f":"AB53+RFM_NomCapex!AB53-RFM_NomSLDepn!AB53+RFM_IndexRAB!AB53","v":391.66197344070321},{"$f":"'PTRM-RFM_Rollover'!AC53","v":334.54787606777336},{"$f":"AD53+RFM_NomCapex!AD53-RFM_NomSLDepn!AD53+RFM_IndexRAB!AD53","v":279.57381815381427},{"$f":"AE53+RFM_NomCapex!AE53-RFM_NomSLDepn!AE53+RFM_IndexRAB!AE53","v":215.69827572767622},{"$f":"AF53+RFM_NomCapex!AF53-RFM_NomSLDepn!AF53+RFM_IndexRAB!AF53","v":149.35417566117212},{"$f":"AG53+RFM_NomCapex!AG53-RFM_NomSLDepn!AG53+RFM_IndexRAB!AG53","v":78.441383747331741},{"$f":"'PTRM-RFM_Rollover'!AH53","v":2.7680954649717049},{"$f":"AI53+RFM_NomCapex!AI53-RFM_NomSLDepn!AI53+RFM_IndexRAB!AI53","v":2.2750644329059755},{"$f":"AJ53+RFM_NomCapex!AJ53-RFM_NomSLDepn!AJ53+RFM_IndexRAB!AJ53","v":1.7287900499569047},{"$f":"AK53+RFM_NomCapex!AK53-RFM_NomSLDepn!AK53+RFM_IndexRAB!AK53","v":1.2014335612640958},{"$f":"AL53+RFM_NomCapex!AL53-RFM_NomSLDepn!AL53+RFM_IndexRAB!AL53","v":0.63194935779424233},{"$f":"'PTRM-RFM_Rollover'!AM53","v":-3.3779892391049655E-3},{"$f":"AN53+RFM_NomCapex!AN53-RFM_NomSLDepn!AN53+RFM_IndexRAB!AN53","v":-2.7415468363728717E-3},{"$f":"AO53+RFM_NomCapex!AO53-RFM_NomSLDepn!AO53+RFM_IndexRAB!AO53","v":-2.1116889348046651E-3},{"$f":"AP53+RFM_NomCapex!AP53-RFM_NomSLDepn!AP53+RFM_IndexRAB!AP53","v":-1.4995460582063181E-3},{"$f":"AQ53+RFM_NomCapex!AQ53-RFM_NomSLDepn!AQ53+RFM_IndexRAB!AQ53","v":-7.8890367191585854E-4},{"$f":"'PTRM-RFM_Rollover'!AR53","v":-5.8084849843512018E-5},{"$f":"AS53+RFM_NomCapex!AS53-RFM_NomSLDepn!AS53+RFM_IndexRAB!AS53","v":-4.7605462687613418E-5},{"$f":"AT53+RFM_NomCapex!AT53-RFM_NomSLDepn!AT53+RFM_IndexRAB!AT53","v":-3.6728430135092988E-5},{"$f":"AU53+RFM_NomCapex!AU53-RFM_NomSLDepn!AU53+RFM_IndexRAB!AU53","v":-2.5241091535363942E-5},{"$f":"AV53+RFM_NomCapex!AV53-RFM_NomSLDepn!AV53+RFM_IndexRAB!AV53","v":-1.3324151558204651E-5},{"$f":"'PTRM-RFM_Rollover'!AW53","v":-3.2102692585510054E-7},{"$f":"AX53+RFM_NomCapex!AX53-RFM_NomSLDepn!AX53+RFM_IndexRAB!AX53","v":-3.3124430449070333E-7},{"$f":"AY53+RFM_NomCapex!AY53-RFM_NomSLDepn!AY53+RFM_IndexRAB!AY53","v":-3.3087825519483079E-7},{"$f":"AZ53+RFM_NomCapex!AZ53-RFM_NomSLDepn!AZ53+RFM_IndexRAB!AZ53","v":-3.4160678065551718E-7},{"$f":"BA53+RFM_NomCapex!BA53-RFM_NomSLDepn!BA53+RFM_IndexRAB!BA53","v":-3.4945554757871202E-7}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E54+RFM_NomCapex!E54-RFM_NomSLDepn!E54+RFM_IndexRAB!E54","v":104.33494995884223},{"$f":"F54+RFM_NomCapex!F54-RFM_NomSLDepn!F54+RFM_IndexRAB!F54","v":105.96974385867659},{"$f":"G54+RFM_NomCapex!G54-RFM_NomSLDepn!G54+RFM_IndexRAB!G54","v":104.26781629982293},{"$f":"H54+RFM_NomCapex!H54-RFM_NomSLDepn!H54+RFM_IndexRAB!H54","v":102.50274399838924},{"$f":"'PTRM-RFM_Rollover'!I54","v":100.613115232402},{"$f":"J54+RFM_NomCapex!J54-RFM_NomSLDepn!J54+RFM_IndexRAB!J54","v":101.12139507294998},{"$f":"K54+RFM_NomCapex!K54-RFM_NomSLDepn!K54+RFM_IndexRAB!K54","v":100.41339782022892},{"$f":"L54+RFM_NomCapex!L54-RFM_NomSLDepn!L54+RFM_IndexRAB!L54","v":101.95685565043951},{"$f":"M54+RFM_NomCapex!M54-RFM_NomSLDepn!M54+RFM_IndexRAB!M54","v":99.134458238515847},{"$f":"'PTRM-RFM_Rollover'!N54","v":94.132709095200724},{"$f":"O54+RFM_NomCapex!O54-RFM_NomSLDepn!O54+RFM_IndexRAB!O54","v":93.241575123462823},{"$f":"P54+RFM_NomCapex!P54-RFM_NomSLDepn!P54+RFM_IndexRAB!P54","v":90.345627823369767},{"$f":"Q54+RFM_NomCapex!Q54-RFM_NomSLDepn!Q54+RFM_IndexRAB!Q54","v":88.591538416548786},{"$f":"R54+RFM_NomCapex!R54-RFM_NomSLDepn!R54+RFM_IndexRAB!R54","v":86.145087887166284},{"$f":"'PTRM-RFM_Rollover'!S54","v":84.012197242606589},{"$f":"T54+RFM_NomCapex!T54-RFM_NomSLDepn!T54+RFM_IndexRAB!T54","v":81.696715077912586},{"$f":"U54+RFM_NomCapex!U54-RFM_NomSLDepn!U54+RFM_IndexRAB!U54","v":77.322511479313718},{"$f":"V54+RFM_NomCapex!V54-RFM_NomSLDepn!V54+RFM_IndexRAB!V54","v":72.507642749841551},{"$f":"W54+RFM_NomCapex!W54-RFM_NomSLDepn!W54+RFM_IndexRAB!W54","v":68.217442661419128},{"$f":"'PTRM-RFM_Rollover'!X54","v":63.789166536661455},{"$f":"Y54+RFM_NomCapex!Y54-RFM_NomSLDepn!Y54+RFM_IndexRAB!Y54","v":59.537915777073721},{"$f":"Z54+RFM_NomCapex!Z54-RFM_NomSLDepn!Z54+RFM_IndexRAB!Z54","v":54.522073982834016},{"$f":"AA54+RFM_NomCapex!AA54-RFM_NomSLDepn!AA54+RFM_IndexRAB!AA54","v":50.041771524608947},{"$f":"AB54+RFM_NomCapex!AB54-RFM_NomSLDepn!AB54+RFM_IndexRAB!AB54","v":45.445132753803854},{"$f":"'PTRM-RFM_Rollover'!AC54","v":39.915258653874503},{"$f":"AD54+RFM_NomCapex!AD54-RFM_NomSLDepn!AD54+RFM_IndexRAB!AD54","v":34.718358743283119},{"$f":"AE54+RFM_NomCapex!AE54-RFM_NomSLDepn!AE54+RFM_IndexRAB!AE54","v":28.550497249588322},{"$f":"AF54+RFM_NomCapex!AF54-RFM_NomSLDepn!AF54+RFM_IndexRAB!AF54","v":22.17843093781239},{"$f":"AG54+RFM_NomCapex!AG54-RFM_NomSLDepn!AG54+RFM_IndexRAB!AG54","v":15.351077231189656},{"$f":"'PTRM-RFM_Rollover'!AH54","v":8.0280959771564859},{"$f":"AI54+RFM_NomCapex!AI54-RFM_NomSLDepn!AI54+RFM_IndexRAB!AI54","v":4.8647225530698834E-3},{"$f":"AJ54+RFM_NomCapex!AJ54-RFM_NomSLDepn!AJ54+RFM_IndexRAB!AJ54","v":4.9449855293893291E-3},{"$f":"AK54+RFM_NomCapex!AK54-RFM_NomSLDepn!AK54+RFM_IndexRAB!AK54","v":5.1340174027782338E-3},{"$f":"AL54+RFM_NomCapex!AL54-RFM_NomSLDepn!AL54+RFM_IndexRAB!AL54","v":5.3333395827625668E-3},{"$f":"'PTRM-RFM_Rollover'!AM54","v":5.3731872197850389E-3},{"$f":"AN54+RFM_NomCapex!AN54-RFM_NomSLDepn!AN54+RFM_IndexRAB!AN54","v":4.360832252841609E-3},{"$f":"AO54+RFM_NomCapex!AO54-RFM_NomSLDepn!AO54+RFM_IndexRAB!AO54","v":3.3589509005245632E-3},{"$f":"AP54+RFM_NomCapex!AP54-RFM_NomSLDepn!AP54+RFM_IndexRAB!AP54","v":2.3852478930833122E-3},{"$f":"AQ54+RFM_NomCapex!AQ54-RFM_NomSLDepn!AQ54+RFM_IndexRAB!AQ54","v":1.2548669718980305E-3},{"$f":"'PTRM-RFM_Rollover'!AR54","v":9.239247100887259E-5},{"$f":"AS54+RFM_NomCapex!AS54-RFM_NomSLDepn!AS54+RFM_IndexRAB!AS54","v":7.5723469081509238E-5},{"$f":"AT54+RFM_NomCapex!AT54-RFM_NomSLDepn!AT54+RFM_IndexRAB!AT54","v":5.8421953841669821E-5},{"$f":"AU54+RFM_NomCapex!AU54-RFM_NomSLDepn!AU54+RFM_IndexRAB!AU54","v":4.0149657340878938E-5},{"$f":"AV54+RFM_NomCapex!AV54-RFM_NomSLDepn!AV54+RFM_IndexRAB!AV54","v":2.1194016854237506E-5},{"$f":"'PTRM-RFM_Rollover'!AW54","v":5.1064039969190918E-7},{"$f":"AX54+RFM_NomCapex!AX54-RFM_NomSLDepn!AX54+RFM_IndexRAB!AX54","v":4.2285096578543058E-7},{"$f":"AY54+RFM_NomCapex!AY54-RFM_NomSLDepn!AY54+RFM_IndexRAB!AY54","v":3.1503065949622868E-7},{"$f":"AZ54+RFM_NomCapex!AZ54-RFM_NomSLDepn!AZ54+RFM_IndexRAB!AZ54","v":2.1801094441878711E-7},{"$f":"BA54+RFM_NomCapex!BA54-RFM_NomSLDepn!BA54+RFM_IndexRAB!BA54","v":1.1230856833601547E-7}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F55+RFM_NomCapex!F55-RFM_NomSLDepn!F55+RFM_IndexRAB!F55","v":111.48925630905434},{"$f":"G55+RFM_NomCapex!G55-RFM_NomSLDepn!G55+RFM_IndexRAB!G55","v":109.68497979713486},{"$f":"H55+RFM_NomCapex!H55-RFM_NomSLDepn!H55+RFM_IndexRAB!H55","v":107.81374943497605},{"$f":"'PTRM-RFM_Rollover'!I55","v":105.81093996154829},{"$f":"J55+RFM_NomCapex!J55-RFM_NomSLDepn!J55+RFM_IndexRAB!J55","v":106.49906729793177},{"$f":"K55+RFM_NomCapex!K55-RFM_NomSLDepn!K55+RFM_IndexRAB!K55","v":105.92005692597533},{"$f":"L55+RFM_NomCapex!L55-RFM_NomSLDepn!L55+RFM_IndexRAB!L55","v":107.72747877250507},{"$f":"M55+RFM_NomCapex!M55-RFM_NomSLDepn!M55+RFM_IndexRAB!M55","v":104.94293478020123},{"$f":"'PTRM-RFM_Rollover'!N55","v":99.858098919867317},{"$f":"O55+RFM_NomCapex!O55-RFM_NomSLDepn!O55+RFM_IndexRAB!O55","v":99.127979902115101},{"$f":"P55+RFM_NomCapex!P55-RFM_NomSLDepn!P55+RFM_IndexRAB!P55","v":96.283285342368586},{"$f":"Q55+RFM_NomCapex!Q55-RFM_NomSLDepn!Q55+RFM_IndexRAB!Q55","v":94.664576446310363},{"$f":"R55+RFM_NomCapex!R55-RFM_NomSLDepn!R55+RFM_IndexRAB!R55","v":92.323097270646869},{"$f":"'PTRM-RFM_Rollover'!S55","v":90.333242632714985},{"$f":"T55+RFM_NomCapex!T55-RFM_NomSLDepn!T55+RFM_IndexRAB!T55","v":88.186733613015363},{"$f":"U55+RFM_NomCapex!U55-RFM_NomSLDepn!U55+RFM_IndexRAB!U55","v":83.844574178566091},{"$f":"V55+RFM_NomCapex!V55-RFM_NomSLDepn!V55+RFM_IndexRAB!V55","v":79.03697146929936},{"$f":"W55+RFM_NomCapex!W55-RFM_NomSLDepn!W55+RFM_IndexRAB!W55","v":74.811586172691577},{"$f":"'PTRM-RFM_Rollover'!X55","v":70.454678936435002},{"$f":"Y55+RFM_NomCapex!Y55-RFM_NomSLDepn!Y55+RFM_IndexRAB!Y55","v":66.304451529136315},{"$f":"Z55+RFM_NomCapex!Z55-RFM_NomSLDepn!Z55+RFM_IndexRAB!Z55","v":61.333775934607424},{"$f":"AA55+RFM_NomCapex!AA55-RFM_NomSLDepn!AA55+RFM_IndexRAB!AA55","v":56.989761698374231},{"$f":"AB55+RFM_NomCapex!AB55-RFM_NomSLDepn!AB55+RFM_IndexRAB!AB55","v":52.561504666313212},{"$f":"'PTRM-RFM_Rollover'!AC55","v":47.118370284296653},{"$f":"AD55+RFM_NomCapex!AD55-RFM_NomSLDepn!AD55+RFM_IndexRAB!AD55","v":42.132151364090262},{"$f":"AE55+RFM_NomCapex!AE55-RFM_NomSLDepn!AE55+RFM_IndexRAB!AE55","v":36.076551674810929},{"$f":"AF55+RFM_NomCapex!AF55-RFM_NomSLDepn!AF55+RFM_IndexRAB!AF55","v":29.856054055915614},{"$f":"AG55+RFM_NomCapex!AG55-RFM_NomSLDepn!AG55+RFM_IndexRAB!AG55","v":23.173832687502053},{"$f":"'PTRM-RFM_Rollover'!AH55","v":15.967549185658436},{"$f":"AI55+RFM_NomCapex!AI55-RFM_NomSLDepn!AI55+RFM_IndexRAB!AI55","v":8.2058390193341033},{"$f":"AJ55+RFM_NomCapex!AJ55-RFM_NomSLDepn!AJ55+RFM_IndexRAB!AJ55","v":-7.7941607508252353E-2},{"$f":"AK55+RFM_NomCapex!AK55-RFM_NomSLDepn!AK55+RFM_IndexRAB!AK55","v":-8.0921079944453217E-2},{"$f":"AL55+RFM_NomCapex!AL55-RFM_NomSLDepn!AL55+RFM_IndexRAB!AL55","v":-8.4062745582845211E-2},{"$f":"'PTRM-RFM_Rollover'!AM55","v":-8.4690813929350642E-2},{"$f":"AN55+RFM_NomCapex!AN55-RFM_NomSLDepn!AN55+RFM_IndexRAB!AN55","v":-6.8734331746827693E-2},{"$f":"AO55+RFM_NomCapex!AO55-RFM_NomSLDepn!AO55+RFM_IndexRAB!AO55","v":-5.2942932021179639E-2},{"$f":"AP55+RFM_NomCapex!AP55-RFM_NomSLDepn!AP55+RFM_IndexRAB!AP55","v":-3.7595672219397559E-2},{"$f":"AQ55+RFM_NomCapex!AQ55-RFM_NomSLDepn!AQ55+RFM_IndexRAB!AQ55","v":-1.9778894886032912E-2},{"$f":"'PTRM-RFM_Rollover'!AR55","v":-1.4562666906287945E-3},{"$f":"AS55+RFM_NomCapex!AS55-RFM_NomSLDepn!AS55+RFM_IndexRAB!AS55","v":-1.1935341107141896E-3},{"$f":"AT55+RFM_NomCapex!AT55-RFM_NomSLDepn!AT55+RFM_IndexRAB!AT55","v":-9.2083201641946042E-4},{"$f":"AU55+RFM_NomCapex!AU55-RFM_NomSLDepn!AU55+RFM_IndexRAB!AU55","v":-6.3282871414995499E-4},{"$f":"AV55+RFM_NomCapex!AV55-RFM_NomSLDepn!AV55+RFM_IndexRAB!AV55","v":-3.3405471732093184E-4},{"$f":"'PTRM-RFM_Rollover'!AW55","v":-8.0485844446055974E-6},{"$f":"AX55+RFM_NomCapex!AX55-RFM_NomSLDepn!AX55+RFM_IndexRAB!AX55","v":-6.6648696571216372E-6},{"$f":"AY55+RFM_NomCapex!AY55-RFM_NomSLDepn!AY55+RFM_IndexRAB!AY55","v":-4.9654333404191942E-6},{"$f":"AZ55+RFM_NomCapex!AZ55-RFM_NomSLDepn!AZ55+RFM_IndexRAB!AZ55","v":-3.436233202585416E-6},{"$f":"BA55+RFM_NomCapex!BA55-RFM_NomSLDepn!BA55+RFM_IndexRAB!BA55","v":-1.7701791645364431E-6}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G56+RFM_NomCapex!G56-RFM_NomSLDepn!G56+RFM_IndexRAB!G56","v":111.91613764140075},{"$f":"H56+RFM_NomCapex!H56-RFM_NomSLDepn!H56+RFM_IndexRAB!H56","v":110.26022488648351},{"$f":"'PTRM-RFM_Rollover'!I56","v":108.47972202887448},{"$f":"J56+RFM_NomCapex!J56-RFM_NomSLDepn!J56+RFM_IndexRAB!J56","v":109.33142093151569},{"$f":"K56+RFM_NomCapex!K56-RFM_NomSLDepn!K56+RFM_IndexRAB!K56","v":108.89542139209586},{"$f":"L56+RFM_NomCapex!L56-RFM_NomSLDepn!L56+RFM_IndexRAB!L56","v":110.92381266441021},{"$f":"M56+RFM_NomCapex!M56-RFM_NomSLDepn!M56+RFM_IndexRAB!M56","v":108.24388185111545},{"$f":"'PTRM-RFM_Rollover'!N56","v":103.19769019517705},{"$f":"O56+RFM_NomCapex!O56-RFM_NomSLDepn!O56+RFM_IndexRAB!O56","v":102.64622675786086},{"$f":"P56+RFM_NomCapex!P56-RFM_NomSLDepn!P56+RFM_IndexRAB!P56","v":99.920957895988664},{"$f":"Q56+RFM_NomCapex!Q56-RFM_NomSLDepn!Q56+RFM_IndexRAB!Q56","v":98.476524770283277},{"$f":"R56+RFM_NomCapex!R56-RFM_NomSLDepn!R56+RFM_IndexRAB!R56","v":96.296191250210569},{"$f":"'PTRM-RFM_Rollover'!S56","v":94.49716330605554},{"$f":"T56+RFM_NomCapex!T56-RFM_NomSLDepn!T56+RFM_IndexRAB!T56","v":92.570829361137072},{"$f":"U56+RFM_NomCapex!U56-RFM_NomSLDepn!U56+RFM_IndexRAB!U56","v":88.364344419829692},{"$f":"V56+RFM_NomCapex!V56-RFM_NomSLDepn!V56+RFM_IndexRAB!V56","v":83.678751309537603},{"$f":"W56+RFM_NomCapex!W56-RFM_NomSLDepn!W56+RFM_IndexRAB!W56","v":79.619018300378499},{"$f":"'PTRM-RFM_Rollover'!X56","v":75.437455383312852},{"$f":"Y56+RFM_NomCapex!Y56-RFM_NomSLDepn!Y56+RFM_IndexRAB!Y56","v":71.487704260097601},{"$f":"Z56+RFM_NomCapex!Z56-RFM_NomSLDepn!Z56+RFM_IndexRAB!Z56","v":66.68125784850568},{"$f":"AA56+RFM_NomCapex!AA56-RFM_NomSLDepn!AA56+RFM_IndexRAB!AA56","v":62.577648893411343},{"$f":"AB56+RFM_NomCapex!AB56-RFM_NomSLDepn!AB56+RFM_IndexRAB!AB56","v":58.423929419094087},{"$f":"'PTRM-RFM_Rollover'!AC56","v":53.197939434576611},{"$f":"AD56+RFM_NomCapex!AD56-RFM_NomSLDepn!AD56+RFM_IndexRAB!AD56","v":48.540888816994666},{"$f":"AE56+RFM_NomCapex!AE56-RFM_NomSLDepn!AE56+RFM_IndexRAB!AE56","v":42.74151035111587},{"$f":"AF56+RFM_NomCapex!AF56-RFM_NomSLDepn!AF56+RFM_IndexRAB!AF56","v":36.820445691974541},{"$f":"AG56+RFM_NomCapex!AG56-RFM_NomSLDepn!AG56+RFM_IndexRAB!AG56","v":30.442203773703511},{"$f":"'PTRM-RFM_Rollover'!AH56","v":23.523939695461447},{"$f":"AI56+RFM_NomCapex!AI56-RFM_NomSLDepn!AI56+RFM_IndexRAB!AI56","v":16.114078804029731},{"$f":"AJ56+RFM_NomCapex!AJ56-RFM_NomSLDepn!AJ56+RFM_IndexRAB!AJ56","v":8.111006565068454},{"$f":"AK56+RFM_NomCapex!AK56-RFM_NomSLDepn!AK56+RFM_IndexRAB!AK56","v":1.5698638576981394E-2},{"$f":"AL56+RFM_NomCapex!AL56-RFM_NomSLDepn!AL56+RFM_IndexRAB!AL56","v":1.6308119733445099E-2},{"$f":"'PTRM-RFM_Rollover'!AM56","v":1.642996459735694E-2},{"$f":"AN56+RFM_NomCapex!AN56-RFM_NomSLDepn!AN56+RFM_IndexRAB!AN56","v":1.333441709705889E-2},{"$f":"AO56+RFM_NomCapex!AO56-RFM_NomSLDepn!AO56+RFM_IndexRAB!AO56","v":1.0270895489490617E-2},{"$f":"AP56+RFM_NomCapex!AP56-RFM_NomSLDepn!AP56+RFM_IndexRAB!AP56","v":7.2935367476078513E-3},{"$f":"AQ56+RFM_NomCapex!AQ56-RFM_NomSLDepn!AQ56+RFM_IndexRAB!AQ56","v":3.837093158928113E-3},{"$f":"'PTRM-RFM_Rollover'!AR56","v":2.8251482139846833E-4},{"$f":"AS56+RFM_NomCapex!AS56-RFM_NomSLDepn!AS56+RFM_IndexRAB!AS56","v":2.3154486626059191E-4},{"$f":"AT56+RFM_NomCapex!AT56-RFM_NomSLDepn!AT56+RFM_IndexRAB!AT56","v":1.7864083160784718E-4},{"$f":"AU56+RFM_NomCapex!AU56-RFM_NomSLDepn!AU56+RFM_IndexRAB!AU56","v":1.2276837223867344E-4},{"$f":"AV56+RFM_NomCapex!AV56-RFM_NomSLDepn!AV56+RFM_IndexRAB!AV56","v":6.4806404904096948E-5},{"$f":"'PTRM-RFM_Rollover'!AW56","v":1.5614203164232761E-6},{"$f":"AX56+RFM_NomCapex!AX56-RFM_NomSLDepn!AX56+RFM_IndexRAB!AX56","v":1.2929805185702707E-6},{"$f":"AY56+RFM_NomCapex!AY56-RFM_NomSLDepn!AY56+RFM_IndexRAB!AY56","v":9.6329094276601691E-7},{"$f":"AZ56+RFM_NomCapex!AZ56-RFM_NomSLDepn!AZ56+RFM_IndexRAB!AZ56","v":6.6662707851455089E-7},{"$f":"BA56+RFM_NomCapex!BA56-RFM_NomSLDepn!BA56+RFM_IndexRAB!BA56","v":3.4341364375805188E-7}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H57+RFM_NomCapex!H57-RFM_NomSLDepn!H57+RFM_IndexRAB!H57","v":114.08143320314349},{"$f":"'PTRM-RFM_Rollover'!I57","v":112.37137182703434},{"$f":"J57+RFM_NomCapex!J57-RFM_NomSLDepn!J57+RFM_IndexRAB!J57","v":113.39464027359091},{"$f":"K57+RFM_NomCapex!K57-RFM_NomSLDepn!K57+RFM_IndexRAB!K57","v":113.09500863123208},{"$f":"L57+RFM_NomCapex!L57-RFM_NomSLDepn!L57+RFM_IndexRAB!L57","v":115.36531212730532},{"$f":"M57+RFM_NomCapex!M57-RFM_NomSLDepn!M57+RFM_IndexRAB!M57","v":112.7578673114953},{"$f":"'PTRM-RFM_Rollover'!N57","v":107.6916055138386},{"$f":"O57+RFM_NomCapex!O57-RFM_NomSLDepn!O57+RFM_IndexRAB!O57","v":107.31038436604948},{"$f":"P57+RFM_NomCapex!P57-RFM_NomSLDepn!P57+RFM_IndexRAB!P57","v":104.67168567758443},{"$f":"Q57+RFM_NomCapex!Q57-RFM_NomSLDepn!Q57+RFM_IndexRAB!Q57","v":103.38284657093976},{"$f":"R57+RFM_NomCapex!R57-RFM_NomSLDepn!R57+RFM_IndexRAB!R57","v":101.33662343593907},{"$f":"'PTRM-RFM_Rollover'!S57","v":99.705453919091241},{"$f":"T57+RFM_NomCapex!T57-RFM_NomSLDepn!T57+RFM_IndexRAB!T57","v":97.974212737283224},{"$f":"U57+RFM_NomCapex!U57-RFM_NomSLDepn!U57+RFM_IndexRAB!U57","v":93.852921478618882},{"$f":"V57+RFM_NomCapex!V57-RFM_NomSLDepn!V57+RFM_IndexRAB!V57","v":89.23346953633461},{"$f":"W57+RFM_NomCapex!W57-RFM_NomSLDepn!W57+RFM_IndexRAB!W57","v":85.290237574018576},{"$f":"'PTRM-RFM_Rollover'!X57","v":81.233334044811272},{"$f":"Y57+RFM_NomCapex!Y57-RFM_NomSLDepn!Y57+RFM_IndexRAB!Y57","v":77.436077168949822},{"$f":"Z57+RFM_NomCapex!Z57-RFM_NomSLDepn!Z57+RFM_IndexRAB!Z57","v":72.736405534206554},{"$f":"AA57+RFM_NomCapex!AA57-RFM_NomSLDepn!AA57+RFM_IndexRAB!AA57","v":68.822974125616597},{"$f":"AB57+RFM_NomCapex!AB57-RFM_NomSLDepn!AB57+RFM_IndexRAB!AB57","v":64.892585335359385},{"$f":"'PTRM-RFM_Rollover'!AC57","v":59.820817915272578},{"$f":"AD57+RFM_NomCapex!AD57-RFM_NomSLDepn!AD57+RFM_IndexRAB!AD57","v":55.434567761817448},{"$f":"AE57+RFM_NomCapex!AE57-RFM_NomSLDepn!AE57+RFM_IndexRAB!AE57","v":49.820653554533855},{"$f":"AF57+RFM_NomCapex!AF57-RFM_NomSLDepn!AF57+RFM_IndexRAB!AF57","v":44.126305602581319},{"$f":"AG57+RFM_NomCapex!AG57-RFM_NomSLDepn!AG57+RFM_IndexRAB!AG57","v":37.973945304006115},{"$f":"'PTRM-RFM_Rollover'!AH57","v":31.259513622513783},{"$f":"AI57+RFM_NomCapex!AI57-RFM_NomSLDepn!AI57+RFM_IndexRAB!AI57","v":24.087264183123345},{"$f":"AJ57+RFM_NomCapex!AJ57-RFM_NomSLDepn!AJ57+RFM_IndexRAB!AJ57","v":16.243617842593057},{"$f":"AK57+RFM_NomCapex!AK57-RFM_NomSLDepn!AK57+RFM_IndexRAB!AK57","v":8.4875314807222253},{"$f":"AL57+RFM_NomCapex!AL57-RFM_NomSLDepn!AL57+RFM_IndexRAB!AL57","v":0.11979043666033867},{"$f":"'PTRM-RFM_Rollover'!AM57","v":0.12068544170637628},{"$f":"AN57+RFM_NomCapex!AN57-RFM_NomSLDepn!AN57+RFM_IndexRAB!AN57","v":9.7947260185483803E-2},{"$f":"AO57+RFM_NomCapex!AO57-RFM_NomSLDepn!AO57+RFM_IndexRAB!AO57","v":7.5444323176971834E-2},{"$f":"AP57+RFM_NomCapex!AP57-RFM_NomSLDepn!AP57+RFM_IndexRAB!AP57","v":5.3574290971286735E-2},{"$f":"AQ57+RFM_NomCapex!AQ57-RFM_NomSLDepn!AQ57+RFM_IndexRAB!AQ57","v":2.818516619495632E-2},{"$f":"'PTRM-RFM_Rollover'!AR57","v":2.0751977770272763E-3},{"$f":"AS57+RFM_NomCapex!AS57-RFM_NomSLDepn!AS57+RFM_IndexRAB!AS57","v":1.7008006495643042E-3},{"$f":"AT57+RFM_NomCapex!AT57-RFM_NomSLDepn!AT57+RFM_IndexRAB!AT57","v":1.3121968426429546E-3},{"$f":"AU57+RFM_NomCapex!AU57-RFM_NomSLDepn!AU57+RFM_IndexRAB!AU57","v":9.017886279304901E-4},{"$f":"AV57+RFM_NomCapex!AV57-RFM_NomSLDepn!AV57+RFM_IndexRAB!AV57","v":4.7603204224258295E-4},{"$f":"'PTRM-RFM_Rollover'!AW57","v":1.1469330896011778E-5},{"$f":"AX57+RFM_NomCapex!AX57-RFM_NomSLDepn!AX57+RFM_IndexRAB!AX57","v":9.4975204649247446E-6},{"$f":"AY57+RFM_NomCapex!AY57-RFM_NomSLDepn!AY57+RFM_IndexRAB!AY57","v":7.0758030080092614E-6},{"$f":"AZ57+RFM_NomCapex!AZ57-RFM_NomSLDepn!AZ57+RFM_IndexRAB!AZ57","v":4.8966741801074156E-6},{"$f":"BA57+RFM_NomCapex!BA57-RFM_NomSLDepn!BA57+RFM_IndexRAB!BA57","v":2.522526876996572E-6}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I58","v":116.23660497651912},{"$f":"J58+RFM_NomCapex!J58-RFM_NomSLDepn!J58+RFM_IndexRAB!J58","v":117.43121217159648},{"$f":"K58+RFM_NomCapex!K58-RFM_NomSLDepn!K58+RFM_IndexRAB!K58","v":117.26802938356579},{"$f":"L58+RFM_NomCapex!L58-RFM_NomSLDepn!L58+RFM_IndexRAB!L58","v":119.77972309723735},{"$f":"M58+RFM_NomCapex!M58-RFM_NomSLDepn!M58+RFM_IndexRAB!M58","v":117.24538891477526},{"$f":"'PTRM-RFM_Rollover'!N58","v":112.1602591078138},{"$f":"O58+RFM_NomCapex!O58-RFM_NomSLDepn!O58+RFM_IndexRAB!O58","v":111.94935118191336},{"$f":"P58+RFM_NomCapex!P58-RFM_NomSLDepn!P58+RFM_IndexRAB!P58","v":109.39782210011374},{"$f":"Q58+RFM_NomCapex!Q58-RFM_NomSLDepn!Q58+RFM_IndexRAB!Q58","v":108.26485854176808},{"$f":"R58+RFM_NomCapex!R58-RFM_NomSLDepn!R58+RFM_IndexRAB!R58","v":106.35320397870295},{"$f":"'PTRM-RFM_Rollover'!S58","v":104.8902520829638},{"$f":"T58+RFM_NomCapex!T58-RFM_NomSLDepn!T58+RFM_IndexRAB!T58","v":103.35422170069486},{"$f":"U58+RFM_NomCapex!U58-RFM_NomSLDepn!U58+RFM_IndexRAB!U58","v":99.318790124007023},{"$f":"V58+RFM_NomCapex!V58-RFM_NomSLDepn!V58+RFM_IndexRAB!V58","v":94.766255648990736},{"$f":"W58+RFM_NomCapex!W58-RFM_NomSLDepn!W58+RFM_IndexRAB!W58","v":90.940126437494385},{"$f":"'PTRM-RFM_Rollover'!X58","v":87.00849647237338},{"$f":"Y58+RFM_NomCapex!Y58-RFM_NomSLDepn!Y58+RFM_IndexRAB!Y58","v":83.364533323281478},{"$f":"Z58+RFM_NomCapex!Z58-RFM_NomSLDepn!Z58+RFM_IndexRAB!Z58","v":78.772658633818551},{"$f":"AA58+RFM_NomCapex!AA58-RFM_NomSLDepn!AA58+RFM_IndexRAB!AA58","v":75.050215539969471},{"$f":"AB58+RFM_NomCapex!AB58-RFM_NomSLDepn!AB58+RFM_IndexRAB!AB58","v":71.343958819197113},{"$f":"'PTRM-RFM_Rollover'!AC58","v":66.427501507448724},{"$f":"AD58+RFM_NomCapex!AD58-RFM_NomSLDepn!AD58+RFM_IndexRAB!AD58","v":62.312443903864164},{"$f":"AE58+RFM_NomCapex!AE58-RFM_NomSLDepn!AE58+RFM_IndexRAB!AE58","v":56.884665211831738},{"$f":"AF58+RFM_NomCapex!AF58-RFM_NomSLDepn!AF58+RFM_IndexRAB!AF58","v":51.417674257919103},{"$f":"AG58+RFM_NomCapex!AG58-RFM_NomSLDepn!AG58+RFM_IndexRAB!AG58","v":45.49190742316992},{"$f":"'PTRM-RFM_Rollover'!AH58","v":38.982129899926022},{"$f":"AI58+RFM_NomCapex!AI58-RFM_NomSLDepn!AI58+RFM_IndexRAB!AI58","v":32.038944601626604},{"$f":"AJ58+RFM_NomCapex!AJ58-RFM_NomSLDepn!AJ58+RFM_IndexRAB!AJ58","v":24.345951629890244},{"$f":"AK58+RFM_NomCapex!AK58-RFM_NomSLDepn!AK58+RFM_IndexRAB!AK58","v":16.919372812095727},{"$f":"AL58+RFM_NomCapex!AL58-RFM_NomSLDepn!AL58+RFM_IndexRAB!AL58","v":8.8995239750381323},{"$f":"'PTRM-RFM_Rollover'!AM58","v":-4.7571052727638424E-2},{"$f":"AN58+RFM_NomCapex!AN58-RFM_NomSLDepn!AN58+RFM_IndexRAB!AN58","v":-3.8608254756590021E-2},{"$f":"AO58+RFM_NomCapex!AO58-RFM_NomSLDepn!AO58+RFM_IndexRAB!AO58","v":-2.973818403535828E-2},{"$f":"AP58+RFM_NomCapex!AP58-RFM_NomSLDepn!AP58+RFM_IndexRAB!AP58","v":-2.1117587876436247E-2},{"$f":"AQ58+RFM_NomCapex!AQ58-RFM_NomSLDepn!AQ58+RFM_IndexRAB!AQ58","v":-1.1109857230830193E-2},{"$f":"'PTRM-RFM_Rollover'!AR58","v":-8.1798882678347379E-4},{"$f":"AS58+RFM_NomCapex!AS58-RFM_NomSLDepn!AS58+RFM_IndexRAB!AS58","v":-6.7041124625847606E-4},{"$f":"AT58+RFM_NomCapex!AT58-RFM_NomSLDepn!AT58+RFM_IndexRAB!AT58","v":-5.1723376330909646E-4},{"$f":"AU58+RFM_NomCapex!AU58-RFM_NomSLDepn!AU58+RFM_IndexRAB!AU58","v":-3.5546155163303494E-4},{"$f":"AV58+RFM_NomCapex!AV58-RFM_NomSLDepn!AV58+RFM_IndexRAB!AV58","v":-1.8763941252055116E-4},{"$f":"'PTRM-RFM_Rollover'!AW58","v":-4.5209110319402211E-6},{"$f":"AX58+RFM_NomCapex!AX58-RFM_NomSLDepn!AX58+RFM_IndexRAB!AX58","v":-3.7436747997990799E-6},{"$f":"AY58+RFM_NomCapex!AY58-RFM_NomSLDepn!AY58+RFM_IndexRAB!AY58","v":-2.7890969550689665E-6},{"$f":"AZ58+RFM_NomCapex!AZ58-RFM_NomSLDepn!AZ58+RFM_IndexRAB!AZ58","v":-1.9301412193419481E-6},{"$f":"BA58+RFM_NomCapex!BA58-RFM_NomSLDepn!BA58+RFM_IndexRAB!BA58","v":-9.9431428825068269E-7}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J59+RFM_NomCapex!J59-RFM_NomSLDepn!J59+RFM_IndexRAB!J59","v":122.87463413430304},{"$f":"K59+RFM_NomCapex!K59-RFM_NomSLDepn!K59+RFM_IndexRAB!K59","v":122.74073965935554},{"$f":"L59+RFM_NomCapex!L59-RFM_NomSLDepn!L59+RFM_IndexRAB!L59","v":125.40908450226047},{"$f":"M59+RFM_NomCapex!M59-RFM_NomSLDepn!M59+RFM_IndexRAB!M59","v":122.79883897093748},{"$f":"'PTRM-RFM_Rollover'!N59","v":117.51844297272025},{"$f":"O59+RFM_NomCapex!O59-RFM_NomSLDepn!O59+RFM_IndexRAB!O59","v":117.47748155153538},{"$f":"P59+RFM_NomCapex!P59-RFM_NomSLDepn!P59+RFM_IndexRAB!P59","v":114.99426604261133},{"$f":"Q59+RFM_NomCapex!Q59-RFM_NomSLDepn!Q59+RFM_IndexRAB!Q59","v":114.00966154394874},{"$f":"R59+RFM_NomCapex!R59-RFM_NomSLDepn!R59+RFM_IndexRAB!R59","v":112.2189543641842},{"$f":"'PTRM-RFM_Rollover'!S59","v":110.9142727646495},{"$f":"T59+RFM_NomCapex!T59-RFM_NomSLDepn!T59+RFM_IndexRAB!T59","v":109.56291898123793},{"$f":"U59+RFM_NomCapex!U59-RFM_NomSLDepn!U59+RFM_IndexRAB!U59","v":105.58290719530804},{"$f":"V59+RFM_NomCapex!V59-RFM_NomSLDepn!V59+RFM_IndexRAB!V59","v":101.06275583022041},{"$f":"W59+RFM_NomCapex!W59-RFM_NomSLDepn!W59+RFM_IndexRAB!W59","v":97.325099398587341},{"$f":"'PTRM-RFM_Rollover'!X59","v":93.489355587357352},{"$f":"Y59+RFM_NomCapex!Y59-RFM_NomSLDepn!Y59+RFM_IndexRAB!Y59","v":89.971903257338369},{"$f":"Z59+RFM_NomCapex!Z59-RFM_NomSLDepn!Z59+RFM_IndexRAB!Z59","v":85.453476618642355},{"$f":"AA59+RFM_NomCapex!AA59-RFM_NomSLDepn!AA59+RFM_IndexRAB!AA59","v":81.894903376751031},{"$f":"AB59+RFM_NomCapex!AB59-RFM_NomSLDepn!AB59+RFM_IndexRAB!AB59","v":78.386016511781136},{"$f":"'PTRM-RFM_Rollover'!AC59","v":73.588372269966214},{"$f":"AD59+RFM_NomCapex!AD59-RFM_NomSLDepn!AD59+RFM_IndexRAB!AD59","v":69.714588185016908},{"$f":"AE59+RFM_NomCapex!AE59-RFM_NomSLDepn!AE59+RFM_IndexRAB!AE59","v":64.432369306240204},{"$f":"AF59+RFM_NomCapex!AF59-RFM_NomSLDepn!AF59+RFM_IndexRAB!AF59","v":59.152125057038674},{"$f":"AG59+RFM_NomCapex!AG59-RFM_NomSLDepn!AG59+RFM_IndexRAB!AG59","v":53.408804829814407},{"$f":"'PTRM-RFM_Rollover'!AH59","v":47.054896706217185},{"$f":"AI59+RFM_NomCapex!AI59-RFM_NomSLDepn!AI59+RFM_IndexRAB!AI59","v":40.284077281489026},{"$f":"AJ59+RFM_NomCapex!AJ59-RFM_NomSLDepn!AJ59+RFM_IndexRAB!AJ59","v":32.678552110615087},{"$f":"AK59+RFM_NomCapex!AK59-RFM_NomSLDepn!AK59+RFM_IndexRAB!AK59","v":25.521133625602353},{"$f":"AL59+RFM_NomCapex!AL59-RFM_NomSLDepn!AL59+RFM_IndexRAB!AL59","v":17.783980926300885},{"$f":"'PTRM-RFM_Rollover'!AM59","v":8.8500183431565382},{"$f":"AN59+RFM_NomCapex!AN59-RFM_NomSLDepn!AN59+RFM_IndexRAB!AN59","v":4.9685846867966607E-2},{"$f":"AO59+RFM_NomCapex!AO59-RFM_NomSLDepn!AO59+RFM_IndexRAB!AO59","v":5.0767703949763349E-2},{"$f":"AP59+RFM_NomCapex!AP59-RFM_NomSLDepn!AP59+RFM_IndexRAB!AP59","v":5.2989685539470935E-2},{"$f":"AQ59+RFM_NomCapex!AQ59-RFM_NomSLDepn!AQ59+RFM_IndexRAB!AQ59","v":5.386467890567137E-2},{"$f":"'PTRM-RFM_Rollover'!AR59","v":5.5006846596292937E-2},{"$f":"AS59+RFM_NomCapex!AS59-RFM_NomSLDepn!AS59+RFM_IndexRAB!AS59","v":4.5082777871648314E-2},{"$f":"AT59+RFM_NomCapex!AT59-RFM_NomSLDepn!AT59+RFM_IndexRAB!AT59","v":3.4782135575915384E-2},{"$f":"AU59+RFM_NomCapex!AU59-RFM_NomSLDepn!AU59+RFM_IndexRAB!AU59","v":2.3903528265104709E-2},{"$f":"AV59+RFM_NomCapex!AV59-RFM_NomSLDepn!AV59+RFM_IndexRAB!AV59","v":1.2618084797714021E-2},{"$f":"'PTRM-RFM_Rollover'!AW59","v":3.0401522791856692E-4},{"$f":"AX59+RFM_NomCapex!AX59-RFM_NomSLDepn!AX59+RFM_IndexRAB!AX59","v":2.5174884873269983E-4},{"$f":"AY59+RFM_NomCapex!AY59-RFM_NomSLDepn!AY59+RFM_IndexRAB!AY59","v":1.8755687526068632E-4},{"$f":"AZ59+RFM_NomCapex!AZ59-RFM_NomSLDepn!AZ59+RFM_IndexRAB!AZ59","v":1.2979514937754298E-4},{"$f":"BA59+RFM_NomCapex!BA59-RFM_NomSLDepn!BA59+RFM_IndexRAB!BA59","v":6.6864108324531151E-5}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K60+RFM_NomCapex!K60-RFM_NomSLDepn!K60+RFM_IndexRAB!K60","v":126.3760413666899},{"$f":"L60+RFM_NomCapex!L60-RFM_NomSLDepn!L60+RFM_IndexRAB!L60","v":129.32103839153322},{"$f":"M60+RFM_NomCapex!M60-RFM_NomSLDepn!M60+RFM_IndexRAB!M60","v":126.84577621255269},{"$f":"'PTRM-RFM_Rollover'!N60","v":121.6197096349661},{"$f":"O60+RFM_NomCapex!O60-RFM_NomSLDepn!O60+RFM_IndexRAB!O60","v":121.74982305243483},{"$f":"P60+RFM_NomCapex!P60-RFM_NomSLDepn!P60+RFM_IndexRAB!P60","v":119.36220960091933},{"$f":"Q60+RFM_NomCapex!Q60-RFM_NomSLDepn!Q60+RFM_IndexRAB!Q60","v":118.53727134075092},{"$f":"R60+RFM_NomCapex!R60-RFM_NomSLDepn!R60+RFM_IndexRAB!R60","v":116.88747791553456},{"$f":"'PTRM-RFM_Rollover'!S60","v":115.75589561626141},{"$f":"T60+RFM_NomCapex!T60-RFM_NomSLDepn!T60+RFM_IndexRAB!T60","v":114.60446688485747},{"$f":"U60+RFM_NomCapex!U60-RFM_NomSLDepn!U60+RFM_IndexRAB!U60","v":110.72319016731784},{"$f":"V60+RFM_NomCapex!V60-RFM_NomSLDepn!V60+RFM_IndexRAB!V60","v":106.28451589239091},{"$f":"W60+RFM_NomCapex!W60-RFM_NomSLDepn!W60+RFM_IndexRAB!W60","v":102.67612882200289},{"$f":"'PTRM-RFM_Rollover'!X60","v":98.978154991226461},{"$f":"Y60+RFM_NomCapex!Y60-RFM_NomSLDepn!Y60+RFM_IndexRAB!Y60","v":95.625922896795501},{"$f":"Z60+RFM_NomCapex!Z60-RFM_NomSLDepn!Z60+RFM_IndexRAB!Z60","v":91.230336552878143},{"$f":"AA60+RFM_NomCapex!AA60-RFM_NomSLDepn!AA60+RFM_IndexRAB!AA60","v":87.874929204955166},{"$f":"AB60+RFM_NomCapex!AB60-RFM_NomSLDepn!AB60+RFM_IndexRAB!AB60","v":84.602293316692652},{"$f":"'PTRM-RFM_Rollover'!AC60","v":79.976059174836237},{"$f":"AD60+RFM_NomCapex!AD60-RFM_NomSLDepn!AD60+RFM_IndexRAB!AD60","v":76.386290171174053},{"$f":"AE60+RFM_NomCapex!AE60-RFM_NomSLDepn!AE60+RFM_IndexRAB!AE60","v":71.307307344203238},{"$f":"AF60+RFM_NomCapex!AF60-RFM_NomSLDepn!AF60+RFM_IndexRAB!AF60","v":66.271600576013782},{"$f":"AG60+RFM_NomCapex!AG60-RFM_NomSLDepn!AG60+RFM_IndexRAB!AG60","v":60.773517730234715},{"$f":"'PTRM-RFM_Rollover'!AH60","v":54.64479352163881},{"$f":"AI60+RFM_NomCapex!AI60-RFM_NomSLDepn!AI60+RFM_IndexRAB!AI60","v":48.117527461198613},{"$f":"AJ60+RFM_NomCapex!AJ60-RFM_NomSLDepn!AJ60+RFM_IndexRAB!AJ60","v":40.679297784213865},{"$f":"AK60+RFM_NomCapex!AK60-RFM_NomSLDepn!AK60+RFM_IndexRAB!AK60","v":33.866403002467095},{"$f":"AL60+RFM_NomCapex!AL60-RFM_NomSLDepn!AL60+RFM_IndexRAB!AL60","v":26.493403495554851},{"$f":"'PTRM-RFM_Rollover'!AM60","v":17.666229714708848},{"$f":"AN60+RFM_NomCapex!AN60-RFM_NomSLDepn!AN60+RFM_IndexRAB!AN60","v":8.9982926908662684},{"$f":"AO60+RFM_NomCapex!AO60-RFM_NomSLDepn!AO60+RFM_IndexRAB!AO60","v":0.17865977309160316},{"$f":"AP60+RFM_NomCapex!AP60-RFM_NomSLDepn!AP60+RFM_IndexRAB!AP60","v":0.18647928620221585},{"$f":"AQ60+RFM_NomCapex!AQ60-RFM_NomSLDepn!AQ60+RFM_IndexRAB!AQ60","v":0.18955852958136726},{"$f":"'PTRM-RFM_Rollover'!AR60","v":0.19357800268263128},{"$f":"AS60+RFM_NomCapex!AS60-RFM_NomSLDepn!AS60+RFM_IndexRAB!AS60","v":0.15865359742993423},{"$f":"AT60+RFM_NomCapex!AT60-RFM_NomSLDepn!AT60+RFM_IndexRAB!AT60","v":0.12240396878660471},{"$f":"AU60+RFM_NomCapex!AU60-RFM_NomSLDepn!AU60+RFM_IndexRAB!AU60","v":8.4120387641683725E-2},{"$f":"AV60+RFM_NomCapex!AV60-RFM_NomSLDepn!AV60+RFM_IndexRAB!AV60","v":4.4405084166125736E-2},{"$f":"'PTRM-RFM_Rollover'!AW60","v":1.0698788286756292E-3},{"$f":"AX60+RFM_NomCapex!AX60-RFM_NomSLDepn!AX60+RFM_IndexRAB!AX60","v":8.8594497468634785E-4},{"$f":"AY60+RFM_NomCapex!AY60-RFM_NomSLDepn!AY60+RFM_IndexRAB!AY60","v":6.6004302280448109E-4},{"$f":"AZ60+RFM_NomCapex!AZ60-RFM_NomSLDepn!AZ60+RFM_IndexRAB!AZ60","v":4.567701537010514E-4},{"$f":"BA60+RFM_NomCapex!BA60-RFM_NomSLDepn!BA60+RFM_IndexRAB!BA60","v":2.3530562723605221E-4}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L61+RFM_NomCapex!L61-RFM_NomSLDepn!L61+RFM_IndexRAB!L61","v":135.22119626596862},{"$f":"M61+RFM_NomCapex!M61-RFM_NomSLDepn!M61+RFM_IndexRAB!M61","v":132.68152741044474},{"$f":"'PTRM-RFM_Rollover'!N61","v":127.26614255637297},{"$f":"O61+RFM_NomCapex!O61-RFM_NomSLDepn!O61+RFM_IndexRAB!O61","v":127.56991614356006},{"$f":"P61+RFM_NomCapex!P61-RFM_NomSLDepn!P61+RFM_IndexRAB!P61","v":125.24855535342058},{"$f":"Q61+RFM_NomCapex!Q61-RFM_NomSLDepn!Q61+RFM_IndexRAB!Q61","v":124.57385114473348},{"$f":"R61+RFM_NomCapex!R61-RFM_NomSLDepn!R61+RFM_IndexRAB!R61","v":123.04511027426227},{"$f":"'PTRM-RFM_Rollover'!S61","v":122.07343216881729},{"$f":"T61+RFM_NomCapex!T61-RFM_NomSLDepn!T61+RFM_IndexRAB!T61","v":121.10846446853063},{"$f":"U61+RFM_NomCapex!U61-RFM_NomSLDepn!U61+RFM_IndexRAB!U61","v":117.2777163391074},{"$f":"V61+RFM_NomCapex!V61-RFM_NomSLDepn!V61+RFM_IndexRAB!V61","v":112.86523543601484},{"$f":"W61+RFM_NomCapex!W61-RFM_NomSLDepn!W61+RFM_IndexRAB!W61","v":109.34148444394489},{"$f":"'PTRM-RFM_Rollover'!X61","v":105.73556513910387},{"$f":"Y61+RFM_NomCapex!Y61-RFM_NomSLDepn!Y61+RFM_IndexRAB!Y61","v":102.50745709293354},{"$f":"Z61+RFM_NomCapex!Z61-RFM_NomSLDepn!Z61+RFM_IndexRAB!Z61","v":98.180324525861664},{"$f":"AA61+RFM_NomCapex!AA61-RFM_NomSLDepn!AA61+RFM_IndexRAB!AA61","v":94.987149178285847},{"$f":"AB61+RFM_NomCapex!AB61-RFM_NomSLDepn!AB61+RFM_IndexRAB!AB61","v":91.91104299205378},{"$f":"'PTRM-RFM_Rollover'!AC61","v":87.399202933557106},{"$f":"AD61+RFM_NomCapex!AD61-RFM_NomSLDepn!AD61+RFM_IndexRAB!AD61","v":84.04980124373418},{"$f":"AE61+RFM_NomCapex!AE61-RFM_NomSLDepn!AE61+RFM_IndexRAB!AE61","v":79.111314915419072},{"$f":"AF61+RFM_NomCapex!AF61-RFM_NomSLDepn!AF61+RFM_IndexRAB!AF61","v":74.258153982686679},{"$f":"AG61+RFM_NomCapex!AG61-RFM_NomSLDepn!AG61+RFM_IndexRAB!AG61","v":68.93751699278306},{"$f":"'PTRM-RFM_Rollover'!AH61","v":62.958170490841631},{"$f":"AI61+RFM_NomCapex!AI61-RFM_NomSLDepn!AI61+RFM_IndexRAB!AI61","v":56.592040879532377},{"$f":"AJ61+RFM_NomCapex!AJ61-RFM_NomSLDepn!AJ61+RFM_IndexRAB!AJ61","v":49.226803825243245},{"$f":"AK61+RFM_NomCapex!AK61-RFM_NomSLDepn!AK61+RFM_IndexRAB!AK61","v":42.672723573206888},{"$f":"AL61+RFM_NomCapex!AL61-RFM_NomSLDepn!AL61+RFM_IndexRAB!AL61","v":35.571091470871131},{"$f":"'PTRM-RFM_Rollover'!AM61","v":26.738475165094219},{"$f":"AN61+RFM_NomCapex!AN61-RFM_NomSLDepn!AN61+RFM_IndexRAB!AN61","v":18.108948456119784},{"$f":"AO61+RFM_NomCapex!AO61-RFM_NomSLDepn!AO61+RFM_IndexRAB!AO61","v":9.4063338920779991},{"$f":"AP61+RFM_NomCapex!AP61-RFM_NomSLDepn!AP61+RFM_IndexRAB!AP61","v":0.52303303973271009},{"$f":"AQ61+RFM_NomCapex!AQ61-RFM_NomSLDepn!AQ61+RFM_IndexRAB!AQ61","v":0.53166963448526572},{"$f":"'PTRM-RFM_Rollover'!AR61","v":0.54294336508072849},{"$f":"AS61+RFM_NomCapex!AS61-RFM_NomSLDepn!AS61+RFM_IndexRAB!AS61","v":0.44498815401043801},{"$f":"AT61+RFM_NomCapex!AT61-RFM_NomSLDepn!AT61+RFM_IndexRAB!AT61","v":0.34331598524235923},{"$f":"AU61+RFM_NomCapex!AU61-RFM_NomSLDepn!AU61+RFM_IndexRAB!AU61","v":0.23593903080481082},{"$f":"AV61+RFM_NomCapex!AV61-RFM_NomSLDepn!AV61+RFM_IndexRAB!AV61","v":0.12454641276248943},{"$f":"'PTRM-RFM_Rollover'!AW61","v":3.000772832758904E-3},{"$f":"AX61+RFM_NomCapex!AX61-RFM_NomSLDepn!AX61+RFM_IndexRAB!AX61","v":2.4848791658481258E-3},{"$f":"AY61+RFM_NomCapex!AY61-RFM_NomSLDepn!AY61+RFM_IndexRAB!AY61","v":1.8512742921883275E-3},{"$f":"AZ61+RFM_NomCapex!AZ61-RFM_NomSLDepn!AZ61+RFM_IndexRAB!AZ61","v":1.2811389769605281E-3},{"$f":"BA61+RFM_NomCapex!BA61-RFM_NomSLDepn!BA61+RFM_IndexRAB!BA61","v":6.5998009744645304E-4}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M62+RFM_NomCapex!M62-RFM_NomSLDepn!M62+RFM_IndexRAB!M62","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N62","v":129.59700106404046},{"$f":"O62+RFM_NomCapex!O62-RFM_NomSLDepn!O62+RFM_IndexRAB!O62","v":130.06525585884111},{"$f":"P62+RFM_NomCapex!P62-RFM_NomSLDepn!P62+RFM_IndexRAB!P62","v":127.86928796524224},{"$f":"Q62+RFM_NomCapex!Q62-RFM_NomSLDepn!Q62+RFM_IndexRAB!Q62","v":127.36097260214763},{"$f":"R62+RFM_NomCapex!R62-RFM_NomSLDepn!R62+RFM_IndexRAB!R62","v":125.99161991076792},{"$f":"'PTRM-RFM_Rollover'!S62","v":125.2035572278639},{"$f":"T62+RFM_NomCapex!T62-RFM_NomSLDepn!T62+RFM_IndexRAB!T62","v":124.44823287954279},{"$f":"U62+RFM_NomCapex!U62-RFM_NomSLDepn!U62+RFM_IndexRAB!U62","v":120.76591750248539},{"$f":"V62+RFM_NomCapex!V62-RFM_NomSLDepn!V62+RFM_IndexRAB!V62","v":116.49267437990392},{"$f":"W62+RFM_NomCapex!W62-RFM_NomSLDepn!W62+RFM_IndexRAB!W62","v":113.14329255877546},{"$f":"'PTRM-RFM_Rollover'!X62","v":109.72120692914113},{"$f":"Y62+RFM_NomCapex!Y62-RFM_NomSLDepn!Y62+RFM_IndexRAB!Y62","v":106.69915247590734},{"$f":"Z62+RFM_NomCapex!Z62-RFM_NomSLDepn!Z62+RFM_IndexRAB!Z62","v":102.5510945265612},{"$f":"AA62+RFM_NomCapex!AA62-RFM_NomSLDepn!AA62+RFM_IndexRAB!AA62","v":99.600872652581927},{"$f":"AB62+RFM_NomCapex!AB62-RFM_NomSLDepn!AB62+RFM_IndexRAB!AB62","v":96.798730255793188},{"$f":"'PTRM-RFM_Rollover'!AC62","v":92.516276524659048},{"$f":"AD62+RFM_NomCapex!AD62-RFM_NomSLDepn!AD62+RFM_IndexRAB!AD62","v":89.491178881853116},{"$f":"AE62+RFM_NomCapex!AE62-RFM_NomSLDepn!AE62+RFM_IndexRAB!AE62","v":84.818757726983506},{"$f":"AF62+RFM_NomCapex!AF62-RFM_NomSLDepn!AF62+RFM_IndexRAB!AF62","v":80.271165613752117},{"$f":"AG62+RFM_NomCapex!AG62-RFM_NomSLDepn!AG62+RFM_IndexRAB!AG62","v":75.26303937918513},{"$f":"'PTRM-RFM_Rollover'!AH62","v":69.58528007055645},{"$f":"AI62+RFM_NomCapex!AI62-RFM_NomSLDepn!AI62+RFM_IndexRAB!AI62","v":63.541210827617498},{"$f":"AJ62+RFM_NomCapex!AJ62-RFM_NomSLDepn!AJ62+RFM_IndexRAB!AJ62","v":56.436231358704518},{"$f":"AK62+RFM_NomCapex!AK62-RFM_NomSLDepn!AK62+RFM_IndexRAB!AK62","v":50.30575141745809},{"$f":"AL62+RFM_NomCapex!AL62-RFM_NomSLDepn!AL62+RFM_IndexRAB!AL62","v":43.654126095608142},{"$f":"'PTRM-RFM_Rollover'!AM62","v":35.041530828021315},{"$f":"AN62+RFM_NomCapex!AN62-RFM_NomSLDepn!AN62+RFM_IndexRAB!AN62","v":26.67423615539132},{"$f":"AO62+RFM_NomCapex!AO62-RFM_NomSLDepn!AO62+RFM_IndexRAB!AO62","v":18.313712744227047},{"$f":"AP62+RFM_NomCapex!AP62-RFM_NomSLDepn!AP62+RFM_IndexRAB!AP62","v":9.9792455158896747},{"$f":"AQ62+RFM_NomCapex!AQ62-RFM_NomSLDepn!AQ62+RFM_IndexRAB!AQ62","v":0.60815154734986776},{"$f":"'PTRM-RFM_Rollover'!AR62","v":0.62104703029892505},{"$f":"AS62+RFM_NomCapex!AS62-RFM_NomSLDepn!AS62+RFM_IndexRAB!AS62","v":0.50900073440494542},{"$f":"AT62+RFM_NomCapex!AT62-RFM_NomSLDepn!AT62+RFM_IndexRAB!AT62","v":0.39270278780773837},{"$f":"AU62+RFM_NomCapex!AU62-RFM_NomSLDepn!AU62+RFM_IndexRAB!AU62","v":0.26987940886089912},{"$f":"AV62+RFM_NomCapex!AV62-RFM_NomSLDepn!AV62+RFM_IndexRAB!AV62","v":0.14246270376474232},{"$f":"'PTRM-RFM_Rollover'!AW62","v":3.4324409804869453E-3},{"$f":"AX62+RFM_NomCapex!AX62-RFM_NomSLDepn!AX62+RFM_IndexRAB!AX62","v":2.8423348103207118E-3},{"$f":"AY62+RFM_NomCapex!AY62-RFM_NomSLDepn!AY62+RFM_IndexRAB!AY62","v":2.117584402677682E-3},{"$f":"AZ62+RFM_NomCapex!AZ62-RFM_NomSLDepn!AZ62+RFM_IndexRAB!AZ62","v":1.4654337969913728E-3},{"$f":"BA62+RFM_NomCapex!BA62-RFM_NomSLDepn!BA62+RFM_IndexRAB!BA62","v":7.5491976868446379E-4}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N63","v":132.78482597928635},{"$f":"O63+RFM_NomCapex!O63-RFM_NomSLDepn!O63+RFM_IndexRAB!O63","v":133.41657048254228},{"$f":"P63+RFM_NomCapex!P63-RFM_NomSLDepn!P63+RFM_IndexRAB!P63","v":131.32715541949068},{"$f":"Q63+RFM_NomCapex!Q63-RFM_NomSLDepn!Q63+RFM_IndexRAB!Q63","v":130.97726974009933},{"$f":"R63+RFM_NomCapex!R63-RFM_NomSLDepn!R63+RFM_IndexRAB!R63","v":129.75343014494521},{"$f":"'PTRM-RFM_Rollover'!S63","v":129.13859085015264},{"$f":"T63+RFM_NomCapex!T63-RFM_NomSLDepn!T63+RFM_IndexRAB!T63","v":128.58194006722343},{"$f":"U63+RFM_NomCapex!U63-RFM_NomSLDepn!U63+RFM_IndexRAB!U63","v":125.01795050775276},{"$f":"V63+RFM_NomCapex!V63-RFM_NomSLDepn!V63+RFM_IndexRAB!V63","v":120.84989003171178},{"$f":"W63+RFM_NomCapex!W63-RFM_NomSLDepn!W63+RFM_IndexRAB!W63","v":117.64643959551786},{"$f":"'PTRM-RFM_Rollover'!X63","v":114.3789806172462},{"$f":"Y63+RFM_NomCapex!Y63-RFM_NomSLDepn!Y63+RFM_IndexRAB!Y63","v":111.53612013864631},{"$f":"Z63+RFM_NomCapex!Z63-RFM_NomSLDepn!Z63+RFM_IndexRAB!Z63","v":107.53301152032147},{"$f":"AA63+RFM_NomCapex!AA63-RFM_NomSLDepn!AA63+RFM_IndexRAB!AA63","v":104.7984172707059},{"$f":"AB63+RFM_NomCapex!AB63-RFM_NomSLDepn!AB63+RFM_IndexRAB!AB63","v":102.24314251265463},{"$f":"'PTRM-RFM_Rollover'!AC63","v":98.153667826543426},{"$f":"AD63+RFM_NomCapex!AD63-RFM_NomSLDepn!AD63+RFM_IndexRAB!AD63","v":95.422739450547212},{"$f":"AE63+RFM_NomCapex!AE63-RFM_NomSLDepn!AE63+RFM_IndexRAB!AE63","v":90.976106607289339},{"$f":"AF63+RFM_NomCapex!AF63-RFM_NomSLDepn!AF63+RFM_IndexRAB!AF63","v":86.693638419552187},{"$f":"AG63+RFM_NomCapex!AG63-RFM_NomSLDepn!AG63+RFM_IndexRAB!AG63","v":81.954122837913104},{"$f":"'PTRM-RFM_Rollover'!AH63","v":76.529587579133533},{"$f":"AI63+RFM_NomCapex!AI63-RFM_NomSLDepn!AI63+RFM_IndexRAB!AI63","v":70.75529623912044},{"$f":"AJ63+RFM_NomCapex!AJ63-RFM_NomSLDepn!AJ63+RFM_IndexRAB!AJ63","v":63.852374894780695},{"$f":"AK63+RFM_NomCapex!AK63-RFM_NomSLDepn!AK63+RFM_IndexRAB!AK63","v":58.089794750359637},{"$f":"AL63+RFM_NomCapex!AL63-RFM_NomSLDepn!AL63+RFM_IndexRAB!AL63","v":51.828005227518751},{"$f":"'PTRM-RFM_Rollover'!AM63","v":43.367512064374054},{"$f":"AN63+RFM_NomCapex!AN63-RFM_NomSLDepn!AN63+RFM_IndexRAB!AN63","v":35.19669752794988},{"$f":"AO63+RFM_NomCapex!AO63-RFM_NomSLDepn!AO63+RFM_IndexRAB!AO63","v":27.11041654490624},{"$f":"AP63+RFM_NomCapex!AP63-RFM_NomSLDepn!AP63+RFM_IndexRAB!AP63","v":19.251565699948134},{"$f":"AQ63+RFM_NomCapex!AQ63-RFM_NomSLDepn!AQ63+RFM_IndexRAB!AQ63","v":10.12815230829599},{"$f":"'PTRM-RFM_Rollover'!AR63","v":0.74570854080437299},{"$f":"AS63+RFM_NomCapex!AS63-RFM_NomSLDepn!AS63+RFM_IndexRAB!AS63","v":0.61117141923820428},{"$f":"AT63+RFM_NomCapex!AT63-RFM_NomSLDepn!AT63+RFM_IndexRAB!AT63","v":0.4715292217482564},{"$f":"AU63+RFM_NomCapex!AU63-RFM_NomSLDepn!AU63+RFM_IndexRAB!AU63","v":0.32405175511094653},{"$f":"AV63+RFM_NomCapex!AV63-RFM_NomSLDepn!AV63+RFM_IndexRAB!AV63","v":0.17105895328461335},{"$f":"'PTRM-RFM_Rollover'!AW63","v":4.1214278952821336E-3},{"$f":"AX63+RFM_NomCapex!AX63-RFM_NomSLDepn!AX63+RFM_IndexRAB!AX63","v":3.4128709106967226E-3},{"$f":"AY63+RFM_NomCapex!AY63-RFM_NomSLDepn!AY63+RFM_IndexRAB!AY63","v":2.542642823991696E-3},{"$f":"AZ63+RFM_NomCapex!AZ63-RFM_NomSLDepn!AZ63+RFM_IndexRAB!AZ63","v":1.7595873502106467E-3},{"$f":"BA63+RFM_NomCapex!BA63-RFM_NomSLDepn!BA63+RFM_IndexRAB!BA63","v":9.0645328238526306E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":1038.6956808504992},1120.0231099243128,1247.3213681671273,1337.3042355108032,1426.9810875178048,1515.4381506541295,1645.965113411567,1761.5397171012542,1925.6177916750103,2010.2177873586068,2046.5970886358723,2034.6622749890621,1979.5604855293925,1949.7919076174051,1905.3748115821618,1868.4315945742358,1828.7605866930833,1743.9227471582374,1649.5731724654961,1567.514971463326,1482.9697626393915,1402.9656549060808,1306.0164122347478,1222.7316203211683,1138.2703100234464,1032.6613425928044,937.77682667618956,820.4180096696922,700.39976985641852,571.21135193683347,431.30205221407545,362.0162084525308,{"$f":"SUM(AK53:AK63)","v":293.22962943908726},237.00405579921141,184.91944969907985,131.6706148529824,89.033419053390816,55.064172022828302,29.996353496770144,11.512996169155166,2.1584015501651295,1.7689932011204164,1.364808564579103,0.93794528598363658,0.4951182529582861,1.1929186634331904E-2,9.8782522734724761E-3,7.3593701329824606E-3,5.0927987582415997E-3,2.623387184165488E-3]
[]
[]
["Approach D"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D71","v":1038.6956808504992},{"$f":"E71+RFM_NomCapex!E71-RFM_NomSLDepn!E71+RFM_IndexRAB!E71","v":1015.6881599654705},{"$f":"F71+RFM_NomCapex!F71-RFM_NomSLDepn!F71+RFM_IndexRAB!F71","v":1029.8623679993964},{"$f":"G71+RFM_NomCapex!G71-RFM_NomSLDepn!G71+RFM_IndexRAB!G71","v":1011.4353017724445},{"$f":"H71+RFM_NomCapex!H71-RFM_NomSLDepn!H71+RFM_IndexRAB!H71","v":992.32293599481261},{"$f":"'PTRM-RFM_Rollover'!I71","v":971.92639662775127},{"$f":"J71+RFM_NomCapex!J71-RFM_NomSLDepn!J71+RFM_IndexRAB!J71","v":975.3127435296791},{"$f":"K71+RFM_NomCapex!K71-RFM_NomSLDepn!K71+RFM_IndexRAB!K71","v":966.83102192211072},{"$f":"L71+RFM_NomCapex!L71-RFM_NomSLDepn!L71+RFM_IndexRAB!L71","v":979.91329020335058},{"$f":"M71+RFM_NomCapex!M71-RFM_NomSLDepn!M71+RFM_IndexRAB!M71","v":950.82683075870295},{"$f":"'PTRM-RFM_Rollover'!N71","v":900.7706035965889},{"$f":"O71+RFM_NomCapex!O71-RFM_NomSLDepn!O71+RFM_IndexRAB!O71","v":890.10771056874717},{"$f":"P71+RFM_NomCapex!P71-RFM_NomSLDepn!P71+RFM_IndexRAB!P71","v":860.13963230828278},{"$f":"Q71+RFM_NomCapex!Q71-RFM_NomSLDepn!Q71+RFM_IndexRAB!Q71","v":840.95253649987467},{"$f":"R71+RFM_NomCapex!R71-RFM_NomSLDepn!R71+RFM_IndexRAB!R71","v":815.02401514980181},{"$f":"'PTRM-RFM_Rollover'!S71","v":791.9075367630586},{"$f":"T71+RFM_NomCapex!T71-RFM_NomSLDepn!T71+RFM_IndexRAB!T71","v":766.67185092164789},{"$f":"U71+RFM_NomCapex!U71-RFM_NomSLDepn!U71+RFM_IndexRAB!U71","v":721.85192376593045},{"$f":"V71+RFM_NomCapex!V71-RFM_NomSLDepn!V71+RFM_IndexRAB!V71","v":672.79501018125018},{"$f":"W71+RFM_NomCapex!W71-RFM_NomSLDepn!W71+RFM_IndexRAB!W71","v":628.50411549849525},{"$f":"'PTRM-RFM_Rollover'!X71","v":582.74336800172216},{"$f":"Y71+RFM_NomCapex!Y71-RFM_NomSLDepn!Y71+RFM_IndexRAB!Y71","v":538.49441698592091},{"$f":"Z71+RFM_NomCapex!Z71-RFM_NomSLDepn!Z71+RFM_IndexRAB!Z71","v":487.02199655651077},{"$f":"AA71+RFM_NomCapex!AA71-RFM_NomSLDepn!AA71+RFM_IndexRAB!AA71","v":440.09297685590792},{"$f":"AB71+RFM_NomCapex!AB71-RFM_NomSLDepn!AB71+RFM_IndexRAB!AB71","v":391.66197344070321},{"$f":"'PTRM-RFM_Rollover'!AC71","v":334.54787606777336},{"$f":"AD71+RFM_NomCapex!AD71-RFM_NomSLDepn!AD71+RFM_IndexRAB!AD71","v":279.57381815381427},{"$f":"AE71+RFM_NomCapex!AE71-RFM_NomSLDepn!AE71+RFM_IndexRAB!AE71","v":215.69827572767622},{"$f":"AF71+RFM_NomCapex!AF71-RFM_NomSLDepn!AF71+RFM_IndexRAB!AF71","v":149.35417566117212},{"$f":"AG71+RFM_NomCapex!AG71-RFM_NomSLDepn!AG71+RFM_IndexRAB!AG71","v":78.441383747331741},{"$f":"'PTRM-RFM_Rollover'!AH71","v":2.7680954649717049},{"$f":"AI71+RFM_NomCapex!AI71-RFM_NomSLDepn!AI71+RFM_IndexRAB!AI71","v":2.2750644329059755},{"$f":"AJ71+RFM_NomCapex!AJ71-RFM_NomSLDepn!AJ71+RFM_IndexRAB!AJ71","v":1.7287900499569047},{"$f":"AK71+RFM_NomCapex!AK71-RFM_NomSLDepn!AK71+RFM_IndexRAB!AK71","v":1.2014335612640958},{"$f":"AL71+RFM_NomCapex!AL71-RFM_NomSLDepn!AL71+RFM_IndexRAB!AL71","v":0.63194935779424233},{"$f":"'PTRM-RFM_Rollover'!AM71","v":-3.3779892391049655E-3},{"$f":"AN71+RFM_NomCapex!AN71-RFM_NomSLDepn!AN71+RFM_IndexRAB!AN71","v":-2.7415468363728717E-3},{"$f":"AO71+RFM_NomCapex!AO71-RFM_NomSLDepn!AO71+RFM_IndexRAB!AO71","v":-2.1116889348046651E-3},{"$f":"AP71+RFM_NomCapex!AP71-RFM_NomSLDepn!AP71+RFM_IndexRAB!AP71","v":-1.4995460582063181E-3},{"$f":"AQ71+RFM_NomCapex!AQ71-RFM_NomSLDepn!AQ71+RFM_IndexRAB!AQ71","v":-7.8890367191585854E-4},{"$f":"'PTRM-RFM_Rollover'!AR71","v":-5.8084849843512018E-5},{"$f":"AS71+RFM_NomCapex!AS71-RFM_NomSLDepn!AS71+RFM_IndexRAB!AS71","v":-4.7605462687613418E-5},{"$f":"AT71+RFM_NomCapex!AT71-RFM_NomSLDepn!AT71+RFM_IndexRAB!AT71","v":-3.6728430135092988E-5},{"$f":"AU71+RFM_NomCapex!AU71-RFM_NomSLDepn!AU71+RFM_IndexRAB!AU71","v":-2.5241091535363942E-5},{"$f":"AV71+RFM_NomCapex!AV71-RFM_NomSLDepn!AV71+RFM_IndexRAB!AV71","v":-1.3324151558204651E-5},{"$f":"'PTRM-RFM_Rollover'!AW71","v":-3.2102692585510054E-7},{"$f":"AX71+RFM_NomCapex!AX71-RFM_NomSLDepn!AX71+RFM_IndexRAB!AX71","v":-3.3124430449070333E-7},{"$f":"AY71+RFM_NomCapex!AY71-RFM_NomSLDepn!AY71+RFM_IndexRAB!AY71","v":-3.3087825519483079E-7},{"$f":"AZ71+RFM_NomCapex!AZ71-RFM_NomSLDepn!AZ71+RFM_IndexRAB!AZ71","v":-3.4160678065551718E-7},{"$f":"BA71+RFM_NomCapex!BA71-RFM_NomSLDepn!BA71+RFM_IndexRAB!BA71","v":-3.4945554757871202E-7}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E72+RFM_NomCapex!E72-RFM_NomSLDepn!E72+RFM_IndexRAB!E72","v":104.33494995884223},{"$f":"F72+RFM_NomCapex!F72-RFM_NomSLDepn!F72+RFM_IndexRAB!F72","v":105.96974385867659},{"$f":"G72+RFM_NomCapex!G72-RFM_NomSLDepn!G72+RFM_IndexRAB!G72","v":104.26781629982293},{"$f":"H72+RFM_NomCapex!H72-RFM_NomSLDepn!H72+RFM_IndexRAB!H72","v":102.50274399838924},{"$f":"'PTRM-RFM_Rollover'!I72","v":100.613115232402},{"$f":"J72+RFM_NomCapex!J72-RFM_NomSLDepn!J72+RFM_IndexRAB!J72","v":101.12139507294998},{"$f":"K72+RFM_NomCapex!K72-RFM_NomSLDepn!K72+RFM_IndexRAB!K72","v":100.41339782022892},{"$f":"L72+RFM_NomCapex!L72-RFM_NomSLDepn!L72+RFM_IndexRAB!L72","v":101.95685565043951},{"$f":"M72+RFM_NomCapex!M72-RFM_NomSLDepn!M72+RFM_IndexRAB!M72","v":99.134458238515847},{"$f":"'PTRM-RFM_Rollover'!N72","v":94.132709095200724},{"$f":"O72+RFM_NomCapex!O72-RFM_NomSLDepn!O72+RFM_IndexRAB!O72","v":93.241575123462823},{"$f":"P72+RFM_NomCapex!P72-RFM_NomSLDepn!P72+RFM_IndexRAB!P72","v":90.345627823369767},{"$f":"Q72+RFM_NomCapex!Q72-RFM_NomSLDepn!Q72+RFM_IndexRAB!Q72","v":88.591538416548786},{"$f":"R72+RFM_NomCapex!R72-RFM_NomSLDepn!R72+RFM_IndexRAB!R72","v":86.145087887166284},{"$f":"'PTRM-RFM_Rollover'!S72","v":84.012197242606589},{"$f":"T72+RFM_NomCapex!T72-RFM_NomSLDepn!T72+RFM_IndexRAB!T72","v":81.696715077912586},{"$f":"U72+RFM_NomCapex!U72-RFM_NomSLDepn!U72+RFM_IndexRAB!U72","v":77.322511479313718},{"$f":"V72+RFM_NomCapex!V72-RFM_NomSLDepn!V72+RFM_IndexRAB!V72","v":72.507642749841551},{"$f":"W72+RFM_NomCapex!W72-RFM_NomSLDepn!W72+RFM_IndexRAB!W72","v":68.217442661419128},{"$f":"'PTRM-RFM_Rollover'!X72","v":63.789166536661455},{"$f":"Y72+RFM_NomCapex!Y72-RFM_NomSLDepn!Y72+RFM_IndexRAB!Y72","v":59.537915777073721},{"$f":"Z72+RFM_NomCapex!Z72-RFM_NomSLDepn!Z72+RFM_IndexRAB!Z72","v":54.522073982834016},{"$f":"AA72+RFM_NomCapex!AA72-RFM_NomSLDepn!AA72+RFM_IndexRAB!AA72","v":50.041771524608947},{"$f":"AB72+RFM_NomCapex!AB72-RFM_NomSLDepn!AB72+RFM_IndexRAB!AB72","v":45.445132753803854},{"$f":"'PTRM-RFM_Rollover'!AC72","v":39.915258653874503},{"$f":"AD72+RFM_NomCapex!AD72-RFM_NomSLDepn!AD72+RFM_IndexRAB!AD72","v":34.718358743283119},{"$f":"AE72+RFM_NomCapex!AE72-RFM_NomSLDepn!AE72+RFM_IndexRAB!AE72","v":28.550497249588322},{"$f":"AF72+RFM_NomCapex!AF72-RFM_NomSLDepn!AF72+RFM_IndexRAB!AF72","v":22.17843093781239},{"$f":"AG72+RFM_NomCapex!AG72-RFM_NomSLDepn!AG72+RFM_IndexRAB!AG72","v":15.351077231189656},{"$f":"'PTRM-RFM_Rollover'!AH72","v":8.0280959771564859},{"$f":"AI72+RFM_NomCapex!AI72-RFM_NomSLDepn!AI72+RFM_IndexRAB!AI72","v":4.8647225530698834E-3},{"$f":"AJ72+RFM_NomCapex!AJ72-RFM_NomSLDepn!AJ72+RFM_IndexRAB!AJ72","v":4.9449855293893291E-3},{"$f":"AK72+RFM_NomCapex!AK72-RFM_NomSLDepn!AK72+RFM_IndexRAB!AK72","v":5.1340174027782338E-3},{"$f":"AL72+RFM_NomCapex!AL72-RFM_NomSLDepn!AL72+RFM_IndexRAB!AL72","v":5.3333395827625668E-3},{"$f":"'PTRM-RFM_Rollover'!AM72","v":5.3731872197850389E-3},{"$f":"AN72+RFM_NomCapex!AN72-RFM_NomSLDepn!AN72+RFM_IndexRAB!AN72","v":4.360832252841609E-3},{"$f":"AO72+RFM_NomCapex!AO72-RFM_NomSLDepn!AO72+RFM_IndexRAB!AO72","v":3.3589509005245632E-3},{"$f":"AP72+RFM_NomCapex!AP72-RFM_NomSLDepn!AP72+RFM_IndexRAB!AP72","v":2.3852478930833122E-3},{"$f":"AQ72+RFM_NomCapex!AQ72-RFM_NomSLDepn!AQ72+RFM_IndexRAB!AQ72","v":1.2548669718980305E-3},{"$f":"'PTRM-RFM_Rollover'!AR72","v":9.239247100887259E-5},{"$f":"AS72+RFM_NomCapex!AS72-RFM_NomSLDepn!AS72+RFM_IndexRAB!AS72","v":7.5723469081509238E-5},{"$f":"AT72+RFM_NomCapex!AT72-RFM_NomSLDepn!AT72+RFM_IndexRAB!AT72","v":5.8421953841669821E-5},{"$f":"AU72+RFM_NomCapex!AU72-RFM_NomSLDepn!AU72+RFM_IndexRAB!AU72","v":4.0149657340878938E-5},{"$f":"AV72+RFM_NomCapex!AV72-RFM_NomSLDepn!AV72+RFM_IndexRAB!AV72","v":2.1194016854237506E-5},{"$f":"'PTRM-RFM_Rollover'!AW72","v":5.1064039969190918E-7},{"$f":"AX72+RFM_NomCapex!AX72-RFM_NomSLDepn!AX72+RFM_IndexRAB!AX72","v":4.2285096578543058E-7},{"$f":"AY72+RFM_NomCapex!AY72-RFM_NomSLDepn!AY72+RFM_IndexRAB!AY72","v":3.1503065949622868E-7},{"$f":"AZ72+RFM_NomCapex!AZ72-RFM_NomSLDepn!AZ72+RFM_IndexRAB!AZ72","v":2.1801094441878711E-7},{"$f":"BA72+RFM_NomCapex!BA72-RFM_NomSLDepn!BA72+RFM_IndexRAB!BA72","v":1.1230856833601547E-7}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F73+RFM_NomCapex!F73-RFM_NomSLDepn!F73+RFM_IndexRAB!F73","v":111.48925630905434},{"$f":"G73+RFM_NomCapex!G73-RFM_NomSLDepn!G73+RFM_IndexRAB!G73","v":109.68497979713486},{"$f":"H73+RFM_NomCapex!H73-RFM_NomSLDepn!H73+RFM_IndexRAB!H73","v":107.81374943497605},{"$f":"'PTRM-RFM_Rollover'!I73","v":105.81093996154829},{"$f":"J73+RFM_NomCapex!J73-RFM_NomSLDepn!J73+RFM_IndexRAB!J73","v":106.49906729793177},{"$f":"K73+RFM_NomCapex!K73-RFM_NomSLDepn!K73+RFM_IndexRAB!K73","v":105.92005692597533},{"$f":"L73+RFM_NomCapex!L73-RFM_NomSLDepn!L73+RFM_IndexRAB!L73","v":107.72747877250507},{"$f":"M73+RFM_NomCapex!M73-RFM_NomSLDepn!M73+RFM_IndexRAB!M73","v":104.94293478020123},{"$f":"'PTRM-RFM_Rollover'!N73","v":99.858098919867317},{"$f":"O73+RFM_NomCapex!O73-RFM_NomSLDepn!O73+RFM_IndexRAB!O73","v":99.127979902115101},{"$f":"P73+RFM_NomCapex!P73-RFM_NomSLDepn!P73+RFM_IndexRAB!P73","v":96.283285342368586},{"$f":"Q73+RFM_NomCapex!Q73-RFM_NomSLDepn!Q73+RFM_IndexRAB!Q73","v":94.664576446310363},{"$f":"R73+RFM_NomCapex!R73-RFM_NomSLDepn!R73+RFM_IndexRAB!R73","v":92.323097270646869},{"$f":"'PTRM-RFM_Rollover'!S73","v":90.333242632714985},{"$f":"T73+RFM_NomCapex!T73-RFM_NomSLDepn!T73+RFM_IndexRAB!T73","v":88.186733613015363},{"$f":"U73+RFM_NomCapex!U73-RFM_NomSLDepn!U73+RFM_IndexRAB!U73","v":83.844574178566091},{"$f":"V73+RFM_NomCapex!V73-RFM_NomSLDepn!V73+RFM_IndexRAB!V73","v":79.03697146929936},{"$f":"W73+RFM_NomCapex!W73-RFM_NomSLDepn!W73+RFM_IndexRAB!W73","v":74.811586172691577},{"$f":"'PTRM-RFM_Rollover'!X73","v":70.454678936435002},{"$f":"Y73+RFM_NomCapex!Y73-RFM_NomSLDepn!Y73+RFM_IndexRAB!Y73","v":66.304451529136315},{"$f":"Z73+RFM_NomCapex!Z73-RFM_NomSLDepn!Z73+RFM_IndexRAB!Z73","v":61.333775934607424},{"$f":"AA73+RFM_NomCapex!AA73-RFM_NomSLDepn!AA73+RFM_IndexRAB!AA73","v":56.989761698374231},{"$f":"AB73+RFM_NomCapex!AB73-RFM_NomSLDepn!AB73+RFM_IndexRAB!AB73","v":52.561504666313212},{"$f":"'PTRM-RFM_Rollover'!AC73","v":47.118370284296653},{"$f":"AD73+RFM_NomCapex!AD73-RFM_NomSLDepn!AD73+RFM_IndexRAB!AD73","v":42.132151364090262},{"$f":"AE73+RFM_NomCapex!AE73-RFM_NomSLDepn!AE73+RFM_IndexRAB!AE73","v":36.076551674810929},{"$f":"AF73+RFM_NomCapex!AF73-RFM_NomSLDepn!AF73+RFM_IndexRAB!AF73","v":29.856054055915614},{"$f":"AG73+RFM_NomCapex!AG73-RFM_NomSLDepn!AG73+RFM_IndexRAB!AG73","v":23.173832687502053},{"$f":"'PTRM-RFM_Rollover'!AH73","v":15.967549185658436},{"$f":"AI73+RFM_NomCapex!AI73-RFM_NomSLDepn!AI73+RFM_IndexRAB!AI73","v":8.2058390193341033},{"$f":"AJ73+RFM_NomCapex!AJ73-RFM_NomSLDepn!AJ73+RFM_IndexRAB!AJ73","v":-7.7941607508252353E-2},{"$f":"AK73+RFM_NomCapex!AK73-RFM_NomSLDepn!AK73+RFM_IndexRAB!AK73","v":-8.0921079944453217E-2},{"$f":"AL73+RFM_NomCapex!AL73-RFM_NomSLDepn!AL73+RFM_IndexRAB!AL73","v":-8.4062745582845211E-2},{"$f":"'PTRM-RFM_Rollover'!AM73","v":-8.4690813929350642E-2},{"$f":"AN73+RFM_NomCapex!AN73-RFM_NomSLDepn!AN73+RFM_IndexRAB!AN73","v":-6.8734331746827693E-2},{"$f":"AO73+RFM_NomCapex!AO73-RFM_NomSLDepn!AO73+RFM_IndexRAB!AO73","v":-5.2942932021179639E-2},{"$f":"AP73+RFM_NomCapex!AP73-RFM_NomSLDepn!AP73+RFM_IndexRAB!AP73","v":-3.7595672219397559E-2},{"$f":"AQ73+RFM_NomCapex!AQ73-RFM_NomSLDepn!AQ73+RFM_IndexRAB!AQ73","v":-1.9778894886032912E-2},{"$f":"'PTRM-RFM_Rollover'!AR73","v":-1.4562666906287945E-3},{"$f":"AS73+RFM_NomCapex!AS73-RFM_NomSLDepn!AS73+RFM_IndexRAB!AS73","v":-1.1935341107141896E-3},{"$f":"AT73+RFM_NomCapex!AT73-RFM_NomSLDepn!AT73+RFM_IndexRAB!AT73","v":-9.2083201641946042E-4},{"$f":"AU73+RFM_NomCapex!AU73-RFM_NomSLDepn!AU73+RFM_IndexRAB!AU73","v":-6.3282871414995499E-4},{"$f":"AV73+RFM_NomCapex!AV73-RFM_NomSLDepn!AV73+RFM_IndexRAB!AV73","v":-3.3405471732093184E-4},{"$f":"'PTRM-RFM_Rollover'!AW73","v":-8.0485844446055974E-6},{"$f":"AX73+RFM_NomCapex!AX73-RFM_NomSLDepn!AX73+RFM_IndexRAB!AX73","v":-6.6648696571216372E-6},{"$f":"AY73+RFM_NomCapex!AY73-RFM_NomSLDepn!AY73+RFM_IndexRAB!AY73","v":-4.9654333404191942E-6},{"$f":"AZ73+RFM_NomCapex!AZ73-RFM_NomSLDepn!AZ73+RFM_IndexRAB!AZ73","v":-3.436233202585416E-6},{"$f":"BA73+RFM_NomCapex!BA73-RFM_NomSLDepn!BA73+RFM_IndexRAB!BA73","v":-1.7701791645364431E-6}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G74+RFM_NomCapex!G74-RFM_NomSLDepn!G74+RFM_IndexRAB!G74","v":111.91613764140075},{"$f":"H74+RFM_NomCapex!H74-RFM_NomSLDepn!H74+RFM_IndexRAB!H74","v":110.26022488648351},{"$f":"'PTRM-RFM_Rollover'!I74","v":108.47972202887448},{"$f":"J74+RFM_NomCapex!J74-RFM_NomSLDepn!J74+RFM_IndexRAB!J74","v":109.33142093151569},{"$f":"K74+RFM_NomCapex!K74-RFM_NomSLDepn!K74+RFM_IndexRAB!K74","v":108.89542139209586},{"$f":"L74+RFM_NomCapex!L74-RFM_NomSLDepn!L74+RFM_IndexRAB!L74","v":110.92381266441021},{"$f":"M74+RFM_NomCapex!M74-RFM_NomSLDepn!M74+RFM_IndexRAB!M74","v":108.24388185111545},{"$f":"'PTRM-RFM_Rollover'!N74","v":103.19769019517705},{"$f":"O74+RFM_NomCapex!O74-RFM_NomSLDepn!O74+RFM_IndexRAB!O74","v":102.64622675786086},{"$f":"P74+RFM_NomCapex!P74-RFM_NomSLDepn!P74+RFM_IndexRAB!P74","v":99.920957895988664},{"$f":"Q74+RFM_NomCapex!Q74-RFM_NomSLDepn!Q74+RFM_IndexRAB!Q74","v":98.476524770283277},{"$f":"R74+RFM_NomCapex!R74-RFM_NomSLDepn!R74+RFM_IndexRAB!R74","v":96.296191250210569},{"$f":"'PTRM-RFM_Rollover'!S74","v":94.49716330605554},{"$f":"T74+RFM_NomCapex!T74-RFM_NomSLDepn!T74+RFM_IndexRAB!T74","v":92.570829361137072},{"$f":"U74+RFM_NomCapex!U74-RFM_NomSLDepn!U74+RFM_IndexRAB!U74","v":88.364344419829692},{"$f":"V74+RFM_NomCapex!V74-RFM_NomSLDepn!V74+RFM_IndexRAB!V74","v":83.678751309537603},{"$f":"W74+RFM_NomCapex!W74-RFM_NomSLDepn!W74+RFM_IndexRAB!W74","v":79.619018300378499},{"$f":"'PTRM-RFM_Rollover'!X74","v":75.437455383312852},{"$f":"Y74+RFM_NomCapex!Y74-RFM_NomSLDepn!Y74+RFM_IndexRAB!Y74","v":71.487704260097601},{"$f":"Z74+RFM_NomCapex!Z74-RFM_NomSLDepn!Z74+RFM_IndexRAB!Z74","v":66.68125784850568},{"$f":"AA74+RFM_NomCapex!AA74-RFM_NomSLDepn!AA74+RFM_IndexRAB!AA74","v":62.577648893411343},{"$f":"AB74+RFM_NomCapex!AB74-RFM_NomSLDepn!AB74+RFM_IndexRAB!AB74","v":58.423929419094087},{"$f":"'PTRM-RFM_Rollover'!AC74","v":53.197939434576611},{"$f":"AD74+RFM_NomCapex!AD74-RFM_NomSLDepn!AD74+RFM_IndexRAB!AD74","v":48.540888816994666},{"$f":"AE74+RFM_NomCapex!AE74-RFM_NomSLDepn!AE74+RFM_IndexRAB!AE74","v":42.74151035111587},{"$f":"AF74+RFM_NomCapex!AF74-RFM_NomSLDepn!AF74+RFM_IndexRAB!AF74","v":36.820445691974541},{"$f":"AG74+RFM_NomCapex!AG74-RFM_NomSLDepn!AG74+RFM_IndexRAB!AG74","v":30.442203773703511},{"$f":"'PTRM-RFM_Rollover'!AH74","v":23.523939695461447},{"$f":"AI74+RFM_NomCapex!AI74-RFM_NomSLDepn!AI74+RFM_IndexRAB!AI74","v":16.114078804029731},{"$f":"AJ74+RFM_NomCapex!AJ74-RFM_NomSLDepn!AJ74+RFM_IndexRAB!AJ74","v":8.111006565068454},{"$f":"AK74+RFM_NomCapex!AK74-RFM_NomSLDepn!AK74+RFM_IndexRAB!AK74","v":1.5698638576981394E-2},{"$f":"AL74+RFM_NomCapex!AL74-RFM_NomSLDepn!AL74+RFM_IndexRAB!AL74","v":1.6308119733445099E-2},{"$f":"'PTRM-RFM_Rollover'!AM74","v":1.642996459735694E-2},{"$f":"AN74+RFM_NomCapex!AN74-RFM_NomSLDepn!AN74+RFM_IndexRAB!AN74","v":1.333441709705889E-2},{"$f":"AO74+RFM_NomCapex!AO74-RFM_NomSLDepn!AO74+RFM_IndexRAB!AO74","v":1.0270895489490617E-2},{"$f":"AP74+RFM_NomCapex!AP74-RFM_NomSLDepn!AP74+RFM_IndexRAB!AP74","v":7.2935367476078513E-3},{"$f":"AQ74+RFM_NomCapex!AQ74-RFM_NomSLDepn!AQ74+RFM_IndexRAB!AQ74","v":3.837093158928113E-3},{"$f":"'PTRM-RFM_Rollover'!AR74","v":2.8251482139846833E-4},{"$f":"AS74+RFM_NomCapex!AS74-RFM_NomSLDepn!AS74+RFM_IndexRAB!AS74","v":2.3154486626059191E-4},{"$f":"AT74+RFM_NomCapex!AT74-RFM_NomSLDepn!AT74+RFM_IndexRAB!AT74","v":1.7864083160784718E-4},{"$f":"AU74+RFM_NomCapex!AU74-RFM_NomSLDepn!AU74+RFM_IndexRAB!AU74","v":1.2276837223867344E-4},{"$f":"AV74+RFM_NomCapex!AV74-RFM_NomSLDepn!AV74+RFM_IndexRAB!AV74","v":6.4806404904096948E-5},{"$f":"'PTRM-RFM_Rollover'!AW74","v":1.5614203164232761E-6},{"$f":"AX74+RFM_NomCapex!AX74-RFM_NomSLDepn!AX74+RFM_IndexRAB!AX74","v":1.2929805185702707E-6},{"$f":"AY74+RFM_NomCapex!AY74-RFM_NomSLDepn!AY74+RFM_IndexRAB!AY74","v":9.6329094276601691E-7},{"$f":"AZ74+RFM_NomCapex!AZ74-RFM_NomSLDepn!AZ74+RFM_IndexRAB!AZ74","v":6.6662707851455089E-7},{"$f":"BA74+RFM_NomCapex!BA74-RFM_NomSLDepn!BA74+RFM_IndexRAB!BA74","v":3.4341364375805188E-7}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H75+RFM_NomCapex!H75-RFM_NomSLDepn!H75+RFM_IndexRAB!H75","v":114.08143320314349},{"$f":"'PTRM-RFM_Rollover'!I75","v":112.37137182703434},{"$f":"J75+RFM_NomCapex!J75-RFM_NomSLDepn!J75+RFM_IndexRAB!J75","v":113.39464027359091},{"$f":"K75+RFM_NomCapex!K75-RFM_NomSLDepn!K75+RFM_IndexRAB!K75","v":113.09500863123208},{"$f":"L75+RFM_NomCapex!L75-RFM_NomSLDepn!L75+RFM_IndexRAB!L75","v":115.36531212730532},{"$f":"M75+RFM_NomCapex!M75-RFM_NomSLDepn!M75+RFM_IndexRAB!M75","v":112.7578673114953},{"$f":"'PTRM-RFM_Rollover'!N75","v":107.6916055138386},{"$f":"O75+RFM_NomCapex!O75-RFM_NomSLDepn!O75+RFM_IndexRAB!O75","v":107.31038436604948},{"$f":"P75+RFM_NomCapex!P75-RFM_NomSLDepn!P75+RFM_IndexRAB!P75","v":104.67168567758443},{"$f":"Q75+RFM_NomCapex!Q75-RFM_NomSLDepn!Q75+RFM_IndexRAB!Q75","v":103.38284657093976},{"$f":"R75+RFM_NomCapex!R75-RFM_NomSLDepn!R75+RFM_IndexRAB!R75","v":101.33662343593907},{"$f":"'PTRM-RFM_Rollover'!S75","v":99.705453919091241},{"$f":"T75+RFM_NomCapex!T75-RFM_NomSLDepn!T75+RFM_IndexRAB!T75","v":97.974212737283224},{"$f":"U75+RFM_NomCapex!U75-RFM_NomSLDepn!U75+RFM_IndexRAB!U75","v":93.852921478618882},{"$f":"V75+RFM_NomCapex!V75-RFM_NomSLDepn!V75+RFM_IndexRAB!V75","v":89.23346953633461},{"$f":"W75+RFM_NomCapex!W75-RFM_NomSLDepn!W75+RFM_IndexRAB!W75","v":85.290237574018576},{"$f":"'PTRM-RFM_Rollover'!X75","v":81.233334044811272},{"$f":"Y75+RFM_NomCapex!Y75-RFM_NomSLDepn!Y75+RFM_IndexRAB!Y75","v":77.436077168949822},{"$f":"Z75+RFM_NomCapex!Z75-RFM_NomSLDepn!Z75+RFM_IndexRAB!Z75","v":72.736405534206554},{"$f":"AA75+RFM_NomCapex!AA75-RFM_NomSLDepn!AA75+RFM_IndexRAB!AA75","v":68.822974125616597},{"$f":"AB75+RFM_NomCapex!AB75-RFM_NomSLDepn!AB75+RFM_IndexRAB!AB75","v":64.892585335359385},{"$f":"'PTRM-RFM_Rollover'!AC75","v":59.820817915272578},{"$f":"AD75+RFM_NomCapex!AD75-RFM_NomSLDepn!AD75+RFM_IndexRAB!AD75","v":55.434567761817448},{"$f":"AE75+RFM_NomCapex!AE75-RFM_NomSLDepn!AE75+RFM_IndexRAB!AE75","v":49.820653554533855},{"$f":"AF75+RFM_NomCapex!AF75-RFM_NomSLDepn!AF75+RFM_IndexRAB!AF75","v":44.126305602581319},{"$f":"AG75+RFM_NomCapex!AG75-RFM_NomSLDepn!AG75+RFM_IndexRAB!AG75","v":37.973945304006115},{"$f":"'PTRM-RFM_Rollover'!AH75","v":31.259513622513783},{"$f":"AI75+RFM_NomCapex!AI75-RFM_NomSLDepn!AI75+RFM_IndexRAB!AI75","v":24.087264183123345},{"$f":"AJ75+RFM_NomCapex!AJ75-RFM_NomSLDepn!AJ75+RFM_IndexRAB!AJ75","v":16.243617842593057},{"$f":"AK75+RFM_NomCapex!AK75-RFM_NomSLDepn!AK75+RFM_IndexRAB!AK75","v":8.4875314807222253},{"$f":"AL75+RFM_NomCapex!AL75-RFM_NomSLDepn!AL75+RFM_IndexRAB!AL75","v":0.11979043666033867},{"$f":"'PTRM-RFM_Rollover'!AM75","v":0.12068544170637628},{"$f":"AN75+RFM_NomCapex!AN75-RFM_NomSLDepn!AN75+RFM_IndexRAB!AN75","v":9.7947260185483803E-2},{"$f":"AO75+RFM_NomCapex!AO75-RFM_NomSLDepn!AO75+RFM_IndexRAB!AO75","v":7.5444323176971834E-2},{"$f":"AP75+RFM_NomCapex!AP75-RFM_NomSLDepn!AP75+RFM_IndexRAB!AP75","v":5.3574290971286735E-2},{"$f":"AQ75+RFM_NomCapex!AQ75-RFM_NomSLDepn!AQ75+RFM_IndexRAB!AQ75","v":2.818516619495632E-2},{"$f":"'PTRM-RFM_Rollover'!AR75","v":2.0751977770272763E-3},{"$f":"AS75+RFM_NomCapex!AS75-RFM_NomSLDepn!AS75+RFM_IndexRAB!AS75","v":1.7008006495643042E-3},{"$f":"AT75+RFM_NomCapex!AT75-RFM_NomSLDepn!AT75+RFM_IndexRAB!AT75","v":1.3121968426429546E-3},{"$f":"AU75+RFM_NomCapex!AU75-RFM_NomSLDepn!AU75+RFM_IndexRAB!AU75","v":9.017886279304901E-4},{"$f":"AV75+RFM_NomCapex!AV75-RFM_NomSLDepn!AV75+RFM_IndexRAB!AV75","v":4.7603204224258295E-4},{"$f":"'PTRM-RFM_Rollover'!AW75","v":1.1469330896011778E-5},{"$f":"AX75+RFM_NomCapex!AX75-RFM_NomSLDepn!AX75+RFM_IndexRAB!AX75","v":9.4975204649247446E-6},{"$f":"AY75+RFM_NomCapex!AY75-RFM_NomSLDepn!AY75+RFM_IndexRAB!AY75","v":7.0758030080092614E-6},{"$f":"AZ75+RFM_NomCapex!AZ75-RFM_NomSLDepn!AZ75+RFM_IndexRAB!AZ75","v":4.8966741801074156E-6},{"$f":"BA75+RFM_NomCapex!BA75-RFM_NomSLDepn!BA75+RFM_IndexRAB!BA75","v":2.522526876996572E-6}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I76","v":116.23660497651912},{"$f":"J76+RFM_NomCapex!J76-RFM_NomSLDepn!J76+RFM_IndexRAB!J76","v":117.43121217159648},{"$f":"K76+RFM_NomCapex!K76-RFM_NomSLDepn!K76+RFM_IndexRAB!K76","v":117.26802938356579},{"$f":"L76+RFM_NomCapex!L76-RFM_NomSLDepn!L76+RFM_IndexRAB!L76","v":119.77972309723735},{"$f":"M76+RFM_NomCapex!M76-RFM_NomSLDepn!M76+RFM_IndexRAB!M76","v":117.24538891477526},{"$f":"'PTRM-RFM_Rollover'!N76","v":112.1602591078138},{"$f":"O76+RFM_NomCapex!O76-RFM_NomSLDepn!O76+RFM_IndexRAB!O76","v":111.94935118191336},{"$f":"P76+RFM_NomCapex!P76-RFM_NomSLDepn!P76+RFM_IndexRAB!P76","v":109.39782210011374},{"$f":"Q76+RFM_NomCapex!Q76-RFM_NomSLDepn!Q76+RFM_IndexRAB!Q76","v":108.26485854176808},{"$f":"R76+RFM_NomCapex!R76-RFM_NomSLDepn!R76+RFM_IndexRAB!R76","v":106.35320397870295},{"$f":"'PTRM-RFM_Rollover'!S76","v":104.8902520829638},{"$f":"T76+RFM_NomCapex!T76-RFM_NomSLDepn!T76+RFM_IndexRAB!T76","v":103.35422170069486},{"$f":"U76+RFM_NomCapex!U76-RFM_NomSLDepn!U76+RFM_IndexRAB!U76","v":99.318790124007023},{"$f":"V76+RFM_NomCapex!V76-RFM_NomSLDepn!V76+RFM_IndexRAB!V76","v":94.766255648990736},{"$f":"W76+RFM_NomCapex!W76-RFM_NomSLDepn!W76+RFM_IndexRAB!W76","v":90.940126437494385},{"$f":"'PTRM-RFM_Rollover'!X76","v":87.00849647237338},{"$f":"Y76+RFM_NomCapex!Y76-RFM_NomSLDepn!Y76+RFM_IndexRAB!Y76","v":83.364533323281478},{"$f":"Z76+RFM_NomCapex!Z76-RFM_NomSLDepn!Z76+RFM_IndexRAB!Z76","v":78.772658633818551},{"$f":"AA76+RFM_NomCapex!AA76-RFM_NomSLDepn!AA76+RFM_IndexRAB!AA76","v":75.050215539969471},{"$f":"AB76+RFM_NomCapex!AB76-RFM_NomSLDepn!AB76+RFM_IndexRAB!AB76","v":71.343958819197113},{"$f":"'PTRM-RFM_Rollover'!AC76","v":66.427501507448724},{"$f":"AD76+RFM_NomCapex!AD76-RFM_NomSLDepn!AD76+RFM_IndexRAB!AD76","v":62.312443903864164},{"$f":"AE76+RFM_NomCapex!AE76-RFM_NomSLDepn!AE76+RFM_IndexRAB!AE76","v":56.884665211831738},{"$f":"AF76+RFM_NomCapex!AF76-RFM_NomSLDepn!AF76+RFM_IndexRAB!AF76","v":51.417674257919103},{"$f":"AG76+RFM_NomCapex!AG76-RFM_NomSLDepn!AG76+RFM_IndexRAB!AG76","v":45.49190742316992},{"$f":"'PTRM-RFM_Rollover'!AH76","v":38.982129899926022},{"$f":"AI76+RFM_NomCapex!AI76-RFM_NomSLDepn!AI76+RFM_IndexRAB!AI76","v":32.038944601626604},{"$f":"AJ76+RFM_NomCapex!AJ76-RFM_NomSLDepn!AJ76+RFM_IndexRAB!AJ76","v":24.345951629890244},{"$f":"AK76+RFM_NomCapex!AK76-RFM_NomSLDepn!AK76+RFM_IndexRAB!AK76","v":16.919372812095727},{"$f":"AL76+RFM_NomCapex!AL76-RFM_NomSLDepn!AL76+RFM_IndexRAB!AL76","v":8.8995239750381323},{"$f":"'PTRM-RFM_Rollover'!AM76","v":-4.7571052727638424E-2},{"$f":"AN76+RFM_NomCapex!AN76-RFM_NomSLDepn!AN76+RFM_IndexRAB!AN76","v":-3.8608254756590021E-2},{"$f":"AO76+RFM_NomCapex!AO76-RFM_NomSLDepn!AO76+RFM_IndexRAB!AO76","v":-2.973818403535828E-2},{"$f":"AP76+RFM_NomCapex!AP76-RFM_NomSLDepn!AP76+RFM_IndexRAB!AP76","v":-2.1117587876436247E-2},{"$f":"AQ76+RFM_NomCapex!AQ76-RFM_NomSLDepn!AQ76+RFM_IndexRAB!AQ76","v":-1.1109857230830193E-2},{"$f":"'PTRM-RFM_Rollover'!AR76","v":-8.1798882678347379E-4},{"$f":"AS76+RFM_NomCapex!AS76-RFM_NomSLDepn!AS76+RFM_IndexRAB!AS76","v":-6.7041124625847606E-4},{"$f":"AT76+RFM_NomCapex!AT76-RFM_NomSLDepn!AT76+RFM_IndexRAB!AT76","v":-5.1723376330909646E-4},{"$f":"AU76+RFM_NomCapex!AU76-RFM_NomSLDepn!AU76+RFM_IndexRAB!AU76","v":-3.5546155163303494E-4},{"$f":"AV76+RFM_NomCapex!AV76-RFM_NomSLDepn!AV76+RFM_IndexRAB!AV76","v":-1.8763941252055116E-4},{"$f":"'PTRM-RFM_Rollover'!AW76","v":-4.5209110319402211E-6},{"$f":"AX76+RFM_NomCapex!AX76-RFM_NomSLDepn!AX76+RFM_IndexRAB!AX76","v":-3.7436747997990799E-6},{"$f":"AY76+RFM_NomCapex!AY76-RFM_NomSLDepn!AY76+RFM_IndexRAB!AY76","v":-2.7890969550689665E-6},{"$f":"AZ76+RFM_NomCapex!AZ76-RFM_NomSLDepn!AZ76+RFM_IndexRAB!AZ76","v":-1.9301412193419481E-6},{"$f":"BA76+RFM_NomCapex!BA76-RFM_NomSLDepn!BA76+RFM_IndexRAB!BA76","v":-9.9431428825068269E-7}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J77+RFM_NomCapex!J77-RFM_NomSLDepn!J77+RFM_IndexRAB!J77","v":122.87463413430304},{"$f":"K77+RFM_NomCapex!K77-RFM_NomSLDepn!K77+RFM_IndexRAB!K77","v":122.74073965935554},{"$f":"L77+RFM_NomCapex!L77-RFM_NomSLDepn!L77+RFM_IndexRAB!L77","v":125.40908450226047},{"$f":"M77+RFM_NomCapex!M77-RFM_NomSLDepn!M77+RFM_IndexRAB!M77","v":122.79883897093748},{"$f":"'PTRM-RFM_Rollover'!N77","v":117.51844297272025},{"$f":"O77+RFM_NomCapex!O77-RFM_NomSLDepn!O77+RFM_IndexRAB!O77","v":117.47748155153538},{"$f":"P77+RFM_NomCapex!P77-RFM_NomSLDepn!P77+RFM_IndexRAB!P77","v":114.99426604261133},{"$f":"Q77+RFM_NomCapex!Q77-RFM_NomSLDepn!Q77+RFM_IndexRAB!Q77","v":114.00966154394874},{"$f":"R77+RFM_NomCapex!R77-RFM_NomSLDepn!R77+RFM_IndexRAB!R77","v":112.2189543641842},{"$f":"'PTRM-RFM_Rollover'!S77","v":110.9142727646495},{"$f":"T77+RFM_NomCapex!T77-RFM_NomSLDepn!T77+RFM_IndexRAB!T77","v":109.56291898123793},{"$f":"U77+RFM_NomCapex!U77-RFM_NomSLDepn!U77+RFM_IndexRAB!U77","v":105.58290719530804},{"$f":"V77+RFM_NomCapex!V77-RFM_NomSLDepn!V77+RFM_IndexRAB!V77","v":101.06275583022041},{"$f":"W77+RFM_NomCapex!W77-RFM_NomSLDepn!W77+RFM_IndexRAB!W77","v":97.325099398587341},{"$f":"'PTRM-RFM_Rollover'!X77","v":93.489355587357352},{"$f":"Y77+RFM_NomCapex!Y77-RFM_NomSLDepn!Y77+RFM_IndexRAB!Y77","v":89.971903257338369},{"$f":"Z77+RFM_NomCapex!Z77-RFM_NomSLDepn!Z77+RFM_IndexRAB!Z77","v":85.453476618642355},{"$f":"AA77+RFM_NomCapex!AA77-RFM_NomSLDepn!AA77+RFM_IndexRAB!AA77","v":81.894903376751031},{"$f":"AB77+RFM_NomCapex!AB77-RFM_NomSLDepn!AB77+RFM_IndexRAB!AB77","v":78.386016511781136},{"$f":"'PTRM-RFM_Rollover'!AC77","v":73.588372269966214},{"$f":"AD77+RFM_NomCapex!AD77-RFM_NomSLDepn!AD77+RFM_IndexRAB!AD77","v":69.714588185016908},{"$f":"AE77+RFM_NomCapex!AE77-RFM_NomSLDepn!AE77+RFM_IndexRAB!AE77","v":64.432369306240204},{"$f":"AF77+RFM_NomCapex!AF77-RFM_NomSLDepn!AF77+RFM_IndexRAB!AF77","v":59.152125057038674},{"$f":"AG77+RFM_NomCapex!AG77-RFM_NomSLDepn!AG77+RFM_IndexRAB!AG77","v":53.408804829814407},{"$f":"'PTRM-RFM_Rollover'!AH77","v":47.054896706217185},{"$f":"AI77+RFM_NomCapex!AI77-RFM_NomSLDepn!AI77+RFM_IndexRAB!AI77","v":40.284077281489026},{"$f":"AJ77+RFM_NomCapex!AJ77-RFM_NomSLDepn!AJ77+RFM_IndexRAB!AJ77","v":32.678552110615087},{"$f":"AK77+RFM_NomCapex!AK77-RFM_NomSLDepn!AK77+RFM_IndexRAB!AK77","v":25.521133625602353},{"$f":"AL77+RFM_NomCapex!AL77-RFM_NomSLDepn!AL77+RFM_IndexRAB!AL77","v":17.783980926300885},{"$f":"'PTRM-RFM_Rollover'!AM77","v":8.8500183431565382},{"$f":"AN77+RFM_NomCapex!AN77-RFM_NomSLDepn!AN77+RFM_IndexRAB!AN77","v":4.9685846867966607E-2},{"$f":"AO77+RFM_NomCapex!AO77-RFM_NomSLDepn!AO77+RFM_IndexRAB!AO77","v":5.0767703949763349E-2},{"$f":"AP77+RFM_NomCapex!AP77-RFM_NomSLDepn!AP77+RFM_IndexRAB!AP77","v":5.2989685539470935E-2},{"$f":"AQ77+RFM_NomCapex!AQ77-RFM_NomSLDepn!AQ77+RFM_IndexRAB!AQ77","v":5.386467890567137E-2},{"$f":"'PTRM-RFM_Rollover'!AR77","v":5.5006846596292937E-2},{"$f":"AS77+RFM_NomCapex!AS77-RFM_NomSLDepn!AS77+RFM_IndexRAB!AS77","v":4.5082777871648314E-2},{"$f":"AT77+RFM_NomCapex!AT77-RFM_NomSLDepn!AT77+RFM_IndexRAB!AT77","v":3.4782135575915384E-2},{"$f":"AU77+RFM_NomCapex!AU77-RFM_NomSLDepn!AU77+RFM_IndexRAB!AU77","v":2.3903528265104709E-2},{"$f":"AV77+RFM_NomCapex!AV77-RFM_NomSLDepn!AV77+RFM_IndexRAB!AV77","v":1.2618084797714021E-2},{"$f":"'PTRM-RFM_Rollover'!AW77","v":3.0401522791856692E-4},{"$f":"AX77+RFM_NomCapex!AX77-RFM_NomSLDepn!AX77+RFM_IndexRAB!AX77","v":2.5174884873269983E-4},{"$f":"AY77+RFM_NomCapex!AY77-RFM_NomSLDepn!AY77+RFM_IndexRAB!AY77","v":1.8755687526068632E-4},{"$f":"AZ77+RFM_NomCapex!AZ77-RFM_NomSLDepn!AZ77+RFM_IndexRAB!AZ77","v":1.2979514937754298E-4},{"$f":"BA77+RFM_NomCapex!BA77-RFM_NomSLDepn!BA77+RFM_IndexRAB!BA77","v":6.6864108324531151E-5}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K78+RFM_NomCapex!K78-RFM_NomSLDepn!K78+RFM_IndexRAB!K78","v":126.3760413666899},{"$f":"L78+RFM_NomCapex!L78-RFM_NomSLDepn!L78+RFM_IndexRAB!L78","v":129.32103839153322},{"$f":"M78+RFM_NomCapex!M78-RFM_NomSLDepn!M78+RFM_IndexRAB!M78","v":126.84577621255269},{"$f":"'PTRM-RFM_Rollover'!N78","v":121.6197096349661},{"$f":"O78+RFM_NomCapex!O78-RFM_NomSLDepn!O78+RFM_IndexRAB!O78","v":121.74982305243483},{"$f":"P78+RFM_NomCapex!P78-RFM_NomSLDepn!P78+RFM_IndexRAB!P78","v":119.36220960091933},{"$f":"Q78+RFM_NomCapex!Q78-RFM_NomSLDepn!Q78+RFM_IndexRAB!Q78","v":118.53727134075092},{"$f":"R78+RFM_NomCapex!R78-RFM_NomSLDepn!R78+RFM_IndexRAB!R78","v":116.88747791553456},{"$f":"'PTRM-RFM_Rollover'!S78","v":115.75589561626141},{"$f":"T78+RFM_NomCapex!T78-RFM_NomSLDepn!T78+RFM_IndexRAB!T78","v":114.60446688485747},{"$f":"U78+RFM_NomCapex!U78-RFM_NomSLDepn!U78+RFM_IndexRAB!U78","v":110.72319016731784},{"$f":"V78+RFM_NomCapex!V78-RFM_NomSLDepn!V78+RFM_IndexRAB!V78","v":106.28451589239091},{"$f":"W78+RFM_NomCapex!W78-RFM_NomSLDepn!W78+RFM_IndexRAB!W78","v":102.67612882200289},{"$f":"'PTRM-RFM_Rollover'!X78","v":98.978154991226461},{"$f":"Y78+RFM_NomCapex!Y78-RFM_NomSLDepn!Y78+RFM_IndexRAB!Y78","v":95.625922896795501},{"$f":"Z78+RFM_NomCapex!Z78-RFM_NomSLDepn!Z78+RFM_IndexRAB!Z78","v":91.230336552878143},{"$f":"AA78+RFM_NomCapex!AA78-RFM_NomSLDepn!AA78+RFM_IndexRAB!AA78","v":87.874929204955166},{"$f":"AB78+RFM_NomCapex!AB78-RFM_NomSLDepn!AB78+RFM_IndexRAB!AB78","v":84.602293316692652},{"$f":"'PTRM-RFM_Rollover'!AC78","v":79.976059174836237},{"$f":"AD78+RFM_NomCapex!AD78-RFM_NomSLDepn!AD78+RFM_IndexRAB!AD78","v":76.386290171174053},{"$f":"AE78+RFM_NomCapex!AE78-RFM_NomSLDepn!AE78+RFM_IndexRAB!AE78","v":71.307307344203238},{"$f":"AF78+RFM_NomCapex!AF78-RFM_NomSLDepn!AF78+RFM_IndexRAB!AF78","v":66.271600576013782},{"$f":"AG78+RFM_NomCapex!AG78-RFM_NomSLDepn!AG78+RFM_IndexRAB!AG78","v":60.773517730234715},{"$f":"'PTRM-RFM_Rollover'!AH78","v":54.64479352163881},{"$f":"AI78+RFM_NomCapex!AI78-RFM_NomSLDepn!AI78+RFM_IndexRAB!AI78","v":48.117527461198613},{"$f":"AJ78+RFM_NomCapex!AJ78-RFM_NomSLDepn!AJ78+RFM_IndexRAB!AJ78","v":40.679297784213865},{"$f":"AK78+RFM_NomCapex!AK78-RFM_NomSLDepn!AK78+RFM_IndexRAB!AK78","v":33.866403002467095},{"$f":"AL78+RFM_NomCapex!AL78-RFM_NomSLDepn!AL78+RFM_IndexRAB!AL78","v":26.493403495554851},{"$f":"'PTRM-RFM_Rollover'!AM78","v":17.666229714708848},{"$f":"AN78+RFM_NomCapex!AN78-RFM_NomSLDepn!AN78+RFM_IndexRAB!AN78","v":8.9982926908662684},{"$f":"AO78+RFM_NomCapex!AO78-RFM_NomSLDepn!AO78+RFM_IndexRAB!AO78","v":0.17865977309160316},{"$f":"AP78+RFM_NomCapex!AP78-RFM_NomSLDepn!AP78+RFM_IndexRAB!AP78","v":0.18647928620221585},{"$f":"AQ78+RFM_NomCapex!AQ78-RFM_NomSLDepn!AQ78+RFM_IndexRAB!AQ78","v":0.18955852958136726},{"$f":"'PTRM-RFM_Rollover'!AR78","v":0.19357800268263128},{"$f":"AS78+RFM_NomCapex!AS78-RFM_NomSLDepn!AS78+RFM_IndexRAB!AS78","v":0.15865359742993423},{"$f":"AT78+RFM_NomCapex!AT78-RFM_NomSLDepn!AT78+RFM_IndexRAB!AT78","v":0.12240396878660471},{"$f":"AU78+RFM_NomCapex!AU78-RFM_NomSLDepn!AU78+RFM_IndexRAB!AU78","v":8.4120387641683725E-2},{"$f":"AV78+RFM_NomCapex!AV78-RFM_NomSLDepn!AV78+RFM_IndexRAB!AV78","v":4.4405084166125736E-2},{"$f":"'PTRM-RFM_Rollover'!AW78","v":1.0698788286756292E-3},{"$f":"AX78+RFM_NomCapex!AX78-RFM_NomSLDepn!AX78+RFM_IndexRAB!AX78","v":8.8594497468634785E-4},{"$f":"AY78+RFM_NomCapex!AY78-RFM_NomSLDepn!AY78+RFM_IndexRAB!AY78","v":6.6004302280448109E-4},{"$f":"AZ78+RFM_NomCapex!AZ78-RFM_NomSLDepn!AZ78+RFM_IndexRAB!AZ78","v":4.567701537010514E-4},{"$f":"BA78+RFM_NomCapex!BA78-RFM_NomSLDepn!BA78+RFM_IndexRAB!BA78","v":2.3530562723605221E-4}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L79+RFM_NomCapex!L79-RFM_NomSLDepn!L79+RFM_IndexRAB!L79","v":135.22119626596862},{"$f":"M79+RFM_NomCapex!M79-RFM_NomSLDepn!M79+RFM_IndexRAB!M79","v":132.68152741044474},{"$f":"'PTRM-RFM_Rollover'!N79","v":127.26614255637297},{"$f":"O79+RFM_NomCapex!O79-RFM_NomSLDepn!O79+RFM_IndexRAB!O79","v":127.56991614356006},{"$f":"P79+RFM_NomCapex!P79-RFM_NomSLDepn!P79+RFM_IndexRAB!P79","v":125.24855535342058},{"$f":"Q79+RFM_NomCapex!Q79-RFM_NomSLDepn!Q79+RFM_IndexRAB!Q79","v":124.57385114473348},{"$f":"R79+RFM_NomCapex!R79-RFM_NomSLDepn!R79+RFM_IndexRAB!R79","v":123.04511027426227},{"$f":"'PTRM-RFM_Rollover'!S79","v":122.07343216881729},{"$f":"T79+RFM_NomCapex!T79-RFM_NomSLDepn!T79+RFM_IndexRAB!T79","v":121.10846446853063},{"$f":"U79+RFM_NomCapex!U79-RFM_NomSLDepn!U79+RFM_IndexRAB!U79","v":117.2777163391074},{"$f":"V79+RFM_NomCapex!V79-RFM_NomSLDepn!V79+RFM_IndexRAB!V79","v":112.86523543601484},{"$f":"W79+RFM_NomCapex!W79-RFM_NomSLDepn!W79+RFM_IndexRAB!W79","v":109.34148444394489},{"$f":"'PTRM-RFM_Rollover'!X79","v":105.73556513910387},{"$f":"Y79+RFM_NomCapex!Y79-RFM_NomSLDepn!Y79+RFM_IndexRAB!Y79","v":102.50745709293354},{"$f":"Z79+RFM_NomCapex!Z79-RFM_NomSLDepn!Z79+RFM_IndexRAB!Z79","v":98.180324525861664},{"$f":"AA79+RFM_NomCapex!AA79-RFM_NomSLDepn!AA79+RFM_IndexRAB!AA79","v":94.987149178285847},{"$f":"AB79+RFM_NomCapex!AB79-RFM_NomSLDepn!AB79+RFM_IndexRAB!AB79","v":91.91104299205378},{"$f":"'PTRM-RFM_Rollover'!AC79","v":87.399202933557106},{"$f":"AD79+RFM_NomCapex!AD79-RFM_NomSLDepn!AD79+RFM_IndexRAB!AD79","v":84.04980124373418},{"$f":"AE79+RFM_NomCapex!AE79-RFM_NomSLDepn!AE79+RFM_IndexRAB!AE79","v":79.111314915419072},{"$f":"AF79+RFM_NomCapex!AF79-RFM_NomSLDepn!AF79+RFM_IndexRAB!AF79","v":74.258153982686679},{"$f":"AG79+RFM_NomCapex!AG79-RFM_NomSLDepn!AG79+RFM_IndexRAB!AG79","v":68.93751699278306},{"$f":"'PTRM-RFM_Rollover'!AH79","v":62.958170490841631},{"$f":"AI79+RFM_NomCapex!AI79-RFM_NomSLDepn!AI79+RFM_IndexRAB!AI79","v":56.592040879532377},{"$f":"AJ79+RFM_NomCapex!AJ79-RFM_NomSLDepn!AJ79+RFM_IndexRAB!AJ79","v":49.226803825243245},{"$f":"AK79+RFM_NomCapex!AK79-RFM_NomSLDepn!AK79+RFM_IndexRAB!AK79","v":42.672723573206888},{"$f":"AL79+RFM_NomCapex!AL79-RFM_NomSLDepn!AL79+RFM_IndexRAB!AL79","v":35.571091470871131},{"$f":"'PTRM-RFM_Rollover'!AM79","v":26.738475165094219},{"$f":"AN79+RFM_NomCapex!AN79-RFM_NomSLDepn!AN79+RFM_IndexRAB!AN79","v":18.108948456119784},{"$f":"AO79+RFM_NomCapex!AO79-RFM_NomSLDepn!AO79+RFM_IndexRAB!AO79","v":9.4063338920779991},{"$f":"AP79+RFM_NomCapex!AP79-RFM_NomSLDepn!AP79+RFM_IndexRAB!AP79","v":0.52303303973271009},{"$f":"AQ79+RFM_NomCapex!AQ79-RFM_NomSLDepn!AQ79+RFM_IndexRAB!AQ79","v":0.53166963448526572},{"$f":"'PTRM-RFM_Rollover'!AR79","v":0.54294336508072849},{"$f":"AS79+RFM_NomCapex!AS79-RFM_NomSLDepn!AS79+RFM_IndexRAB!AS79","v":0.44498815401043801},{"$f":"AT79+RFM_NomCapex!AT79-RFM_NomSLDepn!AT79+RFM_IndexRAB!AT79","v":0.34331598524235923},{"$f":"AU79+RFM_NomCapex!AU79-RFM_NomSLDepn!AU79+RFM_IndexRAB!AU79","v":0.23593903080481082},{"$f":"AV79+RFM_NomCapex!AV79-RFM_NomSLDepn!AV79+RFM_IndexRAB!AV79","v":0.12454641276248943},{"$f":"'PTRM-RFM_Rollover'!AW79","v":3.000772832758904E-3},{"$f":"AX79+RFM_NomCapex!AX79-RFM_NomSLDepn!AX79+RFM_IndexRAB!AX79","v":2.4848791658481258E-3},{"$f":"AY79+RFM_NomCapex!AY79-RFM_NomSLDepn!AY79+RFM_IndexRAB!AY79","v":1.8512742921883275E-3},{"$f":"AZ79+RFM_NomCapex!AZ79-RFM_NomSLDepn!AZ79+RFM_IndexRAB!AZ79","v":1.2811389769605281E-3},{"$f":"BA79+RFM_NomCapex!BA79-RFM_NomSLDepn!BA79+RFM_IndexRAB!BA79","v":6.5998009744645304E-4}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M80+RFM_NomCapex!M80-RFM_NomSLDepn!M80+RFM_IndexRAB!M80","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N80","v":129.59700106404046},{"$f":"O80+RFM_NomCapex!O80-RFM_NomSLDepn!O80+RFM_IndexRAB!O80","v":130.06525585884111},{"$f":"P80+RFM_NomCapex!P80-RFM_NomSLDepn!P80+RFM_IndexRAB!P80","v":127.86928796524224},{"$f":"Q80+RFM_NomCapex!Q80-RFM_NomSLDepn!Q80+RFM_IndexRAB!Q80","v":127.36097260214763},{"$f":"R80+RFM_NomCapex!R80-RFM_NomSLDepn!R80+RFM_IndexRAB!R80","v":125.99161991076792},{"$f":"'PTRM-RFM_Rollover'!S80","v":125.2035572278639},{"$f":"T80+RFM_NomCapex!T80-RFM_NomSLDepn!T80+RFM_IndexRAB!T80","v":124.44823287954279},{"$f":"U80+RFM_NomCapex!U80-RFM_NomSLDepn!U80+RFM_IndexRAB!U80","v":120.76591750248539},{"$f":"V80+RFM_NomCapex!V80-RFM_NomSLDepn!V80+RFM_IndexRAB!V80","v":116.49267437990392},{"$f":"W80+RFM_NomCapex!W80-RFM_NomSLDepn!W80+RFM_IndexRAB!W80","v":113.14329255877546},{"$f":"'PTRM-RFM_Rollover'!X80","v":109.72120692914113},{"$f":"Y80+RFM_NomCapex!Y80-RFM_NomSLDepn!Y80+RFM_IndexRAB!Y80","v":106.69915247590734},{"$f":"Z80+RFM_NomCapex!Z80-RFM_NomSLDepn!Z80+RFM_IndexRAB!Z80","v":102.5510945265612},{"$f":"AA80+RFM_NomCapex!AA80-RFM_NomSLDepn!AA80+RFM_IndexRAB!AA80","v":99.600872652581927},{"$f":"AB80+RFM_NomCapex!AB80-RFM_NomSLDepn!AB80+RFM_IndexRAB!AB80","v":96.798730255793188},{"$f":"'PTRM-RFM_Rollover'!AC80","v":92.516276524659048},{"$f":"AD80+RFM_NomCapex!AD80-RFM_NomSLDepn!AD80+RFM_IndexRAB!AD80","v":89.491178881853116},{"$f":"AE80+RFM_NomCapex!AE80-RFM_NomSLDepn!AE80+RFM_IndexRAB!AE80","v":84.818757726983506},{"$f":"AF80+RFM_NomCapex!AF80-RFM_NomSLDepn!AF80+RFM_IndexRAB!AF80","v":80.271165613752117},{"$f":"AG80+RFM_NomCapex!AG80-RFM_NomSLDepn!AG80+RFM_IndexRAB!AG80","v":75.26303937918513},{"$f":"'PTRM-RFM_Rollover'!AH80","v":69.58528007055645},{"$f":"AI80+RFM_NomCapex!AI80-RFM_NomSLDepn!AI80+RFM_IndexRAB!AI80","v":63.541210827617498},{"$f":"AJ80+RFM_NomCapex!AJ80-RFM_NomSLDepn!AJ80+RFM_IndexRAB!AJ80","v":56.436231358704518},{"$f":"AK80+RFM_NomCapex!AK80-RFM_NomSLDepn!AK80+RFM_IndexRAB!AK80","v":50.30575141745809},{"$f":"AL80+RFM_NomCapex!AL80-RFM_NomSLDepn!AL80+RFM_IndexRAB!AL80","v":43.654126095608142},{"$f":"'PTRM-RFM_Rollover'!AM80","v":35.041530828021315},{"$f":"AN80+RFM_NomCapex!AN80-RFM_NomSLDepn!AN80+RFM_IndexRAB!AN80","v":26.67423615539132},{"$f":"AO80+RFM_NomCapex!AO80-RFM_NomSLDepn!AO80+RFM_IndexRAB!AO80","v":18.313712744227047},{"$f":"AP80+RFM_NomCapex!AP80-RFM_NomSLDepn!AP80+RFM_IndexRAB!AP80","v":9.9792455158896747},{"$f":"AQ80+RFM_NomCapex!AQ80-RFM_NomSLDepn!AQ80+RFM_IndexRAB!AQ80","v":0.60815154734986776},{"$f":"'PTRM-RFM_Rollover'!AR80","v":0.62104703029892505},{"$f":"AS80+RFM_NomCapex!AS80-RFM_NomSLDepn!AS80+RFM_IndexRAB!AS80","v":0.50900073440494542},{"$f":"AT80+RFM_NomCapex!AT80-RFM_NomSLDepn!AT80+RFM_IndexRAB!AT80","v":0.39270278780773837},{"$f":"AU80+RFM_NomCapex!AU80-RFM_NomSLDepn!AU80+RFM_IndexRAB!AU80","v":0.26987940886089912},{"$f":"AV80+RFM_NomCapex!AV80-RFM_NomSLDepn!AV80+RFM_IndexRAB!AV80","v":0.14246270376474232},{"$f":"'PTRM-RFM_Rollover'!AW80","v":3.4324409804869453E-3},{"$f":"AX80+RFM_NomCapex!AX80-RFM_NomSLDepn!AX80+RFM_IndexRAB!AX80","v":2.8423348103207118E-3},{"$f":"AY80+RFM_NomCapex!AY80-RFM_NomSLDepn!AY80+RFM_IndexRAB!AY80","v":2.117584402677682E-3},{"$f":"AZ80+RFM_NomCapex!AZ80-RFM_NomSLDepn!AZ80+RFM_IndexRAB!AZ80","v":1.4654337969913728E-3},{"$f":"BA80+RFM_NomCapex!BA80-RFM_NomSLDepn!BA80+RFM_IndexRAB!BA80","v":7.5491976868446379E-4}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N81","v":132.78482597928635},{"$f":"O81+RFM_NomCapex!O81-RFM_NomSLDepn!O81+RFM_IndexRAB!O81","v":133.41657048254228},{"$f":"P81+RFM_NomCapex!P81-RFM_NomSLDepn!P81+RFM_IndexRAB!P81","v":131.32715541949068},{"$f":"Q81+RFM_NomCapex!Q81-RFM_NomSLDepn!Q81+RFM_IndexRAB!Q81","v":130.97726974009933},{"$f":"R81+RFM_NomCapex!R81-RFM_NomSLDepn!R81+RFM_IndexRAB!R81","v":129.75343014494521},{"$f":"'PTRM-RFM_Rollover'!S81","v":129.13859085015264},{"$f":"T81+RFM_NomCapex!T81-RFM_NomSLDepn!T81+RFM_IndexRAB!T81","v":128.58194006722343},{"$f":"U81+RFM_NomCapex!U81-RFM_NomSLDepn!U81+RFM_IndexRAB!U81","v":125.01795050775276},{"$f":"V81+RFM_NomCapex!V81-RFM_NomSLDepn!V81+RFM_IndexRAB!V81","v":120.84989003171178},{"$f":"W81+RFM_NomCapex!W81-RFM_NomSLDepn!W81+RFM_IndexRAB!W81","v":117.64643959551786},{"$f":"'PTRM-RFM_Rollover'!X81","v":114.3789806172462},{"$f":"Y81+RFM_NomCapex!Y81-RFM_NomSLDepn!Y81+RFM_IndexRAB!Y81","v":111.53612013864631},{"$f":"Z81+RFM_NomCapex!Z81-RFM_NomSLDepn!Z81+RFM_IndexRAB!Z81","v":107.53301152032147},{"$f":"AA81+RFM_NomCapex!AA81-RFM_NomSLDepn!AA81+RFM_IndexRAB!AA81","v":104.7984172707059},{"$f":"AB81+RFM_NomCapex!AB81-RFM_NomSLDepn!AB81+RFM_IndexRAB!AB81","v":102.24314251265463},{"$f":"'PTRM-RFM_Rollover'!AC81","v":98.153667826543426},{"$f":"AD81+RFM_NomCapex!AD81-RFM_NomSLDepn!AD81+RFM_IndexRAB!AD81","v":95.422739450547212},{"$f":"AE81+RFM_NomCapex!AE81-RFM_NomSLDepn!AE81+RFM_IndexRAB!AE81","v":90.976106607289339},{"$f":"AF81+RFM_NomCapex!AF81-RFM_NomSLDepn!AF81+RFM_IndexRAB!AF81","v":86.693638419552187},{"$f":"AG81+RFM_NomCapex!AG81-RFM_NomSLDepn!AG81+RFM_IndexRAB!AG81","v":81.954122837913104},{"$f":"'PTRM-RFM_Rollover'!AH81","v":76.529587579133533},{"$f":"AI81+RFM_NomCapex!AI81-RFM_NomSLDepn!AI81+RFM_IndexRAB!AI81","v":70.75529623912044},{"$f":"AJ81+RFM_NomCapex!AJ81-RFM_NomSLDepn!AJ81+RFM_IndexRAB!AJ81","v":63.852374894780695},{"$f":"AK81+RFM_NomCapex!AK81-RFM_NomSLDepn!AK81+RFM_IndexRAB!AK81","v":58.089794750359637},{"$f":"AL81+RFM_NomCapex!AL81-RFM_NomSLDepn!AL81+RFM_IndexRAB!AL81","v":51.828005227518751},{"$f":"'PTRM-RFM_Rollover'!AM81","v":43.367512064374054},{"$f":"AN81+RFM_NomCapex!AN81-RFM_NomSLDepn!AN81+RFM_IndexRAB!AN81","v":35.19669752794988},{"$f":"AO81+RFM_NomCapex!AO81-RFM_NomSLDepn!AO81+RFM_IndexRAB!AO81","v":27.11041654490624},{"$f":"AP81+RFM_NomCapex!AP81-RFM_NomSLDepn!AP81+RFM_IndexRAB!AP81","v":19.251565699948134},{"$f":"AQ81+RFM_NomCapex!AQ81-RFM_NomSLDepn!AQ81+RFM_IndexRAB!AQ81","v":10.12815230829599},{"$f":"'PTRM-RFM_Rollover'!AR81","v":0.74570854080437299},{"$f":"AS81+RFM_NomCapex!AS81-RFM_NomSLDepn!AS81+RFM_IndexRAB!AS81","v":0.61117141923820428},{"$f":"AT81+RFM_NomCapex!AT81-RFM_NomSLDepn!AT81+RFM_IndexRAB!AT81","v":0.4715292217482564},{"$f":"AU81+RFM_NomCapex!AU81-RFM_NomSLDepn!AU81+RFM_IndexRAB!AU81","v":0.32405175511094653},{"$f":"AV81+RFM_NomCapex!AV81-RFM_NomSLDepn!AV81+RFM_IndexRAB!AV81","v":0.17105895328461335},{"$f":"'PTRM-RFM_Rollover'!AW81","v":4.1214278952821336E-3},{"$f":"AX81+RFM_NomCapex!AX81-RFM_NomSLDepn!AX81+RFM_IndexRAB!AX81","v":3.4128709106967226E-3},{"$f":"AY81+RFM_NomCapex!AY81-RFM_NomSLDepn!AY81+RFM_IndexRAB!AY81","v":2.542642823991696E-3},{"$f":"AZ81+RFM_NomCapex!AZ81-RFM_NomSLDepn!AZ81+RFM_IndexRAB!AZ81","v":1.7595873502106467E-3},{"$f":"BA81+RFM_NomCapex!BA81-RFM_NomSLDepn!BA81+RFM_IndexRAB!BA81","v":9.0645328238526306E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":1038.6956808504992},1120.0231099243128,1247.3213681671273,1337.3042355108032,1426.9810875178048,1515.4381506541295,1645.965113411567,1761.5397171012542,1925.6177916750103,2010.2177873586068,2046.5970886358723,2034.6622749890621,1979.5604855293925,1949.7919076174051,1905.3748115821618,1868.4315945742358,1828.7605866930833,1743.9227471582374,1649.5731724654961,1567.514971463326,1482.9697626393915,1402.9656549060808,1306.0164122347478,1222.7316203211683,1138.2703100234464,1032.6613425928044,937.77682667618956,820.4180096696922,700.39976985641852,571.21135193683347,431.30205221407545,362.0162084525308,{"$f":"SUM(AK71:AK81)","v":293.22962943908726},237.00405579921141,184.91944969907985,131.6706148529824,89.033419053390816,55.064172022828302,29.996353496770144,11.512996169155166,2.1584015501651295,1.7689932011204164,1.364808564579103,0.93794528598363658,0.4951182529582861,1.1929186634331904E-2,9.8782522734724761E-3,7.3593701329824606E-3,5.0927987582415997E-3,2.623387184165488E-3]
[]
[]
["Approach E"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D89","v":1038.6956808504992},{"$f":"E89+RFM_NomCapex!E89-RFM_NomSLDepn!E89+RFM_IndexRAB!E89","v":1016.2218080471467},{"$f":"F89+RFM_NomCapex!F89-RFM_NomSLDepn!F89+RFM_IndexRAB!F89","v":1029.6552278900037},{"$f":"G89+RFM_NomCapex!G89-RFM_NomSLDepn!G89+RFM_IndexRAB!G89","v":1011.5447959645601},{"$f":"H89+RFM_NomCapex!H89-RFM_NomSLDepn!H89+RFM_IndexRAB!H89","v":992.74732762171357},{"$f":"'PTRM-RFM_Rollover'!I89","v":972.68457090796051},{"$f":"J89+RFM_NomCapex!J89-RFM_NomSLDepn!J89+RFM_IndexRAB!J89","v":975.09071404991664},{"$f":"K89+RFM_NomCapex!K89-RFM_NomSLDepn!K89+RFM_IndexRAB!K89","v":965.97052497060054},{"$f":"L89+RFM_NomCapex!L89-RFM_NomSLDepn!L89+RFM_IndexRAB!L89","v":977.34108812107047},{"$f":"M89+RFM_NomCapex!M89-RFM_NomSLDepn!M89+RFM_IndexRAB!M89","v":948.2882538040069},{"$f":"'PTRM-RFM_Rollover'!N89","v":899.25791271227149},{"$f":"O89+RFM_NomCapex!O89-RFM_NomSLDepn!O89+RFM_IndexRAB!O89","v":886.71381649402235},{"$f":"P89+RFM_NomCapex!P89-RFM_NomSLDepn!P89+RFM_IndexRAB!P89","v":855.69126107711622},{"$f":"Q89+RFM_NomCapex!Q89-RFM_NomSLDepn!Q89+RFM_IndexRAB!Q89","v":834.67384570402464},{"$f":"R89+RFM_NomCapex!R89-RFM_NomSLDepn!R89+RFM_IndexRAB!R89","v":807.09966586100165},{"$f":"'PTRM-RFM_Rollover'!S89","v":781.90371065061095},{"$f":"T89+RFM_NomCapex!T89-RFM_NomSLDepn!T89+RFM_IndexRAB!T89","v":756.79620716603813},{"$f":"U89+RFM_NomCapex!U89-RFM_NomSLDepn!U89+RFM_IndexRAB!U89","v":713.51444067092871},{"$f":"V89+RFM_NomCapex!V89-RFM_NomSLDepn!V89+RFM_IndexRAB!V89","v":666.28010667249487},{"$f":"W89+RFM_NomCapex!W89-RFM_NomSLDepn!W89+RFM_IndexRAB!W89","v":623.30170581310495},{"$f":"'PTRM-RFM_Rollover'!X89","v":578.84776361175193},{"$f":"Y89+RFM_NomCapex!Y89-RFM_NomSLDepn!Y89+RFM_IndexRAB!Y89","v":534.62401659253112},{"$f":"Z89+RFM_NomCapex!Z89-RFM_NomSLDepn!Z89+RFM_IndexRAB!Z89","v":483.70979840405221},{"$f":"AA89+RFM_NomCapex!AA89-RFM_NomSLDepn!AA89+RFM_IndexRAB!AA89","v":436.50190285156691},{"$f":"AB89+RFM_NomCapex!AB89-RFM_NomSLDepn!AB89+RFM_IndexRAB!AB89","v":387.49079084063476},{"$f":"'PTRM-RFM_Rollover'!AC89","v":330.57917480173779},{"$f":"AD89+RFM_NomCapex!AD89-RFM_NomSLDepn!AD89+RFM_IndexRAB!AD89","v":275.15486203475632},{"$f":"AE89+RFM_NomCapex!AE89-RFM_NomSLDepn!AE89+RFM_IndexRAB!AE89","v":211.82294838825581},{"$f":"AF89+RFM_NomCapex!AF89-RFM_NomSLDepn!AF89+RFM_IndexRAB!AF89","v":145.67276307022789},{"$f":"AG89+RFM_NomCapex!AG89-RFM_NomSLDepn!AG89+RFM_IndexRAB!AG89","v":75.054765643675765},{"$f":"'PTRM-RFM_Rollover'!AH89","v":1.8429702208777599E-14},{"$f":"AI89+RFM_NomCapex!AI89-RFM_NomSLDepn!AI89+RFM_IndexRAB!AI89","v":1.8931146830635978E-14},{"$f":"AJ89+RFM_NomCapex!AJ89-RFM_NomSLDepn!AJ89+RFM_IndexRAB!AJ89","v":1.9243491506656283E-14},{"$f":"AK89+RFM_NomCapex!AK89-RFM_NomSLDepn!AK89+RFM_IndexRAB!AK89","v":1.9979112112303623E-14},{"$f":"AL89+RFM_NomCapex!AL89-RFM_NomSLDepn!AL89+RFM_IndexRAB!AL89","v":2.0754777613207606E-14},{"$f":"'PTRM-RFM_Rollover'!AM89","v":2.0909845339906689E-14},{"$f":"AN89+RFM_NomCapex!AN89-RFM_NomSLDepn!AN89+RFM_IndexRAB!AN89","v":2.1183463871491128E-14},{"$f":"AO89+RFM_NomCapex!AO89-RFM_NomSLDepn!AO89+RFM_IndexRAB!AO89","v":2.164471152753407E-14},{"$f":"AP89+RFM_NomCapex!AP89-RFM_NomSLDepn!AP89+RFM_IndexRAB!AP89","v":2.2592049043059757E-14},{"$f":"AQ89+RFM_NomCapex!AQ89-RFM_NomSLDepn!AQ89+RFM_IndexRAB!AQ89","v":2.2965100757564222E-14},{"$f":"'PTRM-RFM_Rollover'!AR89","v":2.3452061724009283E-14},{"$f":"AS89+RFM_NomCapex!AS89-RFM_NomSLDepn!AS89+RFM_IndexRAB!AS89","v":2.4010824066027992E-14},{"$f":"AT89+RFM_NomCapex!AT89-RFM_NomSLDepn!AT89+RFM_IndexRAB!AT89","v":2.4650830716384874E-14},{"$f":"AU89+RFM_NomCapex!AU89-RFM_NomSLDepn!AU89+RFM_IndexRAB!AU89","v":2.5310158405670618E-14},{"$f":"AV89+RFM_NomCapex!AV89-RFM_NomSLDepn!AV89+RFM_IndexRAB!AV89","v":2.6198868469394787E-14},{"$f":"'PTRM-RFM_Rollover'!AW89","v":2.6689761565113816E-14},{"$f":"AX89+RFM_NomCapex!AX89-RFM_NomSLDepn!AX89+RFM_IndexRAB!AX89","v":2.7539221151341213E-14},{"$f":"AY89+RFM_NomCapex!AY89-RFM_NomSLDepn!AY89+RFM_IndexRAB!AY89","v":2.7508788288422026E-14},{"$f":"AZ89+RFM_NomCapex!AZ89-RFM_NomSLDepn!AZ89+RFM_IndexRAB!AZ89","v":2.8400743957649027E-14},{"$f":"BA89+RFM_NomCapex!BA89-RFM_NomSLDepn!BA89+RFM_IndexRAB!BA89","v":2.9053280243202765E-14}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E90+RFM_NomCapex!E90-RFM_NomSLDepn!E90+RFM_IndexRAB!E90","v":104.33494995884223},{"$f":"F90+RFM_NomCapex!F90-RFM_NomSLDepn!F90+RFM_IndexRAB!F90","v":105.84000217617701},{"$f":"G90+RFM_NomCapex!G90-RFM_NomSLDepn!G90+RFM_IndexRAB!G90","v":104.11119514286888},{"$f":"H90+RFM_NomCapex!H90-RFM_NomSLDepn!H90+RFM_IndexRAB!H90","v":102.31685620457533},{"$f":"'PTRM-RFM_Rollover'!I90","v":100.39761844872172},{"$f":"J90+RFM_NomCapex!J90-RFM_NomSLDepn!J90+RFM_IndexRAB!J90","v":100.80726503627385},{"$f":"K90+RFM_NomCapex!K90-RFM_NomSLDepn!K90+RFM_IndexRAB!K90","v":100.03807477622442},{"$f":"L90+RFM_NomCapex!L90-RFM_NomSLDepn!L90+RFM_IndexRAB!L90","v":101.40733208653432},{"$f":"M90+RFM_NomCapex!M90-RFM_NomSLDepn!M90+RFM_IndexRAB!M90","v":98.596568861367913},{"$f":"'PTRM-RFM_Rollover'!N90","v":93.71122427078781},{"$f":"O90+RFM_NomCapex!O90-RFM_NomSLDepn!O90+RFM_IndexRAB!O90","v":92.635599178800177},{"$f":"P90+RFM_NomCapex!P90-RFM_NomSLDepn!P90+RFM_IndexRAB!P90","v":89.642970062589697},{"$f":"Q90+RFM_NomCapex!Q90-RFM_NomSLDepn!Q90+RFM_IndexRAB!Q90","v":87.711882807097538},{"$f":"R90+RFM_NomCapex!R90-RFM_NomSLDepn!R90+RFM_IndexRAB!R90","v":85.108738017817331},{"$f":"'PTRM-RFM_Rollover'!S90","v":82.775162576810146},{"$f":"T90+RFM_NomCapex!T90-RFM_NomSLDepn!T90+RFM_IndexRAB!T90","v":80.474857231497495},{"$f":"U90+RFM_NomCapex!U90-RFM_NomSLDepn!U90+RFM_IndexRAB!U90","v":76.261526680243875},{"$f":"V90+RFM_NomCapex!V90-RFM_NomSLDepn!V90+RFM_IndexRAB!V90","v":71.636935217726176},{"$f":"W90+RFM_NomCapex!W90-RFM_NomSLDepn!W90+RFM_IndexRAB!W90","v":67.48463775199653},{"$f":"'PTRM-RFM_Rollover'!X90","v":63.193889952833104},{"$f":"Y90+RFM_NomCapex!Y90-RFM_NomSLDepn!Y90+RFM_IndexRAB!Y90","v":58.955455565423847},{"$f":"Z90+RFM_NomCapex!Z90-RFM_NomSLDepn!Z90+RFM_IndexRAB!Z90","v":54.007671324755123},{"$f":"AA90+RFM_NomCapex!AA90-RFM_NomSLDepn!AA90+RFM_IndexRAB!AA90","v":49.510365555060659},{"$f":"AB90+RFM_NomCapex!AB90-RFM_NomSLDepn!AB90+RFM_IndexRAB!AB90","v":44.866916116805605},{"$f":"'PTRM-RFM_Rollover'!AC90","v":39.370849168175305},{"$f":"AD90+RFM_NomCapex!AD90-RFM_NomSLDepn!AD90+RFM_IndexRAB!AD90","v":34.135419858058995},{"$f":"AE90+RFM_NomCapex!AE90-RFM_NomSLDepn!AE90+RFM_IndexRAB!AE90","v":28.030431930914514},{"$f":"AF90+RFM_NomCapex!AF90-RFM_NomSLDepn!AF90+RFM_IndexRAB!AF90","v":21.686409867579211},{"$f":"AG90+RFM_NomCapex!AG90-RFM_NomSLDepn!AG90+RFM_IndexRAB!AG90","v":14.897943179482514},{"$f":"'PTRM-RFM_Rollover'!AH90","v":7.6471331661791888},{"$f":"AI90+RFM_NomCapex!AI90-RFM_NomSLDepn!AI90+RFM_IndexRAB!AI90","v":0},{"$f":"AJ90+RFM_NomCapex!AJ90-RFM_NomSLDepn!AJ90+RFM_IndexRAB!AJ90","v":0},{"$f":"AK90+RFM_NomCapex!AK90-RFM_NomSLDepn!AK90+RFM_IndexRAB!AK90","v":0},{"$f":"AL90+RFM_NomCapex!AL90-RFM_NomSLDepn!AL90+RFM_IndexRAB!AL90","v":0},{"$f":"'PTRM-RFM_Rollover'!AM90","v":0},{"$f":"AN90+RFM_NomCapex!AN90-RFM_NomSLDepn!AN90+RFM_IndexRAB!AN90","v":0},{"$f":"AO90+RFM_NomCapex!AO90-RFM_NomSLDepn!AO90+RFM_IndexRAB!AO90","v":0},{"$f":"AP90+RFM_NomCapex!AP90-RFM_NomSLDepn!AP90+RFM_IndexRAB!AP90","v":0},{"$f":"AQ90+RFM_NomCapex!AQ90-RFM_NomSLDepn!AQ90+RFM_IndexRAB!AQ90","v":0},{"$f":"'PTRM-RFM_Rollover'!AR90","v":0},{"$f":"AS90+RFM_NomCapex!AS90-RFM_NomSLDepn!AS90+RFM_IndexRAB!AS90","v":0},{"$f":"AT90+RFM_NomCapex!AT90-RFM_NomSLDepn!AT90+RFM_IndexRAB!AT90","v":0},{"$f":"AU90+RFM_NomCapex!AU90-RFM_NomSLDepn!AU90+RFM_IndexRAB!AU90","v":0},{"$f":"AV90+RFM_NomCapex!AV90-RFM_NomSLDepn!AV90+RFM_IndexRAB!AV90","v":0},{"$f":"'PTRM-RFM_Rollover'!AW90","v":0},{"$f":"AX90+RFM_NomCapex!AX90-RFM_NomSLDepn!AX90+RFM_IndexRAB!AX90","v":0},{"$f":"AY90+RFM_NomCapex!AY90-RFM_NomSLDepn!AY90+RFM_IndexRAB!AY90","v":0},{"$f":"AZ90+RFM_NomCapex!AZ90-RFM_NomSLDepn!AZ90+RFM_IndexRAB!AZ90","v":0},{"$f":"BA90+RFM_NomCapex!BA90-RFM_NomSLDepn!BA90+RFM_IndexRAB!BA90","v":0}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F91+RFM_NomCapex!F91-RFM_NomSLDepn!F91+RFM_IndexRAB!F91","v":111.48925630905433},{"$f":"G91+RFM_NomCapex!G91-RFM_NomSLDepn!G91+RFM_IndexRAB!G91","v":109.79873083074996},{"$f":"H91+RFM_NomCapex!H91-RFM_NomSLDepn!H91+RFM_IndexRAB!H91","v":108.0441796250402},{"$f":"'PTRM-RFM_Rollover'!I91","v":106.16313840633289},{"$f":"J91+RFM_NomCapex!J91-RFM_NomSLDepn!J91+RFM_IndexRAB!J91","v":106.7542301698618},{"$f":"K91+RFM_NomCapex!K91-RFM_NomSLDepn!K91+RFM_IndexRAB!K91","v":106.10943784776089},{"$f":"L91+RFM_NomCapex!L91-RFM_NomSLDepn!L91+RFM_IndexRAB!L91","v":107.74886009348334},{"$f":"M91+RFM_NomCapex!M91-RFM_NomSLDepn!M91+RFM_IndexRAB!M91","v":104.96073871670072},{"$f":"'PTRM-RFM_Rollover'!N91","v":99.966599519344058},{"$f":"O91+RFM_NomCapex!O91-RFM_NomSLDepn!O91+RFM_IndexRAB!O91","v":99.043763752401148},{"$f":"P91+RFM_NomCapex!P91-RFM_NomSLDepn!P91+RFM_IndexRAB!P91","v":96.084327201444466},{"$f":"Q91+RFM_NomCapex!Q91-RFM_NomSLDepn!Q91+RFM_IndexRAB!Q91","v":94.275631680132307},{"$f":"R91+RFM_NomCapex!R91-RFM_NomSLDepn!R91+RFM_IndexRAB!R91","v":91.760898241104371},{"$f":"'PTRM-RFM_Rollover'!S91","v":89.554807089182447},{"$f":"T91+RFM_NomCapex!T91-RFM_NomSLDepn!T91+RFM_IndexRAB!T91","v":87.407532441560861},{"$f":"U91+RFM_NomCapex!U91-RFM_NomSLDepn!U91+RFM_IndexRAB!U91","v":83.201018003235134},{"$f":"V91+RFM_NomCapex!V91-RFM_NomSLDepn!V91+RFM_IndexRAB!V91","v":78.556405357681953},{"$f":"W91+RFM_NomCapex!W91-RFM_NomSLDepn!W91+RFM_IndexRAB!W91","v":74.443528335503686},{"$f":"'PTRM-RFM_Rollover'!X91","v":70.197811388865247},{"$f":"Y91+RFM_NomCapex!Y91-RFM_NomSLDepn!Y91+RFM_IndexRAB!Y91","v":66.035368601173076},{"$f":"Z91+RFM_NomCapex!Z91-RFM_NomSLDepn!Z91+RFM_IndexRAB!Z91","v":61.104453482594977},{"$f":"AA91+RFM_NomCapex!AA91-RFM_NomSLDepn!AA91+RFM_IndexRAB!AA91","v":56.716389573781235},{"$f":"AB91+RFM_NomCapex!AB91-RFM_NomSLDepn!AB91+RFM_IndexRAB!AB91","v":52.212932811040119},{"$f":"'PTRM-RFM_Rollover'!AC91","v":46.771520983678258},{"$f":"AD91+RFM_NomCapex!AD91-RFM_NomSLDepn!AD91+RFM_IndexRAB!AD91","v":41.710598023490661},{"$f":"AE91+RFM_NomCapex!AE91-RFM_NomSLDepn!AE91+RFM_IndexRAB!AE91","v":35.677936203460249},{"$f":"AF91+RFM_NomCapex!AF91-RFM_NomSLDepn!AF91+RFM_IndexRAB!AF91","v":29.443288861460452},{"$f":"AG91+RFM_NomCapex!AG91-RFM_NomSLDepn!AG91+RFM_IndexRAB!AG91","v":22.755034284040505},{"$f":"'PTRM-RFM_Rollover'!AH91","v":15.573584019810987},{"$f":"AI91+RFM_NomCapex!AI91-RFM_NomSLDepn!AI91+RFM_IndexRAB!AI91","v":7.9986589695917552},{"$f":"AJ91+RFM_NomCapex!AJ91-RFM_NomSLDepn!AJ91+RFM_IndexRAB!AJ91","v":0},{"$f":"AK91+RFM_NomCapex!AK91-RFM_NomSLDepn!AK91+RFM_IndexRAB!AK91","v":0},{"$f":"AL91+RFM_NomCapex!AL91-RFM_NomSLDepn!AL91+RFM_IndexRAB!AL91","v":0},{"$f":"'PTRM-RFM_Rollover'!AM91","v":0},{"$f":"AN91+RFM_NomCapex!AN91-RFM_NomSLDepn!AN91+RFM_IndexRAB!AN91","v":0},{"$f":"AO91+RFM_NomCapex!AO91-RFM_NomSLDepn!AO91+RFM_IndexRAB!AO91","v":0},{"$f":"AP91+RFM_NomCapex!AP91-RFM_NomSLDepn!AP91+RFM_IndexRAB!AP91","v":0},{"$f":"AQ91+RFM_NomCapex!AQ91-RFM_NomSLDepn!AQ91+RFM_IndexRAB!AQ91","v":0},{"$f":"'PTRM-RFM_Rollover'!AR91","v":0},{"$f":"AS91+RFM_NomCapex!AS91-RFM_NomSLDepn!AS91+RFM_IndexRAB!AS91","v":0},{"$f":"AT91+RFM_NomCapex!AT91-RFM_NomSLDepn!AT91+RFM_IndexRAB!AT91","v":0},{"$f":"AU91+RFM_NomCapex!AU91-RFM_NomSLDepn!AU91+RFM_IndexRAB!AU91","v":0},{"$f":"AV91+RFM_NomCapex!AV91-RFM_NomSLDepn!AV91+RFM_IndexRAB!AV91","v":0},{"$f":"'PTRM-RFM_Rollover'!AW91","v":0},{"$f":"AX91+RFM_NomCapex!AX91-RFM_NomSLDepn!AX91+RFM_IndexRAB!AX91","v":0},{"$f":"AY91+RFM_NomCapex!AY91-RFM_NomSLDepn!AY91+RFM_IndexRAB!AY91","v":0},{"$f":"AZ91+RFM_NomCapex!AZ91-RFM_NomSLDepn!AZ91+RFM_IndexRAB!AZ91","v":0},{"$f":"BA91+RFM_NomCapex!BA91-RFM_NomSLDepn!BA91+RFM_IndexRAB!BA91","v":0}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G92+RFM_NomCapex!G92-RFM_NomSLDepn!G92+RFM_IndexRAB!G92","v":111.91613764140077},{"$f":"H92+RFM_NomCapex!H92-RFM_NomSLDepn!H92+RFM_IndexRAB!H92","v":110.25885536721042},{"$f":"'PTRM-RFM_Rollover'!I92","v":108.47762111941289},{"$f":"J92+RFM_NomCapex!J92-RFM_NomSLDepn!J92+RFM_IndexRAB!J92","v":109.23143674836734},{"$f":"K92+RFM_NomCapex!K92-RFM_NomSLDepn!K92+RFM_IndexRAB!K92","v":108.73252910999338},{"$f":"L92+RFM_NomCapex!L92-RFM_NomSLDepn!L92+RFM_IndexRAB!L92","v":110.58942196785914},{"$f":"M92+RFM_NomCapex!M92-RFM_NomSLDepn!M92+RFM_IndexRAB!M92","v":107.9151505910078},{"$f":"'PTRM-RFM_Rollover'!N92","v":102.97509737727191},{"$f":"O92+RFM_NomCapex!O92-RFM_NomSLDepn!O92+RFM_IndexRAB!O92","v":102.23571966556479},{"$f":"P92+RFM_NomCapex!P92-RFM_NomSLDepn!P92+RFM_IndexRAB!P92","v":99.406318338111248},{"$f":"Q92+RFM_NomCapex!Q92-RFM_NomSLDepn!Q92+RFM_IndexRAB!Q92","v":97.77953835819288},{"$f":"R92+RFM_NomCapex!R92-RFM_NomSLDepn!R92+RFM_IndexRAB!R92","v":95.435705609848355},{"$f":"'PTRM-RFM_Rollover'!S92","v":93.429628766620198},{"$f":"T92+RFM_NomCapex!T92-RFM_NomSLDepn!T92+RFM_IndexRAB!T92","v":91.506076719157861},{"$f":"U92+RFM_NomCapex!U92-RFM_NomSLDepn!U92+RFM_IndexRAB!U92","v":87.443896294173626},{"$f":"V92+RFM_NomCapex!V92-RFM_NomSLDepn!V92+RFM_IndexRAB!V92","v":82.931011534545974},{"$f":"W92+RFM_NomCapex!W92-RFM_NomSLDepn!W92+RFM_IndexRAB!W92","v":78.992119883925795},{"$f":"'PTRM-RFM_Rollover'!X92","v":74.930359293776306},{"$f":"Y92+RFM_NomCapex!Y92-RFM_NomSLDepn!Y92+RFM_IndexRAB!Y92","v":70.980213945322333},{"$f":"Z92+RFM_NomCapex!Z92-RFM_NomSLDepn!Z92+RFM_IndexRAB!Z92","v":66.227397030166955},{"$f":"AA92+RFM_NomCapex!AA92-RFM_NomSLDepn!AA92+RFM_IndexRAB!AA92","v":62.092365362705486},{"$f":"AB92+RFM_NomCapex!AB92-RFM_NomSLDepn!AB92+RFM_IndexRAB!AB92","v":57.87656498745941},{"$f":"'PTRM-RFM_Rollover'!AC92","v":52.667848413205611},{"$f":"AD92+RFM_NomCapex!AD92-RFM_NomSLDepn!AD92+RFM_IndexRAB!AD92","v":47.947431016081843},{"$f":"AE92+RFM_NomCapex!AE92-RFM_NomSLDepn!AE92+RFM_IndexRAB!AE92","v":42.184519574024165},{"$f":"AF92+RFM_NomCapex!AF92-RFM_NomSLDepn!AF92+RFM_IndexRAB!AF92","v":36.263395750413643},{"$f":"AG92+RFM_NomCapex!AG92-RFM_NomSLDepn!AG92+RFM_IndexRAB!AG92","v":29.894298559343234},{"$f":"'PTRM-RFM_Rollover'!AH92","v":23.017172159810563},{"$f":"AI92+RFM_NomCapex!AI92-RFM_NomSLDepn!AI92+RFM_IndexRAB!AI92","v":15.762289983389524},{"$f":"AJ92+RFM_NomCapex!AJ92-RFM_NomSLDepn!AJ92+RFM_IndexRAB!AJ92","v":8.0111758715523056},{"$f":"AK92+RFM_NomCapex!AK92-RFM_NomSLDepn!AK92+RFM_IndexRAB!AK92","v":0},{"$f":"AL92+RFM_NomCapex!AL92-RFM_NomSLDepn!AL92+RFM_IndexRAB!AL92","v":0},{"$f":"'PTRM-RFM_Rollover'!AM92","v":0},{"$f":"AN92+RFM_NomCapex!AN92-RFM_NomSLDepn!AN92+RFM_IndexRAB!AN92","v":0},{"$f":"AO92+RFM_NomCapex!AO92-RFM_NomSLDepn!AO92+RFM_IndexRAB!AO92","v":0},{"$f":"AP92+RFM_NomCapex!AP92-RFM_NomSLDepn!AP92+RFM_IndexRAB!AP92","v":0},{"$f":"AQ92+RFM_NomCapex!AQ92-RFM_NomSLDepn!AQ92+RFM_IndexRAB!AQ92","v":0},{"$f":"'PTRM-RFM_Rollover'!AR92","v":0},{"$f":"AS92+RFM_NomCapex!AS92-RFM_NomSLDepn!AS92+RFM_IndexRAB!AS92","v":0},{"$f":"AT92+RFM_NomCapex!AT92-RFM_NomSLDepn!AT92+RFM_IndexRAB!AT92","v":0},{"$f":"AU92+RFM_NomCapex!AU92-RFM_NomSLDepn!AU92+RFM_IndexRAB!AU92","v":0},{"$f":"AV92+RFM_NomCapex!AV92-RFM_NomSLDepn!AV92+RFM_IndexRAB!AV92","v":0},{"$f":"'PTRM-RFM_Rollover'!AW92","v":0},{"$f":"AX92+RFM_NomCapex!AX92-RFM_NomSLDepn!AX92+RFM_IndexRAB!AX92","v":0},{"$f":"AY92+RFM_NomCapex!AY92-RFM_NomSLDepn!AY92+RFM_IndexRAB!AY92","v":0},{"$f":"AZ92+RFM_NomCapex!AZ92-RFM_NomSLDepn!AZ92+RFM_IndexRAB!AZ92","v":0},{"$f":"BA92+RFM_NomCapex!BA92-RFM_NomSLDepn!BA92+RFM_IndexRAB!BA92","v":0}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H93+RFM_NomCapex!H93-RFM_NomSLDepn!H93+RFM_IndexRAB!H93","v":114.08143320314348},{"$f":"'PTRM-RFM_Rollover'!I93","v":112.37206232241505},{"$f":"J93+RFM_NomCapex!J93-RFM_NomSLDepn!J93+RFM_IndexRAB!J93","v":113.29745264680933},{"$f":"K93+RFM_NomCapex!K93-RFM_NomSLDepn!K93+RFM_IndexRAB!K93","v":112.93489128583234},{"$f":"L93+RFM_NomCapex!L93-RFM_NomSLDepn!L93+RFM_IndexRAB!L93","v":115.03371871269108},{"$f":"M93+RFM_NomCapex!M93-RFM_NomSLDepn!M93+RFM_IndexRAB!M93","v":112.43186641961407},{"$f":"'PTRM-RFM_Rollover'!N93","v":107.47163330788398},{"$f":"O93+RFM_NomCapex!O93-RFM_NomSLDepn!O93+RFM_IndexRAB!O93","v":106.90205302319077},{"$f":"P93+RFM_NomCapex!P93-RFM_NomSLDepn!P93+RFM_IndexRAB!P93","v":104.15871360557549},{"$f":"Q93+RFM_NomCapex!Q93-RFM_NomSLDepn!Q93+RFM_IndexRAB!Q93","v":102.68701125405583},{"$f":"R93+RFM_NomCapex!R93-RFM_NomSLDepn!R93+RFM_IndexRAB!R93","v":100.47673534724807},{"$f":"'PTRM-RFM_Rollover'!S93","v":98.637930355857861},{"$f":"T93+RFM_NomCapex!T93-RFM_NomSLDepn!T93+RFM_IndexRAB!T93","v":96.906241860539268},{"$f":"U93+RFM_NomCapex!U93-RFM_NomSLDepn!U93+RFM_IndexRAB!U93","v":92.925877615741015},{"$f":"V93+RFM_NomCapex!V93-RFM_NomSLDepn!V93+RFM_IndexRAB!V93","v":88.475681871055343},{"$f":"W93+RFM_NomCapex!W93-RFM_NomSLDepn!W93+RFM_IndexRAB!W93","v":84.64966125296435},{"$f":"'PTRM-RFM_Rollover'!X93","v":80.708770344200019},{"$f":"Y93+RFM_NomCapex!Y93-RFM_NomSLDepn!Y93+RFM_IndexRAB!Y93","v":76.909084633544794},{"$f":"Z93+RFM_NomCapex!Z93-RFM_NomSLDepn!Z93+RFM_IndexRAB!Z93","v":72.261085149528228},{"$f":"AA93+RFM_NomCapex!AA93-RFM_NomSLDepn!AA93+RFM_IndexRAB!AA93","v":68.313906595498636},{"$f":"AB93+RFM_NomCapex!AB93-RFM_NomSLDepn!AB93+RFM_IndexRAB!AB93","v":64.318879543013779},{"$f":"'PTRM-RFM_Rollover'!AC93","v":59.262003733209546},{"$f":"AD93+RFM_NomCapex!AD93-RFM_NomSLDepn!AD93+RFM_IndexRAB!AD93","v":54.806935840186199},{"$f":"AE93+RFM_NomCapex!AE93-RFM_NomSLDepn!AE93+RFM_IndexRAB!AE93","v":49.224139085171103},{"$f":"AF93+RFM_NomCapex!AF93-RFM_NomSLDepn!AF93+RFM_IndexRAB!AF93","v":43.523914425201788},{"$f":"AG93+RFM_NomCapex!AG93-RFM_NomSLDepn!AG93+RFM_IndexRAB!AG93","v":37.374605110680804},{"$f":"'PTRM-RFM_Rollover'!AH93","v":30.695091677713346},{"$f":"AI93+RFM_NomCapex!AI93-RFM_NomSLDepn!AI93+RFM_IndexRAB!AI93","v":23.647694396298917},{"$f":"AJ93+RFM_NomCapex!AJ93-RFM_NomSLDepn!AJ93+RFM_IndexRAB!AJ93","v":16.025238207994114},{"$f":"AK93+RFM_NomCapex!AK93-RFM_NomSLDepn!AK93+RFM_IndexRAB!AK93","v":8.3189173511766246},{"$f":"AL93+RFM_NomCapex!AL93-RFM_NomSLDepn!AL93+RFM_IndexRAB!AL93","v":-7.4384942649885488E-15},{"$f":"'PTRM-RFM_Rollover'!AM93","v":-7.4940704035158969E-15},{"$f":"AN93+RFM_NomCapex!AN93-RFM_NomSLDepn!AN93+RFM_IndexRAB!AN93","v":-7.5921350475181644E-15},{"$f":"AO93+RFM_NomCapex!AO93-RFM_NomSLDepn!AO93+RFM_IndexRAB!AO93","v":-7.7574458067156745E-15},{"$f":"AP93+RFM_NomCapex!AP93-RFM_NomSLDepn!AP93+RFM_IndexRAB!AP93","v":-8.0969707492408107E-15},{"$f":"AQ93+RFM_NomCapex!AQ93-RFM_NomSLDepn!AQ93+RFM_IndexRAB!AQ93","v":-8.2306721596148612E-15},{"$f":"'PTRM-RFM_Rollover'!AR93","v":-8.4051985469209722E-15},{"$f":"AS93+RFM_NomCapex!AS93-RFM_NomSLDepn!AS93+RFM_IndexRAB!AS93","v":-8.6054584848522167E-15},{"$f":"AT93+RFM_NomCapex!AT93-RFM_NomSLDepn!AT93+RFM_IndexRAB!AT93","v":-8.8348363123074565E-15},{"$f":"AU93+RFM_NomCapex!AU93-RFM_NomSLDepn!AU93+RFM_IndexRAB!AU93","v":-9.0711387833288348E-15},{"$f":"AV93+RFM_NomCapex!AV93-RFM_NomSLDepn!AV93+RFM_IndexRAB!AV93","v":-9.3896516980633697E-15},{"$f":"'PTRM-RFM_Rollover'!AW93","v":-9.5655873570850688E-15},{"$f":"AX93+RFM_NomCapex!AX93-RFM_NomSLDepn!AX93+RFM_IndexRAB!AX93","v":-9.870032934785262E-15},{"$f":"AY93+RFM_NomCapex!AY93-RFM_NomSLDepn!AY93+RFM_IndexRAB!AY93","v":-9.8591258231548532E-15},{"$f":"AZ93+RFM_NomCapex!AZ93-RFM_NomSLDepn!AZ93+RFM_IndexRAB!AZ93","v":-1.0178801960081848E-14},{"$f":"BA93+RFM_NomCapex!BA93-RFM_NomSLDepn!BA93+RFM_IndexRAB!BA93","v":-1.0412670397905993E-14}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I94","v":116.23660497651913},{"$f":"J94+RFM_NomCapex!J94-RFM_NomSLDepn!J94+RFM_IndexRAB!J94","v":117.33333648188214},{"$f":"K94+RFM_NomCapex!K94-RFM_NomSLDepn!K94+RFM_IndexRAB!K94","v":117.10723142242927},{"$f":"L94+RFM_NomCapex!L94-RFM_NomSLDepn!L94+RFM_IndexRAB!L94","v":119.44745039387377},{"$f":"M94+RFM_NomCapex!M94-RFM_NomSLDepn!M94+RFM_IndexRAB!M94","v":116.91872425662734},{"$f":"'PTRM-RFM_Rollover'!N94","v":111.93964481805891},{"$f":"O94+RFM_NomCapex!O94-RFM_NomSLDepn!O94+RFM_IndexRAB!O94","v":111.54003076446793},{"$f":"P94+RFM_NomCapex!P94-RFM_NomSLDepn!P94+RFM_IndexRAB!P94","v":108.88349966250223},{"$f":"Q94+RFM_NomCapex!Q94-RFM_NomSLDepn!Q94+RFM_IndexRAB!Q94","v":107.56728527518885},{"$f":"R94+RFM_NomCapex!R94-RFM_NomSLDepn!R94+RFM_IndexRAB!R94","v":105.49117342720577},{"$f":"'PTRM-RFM_Rollover'!S94","v":103.82015056619302},{"$f":"T94+RFM_NomCapex!T94-RFM_NomSLDepn!T94+RFM_IndexRAB!T94","v":102.28080930240773},{"$f":"U94+RFM_NomCapex!U94-RFM_NomSLDepn!U94+RFM_IndexRAB!U94","v":98.38334029249225},{"$f":"V94+RFM_NomCapex!V94-RFM_NomSLDepn!V94+RFM_IndexRAB!V94","v":93.997037365338628},{"$f":"W94+RFM_NomCapex!W94-RFM_NomSLDepn!W94+RFM_IndexRAB!W94","v":90.284928109165065},{"$f":"'PTRM-RFM_Rollover'!X94","v":86.46597886516615},{"$f":"Y94+RFM_NomCapex!Y94-RFM_NomSLDepn!Y94+RFM_IndexRAB!Y94","v":82.817789454169329},{"$f":"Z94+RFM_NomCapex!Z94-RFM_NomSLDepn!Z94+RFM_IndexRAB!Z94","v":78.275868292966621},{"$f":"AA94+RFM_NomCapex!AA94-RFM_NomSLDepn!AA94+RFM_IndexRAB!AA94","v":74.517622627351201},{"$f":"AB94+RFM_NomCapex!AB94-RFM_NomSLDepn!AB94+RFM_IndexRAB!AB94","v":70.74446455189954},{"$f":"'PTRM-RFM_Rollover'!AC94","v":65.840804758567558},{"$f":"AD94+RFM_NomCapex!AD94-RFM_NomSLDepn!AD94+RFM_IndexRAB!AD94","v":61.652309936112673},{"$f":"AE94+RFM_NomCapex!AE94-RFM_NomSLDepn!AE94+RFM_IndexRAB!AE94","v":56.251147284477881},{"$f":"AF94+RFM_NomCapex!AF94-RFM_NomSLDepn!AF94+RFM_IndexRAB!AF94","v":50.773376532188834},{"$f":"AG94+RFM_NomCapex!AG94-RFM_NomSLDepn!AG94+RFM_IndexRAB!AG94","v":44.845530640963929},{"$f":"'PTRM-RFM_Rollover'!AH94","v":38.365446445399023},{"$f":"AI94+RFM_NomCapex!AI94-RFM_NomSLDepn!AI94+RFM_IndexRAB!AI94","v":31.527450271435463},{"$f":"AJ94+RFM_NomCapex!AJ94-RFM_NomSLDepn!AJ94+RFM_IndexRAB!AJ94","v":24.035715860980741},{"$f":"AK94+RFM_NomCapex!AK94-RFM_NomSLDepn!AK94+RFM_IndexRAB!AK94","v":16.636352494206651},{"$f":"AL94+RFM_NomCapex!AL94-RFM_NomSLDepn!AL94+RFM_IndexRAB!AL94","v":8.6411196446401792},{"$f":"'PTRM-RFM_Rollover'!AM94","v":4.4270143106928117E-15},{"$f":"AN94+RFM_NomCapex!AN94-RFM_NomSLDepn!AN94+RFM_IndexRAB!AN94","v":4.4849445887653733E-15},{"$f":"AO94+RFM_NomCapex!AO94-RFM_NomSLDepn!AO94+RFM_IndexRAB!AO94","v":4.5825995422517357E-15},{"$f":"AP94+RFM_NomCapex!AP94-RFM_NomSLDepn!AP94+RFM_IndexRAB!AP94","v":4.7831690189797301E-15},{"$f":"AQ94+RFM_NomCapex!AQ94-RFM_NomSLDepn!AQ94+RFM_IndexRAB!AQ94","v":4.8621512042562439E-15},{"$f":"'PTRM-RFM_Rollover'!AR94","v":4.9652501575080286E-15},{"$f":"AS94+RFM_NomCapex!AS94-RFM_NomSLDepn!AS94+RFM_IndexRAB!AS94","v":5.0835508356900941E-15},{"$f":"AT94+RFM_NomCapex!AT94-RFM_NomSLDepn!AT94+RFM_IndexRAB!AT94","v":5.2190524883331706E-15},{"$f":"AU94+RFM_NomCapex!AU94-RFM_NomSLDepn!AU94+RFM_IndexRAB!AU94","v":5.358644774572292E-15},{"$f":"AV94+RFM_NomCapex!AV94-RFM_NomSLDepn!AV94+RFM_IndexRAB!AV94","v":5.5468016980792726E-15},{"$f":"'PTRM-RFM_Rollover'!AW94","v":5.6507331583288081E-15},{"$f":"AX94+RFM_NomCapex!AX94-RFM_NomSLDepn!AX94+RFM_IndexRAB!AX94","v":5.8305800048000626E-15},{"$f":"AY94+RFM_NomCapex!AY94-RFM_NomSLDepn!AY94+RFM_IndexRAB!AY94","v":5.8241367854711533E-15},{"$f":"AZ94+RFM_NomCapex!AZ94-RFM_NomSLDepn!AZ94+RFM_IndexRAB!AZ94","v":6.012980865758795E-15},{"$f":"BA94+RFM_NomCapex!BA94-RFM_NomSLDepn!BA94+RFM_IndexRAB!BA94","v":6.1511352818930667E-15}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J95+RFM_NomCapex!J95-RFM_NomSLDepn!J95+RFM_IndexRAB!J95","v":122.87463413430304},{"$f":"K95+RFM_NomCapex!K95-RFM_NomSLDepn!K95+RFM_IndexRAB!K95","v":122.78384826003786},{"$f":"L95+RFM_NomCapex!L95-RFM_NomSLDepn!L95+RFM_IndexRAB!L95","v":125.39745195411314},{"$f":"M95+RFM_NomCapex!M95-RFM_NomSLDepn!M95+RFM_IndexRAB!M95","v":122.91136580421477},{"$f":"'PTRM-RFM_Rollover'!N95","v":117.85142124909059},{"$f":"O95+RFM_NomCapex!O95-RFM_NomSLDepn!O95+RFM_IndexRAB!O95","v":117.61889293572561},{"$f":"P95+RFM_NomCapex!P95-RFM_NomSLDepn!P95+RFM_IndexRAB!P95","v":115.01726529635255},{"$f":"Q95+RFM_NomCapex!Q95-RFM_NomSLDepn!Q95+RFM_IndexRAB!Q95","v":113.84210669393494},{"$f":"R95+RFM_NomCapex!R95-RFM_NomSLDepn!R95+RFM_IndexRAB!R95","v":111.87603593798886},{"$f":"'PTRM-RFM_Rollover'!S95","v":110.35411034985304},{"$f":"T95+RFM_NomCapex!T95-RFM_NomSLDepn!T95+RFM_IndexRAB!T95","v":108.99036598615936},{"$f":"U95+RFM_NomCapex!U95-RFM_NomSLDepn!U95+RFM_IndexRAB!U95","v":105.12843997861583},{"$f":"V95+RFM_NomCapex!V95-RFM_NomSLDepn!V95+RFM_IndexRAB!V95","v":100.75237902530928},{"$f":"W95+RFM_NomCapex!W95-RFM_NomSLDepn!W95+RFM_IndexRAB!W95","v":97.109508439293961},{"$f":"'PTRM-RFM_Rollover'!X95","v":93.366600532618804},{"$f":"Y95+RFM_NomCapex!Y95-RFM_NomSLDepn!Y95+RFM_IndexRAB!Y95","v":89.826487582714591},{"$f":"Z95+RFM_NomCapex!Z95-RFM_NomSLDepn!Z95+RFM_IndexRAB!Z95","v":85.335578638528517},{"$f":"AA95+RFM_NomCapex!AA95-RFM_NomSLDepn!AA95+RFM_IndexRAB!AA95","v":81.721938090411825},{"$f":"AB95+RFM_NomCapex!AB95-RFM_NomSLDepn!AB95+RFM_IndexRAB!AB95","v":78.126538946844875},{"$f":"'PTRM-RFM_Rollover'!AC95","v":73.317116494684342},{"$f":"AD95+RFM_NomCapex!AD95-RFM_NomSLDepn!AD95+RFM_IndexRAB!AD95","v":69.346477236710797},{"$f":"AE95+RFM_NomCapex!AE95-RFM_NomSLDepn!AE95+RFM_IndexRAB!AE95","v":64.06214373968217},{"$f":"AF95+RFM_NomCapex!AF95-RFM_NomSLDepn!AF95+RFM_IndexRAB!AF95","v":58.741570465768021},{"$f":"AG95+RFM_NomCapex!AG95-RFM_NomSLDepn!AG95+RFM_IndexRAB!AG95","v":52.964334209596721},{"$f":"'PTRM-RFM_Rollover'!AH95","v":46.605702953673472},{"$f":"AI95+RFM_NomCapex!AI95-RFM_NomSLDepn!AI95+RFM_IndexRAB!AI95","v":39.894811998136923},{"$f":"AJ95+RFM_NomCapex!AJ95-RFM_NomSLDepn!AJ95+RFM_IndexRAB!AJ95","v":32.442428669072072},{"$f":"AK95+RFM_NomCapex!AK95-RFM_NomSLDepn!AK95+RFM_IndexRAB!AK95","v":25.261953607169072},{"$f":"AL95+RFM_NomCapex!AL95-RFM_NomSLDepn!AL95+RFM_IndexRAB!AL95","v":17.495146138787657},{"$f":"'PTRM-RFM_Rollover'!AM95","v":8.8129298896539385},{"$f":"AN95+RFM_NomCapex!AN95-RFM_NomSLDepn!AN95+RFM_IndexRAB!AN95","v":1.5404344466674047E-15},{"$f":"AO95+RFM_NomCapex!AO95-RFM_NomSLDepn!AO95+RFM_IndexRAB!AO95","v":1.5739757873151622E-15},{"$f":"AP95+RFM_NomCapex!AP95-RFM_NomSLDepn!AP95+RFM_IndexRAB!AP95","v":1.6428649619274423E-15},{"$f":"AQ95+RFM_NomCapex!AQ95-RFM_NomSLDepn!AQ95+RFM_IndexRAB!AQ95","v":1.669992806311023E-15},{"$f":"'PTRM-RFM_Rollover'!AR95","v":1.7054039860616564E-15},{"$f":"AS95+RFM_NomCapex!AS95-RFM_NomSLDepn!AS95+RFM_IndexRAB!AS95","v":1.7460364701713285E-15},{"$f":"AT95+RFM_NomCapex!AT95-RFM_NomSLDepn!AT95+RFM_IndexRAB!AT95","v":1.7925769366543752E-15},{"$f":"AU95+RFM_NomCapex!AU95-RFM_NomSLDepn!AU95+RFM_IndexRAB!AU95","v":1.8405224044201191E-15},{"$f":"AV95+RFM_NomCapex!AV95-RFM_NomSLDepn!AV95+RFM_IndexRAB!AV95","v":1.9051482655902132E-15},{"$f":"'PTRM-RFM_Rollover'!AW95","v":1.9408453847612887E-15},{"$f":"AX95+RFM_NomCapex!AX95-RFM_NomSLDepn!AX95+RFM_IndexRAB!AX95","v":2.002617001321013E-15},{"$f":"AY95+RFM_NomCapex!AY95-RFM_NomSLDepn!AY95+RFM_IndexRAB!AY95","v":2.0004039623848022E-15},{"$f":"AZ95+RFM_NomCapex!AZ95-RFM_NomSLDepn!AZ95+RFM_IndexRAB!AZ95","v":2.0652658398432235E-15},{"$f":"BA95+RFM_NomCapex!BA95-RFM_NomSLDepn!BA95+RFM_IndexRAB!BA95","v":2.1127174454005266E-15}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K96+RFM_NomCapex!K96-RFM_NomSLDepn!K96+RFM_IndexRAB!K96","v":126.3760413666899},{"$f":"L96+RFM_NomCapex!L96-RFM_NomSLDepn!L96+RFM_IndexRAB!L96","v":129.21975939445184},{"$f":"M96+RFM_NomCapex!M96-RFM_NomSLDepn!M96+RFM_IndexRAB!M96","v":126.81965327210327},{"$f":"'PTRM-RFM_Rollover'!N96","v":121.76584592060698},{"$f":"O96+RFM_NomCapex!O96-RFM_NomSLDepn!O96+RFM_IndexRAB!O96","v":121.70563211693982},{"$f":"P96+RFM_NomCapex!P96-RFM_NomSLDepn!P96+RFM_IndexRAB!P96","v":119.20433629847069},{"$f":"Q96+RFM_NomCapex!Q96-RFM_NomSLDepn!Q96+RFM_IndexRAB!Q96","v":118.19159113594579},{"$f":"R96+RFM_NomCapex!R96-RFM_NomSLDepn!R96+RFM_IndexRAB!R96","v":116.37038593824423},{"$f":"'PTRM-RFM_Rollover'!S96","v":115.02497556730646},{"$f":"T96+RFM_NomCapex!T96-RFM_NomSLDepn!T96+RFM_IndexRAB!T96","v":113.86169894134414},{"$f":"U96+RFM_NomCapex!U96-RFM_NomSLDepn!U96+RFM_IndexRAB!U96","v":110.10241989777116},{"$f":"V96+RFM_NomCapex!V96-RFM_NomSLDepn!V96+RFM_IndexRAB!V96","v":105.81242199139024},{"$f":"W96+RFM_NomCapex!W96-RFM_NomSLDepn!W96+RFM_IndexRAB!W96","v":102.3023450769884},{"$f":"'PTRM-RFM_Rollover'!X96","v":98.700814113983071},{"$f":"Y96+RFM_NomCapex!Y96-RFM_NomSLDepn!Y96+RFM_IndexRAB!Y96","v":95.330833767369299},{"$f":"Z96+RFM_NomCapex!Z96-RFM_NomSLDepn!Z96+RFM_IndexRAB!Z96","v":90.969039814401796},{"$f":"AA96+RFM_NomCapex!AA96-RFM_NomSLDepn!AA96+RFM_IndexRAB!AA96","v":87.563596433132048},{"$f":"AB96+RFM_NomCapex!AB96-RFM_NomSLDepn!AB96+RFM_IndexRAB!AB96","v":84.209471390210723},{"$f":"'PTRM-RFM_Rollover'!AC96","v":79.578213783083228},{"$f":"AD96+RFM_NomCapex!AD96-RFM_NomSLDepn!AD96+RFM_IndexRAB!AD96","v":75.895729354988717},{"$f":"AE96+RFM_NomCapex!AE96-RFM_NomSLDepn!AE96+RFM_IndexRAB!AE96","v":70.820535744043312},{"$f":"AF96+RFM_NomCapex!AF96-RFM_NomSLDepn!AF96+RFM_IndexRAB!AF96","v":65.750388819074857},{"$f":"AG96+RFM_NomCapex!AG96-RFM_NomSLDepn!AG96+RFM_IndexRAB!AG96","v":60.224848196741711},{"$f":"'PTRM-RFM_Rollover'!AH96","v":54.098609446868885},{"$f":"AI96+RFM_NomCapex!AI96-RFM_NomSLDepn!AI96+RFM_IndexRAB!AI96","v":47.631901427536569},{"$f":"AJ96+RFM_NomCapex!AJ96-RFM_NomSLDepn!AJ96+RFM_IndexRAB!AJ96","v":40.34814947939671},{"$f":"AK96+RFM_NomCapex!AK96-RFM_NomSLDepn!AK96+RFM_IndexRAB!AK96","v":33.512429974322146},{"$f":"AL96+RFM_NomCapex!AL96-RFM_NomSLDepn!AL96+RFM_IndexRAB!AL96","v":26.110132953565408},{"$f":"'PTRM-RFM_Rollover'!AM96","v":17.536808537552496},{"$f":"AN96+RFM_NomCapex!AN96-RFM_NomSLDepn!AN96+RFM_IndexRAB!AN96","v":8.8831443761926518},{"$f":"AO96+RFM_NomCapex!AO96-RFM_NomSLDepn!AO96+RFM_IndexRAB!AO96","v":2.4702462297909733E-15},{"$f":"AP96+RFM_NomCapex!AP96-RFM_NomSLDepn!AP96+RFM_IndexRAB!AP96","v":2.5783630288109083E-15},{"$f":"AQ96+RFM_NomCapex!AQ96-RFM_NomSLDepn!AQ96+RFM_IndexRAB!AQ96","v":2.6209383059218757E-15},{"$f":"'PTRM-RFM_Rollover'!AR96","v":2.6765137054778398E-15},{"$f":"AS96+RFM_NomCapex!AS96-RFM_NomSLDepn!AS96+RFM_IndexRAB!AS96","v":2.7402835814110463E-15},{"$f":"AT96+RFM_NomCapex!AT96-RFM_NomSLDepn!AT96+RFM_IndexRAB!AT96","v":2.813325627412634E-15},{"$f":"AU96+RFM_NomCapex!AU96-RFM_NomSLDepn!AU96+RFM_IndexRAB!AU96","v":2.8885727258358697E-15},{"$f":"AV96+RFM_NomCapex!AV96-RFM_NomSLDepn!AV96+RFM_IndexRAB!AV96","v":2.9899985490213281E-15},{"$f":"'PTRM-RFM_Rollover'!AW96","v":3.0460227107380496E-15},{"$f":"AX96+RFM_NomCapex!AX96-RFM_NomSLDepn!AX96+RFM_IndexRAB!AX96","v":3.1429689942479364E-15},{"$f":"AY96+RFM_NomCapex!AY96-RFM_NomSLDepn!AY96+RFM_IndexRAB!AY96","v":3.1394957825679266E-15},{"$f":"AZ96+RFM_NomCapex!AZ96-RFM_NomSLDepn!AZ96+RFM_IndexRAB!AZ96","v":3.2412920170081877E-15},{"$f":"BA96+RFM_NomCapex!BA96-RFM_NomSLDepn!BA96+RFM_IndexRAB!BA96","v":3.3157640328232477E-15}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L97+RFM_NomCapex!L97-RFM_NomSLDepn!L97+RFM_IndexRAB!L97","v":135.22119626596862},{"$f":"M97+RFM_NomCapex!M97-RFM_NomSLDepn!M97+RFM_IndexRAB!M97","v":132.86760810587589},{"$f":"'PTRM-RFM_Rollover'!N97","v":127.73571585688011},{"$f":"O97+RFM_NomCapex!O97-RFM_NomSLDepn!O97+RFM_IndexRAB!O97","v":127.84792430522606},{"$f":"P97+RFM_NomCapex!P97-RFM_NomSLDepn!P97+RFM_IndexRAB!P97","v":125.40590370543416},{"$f":"Q97+RFM_NomCapex!Q97-RFM_NomSLDepn!Q97+RFM_IndexRAB!Q97","v":124.539734375278},{"$f":"R97+RFM_NomCapex!R97-RFM_NomSLDepn!R97+RFM_IndexRAB!R97","v":122.83396453406388},{"$f":"'PTRM-RFM_Rollover'!S97","v":121.64377625159746},{"$f":"T97+RFM_NomCapex!T97-RFM_NomSLDepn!T97+RFM_IndexRAB!T97","v":120.66286546386458},{"$f":"U97+RFM_NomCapex!U97-RFM_NomSLDepn!U97+RFM_IndexRAB!U97","v":116.94421747204348},{"$f":"V97+RFM_NomCapex!V97-RFM_NomSLDepn!V97+RFM_IndexRAB!V97","v":112.6693110797935},{"$f":"W97+RFM_NomCapex!W97-RFM_NomSLDepn!W97+RFM_IndexRAB!W97","v":109.23436134102207},{"$f":"'PTRM-RFM_Rollover'!X97","v":105.71507139494219},{"$f":"Y97+RFM_NomCapex!Y97-RFM_NomSLDepn!Y97+RFM_IndexRAB!Y97","v":102.46013386465175},{"$f":"Z97+RFM_NomCapex!Z97-RFM_NomSLDepn!Z97+RFM_IndexRAB!Z97","v":98.155564069126413},{"$f":"AA97+RFM_NomCapex!AA97-RFM_NomSLDepn!AA97+RFM_IndexRAB!AA97","v":94.902882367999382},{"$f":"AB97+RFM_NomCapex!AB97-RFM_NomSLDepn!AB97+RFM_IndexRAB!AB97","v":91.735664960103705},{"$f":"'PTRM-RFM_Rollover'!AC97","v":87.206505063571583},{"$f":"AD97+RFM_NomCapex!AD97-RFM_NomSLDepn!AD97+RFM_IndexRAB!AD97","v":83.752636741577405},{"$f":"AE97+RFM_NomCapex!AE97-RFM_NomSLDepn!AE97+RFM_IndexRAB!AE97","v":78.803314010031585},{"$f":"AF97+RFM_NomCapex!AF97-RFM_NomSLDepn!AF97+RFM_IndexRAB!AF97","v":73.900674928661076},{"$f":"AG97+RFM_NomCapex!AG97-RFM_NomSLDepn!AG97+RFM_IndexRAB!AG97","v":68.536326883640271},{"$f":"'PTRM-RFM_Rollover'!AH97","v":62.541837661550161},{"$f":"AI97+RFM_NomCapex!AI97-RFM_NomSLDepn!AI97+RFM_IndexRAB!AI97","v":56.213069050926592},{"$f":"AJ97+RFM_NomCapex!AJ97-RFM_NomSLDepn!AJ97+RFM_IndexRAB!AJ97","v":48.977595034505313},{"$f":"AK97+RFM_NomCapex!AK97-RFM_NomSLDepn!AK97+RFM_IndexRAB!AK97","v":42.374883903254414},{"$f":"AL97+RFM_NomCapex!AL97-RFM_NomSLDepn!AL97+RFM_IndexRAB!AL97","v":35.216031097034787},{"$f":"'PTRM-RFM_Rollover'!AM97","v":26.609358726243851},{"$f":"AN97+RFM_NomCapex!AN97-RFM_NomSLDepn!AN97+RFM_IndexRAB!AN97","v":17.971705993289419},{"$f":"AO97+RFM_NomCapex!AO97-RFM_NomSLDepn!AO97+RFM_IndexRAB!AO97","v":9.1815104989961931},{"$f":"AP97+RFM_NomCapex!AP97-RFM_NomSLDepn!AP97+RFM_IndexRAB!AP97","v":3.1086244689504383E-15},{"$f":"AQ97+RFM_NomCapex!AQ97-RFM_NomSLDepn!AQ97+RFM_IndexRAB!AQ97","v":3.1599556999371536E-15},{"$f":"'PTRM-RFM_Rollover'!AR97","v":3.2269606348516296E-15},{"$f":"AS97+RFM_NomCapex!AS97-RFM_NomSLDepn!AS97+RFM_IndexRAB!AS97","v":3.3038453072165302E-15},{"$f":"AT97+RFM_NomCapex!AT97-RFM_NomSLDepn!AT97+RFM_IndexRAB!AT97","v":3.3919090472428733E-15},{"$f":"AU97+RFM_NomCapex!AU97-RFM_NomSLDepn!AU97+RFM_IndexRAB!AU97","v":3.4826313267520819E-15},{"$f":"AV97+RFM_NomCapex!AV97-RFM_NomSLDepn!AV97+RFM_IndexRAB!AV97","v":3.6049161998341957E-15},{"$f":"'PTRM-RFM_Rollover'!AW97","v":3.6724621885173155E-15},{"$f":"AX97+RFM_NomCapex!AX97-RFM_NomSLDepn!AX97+RFM_IndexRAB!AX97","v":3.7893462679603976E-15},{"$f":"AY97+RFM_NomCapex!AY97-RFM_NomSLDepn!AY97+RFM_IndexRAB!AY97","v":3.7851587618979555E-15},{"$f":"AZ97+RFM_NomCapex!AZ97-RFM_NomSLDepn!AZ97+RFM_IndexRAB!AZ97","v":3.9078902243382739E-15},{"$f":"BA97+RFM_NomCapex!BA97-RFM_NomSLDepn!BA97+RFM_IndexRAB!BA97","v":3.9976780191630883E-15}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M98+RFM_NomCapex!M98-RFM_NomSLDepn!M98+RFM_IndexRAB!M98","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N98","v":129.69026987096061},{"$f":"O98+RFM_NomCapex!O98-RFM_NomSLDepn!O98+RFM_IndexRAB!O98","v":129.96997330929281},{"$f":"P98+RFM_NomCapex!P98-RFM_NomSLDepn!P98+RFM_IndexRAB!P98","v":127.66253957639228},{"$f":"Q98+RFM_NomCapex!Q98-RFM_NomSLDepn!Q98+RFM_IndexRAB!Q98","v":126.96860721211712},{"$f":"R98+RFM_NomCapex!R98-RFM_NomSLDepn!R98+RFM_IndexRAB!R98","v":125.43025850596881},{"$f":"'PTRM-RFM_Rollover'!S98","v":124.43093961120093},{"$f":"T98+RFM_NomCapex!T98-RFM_NomSLDepn!T98+RFM_IndexRAB!T98","v":123.66131800858717},{"$f":"U98+RFM_NomCapex!U98-RFM_NomSLDepn!U98+RFM_IndexRAB!U98","v":120.09839940898581},{"$f":"V98+RFM_NomCapex!V98-RFM_NomSLDepn!V98+RFM_IndexRAB!V98","v":115.97116477497485},{"$f":"W98+RFM_NomCapex!W98-RFM_NomSLDepn!W98+RFM_IndexRAB!W98","v":112.7173447712839},{"$f":"'PTRM-RFM_Rollover'!X98","v":109.3888570135035},{"$f":"Y98+RFM_NomCapex!Y98-RFM_NomSLDepn!Y98+RFM_IndexRAB!Y98","v":106.34904243511241},{"$f":"Z98+RFM_NomCapex!Z98-RFM_NomSLDepn!Z98+RFM_IndexRAB!Z98","v":102.23484504570386},{"$f":"AA98+RFM_NomCapex!AA98-RFM_NomSLDepn!AA98+RFM_IndexRAB!AA98","v":99.234619254192609},{"$f":"AB98+RFM_NomCapex!AB98-RFM_NomSLDepn!AB98+RFM_IndexRAB!AB98","v":96.351064671992617},{"$f":"'PTRM-RFM_Rollover'!AC98","v":92.063746927271609},{"$f":"AD98+RFM_NomCapex!AD98-RFM_NomSLDepn!AD98+RFM_IndexRAB!AD98","v":88.943799164805867},{"$f":"AE98+RFM_NomCapex!AE98-RFM_NomSLDepn!AE98+RFM_IndexRAB!AE98","v":84.272935849204643},{"$f":"AF98+RFM_NomCapex!AF98-RFM_NomSLDepn!AF98+RFM_IndexRAB!AF98","v":79.68859524937676},{"$f":"AG98+RFM_NomCapex!AG98-RFM_NomSLDepn!AG98+RFM_IndexRAB!AG98","v":74.650616215023632},{"$f":"'PTRM-RFM_Rollover'!AH98","v":68.97286110311309},{"$f":"AI98+RFM_NomCapex!AI98-RFM_NomSLDepn!AI98+RFM_IndexRAB!AI98","v":62.977341736739447},{"$f":"AJ98+RFM_NomCapex!AJ98-RFM_NomSLDepn!AJ98+RFM_IndexRAB!AJ98","v":56.01435336732159},{"$f":"AK98+RFM_NomCapex!AK98-RFM_NomSLDepn!AK98+RFM_IndexRAB!AK98","v":49.847668329989901},{"$f":"AL98+RFM_NomCapex!AL98-RFM_NomSLDepn!AL98+RFM_IndexRAB!AL98","v":43.152454461375285},{"$f":"'PTRM-RFM_Rollover'!AM98","v":34.779891768169072},{"$f":"AN98+RFM_NomCapex!AN98-RFM_NomSLDepn!AN98+RFM_IndexRAB!AN98","v":26.426256462521579},{"$f":"AO98+RFM_NomCapex!AO98-RFM_NomSLDepn!AO98+RFM_IndexRAB!AO98","v":18.001106943726338},{"$f":"AP98+RFM_NomCapex!AP98-RFM_NomSLDepn!AP98+RFM_IndexRAB!AP98","v":9.3944862786619279},{"$f":"AQ98+RFM_NomCapex!AQ98-RFM_NomSLDepn!AQ98+RFM_IndexRAB!AQ98","v":1.7763568394002505E-15},{"$f":"'PTRM-RFM_Rollover'!AR98","v":1.8140234036534346E-15},{"$f":"AS98+RFM_NomCapex!AS98-RFM_NomSLDepn!AS98+RFM_IndexRAB!AS98","v":1.8572438239913383E-15},{"$f":"AT98+RFM_NomCapex!AT98-RFM_NomSLDepn!AT98+RFM_IndexRAB!AT98","v":1.9067485138520448E-15},{"$f":"AU98+RFM_NomCapex!AU98-RFM_NomSLDepn!AU98+RFM_IndexRAB!AU98","v":1.9577476913706947E-15},{"$f":"AV98+RFM_NomCapex!AV98-RFM_NomSLDepn!AV98+RFM_IndexRAB!AV98","v":2.0264896584365384E-15},{"$f":"'PTRM-RFM_Rollover'!AW98","v":2.0644603739670438E-15},{"$f":"AX98+RFM_NomCapex!AX98-RFM_NomSLDepn!AX98+RFM_IndexRAB!AX98","v":2.1301663058381299E-15},{"$f":"AY98+RFM_NomCapex!AY98-RFM_NomSLDepn!AY98+RFM_IndexRAB!AY98","v":2.1278123155482671E-15},{"$f":"AZ98+RFM_NomCapex!AZ98-RFM_NomSLDepn!AZ98+RFM_IndexRAB!AZ98","v":2.1968053310895261E-15},{"$f":"BA98+RFM_NomCapex!BA98-RFM_NomSLDepn!BA98+RFM_IndexRAB!BA98","v":2.2472791916676656E-15}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N99","v":132.78482597928638},{"$f":"O99+RFM_NomCapex!O99-RFM_NomSLDepn!O99+RFM_IndexRAB!O99","v":133.22962155647019},{"$f":"P99+RFM_NomCapex!P99-RFM_NomSLDepn!P99+RFM_IndexRAB!P99","v":131.03144931282861},{"$f":"Q99+RFM_NomCapex!Q99-RFM_NomSLDepn!Q99+RFM_IndexRAB!Q99","v":130.4982145389701},{"$f":"R99+RFM_NomCapex!R99-RFM_NomSLDepn!R99+RFM_IndexRAB!R99","v":129.1080894902089},{"$f":"'PTRM-RFM_Rollover'!S99","v":128.28472440514989},{"$f":"T99+RFM_NomCapex!T99-RFM_NomSLDepn!T99+RFM_IndexRAB!T99","v":127.71299058256103},{"$f":"U99+RFM_NomCapex!U99-RFM_NomSLDepn!U99+RFM_IndexRAB!U99","v":124.26824718321036},{"$f":"V99+RFM_NomCapex!V99-RFM_NomSLDepn!V99+RFM_IndexRAB!V99","v":120.24615635727434},{"$f":"W99+RFM_NomCapex!W99-RFM_NomSLDepn!W99+RFM_IndexRAB!W99","v":117.13801136023633},{"$f":"'PTRM-RFM_Rollover'!X99","v":113.96389322518883},{"$f":"Y99+RFM_NomCapex!Y99-RFM_NomSLDepn!Y99+RFM_IndexRAB!Y99","v":111.10471193149064},{"$f":"Z99+RFM_NomCapex!Z99-RFM_NomSLDepn!Z99+RFM_IndexRAB!Z99","v":107.13720807610299},{"$f":"AA99+RFM_NomCapex!AA99-RFM_NomSLDepn!AA99+RFM_IndexRAB!AA99","v":104.35420273041719},{"$f":"AB99+RFM_NomCapex!AB99-RFM_NomSLDepn!AB99+RFM_IndexRAB!AB99","v":101.71922426849648},{"$f":"'PTRM-RFM_Rollover'!AC99","v":97.626937896002431},{"$f":"AD99+RFM_NomCapex!AD99-RFM_NomSLDepn!AD99+RFM_IndexRAB!AD99","v":94.802143594559467},{"$f":"AE99+RFM_NomCapex!AE99-RFM_NomSLDepn!AE99+RFM_IndexRAB!AE99","v":90.358295126344274},{"$f":"AF99+RFM_NomCapex!AF99-RFM_NomSLDepn!AF99+RFM_IndexRAB!AF99","v":86.040421644379137},{"$f":"AG99+RFM_NomCapex!AG99-RFM_NomSLDepn!AG99+RFM_IndexRAB!AG99","v":81.272548838540231},{"$f":"'PTRM-RFM_Rollover'!AH99","v":75.849641089327548},{"$f":"AI99+RFM_NomCapex!AI99-RFM_NomSLDepn!AI99+RFM_IndexRAB!AI99","v":70.122056700747251},{"$f":"AJ99+RFM_NomCapex!AJ99-RFM_NomSLDepn!AJ99+RFM_IndexRAB!AJ99","v":63.359110529316133},{"$f":"AK99+RFM_NomCapex!AK99-RFM_NomSLDepn!AK99+RFM_IndexRAB!AK99","v":57.558495850027413},{"$f":"AL99+RFM_NomCapex!AL99-RFM_NomSLDepn!AL99+RFM_IndexRAB!AL99","v":51.251260004651684},{"$f":"'PTRM-RFM_Rollover'!AM99","v":43.028483214175232},{"$f":"AN99+RFM_NomCapex!AN99-RFM_NomSLDepn!AN99+RFM_IndexRAB!AN99","v":34.873230472841399},{"$f":"AO99+RFM_NomCapex!AO99-RFM_NomSLDepn!AO99+RFM_IndexRAB!AO99","v":26.724418803634848},{"$f":"AP99+RFM_NomCapex!AP99-RFM_NomSLDepn!AP99+RFM_IndexRAB!AP99","v":18.596055345619465},{"$f":"AQ99+RFM_NomCapex!AQ99-RFM_NomSLDepn!AQ99+RFM_IndexRAB!AQ99","v":9.4515615624644767},{"$f":"'PTRM-RFM_Rollover'!AR99","v":6.5780714209040525E-15},{"$f":"AS99+RFM_NomCapex!AS99-RFM_NomSLDepn!AS99+RFM_IndexRAB!AS99","v":6.7347987328293734E-15},{"$f":"AT99+RFM_NomCapex!AT99-RFM_NomSLDepn!AT99+RFM_IndexRAB!AT99","v":6.9143142699043547E-15},{"$f":"AU99+RFM_NomCapex!AU99-RFM_NomSLDepn!AU99+RFM_IndexRAB!AU99","v":7.0992491673535244E-15},{"$f":"AV99+RFM_NomCapex!AV99-RFM_NomSLDepn!AV99+RFM_IndexRAB!AV99","v":7.3485235527125257E-15},{"$f":"'PTRM-RFM_Rollover'!AW99","v":7.4862142121381158E-15},{"$f":"AX99+RFM_NomCapex!AX99-RFM_NomSLDepn!AX99+RFM_IndexRAB!AX99","v":7.724479226665809E-15},{"$f":"AY99+RFM_NomCapex!AY99-RFM_NomSLDepn!AY99+RFM_IndexRAB!AY99","v":7.7159431095354311E-15},{"$f":"AZ99+RFM_NomCapex!AZ99-RFM_NomSLDepn!AZ99+RFM_IndexRAB!AZ99","v":7.9661278551456098E-15},{"$f":"BA99+RFM_NomCapex!BA99-RFM_NomSLDepn!BA99+RFM_IndexRAB!BA99","v":8.149157831000975E-15}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":1038.6956808504992},1120.556758005989,1246.9844863752351,1337.3708595795797,1427.4486520216828,1516.3316161813621,1645.3890692674138,1760.0525790395684,1921.4062789900458,2006.4502127413846,2045.150190882443,2029.4430271021017,1972.1885841368176,1938.7354490349378,1890.9916509107002,1849.8599161903824,1810.2609637037178,1728.2718234974413,1637.3286112475848,1557.6581521354851,1475.4798097368293,1395.393138373503,1299.4185093279277,1215.4297914421172,1129.6525130885016,1024.2847220231872,928.14834280132891,811.50834693560967,691.48479961433168,562.47085176172936,423.3670797234463,355.77527453480246,{"$f":"SUM(AK89:AK99)","v":289.21376702013896},233.51070151014622,181.866144300055,130.76747213579461,88.154337304845072,53.9070362463574,27.99054162428142,9.4515615624645051,3.601308648554495E-14,3.6871124332485482E-14,3.7853921287476866E-14,3.8866387712646361E-14,4.0231094695005486E-14,4.0984912236479375E-14,4.2289346017389303E-14,4.2242613182672703E-14,4.361230413075079E-14,4.461434164724534E-14]
[]
[]
["Approach F"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D107","v":1038.6956808504992},{"$f":"E107+RFM_NomCapex!E107-RFM_NomSLDepn!E107+RFM_IndexRAB!E107","v":1016.2218080471467},{"$f":"F107+RFM_NomCapex!F107-RFM_NomSLDepn!F107+RFM_IndexRAB!F107","v":1029.6552278900037},{"$f":"G107+RFM_NomCapex!G107-RFM_NomSLDepn!G107+RFM_IndexRAB!G107","v":1011.5447959645601},{"$f":"H107+RFM_NomCapex!H107-RFM_NomSLDepn!H107+RFM_IndexRAB!H107","v":992.74732762171357},{"$f":"'PTRM-RFM_Rollover'!I107","v":972.68457090796051},{"$f":"J107+RFM_NomCapex!J107-RFM_NomSLDepn!J107+RFM_IndexRAB!J107","v":975.09071404991664},{"$f":"K107+RFM_NomCapex!K107-RFM_NomSLDepn!K107+RFM_IndexRAB!K107","v":965.97052497060054},{"$f":"L107+RFM_NomCapex!L107-RFM_NomSLDepn!L107+RFM_IndexRAB!L107","v":977.34108812107047},{"$f":"M107+RFM_NomCapex!M107-RFM_NomSLDepn!M107+RFM_IndexRAB!M107","v":948.2882538040069},{"$f":"'PTRM-RFM_Rollover'!N107","v":899.25791271227149},{"$f":"O107+RFM_NomCapex!O107-RFM_NomSLDepn!O107+RFM_IndexRAB!O107","v":886.71381649402235},{"$f":"P107+RFM_NomCapex!P107-RFM_NomSLDepn!P107+RFM_IndexRAB!P107","v":855.69126107711622},{"$f":"Q107+RFM_NomCapex!Q107-RFM_NomSLDepn!Q107+RFM_IndexRAB!Q107","v":834.67384570402464},{"$f":"R107+RFM_NomCapex!R107-RFM_NomSLDepn!R107+RFM_IndexRAB!R107","v":807.09966586100165},{"$f":"'PTRM-RFM_Rollover'!S107","v":781.90371065061095},{"$f":"T107+RFM_NomCapex!T107-RFM_NomSLDepn!T107+RFM_IndexRAB!T107","v":756.79620716603813},{"$f":"U107+RFM_NomCapex!U107-RFM_NomSLDepn!U107+RFM_IndexRAB!U107","v":713.51444067092871},{"$f":"V107+RFM_NomCapex!V107-RFM_NomSLDepn!V107+RFM_IndexRAB!V107","v":666.28010667249487},{"$f":"W107+RFM_NomCapex!W107-RFM_NomSLDepn!W107+RFM_IndexRAB!W107","v":623.30170581310495},{"$f":"'PTRM-RFM_Rollover'!X107","v":578.84776361175193},{"$f":"Y107+RFM_NomCapex!Y107-RFM_NomSLDepn!Y107+RFM_IndexRAB!Y107","v":534.62401659253112},{"$f":"Z107+RFM_NomCapex!Z107-RFM_NomSLDepn!Z107+RFM_IndexRAB!Z107","v":483.70979840405221},{"$f":"AA107+RFM_NomCapex!AA107-RFM_NomSLDepn!AA107+RFM_IndexRAB!AA107","v":436.50190285156691},{"$f":"AB107+RFM_NomCapex!AB107-RFM_NomSLDepn!AB107+RFM_IndexRAB!AB107","v":387.49079084063476},{"$f":"'PTRM-RFM_Rollover'!AC107","v":330.57917480173779},{"$f":"AD107+RFM_NomCapex!AD107-RFM_NomSLDepn!AD107+RFM_IndexRAB!AD107","v":275.15486203475632},{"$f":"AE107+RFM_NomCapex!AE107-RFM_NomSLDepn!AE107+RFM_IndexRAB!AE107","v":211.82294838825581},{"$f":"AF107+RFM_NomCapex!AF107-RFM_NomSLDepn!AF107+RFM_IndexRAB!AF107","v":145.67276307022789},{"$f":"AG107+RFM_NomCapex!AG107-RFM_NomSLDepn!AG107+RFM_IndexRAB!AG107","v":75.054765643675765},{"$f":"'PTRM-RFM_Rollover'!AH107","v":1.8429702208777599E-14},{"$f":"AI107+RFM_NomCapex!AI107-RFM_NomSLDepn!AI107+RFM_IndexRAB!AI107","v":1.8931146830635978E-14},{"$f":"AJ107+RFM_NomCapex!AJ107-RFM_NomSLDepn!AJ107+RFM_IndexRAB!AJ107","v":1.9243491506656283E-14},{"$f":"AK107+RFM_NomCapex!AK107-RFM_NomSLDepn!AK107+RFM_IndexRAB!AK107","v":1.9979112112303623E-14},{"$f":"AL107+RFM_NomCapex!AL107-RFM_NomSLDepn!AL107+RFM_IndexRAB!AL107","v":2.0754777613207606E-14},{"$f":"'PTRM-RFM_Rollover'!AM107","v":2.0909845339906689E-14},{"$f":"AN107+RFM_NomCapex!AN107-RFM_NomSLDepn!AN107+RFM_IndexRAB!AN107","v":2.1183463871491128E-14},{"$f":"AO107+RFM_NomCapex!AO107-RFM_NomSLDepn!AO107+RFM_IndexRAB!AO107","v":2.164471152753407E-14},{"$f":"AP107+RFM_NomCapex!AP107-RFM_NomSLDepn!AP107+RFM_IndexRAB!AP107","v":2.2592049043059757E-14},{"$f":"AQ107+RFM_NomCapex!AQ107-RFM_NomSLDepn!AQ107+RFM_IndexRAB!AQ107","v":2.2965100757564222E-14},{"$f":"'PTRM-RFM_Rollover'!AR107","v":2.3452061724009283E-14},{"$f":"AS107+RFM_NomCapex!AS107-RFM_NomSLDepn!AS107+RFM_IndexRAB!AS107","v":2.4010824066027992E-14},{"$f":"AT107+RFM_NomCapex!AT107-RFM_NomSLDepn!AT107+RFM_IndexRAB!AT107","v":2.4650830716384874E-14},{"$f":"AU107+RFM_NomCapex!AU107-RFM_NomSLDepn!AU107+RFM_IndexRAB!AU107","v":2.5310158405670618E-14},{"$f":"AV107+RFM_NomCapex!AV107-RFM_NomSLDepn!AV107+RFM_IndexRAB!AV107","v":2.6198868469394787E-14},{"$f":"'PTRM-RFM_Rollover'!AW107","v":2.6689761565113816E-14},{"$f":"AX107+RFM_NomCapex!AX107-RFM_NomSLDepn!AX107+RFM_IndexRAB!AX107","v":2.7539221151341213E-14},{"$f":"AY107+RFM_NomCapex!AY107-RFM_NomSLDepn!AY107+RFM_IndexRAB!AY107","v":2.7508788288422026E-14},{"$f":"AZ107+RFM_NomCapex!AZ107-RFM_NomSLDepn!AZ107+RFM_IndexRAB!AZ107","v":2.8400743957649027E-14},{"$f":"BA107+RFM_NomCapex!BA107-RFM_NomSLDepn!BA107+RFM_IndexRAB!BA107","v":2.9053280243202765E-14}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E108+RFM_NomCapex!E108-RFM_NomSLDepn!E108+RFM_IndexRAB!E108","v":104.33494995884223},{"$f":"F108+RFM_NomCapex!F108-RFM_NomSLDepn!F108+RFM_IndexRAB!F108","v":105.84000217617701},{"$f":"G108+RFM_NomCapex!G108-RFM_NomSLDepn!G108+RFM_IndexRAB!G108","v":104.11119514286888},{"$f":"H108+RFM_NomCapex!H108-RFM_NomSLDepn!H108+RFM_IndexRAB!H108","v":102.31685620457533},{"$f":"'PTRM-RFM_Rollover'!I108","v":100.39761844872172},{"$f":"J108+RFM_NomCapex!J108-RFM_NomSLDepn!J108+RFM_IndexRAB!J108","v":100.80726503627385},{"$f":"K108+RFM_NomCapex!K108-RFM_NomSLDepn!K108+RFM_IndexRAB!K108","v":100.03807477622442},{"$f":"L108+RFM_NomCapex!L108-RFM_NomSLDepn!L108+RFM_IndexRAB!L108","v":101.40733208653432},{"$f":"M108+RFM_NomCapex!M108-RFM_NomSLDepn!M108+RFM_IndexRAB!M108","v":98.596568861367913},{"$f":"'PTRM-RFM_Rollover'!N108","v":93.71122427078781},{"$f":"O108+RFM_NomCapex!O108-RFM_NomSLDepn!O108+RFM_IndexRAB!O108","v":92.635599178800177},{"$f":"P108+RFM_NomCapex!P108-RFM_NomSLDepn!P108+RFM_IndexRAB!P108","v":89.642970062589697},{"$f":"Q108+RFM_NomCapex!Q108-RFM_NomSLDepn!Q108+RFM_IndexRAB!Q108","v":87.711882807097538},{"$f":"R108+RFM_NomCapex!R108-RFM_NomSLDepn!R108+RFM_IndexRAB!R108","v":85.108738017817331},{"$f":"'PTRM-RFM_Rollover'!S108","v":82.775162576810146},{"$f":"T108+RFM_NomCapex!T108-RFM_NomSLDepn!T108+RFM_IndexRAB!T108","v":80.474857231497495},{"$f":"U108+RFM_NomCapex!U108-RFM_NomSLDepn!U108+RFM_IndexRAB!U108","v":76.261526680243875},{"$f":"V108+RFM_NomCapex!V108-RFM_NomSLDepn!V108+RFM_IndexRAB!V108","v":71.636935217726176},{"$f":"W108+RFM_NomCapex!W108-RFM_NomSLDepn!W108+RFM_IndexRAB!W108","v":67.48463775199653},{"$f":"'PTRM-RFM_Rollover'!X108","v":63.193889952833104},{"$f":"Y108+RFM_NomCapex!Y108-RFM_NomSLDepn!Y108+RFM_IndexRAB!Y108","v":58.955455565423847},{"$f":"Z108+RFM_NomCapex!Z108-RFM_NomSLDepn!Z108+RFM_IndexRAB!Z108","v":54.007671324755123},{"$f":"AA108+RFM_NomCapex!AA108-RFM_NomSLDepn!AA108+RFM_IndexRAB!AA108","v":49.510365555060659},{"$f":"AB108+RFM_NomCapex!AB108-RFM_NomSLDepn!AB108+RFM_IndexRAB!AB108","v":44.866916116805605},{"$f":"'PTRM-RFM_Rollover'!AC108","v":39.370849168175305},{"$f":"AD108+RFM_NomCapex!AD108-RFM_NomSLDepn!AD108+RFM_IndexRAB!AD108","v":34.135419858058995},{"$f":"AE108+RFM_NomCapex!AE108-RFM_NomSLDepn!AE108+RFM_IndexRAB!AE108","v":28.030431930914514},{"$f":"AF108+RFM_NomCapex!AF108-RFM_NomSLDepn!AF108+RFM_IndexRAB!AF108","v":21.686409867579211},{"$f":"AG108+RFM_NomCapex!AG108-RFM_NomSLDepn!AG108+RFM_IndexRAB!AG108","v":14.897943179482514},{"$f":"'PTRM-RFM_Rollover'!AH108","v":7.6471331661791888},{"$f":"AI108+RFM_NomCapex!AI108-RFM_NomSLDepn!AI108+RFM_IndexRAB!AI108","v":0},{"$f":"AJ108+RFM_NomCapex!AJ108-RFM_NomSLDepn!AJ108+RFM_IndexRAB!AJ108","v":0},{"$f":"AK108+RFM_NomCapex!AK108-RFM_NomSLDepn!AK108+RFM_IndexRAB!AK108","v":0},{"$f":"AL108+RFM_NomCapex!AL108-RFM_NomSLDepn!AL108+RFM_IndexRAB!AL108","v":0},{"$f":"'PTRM-RFM_Rollover'!AM108","v":0},{"$f":"AN108+RFM_NomCapex!AN108-RFM_NomSLDepn!AN108+RFM_IndexRAB!AN108","v":0},{"$f":"AO108+RFM_NomCapex!AO108-RFM_NomSLDepn!AO108+RFM_IndexRAB!AO108","v":0},{"$f":"AP108+RFM_NomCapex!AP108-RFM_NomSLDepn!AP108+RFM_IndexRAB!AP108","v":0},{"$f":"AQ108+RFM_NomCapex!AQ108-RFM_NomSLDepn!AQ108+RFM_IndexRAB!AQ108","v":0},{"$f":"'PTRM-RFM_Rollover'!AR108","v":0},{"$f":"AS108+RFM_NomCapex!AS108-RFM_NomSLDepn!AS108+RFM_IndexRAB!AS108","v":0},{"$f":"AT108+RFM_NomCapex!AT108-RFM_NomSLDepn!AT108+RFM_IndexRAB!AT108","v":0},{"$f":"AU108+RFM_NomCapex!AU108-RFM_NomSLDepn!AU108+RFM_IndexRAB!AU108","v":0},{"$f":"AV108+RFM_NomCapex!AV108-RFM_NomSLDepn!AV108+RFM_IndexRAB!AV108","v":0},{"$f":"'PTRM-RFM_Rollover'!AW108","v":0},{"$f":"AX108+RFM_NomCapex!AX108-RFM_NomSLDepn!AX108+RFM_IndexRAB!AX108","v":0},{"$f":"AY108+RFM_NomCapex!AY108-RFM_NomSLDepn!AY108+RFM_IndexRAB!AY108","v":0},{"$f":"AZ108+RFM_NomCapex!AZ108-RFM_NomSLDepn!AZ108+RFM_IndexRAB!AZ108","v":0},{"$f":"BA108+RFM_NomCapex!BA108-RFM_NomSLDepn!BA108+RFM_IndexRAB!BA108","v":0}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F109+RFM_NomCapex!F109-RFM_NomSLDepn!F109+RFM_IndexRAB!F109","v":111.48925630905433},{"$f":"G109+RFM_NomCapex!G109-RFM_NomSLDepn!G109+RFM_IndexRAB!G109","v":109.79873083074996},{"$f":"H109+RFM_NomCapex!H109-RFM_NomSLDepn!H109+RFM_IndexRAB!H109","v":108.0441796250402},{"$f":"'PTRM-RFM_Rollover'!I109","v":106.16313840633289},{"$f":"J109+RFM_NomCapex!J109-RFM_NomSLDepn!J109+RFM_IndexRAB!J109","v":106.7542301698618},{"$f":"K109+RFM_NomCapex!K109-RFM_NomSLDepn!K109+RFM_IndexRAB!K109","v":106.10943784776089},{"$f":"L109+RFM_NomCapex!L109-RFM_NomSLDepn!L109+RFM_IndexRAB!L109","v":107.74886009348334},{"$f":"M109+RFM_NomCapex!M109-RFM_NomSLDepn!M109+RFM_IndexRAB!M109","v":104.96073871670072},{"$f":"'PTRM-RFM_Rollover'!N109","v":99.966599519344058},{"$f":"O109+RFM_NomCapex!O109-RFM_NomSLDepn!O109+RFM_IndexRAB!O109","v":99.043763752401148},{"$f":"P109+RFM_NomCapex!P109-RFM_NomSLDepn!P109+RFM_IndexRAB!P109","v":96.084327201444466},{"$f":"Q109+RFM_NomCapex!Q109-RFM_NomSLDepn!Q109+RFM_IndexRAB!Q109","v":94.275631680132307},{"$f":"R109+RFM_NomCapex!R109-RFM_NomSLDepn!R109+RFM_IndexRAB!R109","v":91.760898241104371},{"$f":"'PTRM-RFM_Rollover'!S109","v":89.554807089182447},{"$f":"T109+RFM_NomCapex!T109-RFM_NomSLDepn!T109+RFM_IndexRAB!T109","v":87.407532441560861},{"$f":"U109+RFM_NomCapex!U109-RFM_NomSLDepn!U109+RFM_IndexRAB!U109","v":83.201018003235134},{"$f":"V109+RFM_NomCapex!V109-RFM_NomSLDepn!V109+RFM_IndexRAB!V109","v":78.556405357681953},{"$f":"W109+RFM_NomCapex!W109-RFM_NomSLDepn!W109+RFM_IndexRAB!W109","v":74.443528335503686},{"$f":"'PTRM-RFM_Rollover'!X109","v":70.197811388865247},{"$f":"Y109+RFM_NomCapex!Y109-RFM_NomSLDepn!Y109+RFM_IndexRAB!Y109","v":66.035368601173076},{"$f":"Z109+RFM_NomCapex!Z109-RFM_NomSLDepn!Z109+RFM_IndexRAB!Z109","v":61.104453482594977},{"$f":"AA109+RFM_NomCapex!AA109-RFM_NomSLDepn!AA109+RFM_IndexRAB!AA109","v":56.716389573781235},{"$f":"AB109+RFM_NomCapex!AB109-RFM_NomSLDepn!AB109+RFM_IndexRAB!AB109","v":52.212932811040119},{"$f":"'PTRM-RFM_Rollover'!AC109","v":46.771520983678258},{"$f":"AD109+RFM_NomCapex!AD109-RFM_NomSLDepn!AD109+RFM_IndexRAB!AD109","v":41.710598023490661},{"$f":"AE109+RFM_NomCapex!AE109-RFM_NomSLDepn!AE109+RFM_IndexRAB!AE109","v":35.677936203460249},{"$f":"AF109+RFM_NomCapex!AF109-RFM_NomSLDepn!AF109+RFM_IndexRAB!AF109","v":29.443288861460452},{"$f":"AG109+RFM_NomCapex!AG109-RFM_NomSLDepn!AG109+RFM_IndexRAB!AG109","v":22.755034284040505},{"$f":"'PTRM-RFM_Rollover'!AH109","v":15.573584019810987},{"$f":"AI109+RFM_NomCapex!AI109-RFM_NomSLDepn!AI109+RFM_IndexRAB!AI109","v":7.9986589695917552},{"$f":"AJ109+RFM_NomCapex!AJ109-RFM_NomSLDepn!AJ109+RFM_IndexRAB!AJ109","v":0},{"$f":"AK109+RFM_NomCapex!AK109-RFM_NomSLDepn!AK109+RFM_IndexRAB!AK109","v":0},{"$f":"AL109+RFM_NomCapex!AL109-RFM_NomSLDepn!AL109+RFM_IndexRAB!AL109","v":0},{"$f":"'PTRM-RFM_Rollover'!AM109","v":0},{"$f":"AN109+RFM_NomCapex!AN109-RFM_NomSLDepn!AN109+RFM_IndexRAB!AN109","v":0},{"$f":"AO109+RFM_NomCapex!AO109-RFM_NomSLDepn!AO109+RFM_IndexRAB!AO109","v":0},{"$f":"AP109+RFM_NomCapex!AP109-RFM_NomSLDepn!AP109+RFM_IndexRAB!AP109","v":0},{"$f":"AQ109+RFM_NomCapex!AQ109-RFM_NomSLDepn!AQ109+RFM_IndexRAB!AQ109","v":0},{"$f":"'PTRM-RFM_Rollover'!AR109","v":0},{"$f":"AS109+RFM_NomCapex!AS109-RFM_NomSLDepn!AS109+RFM_IndexRAB!AS109","v":0},{"$f":"AT109+RFM_NomCapex!AT109-RFM_NomSLDepn!AT109+RFM_IndexRAB!AT109","v":0},{"$f":"AU109+RFM_NomCapex!AU109-RFM_NomSLDepn!AU109+RFM_IndexRAB!AU109","v":0},{"$f":"AV109+RFM_NomCapex!AV109-RFM_NomSLDepn!AV109+RFM_IndexRAB!AV109","v":0},{"$f":"'PTRM-RFM_Rollover'!AW109","v":0},{"$f":"AX109+RFM_NomCapex!AX109-RFM_NomSLDepn!AX109+RFM_IndexRAB!AX109","v":0},{"$f":"AY109+RFM_NomCapex!AY109-RFM_NomSLDepn!AY109+RFM_IndexRAB!AY109","v":0},{"$f":"AZ109+RFM_NomCapex!AZ109-RFM_NomSLDepn!AZ109+RFM_IndexRAB!AZ109","v":0},{"$f":"BA109+RFM_NomCapex!BA109-RFM_NomSLDepn!BA109+RFM_IndexRAB!BA109","v":0}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G110+RFM_NomCapex!G110-RFM_NomSLDepn!G110+RFM_IndexRAB!G110","v":111.91613764140077},{"$f":"H110+RFM_NomCapex!H110-RFM_NomSLDepn!H110+RFM_IndexRAB!H110","v":110.25885536721042},{"$f":"'PTRM-RFM_Rollover'!I110","v":108.47762111941289},{"$f":"J110+RFM_NomCapex!J110-RFM_NomSLDepn!J110+RFM_IndexRAB!J110","v":109.23143674836734},{"$f":"K110+RFM_NomCapex!K110-RFM_NomSLDepn!K110+RFM_IndexRAB!K110","v":108.73252910999338},{"$f":"L110+RFM_NomCapex!L110-RFM_NomSLDepn!L110+RFM_IndexRAB!L110","v":110.58942196785914},{"$f":"M110+RFM_NomCapex!M110-RFM_NomSLDepn!M110+RFM_IndexRAB!M110","v":107.9151505910078},{"$f":"'PTRM-RFM_Rollover'!N110","v":102.97509737727191},{"$f":"O110+RFM_NomCapex!O110-RFM_NomSLDepn!O110+RFM_IndexRAB!O110","v":102.23571966556479},{"$f":"P110+RFM_NomCapex!P110-RFM_NomSLDepn!P110+RFM_IndexRAB!P110","v":99.406318338111248},{"$f":"Q110+RFM_NomCapex!Q110-RFM_NomSLDepn!Q110+RFM_IndexRAB!Q110","v":97.77953835819288},{"$f":"R110+RFM_NomCapex!R110-RFM_NomSLDepn!R110+RFM_IndexRAB!R110","v":95.435705609848355},{"$f":"'PTRM-RFM_Rollover'!S110","v":93.429628766620198},{"$f":"T110+RFM_NomCapex!T110-RFM_NomSLDepn!T110+RFM_IndexRAB!T110","v":91.506076719157861},{"$f":"U110+RFM_NomCapex!U110-RFM_NomSLDepn!U110+RFM_IndexRAB!U110","v":87.443896294173626},{"$f":"V110+RFM_NomCapex!V110-RFM_NomSLDepn!V110+RFM_IndexRAB!V110","v":82.931011534545974},{"$f":"W110+RFM_NomCapex!W110-RFM_NomSLDepn!W110+RFM_IndexRAB!W110","v":78.992119883925795},{"$f":"'PTRM-RFM_Rollover'!X110","v":74.930359293776306},{"$f":"Y110+RFM_NomCapex!Y110-RFM_NomSLDepn!Y110+RFM_IndexRAB!Y110","v":70.980213945322333},{"$f":"Z110+RFM_NomCapex!Z110-RFM_NomSLDepn!Z110+RFM_IndexRAB!Z110","v":66.227397030166955},{"$f":"AA110+RFM_NomCapex!AA110-RFM_NomSLDepn!AA110+RFM_IndexRAB!AA110","v":62.092365362705486},{"$f":"AB110+RFM_NomCapex!AB110-RFM_NomSLDepn!AB110+RFM_IndexRAB!AB110","v":57.87656498745941},{"$f":"'PTRM-RFM_Rollover'!AC110","v":52.667848413205611},{"$f":"AD110+RFM_NomCapex!AD110-RFM_NomSLDepn!AD110+RFM_IndexRAB!AD110","v":47.947431016081843},{"$f":"AE110+RFM_NomCapex!AE110-RFM_NomSLDepn!AE110+RFM_IndexRAB!AE110","v":42.184519574024165},{"$f":"AF110+RFM_NomCapex!AF110-RFM_NomSLDepn!AF110+RFM_IndexRAB!AF110","v":36.263395750413643},{"$f":"AG110+RFM_NomCapex!AG110-RFM_NomSLDepn!AG110+RFM_IndexRAB!AG110","v":29.894298559343234},{"$f":"'PTRM-RFM_Rollover'!AH110","v":23.017172159810563},{"$f":"AI110+RFM_NomCapex!AI110-RFM_NomSLDepn!AI110+RFM_IndexRAB!AI110","v":15.762289983389524},{"$f":"AJ110+RFM_NomCapex!AJ110-RFM_NomSLDepn!AJ110+RFM_IndexRAB!AJ110","v":8.0111758715523056},{"$f":"AK110+RFM_NomCapex!AK110-RFM_NomSLDepn!AK110+RFM_IndexRAB!AK110","v":0},{"$f":"AL110+RFM_NomCapex!AL110-RFM_NomSLDepn!AL110+RFM_IndexRAB!AL110","v":0},{"$f":"'PTRM-RFM_Rollover'!AM110","v":0},{"$f":"AN110+RFM_NomCapex!AN110-RFM_NomSLDepn!AN110+RFM_IndexRAB!AN110","v":0},{"$f":"AO110+RFM_NomCapex!AO110-RFM_NomSLDepn!AO110+RFM_IndexRAB!AO110","v":0},{"$f":"AP110+RFM_NomCapex!AP110-RFM_NomSLDepn!AP110+RFM_IndexRAB!AP110","v":0},{"$f":"AQ110+RFM_NomCapex!AQ110-RFM_NomSLDepn!AQ110+RFM_IndexRAB!AQ110","v":0},{"$f":"'PTRM-RFM_Rollover'!AR110","v":0},{"$f":"AS110+RFM_NomCapex!AS110-RFM_NomSLDepn!AS110+RFM_IndexRAB!AS110","v":0},{"$f":"AT110+RFM_NomCapex!AT110-RFM_NomSLDepn!AT110+RFM_IndexRAB!AT110","v":0},{"$f":"AU110+RFM_NomCapex!AU110-RFM_NomSLDepn!AU110+RFM_IndexRAB!AU110","v":0},{"$f":"AV110+RFM_NomCapex!AV110-RFM_NomSLDepn!AV110+RFM_IndexRAB!AV110","v":0},{"$f":"'PTRM-RFM_Rollover'!AW110","v":0},{"$f":"AX110+RFM_NomCapex!AX110-RFM_NomSLDepn!AX110+RFM_IndexRAB!AX110","v":0},{"$f":"AY110+RFM_NomCapex!AY110-RFM_NomSLDepn!AY110+RFM_IndexRAB!AY110","v":0},{"$f":"AZ110+RFM_NomCapex!AZ110-RFM_NomSLDepn!AZ110+RFM_IndexRAB!AZ110","v":0},{"$f":"BA110+RFM_NomCapex!BA110-RFM_NomSLDepn!BA110+RFM_IndexRAB!BA110","v":0}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H111+RFM_NomCapex!H111-RFM_NomSLDepn!H111+RFM_IndexRAB!H111","v":114.08143320314348},{"$f":"'PTRM-RFM_Rollover'!I111","v":112.37206232241505},{"$f":"J111+RFM_NomCapex!J111-RFM_NomSLDepn!J111+RFM_IndexRAB!J111","v":113.29745264680933},{"$f":"K111+RFM_NomCapex!K111-RFM_NomSLDepn!K111+RFM_IndexRAB!K111","v":112.93489128583234},{"$f":"L111+RFM_NomCapex!L111-RFM_NomSLDepn!L111+RFM_IndexRAB!L111","v":115.03371871269108},{"$f":"M111+RFM_NomCapex!M111-RFM_NomSLDepn!M111+RFM_IndexRAB!M111","v":112.43186641961407},{"$f":"'PTRM-RFM_Rollover'!N111","v":107.47163330788398},{"$f":"O111+RFM_NomCapex!O111-RFM_NomSLDepn!O111+RFM_IndexRAB!O111","v":106.90205302319077},{"$f":"P111+RFM_NomCapex!P111-RFM_NomSLDepn!P111+RFM_IndexRAB!P111","v":104.15871360557549},{"$f":"Q111+RFM_NomCapex!Q111-RFM_NomSLDepn!Q111+RFM_IndexRAB!Q111","v":102.68701125405583},{"$f":"R111+RFM_NomCapex!R111-RFM_NomSLDepn!R111+RFM_IndexRAB!R111","v":100.47673534724807},{"$f":"'PTRM-RFM_Rollover'!S111","v":98.637930355857861},{"$f":"T111+RFM_NomCapex!T111-RFM_NomSLDepn!T111+RFM_IndexRAB!T111","v":96.906241860539268},{"$f":"U111+RFM_NomCapex!U111-RFM_NomSLDepn!U111+RFM_IndexRAB!U111","v":92.925877615741015},{"$f":"V111+RFM_NomCapex!V111-RFM_NomSLDepn!V111+RFM_IndexRAB!V111","v":88.475681871055343},{"$f":"W111+RFM_NomCapex!W111-RFM_NomSLDepn!W111+RFM_IndexRAB!W111","v":84.64966125296435},{"$f":"'PTRM-RFM_Rollover'!X111","v":80.708770344200019},{"$f":"Y111+RFM_NomCapex!Y111-RFM_NomSLDepn!Y111+RFM_IndexRAB!Y111","v":76.909084633544794},{"$f":"Z111+RFM_NomCapex!Z111-RFM_NomSLDepn!Z111+RFM_IndexRAB!Z111","v":72.261085149528228},{"$f":"AA111+RFM_NomCapex!AA111-RFM_NomSLDepn!AA111+RFM_IndexRAB!AA111","v":68.313906595498636},{"$f":"AB111+RFM_NomCapex!AB111-RFM_NomSLDepn!AB111+RFM_IndexRAB!AB111","v":64.318879543013779},{"$f":"'PTRM-RFM_Rollover'!AC111","v":59.262003733209546},{"$f":"AD111+RFM_NomCapex!AD111-RFM_NomSLDepn!AD111+RFM_IndexRAB!AD111","v":54.806935840186199},{"$f":"AE111+RFM_NomCapex!AE111-RFM_NomSLDepn!AE111+RFM_IndexRAB!AE111","v":49.224139085171103},{"$f":"AF111+RFM_NomCapex!AF111-RFM_NomSLDepn!AF111+RFM_IndexRAB!AF111","v":43.523914425201788},{"$f":"AG111+RFM_NomCapex!AG111-RFM_NomSLDepn!AG111+RFM_IndexRAB!AG111","v":37.374605110680804},{"$f":"'PTRM-RFM_Rollover'!AH111","v":30.695091677713346},{"$f":"AI111+RFM_NomCapex!AI111-RFM_NomSLDepn!AI111+RFM_IndexRAB!AI111","v":23.647694396298917},{"$f":"AJ111+RFM_NomCapex!AJ111-RFM_NomSLDepn!AJ111+RFM_IndexRAB!AJ111","v":16.025238207994114},{"$f":"AK111+RFM_NomCapex!AK111-RFM_NomSLDepn!AK111+RFM_IndexRAB!AK111","v":8.3189173511766246},{"$f":"AL111+RFM_NomCapex!AL111-RFM_NomSLDepn!AL111+RFM_IndexRAB!AL111","v":-7.4384942649885488E-15},{"$f":"'PTRM-RFM_Rollover'!AM111","v":-7.4940704035158969E-15},{"$f":"AN111+RFM_NomCapex!AN111-RFM_NomSLDepn!AN111+RFM_IndexRAB!AN111","v":-7.5921350475181644E-15},{"$f":"AO111+RFM_NomCapex!AO111-RFM_NomSLDepn!AO111+RFM_IndexRAB!AO111","v":-7.7574458067156745E-15},{"$f":"AP111+RFM_NomCapex!AP111-RFM_NomSLDepn!AP111+RFM_IndexRAB!AP111","v":-8.0969707492408107E-15},{"$f":"AQ111+RFM_NomCapex!AQ111-RFM_NomSLDepn!AQ111+RFM_IndexRAB!AQ111","v":-8.2306721596148612E-15},{"$f":"'PTRM-RFM_Rollover'!AR111","v":-8.4051985469209722E-15},{"$f":"AS111+RFM_NomCapex!AS111-RFM_NomSLDepn!AS111+RFM_IndexRAB!AS111","v":-8.6054584848522167E-15},{"$f":"AT111+RFM_NomCapex!AT111-RFM_NomSLDepn!AT111+RFM_IndexRAB!AT111","v":-8.8348363123074565E-15},{"$f":"AU111+RFM_NomCapex!AU111-RFM_NomSLDepn!AU111+RFM_IndexRAB!AU111","v":-9.0711387833288348E-15},{"$f":"AV111+RFM_NomCapex!AV111-RFM_NomSLDepn!AV111+RFM_IndexRAB!AV111","v":-9.3896516980633697E-15},{"$f":"'PTRM-RFM_Rollover'!AW111","v":-9.5655873570850688E-15},{"$f":"AX111+RFM_NomCapex!AX111-RFM_NomSLDepn!AX111+RFM_IndexRAB!AX111","v":-9.870032934785262E-15},{"$f":"AY111+RFM_NomCapex!AY111-RFM_NomSLDepn!AY111+RFM_IndexRAB!AY111","v":-9.8591258231548532E-15},{"$f":"AZ111+RFM_NomCapex!AZ111-RFM_NomSLDepn!AZ111+RFM_IndexRAB!AZ111","v":-1.0178801960081848E-14},{"$f":"BA111+RFM_NomCapex!BA111-RFM_NomSLDepn!BA111+RFM_IndexRAB!BA111","v":-1.0412670397905993E-14}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I112","v":116.23660497651913},{"$f":"J112+RFM_NomCapex!J112-RFM_NomSLDepn!J112+RFM_IndexRAB!J112","v":117.33333648188214},{"$f":"K112+RFM_NomCapex!K112-RFM_NomSLDepn!K112+RFM_IndexRAB!K112","v":117.10723142242927},{"$f":"L112+RFM_NomCapex!L112-RFM_NomSLDepn!L112+RFM_IndexRAB!L112","v":119.44745039387377},{"$f":"M112+RFM_NomCapex!M112-RFM_NomSLDepn!M112+RFM_IndexRAB!M112","v":116.91872425662734},{"$f":"'PTRM-RFM_Rollover'!N112","v":111.93964481805891},{"$f":"O112+RFM_NomCapex!O112-RFM_NomSLDepn!O112+RFM_IndexRAB!O112","v":111.54003076446793},{"$f":"P112+RFM_NomCapex!P112-RFM_NomSLDepn!P112+RFM_IndexRAB!P112","v":108.88349966250223},{"$f":"Q112+RFM_NomCapex!Q112-RFM_NomSLDepn!Q112+RFM_IndexRAB!Q112","v":107.56728527518885},{"$f":"R112+RFM_NomCapex!R112-RFM_NomSLDepn!R112+RFM_IndexRAB!R112","v":105.49117342720577},{"$f":"'PTRM-RFM_Rollover'!S112","v":103.82015056619302},{"$f":"T112+RFM_NomCapex!T112-RFM_NomSLDepn!T112+RFM_IndexRAB!T112","v":102.28080930240773},{"$f":"U112+RFM_NomCapex!U112-RFM_NomSLDepn!U112+RFM_IndexRAB!U112","v":98.38334029249225},{"$f":"V112+RFM_NomCapex!V112-RFM_NomSLDepn!V112+RFM_IndexRAB!V112","v":93.997037365338628},{"$f":"W112+RFM_NomCapex!W112-RFM_NomSLDepn!W112+RFM_IndexRAB!W112","v":90.284928109165065},{"$f":"'PTRM-RFM_Rollover'!X112","v":86.46597886516615},{"$f":"Y112+RFM_NomCapex!Y112-RFM_NomSLDepn!Y112+RFM_IndexRAB!Y112","v":82.817789454169329},{"$f":"Z112+RFM_NomCapex!Z112-RFM_NomSLDepn!Z112+RFM_IndexRAB!Z112","v":78.275868292966621},{"$f":"AA112+RFM_NomCapex!AA112-RFM_NomSLDepn!AA112+RFM_IndexRAB!AA112","v":74.517622627351201},{"$f":"AB112+RFM_NomCapex!AB112-RFM_NomSLDepn!AB112+RFM_IndexRAB!AB112","v":70.74446455189954},{"$f":"'PTRM-RFM_Rollover'!AC112","v":65.840804758567558},{"$f":"AD112+RFM_NomCapex!AD112-RFM_NomSLDepn!AD112+RFM_IndexRAB!AD112","v":61.652309936112673},{"$f":"AE112+RFM_NomCapex!AE112-RFM_NomSLDepn!AE112+RFM_IndexRAB!AE112","v":56.251147284477881},{"$f":"AF112+RFM_NomCapex!AF112-RFM_NomSLDepn!AF112+RFM_IndexRAB!AF112","v":50.773376532188834},{"$f":"AG112+RFM_NomCapex!AG112-RFM_NomSLDepn!AG112+RFM_IndexRAB!AG112","v":44.845530640963929},{"$f":"'PTRM-RFM_Rollover'!AH112","v":38.365446445399023},{"$f":"AI112+RFM_NomCapex!AI112-RFM_NomSLDepn!AI112+RFM_IndexRAB!AI112","v":31.527450271435463},{"$f":"AJ112+RFM_NomCapex!AJ112-RFM_NomSLDepn!AJ112+RFM_IndexRAB!AJ112","v":24.035715860980741},{"$f":"AK112+RFM_NomCapex!AK112-RFM_NomSLDepn!AK112+RFM_IndexRAB!AK112","v":16.636352494206651},{"$f":"AL112+RFM_NomCapex!AL112-RFM_NomSLDepn!AL112+RFM_IndexRAB!AL112","v":8.6411196446401792},{"$f":"'PTRM-RFM_Rollover'!AM112","v":4.4270143106928117E-15},{"$f":"AN112+RFM_NomCapex!AN112-RFM_NomSLDepn!AN112+RFM_IndexRAB!AN112","v":4.4849445887653733E-15},{"$f":"AO112+RFM_NomCapex!AO112-RFM_NomSLDepn!AO112+RFM_IndexRAB!AO112","v":4.5825995422517357E-15},{"$f":"AP112+RFM_NomCapex!AP112-RFM_NomSLDepn!AP112+RFM_IndexRAB!AP112","v":4.7831690189797301E-15},{"$f":"AQ112+RFM_NomCapex!AQ112-RFM_NomSLDepn!AQ112+RFM_IndexRAB!AQ112","v":4.8621512042562439E-15},{"$f":"'PTRM-RFM_Rollover'!AR112","v":4.9652501575080286E-15},{"$f":"AS112+RFM_NomCapex!AS112-RFM_NomSLDepn!AS112+RFM_IndexRAB!AS112","v":5.0835508356900941E-15},{"$f":"AT112+RFM_NomCapex!AT112-RFM_NomSLDepn!AT112+RFM_IndexRAB!AT112","v":5.2190524883331706E-15},{"$f":"AU112+RFM_NomCapex!AU112-RFM_NomSLDepn!AU112+RFM_IndexRAB!AU112","v":5.358644774572292E-15},{"$f":"AV112+RFM_NomCapex!AV112-RFM_NomSLDepn!AV112+RFM_IndexRAB!AV112","v":5.5468016980792726E-15},{"$f":"'PTRM-RFM_Rollover'!AW112","v":5.6507331583288081E-15},{"$f":"AX112+RFM_NomCapex!AX112-RFM_NomSLDepn!AX112+RFM_IndexRAB!AX112","v":5.8305800048000626E-15},{"$f":"AY112+RFM_NomCapex!AY112-RFM_NomSLDepn!AY112+RFM_IndexRAB!AY112","v":5.8241367854711533E-15},{"$f":"AZ112+RFM_NomCapex!AZ112-RFM_NomSLDepn!AZ112+RFM_IndexRAB!AZ112","v":6.012980865758795E-15},{"$f":"BA112+RFM_NomCapex!BA112-RFM_NomSLDepn!BA112+RFM_IndexRAB!BA112","v":6.1511352818930667E-15}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J113+RFM_NomCapex!J113-RFM_NomSLDepn!J113+RFM_IndexRAB!J113","v":122.87463413430304},{"$f":"K113+RFM_NomCapex!K113-RFM_NomSLDepn!K113+RFM_IndexRAB!K113","v":122.78384826003786},{"$f":"L113+RFM_NomCapex!L113-RFM_NomSLDepn!L113+RFM_IndexRAB!L113","v":125.39745195411314},{"$f":"M113+RFM_NomCapex!M113-RFM_NomSLDepn!M113+RFM_IndexRAB!M113","v":122.91136580421477},{"$f":"'PTRM-RFM_Rollover'!N113","v":117.85142124909059},{"$f":"O113+RFM_NomCapex!O113-RFM_NomSLDepn!O113+RFM_IndexRAB!O113","v":117.61889293572561},{"$f":"P113+RFM_NomCapex!P113-RFM_NomSLDepn!P113+RFM_IndexRAB!P113","v":115.01726529635255},{"$f":"Q113+RFM_NomCapex!Q113-RFM_NomSLDepn!Q113+RFM_IndexRAB!Q113","v":113.84210669393494},{"$f":"R113+RFM_NomCapex!R113-RFM_NomSLDepn!R113+RFM_IndexRAB!R113","v":111.87603593798886},{"$f":"'PTRM-RFM_Rollover'!S113","v":110.35411034985304},{"$f":"T113+RFM_NomCapex!T113-RFM_NomSLDepn!T113+RFM_IndexRAB!T113","v":108.99036598615936},{"$f":"U113+RFM_NomCapex!U113-RFM_NomSLDepn!U113+RFM_IndexRAB!U113","v":105.12843997861583},{"$f":"V113+RFM_NomCapex!V113-RFM_NomSLDepn!V113+RFM_IndexRAB!V113","v":100.75237902530928},{"$f":"W113+RFM_NomCapex!W113-RFM_NomSLDepn!W113+RFM_IndexRAB!W113","v":97.109508439293961},{"$f":"'PTRM-RFM_Rollover'!X113","v":93.366600532618804},{"$f":"Y113+RFM_NomCapex!Y113-RFM_NomSLDepn!Y113+RFM_IndexRAB!Y113","v":89.826487582714591},{"$f":"Z113+RFM_NomCapex!Z113-RFM_NomSLDepn!Z113+RFM_IndexRAB!Z113","v":85.335578638528517},{"$f":"AA113+RFM_NomCapex!AA113-RFM_NomSLDepn!AA113+RFM_IndexRAB!AA113","v":81.721938090411825},{"$f":"AB113+RFM_NomCapex!AB113-RFM_NomSLDepn!AB113+RFM_IndexRAB!AB113","v":78.126538946844875},{"$f":"'PTRM-RFM_Rollover'!AC113","v":73.317116494684342},{"$f":"AD113+RFM_NomCapex!AD113-RFM_NomSLDepn!AD113+RFM_IndexRAB!AD113","v":69.346477236710797},{"$f":"AE113+RFM_NomCapex!AE113-RFM_NomSLDepn!AE113+RFM_IndexRAB!AE113","v":64.06214373968217},{"$f":"AF113+RFM_NomCapex!AF113-RFM_NomSLDepn!AF113+RFM_IndexRAB!AF113","v":58.741570465768021},{"$f":"AG113+RFM_NomCapex!AG113-RFM_NomSLDepn!AG113+RFM_IndexRAB!AG113","v":52.964334209596721},{"$f":"'PTRM-RFM_Rollover'!AH113","v":46.605702953673472},{"$f":"AI113+RFM_NomCapex!AI113-RFM_NomSLDepn!AI113+RFM_IndexRAB!AI113","v":39.894811998136923},{"$f":"AJ113+RFM_NomCapex!AJ113-RFM_NomSLDepn!AJ113+RFM_IndexRAB!AJ113","v":32.442428669072072},{"$f":"AK113+RFM_NomCapex!AK113-RFM_NomSLDepn!AK113+RFM_IndexRAB!AK113","v":25.261953607169072},{"$f":"AL113+RFM_NomCapex!AL113-RFM_NomSLDepn!AL113+RFM_IndexRAB!AL113","v":17.495146138787657},{"$f":"'PTRM-RFM_Rollover'!AM113","v":8.8129298896539385},{"$f":"AN113+RFM_NomCapex!AN113-RFM_NomSLDepn!AN113+RFM_IndexRAB!AN113","v":1.5404344466674047E-15},{"$f":"AO113+RFM_NomCapex!AO113-RFM_NomSLDepn!AO113+RFM_IndexRAB!AO113","v":1.5739757873151622E-15},{"$f":"AP113+RFM_NomCapex!AP113-RFM_NomSLDepn!AP113+RFM_IndexRAB!AP113","v":1.6428649619274423E-15},{"$f":"AQ113+RFM_NomCapex!AQ113-RFM_NomSLDepn!AQ113+RFM_IndexRAB!AQ113","v":1.669992806311023E-15},{"$f":"'PTRM-RFM_Rollover'!AR113","v":1.7054039860616564E-15},{"$f":"AS113+RFM_NomCapex!AS113-RFM_NomSLDepn!AS113+RFM_IndexRAB!AS113","v":1.7460364701713285E-15},{"$f":"AT113+RFM_NomCapex!AT113-RFM_NomSLDepn!AT113+RFM_IndexRAB!AT113","v":1.7925769366543752E-15},{"$f":"AU113+RFM_NomCapex!AU113-RFM_NomSLDepn!AU113+RFM_IndexRAB!AU113","v":1.8405224044201191E-15},{"$f":"AV113+RFM_NomCapex!AV113-RFM_NomSLDepn!AV113+RFM_IndexRAB!AV113","v":1.9051482655902132E-15},{"$f":"'PTRM-RFM_Rollover'!AW113","v":1.9408453847612887E-15},{"$f":"AX113+RFM_NomCapex!AX113-RFM_NomSLDepn!AX113+RFM_IndexRAB!AX113","v":2.002617001321013E-15},{"$f":"AY113+RFM_NomCapex!AY113-RFM_NomSLDepn!AY113+RFM_IndexRAB!AY113","v":2.0004039623848022E-15},{"$f":"AZ113+RFM_NomCapex!AZ113-RFM_NomSLDepn!AZ113+RFM_IndexRAB!AZ113","v":2.0652658398432235E-15},{"$f":"BA113+RFM_NomCapex!BA113-RFM_NomSLDepn!BA113+RFM_IndexRAB!BA113","v":2.1127174454005266E-15}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K114+RFM_NomCapex!K114-RFM_NomSLDepn!K114+RFM_IndexRAB!K114","v":126.3760413666899},{"$f":"L114+RFM_NomCapex!L114-RFM_NomSLDepn!L114+RFM_IndexRAB!L114","v":129.21975939445184},{"$f":"M114+RFM_NomCapex!M114-RFM_NomSLDepn!M114+RFM_IndexRAB!M114","v":126.81965327210327},{"$f":"'PTRM-RFM_Rollover'!N114","v":121.76584592060698},{"$f":"O114+RFM_NomCapex!O114-RFM_NomSLDepn!O114+RFM_IndexRAB!O114","v":121.70563211693982},{"$f":"P114+RFM_NomCapex!P114-RFM_NomSLDepn!P114+RFM_IndexRAB!P114","v":119.20433629847069},{"$f":"Q114+RFM_NomCapex!Q114-RFM_NomSLDepn!Q114+RFM_IndexRAB!Q114","v":118.19159113594579},{"$f":"R114+RFM_NomCapex!R114-RFM_NomSLDepn!R114+RFM_IndexRAB!R114","v":116.37038593824423},{"$f":"'PTRM-RFM_Rollover'!S114","v":115.02497556730646},{"$f":"T114+RFM_NomCapex!T114-RFM_NomSLDepn!T114+RFM_IndexRAB!T114","v":113.86169894134414},{"$f":"U114+RFM_NomCapex!U114-RFM_NomSLDepn!U114+RFM_IndexRAB!U114","v":110.10241989777116},{"$f":"V114+RFM_NomCapex!V114-RFM_NomSLDepn!V114+RFM_IndexRAB!V114","v":105.81242199139024},{"$f":"W114+RFM_NomCapex!W114-RFM_NomSLDepn!W114+RFM_IndexRAB!W114","v":102.3023450769884},{"$f":"'PTRM-RFM_Rollover'!X114","v":98.700814113983071},{"$f":"Y114+RFM_NomCapex!Y114-RFM_NomSLDepn!Y114+RFM_IndexRAB!Y114","v":95.330833767369299},{"$f":"Z114+RFM_NomCapex!Z114-RFM_NomSLDepn!Z114+RFM_IndexRAB!Z114","v":90.969039814401796},{"$f":"AA114+RFM_NomCapex!AA114-RFM_NomSLDepn!AA114+RFM_IndexRAB!AA114","v":87.563596433132048},{"$f":"AB114+RFM_NomCapex!AB114-RFM_NomSLDepn!AB114+RFM_IndexRAB!AB114","v":84.209471390210723},{"$f":"'PTRM-RFM_Rollover'!AC114","v":79.578213783083228},{"$f":"AD114+RFM_NomCapex!AD114-RFM_NomSLDepn!AD114+RFM_IndexRAB!AD114","v":75.895729354988717},{"$f":"AE114+RFM_NomCapex!AE114-RFM_NomSLDepn!AE114+RFM_IndexRAB!AE114","v":70.820535744043312},{"$f":"AF114+RFM_NomCapex!AF114-RFM_NomSLDepn!AF114+RFM_IndexRAB!AF114","v":65.750388819074857},{"$f":"AG114+RFM_NomCapex!AG114-RFM_NomSLDepn!AG114+RFM_IndexRAB!AG114","v":60.224848196741711},{"$f":"'PTRM-RFM_Rollover'!AH114","v":54.098609446868885},{"$f":"AI114+RFM_NomCapex!AI114-RFM_NomSLDepn!AI114+RFM_IndexRAB!AI114","v":47.631901427536569},{"$f":"AJ114+RFM_NomCapex!AJ114-RFM_NomSLDepn!AJ114+RFM_IndexRAB!AJ114","v":40.34814947939671},{"$f":"AK114+RFM_NomCapex!AK114-RFM_NomSLDepn!AK114+RFM_IndexRAB!AK114","v":33.512429974322146},{"$f":"AL114+RFM_NomCapex!AL114-RFM_NomSLDepn!AL114+RFM_IndexRAB!AL114","v":26.110132953565408},{"$f":"'PTRM-RFM_Rollover'!AM114","v":17.536808537552496},{"$f":"AN114+RFM_NomCapex!AN114-RFM_NomSLDepn!AN114+RFM_IndexRAB!AN114","v":8.8831443761926518},{"$f":"AO114+RFM_NomCapex!AO114-RFM_NomSLDepn!AO114+RFM_IndexRAB!AO114","v":2.4702462297909733E-15},{"$f":"AP114+RFM_NomCapex!AP114-RFM_NomSLDepn!AP114+RFM_IndexRAB!AP114","v":2.5783630288109083E-15},{"$f":"AQ114+RFM_NomCapex!AQ114-RFM_NomSLDepn!AQ114+RFM_IndexRAB!AQ114","v":2.6209383059218757E-15},{"$f":"'PTRM-RFM_Rollover'!AR114","v":2.6765137054778398E-15},{"$f":"AS114+RFM_NomCapex!AS114-RFM_NomSLDepn!AS114+RFM_IndexRAB!AS114","v":2.7402835814110463E-15},{"$f":"AT114+RFM_NomCapex!AT114-RFM_NomSLDepn!AT114+RFM_IndexRAB!AT114","v":2.813325627412634E-15},{"$f":"AU114+RFM_NomCapex!AU114-RFM_NomSLDepn!AU114+RFM_IndexRAB!AU114","v":2.8885727258358697E-15},{"$f":"AV114+RFM_NomCapex!AV114-RFM_NomSLDepn!AV114+RFM_IndexRAB!AV114","v":2.9899985490213281E-15},{"$f":"'PTRM-RFM_Rollover'!AW114","v":3.0460227107380496E-15},{"$f":"AX114+RFM_NomCapex!AX114-RFM_NomSLDepn!AX114+RFM_IndexRAB!AX114","v":3.1429689942479364E-15},{"$f":"AY114+RFM_NomCapex!AY114-RFM_NomSLDepn!AY114+RFM_IndexRAB!AY114","v":3.1394957825679266E-15},{"$f":"AZ114+RFM_NomCapex!AZ114-RFM_NomSLDepn!AZ114+RFM_IndexRAB!AZ114","v":3.2412920170081877E-15},{"$f":"BA114+RFM_NomCapex!BA114-RFM_NomSLDepn!BA114+RFM_IndexRAB!BA114","v":3.3157640328232477E-15}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L115+RFM_NomCapex!L115-RFM_NomSLDepn!L115+RFM_IndexRAB!L115","v":135.22119626596862},{"$f":"M115+RFM_NomCapex!M115-RFM_NomSLDepn!M115+RFM_IndexRAB!M115","v":132.86760810587589},{"$f":"'PTRM-RFM_Rollover'!N115","v":127.73571585688011},{"$f":"O115+RFM_NomCapex!O115-RFM_NomSLDepn!O115+RFM_IndexRAB!O115","v":127.84792430522606},{"$f":"P115+RFM_NomCapex!P115-RFM_NomSLDepn!P115+RFM_IndexRAB!P115","v":125.40590370543416},{"$f":"Q115+RFM_NomCapex!Q115-RFM_NomSLDepn!Q115+RFM_IndexRAB!Q115","v":124.539734375278},{"$f":"R115+RFM_NomCapex!R115-RFM_NomSLDepn!R115+RFM_IndexRAB!R115","v":122.83396453406388},{"$f":"'PTRM-RFM_Rollover'!S115","v":121.64377625159746},{"$f":"T115+RFM_NomCapex!T115-RFM_NomSLDepn!T115+RFM_IndexRAB!T115","v":120.66286546386458},{"$f":"U115+RFM_NomCapex!U115-RFM_NomSLDepn!U115+RFM_IndexRAB!U115","v":116.94421747204348},{"$f":"V115+RFM_NomCapex!V115-RFM_NomSLDepn!V115+RFM_IndexRAB!V115","v":112.6693110797935},{"$f":"W115+RFM_NomCapex!W115-RFM_NomSLDepn!W115+RFM_IndexRAB!W115","v":109.23436134102207},{"$f":"'PTRM-RFM_Rollover'!X115","v":105.71507139494219},{"$f":"Y115+RFM_NomCapex!Y115-RFM_NomSLDepn!Y115+RFM_IndexRAB!Y115","v":102.46013386465175},{"$f":"Z115+RFM_NomCapex!Z115-RFM_NomSLDepn!Z115+RFM_IndexRAB!Z115","v":98.155564069126413},{"$f":"AA115+RFM_NomCapex!AA115-RFM_NomSLDepn!AA115+RFM_IndexRAB!AA115","v":94.902882367999382},{"$f":"AB115+RFM_NomCapex!AB115-RFM_NomSLDepn!AB115+RFM_IndexRAB!AB115","v":91.735664960103705},{"$f":"'PTRM-RFM_Rollover'!AC115","v":87.206505063571583},{"$f":"AD115+RFM_NomCapex!AD115-RFM_NomSLDepn!AD115+RFM_IndexRAB!AD115","v":83.752636741577405},{"$f":"AE115+RFM_NomCapex!AE115-RFM_NomSLDepn!AE115+RFM_IndexRAB!AE115","v":78.803314010031585},{"$f":"AF115+RFM_NomCapex!AF115-RFM_NomSLDepn!AF115+RFM_IndexRAB!AF115","v":73.900674928661076},{"$f":"AG115+RFM_NomCapex!AG115-RFM_NomSLDepn!AG115+RFM_IndexRAB!AG115","v":68.536326883640271},{"$f":"'PTRM-RFM_Rollover'!AH115","v":62.541837661550161},{"$f":"AI115+RFM_NomCapex!AI115-RFM_NomSLDepn!AI115+RFM_IndexRAB!AI115","v":56.213069050926592},{"$f":"AJ115+RFM_NomCapex!AJ115-RFM_NomSLDepn!AJ115+RFM_IndexRAB!AJ115","v":48.977595034505313},{"$f":"AK115+RFM_NomCapex!AK115-RFM_NomSLDepn!AK115+RFM_IndexRAB!AK115","v":42.374883903254414},{"$f":"AL115+RFM_NomCapex!AL115-RFM_NomSLDepn!AL115+RFM_IndexRAB!AL115","v":35.216031097034787},{"$f":"'PTRM-RFM_Rollover'!AM115","v":26.609358726243851},{"$f":"AN115+RFM_NomCapex!AN115-RFM_NomSLDepn!AN115+RFM_IndexRAB!AN115","v":17.971705993289419},{"$f":"AO115+RFM_NomCapex!AO115-RFM_NomSLDepn!AO115+RFM_IndexRAB!AO115","v":9.1815104989961931},{"$f":"AP115+RFM_NomCapex!AP115-RFM_NomSLDepn!AP115+RFM_IndexRAB!AP115","v":3.1086244689504383E-15},{"$f":"AQ115+RFM_NomCapex!AQ115-RFM_NomSLDepn!AQ115+RFM_IndexRAB!AQ115","v":3.1599556999371536E-15},{"$f":"'PTRM-RFM_Rollover'!AR115","v":3.2269606348516296E-15},{"$f":"AS115+RFM_NomCapex!AS115-RFM_NomSLDepn!AS115+RFM_IndexRAB!AS115","v":3.3038453072165302E-15},{"$f":"AT115+RFM_NomCapex!AT115-RFM_NomSLDepn!AT115+RFM_IndexRAB!AT115","v":3.3919090472428733E-15},{"$f":"AU115+RFM_NomCapex!AU115-RFM_NomSLDepn!AU115+RFM_IndexRAB!AU115","v":3.4826313267520819E-15},{"$f":"AV115+RFM_NomCapex!AV115-RFM_NomSLDepn!AV115+RFM_IndexRAB!AV115","v":3.6049161998341957E-15},{"$f":"'PTRM-RFM_Rollover'!AW115","v":3.6724621885173155E-15},{"$f":"AX115+RFM_NomCapex!AX115-RFM_NomSLDepn!AX115+RFM_IndexRAB!AX115","v":3.7893462679603976E-15},{"$f":"AY115+RFM_NomCapex!AY115-RFM_NomSLDepn!AY115+RFM_IndexRAB!AY115","v":3.7851587618979555E-15},{"$f":"AZ115+RFM_NomCapex!AZ115-RFM_NomSLDepn!AZ115+RFM_IndexRAB!AZ115","v":3.9078902243382739E-15},{"$f":"BA115+RFM_NomCapex!BA115-RFM_NomSLDepn!BA115+RFM_IndexRAB!BA115","v":3.9976780191630883E-15}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M116+RFM_NomCapex!M116-RFM_NomSLDepn!M116+RFM_IndexRAB!M116","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N116","v":129.69026987096061},{"$f":"O116+RFM_NomCapex!O116-RFM_NomSLDepn!O116+RFM_IndexRAB!O116","v":129.96997330929281},{"$f":"P116+RFM_NomCapex!P116-RFM_NomSLDepn!P116+RFM_IndexRAB!P116","v":127.66253957639228},{"$f":"Q116+RFM_NomCapex!Q116-RFM_NomSLDepn!Q116+RFM_IndexRAB!Q116","v":126.96860721211712},{"$f":"R116+RFM_NomCapex!R116-RFM_NomSLDepn!R116+RFM_IndexRAB!R116","v":125.43025850596881},{"$f":"'PTRM-RFM_Rollover'!S116","v":124.43093961120093},{"$f":"T116+RFM_NomCapex!T116-RFM_NomSLDepn!T116+RFM_IndexRAB!T116","v":123.66131800858717},{"$f":"U116+RFM_NomCapex!U116-RFM_NomSLDepn!U116+RFM_IndexRAB!U116","v":120.09839940898581},{"$f":"V116+RFM_NomCapex!V116-RFM_NomSLDepn!V116+RFM_IndexRAB!V116","v":115.97116477497485},{"$f":"W116+RFM_NomCapex!W116-RFM_NomSLDepn!W116+RFM_IndexRAB!W116","v":112.7173447712839},{"$f":"'PTRM-RFM_Rollover'!X116","v":109.3888570135035},{"$f":"Y116+RFM_NomCapex!Y116-RFM_NomSLDepn!Y116+RFM_IndexRAB!Y116","v":106.34904243511241},{"$f":"Z116+RFM_NomCapex!Z116-RFM_NomSLDepn!Z116+RFM_IndexRAB!Z116","v":102.23484504570386},{"$f":"AA116+RFM_NomCapex!AA116-RFM_NomSLDepn!AA116+RFM_IndexRAB!AA116","v":99.234619254192609},{"$f":"AB116+RFM_NomCapex!AB116-RFM_NomSLDepn!AB116+RFM_IndexRAB!AB116","v":96.351064671992617},{"$f":"'PTRM-RFM_Rollover'!AC116","v":92.063746927271609},{"$f":"AD116+RFM_NomCapex!AD116-RFM_NomSLDepn!AD116+RFM_IndexRAB!AD116","v":88.943799164805867},{"$f":"AE116+RFM_NomCapex!AE116-RFM_NomSLDepn!AE116+RFM_IndexRAB!AE116","v":84.272935849204643},{"$f":"AF116+RFM_NomCapex!AF116-RFM_NomSLDepn!AF116+RFM_IndexRAB!AF116","v":79.68859524937676},{"$f":"AG116+RFM_NomCapex!AG116-RFM_NomSLDepn!AG116+RFM_IndexRAB!AG116","v":74.650616215023632},{"$f":"'PTRM-RFM_Rollover'!AH116","v":68.97286110311309},{"$f":"AI116+RFM_NomCapex!AI116-RFM_NomSLDepn!AI116+RFM_IndexRAB!AI116","v":62.977341736739447},{"$f":"AJ116+RFM_NomCapex!AJ116-RFM_NomSLDepn!AJ116+RFM_IndexRAB!AJ116","v":56.01435336732159},{"$f":"AK116+RFM_NomCapex!AK116-RFM_NomSLDepn!AK116+RFM_IndexRAB!AK116","v":49.847668329989901},{"$f":"AL116+RFM_NomCapex!AL116-RFM_NomSLDepn!AL116+RFM_IndexRAB!AL116","v":43.152454461375285},{"$f":"'PTRM-RFM_Rollover'!AM116","v":34.779891768169072},{"$f":"AN116+RFM_NomCapex!AN116-RFM_NomSLDepn!AN116+RFM_IndexRAB!AN116","v":26.426256462521579},{"$f":"AO116+RFM_NomCapex!AO116-RFM_NomSLDepn!AO116+RFM_IndexRAB!AO116","v":18.001106943726338},{"$f":"AP116+RFM_NomCapex!AP116-RFM_NomSLDepn!AP116+RFM_IndexRAB!AP116","v":9.3944862786619279},{"$f":"AQ116+RFM_NomCapex!AQ116-RFM_NomSLDepn!AQ116+RFM_IndexRAB!AQ116","v":1.7763568394002505E-15},{"$f":"'PTRM-RFM_Rollover'!AR116","v":1.8140234036534346E-15},{"$f":"AS116+RFM_NomCapex!AS116-RFM_NomSLDepn!AS116+RFM_IndexRAB!AS116","v":1.8572438239913383E-15},{"$f":"AT116+RFM_NomCapex!AT116-RFM_NomSLDepn!AT116+RFM_IndexRAB!AT116","v":1.9067485138520448E-15},{"$f":"AU116+RFM_NomCapex!AU116-RFM_NomSLDepn!AU116+RFM_IndexRAB!AU116","v":1.9577476913706947E-15},{"$f":"AV116+RFM_NomCapex!AV116-RFM_NomSLDepn!AV116+RFM_IndexRAB!AV116","v":2.0264896584365384E-15},{"$f":"'PTRM-RFM_Rollover'!AW116","v":2.0644603739670438E-15},{"$f":"AX116+RFM_NomCapex!AX116-RFM_NomSLDepn!AX116+RFM_IndexRAB!AX116","v":2.1301663058381299E-15},{"$f":"AY116+RFM_NomCapex!AY116-RFM_NomSLDepn!AY116+RFM_IndexRAB!AY116","v":2.1278123155482671E-15},{"$f":"AZ116+RFM_NomCapex!AZ116-RFM_NomSLDepn!AZ116+RFM_IndexRAB!AZ116","v":2.1968053310895261E-15},{"$f":"BA116+RFM_NomCapex!BA116-RFM_NomSLDepn!BA116+RFM_IndexRAB!BA116","v":2.2472791916676656E-15}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N117","v":132.78482597928638},{"$f":"O117+RFM_NomCapex!O117-RFM_NomSLDepn!O117+RFM_IndexRAB!O117","v":133.22962155647019},{"$f":"P117+RFM_NomCapex!P117-RFM_NomSLDepn!P117+RFM_IndexRAB!P117","v":131.03144931282861},{"$f":"Q117+RFM_NomCapex!Q117-RFM_NomSLDepn!Q117+RFM_IndexRAB!Q117","v":130.4982145389701},{"$f":"R117+RFM_NomCapex!R117-RFM_NomSLDepn!R117+RFM_IndexRAB!R117","v":129.1080894902089},{"$f":"'PTRM-RFM_Rollover'!S117","v":128.28472440514989},{"$f":"T117+RFM_NomCapex!T117-RFM_NomSLDepn!T117+RFM_IndexRAB!T117","v":127.71299058256103},{"$f":"U117+RFM_NomCapex!U117-RFM_NomSLDepn!U117+RFM_IndexRAB!U117","v":124.26824718321036},{"$f":"V117+RFM_NomCapex!V117-RFM_NomSLDepn!V117+RFM_IndexRAB!V117","v":120.24615635727434},{"$f":"W117+RFM_NomCapex!W117-RFM_NomSLDepn!W117+RFM_IndexRAB!W117","v":117.13801136023633},{"$f":"'PTRM-RFM_Rollover'!X117","v":113.96389322518883},{"$f":"Y117+RFM_NomCapex!Y117-RFM_NomSLDepn!Y117+RFM_IndexRAB!Y117","v":111.10471193149064},{"$f":"Z117+RFM_NomCapex!Z117-RFM_NomSLDepn!Z117+RFM_IndexRAB!Z117","v":107.13720807610299},{"$f":"AA117+RFM_NomCapex!AA117-RFM_NomSLDepn!AA117+RFM_IndexRAB!AA117","v":104.35420273041719},{"$f":"AB117+RFM_NomCapex!AB117-RFM_NomSLDepn!AB117+RFM_IndexRAB!AB117","v":101.71922426849648},{"$f":"'PTRM-RFM_Rollover'!AC117","v":97.626937896002431},{"$f":"AD117+RFM_NomCapex!AD117-RFM_NomSLDepn!AD117+RFM_IndexRAB!AD117","v":94.802143594559467},{"$f":"AE117+RFM_NomCapex!AE117-RFM_NomSLDepn!AE117+RFM_IndexRAB!AE117","v":90.358295126344274},{"$f":"AF117+RFM_NomCapex!AF117-RFM_NomSLDepn!AF117+RFM_IndexRAB!AF117","v":86.040421644379137},{"$f":"AG117+RFM_NomCapex!AG117-RFM_NomSLDepn!AG117+RFM_IndexRAB!AG117","v":81.272548838540231},{"$f":"'PTRM-RFM_Rollover'!AH117","v":75.849641089327548},{"$f":"AI117+RFM_NomCapex!AI117-RFM_NomSLDepn!AI117+RFM_IndexRAB!AI117","v":70.122056700747251},{"$f":"AJ117+RFM_NomCapex!AJ117-RFM_NomSLDepn!AJ117+RFM_IndexRAB!AJ117","v":63.359110529316133},{"$f":"AK117+RFM_NomCapex!AK117-RFM_NomSLDepn!AK117+RFM_IndexRAB!AK117","v":57.558495850027413},{"$f":"AL117+RFM_NomCapex!AL117-RFM_NomSLDepn!AL117+RFM_IndexRAB!AL117","v":51.251260004651684},{"$f":"'PTRM-RFM_Rollover'!AM117","v":43.028483214175232},{"$f":"AN117+RFM_NomCapex!AN117-RFM_NomSLDepn!AN117+RFM_IndexRAB!AN117","v":34.873230472841399},{"$f":"AO117+RFM_NomCapex!AO117-RFM_NomSLDepn!AO117+RFM_IndexRAB!AO117","v":26.724418803634848},{"$f":"AP117+RFM_NomCapex!AP117-RFM_NomSLDepn!AP117+RFM_IndexRAB!AP117","v":18.596055345619465},{"$f":"AQ117+RFM_NomCapex!AQ117-RFM_NomSLDepn!AQ117+RFM_IndexRAB!AQ117","v":9.4515615624644767},{"$f":"'PTRM-RFM_Rollover'!AR117","v":6.5780714209040525E-15},{"$f":"AS117+RFM_NomCapex!AS117-RFM_NomSLDepn!AS117+RFM_IndexRAB!AS117","v":6.7347987328293734E-15},{"$f":"AT117+RFM_NomCapex!AT117-RFM_NomSLDepn!AT117+RFM_IndexRAB!AT117","v":6.9143142699043547E-15},{"$f":"AU117+RFM_NomCapex!AU117-RFM_NomSLDepn!AU117+RFM_IndexRAB!AU117","v":7.0992491673535244E-15},{"$f":"AV117+RFM_NomCapex!AV117-RFM_NomSLDepn!AV117+RFM_IndexRAB!AV117","v":7.3485235527125257E-15},{"$f":"'PTRM-RFM_Rollover'!AW117","v":7.4862142121381158E-15},{"$f":"AX117+RFM_NomCapex!AX117-RFM_NomSLDepn!AX117+RFM_IndexRAB!AX117","v":7.724479226665809E-15},{"$f":"AY117+RFM_NomCapex!AY117-RFM_NomSLDepn!AY117+RFM_IndexRAB!AY117","v":7.7159431095354311E-15},{"$f":"AZ117+RFM_NomCapex!AZ117-RFM_NomSLDepn!AZ117+RFM_IndexRAB!AZ117","v":7.9661278551456098E-15},{"$f":"BA117+RFM_NomCapex!BA117-RFM_NomSLDepn!BA117+RFM_IndexRAB!BA117","v":8.149157831000975E-15}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":1038.6956808504992},1120.556758005989,1246.9844863752351,1337.3708595795797,1427.4486520216828,1516.3316161813621,1645.3890692674138,1760.0525790395684,1921.4062789900458,2006.4502127413846,2045.150190882443,2029.4430271021017,1972.1885841368176,1938.7354490349378,1890.9916509107002,1849.8599161903824,1810.2609637037178,1728.2718234974413,1637.3286112475848,1557.6581521354851,1475.4798097368293,1395.393138373503,1299.4185093279277,1215.4297914421172,1129.6525130885016,1024.2847220231872,928.14834280132891,811.50834693560967,691.48479961433168,562.47085176172936,423.3670797234463,355.77527453480246,{"$f":"SUM(AK107:AK117)","v":289.21376702013896},233.51070151014622,181.866144300055,130.76747213579461,88.154337304845072,53.9070362463574,27.99054162428142,9.4515615624645051,3.601308648554495E-14,3.6871124332485482E-14,3.7853921287476866E-14,3.8866387712646361E-14,4.0231094695005486E-14,4.0984912236479375E-14,4.2289346017389303E-14,4.2242613182672703E-14,4.361230413075079E-14,4.461434164724534E-14]
[]
[]
["Approach G"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D125","v":1038.6956808504992},{"$f":"E125+RFM_NomCapex!E125-RFM_NomSLDepn!E125+RFM_IndexRAB!E125","v":1031.6976024157561},{"$f":"F125+RFM_NomCapex!F125-RFM_NomSLDepn!F125+RFM_IndexRAB!F125","v":1008.1749361799177},{"$f":"G125+RFM_NomCapex!G125-RFM_NomSLDepn!G125+RFM_IndexRAB!G125","v":1020.199048347353},{"$f":"H125+RFM_NomCapex!H125-RFM_NomSLDepn!H125+RFM_IndexRAB!H125","v":1000.8801042589716},{"$f":"'PTRM-RFM_Rollover'!I125","v":980.8277390269443},{"$f":"J125+RFM_NomCapex!J125-RFM_NomSLDepn!J125+RFM_IndexRAB!J125","v":959.46825980220638},{"$f":"K125+RFM_NomCapex!K125-RFM_NomSLDepn!K125+RFM_IndexRAB!K125","v":960.17184549528793},{"$f":"L125+RFM_NomCapex!L125-RFM_NomSLDepn!L125+RFM_IndexRAB!L125","v":949.39310213125054},{"$f":"M125+RFM_NomCapex!M125-RFM_NomSLDepn!M125+RFM_IndexRAB!M125","v":958.58388458395257},{"$f":"'PTRM-RFM_Rollover'!N125","v":927.97958992169481},{"$f":"O125+RFM_NomCapex!O125-RFM_NomSLDepn!O125+RFM_IndexRAB!O125","v":877.79929073331539},{"$f":"P125+RFM_NomCapex!P125-RFM_NomSLDepn!P125+RFM_IndexRAB!P125","v":863.15687115211676},{"$f":"Q125+RFM_NomCapex!Q125-RFM_NomSLDepn!Q125+RFM_IndexRAB!Q125","v":830.38761914657334},{"$f":"R125+RFM_NomCapex!R125-RFM_NomSLDepn!R125+RFM_IndexRAB!R125","v":807.1889701768356},{"$f":"'PTRM-RFM_Rollover'!S125","v":777.4738601150483},{"$f":"T125+RFM_NomCapex!T125-RFM_NomSLDepn!T125+RFM_IndexRAB!T125","v":749.85519246916215},{"$f":"U125+RFM_NomCapex!U125-RFM_NomSLDepn!U125+RFM_IndexRAB!U125","v":722.07384767654162},{"$f":"V125+RFM_NomCapex!V125-RFM_NomSLDepn!V125+RFM_IndexRAB!V125","v":676.74960857521762},{"$f":"W125+RFM_NomCapex!W125-RFM_NomSLDepn!W125+RFM_IndexRAB!W125","v":627.56055452503017},{"$f":"'PTRM-RFM_Rollover'!X125","v":582.22785969595611},{"$f":"Y125+RFM_NomCapex!Y125-RFM_NomSLDepn!Y125+RFM_IndexRAB!Y125","v":535.29627536833777},{"$f":"Z125+RFM_NomCapex!Z125-RFM_NomSLDepn!Z125+RFM_IndexRAB!Z125","v":488.29614354463359},{"$f":"AA125+RFM_NomCapex!AA125-RFM_NomSLDepn!AA125+RFM_IndexRAB!AA125","v":434.8908700020138},{"$f":"AB125+RFM_NomCapex!AB125-RFM_NomSLDepn!AB125+RFM_IndexRAB!AB125","v":384.43834948393243},{"$f":"'PTRM-RFM_Rollover'!AC125","v":331.79320820725241},{"$f":"AD125+RFM_NomCapex!AD125-RFM_NomSLDepn!AD125+RFM_IndexRAB!AD125","v":271.73953669087712},{"$f":"AE125+RFM_NomCapex!AE125-RFM_NomSLDepn!AE125+RFM_IndexRAB!AE125","v":212.0439115656159},{"$f":"AF125+RFM_NomCapex!AF125-RFM_NomSLDepn!AF125+RFM_IndexRAB!AF125","v":145.10056451186963},{"$f":"AG125+RFM_NomCapex!AG125-RFM_NomSLDepn!AG125+RFM_IndexRAB!AG125","v":74.840333576904186},{"$f":"'PTRM-RFM_Rollover'!AH125","v":-4.8849813083506888E-15},{"$f":"AI125+RFM_NomCapex!AI125-RFM_NomSLDepn!AI125+RFM_IndexRAB!AI125","v":-5.0149342267194167E-15},{"$f":"AJ125+RFM_NomCapex!AJ125-RFM_NomSLDepn!AJ125+RFM_IndexRAB!AJ125","v":-5.1513830834873931E-15},{"$f":"AK125+RFM_NomCapex!AK125-RFM_NomSLDepn!AK125+RFM_IndexRAB!AK125","v":-5.2363756671202302E-15},{"$f":"AL125+RFM_NomCapex!AL125-RFM_NomSLDepn!AL125+RFM_IndexRAB!AL125","v":-5.4365465060925434E-15},{"$f":"'PTRM-RFM_Rollover'!AM125","v":-5.647614022263053E-15},{"$f":"AN125+RFM_NomCapex!AN125-RFM_NomSLDepn!AN125+RFM_IndexRAB!AN125","v":-5.6898097366198708E-15},{"$f":"AO125+RFM_NomCapex!AO125-RFM_NomSLDepn!AO125+RFM_IndexRAB!AO125","v":-5.764264490340957E-15},{"$f":"AP125+RFM_NomCapex!AP125-RFM_NomSLDepn!AP125+RFM_IndexRAB!AP125","v":-5.8897752897602858E-15},{"$f":"AQ125+RFM_NomCapex!AQ125-RFM_NomSLDepn!AQ125+RFM_IndexRAB!AQ125","v":-6.147556738263691E-15},{"$f":"'PTRM-RFM_Rollover'!AR125","v":-6.2490684062337673E-15},{"$f":"AS125+RFM_NomCapex!AS125-RFM_NomSLDepn!AS125+RFM_IndexRAB!AS125","v":-6.3815760935548681E-15},{"$f":"AT125+RFM_NomCapex!AT125-RFM_NomSLDepn!AT125+RFM_IndexRAB!AT125","v":-6.5336217621092377E-15},{"$f":"AU125+RFM_NomCapex!AU125-RFM_NomSLDepn!AU125+RFM_IndexRAB!AU125","v":-6.7077749426567846E-15},{"$f":"AV125+RFM_NomCapex!AV125-RFM_NomSLDepn!AV125+RFM_IndexRAB!AV125","v":-6.8871856004181513E-15},{"$f":"'PTRM-RFM_Rollover'!AW125","v":-7.129013844071358E-15},{"$f":"AX125+RFM_NomCapex!AX125-RFM_NomSLDepn!AX125+RFM_IndexRAB!AX125","v":-7.2625915090544154E-15},{"$f":"AY125+RFM_NomCapex!AY125-RFM_NomSLDepn!AY125+RFM_IndexRAB!AY125","v":-7.4937392457312325E-15},{"$f":"AZ125+RFM_NomCapex!AZ125-RFM_NomSLDepn!AZ125+RFM_IndexRAB!AZ125","v":-7.4854581132342669E-15},{"$f":"BA125+RFM_NomCapex!BA125-RFM_NomSLDepn!BA125+RFM_IndexRAB!BA125","v":-7.7281695235245789E-15}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E126+RFM_NomCapex!E126-RFM_NomSLDepn!E126+RFM_IndexRAB!E126","v":105.12639393591172},{"$f":"F126+RFM_NomCapex!F126-RFM_NomSLDepn!F126+RFM_IndexRAB!F126","v":102.85181318127117},{"$f":"G126+RFM_NomCapex!G126-RFM_NomSLDepn!G126+RFM_IndexRAB!G126","v":104.21140965629486},{"$f":"H126+RFM_NomCapex!H126-RFM_NomSLDepn!H126+RFM_IndexRAB!H126","v":102.37845277003461},{"$f":"'PTRM-RFM_Rollover'!I126","v":100.4759609252723},{"$f":"J126+RFM_NomCapex!J126-RFM_NomSLDepn!J126+RFM_IndexRAB!J126","v":98.44540923952411},{"$f":"K126+RFM_NomCapex!K126-RFM_NomSLDepn!K126+RFM_IndexRAB!K126","v":98.688934996365958},{"$f":"L126+RFM_NomCapex!L126-RFM_NomSLDepn!L126+RFM_IndexRAB!L126","v":97.765880623850293},{"$f":"M126+RFM_NomCapex!M126-RFM_NomSLDepn!M126+RFM_IndexRAB!M126","v":98.91669536494048},{"$f":"'PTRM-RFM_Rollover'!N126","v":95.97625788967386},{"$f":"O126+RFM_NomCapex!O126-RFM_NomSLDepn!O126+RFM_IndexRAB!O126","v":91.013896875328044},{"$f":"P126+RFM_NomCapex!P126-RFM_NomSLDepn!P126+RFM_IndexRAB!P126","v":89.744308847841637},{"$f":"Q126+RFM_NomCapex!Q126-RFM_NomSLDepn!Q126+RFM_IndexRAB!Q126","v":86.604515892328479},{"$f":"R126+RFM_NomCapex!R126-RFM_NomSLDepn!R126+RFM_IndexRAB!R126","v":84.477343199921449},{"$f":"'PTRM-RFM_Rollover'!S126","v":81.6865603497764},{"$f":"T126+RFM_NomCapex!T126-RFM_NomSLDepn!T126+RFM_IndexRAB!T126","v":79.136477624034953},{"$f":"U126+RFM_NomCapex!U126-RFM_NomSLDepn!U126+RFM_IndexRAB!U126","v":76.595347097810716},{"$f":"V126+RFM_NomCapex!V126-RFM_NomSLDepn!V126+RFM_IndexRAB!V126","v":72.214799340953419},{"$f":"W126+RFM_NomCapex!W126-RFM_NomSLDepn!W126+RFM_IndexRAB!W126","v":67.434212211570255},{"$f":"'PTRM-RFM_Rollover'!X126","v":63.084368091894888},{"$f":"Y126+RFM_NomCapex!Y126-RFM_NomSLDepn!Y126+RFM_IndexRAB!Y126","v":58.585184427207714},{"$f":"Z126+RFM_NomCapex!Z126-RFM_NomSLDepn!Z126+RFM_IndexRAB!Z126","v":54.109298817807698},{"$f":"AA126+RFM_NomCapex!AA126-RFM_NomSLDepn!AA126+RFM_IndexRAB!AA126","v":48.95627059510597},{"$f":"AB126+RFM_NomCapex!AB126-RFM_NomSLDepn!AB126+RFM_IndexRAB!AB126","v":44.178359300941018},{"$f":"'PTRM-RFM_Rollover'!AC126","v":39.217944461938771},{"$f":"AD126+RFM_NomCapex!AD126-RFM_NomSLDepn!AD126+RFM_IndexRAB!AD126","v":33.457919579255574},{"$f":"AE126+RFM_NomCapex!AE126-RFM_NomSLDepn!AE126+RFM_IndexRAB!AE126","v":27.848424666560831},{"$f":"AF126+RFM_NomCapex!AF126-RFM_NomSLDepn!AF126+RFM_IndexRAB!AF126","v":21.438601437811478},{"$f":"AG126+RFM_NomCapex!AG126-RFM_NomSLDepn!AG126+RFM_IndexRAB!AG126","v":14.743540922124705},{"$f":"'PTRM-RFM_Rollover'!AH126","v":7.5962931253973807},{"$f":"AI126+RFM_NomCapex!AI126-RFM_NomSLDepn!AI126+RFM_IndexRAB!AI126","v":8.0491169285323849E-16},{"$f":"AJ126+RFM_NomCapex!AJ126-RFM_NomSLDepn!AJ126+RFM_IndexRAB!AJ126","v":8.2681213567536643E-16},{"$f":"AK126+RFM_NomCapex!AK126-RFM_NomSLDepn!AK126+RFM_IndexRAB!AK126","v":8.4045369532083151E-16},{"$f":"AL126+RFM_NomCapex!AL126-RFM_NomSLDepn!AL126+RFM_IndexRAB!AL126","v":8.7258170370000748E-16},{"$f":"'PTRM-RFM_Rollover'!AM126","v":9.0645866081780183E-16},{"$f":"AN126+RFM_NomCapex!AN126-RFM_NomSLDepn!AN126+RFM_IndexRAB!AN126","v":9.132311970742376E-16},{"$f":"AO126+RFM_NomCapex!AO126-RFM_NomSLDepn!AO126+RFM_IndexRAB!AO126","v":9.2518140402596753E-16},{"$f":"AP126+RFM_NomCapex!AP126-RFM_NomSLDepn!AP126+RFM_IndexRAB!AP126","v":9.453262564736261E-16},{"$f":"AQ126+RFM_NomCapex!AQ126-RFM_NomSLDepn!AQ126+RFM_IndexRAB!AQ126","v":9.8670093712158527E-16},{"$f":"'PTRM-RFM_Rollover'!AR126","v":1.0029938583875936E-15},{"$f":"AS126+RFM_NomCapex!AS126-RFM_NomSLDepn!AS126+RFM_IndexRAB!AS126","v":1.0242617319220918E-15},{"$f":"AT126+RFM_NomCapex!AT126-RFM_NomSLDepn!AT126+RFM_IndexRAB!AT126","v":1.0486655089078487E-15},{"$f":"AU126+RFM_NomCapex!AU126-RFM_NomSLDepn!AU126+RFM_IndexRAB!AU126","v":1.0766176065890979E-15},{"$f":"AV126+RFM_NomCapex!AV126-RFM_NomSLDepn!AV126+RFM_IndexRAB!AV126","v":1.1054135448259752E-15},{"$f":"'PTRM-RFM_Rollover'!AW126","v":1.1442276891753742E-15},{"$f":"AX126+RFM_NomCapex!AX126-RFM_NomSLDepn!AX126+RFM_IndexRAB!AX126","v":1.1656672972715366E-15},{"$f":"AY126+RFM_NomCapex!AY126-RFM_NomSLDepn!AY126+RFM_IndexRAB!AY126","v":1.2027671888386969E-15},{"$f":"AZ126+RFM_NomCapex!AZ126-RFM_NomSLDepn!AZ126+RFM_IndexRAB!AZ126","v":1.2014380427172263E-15},{"$f":"BA126+RFM_NomCapex!BA126-RFM_NomSLDepn!BA126+RFM_IndexRAB!BA126","v":1.2403939379093692E-15}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F127+RFM_NomCapex!F127-RFM_NomSLDepn!F127+RFM_IndexRAB!F127","v":109.48965742363141},{"$f":"G127+RFM_NomCapex!G127-RFM_NomSLDepn!G127+RFM_IndexRAB!G127","v":111.06906731212675},{"$f":"H127+RFM_NomCapex!H127-RFM_NomSLDepn!H127+RFM_IndexRAB!H127","v":109.2548479167742},{"$f":"'PTRM-RFM_Rollover'!I127","v":107.37185898801022},{"$f":"J127+RFM_NomCapex!J127-RFM_NomSLDepn!J127+RFM_IndexRAB!J127","v":105.3578005686042},{"$f":"K127+RFM_NomCapex!K127-RFM_NomSLDepn!K127+RFM_IndexRAB!K127","v":105.78768589996763},{"$f":"L127+RFM_NomCapex!L127-RFM_NomSLDepn!L127+RFM_IndexRAB!L127","v":104.98049350566804},{"$f":"M127+RFM_NomCapex!M127-RFM_NomSLDepn!M127+RFM_IndexRAB!M127","v":106.41739948865624},{"$f":"'PTRM-RFM_Rollover'!N127","v":103.46776944863791},{"$f":"O127+RFM_NomCapex!O127-RFM_NomSLDepn!O127+RFM_IndexRAB!O127","v":98.34106257016613},{"$f":"P127+RFM_NomCapex!P127-RFM_NomSLDepn!P127+RFM_IndexRAB!P127","v":97.212295815742564},{"$f":"Q127+RFM_NomCapex!Q127-RFM_NomSLDepn!Q127+RFM_IndexRAB!Q127","v":94.071814731895529},{"$f":"R127+RFM_NomCapex!R127-RFM_NomSLDepn!R127+RFM_IndexRAB!R127","v":92.045321383862259},{"$f":"'PTRM-RFM_Rollover'!S127","v":89.313567246683547},{"$f":"T127+RFM_NomCapex!T127-RFM_NomSLDepn!T127+RFM_IndexRAB!T127","v":86.864700632870367},{"$f":"U127+RFM_NomCapex!U127-RFM_NomSLDepn!U127+RFM_IndexRAB!U127","v":84.450747836349308},{"$f":"V127+RFM_NomCapex!V127-RFM_NomSLDepn!V127+RFM_IndexRAB!V127","v":80.029256103701158},{"$f":"W127+RFM_NomCapex!W127-RFM_NomSLDepn!W127+RFM_IndexRAB!W127","v":75.176184959707172},{"$f":"'PTRM-RFM_Rollover'!X127","v":70.818741675140544},{"$f":"Y127+RFM_NomCapex!Y127-RFM_NomSLDepn!Y127+RFM_IndexRAB!Y127","v":66.31600786631688},{"$f":"Z127+RFM_NomCapex!Z127-RFM_NomSLDepn!Z127+RFM_IndexRAB!Z127","v":61.868172033041063},{"$f":"AA127+RFM_NomCapex!AA127-RFM_NomSLDepn!AA127+RFM_IndexRAB!AA127","v":56.675940650071496},{"$f":"AB127+RFM_NomCapex!AB127-RFM_NomSLDepn!AB127+RFM_IndexRAB!AB127","v":51.9564437964533},{"$f":"'PTRM-RFM_Rollover'!AC127","v":47.083582991334247},{"$f":"AD127+RFM_NomCapex!AD127-RFM_NomSLDepn!AD127+RFM_IndexRAB!AD127","v":41.315980786893107},{"$f":"AE127+RFM_NomCapex!AE127-RFM_NomSLDepn!AE127+RFM_IndexRAB!AE127","v":35.821893121576764},{"$f":"AF127+RFM_NomCapex!AF127-RFM_NomSLDepn!AF127+RFM_IndexRAB!AF127","v":29.415285968536132},{"$f":"AG127+RFM_NomCapex!AG127-RFM_NomSLDepn!AG127+RFM_IndexRAB!AG127","v":22.757835107855723},{"$f":"'PTRM-RFM_Rollover'!AH127","v":15.633981668479532},{"$f":"AI127+RFM_NomCapex!AI127-RFM_NomSLDepn!AI127+RFM_IndexRAB!AI127","v":8.0249426579313976},{"$f":"AJ127+RFM_NomCapex!AJ127-RFM_NomSLDepn!AJ127+RFM_IndexRAB!AJ127","v":2.4702462297909733E-15},{"$f":"AK127+RFM_NomCapex!AK127-RFM_NomSLDepn!AK127+RFM_IndexRAB!AK127","v":2.5110027811630128E-15},{"$f":"AL127+RFM_NomCapex!AL127-RFM_NomSLDepn!AL127+RFM_IndexRAB!AL127","v":2.6069908395682336E-15},{"$f":"'PTRM-RFM_Rollover'!AM127","v":2.7082041889933312E-15},{"$f":"AN127+RFM_NomCapex!AN127-RFM_NomSLDepn!AN127+RFM_IndexRAB!AN127","v":2.7284383285659413E-15},{"$f":"AO127+RFM_NomCapex!AO127-RFM_NomSLDepn!AO127+RFM_IndexRAB!AO127","v":2.7641416672011681E-15},{"$f":"AP127+RFM_NomCapex!AP127-RFM_NomSLDepn!AP127+RFM_IndexRAB!AP127","v":2.824327946116724E-15},{"$f":"AQ127+RFM_NomCapex!AQ127-RFM_NomSLDepn!AQ127+RFM_IndexRAB!AQ127","v":2.9479420592501044E-15},{"$f":"'PTRM-RFM_Rollover'!AR127","v":2.9966200183571788E-15},{"$f":"AS127+RFM_NomCapex!AS127-RFM_NomSLDepn!AS127+RFM_IndexRAB!AS127","v":3.0601615196818439E-15},{"$f":"AT127+RFM_NomCapex!AT127-RFM_NomSLDepn!AT127+RFM_IndexRAB!AT127","v":3.1330720824210862E-15},{"$f":"AU127+RFM_NomCapex!AU127-RFM_NomSLDepn!AU127+RFM_IndexRAB!AU127","v":3.2165838754059025E-15},{"$f":"AV127+RFM_NomCapex!AV127-RFM_NomSLDepn!AV127+RFM_IndexRAB!AV127","v":3.3026167900109066E-15},{"$f":"'PTRM-RFM_Rollover'!AW127","v":3.4185808519841227E-15},{"$f":"AX127+RFM_NomCapex!AX127-RFM_NomSLDepn!AX127+RFM_IndexRAB!AX127","v":3.4826354404239514E-15},{"$f":"AY127+RFM_NomCapex!AY127-RFM_NomSLDepn!AY127+RFM_IndexRAB!AY127","v":3.5934778716306155E-15},{"$f":"AZ127+RFM_NomCapex!AZ127-RFM_NomSLDepn!AZ127+RFM_IndexRAB!AZ127","v":3.5895068145382789E-15},{"$f":"BA127+RFM_NomCapex!BA127-RFM_NomSLDepn!BA127+RFM_IndexRAB!BA127","v":3.7058943820089952E-15}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G128+RFM_NomCapex!G128-RFM_NomSLDepn!G128+RFM_IndexRAB!G128","v":113.5848939628448},{"$f":"H128+RFM_NomCapex!H128-RFM_NomSLDepn!H128+RFM_IndexRAB!H128","v":111.86259206980496},{"$f":"'PTRM-RFM_Rollover'!I128","v":110.07506097263376},{"$f":"J128+RFM_NomCapex!J128-RFM_NomSLDepn!J128+RFM_IndexRAB!J128","v":108.15866225907217},{"$f":"K128+RFM_NomCapex!K128-RFM_NomSLDepn!K128+RFM_IndexRAB!K128","v":108.76086463717961},{"$f":"L128+RFM_NomCapex!L128-RFM_NomSLDepn!L128+RFM_IndexRAB!L128","v":108.1039523035744},{"$f":"M128+RFM_NomCapex!M128-RFM_NomSLDepn!M128+RFM_IndexRAB!M128","v":109.77419038843991},{"$f":"'PTRM-RFM_Rollover'!N128","v":106.9336613417709},{"$f":"O128+RFM_NomCapex!O128-RFM_NomSLDepn!O128+RFM_IndexRAB!O128","v":101.84564846997479},{"$f":"P128+RFM_NomCapex!P128-RFM_NomSLDepn!P128+RFM_IndexRAB!P128","v":100.90546637347965},{"$f":"Q128+RFM_NomCapex!Q128-RFM_NomSLDepn!Q128+RFM_IndexRAB!Q128","v":97.890401981101235},{"$f":"R128+RFM_NomCapex!R128-RFM_NomSLDepn!R128+RFM_IndexRAB!R128","v":96.047708830204058},{"$f":"'PTRM-RFM_Rollover'!S128","v":93.485706530852354},{"$f":"T128+RFM_NomCapex!T128-RFM_NomSLDepn!T128+RFM_IndexRAB!T128","v":91.238147995985059},{"$f":"U128+RFM_NomCapex!U128-RFM_NomSLDepn!U128+RFM_IndexRAB!U128","v":89.050511525587353},{"$f":"V128+RFM_NomCapex!V128-RFM_NomSLDepn!V128+RFM_IndexRAB!V128","v":84.764928212465904},{"$f":"W128+RFM_NomCapex!W128-RFM_NomSLDepn!W128+RFM_IndexRAB!W128","v":80.033011861878478},{"$f":"'PTRM-RFM_Rollover'!X128","v":75.842826045665447},{"$f":"Y128+RFM_NomCapex!Y128-RFM_NomSLDepn!Y128+RFM_IndexRAB!Y128","v":71.517303343788612},{"$f":"Z128+RFM_NomCapex!Z128-RFM_NomSLDepn!Z128+RFM_IndexRAB!Z128","v":67.27662008588058},{"$f":"AA128+RFM_NomCapex!AA128-RFM_NomSLDepn!AA128+RFM_IndexRAB!AA128","v":62.25301970118597},{"$f":"AB128+RFM_NomCapex!AB128-RFM_NomSLDepn!AB128+RFM_IndexRAB!AB128","v":57.782474374350592},{"$f":"'PTRM-RFM_Rollover'!AC128","v":53.194367180916345},{"$f":"AD128+RFM_NomCapex!AD128-RFM_NomSLDepn!AD128+RFM_IndexRAB!AD128","v":47.65067439938263},{"$f":"AE128+RFM_NomCapex!AE128-RFM_NomSLDepn!AE128+RFM_IndexRAB!AE128","v":42.494622445878392},{"$f":"AF128+RFM_NomCapex!AF128-RFM_NomSLDepn!AF128+RFM_IndexRAB!AF128","v":36.348566082901215},{"$f":"AG128+RFM_NomCapex!AG128-RFM_NomSLDepn!AG128+RFM_IndexRAB!AG128","v":29.996727523015988},{"$f":"'PTRM-RFM_Rollover'!AH128","v":23.182755377871633},{"$f":"AI128+RFM_NomCapex!AI128-RFM_NomSLDepn!AI128+RFM_IndexRAB!AI128","v":15.866317061153683},{"$f":"AJ128+RFM_NomCapex!AJ128-RFM_NomSLDepn!AJ128+RFM_IndexRAB!AJ128","v":8.1490079042912509},{"$f":"AK128+RFM_NomCapex!AK128-RFM_NomSLDepn!AK128+RFM_IndexRAB!AK128","v":1.6653345369377348E-15},{"$f":"AL128+RFM_NomCapex!AL128-RFM_NomSLDepn!AL128+RFM_IndexRAB!AL128","v":1.7289952504960736E-15},{"$f":"'PTRM-RFM_Rollover'!AM128","v":1.7961214550790464E-15},{"$f":"AN128+RFM_NomCapex!AN128-RFM_NomSLDepn!AN128+RFM_IndexRAB!AN128","v":1.8095410385650825E-15},{"$f":"AO128+RFM_NomCapex!AO128-RFM_NomSLDepn!AO128+RFM_IndexRAB!AO128","v":1.8332200258442952E-15},{"$f":"AP128+RFM_NomCapex!AP128-RFM_NomSLDepn!AP128+RFM_IndexRAB!AP128","v":1.8731364646789105E-15},{"$f":"AQ128+RFM_NomCapex!AQ128-RFM_NomSLDepn!AQ128+RFM_IndexRAB!AQ128","v":1.9551191902251561E-15},{"$f":"'PTRM-RFM_Rollover'!AR128","v":1.9874031395289109E-15},{"$f":"AS128+RFM_NomCapex!AS128-RFM_NomSLDepn!AS128+RFM_IndexRAB!AS128","v":2.0295448119629926E-15},{"$f":"AT128+RFM_NomCapex!AT128-RFM_NomSLDepn!AT128+RFM_IndexRAB!AT128","v":2.0779001858192443E-15},{"$f":"AU128+RFM_NomCapex!AU128-RFM_NomSLDepn!AU128+RFM_IndexRAB!AU128","v":2.1332864538642342E-15},{"$f":"AV128+RFM_NomCapex!AV128-RFM_NomSLDepn!AV128+RFM_IndexRAB!AV128","v":2.1903447674112902E-15},{"$f":"'PTRM-RFM_Rollover'!AW128","v":2.2672538648031051E-15},{"$f":"AX128+RFM_NomCapex!AX128-RFM_NomSLDepn!AX128+RFM_IndexRAB!AX128","v":2.3097358242730074E-15},{"$f":"AY128+RFM_NomCapex!AY128-RFM_NomSLDepn!AY128+RFM_IndexRAB!AY128","v":2.3832481796679729E-15},{"$f":"AZ128+RFM_NomCapex!AZ128-RFM_NomSLDepn!AZ128+RFM_IndexRAB!AZ128","v":2.3806145153113936E-15},{"$f":"BA128+RFM_NomCapex!BA128-RFM_NomSLDepn!BA128+RFM_IndexRAB!BA128","v":2.4578044878726273E-15}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H129+RFM_NomCapex!H129-RFM_NomSLDepn!H129+RFM_IndexRAB!H129","v":114.06088486263145},{"$f":"'PTRM-RFM_Rollover'!I129","v":112.37184263293091},{"$f":"J129+RFM_NomCapex!J129-RFM_NomSLDepn!J129+RFM_IndexRAB!J129","v":110.55647302910845},{"$f":"K129+RFM_NomCapex!K129-RFM_NomSLDepn!K129+RFM_IndexRAB!K129","v":111.32473468889985},{"$f":"L129+RFM_NomCapex!L129-RFM_NomSLDepn!L129+RFM_IndexRAB!L129","v":110.8162660453518},{"$f":"M129+RFM_NomCapex!M129-RFM_NomSLDepn!M129+RFM_IndexRAB!M129","v":112.70874417162442},{"$f":"'PTRM-RFM_Rollover'!N129","v":109.98322338405184},{"$f":"O129+RFM_NomCapex!O129-RFM_NomSLDepn!O129+RFM_IndexRAB!O129","v":104.94849959263},{"$f":"P129+RFM_NomCapex!P129-RFM_NomSLDepn!P129+RFM_IndexRAB!P129","v":104.19495253657234},{"$f":"Q129+RFM_NomCapex!Q129-RFM_NomSLDepn!Q129+RFM_IndexRAB!Q129","v":101.31132890693172},{"$f":"R129+RFM_NomCapex!R129-RFM_NomSLDepn!R129+RFM_IndexRAB!R129","v":99.653373513752911},{"$f":"'PTRM-RFM_Rollover'!S129","v":97.264623840289431},{"$f":"T129+RFM_NomCapex!T129-RFM_NomSLDepn!T129+RFM_IndexRAB!T129","v":95.220102784941716},{"$f":"U129+RFM_NomCapex!U129-RFM_NomSLDepn!U129+RFM_IndexRAB!U129","v":93.259688020487587},{"$f":"V129+RFM_NomCapex!V129-RFM_NomSLDepn!V129+RFM_IndexRAB!V129","v":89.119660464944417},{"$f":"W129+RFM_NomCapex!W129-RFM_NomSLDepn!W129+RFM_IndexRAB!W129","v":84.520291331821326},{"$f":"'PTRM-RFM_Rollover'!X129","v":80.505915241687489},{"$f":"Y129+RFM_NomCapex!Y129-RFM_NomSLDepn!Y129+RFM_IndexRAB!Y129","v":76.366315566642641},{"$f":"Z129+RFM_NomCapex!Z129-RFM_NomSLDepn!Z129+RFM_IndexRAB!Z129","v":72.340470114181343},{"$f":"AA129+RFM_NomCapex!AA129-RFM_NomSLDepn!AA129+RFM_IndexRAB!AA129","v":67.496570794945313},{"$f":"AB129+RFM_NomCapex!AB129-RFM_NomSLDepn!AB129+RFM_IndexRAB!AB129","v":63.282295884593296},{"$f":"'PTRM-RFM_Rollover'!AC129","v":58.98570442478492},{"$f":"AD129+RFM_NomCapex!AD129-RFM_NomSLDepn!AD129+RFM_IndexRAB!AD129","v":53.677168640949354},{"$f":"AE129+RFM_NomCapex!AE129-RFM_NomSLDepn!AE129+RFM_IndexRAB!AE129","v":48.866289740159608},{"$f":"AF129+RFM_NomCapex!AF129-RFM_NomSLDepn!AF129+RFM_IndexRAB!AF129","v":42.992938565619788},{"$f":"AG129+RFM_NomCapex!AG129-RFM_NomSLDepn!AG129+RFM_IndexRAB!AG129","v":36.958343046730242},{"$f":"'PTRM-RFM_Rollover'!AH129","v":30.467189253366559},{"$f":"AI129+RFM_NomCapex!AI129-RFM_NomSLDepn!AI129+RFM_IndexRAB!AI129","v":23.458270441709107},{"$f":"AJ129+RFM_NomCapex!AJ129-RFM_NomSLDepn!AJ129+RFM_IndexRAB!AJ129","v":16.064356587496505},{"$f":"AK129+RFM_NomCapex!AK129-RFM_NomSLDepn!AK129+RFM_IndexRAB!AK129","v":8.1647010695390012},{"$f":"AL129+RFM_NomCapex!AL129-RFM_NomSLDepn!AL129+RFM_IndexRAB!AL129","v":1.8318679906315083E-15},{"$f":"'PTRM-RFM_Rollover'!AM129","v":1.902988108210113E-15},{"$f":"AN129+RFM_NomCapex!AN129-RFM_NomSLDepn!AN129+RFM_IndexRAB!AN129","v":1.9172061376862632E-15},{"$f":"AO129+RFM_NomCapex!AO129-RFM_NomSLDepn!AO129+RFM_IndexRAB!AO129","v":1.9422939907818199E-15},{"$f":"AP129+RFM_NomCapex!AP129-RFM_NomSLDepn!AP129+RFM_IndexRAB!AP129","v":1.9845854005356368E-15},{"$f":"AQ129+RFM_NomCapex!AQ129-RFM_NomSLDepn!AQ129+RFM_IndexRAB!AQ129","v":2.0714459807887091E-15},{"$f":"'PTRM-RFM_Rollover'!AR129","v":2.1056507788202538E-15},{"$f":"AS129+RFM_NomCapex!AS129-RFM_NomSLDepn!AS129+RFM_IndexRAB!AS129","v":2.1502998203844359E-15},{"$f":"AT129+RFM_NomCapex!AT129-RFM_NomSLDepn!AT129+RFM_IndexRAB!AT129","v":2.2015322697025427E-15},{"$f":"AU129+RFM_NomCapex!AU129-RFM_NomSLDepn!AU129+RFM_IndexRAB!AU129","v":2.2602139413398958E-15},{"$f":"AV129+RFM_NomCapex!AV129-RFM_NomSLDepn!AV129+RFM_IndexRAB!AV129","v":2.3206671427910151E-15},{"$f":"'PTRM-RFM_Rollover'!AW129","v":2.4021522212838591E-15},{"$f":"AX129+RFM_NomCapex!AX129-RFM_NomSLDepn!AX129+RFM_IndexRAB!AX129","v":2.4471617964749366E-15},{"$f":"AY129+RFM_NomCapex!AY129-RFM_NomSLDepn!AY129+RFM_IndexRAB!AY129","v":2.5250480316889013E-15},{"$f":"AZ129+RFM_NomCapex!AZ129-RFM_NomSLDepn!AZ129+RFM_IndexRAB!AZ129","v":2.5222576680765663E-15},{"$f":"BA129+RFM_NomCapex!BA129-RFM_NomSLDepn!BA129+RFM_IndexRAB!BA129","v":2.6040403334089772E-15}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I130","v":116.24696102318799},{"$f":"J130+RFM_NomCapex!J130-RFM_NomSLDepn!J130+RFM_IndexRAB!J130","v":114.50514235412928},{"$f":"K130+RFM_NomCapex!K130-RFM_NomSLDepn!K130+RFM_IndexRAB!K130","v":115.44809871390382},{"$f":"L130+RFM_NomCapex!L130-RFM_NomSLDepn!L130+RFM_IndexRAB!L130","v":115.07865510494287},{"$f":"M130+RFM_NomCapex!M130-RFM_NomSLDepn!M130+RFM_IndexRAB!M130","v":117.21732310054904},{"$f":"'PTRM-RFM_Rollover'!N130","v":114.56608167055371},{"$f":"O130+RFM_NomCapex!O130-RFM_NomSLDepn!O130+RFM_IndexRAB!O130","v":109.51169193319438},{"$f":"P130+RFM_NomCapex!P130-RFM_NomSLDepn!P130+RFM_IndexRAB!P130","v":108.93129970550906},{"$f":"Q130+RFM_NomCapex!Q130-RFM_NomSLDepn!Q130+RFM_IndexRAB!Q130","v":106.13588540014152},{"$f":"R130+RFM_NomCapex!R130-RFM_NomSLDepn!R130+RFM_IndexRAB!R130","v":104.63624675526057},{"$f":"'PTRM-RFM_Rollover'!S130","v":102.38401473138998},{"$f":"T130+RFM_NomCapex!T130-RFM_NomSLDepn!T130+RFM_IndexRAB!T130","v":100.51030499474294},{"$f":"U130+RFM_NomCapex!U130-RFM_NomSLDepn!U130+RFM_IndexRAB!U130","v":98.74574507147176},{"$f":"V130+RFM_NomCapex!V130-RFM_NomSLDepn!V130+RFM_IndexRAB!V130","v":94.689824364381593},{"$f":"W130+RFM_NomCapex!W130-RFM_NomSLDepn!W130+RFM_IndexRAB!W130","v":90.155153675621534},{"$f":"'PTRM-RFM_Rollover'!X130","v":86.256506392034609},{"$f":"Y130+RFM_NomCapex!Y130-RFM_NomSLDepn!Y130+RFM_IndexRAB!Y130","v":82.240808315626339},{"$f":"Z130+RFM_NomCapex!Z130-RFM_NomSLDepn!Z130+RFM_IndexRAB!Z130","v":78.368995836549487},{"$f":"AA130+RFM_NomCapex!AA130-RFM_NomSLDepn!AA130+RFM_IndexRAB!AA130","v":73.632766638831242},{"$f":"AB130+RFM_NomCapex!AB130-RFM_NomSLDepn!AB130+RFM_IndexRAB!AB130","v":69.61066156319832},{"$f":"'PTRM-RFM_Rollover'!AC130","v":65.53979971462897},{"$f":"AD130+RFM_NomCapex!AD130-RFM_NomSLDepn!AD130+RFM_IndexRAB!AD130","v":60.386932778651371},{"$f":"AE130+RFM_NomCapex!AE130-RFM_NomSLDepn!AE130+RFM_IndexRAB!AE130","v":55.84729745697949},{"$f":"AF130+RFM_NomCapex!AF130-RFM_NomSLDepn!AF130+RFM_IndexRAB!AF130","v":50.158526387413914},{"$f":"AG130+RFM_NomCapex!AG130-RFM_NomSLDepn!AG130+RFM_IndexRAB!AG130","v":44.350098361348323},{"$f":"'PTRM-RFM_Rollover'!AH130","v":38.08406102176},{"$f":"AI130+RFM_NomCapex!AI130-RFM_NomSLDepn!AI130+RFM_IndexRAB!AI130","v":31.277755070875141},{"$f":"AJ130+RFM_NomCapex!AJ130-RFM_NomSLDepn!AJ130+RFM_IndexRAB!AJ130","v":24.096581990513368},{"$f":"AK130+RFM_NomCapex!AK130-RFM_NomSLDepn!AK130+RFM_IndexRAB!AK130","v":16.329434063427104},{"$f":"AL130+RFM_NomCapex!AL130-RFM_NomSLDepn!AL130+RFM_IndexRAB!AL130","v":8.4768295236556117},{"$f":"'PTRM-RFM_Rollover'!AM130","v":1.0047518372857667E-14},{"$f":"AN130+RFM_NomCapex!AN130-RFM_NomSLDepn!AN130+RFM_IndexRAB!AN130","v":1.012258763459983E-14},{"$f":"AO130+RFM_NomCapex!AO130-RFM_NomSLDepn!AO130+RFM_IndexRAB!AO130","v":1.0255048086573042E-14},{"$f":"AP130+RFM_NomCapex!AP130-RFM_NomSLDepn!AP130+RFM_IndexRAB!AP130","v":1.0478340977727887E-14},{"$f":"AQ130+RFM_NomCapex!AQ130-RFM_NomSLDepn!AQ130+RFM_IndexRAB!AQ130","v":1.0936953026959601E-14},{"$f":"'PTRM-RFM_Rollover'!AR130","v":1.111754970813649E-14},{"$f":"AS130+RFM_NomCapex!AS130-RFM_NomSLDepn!AS130+RFM_IndexRAB!AS130","v":1.1353290574572357E-14},{"$f":"AT130+RFM_NomCapex!AT130-RFM_NomSLDepn!AT130+RFM_IndexRAB!AT130","v":1.1623790938494411E-14},{"$f":"AU130+RFM_NomCapex!AU130-RFM_NomSLDepn!AU130+RFM_IndexRAB!AU130","v":1.1933622183042159E-14},{"$f":"AV130+RFM_NomCapex!AV130-RFM_NomSLDepn!AV130+RFM_IndexRAB!AV130","v":1.2252806864048648E-14},{"$f":"'PTRM-RFM_Rollover'!AW130","v":1.2683036995145296E-14},{"$f":"AX130+RFM_NomCapex!AX130-RFM_NomSLDepn!AX130+RFM_IndexRAB!AX130","v":1.2920681430092517E-14},{"$f":"AY130+RFM_NomCapex!AY130-RFM_NomSLDepn!AY130+RFM_IndexRAB!AY130","v":1.3331910158180092E-14},{"$f":"AZ130+RFM_NomCapex!AZ130-RFM_NomSLDepn!AZ130+RFM_IndexRAB!AZ130","v":1.3317177417843495E-14},{"$f":"BA130+RFM_NomCapex!BA130-RFM_NomSLDepn!BA130+RFM_IndexRAB!BA130","v":1.3748978766976224E-14}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J131+RFM_NomCapex!J131-RFM_NomSLDepn!J131+RFM_IndexRAB!J131","v":121.37931360194705},{"$f":"K131+RFM_NomCapex!K131-RFM_NomSLDepn!K131+RFM_IndexRAB!K131","v":122.52456829476506},{"$f":"L131+RFM_NomCapex!L131-RFM_NomSLDepn!L131+RFM_IndexRAB!L131","v":122.28845956702081},{"$f":"M131+RFM_NomCapex!M131-RFM_NomSLDepn!M131+RFM_IndexRAB!M131","v":124.73221790364437},{"$f":"'PTRM-RFM_Rollover'!N131","v":122.09161219352167},{"$f":"O131+RFM_NomCapex!O131-RFM_NomSLDepn!O131+RFM_IndexRAB!O131","v":116.89224109398646},{"$f":"P131+RFM_NomCapex!P131-RFM_NomSLDepn!P131+RFM_IndexRAB!P131","v":116.47494673529141},{"$f":"Q131+RFM_NomCapex!Q131-RFM_NomSLDepn!Q131+RFM_IndexRAB!Q131","v":113.70088152765774},{"$f":"R131+RFM_NomCapex!R131-RFM_NomSLDepn!R131+RFM_IndexRAB!R131","v":112.32643327258889},{"$f":"'PTRM-RFM_Rollover'!S131","v":110.15846707020398},{"$f":"T131+RFM_NomCapex!T131-RFM_NomSLDepn!T131+RFM_IndexRAB!T131","v":108.41351238984437},{"$f":"U131+RFM_NomCapex!U131-RFM_NomSLDepn!U131+RFM_IndexRAB!U131","v":106.80606535510728},{"$f":"V131+RFM_NomCapex!V131-RFM_NomSLDepn!V131+RFM_IndexRAB!V131","v":102.736158863052},{"$f":"W131+RFM_NomCapex!W131-RFM_NomSLDepn!W131+RFM_IndexRAB!W131","v":98.155790753920911},{"$f":"'PTRM-RFM_Rollover'!X131","v":94.279444970931124},{"$f":"Y131+RFM_NomCapex!Y131-RFM_NomSLDepn!Y131+RFM_IndexRAB!Y131","v":90.291532230268203},{"$f":"Z131+RFM_NomCapex!Z131-RFM_NomSLDepn!Z131+RFM_IndexRAB!Z131","v":86.481934327041955},{"$f":"AA131+RFM_NomCapex!AA131-RFM_NomSLDepn!AA131+RFM_IndexRAB!AA131","v":81.739062896030092},{"$f":"AB131+RFM_NomCapex!AB131-RFM_NomSLDepn!AB131+RFM_IndexRAB!AB131","v":77.814539469592759},{"$f":"'PTRM-RFM_Rollover'!AC131","v":73.874443856833921},{"$f":"AD131+RFM_NomCapex!AD131-RFM_NomSLDepn!AD131+RFM_IndexRAB!AD131","v":68.753829227971195},{"$f":"AE131+RFM_NomCapex!AE131-RFM_NomSLDepn!AE131+RFM_IndexRAB!AE131","v":64.380020936877486},{"$f":"AF131+RFM_NomCapex!AF131-RFM_NomSLDepn!AF131+RFM_IndexRAB!AF131","v":58.739892205998444},{"$f":"AG131+RFM_NomCapex!AG131-RFM_NomSLDepn!AG131+RFM_IndexRAB!AG131","v":53.019765967659161},{"$f":"'PTRM-RFM_Rollover'!AH131","v":46.829651712684573},{"$f":"AI131+RFM_NomCapex!AI131-RFM_NomSLDepn!AI131+RFM_IndexRAB!AI131","v":40.062866224589982},{"$f":"AJ131+RFM_NomCapex!AJ131-RFM_NomSLDepn!AJ131+RFM_IndexRAB!AJ131","v":32.922333496744876},{"$f":"AK131+RFM_NomCapex!AK131-RFM_NomSLDepn!AK131+RFM_IndexRAB!AK131","v":25.099138896276486},{"$f":"AL131+RFM_NomCapex!AL131-RFM_NomSLDepn!AL131+RFM_IndexRAB!AL131","v":17.372402153304154},{"$f":"'PTRM-RFM_Rollover'!AM131","v":9.0234326048201883},{"$f":"AN131+RFM_NomCapex!AN131-RFM_NomSLDepn!AN131+RFM_IndexRAB!AN131","v":-2.0816681711721685E-16},{"$f":"AO131+RFM_NomCapex!AO131-RFM_NomSLDepn!AO131+RFM_IndexRAB!AO131","v":-2.1089081138395173E-16},{"$f":"AP131+RFM_NomCapex!AP131-RFM_NomSLDepn!AP131+RFM_IndexRAB!AP131","v":-2.154827370964766E-16},{"$f":"AQ131+RFM_NomCapex!AQ131-RFM_NomSLDepn!AQ131+RFM_IndexRAB!AQ131","v":-2.2491390371378042E-16},{"$f":"'PTRM-RFM_Rollover'!AR131","v":-2.2862779957317762E-16},{"$f":"AS131+RFM_NomCapex!AS131-RFM_NomSLDepn!AS131+RFM_IndexRAB!AS131","v":-2.3347571273548724E-16},{"$f":"AT131+RFM_NomCapex!AT131-RFM_NomSLDepn!AT131+RFM_IndexRAB!AT131","v":-2.3903844054969092E-16},{"$f":"AU131+RFM_NomCapex!AU131-RFM_NomSLDepn!AU131+RFM_IndexRAB!AU131","v":-2.4540999161441235E-16},{"$f":"AV131+RFM_NomCapex!AV131-RFM_NomSLDepn!AV131+RFM_IndexRAB!AV131","v":-2.519738922212676E-16},{"$f":"'PTRM-RFM_Rollover'!AW131","v":-2.6082139646140773E-16},{"$f":"AX131+RFM_NomCapex!AX131-RFM_NomSLDepn!AX131+RFM_IndexRAB!AX131","v":-2.6570845572079026E-16},{"$f":"AY131+RFM_NomCapex!AY131-RFM_NomSLDepn!AY131+RFM_IndexRAB!AY131","v":-2.741652039874637E-16},{"$f":"AZ131+RFM_NomCapex!AZ131-RFM_NomSLDepn!AZ131+RFM_IndexRAB!AZ131","v":-2.7386223129174693E-16},{"$f":"BA131+RFM_NomCapex!BA131-RFM_NomSLDepn!BA131+RFM_IndexRAB!BA131","v":-2.827420469792536E-16}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K132+RFM_NomCapex!K132-RFM_NomSLDepn!K132+RFM_IndexRAB!K132","v":127.01777406210815},{"$f":"L132+RFM_NomCapex!L132-RFM_NomSLDepn!L132+RFM_IndexRAB!L132","v":126.92392703056508},{"$f":"M132+RFM_NomCapex!M132-RFM_NomSLDepn!M132+RFM_IndexRAB!M132","v":129.62565734163235},{"$f":"'PTRM-RFM_Rollover'!N132","v":127.05574426631381},{"$f":"O132+RFM_NomCapex!O132-RFM_NomSLDepn!O132+RFM_IndexRAB!O132","v":121.82518631757496},{"$f":"P132+RFM_NomCapex!P132-RFM_NomSLDepn!P132+RFM_IndexRAB!P132","v":121.58481751421597},{"$f":"Q132+RFM_NomCapex!Q132-RFM_NomSLDepn!Q132+RFM_IndexRAB!Q132","v":118.89546707163043},{"$f":"R132+RFM_NomCapex!R132-RFM_NomSLDepn!R132+RFM_IndexRAB!R132","v":117.6806839644362},{"$f":"'PTRM-RFM_Rollover'!S132","v":115.64832038648305},{"$f":"T132+RFM_NomCapex!T132-RFM_NomSLDepn!T132+RFM_IndexRAB!T132","v":114.0750778547341},{"$f":"U132+RFM_NomCapex!U132-RFM_NomSLDepn!U132+RFM_IndexRAB!U132","v":112.66535017020007},{"$f":"V132+RFM_NomCapex!V132-RFM_NomSLDepn!V132+RFM_IndexRAB!V132","v":108.67320607531236},{"$f":"W132+RFM_NomCapex!W132-RFM_NomSLDepn!W132+RFM_IndexRAB!W132","v":104.1495912107377},{"$f":"'PTRM-RFM_Rollover'!X132","v":100.3838887425924},{"$f":"Y132+RFM_NomCapex!Y132-RFM_NomSLDepn!Y132+RFM_IndexRAB!Y132","v":96.514775852248334},{"$f":"Z132+RFM_NomCapex!Z132-RFM_NomSLDepn!Z132+RFM_IndexRAB!Z132","v":92.855295846523191},{"$f":"AA132+RFM_NomCapex!AA132-RFM_NomSLDepn!AA132+RFM_IndexRAB!AA132","v":88.212960496961571},{"$f":"AB132+RFM_NomCapex!AB132-RFM_NomSLDepn!AB132+RFM_IndexRAB!AB132","v":84.477473657744042},{"$f":"'PTRM-RFM_Rollover'!AC132","v":80.76084329462509},{"$f":"AD132+RFM_NomCapex!AD132-RFM_NomSLDepn!AD132+RFM_IndexRAB!AD132","v":75.789254661204978},{"$f":"AE132+RFM_NomCapex!AE132-RFM_NomSLDepn!AE132+RFM_IndexRAB!AE132","v":71.684731675605121},{"$f":"AF132+RFM_NomCapex!AF132-RFM_NomSLDepn!AF132+RFM_IndexRAB!AF132","v":66.222218741806444},{"$f":"AG132+RFM_NomCapex!AG132-RFM_NomSLDepn!AG132+RFM_IndexRAB!AG132","v":60.722244082689606},{"$f":"'PTRM-RFM_Rollover'!AH132","v":54.750208481853363},{"$f":"AI132+RFM_NomCapex!AI132-RFM_NomSLDepn!AI132+RFM_IndexRAB!AI132","v":48.177174153821596},{"$f":"AJ132+RFM_NomCapex!AJ132-RFM_NomSLDepn!AJ132+RFM_IndexRAB!AJ132","v":41.240002481643074},{"$f":"AK132+RFM_NomCapex!AK132-RFM_NomSLDepn!AK132+RFM_IndexRAB!AK132","v":33.536336476169929},{"$f":"AL132+RFM_NomCapex!AL132-RFM_NomSLDepn!AL132+RFM_IndexRAB!AL132","v":26.113747058125178},{"$f":"'PTRM-RFM_Rollover'!AM132","v":18.085055024548197},{"$f":"AN132+RFM_NomCapex!AN132-RFM_NomSLDepn!AN132+RFM_IndexRAB!AN132","v":9.1100880619978373},{"$f":"AO132+RFM_NomCapex!AO132-RFM_NomSLDepn!AO132+RFM_IndexRAB!AO132","v":-2.2204460492503131E-16},{"$f":"AP132+RFM_NomCapex!AP132-RFM_NomSLDepn!AP132+RFM_IndexRAB!AP132","v":-2.268793927661495E-16},{"$f":"AQ132+RFM_NomCapex!AQ132-RFM_NomSLDepn!AQ132+RFM_IndexRAB!AQ132","v":-2.3680936388143316E-16},{"$f":"'PTRM-RFM_Rollover'!AR132","v":-2.407196837925799E-16},{"$f":"AS132+RFM_NomCapex!AS132-RFM_NomSLDepn!AS132+RFM_IndexRAB!AS132","v":-2.4582399799086943E-16},{"$f":"AT132+RFM_NomCapex!AT132-RFM_NomSLDepn!AT132+RFM_IndexRAB!AT132","v":-2.5168093263730865E-16},{"$f":"AU132+RFM_NomCapex!AU132-RFM_NomSLDepn!AU132+RFM_IndexRAB!AU132","v":-2.5838946834657662E-16},{"$f":"AV132+RFM_NomCapex!AV132-RFM_NomSLDepn!AV132+RFM_IndexRAB!AV132","v":-2.6530052676326046E-16},{"$f":"'PTRM-RFM_Rollover'!AW132","v":-2.74615966211202E-16},{"$f":"AX132+RFM_NomCapex!AX132-RFM_NomSLDepn!AX132+RFM_IndexRAB!AX132","v":-2.797614969025282E-16},{"$f":"AY132+RFM_NomCapex!AY132-RFM_NomSLDepn!AY132+RFM_IndexRAB!AY132","v":-2.8866551370392992E-16},{"$f":"AZ132+RFM_NomCapex!AZ132-RFM_NomSLDepn!AZ132+RFM_IndexRAB!AZ132","v":-2.8834651710051214E-16},{"$f":"BA132+RFM_NomCapex!BA132-RFM_NomSLDepn!BA132+RFM_IndexRAB!BA132","v":-2.9769597691433859E-16}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L133+RFM_NomCapex!L133-RFM_NomSLDepn!L133+RFM_IndexRAB!L133","v":133.67561316667428},{"$f":"M133+RFM_NomCapex!M133-RFM_NomSLDepn!M133+RFM_IndexRAB!M133","v":136.68358641004571},{"$f":"'PTRM-RFM_Rollover'!N133","v":134.1448484174613},{"$f":"O133+RFM_NomCapex!O133-RFM_NomSLDepn!O133+RFM_IndexRAB!O133","v":128.79912948821197},{"$f":"P133+RFM_NomCapex!P133-RFM_NomSLDepn!P133+RFM_IndexRAB!P133","v":128.73543769157664},{"$f":"Q133+RFM_NomCapex!Q133-RFM_NomSLDepn!Q133+RFM_IndexRAB!Q133","v":126.08966521263879},{"$f":"R133+RFM_NomCapex!R133-RFM_NomSLDepn!R133+RFM_IndexRAB!R133","v":125.0184231550617},{"$f":"'PTRM-RFM_Rollover'!S133","v":123.09202382436341},{"$f":"T133+RFM_NomCapex!T133-RFM_NomSLDepn!T133+RFM_IndexRAB!T133","v":121.66890157467951},{"$f":"U133+RFM_NomCapex!U133-RFM_NomSLDepn!U133+RFM_IndexRAB!U133","v":120.43843324716819},{"$f":"V133+RFM_NomCapex!V133-RFM_NomSLDepn!V133+RFM_IndexRAB!V133","v":116.46201551972777},{"$f":"W133+RFM_NomCapex!W133-RFM_NomSLDepn!W133+RFM_IndexRAB!W133","v":111.92422422307482},{"$f":"'PTRM-RFM_Rollover'!X133","v":108.21140272051326},{"$f":"Y133+RFM_NomCapex!Y133-RFM_NomSLDepn!Y133+RFM_IndexRAB!Y133","v":104.40184471717643},{"$f":"Z133+RFM_NomCapex!Z133-RFM_NomSLDepn!Z133+RFM_IndexRAB!Z133","v":100.83721186175947},{"$f":"AA133+RFM_NomCapex!AA133-RFM_NomSLDepn!AA133+RFM_IndexRAB!AA133","v":96.223477526801048},{"$f":"AB133+RFM_NomCapex!AB133-RFM_NomSLDepn!AB133+RFM_IndexRAB!AB133","v":92.621333266127806},{"$f":"'PTRM-RFM_Rollover'!AC133","v":89.073471528243161},{"$f":"AD133+RFM_NomCapex!AD133-RFM_NomSLDepn!AD133+RFM_IndexRAB!AD133","v":84.174709123039577},{"$f":"AE133+RFM_NomCapex!AE133-RFM_NomSLDepn!AE133+RFM_IndexRAB!AE133","v":80.279521723760809},{"$f":"AF133+RFM_NomCapex!AF133-RFM_NomSLDepn!AF133+RFM_IndexRAB!AF133","v":74.911181249206791},{"$f":"AG133+RFM_NomCapex!AG133-RFM_NomSLDepn!AG133+RFM_IndexRAB!AG133","v":69.548178960871709},{"$f":"'PTRM-RFM_Rollover'!AH133","v":63.70347910495078},{"$f":"AI133+RFM_NomCapex!AI133-RFM_NomSLDepn!AI133+RFM_IndexRAB!AI133","v":57.223384362004175},{"$f":"AJ133+RFM_NomCapex!AJ133-RFM_NomSLDepn!AJ133+RFM_IndexRAB!AJ133","v":50.383154597678406},{"$f":"AK133+RFM_NomCapex!AK133-RFM_NomSLDepn!AK133+RFM_IndexRAB!AK133","v":42.678687854679204},{"$f":"AL133+RFM_NomCapex!AL133-RFM_NomSLDepn!AL133+RFM_IndexRAB!AL133","v":35.448132233579578},{"$f":"'PTRM-RFM_Rollover'!AM133","v":27.618273168597693},{"$f":"AN133+RFM_NomCapex!AN133-RFM_NomSLDepn!AN133+RFM_IndexRAB!AN133","v":18.54974731675518},{"$f":"AO133+RFM_NomCapex!AO133-RFM_NomSLDepn!AO133+RFM_IndexRAB!AO133","v":9.3962412376103774},{"$f":"AP133+RFM_NomCapex!AP133-RFM_NomSLDepn!AP133+RFM_IndexRAB!AP133","v":-1.0547118733938987E-15},{"$f":"AQ133+RFM_NomCapex!AQ133-RFM_NomSLDepn!AQ133+RFM_IndexRAB!AQ133","v":-1.100874102188927E-15},{"$f":"'PTRM-RFM_Rollover'!AR133","v":-1.1190523103936097E-15},{"$f":"AS133+RFM_NomCapex!AS133-RFM_NomSLDepn!AS133+RFM_IndexRAB!AS133","v":-1.1427811326759314E-15},{"$f":"AT133+RFM_NomCapex!AT133-RFM_NomSLDepn!AT133+RFM_IndexRAB!AT133","v":-1.1700087201530308E-15},{"$f":"AU133+RFM_NomCapex!AU133-RFM_NomSLDepn!AU133+RFM_IndexRAB!AU133","v":-1.2011952117042704E-15},{"$f":"AV133+RFM_NomCapex!AV133-RFM_NomSLDepn!AV133+RFM_IndexRAB!AV133","v":-1.2333231863119442E-15},{"$f":"'PTRM-RFM_Rollover'!AW133","v":-1.2766285939641624E-15},{"$f":"AX133+RFM_NomCapex!AX133-RFM_NomSLDepn!AX133+RFM_IndexRAB!AX133","v":-1.3005490225623131E-15},{"$f":"AY133+RFM_NomCapex!AY133-RFM_NomSLDepn!AY133+RFM_IndexRAB!AY133","v":-1.3419418177687814E-15},{"$f":"AZ133+RFM_NomCapex!AZ133-RFM_NomSLDepn!AZ133+RFM_IndexRAB!AZ133","v":-1.3404588734559684E-15},{"$f":"BA133+RFM_NomCapex!BA133-RFM_NomSLDepn!BA133+RFM_IndexRAB!BA133","v":-1.3839224342282147E-15}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M134+RFM_NomCapex!M134-RFM_NomSLDepn!M134+RFM_IndexRAB!M134","v":137.44924976469923},{"$f":"'PTRM-RFM_Rollover'!N134","v":135.05688129146424},{"$f":"O134+RFM_NomCapex!O134-RFM_NomSLDepn!O134+RFM_IndexRAB!O134","v":129.84043032833023},{"$f":"P134+RFM_NomCapex!P134-RFM_NomSLDepn!P134+RFM_IndexRAB!P134","v":129.95448764677073},{"$f":"Q134+RFM_NomCapex!Q134-RFM_NomSLDepn!Q134+RFM_IndexRAB!Q134","v":127.47222962347136},{"$f":"R134+RFM_NomCapex!R134-RFM_NomSLDepn!R134+RFM_IndexRAB!R134","v":126.59178833255876},{"$f":"'PTRM-RFM_Rollover'!S134","v":124.85791234698492},{"$f":"T134+RFM_NomCapex!T134-RFM_NomSLDepn!T134+RFM_IndexRAB!T134","v":123.6481132103024},{"$f":"U134+RFM_NomCapex!U134-RFM_NomSLDepn!U134+RFM_IndexRAB!U134","v":122.65103985506603},{"$f":"V134+RFM_NomCapex!V134-RFM_NomSLDepn!V134+RFM_IndexRAB!V134","v":118.87111931946099},{"$f":"W134+RFM_NomCapex!W134-RFM_NomSLDepn!W134+RFM_IndexRAB!W134","v":114.52577485679737},{"$f":"'PTRM-RFM_Rollover'!X134","v":111.0342270994107},{"$f":"Y134+RFM_NomCapex!Y134-RFM_NomSLDepn!Y134+RFM_IndexRAB!Y134","v":107.45694945248259},{"$f":"Z134+RFM_NomCapex!Z134-RFM_NomSLDepn!Z134+RFM_IndexRAB!Z134","v":104.14837998317093},{"$f":"AA134+RFM_NomCapex!AA134-RFM_NomSLDepn!AA134+RFM_IndexRAB!AA134","v":99.772883350298386},{"$f":"AB134+RFM_NomCapex!AB134-RFM_NomSLDepn!AB134+RFM_IndexRAB!AB134","v":96.466606879678281},{"$f":"'PTRM-RFM_Rollover'!AC134","v":93.247202906201423},{"$f":"AD134+RFM_NomCapex!AD134-RFM_NomSLDepn!AD134+RFM_IndexRAB!AD134","v":88.643415578227788},{"$f":"AE134+RFM_NomCapex!AE134-RFM_NomSLDepn!AE134+RFM_IndexRAB!AE134","v":85.132637514185205},{"$f":"AF134+RFM_NomCapex!AF134-RFM_NomSLDepn!AF134+RFM_IndexRAB!AF134","v":80.101764285136909},{"$f":"AG134+RFM_NomCapex!AG134-RFM_NomSLDepn!AG134+RFM_IndexRAB!AG134","v":75.1183439175487},{"$f":"'PTRM-RFM_Rollover'!AH134","v":69.665606960433024},{"$f":"AI134+RFM_NomCapex!AI134-RFM_NomSLDepn!AI134+RFM_IndexRAB!AI134","v":63.572345925541391},{"$f":"AJ134+RFM_NomCapex!AJ134-RFM_NomSLDepn!AJ134+RFM_IndexRAB!AJ134","v":57.139297546398232},{"$f":"AK134+RFM_NomCapex!AK134-RFM_NomSLDepn!AK134+RFM_IndexRAB!AK134","v":49.784603883631327},{"$f":"AL134+RFM_NomCapex!AL134-RFM_NomSLDepn!AL134+RFM_IndexRAB!AL134","v":43.073099204894312},{"$f":"'PTRM-RFM_Rollover'!AM134","v":35.796289247856244},{"$f":"AN134+RFM_NomCapex!AN134-RFM_NomSLDepn!AN134+RFM_IndexRAB!AN134","v":27.047803855011789},{"$f":"AO134+RFM_NomCapex!AO134-RFM_NomSLDepn!AO134+RFM_IndexRAB!AO134","v":18.267827633403797},{"$f":"AP134+RFM_NomCapex!AP134-RFM_NomSLDepn!AP134+RFM_IndexRAB!AP134","v":9.3327951877566964},{"$f":"AQ134+RFM_NomCapex!AQ134-RFM_NomSLDepn!AQ134+RFM_IndexRAB!AQ134","v":-6.0507154842071031E-15},{"$f":"'PTRM-RFM_Rollover'!AR134","v":-6.1506280588062451E-15},{"$f":"AS134+RFM_NomCapex!AS134-RFM_NomSLDepn!AS134+RFM_IndexRAB!AS134","v":-6.2810483785504934E-15},{"$f":"AT134+RFM_NomCapex!AT134-RFM_NomSLDepn!AT134+RFM_IndexRAB!AT134","v":-6.4306989015464604E-15},{"$f":"AU134+RFM_NomCapex!AU134-RFM_NomSLDepn!AU134+RFM_IndexRAB!AU134","v":-6.6021086812405924E-15},{"$f":"AV134+RFM_NomCapex!AV134-RFM_NomSLDepn!AV134+RFM_IndexRAB!AV134","v":-6.7786931181424447E-15},{"$f":"'PTRM-RFM_Rollover'!AW134","v":-7.0167118889629879E-15},{"$f":"AX134+RFM_NomCapex!AX134-RFM_NomSLDepn!AX134+RFM_IndexRAB!AX134","v":-7.148185331221204E-15},{"$f":"AY134+RFM_NomCapex!AY134-RFM_NomSLDepn!AY134+RFM_IndexRAB!AY134","v":-7.3756918429943458E-15},{"$f":"AZ134+RFM_NomCapex!AZ134-RFM_NomSLDepn!AZ134+RFM_IndexRAB!AZ134","v":-7.367541161551379E-15},{"$f":"BA134+RFM_NomCapex!BA134-RFM_NomSLDepn!BA134+RFM_IndexRAB!BA134","v":-7.6064291866584272E-15}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N135","v":134.16234814237305},{"$f":"O135+RFM_NomCapex!O135-RFM_NomSLDepn!O135+RFM_IndexRAB!O135","v":129.13399587223316},{"$f":"P135+RFM_NomCapex!P135-RFM_NomSLDepn!P135+RFM_IndexRAB!P135","v":129.41249959257377},{"$f":"Q135+RFM_NomCapex!Q135-RFM_NomSLDepn!Q135+RFM_IndexRAB!Q135","v":127.11496301996657},{"$f":"R135+RFM_NomCapex!R135-RFM_NomSLDepn!R135+RFM_IndexRAB!R135","v":126.42400710513135},{"$f":"'PTRM-RFM_Rollover'!S135","v":124.8922567612739},{"$f":"T135+RFM_NomCapex!T135-RFM_NomSLDepn!T135+RFM_IndexRAB!T135","v":123.89722419514231},{"$f":"U135+RFM_NomCapex!U135-RFM_NomSLDepn!U135+RFM_IndexRAB!U135","v":123.1309036920391},{"$f":"V135+RFM_NomCapex!V135-RFM_NomSLDepn!V135+RFM_IndexRAB!V135","v":119.58326734127962},{"$f":"W135+RFM_NomCapex!W135-RFM_NomSLDepn!W135+RFM_IndexRAB!W135","v":115.47373544869893},{"$f":"'PTRM-RFM_Rollover'!X135","v":112.23387189267669},{"$f":"Y135+RFM_NomCapex!Y135-RFM_NomSLDepn!Y135+RFM_IndexRAB!Y135","v":108.9196608512342},{"$f":"Z135+RFM_NomCapex!Z135-RFM_NomSLDepn!Z135+RFM_IndexRAB!Z135","v":105.89288479772699},{"$f":"AA135+RFM_NomCapex!AA135-RFM_NomSLDepn!AA135+RFM_IndexRAB!AA135","v":101.79633422974644},{"$f":"AB135+RFM_NomCapex!AB135-RFM_NomSLDepn!AB135+RFM_IndexRAB!AB135","v":98.808977156912292},{"$f":"'PTRM-RFM_Rollover'!AC135","v":95.937790861397062},{"$f":"AD135+RFM_NomCapex!AD135-RFM_NomSLDepn!AD135+RFM_IndexRAB!AD135","v":91.668862494599637},{"$f":"AE135+RFM_NomCapex!AE135-RFM_NomSLDepn!AE135+RFM_IndexRAB!AE135","v":88.562296968282951},{"$f":"AF135+RFM_NomCapex!AF135-RFM_NomSLDepn!AF135+RFM_IndexRAB!AF135","v":83.911468153470906},{"$f":"AG135+RFM_NomCapex!AG135-RFM_NomSLDepn!AG135+RFM_IndexRAB!AG135","v":79.346790936867777},{"$f":"'PTRM-RFM_Rollover'!AH135","v":74.330421054425059},{"$f":"AI135+RFM_NomCapex!AI135-RFM_NomSLDepn!AI135+RFM_IndexRAB!AI135","v":68.677019254008442},{"$f":"AJ135+RFM_NomCapex!AJ135-RFM_NomSLDepn!AJ135+RFM_IndexRAB!AJ135","v":62.707216169478457},{"$f":"AK135+RFM_NomCapex!AK135-RFM_NomSLDepn!AK135+RFM_IndexRAB!AK135","v":55.774093798390339},{"$f":"AL135+RFM_NomCapex!AL135-RFM_NomSLDepn!AL135+RFM_IndexRAB!AL135","v":49.633859215267925},{"$f":"'PTRM-RFM_Rollover'!AM135","v":42.967362793187554},{"$f":"AN135+RFM_NomCapex!AN135-RFM_NomSLDepn!AN135+RFM_IndexRAB!AN135","v":34.630712115073756},{"$f":"AO135+RFM_NomCapex!AO135-RFM_NomSLDepn!AO135+RFM_IndexRAB!AO135","v":26.312907640220331},{"$f":"AP135+RFM_NomCapex!AP135-RFM_NomSLDepn!AP135+RFM_IndexRAB!AP135","v":17.923895694562695},{"$f":"AQ135+RFM_NomCapex!AQ135-RFM_NomSLDepn!AQ135+RFM_IndexRAB!AQ135","v":9.3541909777621672},{"$f":"'PTRM-RFM_Rollover'!AR135","v":-1.0547118733938987E-15},{"$f":"AS135+RFM_NomCapex!AS135-RFM_NomSLDepn!AS135+RFM_IndexRAB!AS135","v":-1.0770763959192269E-15},{"$f":"AT135+RFM_NomCapex!AT135-RFM_NomSLDepn!AT135+RFM_IndexRAB!AT135","v":-1.1027385204948573E-15},{"$f":"AU135+RFM_NomCapex!AU135-RFM_NomSLDepn!AU135+RFM_IndexRAB!AU135","v":-1.1321319300996518E-15},{"$f":"AV135+RFM_NomCapex!AV135-RFM_NomSLDepn!AV135+RFM_IndexRAB!AV135","v":-1.1624126917513501E-15},{"$f":"'PTRM-RFM_Rollover'!AW135","v":-1.2032282346966948E-15},{"$f":"AX135+RFM_NomCapex!AX135-RFM_NomSLDepn!AX135+RFM_IndexRAB!AX135","v":-1.2257733470429322E-15},{"$f":"AY135+RFM_NomCapex!AY135-RFM_NomSLDepn!AY135+RFM_IndexRAB!AY135","v":-1.2647862440913897E-15},{"$f":"AZ135+RFM_NomCapex!AZ135-RFM_NomSLDepn!AZ135+RFM_IndexRAB!AZ135","v":-1.2633885623567836E-15},{"$f":"BA135+RFM_NomCapex!BA135-RFM_NomSLDepn!BA135+RFM_IndexRAB!BA135","v":-1.304353165334406E-15}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":1038.6956808504992},1136.8239963516678,1220.5164067848202,1349.0644192786192,1438.4368818782168,1527.3694235689798,1617.8710608545916,1749.7245067884778,1869.0263494788981,2032.1089485181844,2111.4180179675172,2009.9510732749454,1990.3073836116907,1929.6747725143364,1892.0902996896139,1840.2573132033492,1794.5277557264399,1749.8676795478289,1663.8938441804971,1569.1085250588587,1484.8790525685033,1397.9066579913297,1312.4754072483165,1211.6501568819913,1121.4375148335239,1028.7083594281564,917.25828396105226,812.96164781548259,689.34100758977172,561.40220240361612,424.24364776122189,356.34007515163489,{"$f":"SUM(AK125:AK135)","v":292.70195077424415},231.36699604211339,180.11806938882677,133.49041283900991,89.338351348838586,53.976976511234518,27.256690882319404,9.3541909777621726,4.1674093710371491E-15,4.2557767470968456E-15,4.3571737078545467E-15,4.4733138345790017E-15,4.592960093479415E-15,4.7542316980239457E-15,4.8433126260317667E-15,4.997461561729136E-15,4.991938999496305E-15,5.1537995745369729E-15]
[]
[]
["Approach H"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":"NA"},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":"NA"},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":"NA"},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":"NA"},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":"NA"},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":"NA"},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":"NA"},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":"NA"},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":"NA"},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":"NA"},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":"NA"},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":"NA"},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":"NA"},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":"NA"},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":"NA"},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":"NA"},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":"NA"},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":"NA"},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":"NA"},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":"NA"},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":"NA"},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":"NA"},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":"NA"},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":"NA"},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":"NA"},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":"NA"},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":"NA"},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":"NA"},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":"NA"},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":"NA"},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":"NA"},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":"NA"},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":"NA"},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":"NA"},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":"NA"},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":"NA"},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":"NA"},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":"NA"},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":"NA"},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":"NA"},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":"NA"},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":"NA"},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":"NA"},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":"NA"},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":"NA"},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":"NA"},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":"NA"}]
[]
["Capex Year 0 (Opening RAB)",null,null,null,{"$f":"'PTRM-RFM_Rollover'!D143","v":1038.6956808504992},{"$f":"E143+RFM_NomCapex!E143-RFM_NomSLDepn!E143+RFM_IndexRAB!E143","v":1015.6881599654705},{"$f":"F143+RFM_NomCapex!F143-RFM_NomSLDepn!F143+RFM_IndexRAB!F143","v":1029.8623679993964},{"$f":"G143+RFM_NomCapex!G143-RFM_NomSLDepn!G143+RFM_IndexRAB!G143","v":1011.4353017724445},{"$f":"H143+RFM_NomCapex!H143-RFM_NomSLDepn!H143+RFM_IndexRAB!H143","v":992.32293599481261},{"$f":"'PTRM-RFM_Rollover'!I143","v":971.92639662775127},{"$f":"J143+RFM_NomCapex!J143-RFM_NomSLDepn!J143+RFM_IndexRAB!J143","v":975.3127435296791},{"$f":"K143+RFM_NomCapex!K143-RFM_NomSLDepn!K143+RFM_IndexRAB!K143","v":966.83102192211072},{"$f":"L143+RFM_NomCapex!L143-RFM_NomSLDepn!L143+RFM_IndexRAB!L143","v":979.91329020335058},{"$f":"M143+RFM_NomCapex!M143-RFM_NomSLDepn!M143+RFM_IndexRAB!M143","v":950.82683075870295},{"$f":"'PTRM-RFM_Rollover'!N143","v":900.7706035965889},{"$f":"O143+RFM_NomCapex!O143-RFM_NomSLDepn!O143+RFM_IndexRAB!O143","v":890.10771056874717},{"$f":"P143+RFM_NomCapex!P143-RFM_NomSLDepn!P143+RFM_IndexRAB!P143","v":860.13963230828278},{"$f":"Q143+RFM_NomCapex!Q143-RFM_NomSLDepn!Q143+RFM_IndexRAB!Q143","v":840.95253649987467},{"$f":"R143+RFM_NomCapex!R143-RFM_NomSLDepn!R143+RFM_IndexRAB!R143","v":815.02401514980181},{"$f":"'PTRM-RFM_Rollover'!S143","v":791.9075367630586},{"$f":"T143+RFM_NomCapex!T143-RFM_NomSLDepn!T143+RFM_IndexRAB!T143","v":766.67185092164789},{"$f":"U143+RFM_NomCapex!U143-RFM_NomSLDepn!U143+RFM_IndexRAB!U143","v":721.85192376593045},{"$f":"V143+RFM_NomCapex!V143-RFM_NomSLDepn!V143+RFM_IndexRAB!V143","v":672.79501018125018},{"$f":"W143+RFM_NomCapex!W143-RFM_NomSLDepn!W143+RFM_IndexRAB!W143","v":628.50411549849525},{"$f":"'PTRM-RFM_Rollover'!X143","v":582.74336800172216},{"$f":"Y143+RFM_NomCapex!Y143-RFM_NomSLDepn!Y143+RFM_IndexRAB!Y143","v":538.49441698592091},{"$f":"Z143+RFM_NomCapex!Z143-RFM_NomSLDepn!Z143+RFM_IndexRAB!Z143","v":487.02199655651077},{"$f":"AA143+RFM_NomCapex!AA143-RFM_NomSLDepn!AA143+RFM_IndexRAB!AA143","v":440.09297685590792},{"$f":"AB143+RFM_NomCapex!AB143-RFM_NomSLDepn!AB143+RFM_IndexRAB!AB143","v":391.66197344070321},{"$f":"'PTRM-RFM_Rollover'!AC143","v":334.54787606777336},{"$f":"AD143+RFM_NomCapex!AD143-RFM_NomSLDepn!AD143+RFM_IndexRAB!AD143","v":279.57381815381427},{"$f":"AE143+RFM_NomCapex!AE143-RFM_NomSLDepn!AE143+RFM_IndexRAB!AE143","v":215.69827572767622},{"$f":"AF143+RFM_NomCapex!AF143-RFM_NomSLDepn!AF143+RFM_IndexRAB!AF143","v":149.35417566117212},{"$f":"AG143+RFM_NomCapex!AG143-RFM_NomSLDepn!AG143+RFM_IndexRAB!AG143","v":78.441383747331741},{"$f":"'PTRM-RFM_Rollover'!AH143","v":2.7680954649717049},{"$f":"AI143+RFM_NomCapex!AI143-RFM_NomSLDepn!AI143+RFM_IndexRAB!AI143","v":2.2750644329059755},{"$f":"AJ143+RFM_NomCapex!AJ143-RFM_NomSLDepn!AJ143+RFM_IndexRAB!AJ143","v":1.7287900499569047},{"$f":"AK143+RFM_NomCapex!AK143-RFM_NomSLDepn!AK143+RFM_IndexRAB!AK143","v":1.2014335612640958},{"$f":"AL143+RFM_NomCapex!AL143-RFM_NomSLDepn!AL143+RFM_IndexRAB!AL143","v":0.63194935779424233},{"$f":"'PTRM-RFM_Rollover'!AM143","v":-3.3779892391049655E-3},{"$f":"AN143+RFM_NomCapex!AN143-RFM_NomSLDepn!AN143+RFM_IndexRAB!AN143","v":-2.7415468363728717E-3},{"$f":"AO143+RFM_NomCapex!AO143-RFM_NomSLDepn!AO143+RFM_IndexRAB!AO143","v":-2.1116889348046651E-3},{"$f":"AP143+RFM_NomCapex!AP143-RFM_NomSLDepn!AP143+RFM_IndexRAB!AP143","v":-1.4995460582063181E-3},{"$f":"AQ143+RFM_NomCapex!AQ143-RFM_NomSLDepn!AQ143+RFM_IndexRAB!AQ143","v":-7.8890367191585854E-4},{"$f":"'PTRM-RFM_Rollover'!AR143","v":-5.8084849843512018E-5},{"$f":"AS143+RFM_NomCapex!AS143-RFM_NomSLDepn!AS143+RFM_IndexRAB!AS143","v":-4.7605462687613418E-5},{"$f":"AT143+RFM_NomCapex!AT143-RFM_NomSLDepn!AT143+RFM_IndexRAB!AT143","v":-3.6728430135092988E-5},{"$f":"AU143+RFM_NomCapex!AU143-RFM_NomSLDepn!AU143+RFM_IndexRAB!AU143","v":-2.5241091535363942E-5},{"$f":"AV143+RFM_NomCapex!AV143-RFM_NomSLDepn!AV143+RFM_IndexRAB!AV143","v":-1.3324151558204651E-5},{"$f":"'PTRM-RFM_Rollover'!AW143","v":-3.2102692585510054E-7},{"$f":"AX143+RFM_NomCapex!AX143-RFM_NomSLDepn!AX143+RFM_IndexRAB!AX143","v":-3.3124430449070333E-7},{"$f":"AY143+RFM_NomCapex!AY143-RFM_NomSLDepn!AY143+RFM_IndexRAB!AY143","v":-3.3087825519483079E-7},{"$f":"AZ143+RFM_NomCapex!AZ143-RFM_NomSLDepn!AZ143+RFM_IndexRAB!AZ143","v":-3.4160678065551718E-7},{"$f":"BA143+RFM_NomCapex!BA143-RFM_NomSLDepn!BA143+RFM_IndexRAB!BA143","v":-3.4945554757871202E-7}]
["Capex Year 1 (Opening RAB)",null,null,null,null,{"$f":"E144+RFM_NomCapex!E144-RFM_NomSLDepn!E144+RFM_IndexRAB!E144","v":104.33494995884223},{"$f":"F144+RFM_NomCapex!F144-RFM_NomSLDepn!F144+RFM_IndexRAB!F144","v":105.96974385867659},{"$f":"G144+RFM_NomCapex!G144-RFM_NomSLDepn!G144+RFM_IndexRAB!G144","v":104.26781629982293},{"$f":"H144+RFM_NomCapex!H144-RFM_NomSLDepn!H144+RFM_IndexRAB!H144","v":102.50274399838924},{"$f":"'PTRM-RFM_Rollover'!I144","v":100.613115232402},{"$f":"J144+RFM_NomCapex!J144-RFM_NomSLDepn!J144+RFM_IndexRAB!J144","v":101.12139507294998},{"$f":"K144+RFM_NomCapex!K144-RFM_NomSLDepn!K144+RFM_IndexRAB!K144","v":100.41339782022892},{"$f":"L144+RFM_NomCapex!L144-RFM_NomSLDepn!L144+RFM_IndexRAB!L144","v":101.95685565043951},{"$f":"M144+RFM_NomCapex!M144-RFM_NomSLDepn!M144+RFM_IndexRAB!M144","v":99.134458238515847},{"$f":"'PTRM-RFM_Rollover'!N144","v":94.132709095200724},{"$f":"O144+RFM_NomCapex!O144-RFM_NomSLDepn!O144+RFM_IndexRAB!O144","v":93.241575123462823},{"$f":"P144+RFM_NomCapex!P144-RFM_NomSLDepn!P144+RFM_IndexRAB!P144","v":90.345627823369767},{"$f":"Q144+RFM_NomCapex!Q144-RFM_NomSLDepn!Q144+RFM_IndexRAB!Q144","v":88.591538416548786},{"$f":"R144+RFM_NomCapex!R144-RFM_NomSLDepn!R144+RFM_IndexRAB!R144","v":86.145087887166284},{"$f":"'PTRM-RFM_Rollover'!S144","v":84.012197242606589},{"$f":"T144+RFM_NomCapex!T144-RFM_NomSLDepn!T144+RFM_IndexRAB!T144","v":81.696715077912586},{"$f":"U144+RFM_NomCapex!U144-RFM_NomSLDepn!U144+RFM_IndexRAB!U144","v":77.322511479313718},{"$f":"V144+RFM_NomCapex!V144-RFM_NomSLDepn!V144+RFM_IndexRAB!V144","v":72.507642749841551},{"$f":"W144+RFM_NomCapex!W144-RFM_NomSLDepn!W144+RFM_IndexRAB!W144","v":68.217442661419128},{"$f":"'PTRM-RFM_Rollover'!X144","v":63.789166536661455},{"$f":"Y144+RFM_NomCapex!Y144-RFM_NomSLDepn!Y144+RFM_IndexRAB!Y144","v":59.537915777073721},{"$f":"Z144+RFM_NomCapex!Z144-RFM_NomSLDepn!Z144+RFM_IndexRAB!Z144","v":54.522073982834016},{"$f":"AA144+RFM_NomCapex!AA144-RFM_NomSLDepn!AA144+RFM_IndexRAB!AA144","v":50.041771524608947},{"$f":"AB144+RFM_NomCapex!AB144-RFM_NomSLDepn!AB144+RFM_IndexRAB!AB144","v":45.445132753803854},{"$f":"'PTRM-RFM_Rollover'!AC144","v":39.915258653874503},{"$f":"AD144+RFM_NomCapex!AD144-RFM_NomSLDepn!AD144+RFM_IndexRAB!AD144","v":34.718358743283119},{"$f":"AE144+RFM_NomCapex!AE144-RFM_NomSLDepn!AE144+RFM_IndexRAB!AE144","v":28.550497249588322},{"$f":"AF144+RFM_NomCapex!AF144-RFM_NomSLDepn!AF144+RFM_IndexRAB!AF144","v":22.17843093781239},{"$f":"AG144+RFM_NomCapex!AG144-RFM_NomSLDepn!AG144+RFM_IndexRAB!AG144","v":15.351077231189656},{"$f":"'PTRM-RFM_Rollover'!AH144","v":8.0280959771564859},{"$f":"AI144+RFM_NomCapex!AI144-RFM_NomSLDepn!AI144+RFM_IndexRAB!AI144","v":4.8647225530698834E-3},{"$f":"AJ144+RFM_NomCapex!AJ144-RFM_NomSLDepn!AJ144+RFM_IndexRAB!AJ144","v":4.9449855293893291E-3},{"$f":"AK144+RFM_NomCapex!AK144-RFM_NomSLDepn!AK144+RFM_IndexRAB!AK144","v":5.1340174027782338E-3},{"$f":"AL144+RFM_NomCapex!AL144-RFM_NomSLDepn!AL144+RFM_IndexRAB!AL144","v":5.3333395827625668E-3},{"$f":"'PTRM-RFM_Rollover'!AM144","v":5.3731872197850389E-3},{"$f":"AN144+RFM_NomCapex!AN144-RFM_NomSLDepn!AN144+RFM_IndexRAB!AN144","v":4.360832252841609E-3},{"$f":"AO144+RFM_NomCapex!AO144-RFM_NomSLDepn!AO144+RFM_IndexRAB!AO144","v":3.3589509005245632E-3},{"$f":"AP144+RFM_NomCapex!AP144-RFM_NomSLDepn!AP144+RFM_IndexRAB!AP144","v":2.3852478930833122E-3},{"$f":"AQ144+RFM_NomCapex!AQ144-RFM_NomSLDepn!AQ144+RFM_IndexRAB!AQ144","v":1.2548669718980305E-3},{"$f":"'PTRM-RFM_Rollover'!AR144","v":9.239247100887259E-5},{"$f":"AS144+RFM_NomCapex!AS144-RFM_NomSLDepn!AS144+RFM_IndexRAB!AS144","v":7.5723469081509238E-5},{"$f":"AT144+RFM_NomCapex!AT144-RFM_NomSLDepn!AT144+RFM_IndexRAB!AT144","v":5.8421953841669821E-5},{"$f":"AU144+RFM_NomCapex!AU144-RFM_NomSLDepn!AU144+RFM_IndexRAB!AU144","v":4.0149657340878938E-5},{"$f":"AV144+RFM_NomCapex!AV144-RFM_NomSLDepn!AV144+RFM_IndexRAB!AV144","v":2.1194016854237506E-5},{"$f":"'PTRM-RFM_Rollover'!AW144","v":5.1064039969190918E-7},{"$f":"AX144+RFM_NomCapex!AX144-RFM_NomSLDepn!AX144+RFM_IndexRAB!AX144","v":4.2285096578543058E-7},{"$f":"AY144+RFM_NomCapex!AY144-RFM_NomSLDepn!AY144+RFM_IndexRAB!AY144","v":3.1503065949622868E-7},{"$f":"AZ144+RFM_NomCapex!AZ144-RFM_NomSLDepn!AZ144+RFM_IndexRAB!AZ144","v":2.1801094441878711E-7},{"$f":"BA144+RFM_NomCapex!BA144-RFM_NomSLDepn!BA144+RFM_IndexRAB!BA144","v":1.1230856833601547E-7}]
["Capex Year 2 (Opening RAB)",null,null,null,null,null,{"$f":"F145+RFM_NomCapex!F145-RFM_NomSLDepn!F145+RFM_IndexRAB!F145","v":111.48925630905434},{"$f":"G145+RFM_NomCapex!G145-RFM_NomSLDepn!G145+RFM_IndexRAB!G145","v":109.68497979713486},{"$f":"H145+RFM_NomCapex!H145-RFM_NomSLDepn!H145+RFM_IndexRAB!H145","v":107.81374943497605},{"$f":"'PTRM-RFM_Rollover'!I145","v":105.81093996154829},{"$f":"J145+RFM_NomCapex!J145-RFM_NomSLDepn!J145+RFM_IndexRAB!J145","v":106.49906729793177},{"$f":"K145+RFM_NomCapex!K145-RFM_NomSLDepn!K145+RFM_IndexRAB!K145","v":105.92005692597533},{"$f":"L145+RFM_NomCapex!L145-RFM_NomSLDepn!L145+RFM_IndexRAB!L145","v":107.72747877250507},{"$f":"M145+RFM_NomCapex!M145-RFM_NomSLDepn!M145+RFM_IndexRAB!M145","v":104.94293478020123},{"$f":"'PTRM-RFM_Rollover'!N145","v":99.858098919867317},{"$f":"O145+RFM_NomCapex!O145-RFM_NomSLDepn!O145+RFM_IndexRAB!O145","v":99.127979902115101},{"$f":"P145+RFM_NomCapex!P145-RFM_NomSLDepn!P145+RFM_IndexRAB!P145","v":96.283285342368586},{"$f":"Q145+RFM_NomCapex!Q145-RFM_NomSLDepn!Q145+RFM_IndexRAB!Q145","v":94.664576446310363},{"$f":"R145+RFM_NomCapex!R145-RFM_NomSLDepn!R145+RFM_IndexRAB!R145","v":92.323097270646869},{"$f":"'PTRM-RFM_Rollover'!S145","v":90.333242632714985},{"$f":"T145+RFM_NomCapex!T145-RFM_NomSLDepn!T145+RFM_IndexRAB!T145","v":88.186733613015363},{"$f":"U145+RFM_NomCapex!U145-RFM_NomSLDepn!U145+RFM_IndexRAB!U145","v":83.844574178566091},{"$f":"V145+RFM_NomCapex!V145-RFM_NomSLDepn!V145+RFM_IndexRAB!V145","v":79.03697146929936},{"$f":"W145+RFM_NomCapex!W145-RFM_NomSLDepn!W145+RFM_IndexRAB!W145","v":74.811586172691577},{"$f":"'PTRM-RFM_Rollover'!X145","v":70.454678936435002},{"$f":"Y145+RFM_NomCapex!Y145-RFM_NomSLDepn!Y145+RFM_IndexRAB!Y145","v":66.304451529136315},{"$f":"Z145+RFM_NomCapex!Z145-RFM_NomSLDepn!Z145+RFM_IndexRAB!Z145","v":61.333775934607424},{"$f":"AA145+RFM_NomCapex!AA145-RFM_NomSLDepn!AA145+RFM_IndexRAB!AA145","v":56.989761698374231},{"$f":"AB145+RFM_NomCapex!AB145-RFM_NomSLDepn!AB145+RFM_IndexRAB!AB145","v":52.561504666313212},{"$f":"'PTRM-RFM_Rollover'!AC145","v":47.118370284296653},{"$f":"AD145+RFM_NomCapex!AD145-RFM_NomSLDepn!AD145+RFM_IndexRAB!AD145","v":42.132151364090262},{"$f":"AE145+RFM_NomCapex!AE145-RFM_NomSLDepn!AE145+RFM_IndexRAB!AE145","v":36.076551674810929},{"$f":"AF145+RFM_NomCapex!AF145-RFM_NomSLDepn!AF145+RFM_IndexRAB!AF145","v":29.856054055915614},{"$f":"AG145+RFM_NomCapex!AG145-RFM_NomSLDepn!AG145+RFM_IndexRAB!AG145","v":23.173832687502053},{"$f":"'PTRM-RFM_Rollover'!AH145","v":15.967549185658436},{"$f":"AI145+RFM_NomCapex!AI145-RFM_NomSLDepn!AI145+RFM_IndexRAB!AI145","v":8.2058390193341033},{"$f":"AJ145+RFM_NomCapex!AJ145-RFM_NomSLDepn!AJ145+RFM_IndexRAB!AJ145","v":-7.7941607508252353E-2},{"$f":"AK145+RFM_NomCapex!AK145-RFM_NomSLDepn!AK145+RFM_IndexRAB!AK145","v":-8.0921079944453217E-2},{"$f":"AL145+RFM_NomCapex!AL145-RFM_NomSLDepn!AL145+RFM_IndexRAB!AL145","v":-8.4062745582845211E-2},{"$f":"'PTRM-RFM_Rollover'!AM145","v":-8.4690813929350642E-2},{"$f":"AN145+RFM_NomCapex!AN145-RFM_NomSLDepn!AN145+RFM_IndexRAB!AN145","v":-6.8734331746827693E-2},{"$f":"AO145+RFM_NomCapex!AO145-RFM_NomSLDepn!AO145+RFM_IndexRAB!AO145","v":-5.2942932021179639E-2},{"$f":"AP145+RFM_NomCapex!AP145-RFM_NomSLDepn!AP145+RFM_IndexRAB!AP145","v":-3.7595672219397559E-2},{"$f":"AQ145+RFM_NomCapex!AQ145-RFM_NomSLDepn!AQ145+RFM_IndexRAB!AQ145","v":-1.9778894886032912E-2},{"$f":"'PTRM-RFM_Rollover'!AR145","v":-1.4562666906287945E-3},{"$f":"AS145+RFM_NomCapex!AS145-RFM_NomSLDepn!AS145+RFM_IndexRAB!AS145","v":-1.1935341107141896E-3},{"$f":"AT145+RFM_NomCapex!AT145-RFM_NomSLDepn!AT145+RFM_IndexRAB!AT145","v":-9.2083201641946042E-4},{"$f":"AU145+RFM_NomCapex!AU145-RFM_NomSLDepn!AU145+RFM_IndexRAB!AU145","v":-6.3282871414995499E-4},{"$f":"AV145+RFM_NomCapex!AV145-RFM_NomSLDepn!AV145+RFM_IndexRAB!AV145","v":-3.3405471732093184E-4},{"$f":"'PTRM-RFM_Rollover'!AW145","v":-8.0485844446055974E-6},{"$f":"AX145+RFM_NomCapex!AX145-RFM_NomSLDepn!AX145+RFM_IndexRAB!AX145","v":-6.6648696571216372E-6},{"$f":"AY145+RFM_NomCapex!AY145-RFM_NomSLDepn!AY145+RFM_IndexRAB!AY145","v":-4.9654333404191942E-6},{"$f":"AZ145+RFM_NomCapex!AZ145-RFM_NomSLDepn!AZ145+RFM_IndexRAB!AZ145","v":-3.436233202585416E-6},{"$f":"BA145+RFM_NomCapex!BA145-RFM_NomSLDepn!BA145+RFM_IndexRAB!BA145","v":-1.7701791645364431E-6}]
["Capex Year 3 (Opening RAB)",null,null,null,null,null,null,{"$f":"G146+RFM_NomCapex!G146-RFM_NomSLDepn!G146+RFM_IndexRAB!G146","v":111.91613764140075},{"$f":"H146+RFM_NomCapex!H146-RFM_NomSLDepn!H146+RFM_IndexRAB!H146","v":110.26022488648351},{"$f":"'PTRM-RFM_Rollover'!I146","v":108.47972202887448},{"$f":"J146+RFM_NomCapex!J146-RFM_NomSLDepn!J146+RFM_IndexRAB!J146","v":109.33142093151569},{"$f":"K146+RFM_NomCapex!K146-RFM_NomSLDepn!K146+RFM_IndexRAB!K146","v":108.89542139209586},{"$f":"L146+RFM_NomCapex!L146-RFM_NomSLDepn!L146+RFM_IndexRAB!L146","v":110.92381266441021},{"$f":"M146+RFM_NomCapex!M146-RFM_NomSLDepn!M146+RFM_IndexRAB!M146","v":108.24388185111545},{"$f":"'PTRM-RFM_Rollover'!N146","v":103.19769019517705},{"$f":"O146+RFM_NomCapex!O146-RFM_NomSLDepn!O146+RFM_IndexRAB!O146","v":102.64622675786086},{"$f":"P146+RFM_NomCapex!P146-RFM_NomSLDepn!P146+RFM_IndexRAB!P146","v":99.920957895988664},{"$f":"Q146+RFM_NomCapex!Q146-RFM_NomSLDepn!Q146+RFM_IndexRAB!Q146","v":98.476524770283277},{"$f":"R146+RFM_NomCapex!R146-RFM_NomSLDepn!R146+RFM_IndexRAB!R146","v":96.296191250210569},{"$f":"'PTRM-RFM_Rollover'!S146","v":94.49716330605554},{"$f":"T146+RFM_NomCapex!T146-RFM_NomSLDepn!T146+RFM_IndexRAB!T146","v":92.570829361137072},{"$f":"U146+RFM_NomCapex!U146-RFM_NomSLDepn!U146+RFM_IndexRAB!U146","v":88.364344419829692},{"$f":"V146+RFM_NomCapex!V146-RFM_NomSLDepn!V146+RFM_IndexRAB!V146","v":83.678751309537603},{"$f":"W146+RFM_NomCapex!W146-RFM_NomSLDepn!W146+RFM_IndexRAB!W146","v":79.619018300378499},{"$f":"'PTRM-RFM_Rollover'!X146","v":75.437455383312852},{"$f":"Y146+RFM_NomCapex!Y146-RFM_NomSLDepn!Y146+RFM_IndexRAB!Y146","v":71.487704260097601},{"$f":"Z146+RFM_NomCapex!Z146-RFM_NomSLDepn!Z146+RFM_IndexRAB!Z146","v":66.68125784850568},{"$f":"AA146+RFM_NomCapex!AA146-RFM_NomSLDepn!AA146+RFM_IndexRAB!AA146","v":62.577648893411343},{"$f":"AB146+RFM_NomCapex!AB146-RFM_NomSLDepn!AB146+RFM_IndexRAB!AB146","v":58.423929419094087},{"$f":"'PTRM-RFM_Rollover'!AC146","v":53.197939434576611},{"$f":"AD146+RFM_NomCapex!AD146-RFM_NomSLDepn!AD146+RFM_IndexRAB!AD146","v":48.540888816994666},{"$f":"AE146+RFM_NomCapex!AE146-RFM_NomSLDepn!AE146+RFM_IndexRAB!AE146","v":42.74151035111587},{"$f":"AF146+RFM_NomCapex!AF146-RFM_NomSLDepn!AF146+RFM_IndexRAB!AF146","v":36.820445691974541},{"$f":"AG146+RFM_NomCapex!AG146-RFM_NomSLDepn!AG146+RFM_IndexRAB!AG146","v":30.442203773703511},{"$f":"'PTRM-RFM_Rollover'!AH146","v":23.523939695461447},{"$f":"AI146+RFM_NomCapex!AI146-RFM_NomSLDepn!AI146+RFM_IndexRAB!AI146","v":16.114078804029731},{"$f":"AJ146+RFM_NomCapex!AJ146-RFM_NomSLDepn!AJ146+RFM_IndexRAB!AJ146","v":8.111006565068454},{"$f":"AK146+RFM_NomCapex!AK146-RFM_NomSLDepn!AK146+RFM_IndexRAB!AK146","v":1.5698638576981394E-2},{"$f":"AL146+RFM_NomCapex!AL146-RFM_NomSLDepn!AL146+RFM_IndexRAB!AL146","v":1.6308119733445099E-2},{"$f":"'PTRM-RFM_Rollover'!AM146","v":1.642996459735694E-2},{"$f":"AN146+RFM_NomCapex!AN146-RFM_NomSLDepn!AN146+RFM_IndexRAB!AN146","v":1.333441709705889E-2},{"$f":"AO146+RFM_NomCapex!AO146-RFM_NomSLDepn!AO146+RFM_IndexRAB!AO146","v":1.0270895489490617E-2},{"$f":"AP146+RFM_NomCapex!AP146-RFM_NomSLDepn!AP146+RFM_IndexRAB!AP146","v":7.2935367476078513E-3},{"$f":"AQ146+RFM_NomCapex!AQ146-RFM_NomSLDepn!AQ146+RFM_IndexRAB!AQ146","v":3.837093158928113E-3},{"$f":"'PTRM-RFM_Rollover'!AR146","v":2.8251482139846833E-4},{"$f":"AS146+RFM_NomCapex!AS146-RFM_NomSLDepn!AS146+RFM_IndexRAB!AS146","v":2.3154486626059191E-4},{"$f":"AT146+RFM_NomCapex!AT146-RFM_NomSLDepn!AT146+RFM_IndexRAB!AT146","v":1.7864083160784718E-4},{"$f":"AU146+RFM_NomCapex!AU146-RFM_NomSLDepn!AU146+RFM_IndexRAB!AU146","v":1.2276837223867344E-4},{"$f":"AV146+RFM_NomCapex!AV146-RFM_NomSLDepn!AV146+RFM_IndexRAB!AV146","v":6.4806404904096948E-5},{"$f":"'PTRM-RFM_Rollover'!AW146","v":1.5614203164232761E-6},{"$f":"AX146+RFM_NomCapex!AX146-RFM_NomSLDepn!AX146+RFM_IndexRAB!AX146","v":1.2929805185702707E-6},{"$f":"AY146+RFM_NomCapex!AY146-RFM_NomSLDepn!AY146+RFM_IndexRAB!AY146","v":9.6329094276601691E-7},{"$f":"AZ146+RFM_NomCapex!AZ146-RFM_NomSLDepn!AZ146+RFM_IndexRAB!AZ146","v":6.6662707851455089E-7},{"$f":"BA146+RFM_NomCapex!BA146-RFM_NomSLDepn!BA146+RFM_IndexRAB!BA146","v":3.4341364375805188E-7}]
["Capex Year 4 (Opening RAB)",null,null,null,null,null,null,null,{"$f":"H147+RFM_NomCapex!H147-RFM_NomSLDepn!H147+RFM_IndexRAB!H147","v":114.08143320314349},{"$f":"'PTRM-RFM_Rollover'!I147","v":112.37137182703434},{"$f":"J147+RFM_NomCapex!J147-RFM_NomSLDepn!J147+RFM_IndexRAB!J147","v":113.39464027359091},{"$f":"K147+RFM_NomCapex!K147-RFM_NomSLDepn!K147+RFM_IndexRAB!K147","v":113.09500863123208},{"$f":"L147+RFM_NomCapex!L147-RFM_NomSLDepn!L147+RFM_IndexRAB!L147","v":115.36531212730532},{"$f":"M147+RFM_NomCapex!M147-RFM_NomSLDepn!M147+RFM_IndexRAB!M147","v":112.7578673114953},{"$f":"'PTRM-RFM_Rollover'!N147","v":107.6916055138386},{"$f":"O147+RFM_NomCapex!O147-RFM_NomSLDepn!O147+RFM_IndexRAB!O147","v":107.31038436604948},{"$f":"P147+RFM_NomCapex!P147-RFM_NomSLDepn!P147+RFM_IndexRAB!P147","v":104.67168567758443},{"$f":"Q147+RFM_NomCapex!Q147-RFM_NomSLDepn!Q147+RFM_IndexRAB!Q147","v":103.38284657093976},{"$f":"R147+RFM_NomCapex!R147-RFM_NomSLDepn!R147+RFM_IndexRAB!R147","v":101.33662343593907},{"$f":"'PTRM-RFM_Rollover'!S147","v":99.705453919091241},{"$f":"T147+RFM_NomCapex!T147-RFM_NomSLDepn!T147+RFM_IndexRAB!T147","v":97.974212737283224},{"$f":"U147+RFM_NomCapex!U147-RFM_NomSLDepn!U147+RFM_IndexRAB!U147","v":93.852921478618882},{"$f":"V147+RFM_NomCapex!V147-RFM_NomSLDepn!V147+RFM_IndexRAB!V147","v":89.23346953633461},{"$f":"W147+RFM_NomCapex!W147-RFM_NomSLDepn!W147+RFM_IndexRAB!W147","v":85.290237574018576},{"$f":"'PTRM-RFM_Rollover'!X147","v":81.233334044811272},{"$f":"Y147+RFM_NomCapex!Y147-RFM_NomSLDepn!Y147+RFM_IndexRAB!Y147","v":77.436077168949822},{"$f":"Z147+RFM_NomCapex!Z147-RFM_NomSLDepn!Z147+RFM_IndexRAB!Z147","v":72.736405534206554},{"$f":"AA147+RFM_NomCapex!AA147-RFM_NomSLDepn!AA147+RFM_IndexRAB!AA147","v":68.822974125616597},{"$f":"AB147+RFM_NomCapex!AB147-RFM_NomSLDepn!AB147+RFM_IndexRAB!AB147","v":64.892585335359385},{"$f":"'PTRM-RFM_Rollover'!AC147","v":59.820817915272578},{"$f":"AD147+RFM_NomCapex!AD147-RFM_NomSLDepn!AD147+RFM_IndexRAB!AD147","v":55.434567761817448},{"$f":"AE147+RFM_NomCapex!AE147-RFM_NomSLDepn!AE147+RFM_IndexRAB!AE147","v":49.820653554533855},{"$f":"AF147+RFM_NomCapex!AF147-RFM_NomSLDepn!AF147+RFM_IndexRAB!AF147","v":44.126305602581319},{"$f":"AG147+RFM_NomCapex!AG147-RFM_NomSLDepn!AG147+RFM_IndexRAB!AG147","v":37.973945304006115},{"$f":"'PTRM-RFM_Rollover'!AH147","v":31.259513622513783},{"$f":"AI147+RFM_NomCapex!AI147-RFM_NomSLDepn!AI147+RFM_IndexRAB!AI147","v":24.087264183123345},{"$f":"AJ147+RFM_NomCapex!AJ147-RFM_NomSLDepn!AJ147+RFM_IndexRAB!AJ147","v":16.243617842593057},{"$f":"AK147+RFM_NomCapex!AK147-RFM_NomSLDepn!AK147+RFM_IndexRAB!AK147","v":8.4875314807222253},{"$f":"AL147+RFM_NomCapex!AL147-RFM_NomSLDepn!AL147+RFM_IndexRAB!AL147","v":0.11979043666033867},{"$f":"'PTRM-RFM_Rollover'!AM147","v":0.12068544170637628},{"$f":"AN147+RFM_NomCapex!AN147-RFM_NomSLDepn!AN147+RFM_IndexRAB!AN147","v":9.7947260185483803E-2},{"$f":"AO147+RFM_NomCapex!AO147-RFM_NomSLDepn!AO147+RFM_IndexRAB!AO147","v":7.5444323176971834E-2},{"$f":"AP147+RFM_NomCapex!AP147-RFM_NomSLDepn!AP147+RFM_IndexRAB!AP147","v":5.3574290971286735E-2},{"$f":"AQ147+RFM_NomCapex!AQ147-RFM_NomSLDepn!AQ147+RFM_IndexRAB!AQ147","v":2.818516619495632E-2},{"$f":"'PTRM-RFM_Rollover'!AR147","v":2.0751977770272763E-3},{"$f":"AS147+RFM_NomCapex!AS147-RFM_NomSLDepn!AS147+RFM_IndexRAB!AS147","v":1.7008006495643042E-3},{"$f":"AT147+RFM_NomCapex!AT147-RFM_NomSLDepn!AT147+RFM_IndexRAB!AT147","v":1.3121968426429546E-3},{"$f":"AU147+RFM_NomCapex!AU147-RFM_NomSLDepn!AU147+RFM_IndexRAB!AU147","v":9.017886279304901E-4},{"$f":"AV147+RFM_NomCapex!AV147-RFM_NomSLDepn!AV147+RFM_IndexRAB!AV147","v":4.7603204224258295E-4},{"$f":"'PTRM-RFM_Rollover'!AW147","v":1.1469330896011778E-5},{"$f":"AX147+RFM_NomCapex!AX147-RFM_NomSLDepn!AX147+RFM_IndexRAB!AX147","v":9.4975204649247446E-6},{"$f":"AY147+RFM_NomCapex!AY147-RFM_NomSLDepn!AY147+RFM_IndexRAB!AY147","v":7.0758030080092614E-6},{"$f":"AZ147+RFM_NomCapex!AZ147-RFM_NomSLDepn!AZ147+RFM_IndexRAB!AZ147","v":4.8966741801074156E-6},{"$f":"BA147+RFM_NomCapex!BA147-RFM_NomSLDepn!BA147+RFM_IndexRAB!BA147","v":2.522526876996572E-6}]
["Capex Year 5 (Opening RAB)",null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!I148","v":116.23660497651912},{"$f":"J148+RFM_NomCapex!J148-RFM_NomSLDepn!J148+RFM_IndexRAB!J148","v":117.43121217159648},{"$f":"K148+RFM_NomCapex!K148-RFM_NomSLDepn!K148+RFM_IndexRAB!K148","v":117.26802938356579},{"$f":"L148+RFM_NomCapex!L148-RFM_NomSLDepn!L148+RFM_IndexRAB!L148","v":119.77972309723735},{"$f":"M148+RFM_NomCapex!M148-RFM_NomSLDepn!M148+RFM_IndexRAB!M148","v":117.24538891477526},{"$f":"'PTRM-RFM_Rollover'!N148","v":112.1602591078138},{"$f":"O148+RFM_NomCapex!O148-RFM_NomSLDepn!O148+RFM_IndexRAB!O148","v":111.94935118191336},{"$f":"P148+RFM_NomCapex!P148-RFM_NomSLDepn!P148+RFM_IndexRAB!P148","v":109.39782210011374},{"$f":"Q148+RFM_NomCapex!Q148-RFM_NomSLDepn!Q148+RFM_IndexRAB!Q148","v":108.26485854176808},{"$f":"R148+RFM_NomCapex!R148-RFM_NomSLDepn!R148+RFM_IndexRAB!R148","v":106.35320397870295},{"$f":"'PTRM-RFM_Rollover'!S148","v":104.8902520829638},{"$f":"T148+RFM_NomCapex!T148-RFM_NomSLDepn!T148+RFM_IndexRAB!T148","v":103.35422170069486},{"$f":"U148+RFM_NomCapex!U148-RFM_NomSLDepn!U148+RFM_IndexRAB!U148","v":99.318790124007023},{"$f":"V148+RFM_NomCapex!V148-RFM_NomSLDepn!V148+RFM_IndexRAB!V148","v":94.766255648990736},{"$f":"W148+RFM_NomCapex!W148-RFM_NomSLDepn!W148+RFM_IndexRAB!W148","v":90.940126437494385},{"$f":"'PTRM-RFM_Rollover'!X148","v":87.00849647237338},{"$f":"Y148+RFM_NomCapex!Y148-RFM_NomSLDepn!Y148+RFM_IndexRAB!Y148","v":83.364533323281478},{"$f":"Z148+RFM_NomCapex!Z148-RFM_NomSLDepn!Z148+RFM_IndexRAB!Z148","v":78.772658633818551},{"$f":"AA148+RFM_NomCapex!AA148-RFM_NomSLDepn!AA148+RFM_IndexRAB!AA148","v":75.050215539969471},{"$f":"AB148+RFM_NomCapex!AB148-RFM_NomSLDepn!AB148+RFM_IndexRAB!AB148","v":71.343958819197113},{"$f":"'PTRM-RFM_Rollover'!AC148","v":66.427501507448724},{"$f":"AD148+RFM_NomCapex!AD148-RFM_NomSLDepn!AD148+RFM_IndexRAB!AD148","v":62.312443903864164},{"$f":"AE148+RFM_NomCapex!AE148-RFM_NomSLDepn!AE148+RFM_IndexRAB!AE148","v":56.884665211831738},{"$f":"AF148+RFM_NomCapex!AF148-RFM_NomSLDepn!AF148+RFM_IndexRAB!AF148","v":51.417674257919103},{"$f":"AG148+RFM_NomCapex!AG148-RFM_NomSLDepn!AG148+RFM_IndexRAB!AG148","v":45.49190742316992},{"$f":"'PTRM-RFM_Rollover'!AH148","v":38.982129899926022},{"$f":"AI148+RFM_NomCapex!AI148-RFM_NomSLDepn!AI148+RFM_IndexRAB!AI148","v":32.038944601626604},{"$f":"AJ148+RFM_NomCapex!AJ148-RFM_NomSLDepn!AJ148+RFM_IndexRAB!AJ148","v":24.345951629890244},{"$f":"AK148+RFM_NomCapex!AK148-RFM_NomSLDepn!AK148+RFM_IndexRAB!AK148","v":16.919372812095727},{"$f":"AL148+RFM_NomCapex!AL148-RFM_NomSLDepn!AL148+RFM_IndexRAB!AL148","v":8.8995239750381323},{"$f":"'PTRM-RFM_Rollover'!AM148","v":-4.7571052727638424E-2},{"$f":"AN148+RFM_NomCapex!AN148-RFM_NomSLDepn!AN148+RFM_IndexRAB!AN148","v":-3.8608254756590021E-2},{"$f":"AO148+RFM_NomCapex!AO148-RFM_NomSLDepn!AO148+RFM_IndexRAB!AO148","v":-2.973818403535828E-2},{"$f":"AP148+RFM_NomCapex!AP148-RFM_NomSLDepn!AP148+RFM_IndexRAB!AP148","v":-2.1117587876436247E-2},{"$f":"AQ148+RFM_NomCapex!AQ148-RFM_NomSLDepn!AQ148+RFM_IndexRAB!AQ148","v":-1.1109857230830193E-2},{"$f":"'PTRM-RFM_Rollover'!AR148","v":-8.1798882678347379E-4},{"$f":"AS148+RFM_NomCapex!AS148-RFM_NomSLDepn!AS148+RFM_IndexRAB!AS148","v":-6.7041124625847606E-4},{"$f":"AT148+RFM_NomCapex!AT148-RFM_NomSLDepn!AT148+RFM_IndexRAB!AT148","v":-5.1723376330909646E-4},{"$f":"AU148+RFM_NomCapex!AU148-RFM_NomSLDepn!AU148+RFM_IndexRAB!AU148","v":-3.5546155163303494E-4},{"$f":"AV148+RFM_NomCapex!AV148-RFM_NomSLDepn!AV148+RFM_IndexRAB!AV148","v":-1.8763941252055116E-4},{"$f":"'PTRM-RFM_Rollover'!AW148","v":-4.5209110319402211E-6},{"$f":"AX148+RFM_NomCapex!AX148-RFM_NomSLDepn!AX148+RFM_IndexRAB!AX148","v":-3.7436747997990799E-6},{"$f":"AY148+RFM_NomCapex!AY148-RFM_NomSLDepn!AY148+RFM_IndexRAB!AY148","v":-2.7890969550689665E-6},{"$f":"AZ148+RFM_NomCapex!AZ148-RFM_NomSLDepn!AZ148+RFM_IndexRAB!AZ148","v":-1.9301412193419481E-6},{"$f":"BA148+RFM_NomCapex!BA148-RFM_NomSLDepn!BA148+RFM_IndexRAB!BA148","v":-9.9431428825068269E-7}]
["Capex Year 6 (Opening RAB)",null,null,null,null,null,null,null,null,null,{"$f":"J149+RFM_NomCapex!J149-RFM_NomSLDepn!J149+RFM_IndexRAB!J149","v":122.87463413430304},{"$f":"K149+RFM_NomCapex!K149-RFM_NomSLDepn!K149+RFM_IndexRAB!K149","v":122.74073965935554},{"$f":"L149+RFM_NomCapex!L149-RFM_NomSLDepn!L149+RFM_IndexRAB!L149","v":125.40908450226047},{"$f":"M149+RFM_NomCapex!M149-RFM_NomSLDepn!M149+RFM_IndexRAB!M149","v":122.79883897093748},{"$f":"'PTRM-RFM_Rollover'!N149","v":117.51844297272025},{"$f":"O149+RFM_NomCapex!O149-RFM_NomSLDepn!O149+RFM_IndexRAB!O149","v":117.47748155153538},{"$f":"P149+RFM_NomCapex!P149-RFM_NomSLDepn!P149+RFM_IndexRAB!P149","v":114.99426604261133},{"$f":"Q149+RFM_NomCapex!Q149-RFM_NomSLDepn!Q149+RFM_IndexRAB!Q149","v":114.00966154394874},{"$f":"R149+RFM_NomCapex!R149-RFM_NomSLDepn!R149+RFM_IndexRAB!R149","v":112.2189543641842},{"$f":"'PTRM-RFM_Rollover'!S149","v":110.9142727646495},{"$f":"T149+RFM_NomCapex!T149-RFM_NomSLDepn!T149+RFM_IndexRAB!T149","v":109.56291898123793},{"$f":"U149+RFM_NomCapex!U149-RFM_NomSLDepn!U149+RFM_IndexRAB!U149","v":105.58290719530804},{"$f":"V149+RFM_NomCapex!V149-RFM_NomSLDepn!V149+RFM_IndexRAB!V149","v":101.06275583022041},{"$f":"W149+RFM_NomCapex!W149-RFM_NomSLDepn!W149+RFM_IndexRAB!W149","v":97.325099398587341},{"$f":"'PTRM-RFM_Rollover'!X149","v":93.489355587357352},{"$f":"Y149+RFM_NomCapex!Y149-RFM_NomSLDepn!Y149+RFM_IndexRAB!Y149","v":89.971903257338369},{"$f":"Z149+RFM_NomCapex!Z149-RFM_NomSLDepn!Z149+RFM_IndexRAB!Z149","v":85.453476618642355},{"$f":"AA149+RFM_NomCapex!AA149-RFM_NomSLDepn!AA149+RFM_IndexRAB!AA149","v":81.894903376751031},{"$f":"AB149+RFM_NomCapex!AB149-RFM_NomSLDepn!AB149+RFM_IndexRAB!AB149","v":78.386016511781136},{"$f":"'PTRM-RFM_Rollover'!AC149","v":73.588372269966214},{"$f":"AD149+RFM_NomCapex!AD149-RFM_NomSLDepn!AD149+RFM_IndexRAB!AD149","v":69.714588185016908},{"$f":"AE149+RFM_NomCapex!AE149-RFM_NomSLDepn!AE149+RFM_IndexRAB!AE149","v":64.432369306240204},{"$f":"AF149+RFM_NomCapex!AF149-RFM_NomSLDepn!AF149+RFM_IndexRAB!AF149","v":59.152125057038674},{"$f":"AG149+RFM_NomCapex!AG149-RFM_NomSLDepn!AG149+RFM_IndexRAB!AG149","v":53.408804829814407},{"$f":"'PTRM-RFM_Rollover'!AH149","v":47.054896706217185},{"$f":"AI149+RFM_NomCapex!AI149-RFM_NomSLDepn!AI149+RFM_IndexRAB!AI149","v":40.284077281489026},{"$f":"AJ149+RFM_NomCapex!AJ149-RFM_NomSLDepn!AJ149+RFM_IndexRAB!AJ149","v":32.678552110615087},{"$f":"AK149+RFM_NomCapex!AK149-RFM_NomSLDepn!AK149+RFM_IndexRAB!AK149","v":25.521133625602353},{"$f":"AL149+RFM_NomCapex!AL149-RFM_NomSLDepn!AL149+RFM_IndexRAB!AL149","v":17.783980926300885},{"$f":"'PTRM-RFM_Rollover'!AM149","v":8.8500183431565382},{"$f":"AN149+RFM_NomCapex!AN149-RFM_NomSLDepn!AN149+RFM_IndexRAB!AN149","v":4.9685846867966607E-2},{"$f":"AO149+RFM_NomCapex!AO149-RFM_NomSLDepn!AO149+RFM_IndexRAB!AO149","v":5.0767703949763349E-2},{"$f":"AP149+RFM_NomCapex!AP149-RFM_NomSLDepn!AP149+RFM_IndexRAB!AP149","v":5.2989685539470935E-2},{"$f":"AQ149+RFM_NomCapex!AQ149-RFM_NomSLDepn!AQ149+RFM_IndexRAB!AQ149","v":5.386467890567137E-2},{"$f":"'PTRM-RFM_Rollover'!AR149","v":5.5006846596292937E-2},{"$f":"AS149+RFM_NomCapex!AS149-RFM_NomSLDepn!AS149+RFM_IndexRAB!AS149","v":4.5082777871648314E-2},{"$f":"AT149+RFM_NomCapex!AT149-RFM_NomSLDepn!AT149+RFM_IndexRAB!AT149","v":3.4782135575915384E-2},{"$f":"AU149+RFM_NomCapex!AU149-RFM_NomSLDepn!AU149+RFM_IndexRAB!AU149","v":2.3903528265104709E-2},{"$f":"AV149+RFM_NomCapex!AV149-RFM_NomSLDepn!AV149+RFM_IndexRAB!AV149","v":1.2618084797714021E-2},{"$f":"'PTRM-RFM_Rollover'!AW149","v":3.0401522791856692E-4},{"$f":"AX149+RFM_NomCapex!AX149-RFM_NomSLDepn!AX149+RFM_IndexRAB!AX149","v":2.5174884873269983E-4},{"$f":"AY149+RFM_NomCapex!AY149-RFM_NomSLDepn!AY149+RFM_IndexRAB!AY149","v":1.8755687526068632E-4},{"$f":"AZ149+RFM_NomCapex!AZ149-RFM_NomSLDepn!AZ149+RFM_IndexRAB!AZ149","v":1.2979514937754298E-4},{"$f":"BA149+RFM_NomCapex!BA149-RFM_NomSLDepn!BA149+RFM_IndexRAB!BA149","v":6.6864108324531151E-5}]
["Capex Year 7 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"K150+RFM_NomCapex!K150-RFM_NomSLDepn!K150+RFM_IndexRAB!K150","v":126.3760413666899},{"$f":"L150+RFM_NomCapex!L150-RFM_NomSLDepn!L150+RFM_IndexRAB!L150","v":129.32103839153322},{"$f":"M150+RFM_NomCapex!M150-RFM_NomSLDepn!M150+RFM_IndexRAB!M150","v":126.84577621255269},{"$f":"'PTRM-RFM_Rollover'!N150","v":121.6197096349661},{"$f":"O150+RFM_NomCapex!O150-RFM_NomSLDepn!O150+RFM_IndexRAB!O150","v":121.74982305243483},{"$f":"P150+RFM_NomCapex!P150-RFM_NomSLDepn!P150+RFM_IndexRAB!P150","v":119.36220960091933},{"$f":"Q150+RFM_NomCapex!Q150-RFM_NomSLDepn!Q150+RFM_IndexRAB!Q150","v":118.53727134075092},{"$f":"R150+RFM_NomCapex!R150-RFM_NomSLDepn!R150+RFM_IndexRAB!R150","v":116.88747791553456},{"$f":"'PTRM-RFM_Rollover'!S150","v":115.75589561626141},{"$f":"T150+RFM_NomCapex!T150-RFM_NomSLDepn!T150+RFM_IndexRAB!T150","v":114.60446688485747},{"$f":"U150+RFM_NomCapex!U150-RFM_NomSLDepn!U150+RFM_IndexRAB!U150","v":110.72319016731784},{"$f":"V150+RFM_NomCapex!V150-RFM_NomSLDepn!V150+RFM_IndexRAB!V150","v":106.28451589239091},{"$f":"W150+RFM_NomCapex!W150-RFM_NomSLDepn!W150+RFM_IndexRAB!W150","v":102.67612882200289},{"$f":"'PTRM-RFM_Rollover'!X150","v":98.978154991226461},{"$f":"Y150+RFM_NomCapex!Y150-RFM_NomSLDepn!Y150+RFM_IndexRAB!Y150","v":95.625922896795501},{"$f":"Z150+RFM_NomCapex!Z150-RFM_NomSLDepn!Z150+RFM_IndexRAB!Z150","v":91.230336552878143},{"$f":"AA150+RFM_NomCapex!AA150-RFM_NomSLDepn!AA150+RFM_IndexRAB!AA150","v":87.874929204955166},{"$f":"AB150+RFM_NomCapex!AB150-RFM_NomSLDepn!AB150+RFM_IndexRAB!AB150","v":84.602293316692652},{"$f":"'PTRM-RFM_Rollover'!AC150","v":79.976059174836237},{"$f":"AD150+RFM_NomCapex!AD150-RFM_NomSLDepn!AD150+RFM_IndexRAB!AD150","v":76.386290171174053},{"$f":"AE150+RFM_NomCapex!AE150-RFM_NomSLDepn!AE150+RFM_IndexRAB!AE150","v":71.307307344203238},{"$f":"AF150+RFM_NomCapex!AF150-RFM_NomSLDepn!AF150+RFM_IndexRAB!AF150","v":66.271600576013782},{"$f":"AG150+RFM_NomCapex!AG150-RFM_NomSLDepn!AG150+RFM_IndexRAB!AG150","v":60.773517730234715},{"$f":"'PTRM-RFM_Rollover'!AH150","v":54.64479352163881},{"$f":"AI150+RFM_NomCapex!AI150-RFM_NomSLDepn!AI150+RFM_IndexRAB!AI150","v":48.117527461198613},{"$f":"AJ150+RFM_NomCapex!AJ150-RFM_NomSLDepn!AJ150+RFM_IndexRAB!AJ150","v":40.679297784213865},{"$f":"AK150+RFM_NomCapex!AK150-RFM_NomSLDepn!AK150+RFM_IndexRAB!AK150","v":33.866403002467095},{"$f":"AL150+RFM_NomCapex!AL150-RFM_NomSLDepn!AL150+RFM_IndexRAB!AL150","v":26.493403495554851},{"$f":"'PTRM-RFM_Rollover'!AM150","v":17.666229714708848},{"$f":"AN150+RFM_NomCapex!AN150-RFM_NomSLDepn!AN150+RFM_IndexRAB!AN150","v":8.9982926908662684},{"$f":"AO150+RFM_NomCapex!AO150-RFM_NomSLDepn!AO150+RFM_IndexRAB!AO150","v":0.17865977309160316},{"$f":"AP150+RFM_NomCapex!AP150-RFM_NomSLDepn!AP150+RFM_IndexRAB!AP150","v":0.18647928620221585},{"$f":"AQ150+RFM_NomCapex!AQ150-RFM_NomSLDepn!AQ150+RFM_IndexRAB!AQ150","v":0.18955852958136726},{"$f":"'PTRM-RFM_Rollover'!AR150","v":0.19357800268263128},{"$f":"AS150+RFM_NomCapex!AS150-RFM_NomSLDepn!AS150+RFM_IndexRAB!AS150","v":0.15865359742993423},{"$f":"AT150+RFM_NomCapex!AT150-RFM_NomSLDepn!AT150+RFM_IndexRAB!AT150","v":0.12240396878660471},{"$f":"AU150+RFM_NomCapex!AU150-RFM_NomSLDepn!AU150+RFM_IndexRAB!AU150","v":8.4120387641683725E-2},{"$f":"AV150+RFM_NomCapex!AV150-RFM_NomSLDepn!AV150+RFM_IndexRAB!AV150","v":4.4405084166125736E-2},{"$f":"'PTRM-RFM_Rollover'!AW150","v":1.0698788286756292E-3},{"$f":"AX150+RFM_NomCapex!AX150-RFM_NomSLDepn!AX150+RFM_IndexRAB!AX150","v":8.8594497468634785E-4},{"$f":"AY150+RFM_NomCapex!AY150-RFM_NomSLDepn!AY150+RFM_IndexRAB!AY150","v":6.6004302280448109E-4},{"$f":"AZ150+RFM_NomCapex!AZ150-RFM_NomSLDepn!AZ150+RFM_IndexRAB!AZ150","v":4.567701537010514E-4},{"$f":"BA150+RFM_NomCapex!BA150-RFM_NomSLDepn!BA150+RFM_IndexRAB!BA150","v":2.3530562723605221E-4}]
["Capex Year 8 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L151+RFM_NomCapex!L151-RFM_NomSLDepn!L151+RFM_IndexRAB!L151","v":135.22119626596862},{"$f":"M151+RFM_NomCapex!M151-RFM_NomSLDepn!M151+RFM_IndexRAB!M151","v":132.68152741044474},{"$f":"'PTRM-RFM_Rollover'!N151","v":127.26614255637297},{"$f":"O151+RFM_NomCapex!O151-RFM_NomSLDepn!O151+RFM_IndexRAB!O151","v":127.56991614356006},{"$f":"P151+RFM_NomCapex!P151-RFM_NomSLDepn!P151+RFM_IndexRAB!P151","v":125.24855535342058},{"$f":"Q151+RFM_NomCapex!Q151-RFM_NomSLDepn!Q151+RFM_IndexRAB!Q151","v":124.57385114473348},{"$f":"R151+RFM_NomCapex!R151-RFM_NomSLDepn!R151+RFM_IndexRAB!R151","v":123.04511027426227},{"$f":"'PTRM-RFM_Rollover'!S151","v":122.07343216881729},{"$f":"T151+RFM_NomCapex!T151-RFM_NomSLDepn!T151+RFM_IndexRAB!T151","v":121.10846446853063},{"$f":"U151+RFM_NomCapex!U151-RFM_NomSLDepn!U151+RFM_IndexRAB!U151","v":117.2777163391074},{"$f":"V151+RFM_NomCapex!V151-RFM_NomSLDepn!V151+RFM_IndexRAB!V151","v":112.86523543601484},{"$f":"W151+RFM_NomCapex!W151-RFM_NomSLDepn!W151+RFM_IndexRAB!W151","v":109.34148444394489},{"$f":"'PTRM-RFM_Rollover'!X151","v":105.73556513910387},{"$f":"Y151+RFM_NomCapex!Y151-RFM_NomSLDepn!Y151+RFM_IndexRAB!Y151","v":102.50745709293354},{"$f":"Z151+RFM_NomCapex!Z151-RFM_NomSLDepn!Z151+RFM_IndexRAB!Z151","v":98.180324525861664},{"$f":"AA151+RFM_NomCapex!AA151-RFM_NomSLDepn!AA151+RFM_IndexRAB!AA151","v":94.987149178285847},{"$f":"AB151+RFM_NomCapex!AB151-RFM_NomSLDepn!AB151+RFM_IndexRAB!AB151","v":91.91104299205378},{"$f":"'PTRM-RFM_Rollover'!AC151","v":87.399202933557106},{"$f":"AD151+RFM_NomCapex!AD151-RFM_NomSLDepn!AD151+RFM_IndexRAB!AD151","v":84.04980124373418},{"$f":"AE151+RFM_NomCapex!AE151-RFM_NomSLDepn!AE151+RFM_IndexRAB!AE151","v":79.111314915419072},{"$f":"AF151+RFM_NomCapex!AF151-RFM_NomSLDepn!AF151+RFM_IndexRAB!AF151","v":74.258153982686679},{"$f":"AG151+RFM_NomCapex!AG151-RFM_NomSLDepn!AG151+RFM_IndexRAB!AG151","v":68.93751699278306},{"$f":"'PTRM-RFM_Rollover'!AH151","v":62.958170490841631},{"$f":"AI151+RFM_NomCapex!AI151-RFM_NomSLDepn!AI151+RFM_IndexRAB!AI151","v":56.592040879532377},{"$f":"AJ151+RFM_NomCapex!AJ151-RFM_NomSLDepn!AJ151+RFM_IndexRAB!AJ151","v":49.226803825243245},{"$f":"AK151+RFM_NomCapex!AK151-RFM_NomSLDepn!AK151+RFM_IndexRAB!AK151","v":42.672723573206888},{"$f":"AL151+RFM_NomCapex!AL151-RFM_NomSLDepn!AL151+RFM_IndexRAB!AL151","v":35.571091470871131},{"$f":"'PTRM-RFM_Rollover'!AM151","v":26.738475165094219},{"$f":"AN151+RFM_NomCapex!AN151-RFM_NomSLDepn!AN151+RFM_IndexRAB!AN151","v":18.108948456119784},{"$f":"AO151+RFM_NomCapex!AO151-RFM_NomSLDepn!AO151+RFM_IndexRAB!AO151","v":9.4063338920779991},{"$f":"AP151+RFM_NomCapex!AP151-RFM_NomSLDepn!AP151+RFM_IndexRAB!AP151","v":0.52303303973271009},{"$f":"AQ151+RFM_NomCapex!AQ151-RFM_NomSLDepn!AQ151+RFM_IndexRAB!AQ151","v":0.53166963448526572},{"$f":"'PTRM-RFM_Rollover'!AR151","v":0.54294336508072849},{"$f":"AS151+RFM_NomCapex!AS151-RFM_NomSLDepn!AS151+RFM_IndexRAB!AS151","v":0.44498815401043801},{"$f":"AT151+RFM_NomCapex!AT151-RFM_NomSLDepn!AT151+RFM_IndexRAB!AT151","v":0.34331598524235923},{"$f":"AU151+RFM_NomCapex!AU151-RFM_NomSLDepn!AU151+RFM_IndexRAB!AU151","v":0.23593903080481082},{"$f":"AV151+RFM_NomCapex!AV151-RFM_NomSLDepn!AV151+RFM_IndexRAB!AV151","v":0.12454641276248943},{"$f":"'PTRM-RFM_Rollover'!AW151","v":3.000772832758904E-3},{"$f":"AX151+RFM_NomCapex!AX151-RFM_NomSLDepn!AX151+RFM_IndexRAB!AX151","v":2.4848791658481258E-3},{"$f":"AY151+RFM_NomCapex!AY151-RFM_NomSLDepn!AY151+RFM_IndexRAB!AY151","v":1.8512742921883275E-3},{"$f":"AZ151+RFM_NomCapex!AZ151-RFM_NomSLDepn!AZ151+RFM_IndexRAB!AZ151","v":1.2811389769605281E-3},{"$f":"BA151+RFM_NomCapex!BA151-RFM_NomSLDepn!BA151+RFM_IndexRAB!BA151","v":6.5998009744645304E-4}]
["Capex Year 9 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M152+RFM_NomCapex!M152-RFM_NomSLDepn!M152+RFM_IndexRAB!M152","v":134.74028290986578},{"$f":"'PTRM-RFM_Rollover'!N152","v":129.59700106404046},{"$f":"O152+RFM_NomCapex!O152-RFM_NomSLDepn!O152+RFM_IndexRAB!O152","v":130.06525585884111},{"$f":"P152+RFM_NomCapex!P152-RFM_NomSLDepn!P152+RFM_IndexRAB!P152","v":127.86928796524224},{"$f":"Q152+RFM_NomCapex!Q152-RFM_NomSLDepn!Q152+RFM_IndexRAB!Q152","v":127.36097260214763},{"$f":"R152+RFM_NomCapex!R152-RFM_NomSLDepn!R152+RFM_IndexRAB!R152","v":125.99161991076792},{"$f":"'PTRM-RFM_Rollover'!S152","v":125.2035572278639},{"$f":"T152+RFM_NomCapex!T152-RFM_NomSLDepn!T152+RFM_IndexRAB!T152","v":124.44823287954279},{"$f":"U152+RFM_NomCapex!U152-RFM_NomSLDepn!U152+RFM_IndexRAB!U152","v":120.76591750248539},{"$f":"V152+RFM_NomCapex!V152-RFM_NomSLDepn!V152+RFM_IndexRAB!V152","v":116.49267437990392},{"$f":"W152+RFM_NomCapex!W152-RFM_NomSLDepn!W152+RFM_IndexRAB!W152","v":113.14329255877546},{"$f":"'PTRM-RFM_Rollover'!X152","v":109.72120692914113},{"$f":"Y152+RFM_NomCapex!Y152-RFM_NomSLDepn!Y152+RFM_IndexRAB!Y152","v":106.69915247590734},{"$f":"Z152+RFM_NomCapex!Z152-RFM_NomSLDepn!Z152+RFM_IndexRAB!Z152","v":102.5510945265612},{"$f":"AA152+RFM_NomCapex!AA152-RFM_NomSLDepn!AA152+RFM_IndexRAB!AA152","v":99.600872652581927},{"$f":"AB152+RFM_NomCapex!AB152-RFM_NomSLDepn!AB152+RFM_IndexRAB!AB152","v":96.798730255793188},{"$f":"'PTRM-RFM_Rollover'!AC152","v":92.516276524659048},{"$f":"AD152+RFM_NomCapex!AD152-RFM_NomSLDepn!AD152+RFM_IndexRAB!AD152","v":89.491178881853116},{"$f":"AE152+RFM_NomCapex!AE152-RFM_NomSLDepn!AE152+RFM_IndexRAB!AE152","v":84.818757726983506},{"$f":"AF152+RFM_NomCapex!AF152-RFM_NomSLDepn!AF152+RFM_IndexRAB!AF152","v":80.271165613752117},{"$f":"AG152+RFM_NomCapex!AG152-RFM_NomSLDepn!AG152+RFM_IndexRAB!AG152","v":75.26303937918513},{"$f":"'PTRM-RFM_Rollover'!AH152","v":69.58528007055645},{"$f":"AI152+RFM_NomCapex!AI152-RFM_NomSLDepn!AI152+RFM_IndexRAB!AI152","v":63.541210827617498},{"$f":"AJ152+RFM_NomCapex!AJ152-RFM_NomSLDepn!AJ152+RFM_IndexRAB!AJ152","v":56.436231358704518},{"$f":"AK152+RFM_NomCapex!AK152-RFM_NomSLDepn!AK152+RFM_IndexRAB!AK152","v":50.30575141745809},{"$f":"AL152+RFM_NomCapex!AL152-RFM_NomSLDepn!AL152+RFM_IndexRAB!AL152","v":43.654126095608142},{"$f":"'PTRM-RFM_Rollover'!AM152","v":35.041530828021315},{"$f":"AN152+RFM_NomCapex!AN152-RFM_NomSLDepn!AN152+RFM_IndexRAB!AN152","v":26.67423615539132},{"$f":"AO152+RFM_NomCapex!AO152-RFM_NomSLDepn!AO152+RFM_IndexRAB!AO152","v":18.313712744227047},{"$f":"AP152+RFM_NomCapex!AP152-RFM_NomSLDepn!AP152+RFM_IndexRAB!AP152","v":9.9792455158896747},{"$f":"AQ152+RFM_NomCapex!AQ152-RFM_NomSLDepn!AQ152+RFM_IndexRAB!AQ152","v":0.60815154734986776},{"$f":"'PTRM-RFM_Rollover'!AR152","v":0.62104703029892505},{"$f":"AS152+RFM_NomCapex!AS152-RFM_NomSLDepn!AS152+RFM_IndexRAB!AS152","v":0.50900073440494542},{"$f":"AT152+RFM_NomCapex!AT152-RFM_NomSLDepn!AT152+RFM_IndexRAB!AT152","v":0.39270278780773837},{"$f":"AU152+RFM_NomCapex!AU152-RFM_NomSLDepn!AU152+RFM_IndexRAB!AU152","v":0.26987940886089912},{"$f":"AV152+RFM_NomCapex!AV152-RFM_NomSLDepn!AV152+RFM_IndexRAB!AV152","v":0.14246270376474232},{"$f":"'PTRM-RFM_Rollover'!AW152","v":3.4324409804869453E-3},{"$f":"AX152+RFM_NomCapex!AX152-RFM_NomSLDepn!AX152+RFM_IndexRAB!AX152","v":2.8423348103207118E-3},{"$f":"AY152+RFM_NomCapex!AY152-RFM_NomSLDepn!AY152+RFM_IndexRAB!AY152","v":2.117584402677682E-3},{"$f":"AZ152+RFM_NomCapex!AZ152-RFM_NomSLDepn!AZ152+RFM_IndexRAB!AZ152","v":1.4654337969913728E-3},{"$f":"BA152+RFM_NomCapex!BA152-RFM_NomSLDepn!BA152+RFM_IndexRAB!BA152","v":7.5491976868446379E-4}]
["Capex Year 10 (Opening RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM-RFM_Rollover'!N153","v":132.78482597928635},{"$f":"O153+RFM_NomCapex!O153-RFM_NomSLDepn!O153+RFM_IndexRAB!O153","v":133.41657048254228},{"$f":"P153+RFM_NomCapex!P153-RFM_NomSLDepn!P153+RFM_IndexRAB!P153","v":131.32715541949068},{"$f":"Q153+RFM_NomCapex!Q153-RFM_NomSLDepn!Q153+RFM_IndexRAB!Q153","v":130.97726974009933},{"$f":"R153+RFM_NomCapex!R153-RFM_NomSLDepn!R153+RFM_IndexRAB!R153","v":129.75343014494521},{"$f":"'PTRM-RFM_Rollover'!S153","v":129.13859085015264},{"$f":"T153+RFM_NomCapex!T153-RFM_NomSLDepn!T153+RFM_IndexRAB!T153","v":128.58194006722343},{"$f":"U153+RFM_NomCapex!U153-RFM_NomSLDepn!U153+RFM_IndexRAB!U153","v":125.01795050775276},{"$f":"V153+RFM_NomCapex!V153-RFM_NomSLDepn!V153+RFM_IndexRAB!V153","v":120.84989003171178},{"$f":"W153+RFM_NomCapex!W153-RFM_NomSLDepn!W153+RFM_IndexRAB!W153","v":117.64643959551786},{"$f":"'PTRM-RFM_Rollover'!X153","v":114.3789806172462},{"$f":"Y153+RFM_NomCapex!Y153-RFM_NomSLDepn!Y153+RFM_IndexRAB!Y153","v":111.53612013864631},{"$f":"Z153+RFM_NomCapex!Z153-RFM_NomSLDepn!Z153+RFM_IndexRAB!Z153","v":107.53301152032147},{"$f":"AA153+RFM_NomCapex!AA153-RFM_NomSLDepn!AA153+RFM_IndexRAB!AA153","v":104.7984172707059},{"$f":"AB153+RFM_NomCapex!AB153-RFM_NomSLDepn!AB153+RFM_IndexRAB!AB153","v":102.24314251265463},{"$f":"'PTRM-RFM_Rollover'!AC153","v":98.153667826543426},{"$f":"AD153+RFM_NomCapex!AD153-RFM_NomSLDepn!AD153+RFM_IndexRAB!AD153","v":95.422739450547212},{"$f":"AE153+RFM_NomCapex!AE153-RFM_NomSLDepn!AE153+RFM_IndexRAB!AE153","v":90.976106607289339},{"$f":"AF153+RFM_NomCapex!AF153-RFM_NomSLDepn!AF153+RFM_IndexRAB!AF153","v":86.693638419552187},{"$f":"AG153+RFM_NomCapex!AG153-RFM_NomSLDepn!AG153+RFM_IndexRAB!AG153","v":81.954122837913104},{"$f":"'PTRM-RFM_Rollover'!AH153","v":76.529587579133533},{"$f":"AI153+RFM_NomCapex!AI153-RFM_NomSLDepn!AI153+RFM_IndexRAB!AI153","v":70.75529623912044},{"$f":"AJ153+RFM_NomCapex!AJ153-RFM_NomSLDepn!AJ153+RFM_IndexRAB!AJ153","v":63.852374894780695},{"$f":"AK153+RFM_NomCapex!AK153-RFM_NomSLDepn!AK153+RFM_IndexRAB!AK153","v":58.089794750359637},{"$f":"AL153+RFM_NomCapex!AL153-RFM_NomSLDepn!AL153+RFM_IndexRAB!AL153","v":51.828005227518751},{"$f":"'PTRM-RFM_Rollover'!AM153","v":43.367512064374054},{"$f":"AN153+RFM_NomCapex!AN153-RFM_NomSLDepn!AN153+RFM_IndexRAB!AN153","v":35.19669752794988},{"$f":"AO153+RFM_NomCapex!AO153-RFM_NomSLDepn!AO153+RFM_IndexRAB!AO153","v":27.11041654490624},{"$f":"AP153+RFM_NomCapex!AP153-RFM_NomSLDepn!AP153+RFM_IndexRAB!AP153","v":19.251565699948134},{"$f":"AQ153+RFM_NomCapex!AQ153-RFM_NomSLDepn!AQ153+RFM_IndexRAB!AQ153","v":10.12815230829599},{"$f":"'PTRM-RFM_Rollover'!AR153","v":0.74570854080437299},{"$f":"AS153+RFM_NomCapex!AS153-RFM_NomSLDepn!AS153+RFM_IndexRAB!AS153","v":0.61117141923820428},{"$f":"AT153+RFM_NomCapex!AT153-RFM_NomSLDepn!AT153+RFM_IndexRAB!AT153","v":0.4715292217482564},{"$f":"AU153+RFM_NomCapex!AU153-RFM_NomSLDepn!AU153+RFM_IndexRAB!AU153","v":0.32405175511094653},{"$f":"AV153+RFM_NomCapex!AV153-RFM_NomSLDepn!AV153+RFM_IndexRAB!AV153","v":0.17105895328461335},{"$f":"'PTRM-RFM_Rollover'!AW153","v":4.1214278952821336E-3},{"$f":"AX153+RFM_NomCapex!AX153-RFM_NomSLDepn!AX153+RFM_IndexRAB!AX153","v":3.4128709106967226E-3},{"$f":"AY153+RFM_NomCapex!AY153-RFM_NomSLDepn!AY153+RFM_IndexRAB!AY153","v":2.542642823991696E-3},{"$f":"AZ153+RFM_NomCapex!AZ153-RFM_NomSLDepn!AZ153+RFM_IndexRAB!AZ153","v":1.7595873502106467E-3},{"$f":"BA153+RFM_NomCapex!BA153-RFM_NomSLDepn!BA153+RFM_IndexRAB!BA153","v":9.0645328238526306E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":1038.6956808504992},1120.0231099243128,1247.3213681671273,1337.3042355108032,1426.9810875178048,1515.4381506541295,1645.965113411567,1761.5397171012542,1925.6177916750103,2010.2177873586068,2046.5970886358723,2034.6622749890621,1979.5604855293925,1949.7919076174051,1905.3748115821618,1868.4315945742358,1828.7605866930833,1743.9227471582374,1649.5731724654961,1567.514971463326,1482.9697626393915,1402.9656549060808,1306.0164122347478,1222.7316203211683,1138.2703100234464,1032.6613425928044,937.77682667618956,820.4180096696922,700.39976985641852,571.21135193683347,431.30205221407545,362.0162084525308,{"$f":"SUM(AK143:AK153)","v":293.22962943908726},237.00405579921141,184.91944969907985,131.6706148529824,89.033419053390816,55.064172022828302,29.996353496770144,11.512996169155166,2.1584015501651295,1.7689932011204164,1.364808564579103,0.93794528598363658,0.4951182529582861,1.1929186634331904E-2,9.8782522734724761E-3,7.3593701329824606E-3,5.0927987582415997E-3,2.623387184165488E-3]

{"sheet":"RFM_RealSLDepn","index":20,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["PTRM - Real straight Line Depreciation under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E17:BB17)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,{"$f":"IFERROR((RFM_ORAB!E17/RFM_NomCapex!D15)/PTRM_Life!E17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E17/RFM_NomCapex!D15-SUM(RFM_RealSLDepn!E17:E17))/PTRM_Life!F17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E17/RFM_NomCapex!D15-SUM(RFM_RealSLDepn!E17:F17))/PTRM_Life!G17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E17/RFM_NomCapex!D15-SUM(RFM_RealSLDepn!E17:G17))/PTRM_Life!H17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E17/RFM_NomCapex!D15-SUM(RFM_RealSLDepn!E17:H17))/PTRM_Life!I17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J17/Outcomes!I15)/PTRM_Life!J17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J17/Outcomes!I15-SUM(RFM_RealSLDepn!J17:J17))/PTRM_Life!K17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J17/Outcomes!I15-SUM(RFM_RealSLDepn!J17:K17))/PTRM_Life!L17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J17/Outcomes!I15-SUM(RFM_RealSLDepn!J17:L17))/PTRM_Life!M17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J17/Outcomes!I15-SUM(RFM_RealSLDepn!J17:M17))/PTRM_Life!N17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!O17/Outcomes!N15)/PTRM_Life!O17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O17/Outcomes!N15-SUM(RFM_RealSLDepn!O17:O17))/PTRM_Life!P17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O17/Outcomes!N15-SUM(RFM_RealSLDepn!O17:P17))/PTRM_Life!Q17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!O17/Outcomes!N15-SUM(RFM_RealSLDepn!O17:Q17))/PTRM_Life!R17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O17/Outcomes!N15-SUM(RFM_RealSLDepn!O17:R17))/PTRM_Life!S17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T17/Outcomes!S15)/PTRM_Life!T17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T17/Outcomes!S15-SUM(RFM_RealSLDepn!T17:T17))/PTRM_Life!U17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T17/Outcomes!S15-SUM(RFM_RealSLDepn!T17:U17))/PTRM_Life!V17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T17/Outcomes!S15-SUM(RFM_RealSLDepn!T17:V17))/PTRM_Life!W17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T17/Outcomes!S15-SUM(RFM_RealSLDepn!T17:W17))/PTRM_Life!X17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!Y17/Outcomes!X15)/PTRM_Life!Y17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y17/Outcomes!X15-SUM(RFM_RealSLDepn!Y17:Y17))/PTRM_Life!Z17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y17/Outcomes!X15-SUM(RFM_RealSLDepn!Y17:Z17))/PTRM_Life!AA17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y17/Outcomes!X15-SUM(RFM_RealSLDepn!Y17:AA17))/PTRM_Life!AB17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y17/Outcomes!X15-SUM(RFM_RealSLDepn!Y17:AB17))/PTRM_Life!AC17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!AD17/Outcomes!AC15)/PTRM_Life!AD17,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD17/Outcomes!AC15-SUM(RFM_RealSLDepn!AD17:AD17))/PTRM_Life!AE17,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD17/Outcomes!AC15-SUM(RFM_RealSLDepn!AD17:AE17))/PTRM_Life!AF17,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!AD17/Outcomes!AC15-SUM(RFM_RealSLDepn!AD17:AF17))/PTRM_Life!AG17,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD17/Outcomes!AC15-SUM(RFM_RealSLDepn!AD17:AG17))/PTRM_Life!AH17,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!AI17/Outcomes!AH15)/PTRM_Life!AI17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI17/Outcomes!AH15-SUM(RFM_RealSLDepn!AI17:AI17))/PTRM_Life!AJ17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI17/Outcomes!AH15-SUM(RFM_RealSLDepn!AI17:AJ17))/PTRM_Life!AK17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI17/Outcomes!AH15-SUM(RFM_RealSLDepn!AI17:AK17))/PTRM_Life!AL17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI17/Outcomes!AH15-SUM(RFM_RealSLDepn!AI17:AL17))/PTRM_Life!AM17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN17/Outcomes!AM15)/PTRM_Life!AN17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN17/Outcomes!AM15-SUM(RFM_RealSLDepn!AN17:AN17))/PTRM_Life!AO17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN17/Outcomes!AM15-SUM(RFM_RealSLDepn!AN17:AO17))/PTRM_Life!AP17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN17/Outcomes!AM15-SUM(RFM_RealSLDepn!AN17:AP17))/PTRM_Life!AQ17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN17/Outcomes!AM15-SUM(RFM_RealSLDepn!AN17:AQ17))/PTRM_Life!AR17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS17/Outcomes!AR15)/PTRM_Life!AS17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS17/Outcomes!AR15-SUM(RFM_RealSLDepn!AS17:AS17))/PTRM_Life!AT17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS17/Outcomes!AR15-SUM(RFM_RealSLDepn!AS17:AT17))/PTRM_Life!AU17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS17/Outcomes!AR15-SUM(RFM_RealSLDepn!AS17:AU17))/PTRM_Life!AV17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS17/Outcomes!AR15-SUM(RFM_RealSLDepn!AS17:AV17))/PTRM_Life!AW17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX17/Outcomes!AW15)/PTRM_Life!AX17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX17/Outcomes!AW15-SUM(RFM_RealSLDepn!AX17:AX17))/PTRM_Life!AY17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX17/Outcomes!AW15-SUM(RFM_RealSLDepn!AX17:AY17))/PTRM_Life!AZ17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX17/Outcomes!AW15-SUM(RFM_RealSLDepn!AX17:AZ17))/PTRM_Life!BA17,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX17/Outcomes!AW15-SUM(RFM_RealSLDepn!AX17:BA17))/PTRM_Life!BB17,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E18:BB18)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,{"$f":"IFERROR((RFM_ORAB!F18/RFM_NomCapex!E15)/PTRM_Life!F18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!F18/RFM_NomCapex!E15-SUM(RFM_RealSLDepn!F18:F18))/PTRM_Life!G18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!F18/RFM_NomCapex!E15-SUM(RFM_RealSLDepn!F18:G18))/PTRM_Life!H18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!F18/RFM_NomCapex!E15-SUM(RFM_RealSLDepn!F18:H18))/PTRM_Life!I18,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!J18/Outcomes!I15)/PTRM_Life!J18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J18/Outcomes!I15-SUM(RFM_RealSLDepn!J18:J18))/PTRM_Life!K18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J18/Outcomes!I15-SUM(RFM_RealSLDepn!J18:K18))/PTRM_Life!L18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J18/Outcomes!I15-SUM(RFM_RealSLDepn!J18:L18))/PTRM_Life!M18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J18/Outcomes!I15-SUM(RFM_RealSLDepn!J18:M18))/PTRM_Life!N18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O18/Outcomes!N15)/PTRM_Life!O18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O18/Outcomes!N15-SUM(RFM_RealSLDepn!O18:O18))/PTRM_Life!P18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!O18/Outcomes!N15-SUM(RFM_RealSLDepn!O18:P18))/PTRM_Life!Q18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O18/Outcomes!N15-SUM(RFM_RealSLDepn!O18:Q18))/PTRM_Life!R18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O18/Outcomes!N15-SUM(RFM_RealSLDepn!O18:R18))/PTRM_Life!S18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!T18/Outcomes!S15)/PTRM_Life!T18,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T18/Outcomes!S15-SUM(RFM_RealSLDepn!T18:T18))/PTRM_Life!U18,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T18/Outcomes!S15-SUM(RFM_RealSLDepn!T18:U18))/PTRM_Life!V18,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T18/Outcomes!S15-SUM(RFM_RealSLDepn!T18:V18))/PTRM_Life!W18,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!T18/Outcomes!S15-SUM(RFM_RealSLDepn!T18:W18))/PTRM_Life!X18,0)","v":3.4362528706815341},{"$f":"IFERROR((RFM_ORAB!Y18/Outcomes!X15)/PTRM_Life!Y18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y18/Outcomes!X15-SUM(RFM_RealSLDepn!Y18:Y18))/PTRM_Life!Z18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y18/Outcomes!X15-SUM(RFM_RealSLDepn!Y18:Z18))/PTRM_Life!AA18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y18/Outcomes!X15-SUM(RFM_RealSLDepn!Y18:AA18))/PTRM_Life!AB18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y18/Outcomes!X15-SUM(RFM_RealSLDepn!Y18:AB18))/PTRM_Life!AC18,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!AD18/Outcomes!AC15)/PTRM_Life!AD18,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD18/Outcomes!AC15-SUM(RFM_RealSLDepn!AD18:AD18))/PTRM_Life!AE18,0)","v":3.4362528706815363},{"$f":"IFERROR((RFM_ORAB!AD18/Outcomes!AC15-SUM(RFM_RealSLDepn!AD18:AE18))/PTRM_Life!AF18,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD18/Outcomes!AC15-SUM(RFM_RealSLDepn!AD18:AF18))/PTRM_Life!AG18,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD18/Outcomes!AC15-SUM(RFM_RealSLDepn!AD18:AG18))/PTRM_Life!AH18,0)","v":3.4362528706815363},{"$f":"IFERROR((RFM_ORAB!AI18/Outcomes!AH15)/PTRM_Life!AI18,0)","v":3.4362528706815341},{"$f":"IFERROR((RFM_ORAB!AI18/Outcomes!AH15-SUM(RFM_RealSLDepn!AI18:AI18))/PTRM_Life!AJ18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI18/Outcomes!AH15-SUM(RFM_RealSLDepn!AI18:AJ18))/PTRM_Life!AK18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI18/Outcomes!AH15-SUM(RFM_RealSLDepn!AI18:AK18))/PTRM_Life!AL18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI18/Outcomes!AH15-SUM(RFM_RealSLDepn!AI18:AL18))/PTRM_Life!AM18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN18/Outcomes!AM15)/PTRM_Life!AN18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN18/Outcomes!AM15-SUM(RFM_RealSLDepn!AN18:AN18))/PTRM_Life!AO18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN18/Outcomes!AM15-SUM(RFM_RealSLDepn!AN18:AO18))/PTRM_Life!AP18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN18/Outcomes!AM15-SUM(RFM_RealSLDepn!AN18:AP18))/PTRM_Life!AQ18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN18/Outcomes!AM15-SUM(RFM_RealSLDepn!AN18:AQ18))/PTRM_Life!AR18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS18/Outcomes!AR15)/PTRM_Life!AS18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS18/Outcomes!AR15-SUM(RFM_RealSLDepn!AS18:AS18))/PTRM_Life!AT18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS18/Outcomes!AR15-SUM(RFM_RealSLDepn!AS18:AT18))/PTRM_Life!AU18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS18/Outcomes!AR15-SUM(RFM_RealSLDepn!AS18:AU18))/PTRM_Life!AV18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS18/Outcomes!AR15-SUM(RFM_RealSLDepn!AS18:AV18))/PTRM_Life!AW18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX18/Outcomes!AW15)/PTRM_Life!AX18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX18/Outcomes!AW15-SUM(RFM_RealSLDepn!AX18:AX18))/PTRM_Life!AY18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX18/Outcomes!AW15-SUM(RFM_RealSLDepn!AX18:AY18))/PTRM_Life!AZ18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX18/Outcomes!AW15-SUM(RFM_RealSLDepn!AX18:AZ18))/PTRM_Life!BA18,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX18/Outcomes!AW15-SUM(RFM_RealSLDepn!AX18:BA18))/PTRM_Life!BB18,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E19:BB19)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,{"$f":"IFERROR((RFM_ORAB!G19/RFM_NomCapex!F15)/PTRM_Life!G19,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!G19/RFM_NomCapex!F15-SUM(RFM_RealSLDepn!G19:G19))/PTRM_Life!H19,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!G19/RFM_NomCapex!F15-SUM(RFM_RealSLDepn!G19:H19))/PTRM_Life!I19,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!J19/Outcomes!I15)/PTRM_Life!J19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J19/Outcomes!I15-SUM(RFM_RealSLDepn!J19:J19))/PTRM_Life!K19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J19/Outcomes!I15-SUM(RFM_RealSLDepn!J19:K19))/PTRM_Life!L19,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!J19/Outcomes!I15-SUM(RFM_RealSLDepn!J19:L19))/PTRM_Life!M19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J19/Outcomes!I15-SUM(RFM_RealSLDepn!J19:M19))/PTRM_Life!N19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!O19/Outcomes!N15)/PTRM_Life!O19,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O19/Outcomes!N15-SUM(RFM_RealSLDepn!O19:O19))/PTRM_Life!P19,0)","v":3.4990088201650642},{"$f":"IFERROR((RFM_ORAB!O19/Outcomes!N15-SUM(RFM_RealSLDepn!O19:P19))/PTRM_Life!Q19,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O19/Outcomes!N15-SUM(RFM_RealSLDepn!O19:Q19))/PTRM_Life!R19,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O19/Outcomes!N15-SUM(RFM_RealSLDepn!O19:R19))/PTRM_Life!S19,0)","v":3.4990088201650642},{"$f":"IFERROR((RFM_ORAB!T19/Outcomes!S15)/PTRM_Life!T19,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!T19/Outcomes!S15-SUM(RFM_RealSLDepn!T19:T19))/PTRM_Life!U19,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!T19/Outcomes!S15-SUM(RFM_RealSLDepn!T19:U19))/PTRM_Life!V19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!T19/Outcomes!S15-SUM(RFM_RealSLDepn!T19:V19))/PTRM_Life!W19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!T19/Outcomes!S15-SUM(RFM_RealSLDepn!T19:W19))/PTRM_Life!X19,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!Y19/Outcomes!X15)/PTRM_Life!Y19,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y19/Outcomes!X15-SUM(RFM_RealSLDepn!Y19:Y19))/PTRM_Life!Z19,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y19/Outcomes!X15-SUM(RFM_RealSLDepn!Y19:Z19))/PTRM_Life!AA19,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!Y19/Outcomes!X15-SUM(RFM_RealSLDepn!Y19:AA19))/PTRM_Life!AB19,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y19/Outcomes!X15-SUM(RFM_RealSLDepn!Y19:AB19))/PTRM_Life!AC19,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!AD19/Outcomes!AC15)/PTRM_Life!AD19,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD19/Outcomes!AC15-SUM(RFM_RealSLDepn!AD19:AD19))/PTRM_Life!AE19,0)","v":3.4990088201650646},{"$f":"IFERROR((RFM_ORAB!AD19/Outcomes!AC15-SUM(RFM_RealSLDepn!AD19:AE19))/PTRM_Life!AF19,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD19/Outcomes!AC15-SUM(RFM_RealSLDepn!AD19:AF19))/PTRM_Life!AG19,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD19/Outcomes!AC15-SUM(RFM_RealSLDepn!AD19:AG19))/PTRM_Life!AH19,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AI19/Outcomes!AH15)/PTRM_Life!AI19,0)","v":3.4990088201650655},{"$f":"IFERROR((RFM_ORAB!AI19/Outcomes!AH15-SUM(RFM_RealSLDepn!AI19:AI19))/PTRM_Life!AJ19,0)","v":3.4990088201650655},{"$f":"IFERROR((RFM_ORAB!AI19/Outcomes!AH15-SUM(RFM_RealSLDepn!AI19:AJ19))/PTRM_Life!AK19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI19/Outcomes!AH15-SUM(RFM_RealSLDepn!AI19:AK19))/PTRM_Life!AL19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI19/Outcomes!AH15-SUM(RFM_RealSLDepn!AI19:AL19))/PTRM_Life!AM19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN19/Outcomes!AM15)/PTRM_Life!AN19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN19/Outcomes!AM15-SUM(RFM_RealSLDepn!AN19:AN19))/PTRM_Life!AO19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN19/Outcomes!AM15-SUM(RFM_RealSLDepn!AN19:AO19))/PTRM_Life!AP19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN19/Outcomes!AM15-SUM(RFM_RealSLDepn!AN19:AP19))/PTRM_Life!AQ19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN19/Outcomes!AM15-SUM(RFM_RealSLDepn!AN19:AQ19))/PTRM_Life!AR19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS19/Outcomes!AR15)/PTRM_Life!AS19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS19/Outcomes!AR15-SUM(RFM_RealSLDepn!AS19:AS19))/PTRM_Life!AT19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS19/Outcomes!AR15-SUM(RFM_RealSLDepn!AS19:AT19))/PTRM_Life!AU19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS19/Outcomes!AR15-SUM(RFM_RealSLDepn!AS19:AU19))/PTRM_Life!AV19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS19/Outcomes!AR15-SUM(RFM_RealSLDepn!AS19:AV19))/PTRM_Life!AW19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX19/Outcomes!AW15)/PTRM_Life!AX19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX19/Outcomes!AW15-SUM(RFM_RealSLDepn!AX19:AX19))/PTRM_Life!AY19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX19/Outcomes!AW15-SUM(RFM_RealSLDepn!AX19:AY19))/PTRM_Life!AZ19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX19/Outcomes!AW15-SUM(RFM_RealSLDepn!AX19:AZ19))/PTRM_Life!BA19,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX19/Outcomes!AW15-SUM(RFM_RealSLDepn!AX19:BA19))/PTRM_Life!BB19,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E20:BB20)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H20/RFM_NomCapex!G15)/PTRM_Life!H20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!H20/RFM_NomCapex!G15-SUM(RFM_RealSLDepn!H20:H20))/PTRM_Life!I20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J20/Outcomes!I15)/PTRM_Life!J20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J20/Outcomes!I15-SUM(RFM_RealSLDepn!J20:J20))/PTRM_Life!K20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J20/Outcomes!I15-SUM(RFM_RealSLDepn!J20:K20))/PTRM_Life!L20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J20/Outcomes!I15-SUM(RFM_RealSLDepn!J20:L20))/PTRM_Life!M20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J20/Outcomes!I15-SUM(RFM_RealSLDepn!J20:M20))/PTRM_Life!N20,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!O20/Outcomes!N15)/PTRM_Life!O20,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O20/Outcomes!N15-SUM(RFM_RealSLDepn!O20:O20))/PTRM_Life!P20,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!O20/Outcomes!N15-SUM(RFM_RealSLDepn!O20:P20))/PTRM_Life!Q20,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O20/Outcomes!N15-SUM(RFM_RealSLDepn!O20:Q20))/PTRM_Life!R20,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O20/Outcomes!N15-SUM(RFM_RealSLDepn!O20:R20))/PTRM_Life!S20,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!T20/Outcomes!S15)/PTRM_Life!T20,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T20/Outcomes!S15-SUM(RFM_RealSLDepn!T20:T20))/PTRM_Life!U20,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T20/Outcomes!S15-SUM(RFM_RealSLDepn!T20:U20))/PTRM_Life!V20,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T20/Outcomes!S15-SUM(RFM_RealSLDepn!T20:V20))/PTRM_Life!W20,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T20/Outcomes!S15-SUM(RFM_RealSLDepn!T20:W20))/PTRM_Life!X20,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!Y20/Outcomes!X15)/PTRM_Life!Y20,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y20/Outcomes!X15-SUM(RFM_RealSLDepn!Y20:Y20))/PTRM_Life!Z20,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y20/Outcomes!X15-SUM(RFM_RealSLDepn!Y20:Z20))/PTRM_Life!AA20,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y20/Outcomes!X15-SUM(RFM_RealSLDepn!Y20:AA20))/PTRM_Life!AB20,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!Y20/Outcomes!X15-SUM(RFM_RealSLDepn!Y20:AB20))/PTRM_Life!AC20,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!AD20/Outcomes!AC15)/PTRM_Life!AD20,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD20/Outcomes!AC15-SUM(RFM_RealSLDepn!AD20:AD20))/PTRM_Life!AE20,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD20/Outcomes!AC15-SUM(RFM_RealSLDepn!AD20:AE20))/PTRM_Life!AF20,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD20/Outcomes!AC15-SUM(RFM_RealSLDepn!AD20:AF20))/PTRM_Life!AG20,0)","v":3.4476023973237586},{"$f":"IFERROR((RFM_ORAB!AD20/Outcomes!AC15-SUM(RFM_RealSLDepn!AD20:AG20))/PTRM_Life!AH20,0)","v":3.4476023973237595},{"$f":"IFERROR((RFM_ORAB!AI20/Outcomes!AH15)/PTRM_Life!AI20,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI20/Outcomes!AH15-SUM(RFM_RealSLDepn!AI20:AI20))/PTRM_Life!AJ20,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI20/Outcomes!AH15-SUM(RFM_RealSLDepn!AI20:AJ20))/PTRM_Life!AK20,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI20/Outcomes!AH15-SUM(RFM_RealSLDepn!AI20:AK20))/PTRM_Life!AL20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI20/Outcomes!AH15-SUM(RFM_RealSLDepn!AI20:AL20))/PTRM_Life!AM20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN20/Outcomes!AM15)/PTRM_Life!AN20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN20/Outcomes!AM15-SUM(RFM_RealSLDepn!AN20:AN20))/PTRM_Life!AO20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN20/Outcomes!AM15-SUM(RFM_RealSLDepn!AN20:AO20))/PTRM_Life!AP20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN20/Outcomes!AM15-SUM(RFM_RealSLDepn!AN20:AP20))/PTRM_Life!AQ20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN20/Outcomes!AM15-SUM(RFM_RealSLDepn!AN20:AQ20))/PTRM_Life!AR20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS20/Outcomes!AR15)/PTRM_Life!AS20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS20/Outcomes!AR15-SUM(RFM_RealSLDepn!AS20:AS20))/PTRM_Life!AT20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS20/Outcomes!AR15-SUM(RFM_RealSLDepn!AS20:AT20))/PTRM_Life!AU20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS20/Outcomes!AR15-SUM(RFM_RealSLDepn!AS20:AU20))/PTRM_Life!AV20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS20/Outcomes!AR15-SUM(RFM_RealSLDepn!AS20:AV20))/PTRM_Life!AW20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX20/Outcomes!AW15)/PTRM_Life!AX20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX20/Outcomes!AW15-SUM(RFM_RealSLDepn!AX20:AX20))/PTRM_Life!AY20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX20/Outcomes!AW15-SUM(RFM_RealSLDepn!AX20:AY20))/PTRM_Life!AZ20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX20/Outcomes!AW15-SUM(RFM_RealSLDepn!AX20:AZ20))/PTRM_Life!BA20,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX20/Outcomes!AW15-SUM(RFM_RealSLDepn!AX20:BA20))/PTRM_Life!BB20,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E21:BB21)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I21/RFM_NomCapex!H15)/PTRM_Life!I21,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J21/Outcomes!I15)/PTRM_Life!J21,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J21/Outcomes!I15-SUM(RFM_RealSLDepn!J21:J21))/PTRM_Life!K21,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J21/Outcomes!I15-SUM(RFM_RealSLDepn!J21:K21))/PTRM_Life!L21,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J21/Outcomes!I15-SUM(RFM_RealSLDepn!J21:L21))/PTRM_Life!M21,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J21/Outcomes!I15-SUM(RFM_RealSLDepn!J21:M21))/PTRM_Life!N21,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!O21/Outcomes!N15)/PTRM_Life!O21,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O21/Outcomes!N15-SUM(RFM_RealSLDepn!O21:O21))/PTRM_Life!P21,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O21/Outcomes!N15-SUM(RFM_RealSLDepn!O21:P21))/PTRM_Life!Q21,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O21/Outcomes!N15-SUM(RFM_RealSLDepn!O21:Q21))/PTRM_Life!R21,0)","v":3.4482234911202476},{"$f":"IFERROR((RFM_ORAB!O21/Outcomes!N15-SUM(RFM_RealSLDepn!O21:R21))/PTRM_Life!S21,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!T21/Outcomes!S15)/PTRM_Life!T21,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T21/Outcomes!S15-SUM(RFM_RealSLDepn!T21:T21))/PTRM_Life!U21,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T21/Outcomes!S15-SUM(RFM_RealSLDepn!T21:U21))/PTRM_Life!V21,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T21/Outcomes!S15-SUM(RFM_RealSLDepn!T21:V21))/PTRM_Life!W21,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T21/Outcomes!S15-SUM(RFM_RealSLDepn!T21:W21))/PTRM_Life!X21,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!Y21/Outcomes!X15)/PTRM_Life!Y21,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y21/Outcomes!X15-SUM(RFM_RealSLDepn!Y21:Y21))/PTRM_Life!Z21,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y21/Outcomes!X15-SUM(RFM_RealSLDepn!Y21:Z21))/PTRM_Life!AA21,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y21/Outcomes!X15-SUM(RFM_RealSLDepn!Y21:AA21))/PTRM_Life!AB21,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y21/Outcomes!X15-SUM(RFM_RealSLDepn!Y21:AB21))/PTRM_Life!AC21,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!AD21/Outcomes!AC15)/PTRM_Life!AD21,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!AD21/Outcomes!AC15-SUM(RFM_RealSLDepn!AD21:AD21))/PTRM_Life!AE21,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!AD21/Outcomes!AC15-SUM(RFM_RealSLDepn!AD21:AE21))/PTRM_Life!AF21,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AD21/Outcomes!AC15-SUM(RFM_RealSLDepn!AD21:AF21))/PTRM_Life!AG21,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AD21/Outcomes!AC15-SUM(RFM_RealSLDepn!AD21:AG21))/PTRM_Life!AH21,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AI21/Outcomes!AH15)/PTRM_Life!AI21,0)","v":3.4482234911202481},{"$f":"IFERROR((RFM_ORAB!AI21/Outcomes!AH15-SUM(RFM_RealSLDepn!AI21:AI21))/PTRM_Life!AJ21,0)","v":3.4482234911202476},{"$f":"IFERROR((RFM_ORAB!AI21/Outcomes!AH15-SUM(RFM_RealSLDepn!AI21:AJ21))/PTRM_Life!AK21,0)","v":3.4482234911202481},{"$f":"IFERROR((RFM_ORAB!AI21/Outcomes!AH15-SUM(RFM_RealSLDepn!AI21:AK21))/PTRM_Life!AL21,0)","v":3.448223491120249},{"$f":"IFERROR((RFM_ORAB!AI21/Outcomes!AH15-SUM(RFM_RealSLDepn!AI21:AL21))/PTRM_Life!AM21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN21/Outcomes!AM15)/PTRM_Life!AN21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN21/Outcomes!AM15-SUM(RFM_RealSLDepn!AN21:AN21))/PTRM_Life!AO21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN21/Outcomes!AM15-SUM(RFM_RealSLDepn!AN21:AO21))/PTRM_Life!AP21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN21/Outcomes!AM15-SUM(RFM_RealSLDepn!AN21:AP21))/PTRM_Life!AQ21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN21/Outcomes!AM15-SUM(RFM_RealSLDepn!AN21:AQ21))/PTRM_Life!AR21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS21/Outcomes!AR15)/PTRM_Life!AS21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS21/Outcomes!AR15-SUM(RFM_RealSLDepn!AS21:AS21))/PTRM_Life!AT21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS21/Outcomes!AR15-SUM(RFM_RealSLDepn!AS21:AT21))/PTRM_Life!AU21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS21/Outcomes!AR15-SUM(RFM_RealSLDepn!AS21:AU21))/PTRM_Life!AV21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS21/Outcomes!AR15-SUM(RFM_RealSLDepn!AS21:AV21))/PTRM_Life!AW21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX21/Outcomes!AW15)/PTRM_Life!AX21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX21/Outcomes!AW15-SUM(RFM_RealSLDepn!AX21:AX21))/PTRM_Life!AY21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX21/Outcomes!AW15-SUM(RFM_RealSLDepn!AX21:AY21))/PTRM_Life!AZ21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX21/Outcomes!AW15-SUM(RFM_RealSLDepn!AX21:AZ21))/PTRM_Life!BA21,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX21/Outcomes!AW15-SUM(RFM_RealSLDepn!AX21:BA21))/PTRM_Life!BB21,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E22:BB22)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J22/Outcomes!I15)/PTRM_Life!J22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J22/Outcomes!I15-SUM(RFM_RealSLDepn!J22:J22))/PTRM_Life!K22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J22/Outcomes!I15-SUM(RFM_RealSLDepn!J22:K22))/PTRM_Life!L22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!J22/Outcomes!I15-SUM(RFM_RealSLDepn!J22:L22))/PTRM_Life!M22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J22/Outcomes!I15-SUM(RFM_RealSLDepn!J22:M22))/PTRM_Life!N22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O22/Outcomes!N15)/PTRM_Life!O22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O22/Outcomes!N15-SUM(RFM_RealSLDepn!O22:O22))/PTRM_Life!P22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O22/Outcomes!N15-SUM(RFM_RealSLDepn!O22:P22))/PTRM_Life!Q22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!O22/Outcomes!N15-SUM(RFM_RealSLDepn!O22:Q22))/PTRM_Life!R22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O22/Outcomes!N15-SUM(RFM_RealSLDepn!O22:R22))/PTRM_Life!S22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!T22/Outcomes!S15)/PTRM_Life!T22,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T22/Outcomes!S15-SUM(RFM_RealSLDepn!T22:T22))/PTRM_Life!U22,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T22/Outcomes!S15-SUM(RFM_RealSLDepn!T22:U22))/PTRM_Life!V22,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T22/Outcomes!S15-SUM(RFM_RealSLDepn!T22:V22))/PTRM_Life!W22,0)","v":3.4479163006089055},{"$f":"IFERROR((RFM_ORAB!T22/Outcomes!S15-SUM(RFM_RealSLDepn!T22:W22))/PTRM_Life!X22,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!Y22/Outcomes!X15)/PTRM_Life!Y22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y22/Outcomes!X15-SUM(RFM_RealSLDepn!Y22:Y22))/PTRM_Life!Z22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!Y22/Outcomes!X15-SUM(RFM_RealSLDepn!Y22:Z22))/PTRM_Life!AA22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y22/Outcomes!X15-SUM(RFM_RealSLDepn!Y22:AA22))/PTRM_Life!AB22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y22/Outcomes!X15-SUM(RFM_RealSLDepn!Y22:AB22))/PTRM_Life!AC22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AD22/Outcomes!AC15)/PTRM_Life!AD22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD22/Outcomes!AC15-SUM(RFM_RealSLDepn!AD22:AD22))/PTRM_Life!AE22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AD22/Outcomes!AC15-SUM(RFM_RealSLDepn!AD22:AE22))/PTRM_Life!AF22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD22/Outcomes!AC15-SUM(RFM_RealSLDepn!AD22:AF22))/PTRM_Life!AG22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD22/Outcomes!AC15-SUM(RFM_RealSLDepn!AD22:AG22))/PTRM_Life!AH22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI22/Outcomes!AH15)/PTRM_Life!AI22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI22/Outcomes!AH15-SUM(RFM_RealSLDepn!AI22:AI22))/PTRM_Life!AJ22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI22/Outcomes!AH15-SUM(RFM_RealSLDepn!AI22:AJ22))/PTRM_Life!AK22,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI22/Outcomes!AH15-SUM(RFM_RealSLDepn!AI22:AK22))/PTRM_Life!AL22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AI22/Outcomes!AH15-SUM(RFM_RealSLDepn!AI22:AL22))/PTRM_Life!AM22,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AN22/Outcomes!AM15)/PTRM_Life!AN22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN22/Outcomes!AM15-SUM(RFM_RealSLDepn!AN22:AN22))/PTRM_Life!AO22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN22/Outcomes!AM15-SUM(RFM_RealSLDepn!AN22:AO22))/PTRM_Life!AP22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN22/Outcomes!AM15-SUM(RFM_RealSLDepn!AN22:AP22))/PTRM_Life!AQ22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN22/Outcomes!AM15-SUM(RFM_RealSLDepn!AN22:AQ22))/PTRM_Life!AR22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS22/Outcomes!AR15)/PTRM_Life!AS22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS22/Outcomes!AR15-SUM(RFM_RealSLDepn!AS22:AS22))/PTRM_Life!AT22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS22/Outcomes!AR15-SUM(RFM_RealSLDepn!AS22:AT22))/PTRM_Life!AU22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS22/Outcomes!AR15-SUM(RFM_RealSLDepn!AS22:AU22))/PTRM_Life!AV22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS22/Outcomes!AR15-SUM(RFM_RealSLDepn!AS22:AV22))/PTRM_Life!AW22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX22/Outcomes!AW15)/PTRM_Life!AX22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX22/Outcomes!AW15-SUM(RFM_RealSLDepn!AX22:AX22))/PTRM_Life!AY22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX22/Outcomes!AW15-SUM(RFM_RealSLDepn!AX22:AY22))/PTRM_Life!AZ22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX22/Outcomes!AW15-SUM(RFM_RealSLDepn!AX22:AZ22))/PTRM_Life!BA22,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX22/Outcomes!AW15-SUM(RFM_RealSLDepn!AX22:BA22))/PTRM_Life!BB22,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E23:BB23)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K23/(RFM_NomCapex!J15/RFM_NomCapex!I15)/Outcomes!I15)/PTRM_Life!K23,0)","v":3.4903925668288074},{"$f":"IFERROR(((RFM_ORAB!K23/(RFM_NomCapex!J15/RFM_NomCapex!I15)/Outcomes!I15)-SUM(RFM_RealSLDepn!K23:K23))/PTRM_Life!L23,0)","v":3.4903925668288074},{"$f":"IFERROR(((RFM_ORAB!K23/(RFM_NomCapex!J15/RFM_NomCapex!I15)/Outcomes!I15)-SUM(RFM_RealSLDepn!K23:L23))/PTRM_Life!M23,0)","v":3.4903925668288069},{"$f":"IFERROR(((RFM_ORAB!K23/(RFM_NomCapex!J15/RFM_NomCapex!I15)/Outcomes!I15)-SUM(RFM_RealSLDepn!K23:M23))/PTRM_Life!N23,0)","v":3.4903925668288074},{"$f":"IFERROR((RFM_ORAB!O23/Outcomes!N15)/PTRM_Life!O23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!O23/Outcomes!N15-SUM(RFM_RealSLDepn!O23:O23))/PTRM_Life!P23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!O23/Outcomes!N15-SUM(RFM_RealSLDepn!O23:P23))/PTRM_Life!Q23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!O23/Outcomes!N15-SUM(RFM_RealSLDepn!O23:Q23))/PTRM_Life!R23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!O23/Outcomes!N15-SUM(RFM_RealSLDepn!O23:R23))/PTRM_Life!S23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T23/Outcomes!S15)/PTRM_Life!T23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T23/Outcomes!S15-SUM(RFM_RealSLDepn!T23:T23))/PTRM_Life!U23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!T23/Outcomes!S15-SUM(RFM_RealSLDepn!T23:U23))/PTRM_Life!V23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T23/Outcomes!S15-SUM(RFM_RealSLDepn!T23:V23))/PTRM_Life!W23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T23/Outcomes!S15-SUM(RFM_RealSLDepn!T23:W23))/PTRM_Life!X23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!Y23/Outcomes!X15)/PTRM_Life!Y23,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y23/Outcomes!X15-SUM(RFM_RealSLDepn!Y23:Y23))/PTRM_Life!Z23,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y23/Outcomes!X15-SUM(RFM_RealSLDepn!Y23:Z23))/PTRM_Life!AA23,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y23/Outcomes!X15-SUM(RFM_RealSLDepn!Y23:AA23))/PTRM_Life!AB23,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y23/Outcomes!X15-SUM(RFM_RealSLDepn!Y23:AB23))/PTRM_Life!AC23,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!AD23/Outcomes!AC15)/PTRM_Life!AD23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD23/Outcomes!AC15-SUM(RFM_RealSLDepn!AD23:AD23))/PTRM_Life!AE23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD23/Outcomes!AC15-SUM(RFM_RealSLDepn!AD23:AE23))/PTRM_Life!AF23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD23/Outcomes!AC15-SUM(RFM_RealSLDepn!AD23:AF23))/PTRM_Life!AG23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD23/Outcomes!AC15-SUM(RFM_RealSLDepn!AD23:AG23))/PTRM_Life!AH23,0)","v":3.4903925668288087},{"$f":"IFERROR((RFM_ORAB!AI23/Outcomes!AH15)/PTRM_Life!AI23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI23/Outcomes!AH15-SUM(RFM_RealSLDepn!AI23:AI23))/PTRM_Life!AJ23,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AI23/Outcomes!AH15-SUM(RFM_RealSLDepn!AI23:AJ23))/PTRM_Life!AK23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI23/Outcomes!AH15-SUM(RFM_RealSLDepn!AI23:AK23))/PTRM_Life!AL23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI23/Outcomes!AH15-SUM(RFM_RealSLDepn!AI23:AL23))/PTRM_Life!AM23,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AN23/Outcomes!AM15)/PTRM_Life!AN23,0)","v":3.4903925668288052},{"$f":"IFERROR((RFM_ORAB!AN23/Outcomes!AM15-SUM(RFM_RealSLDepn!AN23:AN23))/PTRM_Life!AO23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN23/Outcomes!AM15-SUM(RFM_RealSLDepn!AN23:AO23))/PTRM_Life!AP23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN23/Outcomes!AM15-SUM(RFM_RealSLDepn!AN23:AP23))/PTRM_Life!AQ23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN23/Outcomes!AM15-SUM(RFM_RealSLDepn!AN23:AQ23))/PTRM_Life!AR23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS23/Outcomes!AR15)/PTRM_Life!AS23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS23/Outcomes!AR15-SUM(RFM_RealSLDepn!AS23:AS23))/PTRM_Life!AT23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS23/Outcomes!AR15-SUM(RFM_RealSLDepn!AS23:AT23))/PTRM_Life!AU23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS23/Outcomes!AR15-SUM(RFM_RealSLDepn!AS23:AU23))/PTRM_Life!AV23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS23/Outcomes!AR15-SUM(RFM_RealSLDepn!AS23:AV23))/PTRM_Life!AW23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX23/Outcomes!AW15)/PTRM_Life!AX23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX23/Outcomes!AW15-SUM(RFM_RealSLDepn!AX23:AX23))/PTRM_Life!AY23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX23/Outcomes!AW15-SUM(RFM_RealSLDepn!AX23:AY23))/PTRM_Life!AZ23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX23/Outcomes!AW15-SUM(RFM_RealSLDepn!AX23:AZ23))/PTRM_Life!BA23,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX23/Outcomes!AW15-SUM(RFM_RealSLDepn!AX23:BA23))/PTRM_Life!BB23,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E24:BB24)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L24/(RFM_NomCapex!K15/RFM_NomCapex!I15)/Outcomes!I15)/PTRM_Life!L24,0)","v":3.4727580346027618},{"$f":"IFERROR(((RFM_ORAB!L24/(RFM_NomCapex!K15/RFM_NomCapex!I15)/Outcomes!I15)-SUM(RFM_RealSLDepn!L24:L24))/PTRM_Life!M24,0)","v":3.4727580346027618},{"$f":"IFERROR(((RFM_ORAB!L24/(RFM_NomCapex!K15/RFM_NomCapex!I15)/Outcomes!I15)-SUM(RFM_RealSLDepn!L24:M24))/PTRM_Life!N24,0)","v":3.4727580346027618},{"$f":"IFERROR((RFM_ORAB!O24/Outcomes!N15)/PTRM_Life!O24,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O24/Outcomes!N15-SUM(RFM_RealSLDepn!O24:O24))/PTRM_Life!P24,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O24/Outcomes!N15-SUM(RFM_RealSLDepn!O24:P24))/PTRM_Life!Q24,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O24/Outcomes!N15-SUM(RFM_RealSLDepn!O24:Q24))/PTRM_Life!R24,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O24/Outcomes!N15-SUM(RFM_RealSLDepn!O24:R24))/PTRM_Life!S24,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!T24/Outcomes!S15)/PTRM_Life!T24,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!T24/Outcomes!S15-SUM(RFM_RealSLDepn!T24:T24))/PTRM_Life!U24,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T24/Outcomes!S15-SUM(RFM_RealSLDepn!T24:U24))/PTRM_Life!V24,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T24/Outcomes!S15-SUM(RFM_RealSLDepn!T24:V24))/PTRM_Life!W24,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T24/Outcomes!S15-SUM(RFM_RealSLDepn!T24:W24))/PTRM_Life!X24,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!Y24/Outcomes!X15)/PTRM_Life!Y24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y24/Outcomes!X15-SUM(RFM_RealSLDepn!Y24:Y24))/PTRM_Life!Z24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y24/Outcomes!X15-SUM(RFM_RealSLDepn!Y24:Z24))/PTRM_Life!AA24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y24/Outcomes!X15-SUM(RFM_RealSLDepn!Y24:AA24))/PTRM_Life!AB24,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!Y24/Outcomes!X15-SUM(RFM_RealSLDepn!Y24:AB24))/PTRM_Life!AC24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD24/Outcomes!AC15)/PTRM_Life!AD24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD24/Outcomes!AC15-SUM(RFM_RealSLDepn!AD24:AD24))/PTRM_Life!AE24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD24/Outcomes!AC15-SUM(RFM_RealSLDepn!AD24:AE24))/PTRM_Life!AF24,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AD24/Outcomes!AC15-SUM(RFM_RealSLDepn!AD24:AF24))/PTRM_Life!AG24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD24/Outcomes!AC15-SUM(RFM_RealSLDepn!AD24:AG24))/PTRM_Life!AH24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AI24/Outcomes!AH15)/PTRM_Life!AI24,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI24/Outcomes!AH15-SUM(RFM_RealSLDepn!AI24:AI24))/PTRM_Life!AJ24,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AI24/Outcomes!AH15-SUM(RFM_RealSLDepn!AI24:AJ24))/PTRM_Life!AK24,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI24/Outcomes!AH15-SUM(RFM_RealSLDepn!AI24:AK24))/PTRM_Life!AL24,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI24/Outcomes!AH15-SUM(RFM_RealSLDepn!AI24:AL24))/PTRM_Life!AM24,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AN24/Outcomes!AM15)/PTRM_Life!AN24,0)","v":3.4727580346027658},{"$f":"IFERROR((RFM_ORAB!AN24/Outcomes!AM15-SUM(RFM_RealSLDepn!AN24:AN24))/PTRM_Life!AO24,0)","v":3.4727580346027658},{"$f":"IFERROR((RFM_ORAB!AN24/Outcomes!AM15-SUM(RFM_RealSLDepn!AN24:AO24))/PTRM_Life!AP24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN24/Outcomes!AM15-SUM(RFM_RealSLDepn!AN24:AP24))/PTRM_Life!AQ24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN24/Outcomes!AM15-SUM(RFM_RealSLDepn!AN24:AQ24))/PTRM_Life!AR24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS24/Outcomes!AR15)/PTRM_Life!AS24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS24/Outcomes!AR15-SUM(RFM_RealSLDepn!AS24:AS24))/PTRM_Life!AT24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS24/Outcomes!AR15-SUM(RFM_RealSLDepn!AS24:AT24))/PTRM_Life!AU24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS24/Outcomes!AR15-SUM(RFM_RealSLDepn!AS24:AU24))/PTRM_Life!AV24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS24/Outcomes!AR15-SUM(RFM_RealSLDepn!AS24:AV24))/PTRM_Life!AW24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX24/Outcomes!AW15)/PTRM_Life!AX24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX24/Outcomes!AW15-SUM(RFM_RealSLDepn!AX24:AX24))/PTRM_Life!AY24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX24/Outcomes!AW15-SUM(RFM_RealSLDepn!AX24:AY24))/PTRM_Life!AZ24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX24/Outcomes!AW15-SUM(RFM_RealSLDepn!AX24:AZ24))/PTRM_Life!BA24,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX24/Outcomes!AW15-SUM(RFM_RealSLDepn!AX24:BA24))/PTRM_Life!BB24,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E25:BB25)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M25/(RFM_NomCapex!L15/RFM_NomCapex!I15)/Outcomes!I15)/PTRM_Life!M25,0)","v":3.5129107296162356},{"$f":"IFERROR((RFM_ORAB!M25/(RFM_NomCapex!L15/RFM_NomCapex!I15)/Outcomes!I15-SUM(RFM_RealSLDepn!M25:M25))/PTRM_Life!N25,0)","v":3.5129107296162356},{"$f":"IFERROR((RFM_ORAB!O25/Outcomes!N15)/PTRM_Life!O25,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O25/Outcomes!N15-SUM(RFM_RealSLDepn!O25:O25))/PTRM_Life!P25,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O25/Outcomes!N15-SUM(RFM_RealSLDepn!O25:P25))/PTRM_Life!Q25,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O25/Outcomes!N15-SUM(RFM_RealSLDepn!O25:Q25))/PTRM_Life!R25,0)","v":3.5129107296162352},{"$f":"IFERROR((RFM_ORAB!O25/Outcomes!N15-SUM(RFM_RealSLDepn!O25:R25))/PTRM_Life!S25,0)","v":3.5129107296162352},{"$f":"IFERROR((RFM_ORAB!T25/Outcomes!S15)/PTRM_Life!T25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!T25/Outcomes!S15-SUM(RFM_RealSLDepn!T25:T25))/PTRM_Life!U25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!T25/Outcomes!S15-SUM(RFM_RealSLDepn!T25:U25))/PTRM_Life!V25,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!T25/Outcomes!S15-SUM(RFM_RealSLDepn!T25:V25))/PTRM_Life!W25,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!T25/Outcomes!S15-SUM(RFM_RealSLDepn!T25:W25))/PTRM_Life!X25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y25/Outcomes!X15)/PTRM_Life!Y25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y25/Outcomes!X15-SUM(RFM_RealSLDepn!Y25:Y25))/PTRM_Life!Z25,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!Y25/Outcomes!X15-SUM(RFM_RealSLDepn!Y25:Z25))/PTRM_Life!AA25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y25/Outcomes!X15-SUM(RFM_RealSLDepn!Y25:AA25))/PTRM_Life!AB25,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!Y25/Outcomes!X15-SUM(RFM_RealSLDepn!Y25:AB25))/PTRM_Life!AC25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD25/Outcomes!AC15)/PTRM_Life!AD25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD25/Outcomes!AC15-SUM(RFM_RealSLDepn!AD25:AD25))/PTRM_Life!AE25,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!AD25/Outcomes!AC15-SUM(RFM_RealSLDepn!AD25:AE25))/PTRM_Life!AF25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD25/Outcomes!AC15-SUM(RFM_RealSLDepn!AD25:AF25))/PTRM_Life!AG25,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!AD25/Outcomes!AC15-SUM(RFM_RealSLDepn!AD25:AG25))/PTRM_Life!AH25,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AI25/Outcomes!AH15)/PTRM_Life!AI25,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI25/Outcomes!AH15-SUM(RFM_RealSLDepn!AI25:AI25))/PTRM_Life!AJ25,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI25/Outcomes!AH15-SUM(RFM_RealSLDepn!AI25:AJ25))/PTRM_Life!AK25,0)","v":3.5129107296162325},{"$f":"IFERROR((RFM_ORAB!AI25/Outcomes!AH15-SUM(RFM_RealSLDepn!AI25:AK25))/PTRM_Life!AL25,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI25/Outcomes!AH15-SUM(RFM_RealSLDepn!AI25:AL25))/PTRM_Life!AM25,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AN25/Outcomes!AM15)/PTRM_Life!AN25,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN25/Outcomes!AM15-SUM(RFM_RealSLDepn!AN25:AN25))/PTRM_Life!AO25,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN25/Outcomes!AM15-SUM(RFM_RealSLDepn!AN25:AO25))/PTRM_Life!AP25,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN25/Outcomes!AM15-SUM(RFM_RealSLDepn!AN25:AP25))/PTRM_Life!AQ25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN25/Outcomes!AM15-SUM(RFM_RealSLDepn!AN25:AQ25))/PTRM_Life!AR25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS25/Outcomes!AR15)/PTRM_Life!AS25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS25/Outcomes!AR15-SUM(RFM_RealSLDepn!AS25:AS25))/PTRM_Life!AT25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS25/Outcomes!AR15-SUM(RFM_RealSLDepn!AS25:AT25))/PTRM_Life!AU25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS25/Outcomes!AR15-SUM(RFM_RealSLDepn!AS25:AU25))/PTRM_Life!AV25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS25/Outcomes!AR15-SUM(RFM_RealSLDepn!AS25:AV25))/PTRM_Life!AW25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX25/Outcomes!AW15)/PTRM_Life!AX25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX25/Outcomes!AW15-SUM(RFM_RealSLDepn!AX25:AX25))/PTRM_Life!AY25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX25/Outcomes!AW15-SUM(RFM_RealSLDepn!AX25:AY25))/PTRM_Life!AZ25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX25/Outcomes!AW15-SUM(RFM_RealSLDepn!AX25:AZ25))/PTRM_Life!BA25,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX25/Outcomes!AW15-SUM(RFM_RealSLDepn!AX25:BA25))/PTRM_Life!BB25,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E26:BB26)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N26/(RFM_NomCapex!M15/RFM_NomCapex!I15)/Outcomes!I15)/PTRM_Life!N26,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!O26/Outcomes!N15)/PTRM_Life!O26,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O26/Outcomes!N15-SUM(RFM_RealSLDepn!O26:O26))/PTRM_Life!P26,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O26/Outcomes!N15-SUM(RFM_RealSLDepn!O26:P26))/PTRM_Life!Q26,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O26/Outcomes!N15-SUM(RFM_RealSLDepn!O26:Q26))/PTRM_Life!R26,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!O26/Outcomes!N15-SUM(RFM_RealSLDepn!O26:R26))/PTRM_Life!S26,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!T26/Outcomes!S15)/PTRM_Life!T26,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T26/Outcomes!S15-SUM(RFM_RealSLDepn!T26:T26))/PTRM_Life!U26,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!T26/Outcomes!S15-SUM(RFM_RealSLDepn!T26:U26))/PTRM_Life!V26,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T26/Outcomes!S15-SUM(RFM_RealSLDepn!T26:V26))/PTRM_Life!W26,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T26/Outcomes!S15-SUM(RFM_RealSLDepn!T26:W26))/PTRM_Life!X26,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y26/Outcomes!X15)/PTRM_Life!Y26,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y26/Outcomes!X15-SUM(RFM_RealSLDepn!Y26:Y26))/PTRM_Life!Z26,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y26/Outcomes!X15-SUM(RFM_RealSLDepn!Y26:Z26))/PTRM_Life!AA26,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y26/Outcomes!X15-SUM(RFM_RealSLDepn!Y26:AA26))/PTRM_Life!AB26,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y26/Outcomes!X15-SUM(RFM_RealSLDepn!Y26:AB26))/PTRM_Life!AC26,0)","v":3.4436752936512485},{"$f":"IFERROR((RFM_ORAB!AD26/Outcomes!AC15)/PTRM_Life!AD26,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD26/Outcomes!AC15-SUM(RFM_RealSLDepn!AD26:AD26))/PTRM_Life!AE26,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD26/Outcomes!AC15-SUM(RFM_RealSLDepn!AD26:AE26))/PTRM_Life!AF26,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AD26/Outcomes!AC15-SUM(RFM_RealSLDepn!AD26:AF26))/PTRM_Life!AG26,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD26/Outcomes!AC15-SUM(RFM_RealSLDepn!AD26:AG26))/PTRM_Life!AH26,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AI26/Outcomes!AH15)/PTRM_Life!AI26,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AI26/Outcomes!AH15-SUM(RFM_RealSLDepn!AI26:AI26))/PTRM_Life!AJ26,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AI26/Outcomes!AH15-SUM(RFM_RealSLDepn!AI26:AJ26))/PTRM_Life!AK26,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AI26/Outcomes!AH15-SUM(RFM_RealSLDepn!AI26:AK26))/PTRM_Life!AL26,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AI26/Outcomes!AH15-SUM(RFM_RealSLDepn!AI26:AL26))/PTRM_Life!AM26,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AN26/Outcomes!AM15)/PTRM_Life!AN26,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN26/Outcomes!AM15-SUM(RFM_RealSLDepn!AN26:AN26))/PTRM_Life!AO26,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN26/Outcomes!AM15-SUM(RFM_RealSLDepn!AN26:AO26))/PTRM_Life!AP26,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN26/Outcomes!AM15-SUM(RFM_RealSLDepn!AN26:AP26))/PTRM_Life!AQ26,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN26/Outcomes!AM15-SUM(RFM_RealSLDepn!AN26:AQ26))/PTRM_Life!AR26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS26/Outcomes!AR15)/PTRM_Life!AS26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS26/Outcomes!AR15-SUM(RFM_RealSLDepn!AS26:AS26))/PTRM_Life!AT26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS26/Outcomes!AR15-SUM(RFM_RealSLDepn!AS26:AT26))/PTRM_Life!AU26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS26/Outcomes!AR15-SUM(RFM_RealSLDepn!AS26:AU26))/PTRM_Life!AV26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS26/Outcomes!AR15-SUM(RFM_RealSLDepn!AS26:AV26))/PTRM_Life!AW26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX26/Outcomes!AW15)/PTRM_Life!AX26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX26/Outcomes!AW15-SUM(RFM_RealSLDepn!AX26:AX26))/PTRM_Life!AY26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX26/Outcomes!AW15-SUM(RFM_RealSLDepn!AX26:AY26))/PTRM_Life!AZ26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX26/Outcomes!AW15-SUM(RFM_RealSLDepn!AX26:AZ26))/PTRM_Life!BA26,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX26/Outcomes!AW15-SUM(RFM_RealSLDepn!AX26:BA26))/PTRM_Life!BB26,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E27:BB27)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O27/Outcomes!N15)/PTRM_Life!O27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O27/Outcomes!N15-SUM(RFM_RealSLDepn!O27:O27))/PTRM_Life!P27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O27/Outcomes!N15-SUM(RFM_RealSLDepn!O27:P27))/PTRM_Life!Q27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O27/Outcomes!N15-SUM(RFM_RealSLDepn!O27:Q27))/PTRM_Life!R27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O27/Outcomes!N15-SUM(RFM_RealSLDepn!O27:R27))/PTRM_Life!S27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T27/Outcomes!S15)/PTRM_Life!T27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T27/Outcomes!S15-SUM(RFM_RealSLDepn!T27:T27))/PTRM_Life!U27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T27/Outcomes!S15-SUM(RFM_RealSLDepn!T27:U27))/PTRM_Life!V27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T27/Outcomes!S15-SUM(RFM_RealSLDepn!T27:V27))/PTRM_Life!W27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T27/Outcomes!S15-SUM(RFM_RealSLDepn!T27:W27))/PTRM_Life!X27,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!Y27/Outcomes!X15)/PTRM_Life!Y27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y27/Outcomes!X15-SUM(RFM_RealSLDepn!Y27:Y27))/PTRM_Life!Z27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y27/Outcomes!X15-SUM(RFM_RealSLDepn!Y27:Z27))/PTRM_Life!AA27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y27/Outcomes!X15-SUM(RFM_RealSLDepn!Y27:AA27))/PTRM_Life!AB27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y27/Outcomes!X15-SUM(RFM_RealSLDepn!Y27:AB27))/PTRM_Life!AC27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD27/Outcomes!AC15)/PTRM_Life!AD27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD27/Outcomes!AC15-SUM(RFM_RealSLDepn!AD27:AD27))/PTRM_Life!AE27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD27/Outcomes!AC15-SUM(RFM_RealSLDepn!AD27:AE27))/PTRM_Life!AF27,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD27/Outcomes!AC15-SUM(RFM_RealSLDepn!AD27:AF27))/PTRM_Life!AG27,0)","v":3.4083170943862497},{"$f":"IFERROR((RFM_ORAB!AD27/Outcomes!AC15-SUM(RFM_RealSLDepn!AD27:AG27))/PTRM_Life!AH27,0)","v":3.4083170943862489},{"$f":"IFERROR((RFM_ORAB!AI27/Outcomes!AH15)/PTRM_Life!AI27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI27/Outcomes!AH15-SUM(RFM_RealSLDepn!AI27:AI27))/PTRM_Life!AJ27,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AI27/Outcomes!AH15-SUM(RFM_RealSLDepn!AI27:AJ27))/PTRM_Life!AK27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI27/Outcomes!AH15-SUM(RFM_RealSLDepn!AI27:AK27))/PTRM_Life!AL27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI27/Outcomes!AH15-SUM(RFM_RealSLDepn!AI27:AL27))/PTRM_Life!AM27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN27/Outcomes!AM15)/PTRM_Life!AN27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN27/Outcomes!AM15-SUM(RFM_RealSLDepn!AN27:AN27))/PTRM_Life!AO27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN27/Outcomes!AM15-SUM(RFM_RealSLDepn!AN27:AO27))/PTRM_Life!AP27,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN27/Outcomes!AM15-SUM(RFM_RealSLDepn!AN27:AP27))/PTRM_Life!AQ27,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AN27/Outcomes!AM15-SUM(RFM_RealSLDepn!AN27:AQ27))/PTRM_Life!AR27,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AS27/Outcomes!AR15)/PTRM_Life!AS27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS27/Outcomes!AR15-SUM(RFM_RealSLDepn!AS27:AS27))/PTRM_Life!AT27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS27/Outcomes!AR15-SUM(RFM_RealSLDepn!AS27:AT27))/PTRM_Life!AU27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS27/Outcomes!AR15-SUM(RFM_RealSLDepn!AS27:AU27))/PTRM_Life!AV27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS27/Outcomes!AR15-SUM(RFM_RealSLDepn!AS27:AV27))/PTRM_Life!AW27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX27/Outcomes!AW15)/PTRM_Life!AX27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX27/Outcomes!AW15-SUM(RFM_RealSLDepn!AX27:AX27))/PTRM_Life!AY27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX27/Outcomes!AW15-SUM(RFM_RealSLDepn!AX27:AY27))/PTRM_Life!AZ27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX27/Outcomes!AW15-SUM(RFM_RealSLDepn!AX27:AZ27))/PTRM_Life!BA27,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX27/Outcomes!AW15-SUM(RFM_RealSLDepn!AX27:BA27))/PTRM_Life!BB27,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973905,51.9021932415828,55.39258580841161,58.865343843014379,62.37825457263061,65.821929866281863,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668126,69.230246960668126,{"$f":"SUM(T17:T27)","v":69.230246960668111},{"$f":"SUM(U17:U27)","v":69.230246960668111},{"$f":"SUM(V17:V27)","v":69.230246960668111},{"$f":"SUM(W17:W27)","v":69.230246960668111},{"$f":"SUM(X17:X27)","v":69.230246960668111},{"$f":"SUM(Y17:Y27)","v":69.230246960668111},69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,34.607057598984809,31.170804728303281,27.671795908138215,24.224193510814459,20.77597001969421,17.328053719085304,13.8376611522565,10.364903117653734,6.8519923880375018,3.4083170943862502,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(S33*(1+T32),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E35:BB35)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((RFM_ORAB!E35/RFM_NomCapex!D33)/PTRM_Life!E35,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E35/RFM_NomCapex!D33-SUM(RFM_RealSLDepn!E35:E35))/PTRM_Life!F35,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E35/RFM_NomCapex!D33-SUM(RFM_RealSLDepn!E35:F35))/PTRM_Life!G35,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E35/RFM_NomCapex!D33-SUM(RFM_RealSLDepn!E35:G35))/PTRM_Life!H35,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E35/RFM_NomCapex!D33-SUM(RFM_RealSLDepn!E35:H35))/PTRM_Life!I35,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J35/Outcomes!I48)/PTRM_Life!J35,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J35/Outcomes!I48-SUM(RFM_RealSLDepn!J35:J35))/PTRM_Life!K35,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J35/Outcomes!I48-SUM(RFM_RealSLDepn!J35:K35))/PTRM_Life!L35,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J35/Outcomes!I48-SUM(RFM_RealSLDepn!J35:L35))/PTRM_Life!M35,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J35/Outcomes!I48-SUM(RFM_RealSLDepn!J35:M35))/PTRM_Life!N35,0)","v":34.596201772429836},{"$f":"IFERROR((RFM_ORAB!O35/Outcomes!N48)/PTRM_Life!O35,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O35/Outcomes!N48-SUM(RFM_RealSLDepn!O35:O35))/PTRM_Life!P35,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O35/Outcomes!N48-SUM(RFM_RealSLDepn!O35:P35))/PTRM_Life!Q35,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O35/Outcomes!N48-SUM(RFM_RealSLDepn!O35:Q35))/PTRM_Life!R35,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O35/Outcomes!N48-SUM(RFM_RealSLDepn!O35:R35))/PTRM_Life!S35,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!T35/Outcomes!S48)/PTRM_Life!T35,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T35/Outcomes!S48-SUM(RFM_RealSLDepn!T35:T35))/PTRM_Life!U35,0)","v":35.066165090170934},{"$f":"IFERROR((RFM_ORAB!T35/Outcomes!S48-SUM(RFM_RealSLDepn!T35:U35))/PTRM_Life!V35,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T35/Outcomes!S48-SUM(RFM_RealSLDepn!T35:V35))/PTRM_Life!W35,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T35/Outcomes!S48-SUM(RFM_RealSLDepn!T35:W35))/PTRM_Life!X35,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!Y35/Outcomes!X48)/PTRM_Life!Y35,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y35/Outcomes!X48-SUM(RFM_RealSLDepn!Y35:Y35))/PTRM_Life!Z35,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y35/Outcomes!X48-SUM(RFM_RealSLDepn!Y35:Z35))/PTRM_Life!AA35,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y35/Outcomes!X48-SUM(RFM_RealSLDepn!Y35:AA35))/PTRM_Life!AB35,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y35/Outcomes!X48-SUM(RFM_RealSLDepn!Y35:AB35))/PTRM_Life!AC35,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!AD35/Outcomes!AC48)/PTRM_Life!AD35,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD35/Outcomes!AC48-SUM(RFM_RealSLDepn!AD35:AD35))/PTRM_Life!AE35,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD35/Outcomes!AC48-SUM(RFM_RealSLDepn!AD35:AE35))/PTRM_Life!AF35,0)","v":35.038851042538774},{"$f":"IFERROR((RFM_ORAB!AD35/Outcomes!AC48-SUM(RFM_RealSLDepn!AD35:AF35))/PTRM_Life!AG35,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD35/Outcomes!AC48-SUM(RFM_RealSLDepn!AD35:AG35))/PTRM_Life!AH35,0)","v":35.038851042538766},{"$f":"IFERROR((RFM_ORAB!AI35/Outcomes!AH48)/PTRM_Life!AI35,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI35/Outcomes!AH48-SUM(RFM_RealSLDepn!AI35:AI35))/PTRM_Life!AJ35,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI35/Outcomes!AH48-SUM(RFM_RealSLDepn!AI35:AJ35))/PTRM_Life!AK35,0)","v":0.24876972274780115},{"$f":"IFERROR((RFM_ORAB!AI35/Outcomes!AH48-SUM(RFM_RealSLDepn!AI35:AK35))/PTRM_Life!AL35,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI35/Outcomes!AH48-SUM(RFM_RealSLDepn!AI35:AL35))/PTRM_Life!AM35,0)","v":0.24876972274780118},{"$f":"IFERROR((RFM_ORAB!AN35/Outcomes!AM48)/PTRM_Life!AN35,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN35/Outcomes!AM48-SUM(RFM_RealSLDepn!AN35:AN35))/PTRM_Life!AO35,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN35/Outcomes!AM48-SUM(RFM_RealSLDepn!AN35:AO35))/PTRM_Life!AP35,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((RFM_ORAB!AN35/Outcomes!AM48-SUM(RFM_RealSLDepn!AN35:AP35))/PTRM_Life!AQ35,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN35/Outcomes!AM48-SUM(RFM_RealSLDepn!AN35:AQ35))/PTRM_Life!AR35,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((RFM_ORAB!AS35/Outcomes!AR48)/PTRM_Life!AS35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS35/Outcomes!AR48-SUM(RFM_RealSLDepn!AS35:AS35))/PTRM_Life!AT35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS35/Outcomes!AR48-SUM(RFM_RealSLDepn!AS35:AT35))/PTRM_Life!AU35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS35/Outcomes!AR48-SUM(RFM_RealSLDepn!AS35:AU35))/PTRM_Life!AV35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS35/Outcomes!AR48-SUM(RFM_RealSLDepn!AS35:AV35))/PTRM_Life!AW35,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AX35/Outcomes!AW48)/PTRM_Life!AX35,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX35/Outcomes!AW48-SUM(RFM_RealSLDepn!AX35:AX35))/PTRM_Life!AY35,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX35/Outcomes!AW48-SUM(RFM_RealSLDepn!AX35:AY35))/PTRM_Life!AZ35,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX35/Outcomes!AW48-SUM(RFM_RealSLDepn!AX35:AZ35))/PTRM_Life!BA35,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX35/Outcomes!AW48-SUM(RFM_RealSLDepn!AX35:BA35))/PTRM_Life!BB35,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E36:BB36)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73751},null,null,{"$f":"IFERROR((RFM_ORAB!F36/RFM_NomCapex!E33)/PTRM_Life!F36,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F36/RFM_NomCapex!E33-SUM(RFM_RealSLDepn!F36:F36))/PTRM_Life!G36,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F36/RFM_NomCapex!E33-SUM(RFM_RealSLDepn!F36:G36))/PTRM_Life!H36,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F36/RFM_NomCapex!E33-SUM(RFM_RealSLDepn!F36:H36))/PTRM_Life!I36,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!J36/Outcomes!I48)/PTRM_Life!J36,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J36/Outcomes!I48-SUM(RFM_RealSLDepn!J36:J36))/PTRM_Life!K36,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!J36/Outcomes!I48-SUM(RFM_RealSLDepn!J36:K36))/PTRM_Life!L36,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J36/Outcomes!I48-SUM(RFM_RealSLDepn!J36:L36))/PTRM_Life!M36,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J36/Outcomes!I48-SUM(RFM_RealSLDepn!J36:M36))/PTRM_Life!N36,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!O36/Outcomes!N48)/PTRM_Life!O36,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O36/Outcomes!N48-SUM(RFM_RealSLDepn!O36:O36))/PTRM_Life!P36,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O36/Outcomes!N48-SUM(RFM_RealSLDepn!O36:P36))/PTRM_Life!Q36,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!O36/Outcomes!N48-SUM(RFM_RealSLDepn!O36:Q36))/PTRM_Life!R36,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O36/Outcomes!N48-SUM(RFM_RealSLDepn!O36:R36))/PTRM_Life!S36,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!T36/Outcomes!S48)/PTRM_Life!T36,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T36/Outcomes!S48-SUM(RFM_RealSLDepn!T36:T36))/PTRM_Life!U36,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T36/Outcomes!S48-SUM(RFM_RealSLDepn!T36:U36))/PTRM_Life!V36,0)","v":3.4876060035434739},{"$f":"IFERROR((RFM_ORAB!T36/Outcomes!S48-SUM(RFM_RealSLDepn!T36:V36))/PTRM_Life!W36,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T36/Outcomes!S48-SUM(RFM_RealSLDepn!T36:W36))/PTRM_Life!X36,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!Y36/Outcomes!X48)/PTRM_Life!Y36,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y36/Outcomes!X48-SUM(RFM_RealSLDepn!Y36:Y36))/PTRM_Life!Z36,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y36/Outcomes!X48-SUM(RFM_RealSLDepn!Y36:Z36))/PTRM_Life!AA36,0)","v":3.4686218365982788},{"$f":"IFERROR((RFM_ORAB!Y36/Outcomes!X48-SUM(RFM_RealSLDepn!Y36:AA36))/PTRM_Life!AB36,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y36/Outcomes!X48-SUM(RFM_RealSLDepn!Y36:AB36))/PTRM_Life!AC36,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!AD36/Outcomes!AC48)/PTRM_Life!AD36,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD36/Outcomes!AC48-SUM(RFM_RealSLDepn!AD36:AD36))/PTRM_Life!AE36,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AD36/Outcomes!AC48-SUM(RFM_RealSLDepn!AD36:AE36))/PTRM_Life!AF36,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD36/Outcomes!AC48-SUM(RFM_RealSLDepn!AD36:AF36))/PTRM_Life!AG36,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD36/Outcomes!AC48-SUM(RFM_RealSLDepn!AD36:AG36))/PTRM_Life!AH36,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AI36/Outcomes!AH48)/PTRM_Life!AI36,0)","v":3.6074391864414457},{"$f":"IFERROR((RFM_ORAB!AI36/Outcomes!AH48-SUM(RFM_RealSLDepn!AI36:AI36))/PTRM_Life!AJ36,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI36/Outcomes!AH48-SUM(RFM_RealSLDepn!AI36:AJ36))/PTRM_Life!AK36,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI36/Outcomes!AH48-SUM(RFM_RealSLDepn!AI36:AK36))/PTRM_Life!AL36,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI36/Outcomes!AH48-SUM(RFM_RealSLDepn!AI36:AL36))/PTRM_Life!AM36,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN36/Outcomes!AM48)/PTRM_Life!AN36,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN36/Outcomes!AM48-SUM(RFM_RealSLDepn!AN36:AN36))/PTRM_Life!AO36,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN36/Outcomes!AM48-SUM(RFM_RealSLDepn!AN36:AO36))/PTRM_Life!AP36,0)","v":4.256140231895951E-4},{"$f":"IFERROR((RFM_ORAB!AN36/Outcomes!AM48-SUM(RFM_RealSLDepn!AN36:AP36))/PTRM_Life!AQ36,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN36/Outcomes!AM48-SUM(RFM_RealSLDepn!AN36:AQ36))/PTRM_Life!AR36,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((RFM_ORAB!AS36/Outcomes!AR48)/PTRM_Life!AS36,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS36/Outcomes!AR48-SUM(RFM_RealSLDepn!AS36:AS36))/PTRM_Life!AT36,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS36/Outcomes!AR48-SUM(RFM_RealSLDepn!AS36:AT36))/PTRM_Life!AU36,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS36/Outcomes!AR48-SUM(RFM_RealSLDepn!AS36:AU36))/PTRM_Life!AV36,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AS36/Outcomes!AR48-SUM(RFM_RealSLDepn!AS36:AV36))/PTRM_Life!AW36,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AX36/Outcomes!AW48)/PTRM_Life!AX36,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX36/Outcomes!AW48-SUM(RFM_RealSLDepn!AX36:AX36))/PTRM_Life!AY36,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX36/Outcomes!AW48-SUM(RFM_RealSLDepn!AX36:AY36))/PTRM_Life!AZ36,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX36/Outcomes!AW48-SUM(RFM_RealSLDepn!AX36:AZ36))/PTRM_Life!BA36,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((RFM_ORAB!AX36/Outcomes!AW48-SUM(RFM_RealSLDepn!AX36:BA36))/PTRM_Life!BB36,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E37:BB37)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.63541999999999998},null,null,null,{"$f":"IFERROR((RFM_ORAB!G37/RFM_NomCapex!F33)/PTRM_Life!G37,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G37/RFM_NomCapex!F33-SUM(RFM_RealSLDepn!G37:G37))/PTRM_Life!H37,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G37/RFM_NomCapex!F33-SUM(RFM_RealSLDepn!G37:H37))/PTRM_Life!I37,0)","v":3.5735591064855083},{"$f":"IFERROR((RFM_ORAB!J37/Outcomes!I48)/PTRM_Life!J37,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J37/Outcomes!I48-SUM(RFM_RealSLDepn!J37:J37))/PTRM_Life!K37,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J37/Outcomes!I48-SUM(RFM_RealSLDepn!J37:K37))/PTRM_Life!L37,0)","v":3.4874007848031745},{"$f":"IFERROR((RFM_ORAB!J37/Outcomes!I48-SUM(RFM_RealSLDepn!J37:L37))/PTRM_Life!M37,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J37/Outcomes!I48-SUM(RFM_RealSLDepn!J37:M37))/PTRM_Life!N37,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!O37/Outcomes!N48)/PTRM_Life!O37,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O37/Outcomes!N48-SUM(RFM_RealSLDepn!O37:O37))/PTRM_Life!P37,0)","v":3.4952111061647098},{"$f":"IFERROR((RFM_ORAB!O37/Outcomes!N48-SUM(RFM_RealSLDepn!O37:P37))/PTRM_Life!Q37,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O37/Outcomes!N48-SUM(RFM_RealSLDepn!O37:Q37))/PTRM_Life!R37,0)","v":3.4952111061647106},{"$f":"IFERROR((RFM_ORAB!O37/Outcomes!N48-SUM(RFM_RealSLDepn!O37:R37))/PTRM_Life!S37,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!T37/Outcomes!S48)/PTRM_Life!T37,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T37/Outcomes!S48-SUM(RFM_RealSLDepn!T37:T37))/PTRM_Life!U37,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T37/Outcomes!S48-SUM(RFM_RealSLDepn!T37:U37))/PTRM_Life!V37,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T37/Outcomes!S48-SUM(RFM_RealSLDepn!T37:V37))/PTRM_Life!W37,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T37/Outcomes!S48-SUM(RFM_RealSLDepn!T37:W37))/PTRM_Life!X37,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!Y37/Outcomes!X48)/PTRM_Life!Y37,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y37/Outcomes!X48-SUM(RFM_RealSLDepn!Y37:Y37))/PTRM_Life!Z37,0)","v":3.5118123790905957},{"$f":"IFERROR((RFM_ORAB!Y37/Outcomes!X48-SUM(RFM_RealSLDepn!Y37:Z37))/PTRM_Life!AA37,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y37/Outcomes!X48-SUM(RFM_RealSLDepn!Y37:AA37))/PTRM_Life!AB37,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y37/Outcomes!X48-SUM(RFM_RealSLDepn!Y37:AB37))/PTRM_Life!AC37,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!AD37/Outcomes!AC48)/PTRM_Life!AD37,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD37/Outcomes!AC48-SUM(RFM_RealSLDepn!AD37:AD37))/PTRM_Life!AE37,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AD37/Outcomes!AC48-SUM(RFM_RealSLDepn!AD37:AE37))/PTRM_Life!AF37,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD37/Outcomes!AC48-SUM(RFM_RealSLDepn!AD37:AF37))/PTRM_Life!AG37,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD37/Outcomes!AC48-SUM(RFM_RealSLDepn!AD37:AG37))/PTRM_Life!AH37,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AI37/Outcomes!AH48)/PTRM_Life!AI37,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI37/Outcomes!AH48-SUM(RFM_RealSLDepn!AI37:AI37))/PTRM_Life!AJ37,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI37/Outcomes!AH48-SUM(RFM_RealSLDepn!AI37:AJ37))/PTRM_Life!AK37,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI37/Outcomes!AH48-SUM(RFM_RealSLDepn!AI37:AK37))/PTRM_Life!AL37,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI37/Outcomes!AH48-SUM(RFM_RealSLDepn!AI37:AL37))/PTRM_Life!AM37,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN37/Outcomes!AM48)/PTRM_Life!AN37,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN37/Outcomes!AM48-SUM(RFM_RealSLDepn!AN37:AN37))/PTRM_Life!AO37,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN37/Outcomes!AM48-SUM(RFM_RealSLDepn!AN37:AO37))/PTRM_Life!AP37,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN37/Outcomes!AM48-SUM(RFM_RealSLDepn!AN37:AP37))/PTRM_Life!AQ37,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AN37/Outcomes!AM48-SUM(RFM_RealSLDepn!AN37:AQ37))/PTRM_Life!AR37,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AS37/Outcomes!AR48)/PTRM_Life!AS37,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS37/Outcomes!AR48-SUM(RFM_RealSLDepn!AS37:AS37))/PTRM_Life!AT37,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS37/Outcomes!AR48-SUM(RFM_RealSLDepn!AS37:AT37))/PTRM_Life!AU37,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((RFM_ORAB!AS37/Outcomes!AR48-SUM(RFM_RealSLDepn!AS37:AU37))/PTRM_Life!AV37,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS37/Outcomes!AR48-SUM(RFM_RealSLDepn!AS37:AV37))/PTRM_Life!AW37,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((RFM_ORAB!AX37/Outcomes!AW48)/PTRM_Life!AX37,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX37/Outcomes!AW48-SUM(RFM_RealSLDepn!AX37:AX37))/PTRM_Life!AY37,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX37/Outcomes!AW48-SUM(RFM_RealSLDepn!AX37:AY37))/PTRM_Life!AZ37,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX37/Outcomes!AW48-SUM(RFM_RealSLDepn!AX37:AZ37))/PTRM_Life!BA37,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((RFM_ORAB!AX37/Outcomes!AW48-SUM(RFM_RealSLDepn!AX37:BA37))/PTRM_Life!BB37,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E38:BB38)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70055000000000001},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H38/RFM_NomCapex!G33)/PTRM_Life!H38,0)","v":3.4183567110919433},{"$f":"IFERROR((RFM_ORAB!H38/RFM_NomCapex!G33-SUM(RFM_RealSLDepn!H38:H38))/PTRM_Life!I38,0)","v":3.4183567110919428},{"$f":"IFERROR((RFM_ORAB!J38/Outcomes!I48)/PTRM_Life!J38,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J38/Outcomes!I48-SUM(RFM_RealSLDepn!J38:J38))/PTRM_Life!K38,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J38/Outcomes!I48-SUM(RFM_RealSLDepn!J38:K38))/PTRM_Life!L38,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J38/Outcomes!I48-SUM(RFM_RealSLDepn!J38:L38))/PTRM_Life!M38,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J38/Outcomes!I48-SUM(RFM_RealSLDepn!J38:M38))/PTRM_Life!N38,0)","v":3.4476691677822315},{"$f":"IFERROR((RFM_ORAB!O38/Outcomes!N48)/PTRM_Life!O38,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O38/Outcomes!N48-SUM(RFM_RealSLDepn!O38:O38))/PTRM_Life!P38,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O38/Outcomes!N48-SUM(RFM_RealSLDepn!O38:P38))/PTRM_Life!Q38,0)","v":3.4550547965171785},{"$f":"IFERROR((RFM_ORAB!O38/Outcomes!N48-SUM(RFM_RealSLDepn!O38:Q38))/PTRM_Life!R38,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O38/Outcomes!N48-SUM(RFM_RealSLDepn!O38:R38))/PTRM_Life!S38,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!T38/Outcomes!S48)/PTRM_Life!T38,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T38/Outcomes!S48-SUM(RFM_RealSLDepn!T38:T38))/PTRM_Life!U38,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T38/Outcomes!S48-SUM(RFM_RealSLDepn!T38:U38))/PTRM_Life!V38,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T38/Outcomes!S48-SUM(RFM_RealSLDepn!T38:V38))/PTRM_Life!W38,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T38/Outcomes!S48-SUM(RFM_RealSLDepn!T38:W38))/PTRM_Life!X38,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!Y38/Outcomes!X48)/PTRM_Life!Y38,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y38/Outcomes!X48-SUM(RFM_RealSLDepn!Y38:Y38))/PTRM_Life!Z38,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y38/Outcomes!X48-SUM(RFM_RealSLDepn!Y38:Z38))/PTRM_Life!AA38,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y38/Outcomes!X48-SUM(RFM_RealSLDepn!Y38:AA38))/PTRM_Life!AB38,0)","v":3.4709342712188951},{"$f":"IFERROR((RFM_ORAB!Y38/Outcomes!X48-SUM(RFM_RealSLDepn!Y38:AB38))/PTRM_Life!AC38,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!AD38/Outcomes!AC48)/PTRM_Life!AD38,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD38/Outcomes!AC48-SUM(RFM_RealSLDepn!AD38:AD38))/PTRM_Life!AE38,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD38/Outcomes!AC48-SUM(RFM_RealSLDepn!AD38:AE38))/PTRM_Life!AF38,0)","v":3.4823018037194884},{"$f":"IFERROR((RFM_ORAB!AD38/Outcomes!AC48-SUM(RFM_RealSLDepn!AD38:AF38))/PTRM_Life!AG38,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD38/Outcomes!AC48-SUM(RFM_RealSLDepn!AD38:AG38))/PTRM_Life!AH38,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AI38/Outcomes!AH48)/PTRM_Life!AI38,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI38/Outcomes!AH48-SUM(RFM_RealSLDepn!AI38:AI38))/PTRM_Life!AJ38,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI38/Outcomes!AH48-SUM(RFM_RealSLDepn!AI38:AJ38))/PTRM_Life!AK38,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI38/Outcomes!AH48-SUM(RFM_RealSLDepn!AI38:AK38))/PTRM_Life!AL38,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI38/Outcomes!AH48-SUM(RFM_RealSLDepn!AI38:AL38))/PTRM_Life!AM38,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN38/Outcomes!AM48)/PTRM_Life!AN38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN38/Outcomes!AM48-SUM(RFM_RealSLDepn!AN38:AN38))/PTRM_Life!AO38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN38/Outcomes!AM48-SUM(RFM_RealSLDepn!AN38:AO38))/PTRM_Life!AP38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN38/Outcomes!AM48-SUM(RFM_RealSLDepn!AN38:AP38))/PTRM_Life!AQ38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN38/Outcomes!AM48-SUM(RFM_RealSLDepn!AN38:AQ38))/PTRM_Life!AR38,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AS38/Outcomes!AR48)/PTRM_Life!AS38,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS38/Outcomes!AR48-SUM(RFM_RealSLDepn!AS38:AS38))/PTRM_Life!AT38,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS38/Outcomes!AR48-SUM(RFM_RealSLDepn!AS38:AT38))/PTRM_Life!AU38,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS38/Outcomes!AR48-SUM(RFM_RealSLDepn!AS38:AU38))/PTRM_Life!AV38,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AS38/Outcomes!AR48-SUM(RFM_RealSLDepn!AS38:AV38))/PTRM_Life!AW38,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AX38/Outcomes!AW48)/PTRM_Life!AX38,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX38/Outcomes!AW48-SUM(RFM_RealSLDepn!AX38:AX38))/PTRM_Life!AY38,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX38/Outcomes!AW48-SUM(RFM_RealSLDepn!AX38:AY38))/PTRM_Life!AZ38,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX38/Outcomes!AW48-SUM(RFM_RealSLDepn!AX38:AZ38))/PTRM_Life!BA38,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((RFM_ORAB!AX38/Outcomes!AW48-SUM(RFM_RealSLDepn!AX38:BA38))/PTRM_Life!BB38,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E39:BB39)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.77054999999999996},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I39/RFM_NomCapex!H33)/PTRM_Life!I39,0)","v":3.4202045192880615},{"$f":"IFERROR((RFM_ORAB!J39/Outcomes!I48)/PTRM_Life!J39,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J39/Outcomes!I48-SUM(RFM_RealSLDepn!J39:J39))/PTRM_Life!K39,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J39/Outcomes!I48-SUM(RFM_RealSLDepn!J39:K39))/PTRM_Life!L39,0)","v":3.4482023027363802},{"$f":"IFERROR((RFM_ORAB!J39/Outcomes!I48-SUM(RFM_RealSLDepn!J39:L39))/PTRM_Life!M39,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J39/Outcomes!I48-SUM(RFM_RealSLDepn!J39:M39))/PTRM_Life!N39,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!O39/Outcomes!N48)/PTRM_Life!O39,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O39/Outcomes!N48-SUM(RFM_RealSLDepn!O39:O39))/PTRM_Life!P39,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O39/Outcomes!N48-SUM(RFM_RealSLDepn!O39:P39))/PTRM_Life!Q39,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O39/Outcomes!N48-SUM(RFM_RealSLDepn!O39:Q39))/PTRM_Life!R39,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O39/Outcomes!N48-SUM(RFM_RealSLDepn!O39:R39))/PTRM_Life!S39,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!T39/Outcomes!S48)/PTRM_Life!T39,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T39/Outcomes!S48-SUM(RFM_RealSLDepn!T39:T39))/PTRM_Life!U39,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T39/Outcomes!S48-SUM(RFM_RealSLDepn!T39:U39))/PTRM_Life!V39,0)","v":3.4855423989155079},{"$f":"IFERROR((RFM_ORAB!T39/Outcomes!S48-SUM(RFM_RealSLDepn!T39:V39))/PTRM_Life!W39,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T39/Outcomes!S48-SUM(RFM_RealSLDepn!T39:W39))/PTRM_Life!X39,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!Y39/Outcomes!X48)/PTRM_Life!Y39,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y39/Outcomes!X48-SUM(RFM_RealSLDepn!Y39:Y39))/PTRM_Life!Z39,0)","v":3.470635093568438},{"$f":"IFERROR((RFM_ORAB!Y39/Outcomes!X48-SUM(RFM_RealSLDepn!Y39:Z39))/PTRM_Life!AA39,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y39/Outcomes!X48-SUM(RFM_RealSLDepn!Y39:AA39))/PTRM_Life!AB39,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y39/Outcomes!X48-SUM(RFM_RealSLDepn!Y39:AB39))/PTRM_Life!AC39,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!AD39/Outcomes!AC48)/PTRM_Life!AD39,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD39/Outcomes!AC48-SUM(RFM_RealSLDepn!AD39:AD39))/PTRM_Life!AE39,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD39/Outcomes!AC48-SUM(RFM_RealSLDepn!AD39:AE39))/PTRM_Life!AF39,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD39/Outcomes!AC48-SUM(RFM_RealSLDepn!AD39:AF39))/PTRM_Life!AG39,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD39/Outcomes!AC48-SUM(RFM_RealSLDepn!AD39:AG39))/PTRM_Life!AH39,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AI39/Outcomes!AH48)/PTRM_Life!AI39,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI39/Outcomes!AH48-SUM(RFM_RealSLDepn!AI39:AI39))/PTRM_Life!AJ39,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI39/Outcomes!AH48-SUM(RFM_RealSLDepn!AI39:AJ39))/PTRM_Life!AK39,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI39/Outcomes!AH48-SUM(RFM_RealSLDepn!AI39:AK39))/PTRM_Life!AL39,0)","v":3.5116294919688382},{"$f":"IFERROR((RFM_ORAB!AI39/Outcomes!AH48-SUM(RFM_RealSLDepn!AI39:AL39))/PTRM_Life!AM39,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN39/Outcomes!AM48)/PTRM_Life!AN39,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN39/Outcomes!AM48-SUM(RFM_RealSLDepn!AN39:AN39))/PTRM_Life!AO39,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN39/Outcomes!AM48-SUM(RFM_RealSLDepn!AN39:AO39))/PTRM_Life!AP39,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN39/Outcomes!AM48-SUM(RFM_RealSLDepn!AN39:AP39))/PTRM_Life!AQ39,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AN39/Outcomes!AM48-SUM(RFM_RealSLDepn!AN39:AQ39))/PTRM_Life!AR39,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AS39/Outcomes!AR48)/PTRM_Life!AS39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS39/Outcomes!AR48-SUM(RFM_RealSLDepn!AS39:AS39))/PTRM_Life!AT39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS39/Outcomes!AR48-SUM(RFM_RealSLDepn!AS39:AT39))/PTRM_Life!AU39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS39/Outcomes!AR48-SUM(RFM_RealSLDepn!AS39:AU39))/PTRM_Life!AV39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS39/Outcomes!AR48-SUM(RFM_RealSLDepn!AS39:AV39))/PTRM_Life!AW39,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AX39/Outcomes!AW48)/PTRM_Life!AX39,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX39/Outcomes!AW48-SUM(RFM_RealSLDepn!AX39:AX39))/PTRM_Life!AY39,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX39/Outcomes!AW48-SUM(RFM_RealSLDepn!AX39:AY39))/PTRM_Life!AZ39,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((RFM_ORAB!AX39/Outcomes!AW48-SUM(RFM_RealSLDepn!AX39:AZ39))/PTRM_Life!BA39,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((RFM_ORAB!AX39/Outcomes!AW48-SUM(RFM_RealSLDepn!AX39:BA39))/PTRM_Life!BB39,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E40:BB40)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J40/Outcomes!I48)/PTRM_Life!J40,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J40/Outcomes!I48-SUM(RFM_RealSLDepn!J40:J40))/PTRM_Life!K40,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J40/Outcomes!I48-SUM(RFM_RealSLDepn!J40:K40))/PTRM_Life!L40,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J40/Outcomes!I48-SUM(RFM_RealSLDepn!J40:L40))/PTRM_Life!M40,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J40/Outcomes!I48-SUM(RFM_RealSLDepn!J40:M40))/PTRM_Life!N40,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O40/Outcomes!N48)/PTRM_Life!O40,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O40/Outcomes!N48-SUM(RFM_RealSLDepn!O40:O40))/PTRM_Life!P40,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O40/Outcomes!N48-SUM(RFM_RealSLDepn!O40:P40))/PTRM_Life!Q40,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O40/Outcomes!N48-SUM(RFM_RealSLDepn!O40:Q40))/PTRM_Life!R40,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O40/Outcomes!N48-SUM(RFM_RealSLDepn!O40:R40))/PTRM_Life!S40,0)","v":3.4547115661024614},{"$f":"IFERROR((RFM_ORAB!T40/Outcomes!S48)/PTRM_Life!T40,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T40/Outcomes!S48-SUM(RFM_RealSLDepn!T40:T40))/PTRM_Life!U40,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T40/Outcomes!S48-SUM(RFM_RealSLDepn!T40:U40))/PTRM_Life!V40,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T40/Outcomes!S48-SUM(RFM_RealSLDepn!T40:V40))/PTRM_Life!W40,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T40/Outcomes!S48-SUM(RFM_RealSLDepn!T40:W40))/PTRM_Life!X40,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!Y40/Outcomes!X48)/PTRM_Life!Y40,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y40/Outcomes!X48-SUM(RFM_RealSLDepn!Y40:Y40))/PTRM_Life!Z40,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y40/Outcomes!X48-SUM(RFM_RealSLDepn!Y40:Z40))/PTRM_Life!AA40,0)","v":3.469549725983919},{"$f":"IFERROR((RFM_ORAB!Y40/Outcomes!X48-SUM(RFM_RealSLDepn!Y40:AA40))/PTRM_Life!AB40,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y40/Outcomes!X48-SUM(RFM_RealSLDepn!Y40:AB40))/PTRM_Life!AC40,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!AD40/Outcomes!AC48)/PTRM_Life!AD40,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD40/Outcomes!AC48-SUM(RFM_RealSLDepn!AD40:AD40))/PTRM_Life!AE40,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD40/Outcomes!AC48-SUM(RFM_RealSLDepn!AD40:AE40))/PTRM_Life!AF40,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD40/Outcomes!AC48-SUM(RFM_RealSLDepn!AD40:AF40))/PTRM_Life!AG40,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AD40/Outcomes!AC48-SUM(RFM_RealSLDepn!AD40:AG40))/PTRM_Life!AH40,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AI40/Outcomes!AH48)/PTRM_Life!AI40,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI40/Outcomes!AH48-SUM(RFM_RealSLDepn!AI40:AI40))/PTRM_Life!AJ40,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI40/Outcomes!AH48-SUM(RFM_RealSLDepn!AI40:AJ40))/PTRM_Life!AK40,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI40/Outcomes!AH48-SUM(RFM_RealSLDepn!AI40:AK40))/PTRM_Life!AL40,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AI40/Outcomes!AH48-SUM(RFM_RealSLDepn!AI40:AL40))/PTRM_Life!AM40,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AN40/Outcomes!AM48)/PTRM_Life!AN40,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN40/Outcomes!AM48-SUM(RFM_RealSLDepn!AN40:AN40))/PTRM_Life!AO40,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN40/Outcomes!AM48-SUM(RFM_RealSLDepn!AN40:AO40))/PTRM_Life!AP40,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN40/Outcomes!AM48-SUM(RFM_RealSLDepn!AN40:AP40))/PTRM_Life!AQ40,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AN40/Outcomes!AM48-SUM(RFM_RealSLDepn!AN40:AQ40))/PTRM_Life!AR40,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AS40/Outcomes!AR48)/PTRM_Life!AS40,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS40/Outcomes!AR48-SUM(RFM_RealSLDepn!AS40:AS40))/PTRM_Life!AT40,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS40/Outcomes!AR48-SUM(RFM_RealSLDepn!AS40:AT40))/PTRM_Life!AU40,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS40/Outcomes!AR48-SUM(RFM_RealSLDepn!AS40:AU40))/PTRM_Life!AV40,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AS40/Outcomes!AR48-SUM(RFM_RealSLDepn!AS40:AV40))/PTRM_Life!AW40,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AX40/Outcomes!AW48)/PTRM_Life!AX40,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX40/Outcomes!AW48-SUM(RFM_RealSLDepn!AX40:AX40))/PTRM_Life!AY40,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX40/Outcomes!AW48-SUM(RFM_RealSLDepn!AX40:AY40))/PTRM_Life!AZ40,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX40/Outcomes!AW48-SUM(RFM_RealSLDepn!AX40:AZ40))/PTRM_Life!BA40,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((RFM_ORAB!AX40/Outcomes!AW48-SUM(RFM_RealSLDepn!AX40:BA40))/PTRM_Life!BB40,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E41:BB41)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67532000000000003},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K41/(RFM_NomCapex!J33/RFM_NomCapex!I33)/Outcomes!I48)/PTRM_Life!K41,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K41/(RFM_NomCapex!J33/RFM_NomCapex!I33)/Outcomes!I48)-SUM(RFM_RealSLDepn!K41:K41))/PTRM_Life!L41,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K41/(RFM_NomCapex!J33/RFM_NomCapex!I33)/Outcomes!I48)-SUM(RFM_RealSLDepn!K41:L41))/PTRM_Life!M41,0)","v":3.5769213923615162},{"$f":"IFERROR(((RFM_ORAB!K41/(RFM_NomCapex!J33/RFM_NomCapex!I33)/Outcomes!I48)-SUM(RFM_RealSLDepn!K41:M41))/PTRM_Life!N41,0)","v":3.5769213923615162},{"$f":"IFERROR((RFM_ORAB!O41/Outcomes!N48)/PTRM_Life!O41,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O41/Outcomes!N48-SUM(RFM_RealSLDepn!O41:O41))/PTRM_Life!P41,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O41/Outcomes!N48-SUM(RFM_RealSLDepn!O41:P41))/PTRM_Life!Q41,0)","v":3.4805307858808976},{"$f":"IFERROR((RFM_ORAB!O41/Outcomes!N48-SUM(RFM_RealSLDepn!O41:Q41))/PTRM_Life!R41,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O41/Outcomes!N48-SUM(RFM_RealSLDepn!O41:R41))/PTRM_Life!S41,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!T41/Outcomes!S48)/PTRM_Life!T41,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T41/Outcomes!S48-SUM(RFM_RealSLDepn!T41:T41))/PTRM_Life!U41,0)","v":3.5081099560825835},{"$f":"IFERROR((RFM_ORAB!T41/Outcomes!S48-SUM(RFM_RealSLDepn!T41:U41))/PTRM_Life!V41,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T41/Outcomes!S48-SUM(RFM_RealSLDepn!T41:V41))/PTRM_Life!W41,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T41/Outcomes!S48-SUM(RFM_RealSLDepn!T41:W41))/PTRM_Life!X41,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!Y41/Outcomes!X48)/PTRM_Life!Y41,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y41/Outcomes!X48-SUM(RFM_RealSLDepn!Y41:Y41))/PTRM_Life!Z41,0)","v":3.4949816096787782},{"$f":"IFERROR((RFM_ORAB!Y41/Outcomes!X48-SUM(RFM_RealSLDepn!Y41:Z41))/PTRM_Life!AA41,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y41/Outcomes!X48-SUM(RFM_RealSLDepn!Y41:AA41))/PTRM_Life!AB41,0)","v":3.4949816096787774},{"$f":"IFERROR((RFM_ORAB!Y41/Outcomes!X48-SUM(RFM_RealSLDepn!Y41:AB41))/PTRM_Life!AC41,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!AD41/Outcomes!AC48)/PTRM_Life!AD41,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD41/Outcomes!AC48-SUM(RFM_RealSLDepn!AD41:AD41))/PTRM_Life!AE41,0)","v":3.5033061835532457},{"$f":"IFERROR((RFM_ORAB!AD41/Outcomes!AC48-SUM(RFM_RealSLDepn!AD41:AE41))/PTRM_Life!AF41,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD41/Outcomes!AC48-SUM(RFM_RealSLDepn!AD41:AF41))/PTRM_Life!AG41,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD41/Outcomes!AC48-SUM(RFM_RealSLDepn!AD41:AG41))/PTRM_Life!AH41,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AI41/Outcomes!AH48)/PTRM_Life!AI41,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI41/Outcomes!AH48-SUM(RFM_RealSLDepn!AI41:AI41))/PTRM_Life!AJ41,0)","v":3.5240335685856734},{"$f":"IFERROR((RFM_ORAB!AI41/Outcomes!AH48-SUM(RFM_RealSLDepn!AI41:AJ41))/PTRM_Life!AK41,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI41/Outcomes!AH48-SUM(RFM_RealSLDepn!AI41:AK41))/PTRM_Life!AL41,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI41/Outcomes!AH48-SUM(RFM_RealSLDepn!AI41:AL41))/PTRM_Life!AM41,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AN41/Outcomes!AM48)/PTRM_Life!AN41,0)","v":3.5050815821780166},{"$f":"IFERROR((RFM_ORAB!AN41/Outcomes!AM48-SUM(RFM_RealSLDepn!AN41:AN41))/PTRM_Life!AO41,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN41/Outcomes!AM48-SUM(RFM_RealSLDepn!AN41:AO41))/PTRM_Life!AP41,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN41/Outcomes!AM48-SUM(RFM_RealSLDepn!AN41:AP41))/PTRM_Life!AQ41,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN41/Outcomes!AM48-SUM(RFM_RealSLDepn!AN41:AQ41))/PTRM_Life!AR41,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS41/Outcomes!AR48)/PTRM_Life!AS41,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS41/Outcomes!AR48-SUM(RFM_RealSLDepn!AS41:AS41))/PTRM_Life!AT41,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS41/Outcomes!AR48-SUM(RFM_RealSLDepn!AS41:AT41))/PTRM_Life!AU41,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS41/Outcomes!AR48-SUM(RFM_RealSLDepn!AS41:AU41))/PTRM_Life!AV41,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AS41/Outcomes!AR48-SUM(RFM_RealSLDepn!AS41:AV41))/PTRM_Life!AW41,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AX41/Outcomes!AW48)/PTRM_Life!AX41,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX41/Outcomes!AW48-SUM(RFM_RealSLDepn!AX41:AX41))/PTRM_Life!AY41,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX41/Outcomes!AW48-SUM(RFM_RealSLDepn!AX41:AY41))/PTRM_Life!AZ41,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((RFM_ORAB!AX41/Outcomes!AW48-SUM(RFM_RealSLDepn!AX41:AZ41))/PTRM_Life!BA41,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX41/Outcomes!AW48-SUM(RFM_RealSLDepn!AX41:BA41))/PTRM_Life!BB41,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E42:BB42)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67101999999999995},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L42/(RFM_NomCapex!K33/RFM_NomCapex!I33)/Outcomes!I48)/PTRM_Life!L42,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L42/(RFM_NomCapex!K33/RFM_NomCapex!I33)/Outcomes!I48)-SUM(RFM_RealSLDepn!L42:L42))/PTRM_Life!M42,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L42/(RFM_NomCapex!K33/RFM_NomCapex!I33)/Outcomes!I48)-SUM(RFM_RealSLDepn!L42:M42))/PTRM_Life!N42,0)","v":3.5229797353321657},{"$f":"IFERROR((RFM_ORAB!O42/Outcomes!N48)/PTRM_Life!O42,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O42/Outcomes!N48-SUM(RFM_RealSLDepn!O42:O42))/PTRM_Life!P42,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O42/Outcomes!N48-SUM(RFM_RealSLDepn!O42:P42))/PTRM_Life!Q42,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O42/Outcomes!N48-SUM(RFM_RealSLDepn!O42:Q42))/PTRM_Life!R42,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O42/Outcomes!N48-SUM(RFM_RealSLDepn!O42:R42))/PTRM_Life!S42,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!T42/Outcomes!S48)/PTRM_Life!T42,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T42/Outcomes!S48-SUM(RFM_RealSLDepn!T42:T42))/PTRM_Life!U42,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T42/Outcomes!S48-SUM(RFM_RealSLDepn!T42:U42))/PTRM_Life!V42,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T42/Outcomes!S48-SUM(RFM_RealSLDepn!T42:V42))/PTRM_Life!W42,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T42/Outcomes!S48-SUM(RFM_RealSLDepn!T42:W42))/PTRM_Life!X42,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!Y42/Outcomes!X48)/PTRM_Life!Y42,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y42/Outcomes!X48-SUM(RFM_RealSLDepn!Y42:Y42))/PTRM_Life!Z42,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y42/Outcomes!X48-SUM(RFM_RealSLDepn!Y42:Z42))/PTRM_Life!AA42,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y42/Outcomes!X48-SUM(RFM_RealSLDepn!Y42:AA42))/PTRM_Life!AB42,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y42/Outcomes!X48-SUM(RFM_RealSLDepn!Y42:AB42))/PTRM_Life!AC42,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!AD42/Outcomes!AC48)/PTRM_Life!AD42,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD42/Outcomes!AC48-SUM(RFM_RealSLDepn!AD42:AD42))/PTRM_Life!AE42,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD42/Outcomes!AC48-SUM(RFM_RealSLDepn!AD42:AE42))/PTRM_Life!AF42,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD42/Outcomes!AC48-SUM(RFM_RealSLDepn!AD42:AF42))/PTRM_Life!AG42,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD42/Outcomes!AC48-SUM(RFM_RealSLDepn!AD42:AG42))/PTRM_Life!AH42,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AI42/Outcomes!AH48)/PTRM_Life!AI42,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI42/Outcomes!AH48-SUM(RFM_RealSLDepn!AI42:AI42))/PTRM_Life!AJ42,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI42/Outcomes!AH48-SUM(RFM_RealSLDepn!AI42:AJ42))/PTRM_Life!AK42,0)","v":3.5078192894746136},{"$f":"IFERROR((RFM_ORAB!AI42/Outcomes!AH48-SUM(RFM_RealSLDepn!AI42:AK42))/PTRM_Life!AL42,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI42/Outcomes!AH48-SUM(RFM_RealSLDepn!AI42:AL42))/PTRM_Life!AM42,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AN42/Outcomes!AM48)/PTRM_Life!AN42,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN42/Outcomes!AM48-SUM(RFM_RealSLDepn!AN42:AN42))/PTRM_Life!AO42,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN42/Outcomes!AM48-SUM(RFM_RealSLDepn!AN42:AO42))/PTRM_Life!AP42,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN42/Outcomes!AM48-SUM(RFM_RealSLDepn!AN42:AP42))/PTRM_Life!AQ42,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN42/Outcomes!AM48-SUM(RFM_RealSLDepn!AN42:AQ42))/PTRM_Life!AR42,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS42/Outcomes!AR48)/PTRM_Life!AS42,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS42/Outcomes!AR48-SUM(RFM_RealSLDepn!AS42:AS42))/PTRM_Life!AT42,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS42/Outcomes!AR48-SUM(RFM_RealSLDepn!AS42:AT42))/PTRM_Life!AU42,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS42/Outcomes!AR48-SUM(RFM_RealSLDepn!AS42:AU42))/PTRM_Life!AV42,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AS42/Outcomes!AR48-SUM(RFM_RealSLDepn!AS42:AV42))/PTRM_Life!AW42,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AX42/Outcomes!AW48)/PTRM_Life!AX42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX42/Outcomes!AW48-SUM(RFM_RealSLDepn!AX42:AX42))/PTRM_Life!AY42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX42/Outcomes!AW48-SUM(RFM_RealSLDepn!AX42:AY42))/PTRM_Life!AZ42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX42/Outcomes!AW48-SUM(RFM_RealSLDepn!AX42:AZ42))/PTRM_Life!BA42,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX42/Outcomes!AW48-SUM(RFM_RealSLDepn!AX42:BA42))/PTRM_Life!BB42,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E43:BB43)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.66778000000000004},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M43/(RFM_NomCapex!L33/RFM_NomCapex!I33)/Outcomes!I48)/PTRM_Life!M43,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!M43/(RFM_NomCapex!L33/RFM_NomCapex!I33)/Outcomes!I48-SUM(RFM_RealSLDepn!M43:M43))/PTRM_Life!N43,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!O43/Outcomes!N48)/PTRM_Life!O43,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O43/Outcomes!N48-SUM(RFM_RealSLDepn!O43:O43))/PTRM_Life!P43,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O43/Outcomes!N48-SUM(RFM_RealSLDepn!O43:P43))/PTRM_Life!Q43,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O43/Outcomes!N48-SUM(RFM_RealSLDepn!O43:Q43))/PTRM_Life!R43,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O43/Outcomes!N48-SUM(RFM_RealSLDepn!O43:R43))/PTRM_Life!S43,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!T43/Outcomes!S48)/PTRM_Life!T43,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T43/Outcomes!S48-SUM(RFM_RealSLDepn!T43:T43))/PTRM_Life!U43,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!T43/Outcomes!S48-SUM(RFM_RealSLDepn!T43:U43))/PTRM_Life!V43,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T43/Outcomes!S48-SUM(RFM_RealSLDepn!T43:V43))/PTRM_Life!W43,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T43/Outcomes!S48-SUM(RFM_RealSLDepn!T43:W43))/PTRM_Life!X43,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!Y43/Outcomes!X48)/PTRM_Life!Y43,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y43/Outcomes!X48-SUM(RFM_RealSLDepn!Y43:Y43))/PTRM_Life!Z43,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!Y43/Outcomes!X48-SUM(RFM_RealSLDepn!Y43:Z43))/PTRM_Life!AA43,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y43/Outcomes!X48-SUM(RFM_RealSLDepn!Y43:AA43))/PTRM_Life!AB43,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y43/Outcomes!X48-SUM(RFM_RealSLDepn!Y43:AB43))/PTRM_Life!AC43,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!AD43/Outcomes!AC48)/PTRM_Life!AD43,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD43/Outcomes!AC48-SUM(RFM_RealSLDepn!AD43:AD43))/PTRM_Life!AE43,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD43/Outcomes!AC48-SUM(RFM_RealSLDepn!AD43:AE43))/PTRM_Life!AF43,0)","v":3.5206731140226832},{"$f":"IFERROR((RFM_ORAB!AD43/Outcomes!AC48-SUM(RFM_RealSLDepn!AD43:AF43))/PTRM_Life!AG43,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD43/Outcomes!AC48-SUM(RFM_RealSLDepn!AD43:AG43))/PTRM_Life!AH43,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AI43/Outcomes!AH48)/PTRM_Life!AI43,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI43/Outcomes!AH48-SUM(RFM_RealSLDepn!AI43:AI43))/PTRM_Life!AJ43,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI43/Outcomes!AH48-SUM(RFM_RealSLDepn!AI43:AJ43))/PTRM_Life!AK43,0)","v":3.5362957166552156},{"$f":"IFERROR((RFM_ORAB!AI43/Outcomes!AH48-SUM(RFM_RealSLDepn!AI43:AK43))/PTRM_Life!AL43,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI43/Outcomes!AH48-SUM(RFM_RealSLDepn!AI43:AL43))/PTRM_Life!AM43,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AN43/Outcomes!AM48)/PTRM_Life!AN43,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN43/Outcomes!AM48-SUM(RFM_RealSLDepn!AN43:AN43))/PTRM_Life!AO43,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN43/Outcomes!AM48-SUM(RFM_RealSLDepn!AN43:AO43))/PTRM_Life!AP43,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN43/Outcomes!AM48-SUM(RFM_RealSLDepn!AN43:AP43))/PTRM_Life!AQ43,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN43/Outcomes!AM48-SUM(RFM_RealSLDepn!AN43:AQ43))/PTRM_Life!AR43,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS43/Outcomes!AR48)/PTRM_Life!AS43,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS43/Outcomes!AR48-SUM(RFM_RealSLDepn!AS43:AS43))/PTRM_Life!AT43,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS43/Outcomes!AR48-SUM(RFM_RealSLDepn!AS43:AT43))/PTRM_Life!AU43,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS43/Outcomes!AR48-SUM(RFM_RealSLDepn!AS43:AU43))/PTRM_Life!AV43,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AS43/Outcomes!AR48-SUM(RFM_RealSLDepn!AS43:AV43))/PTRM_Life!AW43,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AX43/Outcomes!AW48)/PTRM_Life!AX43,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX43/Outcomes!AW48-SUM(RFM_RealSLDepn!AX43:AX43))/PTRM_Life!AY43,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX43/Outcomes!AW48-SUM(RFM_RealSLDepn!AX43:AY43))/PTRM_Life!AZ43,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((RFM_ORAB!AX43/Outcomes!AW48-SUM(RFM_RealSLDepn!AX43:AZ43))/PTRM_Life!BA43,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX43/Outcomes!AW48-SUM(RFM_RealSLDepn!AX43:BA43))/PTRM_Life!BB43,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E44:BB44)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.69989000000000001},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N44/(RFM_NomCapex!M33/RFM_NomCapex!I33)/Outcomes!I48)/PTRM_Life!N44,0)","v":3.4352089228931519},{"$f":"IFERROR((RFM_ORAB!O44/Outcomes!N48)/PTRM_Life!O44,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O44/Outcomes!N48-SUM(RFM_RealSLDepn!O44:O44))/PTRM_Life!P44,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O44/Outcomes!N48-SUM(RFM_RealSLDepn!O44:P44))/PTRM_Life!Q44,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O44/Outcomes!N48-SUM(RFM_RealSLDepn!O44:Q44))/PTRM_Life!R44,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!O44/Outcomes!N48-SUM(RFM_RealSLDepn!O44:R44))/PTRM_Life!S44,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!T44/Outcomes!S48)/PTRM_Life!T44,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T44/Outcomes!S48-SUM(RFM_RealSLDepn!T44:T44))/PTRM_Life!U44,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T44/Outcomes!S48-SUM(RFM_RealSLDepn!T44:U44))/PTRM_Life!V44,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T44/Outcomes!S48-SUM(RFM_RealSLDepn!T44:V44))/PTRM_Life!W44,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T44/Outcomes!S48-SUM(RFM_RealSLDepn!T44:W44))/PTRM_Life!X44,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!Y44/Outcomes!X48)/PTRM_Life!Y44,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y44/Outcomes!X48-SUM(RFM_RealSLDepn!Y44:Y44))/PTRM_Life!Z44,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y44/Outcomes!X48-SUM(RFM_RealSLDepn!Y44:Z44))/PTRM_Life!AA44,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y44/Outcomes!X48-SUM(RFM_RealSLDepn!Y44:AA44))/PTRM_Life!AB44,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y44/Outcomes!X48-SUM(RFM_RealSLDepn!Y44:AB44))/PTRM_Life!AC44,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!AD44/Outcomes!AC48)/PTRM_Life!AD44,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD44/Outcomes!AC48-SUM(RFM_RealSLDepn!AD44:AD44))/PTRM_Life!AE44,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD44/Outcomes!AC48-SUM(RFM_RealSLDepn!AD44:AE44))/PTRM_Life!AF44,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD44/Outcomes!AC48-SUM(RFM_RealSLDepn!AD44:AF44))/PTRM_Life!AG44,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD44/Outcomes!AC48-SUM(RFM_RealSLDepn!AD44:AG44))/PTRM_Life!AH44,0)","v":3.4606023148314788},{"$f":"IFERROR((RFM_ORAB!AI44/Outcomes!AH48)/PTRM_Life!AI44,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI44/Outcomes!AH48-SUM(RFM_RealSLDepn!AI44:AI44))/PTRM_Life!AJ44,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI44/Outcomes!AH48-SUM(RFM_RealSLDepn!AI44:AJ44))/PTRM_Life!AK44,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI44/Outcomes!AH48-SUM(RFM_RealSLDepn!AI44:AK44))/PTRM_Life!AL44,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI44/Outcomes!AH48-SUM(RFM_RealSLDepn!AI44:AL44))/PTRM_Life!AM44,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AN44/Outcomes!AM48)/PTRM_Life!AN44,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN44/Outcomes!AM48-SUM(RFM_RealSLDepn!AN44:AN44))/PTRM_Life!AO44,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN44/Outcomes!AM48-SUM(RFM_RealSLDepn!AN44:AO44))/PTRM_Life!AP44,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN44/Outcomes!AM48-SUM(RFM_RealSLDepn!AN44:AP44))/PTRM_Life!AQ44,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN44/Outcomes!AM48-SUM(RFM_RealSLDepn!AN44:AQ44))/PTRM_Life!AR44,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS44/Outcomes!AR48)/PTRM_Life!AS44,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS44/Outcomes!AR48-SUM(RFM_RealSLDepn!AS44:AS44))/PTRM_Life!AT44,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS44/Outcomes!AR48-SUM(RFM_RealSLDepn!AS44:AT44))/PTRM_Life!AU44,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS44/Outcomes!AR48-SUM(RFM_RealSLDepn!AS44:AU44))/PTRM_Life!AV44,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AS44/Outcomes!AR48-SUM(RFM_RealSLDepn!AS44:AV44))/PTRM_Life!AW44,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AX44/Outcomes!AW48)/PTRM_Life!AX44,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX44/Outcomes!AW48-SUM(RFM_RealSLDepn!AX44:AX44))/PTRM_Life!AY44,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX44/Outcomes!AW48-SUM(RFM_RealSLDepn!AX44:AY44))/PTRM_Life!AZ44,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX44/Outcomes!AW48-SUM(RFM_RealSLDepn!AX44:AZ44))/PTRM_Life!BA44,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((RFM_ORAB!AX44/Outcomes!AW48-SUM(RFM_RealSLDepn!AX44:BA44))/PTRM_Life!BB44,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E45:BB45)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O45/Outcomes!N48)/PTRM_Life!O45,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O45/Outcomes!N48-SUM(RFM_RealSLDepn!O45:O45))/PTRM_Life!P45,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O45/Outcomes!N48-SUM(RFM_RealSLDepn!O45:P45))/PTRM_Life!Q45,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O45/Outcomes!N48-SUM(RFM_RealSLDepn!O45:Q45))/PTRM_Life!R45,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O45/Outcomes!N48-SUM(RFM_RealSLDepn!O45:R45))/PTRM_Life!S45,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!T45/Outcomes!S48)/PTRM_Life!T45,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T45/Outcomes!S48-SUM(RFM_RealSLDepn!T45:T45))/PTRM_Life!U45,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T45/Outcomes!S48-SUM(RFM_RealSLDepn!T45:U45))/PTRM_Life!V45,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T45/Outcomes!S48-SUM(RFM_RealSLDepn!T45:V45))/PTRM_Life!W45,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T45/Outcomes!S48-SUM(RFM_RealSLDepn!T45:W45))/PTRM_Life!X45,0)","v":3.4310029411565508},{"$f":"IFERROR((RFM_ORAB!Y45/Outcomes!X48)/PTRM_Life!Y45,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y45/Outcomes!X48-SUM(RFM_RealSLDepn!Y45:Y45))/PTRM_Life!Z45,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y45/Outcomes!X48-SUM(RFM_RealSLDepn!Y45:Z45))/PTRM_Life!AA45,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y45/Outcomes!X48-SUM(RFM_RealSLDepn!Y45:AA45))/PTRM_Life!AB45,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y45/Outcomes!X48-SUM(RFM_RealSLDepn!Y45:AB45))/PTRM_Life!AC45,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!AD45/Outcomes!AC48)/PTRM_Life!AD45,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD45/Outcomes!AC48-SUM(RFM_RealSLDepn!AD45:AD45))/PTRM_Life!AE45,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD45/Outcomes!AC48-SUM(RFM_RealSLDepn!AD45:AE45))/PTRM_Life!AF45,0)","v":3.4267061032507922},{"$f":"IFERROR((RFM_ORAB!AD45/Outcomes!AC48-SUM(RFM_RealSLDepn!AD45:AF45))/PTRM_Life!AG45,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD45/Outcomes!AC48-SUM(RFM_RealSLDepn!AD45:AG45))/PTRM_Life!AH45,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AI45/Outcomes!AH48)/PTRM_Life!AI45,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI45/Outcomes!AH48-SUM(RFM_RealSLDepn!AI45:AI45))/PTRM_Life!AJ45,0)","v":3.4388706106744085},{"$f":"IFERROR((RFM_ORAB!AI45/Outcomes!AH48-SUM(RFM_RealSLDepn!AI45:AJ45))/PTRM_Life!AK45,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI45/Outcomes!AH48-SUM(RFM_RealSLDepn!AI45:AK45))/PTRM_Life!AL45,0)","v":3.4388706106744076},{"$f":"IFERROR((RFM_ORAB!AI45/Outcomes!AH48-SUM(RFM_RealSLDepn!AI45:AL45))/PTRM_Life!AM45,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AN45/Outcomes!AM48)/PTRM_Life!AN45,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN45/Outcomes!AM48-SUM(RFM_RealSLDepn!AN45:AN45))/PTRM_Life!AO45,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN45/Outcomes!AM48-SUM(RFM_RealSLDepn!AN45:AO45))/PTRM_Life!AP45,0)","v":3.4351718133841556},{"$f":"IFERROR((RFM_ORAB!AN45/Outcomes!AM48-SUM(RFM_RealSLDepn!AN45:AP45))/PTRM_Life!AQ45,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN45/Outcomes!AM48-SUM(RFM_RealSLDepn!AN45:AQ45))/PTRM_Life!AR45,0)","v":3.4351718133841551},{"$f":"IFERROR((RFM_ORAB!AS45/Outcomes!AR48)/PTRM_Life!AS45,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS45/Outcomes!AR48-SUM(RFM_RealSLDepn!AS45:AS45))/PTRM_Life!AT45,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS45/Outcomes!AR48-SUM(RFM_RealSLDepn!AS45:AT45))/PTRM_Life!AU45,0)","v":5.266509414161364E-2},{"$f":"IFERROR((RFM_ORAB!AS45/Outcomes!AR48-SUM(RFM_RealSLDepn!AS45:AU45))/PTRM_Life!AV45,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS45/Outcomes!AR48-SUM(RFM_RealSLDepn!AS45:AV45))/PTRM_Life!AW45,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((RFM_ORAB!AX45/Outcomes!AW48)/PTRM_Life!AX45,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX45/Outcomes!AW48-SUM(RFM_RealSLDepn!AX45:AX45))/PTRM_Life!AY45,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX45/Outcomes!AW48-SUM(RFM_RealSLDepn!AX45:AY45))/PTRM_Life!AZ45,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX45/Outcomes!AW48-SUM(RFM_RealSLDepn!AX45:AZ45))/PTRM_Life!BA45,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((RFM_ORAB!AX45/Outcomes!AW48-SUM(RFM_RealSLDepn!AX45:BA45))/PTRM_Life!BB45,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":34.623189361683309},38.007897339073736,41.581456445559247,44.999813156651193,48.420017675939256,51.871018886363991,55.447940278725511,58.970920014057675,62.61751819973199,66.052727122625129,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,{"$f":"SUM(T35:T45)","v":69.96350134088523},{"$f":"SUM(U35:U45)","v":69.96350134088523},{"$f":"SUM(V35:V45)","v":69.963501340885216},{"$f":"SUM(W35:W45)","v":69.963501340885216},{"$f":"SUM(X35:X45)","v":69.96350134088523},{"$f":"SUM(Y35:Y45)","v":69.613712936342083},69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]
[null,null,"Check vs RFM slave",null,{"$f":"-'[5]RAB roll forward'!$H$43","v":34.580823202077376},{"$f":"-'[5]RAB roll forward'!$I$43","v":38.038905522285113},{"$f":"-'[5]RAB roll forward'!$J$43","v":41.49698784249285},{"$f":"-'[5]RAB roll forward'!$K$43","v":44.955070162700586},{"$f":"-'[5]RAB roll forward'!$L$43","v":48.413152482908323},{"$f":"-'[6]RAB roll forward'!$H$43/Outcomes!I48","v":52.225302744023864},{"$f":"-'[6]RAB roll forward'!$I$43/Outcomes!I48","v":55.706989593625451},{"$f":"-'[6]RAB roll forward'!$J$43/Outcomes!I48","v":59.188676443227052},{"$f":"-'[6]RAB roll forward'!$K$43/Outcomes!I48","v":62.67036329282864},{"$f":"-'[6]RAB roll forward'!$L$43/Outcomes!I48","v":66.152050142430227},{"$f":"-'[7]RAB roll forward'!$H$43/Outcomes!N48","v":68.1736859770661},{"$f":"-'[7]RAB roll forward'!$I$43/Outcomes!N48","v":68.1736859770661},{"$f":"-'[7]RAB roll forward'!$J$43/Outcomes!N48","v":68.1736859770661},{"$f":"-'[7]RAB roll forward'!$K$43/Outcomes!N48","v":68.1736859770661},{"$f":"-'[7]RAB roll forward'!$L$43/Outcomes!N48","v":68.1736859770661}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(S51*(1+T50),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E53:BB53)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((RFM_ORAB!E53/RFM_NomCapex!D51)/PTRM_Life!E53,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E53/RFM_NomCapex!D51-SUM(RFM_RealSLDepn!E53:E53))/PTRM_Life!F53,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E53/RFM_NomCapex!D51-SUM(RFM_RealSLDepn!E53:F53))/PTRM_Life!G53,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E53/RFM_NomCapex!D51-SUM(RFM_RealSLDepn!E53:G53))/PTRM_Life!H53,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E53/RFM_NomCapex!D51-SUM(RFM_RealSLDepn!E53:H53))/PTRM_Life!I53,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J53/Outcomes!I81)/PTRM_Life!J53,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J53/Outcomes!I81-SUM(RFM_RealSLDepn!J53:J53))/PTRM_Life!K53,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J53/Outcomes!I81-SUM(RFM_RealSLDepn!J53:K53))/PTRM_Life!L53,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J53/Outcomes!I81-SUM(RFM_RealSLDepn!J53:L53))/PTRM_Life!M53,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J53/Outcomes!I81-SUM(RFM_RealSLDepn!J53:M53))/PTRM_Life!N53,0)","v":34.596201772429836},{"$f":"IFERROR((RFM_ORAB!O53/Outcomes!N81)/PTRM_Life!O53,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O53/Outcomes!N81-SUM(RFM_RealSLDepn!O53:O53))/PTRM_Life!P53,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O53/Outcomes!N81-SUM(RFM_RealSLDepn!O53:P53))/PTRM_Life!Q53,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O53/Outcomes!N81-SUM(RFM_RealSLDepn!O53:Q53))/PTRM_Life!R53,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O53/Outcomes!N81-SUM(RFM_RealSLDepn!O53:R53))/PTRM_Life!S53,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!T53/Outcomes!S81)/PTRM_Life!T53,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T53/Outcomes!S81-SUM(RFM_RealSLDepn!T53:T53))/PTRM_Life!U53,0)","v":35.066165090170934},{"$f":"IFERROR((RFM_ORAB!T53/Outcomes!S81-SUM(RFM_RealSLDepn!T53:U53))/PTRM_Life!V53,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T53/Outcomes!S81-SUM(RFM_RealSLDepn!T53:V53))/PTRM_Life!W53,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T53/Outcomes!S81-SUM(RFM_RealSLDepn!T53:W53))/PTRM_Life!X53,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!Y53/Outcomes!X81)/PTRM_Life!Y53,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y53/Outcomes!X81-SUM(RFM_RealSLDepn!Y53:Y53))/PTRM_Life!Z53,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y53/Outcomes!X81-SUM(RFM_RealSLDepn!Y53:Z53))/PTRM_Life!AA53,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y53/Outcomes!X81-SUM(RFM_RealSLDepn!Y53:AA53))/PTRM_Life!AB53,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y53/Outcomes!X81-SUM(RFM_RealSLDepn!Y53:AB53))/PTRM_Life!AC53,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!AD53/Outcomes!AC81)/PTRM_Life!AD53,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD53/Outcomes!AC81-SUM(RFM_RealSLDepn!AD53:AD53))/PTRM_Life!AE53,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD53/Outcomes!AC81-SUM(RFM_RealSLDepn!AD53:AE53))/PTRM_Life!AF53,0)","v":35.038851042538774},{"$f":"IFERROR((RFM_ORAB!AD53/Outcomes!AC81-SUM(RFM_RealSLDepn!AD53:AF53))/PTRM_Life!AG53,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD53/Outcomes!AC81-SUM(RFM_RealSLDepn!AD53:AG53))/PTRM_Life!AH53,0)","v":35.038851042538766},{"$f":"IFERROR((RFM_ORAB!AI53/Outcomes!AH81)/PTRM_Life!AI53,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI53/Outcomes!AH81-SUM(RFM_RealSLDepn!AI53:AI53))/PTRM_Life!AJ53,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI53/Outcomes!AH81-SUM(RFM_RealSLDepn!AI53:AJ53))/PTRM_Life!AK53,0)","v":0.24876972274780115},{"$f":"IFERROR((RFM_ORAB!AI53/Outcomes!AH81-SUM(RFM_RealSLDepn!AI53:AK53))/PTRM_Life!AL53,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI53/Outcomes!AH81-SUM(RFM_RealSLDepn!AI53:AL53))/PTRM_Life!AM53,0)","v":0.24876972274780118},{"$f":"IFERROR((RFM_ORAB!AN53/Outcomes!AM81)/PTRM_Life!AN53,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN53/Outcomes!AM81-SUM(RFM_RealSLDepn!AN53:AN53))/PTRM_Life!AO53,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN53/Outcomes!AM81-SUM(RFM_RealSLDepn!AN53:AO53))/PTRM_Life!AP53,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((RFM_ORAB!AN53/Outcomes!AM81-SUM(RFM_RealSLDepn!AN53:AP53))/PTRM_Life!AQ53,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN53/Outcomes!AM81-SUM(RFM_RealSLDepn!AN53:AQ53))/PTRM_Life!AR53,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((RFM_ORAB!AS53/Outcomes!AR81)/PTRM_Life!AS53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS53/Outcomes!AR81-SUM(RFM_RealSLDepn!AS53:AS53))/PTRM_Life!AT53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS53/Outcomes!AR81-SUM(RFM_RealSLDepn!AS53:AT53))/PTRM_Life!AU53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS53/Outcomes!AR81-SUM(RFM_RealSLDepn!AS53:AU53))/PTRM_Life!AV53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS53/Outcomes!AR81-SUM(RFM_RealSLDepn!AS53:AV53))/PTRM_Life!AW53,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AX53/Outcomes!AW81)/PTRM_Life!AX53,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX53/Outcomes!AW81-SUM(RFM_RealSLDepn!AX53:AX53))/PTRM_Life!AY53,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX53/Outcomes!AW81-SUM(RFM_RealSLDepn!AX53:AY53))/PTRM_Life!AZ53,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX53/Outcomes!AW81-SUM(RFM_RealSLDepn!AX53:AZ53))/PTRM_Life!BA53,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX53/Outcomes!AW81-SUM(RFM_RealSLDepn!AX53:BA53))/PTRM_Life!BB53,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E54:BB54)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73751},null,null,{"$f":"IFERROR((RFM_ORAB!F54/RFM_NomCapex!E51)/PTRM_Life!F54,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F54/RFM_NomCapex!E51-SUM(RFM_RealSLDepn!F54:F54))/PTRM_Life!G54,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F54/RFM_NomCapex!E51-SUM(RFM_RealSLDepn!F54:G54))/PTRM_Life!H54,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F54/RFM_NomCapex!E51-SUM(RFM_RealSLDepn!F54:H54))/PTRM_Life!I54,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!J54/Outcomes!I81)/PTRM_Life!J54,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J54/Outcomes!I81-SUM(RFM_RealSLDepn!J54:J54))/PTRM_Life!K54,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!J54/Outcomes!I81-SUM(RFM_RealSLDepn!J54:K54))/PTRM_Life!L54,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J54/Outcomes!I81-SUM(RFM_RealSLDepn!J54:L54))/PTRM_Life!M54,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J54/Outcomes!I81-SUM(RFM_RealSLDepn!J54:M54))/PTRM_Life!N54,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!O54/Outcomes!N81)/PTRM_Life!O54,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O54/Outcomes!N81-SUM(RFM_RealSLDepn!O54:O54))/PTRM_Life!P54,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O54/Outcomes!N81-SUM(RFM_RealSLDepn!O54:P54))/PTRM_Life!Q54,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!O54/Outcomes!N81-SUM(RFM_RealSLDepn!O54:Q54))/PTRM_Life!R54,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O54/Outcomes!N81-SUM(RFM_RealSLDepn!O54:R54))/PTRM_Life!S54,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!T54/Outcomes!S81)/PTRM_Life!T54,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T54/Outcomes!S81-SUM(RFM_RealSLDepn!T54:T54))/PTRM_Life!U54,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T54/Outcomes!S81-SUM(RFM_RealSLDepn!T54:U54))/PTRM_Life!V54,0)","v":3.4876060035434739},{"$f":"IFERROR((RFM_ORAB!T54/Outcomes!S81-SUM(RFM_RealSLDepn!T54:V54))/PTRM_Life!W54,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T54/Outcomes!S81-SUM(RFM_RealSLDepn!T54:W54))/PTRM_Life!X54,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!Y54/Outcomes!X81)/PTRM_Life!Y54,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y54/Outcomes!X81-SUM(RFM_RealSLDepn!Y54:Y54))/PTRM_Life!Z54,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y54/Outcomes!X81-SUM(RFM_RealSLDepn!Y54:Z54))/PTRM_Life!AA54,0)","v":3.4686218365982788},{"$f":"IFERROR((RFM_ORAB!Y54/Outcomes!X81-SUM(RFM_RealSLDepn!Y54:AA54))/PTRM_Life!AB54,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y54/Outcomes!X81-SUM(RFM_RealSLDepn!Y54:AB54))/PTRM_Life!AC54,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!AD54/Outcomes!AC81)/PTRM_Life!AD54,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD54/Outcomes!AC81-SUM(RFM_RealSLDepn!AD54:AD54))/PTRM_Life!AE54,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AD54/Outcomes!AC81-SUM(RFM_RealSLDepn!AD54:AE54))/PTRM_Life!AF54,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD54/Outcomes!AC81-SUM(RFM_RealSLDepn!AD54:AF54))/PTRM_Life!AG54,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD54/Outcomes!AC81-SUM(RFM_RealSLDepn!AD54:AG54))/PTRM_Life!AH54,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AI54/Outcomes!AH81)/PTRM_Life!AI54,0)","v":3.6074391864414457},{"$f":"IFERROR((RFM_ORAB!AI54/Outcomes!AH81-SUM(RFM_RealSLDepn!AI54:AI54))/PTRM_Life!AJ54,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI54/Outcomes!AH81-SUM(RFM_RealSLDepn!AI54:AJ54))/PTRM_Life!AK54,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI54/Outcomes!AH81-SUM(RFM_RealSLDepn!AI54:AK54))/PTRM_Life!AL54,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI54/Outcomes!AH81-SUM(RFM_RealSLDepn!AI54:AL54))/PTRM_Life!AM54,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN54/Outcomes!AM81)/PTRM_Life!AN54,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN54/Outcomes!AM81-SUM(RFM_RealSLDepn!AN54:AN54))/PTRM_Life!AO54,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN54/Outcomes!AM81-SUM(RFM_RealSLDepn!AN54:AO54))/PTRM_Life!AP54,0)","v":4.256140231895951E-4},{"$f":"IFERROR((RFM_ORAB!AN54/Outcomes!AM81-SUM(RFM_RealSLDepn!AN54:AP54))/PTRM_Life!AQ54,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN54/Outcomes!AM81-SUM(RFM_RealSLDepn!AN54:AQ54))/PTRM_Life!AR54,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((RFM_ORAB!AS54/Outcomes!AR81)/PTRM_Life!AS54,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS54/Outcomes!AR81-SUM(RFM_RealSLDepn!AS54:AS54))/PTRM_Life!AT54,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS54/Outcomes!AR81-SUM(RFM_RealSLDepn!AS54:AT54))/PTRM_Life!AU54,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS54/Outcomes!AR81-SUM(RFM_RealSLDepn!AS54:AU54))/PTRM_Life!AV54,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AS54/Outcomes!AR81-SUM(RFM_RealSLDepn!AS54:AV54))/PTRM_Life!AW54,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AX54/Outcomes!AW81)/PTRM_Life!AX54,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX54/Outcomes!AW81-SUM(RFM_RealSLDepn!AX54:AX54))/PTRM_Life!AY54,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX54/Outcomes!AW81-SUM(RFM_RealSLDepn!AX54:AY54))/PTRM_Life!AZ54,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX54/Outcomes!AW81-SUM(RFM_RealSLDepn!AX54:AZ54))/PTRM_Life!BA54,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((RFM_ORAB!AX54/Outcomes!AW81-SUM(RFM_RealSLDepn!AX54:BA54))/PTRM_Life!BB54,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E55:BB55)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.63541999999999998},null,null,null,{"$f":"IFERROR((RFM_ORAB!G55/RFM_NomCapex!F51)/PTRM_Life!G55,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G55/RFM_NomCapex!F51-SUM(RFM_RealSLDepn!G55:G55))/PTRM_Life!H55,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G55/RFM_NomCapex!F51-SUM(RFM_RealSLDepn!G55:H55))/PTRM_Life!I55,0)","v":3.5735591064855083},{"$f":"IFERROR((RFM_ORAB!J55/Outcomes!I81)/PTRM_Life!J55,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J55/Outcomes!I81-SUM(RFM_RealSLDepn!J55:J55))/PTRM_Life!K55,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J55/Outcomes!I81-SUM(RFM_RealSLDepn!J55:K55))/PTRM_Life!L55,0)","v":3.4874007848031745},{"$f":"IFERROR((RFM_ORAB!J55/Outcomes!I81-SUM(RFM_RealSLDepn!J55:L55))/PTRM_Life!M55,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J55/Outcomes!I81-SUM(RFM_RealSLDepn!J55:M55))/PTRM_Life!N55,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!O55/Outcomes!N81)/PTRM_Life!O55,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O55/Outcomes!N81-SUM(RFM_RealSLDepn!O55:O55))/PTRM_Life!P55,0)","v":3.4952111061647098},{"$f":"IFERROR((RFM_ORAB!O55/Outcomes!N81-SUM(RFM_RealSLDepn!O55:P55))/PTRM_Life!Q55,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O55/Outcomes!N81-SUM(RFM_RealSLDepn!O55:Q55))/PTRM_Life!R55,0)","v":3.4952111061647106},{"$f":"IFERROR((RFM_ORAB!O55/Outcomes!N81-SUM(RFM_RealSLDepn!O55:R55))/PTRM_Life!S55,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!T55/Outcomes!S81)/PTRM_Life!T55,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T55/Outcomes!S81-SUM(RFM_RealSLDepn!T55:T55))/PTRM_Life!U55,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T55/Outcomes!S81-SUM(RFM_RealSLDepn!T55:U55))/PTRM_Life!V55,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T55/Outcomes!S81-SUM(RFM_RealSLDepn!T55:V55))/PTRM_Life!W55,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T55/Outcomes!S81-SUM(RFM_RealSLDepn!T55:W55))/PTRM_Life!X55,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!Y55/Outcomes!X81)/PTRM_Life!Y55,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y55/Outcomes!X81-SUM(RFM_RealSLDepn!Y55:Y55))/PTRM_Life!Z55,0)","v":3.5118123790905957},{"$f":"IFERROR((RFM_ORAB!Y55/Outcomes!X81-SUM(RFM_RealSLDepn!Y55:Z55))/PTRM_Life!AA55,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y55/Outcomes!X81-SUM(RFM_RealSLDepn!Y55:AA55))/PTRM_Life!AB55,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y55/Outcomes!X81-SUM(RFM_RealSLDepn!Y55:AB55))/PTRM_Life!AC55,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!AD55/Outcomes!AC81)/PTRM_Life!AD55,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD55/Outcomes!AC81-SUM(RFM_RealSLDepn!AD55:AD55))/PTRM_Life!AE55,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AD55/Outcomes!AC81-SUM(RFM_RealSLDepn!AD55:AE55))/PTRM_Life!AF55,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD55/Outcomes!AC81-SUM(RFM_RealSLDepn!AD55:AF55))/PTRM_Life!AG55,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD55/Outcomes!AC81-SUM(RFM_RealSLDepn!AD55:AG55))/PTRM_Life!AH55,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AI55/Outcomes!AH81)/PTRM_Life!AI55,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI55/Outcomes!AH81-SUM(RFM_RealSLDepn!AI55:AI55))/PTRM_Life!AJ55,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI55/Outcomes!AH81-SUM(RFM_RealSLDepn!AI55:AJ55))/PTRM_Life!AK55,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI55/Outcomes!AH81-SUM(RFM_RealSLDepn!AI55:AK55))/PTRM_Life!AL55,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI55/Outcomes!AH81-SUM(RFM_RealSLDepn!AI55:AL55))/PTRM_Life!AM55,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN55/Outcomes!AM81)/PTRM_Life!AN55,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN55/Outcomes!AM81-SUM(RFM_RealSLDepn!AN55:AN55))/PTRM_Life!AO55,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN55/Outcomes!AM81-SUM(RFM_RealSLDepn!AN55:AO55))/PTRM_Life!AP55,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN55/Outcomes!AM81-SUM(RFM_RealSLDepn!AN55:AP55))/PTRM_Life!AQ55,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AN55/Outcomes!AM81-SUM(RFM_RealSLDepn!AN55:AQ55))/PTRM_Life!AR55,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AS55/Outcomes!AR81)/PTRM_Life!AS55,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS55/Outcomes!AR81-SUM(RFM_RealSLDepn!AS55:AS55))/PTRM_Life!AT55,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS55/Outcomes!AR81-SUM(RFM_RealSLDepn!AS55:AT55))/PTRM_Life!AU55,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((RFM_ORAB!AS55/Outcomes!AR81-SUM(RFM_RealSLDepn!AS55:AU55))/PTRM_Life!AV55,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS55/Outcomes!AR81-SUM(RFM_RealSLDepn!AS55:AV55))/PTRM_Life!AW55,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((RFM_ORAB!AX55/Outcomes!AW81)/PTRM_Life!AX55,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX55/Outcomes!AW81-SUM(RFM_RealSLDepn!AX55:AX55))/PTRM_Life!AY55,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX55/Outcomes!AW81-SUM(RFM_RealSLDepn!AX55:AY55))/PTRM_Life!AZ55,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX55/Outcomes!AW81-SUM(RFM_RealSLDepn!AX55:AZ55))/PTRM_Life!BA55,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((RFM_ORAB!AX55/Outcomes!AW81-SUM(RFM_RealSLDepn!AX55:BA55))/PTRM_Life!BB55,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E56:BB56)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70055000000000001},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H56/RFM_NomCapex!G51)/PTRM_Life!H56,0)","v":3.4183567110919433},{"$f":"IFERROR((RFM_ORAB!H56/RFM_NomCapex!G51-SUM(RFM_RealSLDepn!H56:H56))/PTRM_Life!I56,0)","v":3.4183567110919428},{"$f":"IFERROR((RFM_ORAB!J56/Outcomes!I81)/PTRM_Life!J56,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J56/Outcomes!I81-SUM(RFM_RealSLDepn!J56:J56))/PTRM_Life!K56,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J56/Outcomes!I81-SUM(RFM_RealSLDepn!J56:K56))/PTRM_Life!L56,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J56/Outcomes!I81-SUM(RFM_RealSLDepn!J56:L56))/PTRM_Life!M56,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J56/Outcomes!I81-SUM(RFM_RealSLDepn!J56:M56))/PTRM_Life!N56,0)","v":3.4476691677822315},{"$f":"IFERROR((RFM_ORAB!O56/Outcomes!N81)/PTRM_Life!O56,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O56/Outcomes!N81-SUM(RFM_RealSLDepn!O56:O56))/PTRM_Life!P56,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O56/Outcomes!N81-SUM(RFM_RealSLDepn!O56:P56))/PTRM_Life!Q56,0)","v":3.4550547965171785},{"$f":"IFERROR((RFM_ORAB!O56/Outcomes!N81-SUM(RFM_RealSLDepn!O56:Q56))/PTRM_Life!R56,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O56/Outcomes!N81-SUM(RFM_RealSLDepn!O56:R56))/PTRM_Life!S56,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!T56/Outcomes!S81)/PTRM_Life!T56,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T56/Outcomes!S81-SUM(RFM_RealSLDepn!T56:T56))/PTRM_Life!U56,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T56/Outcomes!S81-SUM(RFM_RealSLDepn!T56:U56))/PTRM_Life!V56,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T56/Outcomes!S81-SUM(RFM_RealSLDepn!T56:V56))/PTRM_Life!W56,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T56/Outcomes!S81-SUM(RFM_RealSLDepn!T56:W56))/PTRM_Life!X56,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!Y56/Outcomes!X81)/PTRM_Life!Y56,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y56/Outcomes!X81-SUM(RFM_RealSLDepn!Y56:Y56))/PTRM_Life!Z56,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y56/Outcomes!X81-SUM(RFM_RealSLDepn!Y56:Z56))/PTRM_Life!AA56,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y56/Outcomes!X81-SUM(RFM_RealSLDepn!Y56:AA56))/PTRM_Life!AB56,0)","v":3.4709342712188951},{"$f":"IFERROR((RFM_ORAB!Y56/Outcomes!X81-SUM(RFM_RealSLDepn!Y56:AB56))/PTRM_Life!AC56,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!AD56/Outcomes!AC81)/PTRM_Life!AD56,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD56/Outcomes!AC81-SUM(RFM_RealSLDepn!AD56:AD56))/PTRM_Life!AE56,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD56/Outcomes!AC81-SUM(RFM_RealSLDepn!AD56:AE56))/PTRM_Life!AF56,0)","v":3.4823018037194884},{"$f":"IFERROR((RFM_ORAB!AD56/Outcomes!AC81-SUM(RFM_RealSLDepn!AD56:AF56))/PTRM_Life!AG56,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD56/Outcomes!AC81-SUM(RFM_RealSLDepn!AD56:AG56))/PTRM_Life!AH56,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AI56/Outcomes!AH81)/PTRM_Life!AI56,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI56/Outcomes!AH81-SUM(RFM_RealSLDepn!AI56:AI56))/PTRM_Life!AJ56,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI56/Outcomes!AH81-SUM(RFM_RealSLDepn!AI56:AJ56))/PTRM_Life!AK56,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI56/Outcomes!AH81-SUM(RFM_RealSLDepn!AI56:AK56))/PTRM_Life!AL56,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI56/Outcomes!AH81-SUM(RFM_RealSLDepn!AI56:AL56))/PTRM_Life!AM56,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN56/Outcomes!AM81)/PTRM_Life!AN56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN56/Outcomes!AM81-SUM(RFM_RealSLDepn!AN56:AN56))/PTRM_Life!AO56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN56/Outcomes!AM81-SUM(RFM_RealSLDepn!AN56:AO56))/PTRM_Life!AP56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN56/Outcomes!AM81-SUM(RFM_RealSLDepn!AN56:AP56))/PTRM_Life!AQ56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN56/Outcomes!AM81-SUM(RFM_RealSLDepn!AN56:AQ56))/PTRM_Life!AR56,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AS56/Outcomes!AR81)/PTRM_Life!AS56,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS56/Outcomes!AR81-SUM(RFM_RealSLDepn!AS56:AS56))/PTRM_Life!AT56,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS56/Outcomes!AR81-SUM(RFM_RealSLDepn!AS56:AT56))/PTRM_Life!AU56,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS56/Outcomes!AR81-SUM(RFM_RealSLDepn!AS56:AU56))/PTRM_Life!AV56,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AS56/Outcomes!AR81-SUM(RFM_RealSLDepn!AS56:AV56))/PTRM_Life!AW56,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AX56/Outcomes!AW81)/PTRM_Life!AX56,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX56/Outcomes!AW81-SUM(RFM_RealSLDepn!AX56:AX56))/PTRM_Life!AY56,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX56/Outcomes!AW81-SUM(RFM_RealSLDepn!AX56:AY56))/PTRM_Life!AZ56,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX56/Outcomes!AW81-SUM(RFM_RealSLDepn!AX56:AZ56))/PTRM_Life!BA56,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((RFM_ORAB!AX56/Outcomes!AW81-SUM(RFM_RealSLDepn!AX56:BA56))/PTRM_Life!BB56,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E57:BB57)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.77054999999999996},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I57/RFM_NomCapex!H51)/PTRM_Life!I57,0)","v":3.4202045192880615},{"$f":"IFERROR((RFM_ORAB!J57/Outcomes!I81)/PTRM_Life!J57,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J57/Outcomes!I81-SUM(RFM_RealSLDepn!J57:J57))/PTRM_Life!K57,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J57/Outcomes!I81-SUM(RFM_RealSLDepn!J57:K57))/PTRM_Life!L57,0)","v":3.4482023027363802},{"$f":"IFERROR((RFM_ORAB!J57/Outcomes!I81-SUM(RFM_RealSLDepn!J57:L57))/PTRM_Life!M57,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J57/Outcomes!I81-SUM(RFM_RealSLDepn!J57:M57))/PTRM_Life!N57,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!O57/Outcomes!N81)/PTRM_Life!O57,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O57/Outcomes!N81-SUM(RFM_RealSLDepn!O57:O57))/PTRM_Life!P57,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O57/Outcomes!N81-SUM(RFM_RealSLDepn!O57:P57))/PTRM_Life!Q57,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O57/Outcomes!N81-SUM(RFM_RealSLDepn!O57:Q57))/PTRM_Life!R57,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O57/Outcomes!N81-SUM(RFM_RealSLDepn!O57:R57))/PTRM_Life!S57,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!T57/Outcomes!S81)/PTRM_Life!T57,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T57/Outcomes!S81-SUM(RFM_RealSLDepn!T57:T57))/PTRM_Life!U57,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T57/Outcomes!S81-SUM(RFM_RealSLDepn!T57:U57))/PTRM_Life!V57,0)","v":3.4855423989155079},{"$f":"IFERROR((RFM_ORAB!T57/Outcomes!S81-SUM(RFM_RealSLDepn!T57:V57))/PTRM_Life!W57,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T57/Outcomes!S81-SUM(RFM_RealSLDepn!T57:W57))/PTRM_Life!X57,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!Y57/Outcomes!X81)/PTRM_Life!Y57,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y57/Outcomes!X81-SUM(RFM_RealSLDepn!Y57:Y57))/PTRM_Life!Z57,0)","v":3.470635093568438},{"$f":"IFERROR((RFM_ORAB!Y57/Outcomes!X81-SUM(RFM_RealSLDepn!Y57:Z57))/PTRM_Life!AA57,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y57/Outcomes!X81-SUM(RFM_RealSLDepn!Y57:AA57))/PTRM_Life!AB57,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y57/Outcomes!X81-SUM(RFM_RealSLDepn!Y57:AB57))/PTRM_Life!AC57,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!AD57/Outcomes!AC81)/PTRM_Life!AD57,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD57/Outcomes!AC81-SUM(RFM_RealSLDepn!AD57:AD57))/PTRM_Life!AE57,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD57/Outcomes!AC81-SUM(RFM_RealSLDepn!AD57:AE57))/PTRM_Life!AF57,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD57/Outcomes!AC81-SUM(RFM_RealSLDepn!AD57:AF57))/PTRM_Life!AG57,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD57/Outcomes!AC81-SUM(RFM_RealSLDepn!AD57:AG57))/PTRM_Life!AH57,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AI57/Outcomes!AH81)/PTRM_Life!AI57,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI57/Outcomes!AH81-SUM(RFM_RealSLDepn!AI57:AI57))/PTRM_Life!AJ57,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI57/Outcomes!AH81-SUM(RFM_RealSLDepn!AI57:AJ57))/PTRM_Life!AK57,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI57/Outcomes!AH81-SUM(RFM_RealSLDepn!AI57:AK57))/PTRM_Life!AL57,0)","v":3.5116294919688382},{"$f":"IFERROR((RFM_ORAB!AI57/Outcomes!AH81-SUM(RFM_RealSLDepn!AI57:AL57))/PTRM_Life!AM57,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN57/Outcomes!AM81)/PTRM_Life!AN57,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN57/Outcomes!AM81-SUM(RFM_RealSLDepn!AN57:AN57))/PTRM_Life!AO57,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN57/Outcomes!AM81-SUM(RFM_RealSLDepn!AN57:AO57))/PTRM_Life!AP57,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN57/Outcomes!AM81-SUM(RFM_RealSLDepn!AN57:AP57))/PTRM_Life!AQ57,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AN57/Outcomes!AM81-SUM(RFM_RealSLDepn!AN57:AQ57))/PTRM_Life!AR57,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AS57/Outcomes!AR81)/PTRM_Life!AS57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS57/Outcomes!AR81-SUM(RFM_RealSLDepn!AS57:AS57))/PTRM_Life!AT57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS57/Outcomes!AR81-SUM(RFM_RealSLDepn!AS57:AT57))/PTRM_Life!AU57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS57/Outcomes!AR81-SUM(RFM_RealSLDepn!AS57:AU57))/PTRM_Life!AV57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS57/Outcomes!AR81-SUM(RFM_RealSLDepn!AS57:AV57))/PTRM_Life!AW57,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AX57/Outcomes!AW81)/PTRM_Life!AX57,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX57/Outcomes!AW81-SUM(RFM_RealSLDepn!AX57:AX57))/PTRM_Life!AY57,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX57/Outcomes!AW81-SUM(RFM_RealSLDepn!AX57:AY57))/PTRM_Life!AZ57,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((RFM_ORAB!AX57/Outcomes!AW81-SUM(RFM_RealSLDepn!AX57:AZ57))/PTRM_Life!BA57,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((RFM_ORAB!AX57/Outcomes!AW81-SUM(RFM_RealSLDepn!AX57:BA57))/PTRM_Life!BB57,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E58:BB58)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J58/Outcomes!I81)/PTRM_Life!J58,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J58/Outcomes!I81-SUM(RFM_RealSLDepn!J58:J58))/PTRM_Life!K58,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J58/Outcomes!I81-SUM(RFM_RealSLDepn!J58:K58))/PTRM_Life!L58,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J58/Outcomes!I81-SUM(RFM_RealSLDepn!J58:L58))/PTRM_Life!M58,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J58/Outcomes!I81-SUM(RFM_RealSLDepn!J58:M58))/PTRM_Life!N58,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O58/Outcomes!N81)/PTRM_Life!O58,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O58/Outcomes!N81-SUM(RFM_RealSLDepn!O58:O58))/PTRM_Life!P58,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O58/Outcomes!N81-SUM(RFM_RealSLDepn!O58:P58))/PTRM_Life!Q58,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O58/Outcomes!N81-SUM(RFM_RealSLDepn!O58:Q58))/PTRM_Life!R58,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O58/Outcomes!N81-SUM(RFM_RealSLDepn!O58:R58))/PTRM_Life!S58,0)","v":3.4547115661024614},{"$f":"IFERROR((RFM_ORAB!T58/Outcomes!S81)/PTRM_Life!T58,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T58/Outcomes!S81-SUM(RFM_RealSLDepn!T58:T58))/PTRM_Life!U58,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T58/Outcomes!S81-SUM(RFM_RealSLDepn!T58:U58))/PTRM_Life!V58,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T58/Outcomes!S81-SUM(RFM_RealSLDepn!T58:V58))/PTRM_Life!W58,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T58/Outcomes!S81-SUM(RFM_RealSLDepn!T58:W58))/PTRM_Life!X58,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!Y58/Outcomes!X81)/PTRM_Life!Y58,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y58/Outcomes!X81-SUM(RFM_RealSLDepn!Y58:Y58))/PTRM_Life!Z58,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y58/Outcomes!X81-SUM(RFM_RealSLDepn!Y58:Z58))/PTRM_Life!AA58,0)","v":3.469549725983919},{"$f":"IFERROR((RFM_ORAB!Y58/Outcomes!X81-SUM(RFM_RealSLDepn!Y58:AA58))/PTRM_Life!AB58,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y58/Outcomes!X81-SUM(RFM_RealSLDepn!Y58:AB58))/PTRM_Life!AC58,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!AD58/Outcomes!AC81)/PTRM_Life!AD58,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD58/Outcomes!AC81-SUM(RFM_RealSLDepn!AD58:AD58))/PTRM_Life!AE58,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD58/Outcomes!AC81-SUM(RFM_RealSLDepn!AD58:AE58))/PTRM_Life!AF58,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD58/Outcomes!AC81-SUM(RFM_RealSLDepn!AD58:AF58))/PTRM_Life!AG58,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AD58/Outcomes!AC81-SUM(RFM_RealSLDepn!AD58:AG58))/PTRM_Life!AH58,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AI58/Outcomes!AH81)/PTRM_Life!AI58,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI58/Outcomes!AH81-SUM(RFM_RealSLDepn!AI58:AI58))/PTRM_Life!AJ58,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI58/Outcomes!AH81-SUM(RFM_RealSLDepn!AI58:AJ58))/PTRM_Life!AK58,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI58/Outcomes!AH81-SUM(RFM_RealSLDepn!AI58:AK58))/PTRM_Life!AL58,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AI58/Outcomes!AH81-SUM(RFM_RealSLDepn!AI58:AL58))/PTRM_Life!AM58,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AN58/Outcomes!AM81)/PTRM_Life!AN58,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN58/Outcomes!AM81-SUM(RFM_RealSLDepn!AN58:AN58))/PTRM_Life!AO58,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN58/Outcomes!AM81-SUM(RFM_RealSLDepn!AN58:AO58))/PTRM_Life!AP58,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN58/Outcomes!AM81-SUM(RFM_RealSLDepn!AN58:AP58))/PTRM_Life!AQ58,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AN58/Outcomes!AM81-SUM(RFM_RealSLDepn!AN58:AQ58))/PTRM_Life!AR58,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AS58/Outcomes!AR81)/PTRM_Life!AS58,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS58/Outcomes!AR81-SUM(RFM_RealSLDepn!AS58:AS58))/PTRM_Life!AT58,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS58/Outcomes!AR81-SUM(RFM_RealSLDepn!AS58:AT58))/PTRM_Life!AU58,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS58/Outcomes!AR81-SUM(RFM_RealSLDepn!AS58:AU58))/PTRM_Life!AV58,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AS58/Outcomes!AR81-SUM(RFM_RealSLDepn!AS58:AV58))/PTRM_Life!AW58,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AX58/Outcomes!AW81)/PTRM_Life!AX58,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX58/Outcomes!AW81-SUM(RFM_RealSLDepn!AX58:AX58))/PTRM_Life!AY58,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX58/Outcomes!AW81-SUM(RFM_RealSLDepn!AX58:AY58))/PTRM_Life!AZ58,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX58/Outcomes!AW81-SUM(RFM_RealSLDepn!AX58:AZ58))/PTRM_Life!BA58,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((RFM_ORAB!AX58/Outcomes!AW81-SUM(RFM_RealSLDepn!AX58:BA58))/PTRM_Life!BB58,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E59:BB59)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67532000000000003},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K59/(RFM_NomCapex!J51/RFM_NomCapex!I51)/Outcomes!I81)/PTRM_Life!K59,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K59/(RFM_NomCapex!J51/RFM_NomCapex!I51)/Outcomes!I81)-SUM(RFM_RealSLDepn!K59:K59))/PTRM_Life!L59,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K59/(RFM_NomCapex!J51/RFM_NomCapex!I51)/Outcomes!I81)-SUM(RFM_RealSLDepn!K59:L59))/PTRM_Life!M59,0)","v":3.5769213923615162},{"$f":"IFERROR(((RFM_ORAB!K59/(RFM_NomCapex!J51/RFM_NomCapex!I51)/Outcomes!I81)-SUM(RFM_RealSLDepn!K59:M59))/PTRM_Life!N59,0)","v":3.5769213923615162},{"$f":"IFERROR((RFM_ORAB!O59/Outcomes!N81)/PTRM_Life!O59,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O59/Outcomes!N81-SUM(RFM_RealSLDepn!O59:O59))/PTRM_Life!P59,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O59/Outcomes!N81-SUM(RFM_RealSLDepn!O59:P59))/PTRM_Life!Q59,0)","v":3.4805307858808976},{"$f":"IFERROR((RFM_ORAB!O59/Outcomes!N81-SUM(RFM_RealSLDepn!O59:Q59))/PTRM_Life!R59,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O59/Outcomes!N81-SUM(RFM_RealSLDepn!O59:R59))/PTRM_Life!S59,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!T59/Outcomes!S81)/PTRM_Life!T59,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T59/Outcomes!S81-SUM(RFM_RealSLDepn!T59:T59))/PTRM_Life!U59,0)","v":3.5081099560825835},{"$f":"IFERROR((RFM_ORAB!T59/Outcomes!S81-SUM(RFM_RealSLDepn!T59:U59))/PTRM_Life!V59,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T59/Outcomes!S81-SUM(RFM_RealSLDepn!T59:V59))/PTRM_Life!W59,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T59/Outcomes!S81-SUM(RFM_RealSLDepn!T59:W59))/PTRM_Life!X59,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!Y59/Outcomes!X81)/PTRM_Life!Y59,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y59/Outcomes!X81-SUM(RFM_RealSLDepn!Y59:Y59))/PTRM_Life!Z59,0)","v":3.4949816096787782},{"$f":"IFERROR((RFM_ORAB!Y59/Outcomes!X81-SUM(RFM_RealSLDepn!Y59:Z59))/PTRM_Life!AA59,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y59/Outcomes!X81-SUM(RFM_RealSLDepn!Y59:AA59))/PTRM_Life!AB59,0)","v":3.4949816096787774},{"$f":"IFERROR((RFM_ORAB!Y59/Outcomes!X81-SUM(RFM_RealSLDepn!Y59:AB59))/PTRM_Life!AC59,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!AD59/Outcomes!AC81)/PTRM_Life!AD59,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD59/Outcomes!AC81-SUM(RFM_RealSLDepn!AD59:AD59))/PTRM_Life!AE59,0)","v":3.5033061835532457},{"$f":"IFERROR((RFM_ORAB!AD59/Outcomes!AC81-SUM(RFM_RealSLDepn!AD59:AE59))/PTRM_Life!AF59,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD59/Outcomes!AC81-SUM(RFM_RealSLDepn!AD59:AF59))/PTRM_Life!AG59,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD59/Outcomes!AC81-SUM(RFM_RealSLDepn!AD59:AG59))/PTRM_Life!AH59,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AI59/Outcomes!AH81)/PTRM_Life!AI59,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI59/Outcomes!AH81-SUM(RFM_RealSLDepn!AI59:AI59))/PTRM_Life!AJ59,0)","v":3.5240335685856734},{"$f":"IFERROR((RFM_ORAB!AI59/Outcomes!AH81-SUM(RFM_RealSLDepn!AI59:AJ59))/PTRM_Life!AK59,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI59/Outcomes!AH81-SUM(RFM_RealSLDepn!AI59:AK59))/PTRM_Life!AL59,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI59/Outcomes!AH81-SUM(RFM_RealSLDepn!AI59:AL59))/PTRM_Life!AM59,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AN59/Outcomes!AM81)/PTRM_Life!AN59,0)","v":3.5050815821780166},{"$f":"IFERROR((RFM_ORAB!AN59/Outcomes!AM81-SUM(RFM_RealSLDepn!AN59:AN59))/PTRM_Life!AO59,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN59/Outcomes!AM81-SUM(RFM_RealSLDepn!AN59:AO59))/PTRM_Life!AP59,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN59/Outcomes!AM81-SUM(RFM_RealSLDepn!AN59:AP59))/PTRM_Life!AQ59,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN59/Outcomes!AM81-SUM(RFM_RealSLDepn!AN59:AQ59))/PTRM_Life!AR59,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS59/Outcomes!AR81)/PTRM_Life!AS59,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS59/Outcomes!AR81-SUM(RFM_RealSLDepn!AS59:AS59))/PTRM_Life!AT59,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS59/Outcomes!AR81-SUM(RFM_RealSLDepn!AS59:AT59))/PTRM_Life!AU59,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS59/Outcomes!AR81-SUM(RFM_RealSLDepn!AS59:AU59))/PTRM_Life!AV59,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AS59/Outcomes!AR81-SUM(RFM_RealSLDepn!AS59:AV59))/PTRM_Life!AW59,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AX59/Outcomes!AW81)/PTRM_Life!AX59,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX59/Outcomes!AW81-SUM(RFM_RealSLDepn!AX59:AX59))/PTRM_Life!AY59,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX59/Outcomes!AW81-SUM(RFM_RealSLDepn!AX59:AY59))/PTRM_Life!AZ59,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((RFM_ORAB!AX59/Outcomes!AW81-SUM(RFM_RealSLDepn!AX59:AZ59))/PTRM_Life!BA59,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX59/Outcomes!AW81-SUM(RFM_RealSLDepn!AX59:BA59))/PTRM_Life!BB59,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E60:BB60)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67101999999999995},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L60/(RFM_NomCapex!K51/RFM_NomCapex!I51)/Outcomes!I81)/PTRM_Life!L60,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L60/(RFM_NomCapex!K51/RFM_NomCapex!I51)/Outcomes!I81)-SUM(RFM_RealSLDepn!L60:L60))/PTRM_Life!M60,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L60/(RFM_NomCapex!K51/RFM_NomCapex!I51)/Outcomes!I81)-SUM(RFM_RealSLDepn!L60:M60))/PTRM_Life!N60,0)","v":3.5229797353321657},{"$f":"IFERROR((RFM_ORAB!O60/Outcomes!N81)/PTRM_Life!O60,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O60/Outcomes!N81-SUM(RFM_RealSLDepn!O60:O60))/PTRM_Life!P60,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O60/Outcomes!N81-SUM(RFM_RealSLDepn!O60:P60))/PTRM_Life!Q60,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O60/Outcomes!N81-SUM(RFM_RealSLDepn!O60:Q60))/PTRM_Life!R60,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O60/Outcomes!N81-SUM(RFM_RealSLDepn!O60:R60))/PTRM_Life!S60,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!T60/Outcomes!S81)/PTRM_Life!T60,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T60/Outcomes!S81-SUM(RFM_RealSLDepn!T60:T60))/PTRM_Life!U60,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T60/Outcomes!S81-SUM(RFM_RealSLDepn!T60:U60))/PTRM_Life!V60,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T60/Outcomes!S81-SUM(RFM_RealSLDepn!T60:V60))/PTRM_Life!W60,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T60/Outcomes!S81-SUM(RFM_RealSLDepn!T60:W60))/PTRM_Life!X60,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!Y60/Outcomes!X81)/PTRM_Life!Y60,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y60/Outcomes!X81-SUM(RFM_RealSLDepn!Y60:Y60))/PTRM_Life!Z60,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y60/Outcomes!X81-SUM(RFM_RealSLDepn!Y60:Z60))/PTRM_Life!AA60,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y60/Outcomes!X81-SUM(RFM_RealSLDepn!Y60:AA60))/PTRM_Life!AB60,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y60/Outcomes!X81-SUM(RFM_RealSLDepn!Y60:AB60))/PTRM_Life!AC60,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!AD60/Outcomes!AC81)/PTRM_Life!AD60,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD60/Outcomes!AC81-SUM(RFM_RealSLDepn!AD60:AD60))/PTRM_Life!AE60,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD60/Outcomes!AC81-SUM(RFM_RealSLDepn!AD60:AE60))/PTRM_Life!AF60,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD60/Outcomes!AC81-SUM(RFM_RealSLDepn!AD60:AF60))/PTRM_Life!AG60,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD60/Outcomes!AC81-SUM(RFM_RealSLDepn!AD60:AG60))/PTRM_Life!AH60,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AI60/Outcomes!AH81)/PTRM_Life!AI60,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI60/Outcomes!AH81-SUM(RFM_RealSLDepn!AI60:AI60))/PTRM_Life!AJ60,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI60/Outcomes!AH81-SUM(RFM_RealSLDepn!AI60:AJ60))/PTRM_Life!AK60,0)","v":3.5078192894746136},{"$f":"IFERROR((RFM_ORAB!AI60/Outcomes!AH81-SUM(RFM_RealSLDepn!AI60:AK60))/PTRM_Life!AL60,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI60/Outcomes!AH81-SUM(RFM_RealSLDepn!AI60:AL60))/PTRM_Life!AM60,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AN60/Outcomes!AM81)/PTRM_Life!AN60,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN60/Outcomes!AM81-SUM(RFM_RealSLDepn!AN60:AN60))/PTRM_Life!AO60,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN60/Outcomes!AM81-SUM(RFM_RealSLDepn!AN60:AO60))/PTRM_Life!AP60,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN60/Outcomes!AM81-SUM(RFM_RealSLDepn!AN60:AP60))/PTRM_Life!AQ60,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN60/Outcomes!AM81-SUM(RFM_RealSLDepn!AN60:AQ60))/PTRM_Life!AR60,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS60/Outcomes!AR81)/PTRM_Life!AS60,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS60/Outcomes!AR81-SUM(RFM_RealSLDepn!AS60:AS60))/PTRM_Life!AT60,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS60/Outcomes!AR81-SUM(RFM_RealSLDepn!AS60:AT60))/PTRM_Life!AU60,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS60/Outcomes!AR81-SUM(RFM_RealSLDepn!AS60:AU60))/PTRM_Life!AV60,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AS60/Outcomes!AR81-SUM(RFM_RealSLDepn!AS60:AV60))/PTRM_Life!AW60,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AX60/Outcomes!AW81)/PTRM_Life!AX60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX60/Outcomes!AW81-SUM(RFM_RealSLDepn!AX60:AX60))/PTRM_Life!AY60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX60/Outcomes!AW81-SUM(RFM_RealSLDepn!AX60:AY60))/PTRM_Life!AZ60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX60/Outcomes!AW81-SUM(RFM_RealSLDepn!AX60:AZ60))/PTRM_Life!BA60,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX60/Outcomes!AW81-SUM(RFM_RealSLDepn!AX60:BA60))/PTRM_Life!BB60,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E61:BB61)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.66778000000000004},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M61/(RFM_NomCapex!L51/RFM_NomCapex!I51)/Outcomes!I81)/PTRM_Life!M61,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!M61/(RFM_NomCapex!L51/RFM_NomCapex!I51)/Outcomes!I81-SUM(RFM_RealSLDepn!M61:M61))/PTRM_Life!N61,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!O61/Outcomes!N81)/PTRM_Life!O61,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O61/Outcomes!N81-SUM(RFM_RealSLDepn!O61:O61))/PTRM_Life!P61,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O61/Outcomes!N81-SUM(RFM_RealSLDepn!O61:P61))/PTRM_Life!Q61,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O61/Outcomes!N81-SUM(RFM_RealSLDepn!O61:Q61))/PTRM_Life!R61,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O61/Outcomes!N81-SUM(RFM_RealSLDepn!O61:R61))/PTRM_Life!S61,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!T61/Outcomes!S81)/PTRM_Life!T61,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T61/Outcomes!S81-SUM(RFM_RealSLDepn!T61:T61))/PTRM_Life!U61,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!T61/Outcomes!S81-SUM(RFM_RealSLDepn!T61:U61))/PTRM_Life!V61,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T61/Outcomes!S81-SUM(RFM_RealSLDepn!T61:V61))/PTRM_Life!W61,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T61/Outcomes!S81-SUM(RFM_RealSLDepn!T61:W61))/PTRM_Life!X61,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!Y61/Outcomes!X81)/PTRM_Life!Y61,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y61/Outcomes!X81-SUM(RFM_RealSLDepn!Y61:Y61))/PTRM_Life!Z61,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!Y61/Outcomes!X81-SUM(RFM_RealSLDepn!Y61:Z61))/PTRM_Life!AA61,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y61/Outcomes!X81-SUM(RFM_RealSLDepn!Y61:AA61))/PTRM_Life!AB61,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y61/Outcomes!X81-SUM(RFM_RealSLDepn!Y61:AB61))/PTRM_Life!AC61,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!AD61/Outcomes!AC81)/PTRM_Life!AD61,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD61/Outcomes!AC81-SUM(RFM_RealSLDepn!AD61:AD61))/PTRM_Life!AE61,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD61/Outcomes!AC81-SUM(RFM_RealSLDepn!AD61:AE61))/PTRM_Life!AF61,0)","v":3.5206731140226832},{"$f":"IFERROR((RFM_ORAB!AD61/Outcomes!AC81-SUM(RFM_RealSLDepn!AD61:AF61))/PTRM_Life!AG61,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD61/Outcomes!AC81-SUM(RFM_RealSLDepn!AD61:AG61))/PTRM_Life!AH61,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AI61/Outcomes!AH81)/PTRM_Life!AI61,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI61/Outcomes!AH81-SUM(RFM_RealSLDepn!AI61:AI61))/PTRM_Life!AJ61,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI61/Outcomes!AH81-SUM(RFM_RealSLDepn!AI61:AJ61))/PTRM_Life!AK61,0)","v":3.5362957166552156},{"$f":"IFERROR((RFM_ORAB!AI61/Outcomes!AH81-SUM(RFM_RealSLDepn!AI61:AK61))/PTRM_Life!AL61,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI61/Outcomes!AH81-SUM(RFM_RealSLDepn!AI61:AL61))/PTRM_Life!AM61,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AN61/Outcomes!AM81)/PTRM_Life!AN61,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN61/Outcomes!AM81-SUM(RFM_RealSLDepn!AN61:AN61))/PTRM_Life!AO61,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN61/Outcomes!AM81-SUM(RFM_RealSLDepn!AN61:AO61))/PTRM_Life!AP61,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN61/Outcomes!AM81-SUM(RFM_RealSLDepn!AN61:AP61))/PTRM_Life!AQ61,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN61/Outcomes!AM81-SUM(RFM_RealSLDepn!AN61:AQ61))/PTRM_Life!AR61,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS61/Outcomes!AR81)/PTRM_Life!AS61,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS61/Outcomes!AR81-SUM(RFM_RealSLDepn!AS61:AS61))/PTRM_Life!AT61,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS61/Outcomes!AR81-SUM(RFM_RealSLDepn!AS61:AT61))/PTRM_Life!AU61,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS61/Outcomes!AR81-SUM(RFM_RealSLDepn!AS61:AU61))/PTRM_Life!AV61,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AS61/Outcomes!AR81-SUM(RFM_RealSLDepn!AS61:AV61))/PTRM_Life!AW61,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AX61/Outcomes!AW81)/PTRM_Life!AX61,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX61/Outcomes!AW81-SUM(RFM_RealSLDepn!AX61:AX61))/PTRM_Life!AY61,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX61/Outcomes!AW81-SUM(RFM_RealSLDepn!AX61:AY61))/PTRM_Life!AZ61,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((RFM_ORAB!AX61/Outcomes!AW81-SUM(RFM_RealSLDepn!AX61:AZ61))/PTRM_Life!BA61,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX61/Outcomes!AW81-SUM(RFM_RealSLDepn!AX61:BA61))/PTRM_Life!BB61,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E62:BB62)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.69989000000000001},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N62/(RFM_NomCapex!M51/RFM_NomCapex!I51)/Outcomes!I81)/PTRM_Life!N62,0)","v":3.4352089228931519},{"$f":"IFERROR((RFM_ORAB!O62/Outcomes!N81)/PTRM_Life!O62,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O62/Outcomes!N81-SUM(RFM_RealSLDepn!O62:O62))/PTRM_Life!P62,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O62/Outcomes!N81-SUM(RFM_RealSLDepn!O62:P62))/PTRM_Life!Q62,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O62/Outcomes!N81-SUM(RFM_RealSLDepn!O62:Q62))/PTRM_Life!R62,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!O62/Outcomes!N81-SUM(RFM_RealSLDepn!O62:R62))/PTRM_Life!S62,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!T62/Outcomes!S81)/PTRM_Life!T62,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T62/Outcomes!S81-SUM(RFM_RealSLDepn!T62:T62))/PTRM_Life!U62,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T62/Outcomes!S81-SUM(RFM_RealSLDepn!T62:U62))/PTRM_Life!V62,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T62/Outcomes!S81-SUM(RFM_RealSLDepn!T62:V62))/PTRM_Life!W62,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T62/Outcomes!S81-SUM(RFM_RealSLDepn!T62:W62))/PTRM_Life!X62,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!Y62/Outcomes!X81)/PTRM_Life!Y62,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y62/Outcomes!X81-SUM(RFM_RealSLDepn!Y62:Y62))/PTRM_Life!Z62,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y62/Outcomes!X81-SUM(RFM_RealSLDepn!Y62:Z62))/PTRM_Life!AA62,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y62/Outcomes!X81-SUM(RFM_RealSLDepn!Y62:AA62))/PTRM_Life!AB62,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y62/Outcomes!X81-SUM(RFM_RealSLDepn!Y62:AB62))/PTRM_Life!AC62,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!AD62/Outcomes!AC81)/PTRM_Life!AD62,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD62/Outcomes!AC81-SUM(RFM_RealSLDepn!AD62:AD62))/PTRM_Life!AE62,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD62/Outcomes!AC81-SUM(RFM_RealSLDepn!AD62:AE62))/PTRM_Life!AF62,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD62/Outcomes!AC81-SUM(RFM_RealSLDepn!AD62:AF62))/PTRM_Life!AG62,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD62/Outcomes!AC81-SUM(RFM_RealSLDepn!AD62:AG62))/PTRM_Life!AH62,0)","v":3.4606023148314788},{"$f":"IFERROR((RFM_ORAB!AI62/Outcomes!AH81)/PTRM_Life!AI62,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI62/Outcomes!AH81-SUM(RFM_RealSLDepn!AI62:AI62))/PTRM_Life!AJ62,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI62/Outcomes!AH81-SUM(RFM_RealSLDepn!AI62:AJ62))/PTRM_Life!AK62,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI62/Outcomes!AH81-SUM(RFM_RealSLDepn!AI62:AK62))/PTRM_Life!AL62,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI62/Outcomes!AH81-SUM(RFM_RealSLDepn!AI62:AL62))/PTRM_Life!AM62,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AN62/Outcomes!AM81)/PTRM_Life!AN62,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN62/Outcomes!AM81-SUM(RFM_RealSLDepn!AN62:AN62))/PTRM_Life!AO62,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN62/Outcomes!AM81-SUM(RFM_RealSLDepn!AN62:AO62))/PTRM_Life!AP62,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN62/Outcomes!AM81-SUM(RFM_RealSLDepn!AN62:AP62))/PTRM_Life!AQ62,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN62/Outcomes!AM81-SUM(RFM_RealSLDepn!AN62:AQ62))/PTRM_Life!AR62,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS62/Outcomes!AR81)/PTRM_Life!AS62,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS62/Outcomes!AR81-SUM(RFM_RealSLDepn!AS62:AS62))/PTRM_Life!AT62,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS62/Outcomes!AR81-SUM(RFM_RealSLDepn!AS62:AT62))/PTRM_Life!AU62,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS62/Outcomes!AR81-SUM(RFM_RealSLDepn!AS62:AU62))/PTRM_Life!AV62,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AS62/Outcomes!AR81-SUM(RFM_RealSLDepn!AS62:AV62))/PTRM_Life!AW62,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AX62/Outcomes!AW81)/PTRM_Life!AX62,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX62/Outcomes!AW81-SUM(RFM_RealSLDepn!AX62:AX62))/PTRM_Life!AY62,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX62/Outcomes!AW81-SUM(RFM_RealSLDepn!AX62:AY62))/PTRM_Life!AZ62,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX62/Outcomes!AW81-SUM(RFM_RealSLDepn!AX62:AZ62))/PTRM_Life!BA62,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((RFM_ORAB!AX62/Outcomes!AW81-SUM(RFM_RealSLDepn!AX62:BA62))/PTRM_Life!BB62,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E63:BB63)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O63/Outcomes!N81)/PTRM_Life!O63,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O63/Outcomes!N81-SUM(RFM_RealSLDepn!O63:O63))/PTRM_Life!P63,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O63/Outcomes!N81-SUM(RFM_RealSLDepn!O63:P63))/PTRM_Life!Q63,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O63/Outcomes!N81-SUM(RFM_RealSLDepn!O63:Q63))/PTRM_Life!R63,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O63/Outcomes!N81-SUM(RFM_RealSLDepn!O63:R63))/PTRM_Life!S63,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!T63/Outcomes!S81)/PTRM_Life!T63,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T63/Outcomes!S81-SUM(RFM_RealSLDepn!T63:T63))/PTRM_Life!U63,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T63/Outcomes!S81-SUM(RFM_RealSLDepn!T63:U63))/PTRM_Life!V63,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T63/Outcomes!S81-SUM(RFM_RealSLDepn!T63:V63))/PTRM_Life!W63,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T63/Outcomes!S81-SUM(RFM_RealSLDepn!T63:W63))/PTRM_Life!X63,0)","v":3.4310029411565508},{"$f":"IFERROR((RFM_ORAB!Y63/Outcomes!X81)/PTRM_Life!Y63,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y63/Outcomes!X81-SUM(RFM_RealSLDepn!Y63:Y63))/PTRM_Life!Z63,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y63/Outcomes!X81-SUM(RFM_RealSLDepn!Y63:Z63))/PTRM_Life!AA63,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y63/Outcomes!X81-SUM(RFM_RealSLDepn!Y63:AA63))/PTRM_Life!AB63,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y63/Outcomes!X81-SUM(RFM_RealSLDepn!Y63:AB63))/PTRM_Life!AC63,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!AD63/Outcomes!AC81)/PTRM_Life!AD63,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD63/Outcomes!AC81-SUM(RFM_RealSLDepn!AD63:AD63))/PTRM_Life!AE63,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD63/Outcomes!AC81-SUM(RFM_RealSLDepn!AD63:AE63))/PTRM_Life!AF63,0)","v":3.4267061032507922},{"$f":"IFERROR((RFM_ORAB!AD63/Outcomes!AC81-SUM(RFM_RealSLDepn!AD63:AF63))/PTRM_Life!AG63,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD63/Outcomes!AC81-SUM(RFM_RealSLDepn!AD63:AG63))/PTRM_Life!AH63,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AI63/Outcomes!AH81)/PTRM_Life!AI63,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI63/Outcomes!AH81-SUM(RFM_RealSLDepn!AI63:AI63))/PTRM_Life!AJ63,0)","v":3.4388706106744085},{"$f":"IFERROR((RFM_ORAB!AI63/Outcomes!AH81-SUM(RFM_RealSLDepn!AI63:AJ63))/PTRM_Life!AK63,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI63/Outcomes!AH81-SUM(RFM_RealSLDepn!AI63:AK63))/PTRM_Life!AL63,0)","v":3.4388706106744076},{"$f":"IFERROR((RFM_ORAB!AI63/Outcomes!AH81-SUM(RFM_RealSLDepn!AI63:AL63))/PTRM_Life!AM63,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AN63/Outcomes!AM81)/PTRM_Life!AN63,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN63/Outcomes!AM81-SUM(RFM_RealSLDepn!AN63:AN63))/PTRM_Life!AO63,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN63/Outcomes!AM81-SUM(RFM_RealSLDepn!AN63:AO63))/PTRM_Life!AP63,0)","v":3.4351718133841556},{"$f":"IFERROR((RFM_ORAB!AN63/Outcomes!AM81-SUM(RFM_RealSLDepn!AN63:AP63))/PTRM_Life!AQ63,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN63/Outcomes!AM81-SUM(RFM_RealSLDepn!AN63:AQ63))/PTRM_Life!AR63,0)","v":3.4351718133841551},{"$f":"IFERROR((RFM_ORAB!AS63/Outcomes!AR81)/PTRM_Life!AS63,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS63/Outcomes!AR81-SUM(RFM_RealSLDepn!AS63:AS63))/PTRM_Life!AT63,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS63/Outcomes!AR81-SUM(RFM_RealSLDepn!AS63:AT63))/PTRM_Life!AU63,0)","v":5.266509414161364E-2},{"$f":"IFERROR((RFM_ORAB!AS63/Outcomes!AR81-SUM(RFM_RealSLDepn!AS63:AU63))/PTRM_Life!AV63,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS63/Outcomes!AR81-SUM(RFM_RealSLDepn!AS63:AV63))/PTRM_Life!AW63,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((RFM_ORAB!AX63/Outcomes!AW81)/PTRM_Life!AX63,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX63/Outcomes!AW81-SUM(RFM_RealSLDepn!AX63:AX63))/PTRM_Life!AY63,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX63/Outcomes!AW81-SUM(RFM_RealSLDepn!AX63:AY63))/PTRM_Life!AZ63,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX63/Outcomes!AW81-SUM(RFM_RealSLDepn!AX63:AZ63))/PTRM_Life!BA63,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((RFM_ORAB!AX63/Outcomes!AW81-SUM(RFM_RealSLDepn!AX63:BA63))/PTRM_Life!BB63,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":34.623189361683309},38.007897339073736,41.581456445559247,44.999813156651193,48.420017675939256,51.871018886363991,55.447940278725511,58.970920014057675,62.61751819973199,66.052727122625129,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,{"$f":"SUM(T53:T63)","v":69.96350134088523},{"$f":"SUM(U53:U63)","v":69.96350134088523},{"$f":"SUM(V53:V63)","v":69.963501340885216},{"$f":"SUM(W53:W63)","v":69.963501340885216},{"$f":"SUM(X53:X63)","v":69.96350134088523},{"$f":"SUM(Y53:Y63)","v":69.613712936342083},69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]
[]
[]
["Approach D"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(S69*(1+T68),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E71:BB71)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((RFM_ORAB!E71/RFM_NomCapex!D69)/PTRM_Life!E71,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E71/RFM_NomCapex!D69-SUM(RFM_RealSLDepn!E71:E71))/PTRM_Life!F71,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E71/RFM_NomCapex!D69-SUM(RFM_RealSLDepn!E71:F71))/PTRM_Life!G71,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E71/RFM_NomCapex!D69-SUM(RFM_RealSLDepn!E71:G71))/PTRM_Life!H71,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E71/RFM_NomCapex!D69-SUM(RFM_RealSLDepn!E71:H71))/PTRM_Life!I71,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J71/Outcomes!I114)/PTRM_Life!J71,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J71/Outcomes!I114-SUM(RFM_RealSLDepn!J71:J71))/PTRM_Life!K71,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J71/Outcomes!I114-SUM(RFM_RealSLDepn!J71:K71))/PTRM_Life!L71,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J71/Outcomes!I114-SUM(RFM_RealSLDepn!J71:L71))/PTRM_Life!M71,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J71/Outcomes!I114-SUM(RFM_RealSLDepn!J71:M71))/PTRM_Life!N71,0)","v":34.596201772429836},{"$f":"IFERROR((RFM_ORAB!O71/Outcomes!N114)/PTRM_Life!O71,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O71/Outcomes!N114-SUM(RFM_RealSLDepn!O71:O71))/PTRM_Life!P71,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O71/Outcomes!N114-SUM(RFM_RealSLDepn!O71:P71))/PTRM_Life!Q71,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O71/Outcomes!N114-SUM(RFM_RealSLDepn!O71:Q71))/PTRM_Life!R71,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O71/Outcomes!N114-SUM(RFM_RealSLDepn!O71:R71))/PTRM_Life!S71,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!T71/Outcomes!S114)/PTRM_Life!T71,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T71/Outcomes!S114-SUM(RFM_RealSLDepn!T71:T71))/PTRM_Life!U71,0)","v":35.066165090170934},{"$f":"IFERROR((RFM_ORAB!T71/Outcomes!S114-SUM(RFM_RealSLDepn!T71:U71))/PTRM_Life!V71,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T71/Outcomes!S114-SUM(RFM_RealSLDepn!T71:V71))/PTRM_Life!W71,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T71/Outcomes!S114-SUM(RFM_RealSLDepn!T71:W71))/PTRM_Life!X71,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!Y71/Outcomes!X114)/PTRM_Life!Y71,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y71/Outcomes!X114-SUM(RFM_RealSLDepn!Y71:Y71))/PTRM_Life!Z71,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y71/Outcomes!X114-SUM(RFM_RealSLDepn!Y71:Z71))/PTRM_Life!AA71,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y71/Outcomes!X114-SUM(RFM_RealSLDepn!Y71:AA71))/PTRM_Life!AB71,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y71/Outcomes!X114-SUM(RFM_RealSLDepn!Y71:AB71))/PTRM_Life!AC71,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!AD71/Outcomes!AC114)/PTRM_Life!AD71,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD71/Outcomes!AC114-SUM(RFM_RealSLDepn!AD71:AD71))/PTRM_Life!AE71,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD71/Outcomes!AC114-SUM(RFM_RealSLDepn!AD71:AE71))/PTRM_Life!AF71,0)","v":35.038851042538774},{"$f":"IFERROR((RFM_ORAB!AD71/Outcomes!AC114-SUM(RFM_RealSLDepn!AD71:AF71))/PTRM_Life!AG71,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD71/Outcomes!AC114-SUM(RFM_RealSLDepn!AD71:AG71))/PTRM_Life!AH71,0)","v":35.038851042538766},{"$f":"IFERROR((RFM_ORAB!AI71/Outcomes!AH114)/PTRM_Life!AI71,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI71/Outcomes!AH114-SUM(RFM_RealSLDepn!AI71:AI71))/PTRM_Life!AJ71,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI71/Outcomes!AH114-SUM(RFM_RealSLDepn!AI71:AJ71))/PTRM_Life!AK71,0)","v":0.24876972274780115},{"$f":"IFERROR((RFM_ORAB!AI71/Outcomes!AH114-SUM(RFM_RealSLDepn!AI71:AK71))/PTRM_Life!AL71,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI71/Outcomes!AH114-SUM(RFM_RealSLDepn!AI71:AL71))/PTRM_Life!AM71,0)","v":0.24876972274780118},{"$f":"IFERROR((RFM_ORAB!AN71/Outcomes!AM114)/PTRM_Life!AN71,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN71/Outcomes!AM114-SUM(RFM_RealSLDepn!AN71:AN71))/PTRM_Life!AO71,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN71/Outcomes!AM114-SUM(RFM_RealSLDepn!AN71:AO71))/PTRM_Life!AP71,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((RFM_ORAB!AN71/Outcomes!AM114-SUM(RFM_RealSLDepn!AN71:AP71))/PTRM_Life!AQ71,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN71/Outcomes!AM114-SUM(RFM_RealSLDepn!AN71:AQ71))/PTRM_Life!AR71,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((RFM_ORAB!AS71/Outcomes!AR114)/PTRM_Life!AS71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS71/Outcomes!AR114-SUM(RFM_RealSLDepn!AS71:AS71))/PTRM_Life!AT71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS71/Outcomes!AR114-SUM(RFM_RealSLDepn!AS71:AT71))/PTRM_Life!AU71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS71/Outcomes!AR114-SUM(RFM_RealSLDepn!AS71:AU71))/PTRM_Life!AV71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS71/Outcomes!AR114-SUM(RFM_RealSLDepn!AS71:AV71))/PTRM_Life!AW71,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AX71/Outcomes!AW114)/PTRM_Life!AX71,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX71/Outcomes!AW114-SUM(RFM_RealSLDepn!AX71:AX71))/PTRM_Life!AY71,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX71/Outcomes!AW114-SUM(RFM_RealSLDepn!AX71:AY71))/PTRM_Life!AZ71,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX71/Outcomes!AW114-SUM(RFM_RealSLDepn!AX71:AZ71))/PTRM_Life!BA71,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX71/Outcomes!AW114-SUM(RFM_RealSLDepn!AX71:BA71))/PTRM_Life!BB71,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E72:BB72)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73751},null,null,{"$f":"IFERROR((RFM_ORAB!F72/RFM_NomCapex!E69)/PTRM_Life!F72,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F72/RFM_NomCapex!E69-SUM(RFM_RealSLDepn!F72:F72))/PTRM_Life!G72,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F72/RFM_NomCapex!E69-SUM(RFM_RealSLDepn!F72:G72))/PTRM_Life!H72,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F72/RFM_NomCapex!E69-SUM(RFM_RealSLDepn!F72:H72))/PTRM_Life!I72,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!J72/Outcomes!I114)/PTRM_Life!J72,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J72/Outcomes!I114-SUM(RFM_RealSLDepn!J72:J72))/PTRM_Life!K72,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!J72/Outcomes!I114-SUM(RFM_RealSLDepn!J72:K72))/PTRM_Life!L72,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J72/Outcomes!I114-SUM(RFM_RealSLDepn!J72:L72))/PTRM_Life!M72,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J72/Outcomes!I114-SUM(RFM_RealSLDepn!J72:M72))/PTRM_Life!N72,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!O72/Outcomes!N114)/PTRM_Life!O72,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O72/Outcomes!N114-SUM(RFM_RealSLDepn!O72:O72))/PTRM_Life!P72,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O72/Outcomes!N114-SUM(RFM_RealSLDepn!O72:P72))/PTRM_Life!Q72,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!O72/Outcomes!N114-SUM(RFM_RealSLDepn!O72:Q72))/PTRM_Life!R72,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O72/Outcomes!N114-SUM(RFM_RealSLDepn!O72:R72))/PTRM_Life!S72,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!T72/Outcomes!S114)/PTRM_Life!T72,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T72/Outcomes!S114-SUM(RFM_RealSLDepn!T72:T72))/PTRM_Life!U72,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T72/Outcomes!S114-SUM(RFM_RealSLDepn!T72:U72))/PTRM_Life!V72,0)","v":3.4876060035434739},{"$f":"IFERROR((RFM_ORAB!T72/Outcomes!S114-SUM(RFM_RealSLDepn!T72:V72))/PTRM_Life!W72,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T72/Outcomes!S114-SUM(RFM_RealSLDepn!T72:W72))/PTRM_Life!X72,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!Y72/Outcomes!X114)/PTRM_Life!Y72,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y72/Outcomes!X114-SUM(RFM_RealSLDepn!Y72:Y72))/PTRM_Life!Z72,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y72/Outcomes!X114-SUM(RFM_RealSLDepn!Y72:Z72))/PTRM_Life!AA72,0)","v":3.4686218365982788},{"$f":"IFERROR((RFM_ORAB!Y72/Outcomes!X114-SUM(RFM_RealSLDepn!Y72:AA72))/PTRM_Life!AB72,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y72/Outcomes!X114-SUM(RFM_RealSLDepn!Y72:AB72))/PTRM_Life!AC72,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!AD72/Outcomes!AC114)/PTRM_Life!AD72,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD72/Outcomes!AC114-SUM(RFM_RealSLDepn!AD72:AD72))/PTRM_Life!AE72,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AD72/Outcomes!AC114-SUM(RFM_RealSLDepn!AD72:AE72))/PTRM_Life!AF72,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD72/Outcomes!AC114-SUM(RFM_RealSLDepn!AD72:AF72))/PTRM_Life!AG72,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD72/Outcomes!AC114-SUM(RFM_RealSLDepn!AD72:AG72))/PTRM_Life!AH72,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AI72/Outcomes!AH114)/PTRM_Life!AI72,0)","v":3.6074391864414457},{"$f":"IFERROR((RFM_ORAB!AI72/Outcomes!AH114-SUM(RFM_RealSLDepn!AI72:AI72))/PTRM_Life!AJ72,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI72/Outcomes!AH114-SUM(RFM_RealSLDepn!AI72:AJ72))/PTRM_Life!AK72,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI72/Outcomes!AH114-SUM(RFM_RealSLDepn!AI72:AK72))/PTRM_Life!AL72,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI72/Outcomes!AH114-SUM(RFM_RealSLDepn!AI72:AL72))/PTRM_Life!AM72,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN72/Outcomes!AM114)/PTRM_Life!AN72,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN72/Outcomes!AM114-SUM(RFM_RealSLDepn!AN72:AN72))/PTRM_Life!AO72,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN72/Outcomes!AM114-SUM(RFM_RealSLDepn!AN72:AO72))/PTRM_Life!AP72,0)","v":4.256140231895951E-4},{"$f":"IFERROR((RFM_ORAB!AN72/Outcomes!AM114-SUM(RFM_RealSLDepn!AN72:AP72))/PTRM_Life!AQ72,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN72/Outcomes!AM114-SUM(RFM_RealSLDepn!AN72:AQ72))/PTRM_Life!AR72,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((RFM_ORAB!AS72/Outcomes!AR114)/PTRM_Life!AS72,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS72/Outcomes!AR114-SUM(RFM_RealSLDepn!AS72:AS72))/PTRM_Life!AT72,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS72/Outcomes!AR114-SUM(RFM_RealSLDepn!AS72:AT72))/PTRM_Life!AU72,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS72/Outcomes!AR114-SUM(RFM_RealSLDepn!AS72:AU72))/PTRM_Life!AV72,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AS72/Outcomes!AR114-SUM(RFM_RealSLDepn!AS72:AV72))/PTRM_Life!AW72,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AX72/Outcomes!AW114)/PTRM_Life!AX72,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX72/Outcomes!AW114-SUM(RFM_RealSLDepn!AX72:AX72))/PTRM_Life!AY72,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX72/Outcomes!AW114-SUM(RFM_RealSLDepn!AX72:AY72))/PTRM_Life!AZ72,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX72/Outcomes!AW114-SUM(RFM_RealSLDepn!AX72:AZ72))/PTRM_Life!BA72,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((RFM_ORAB!AX72/Outcomes!AW114-SUM(RFM_RealSLDepn!AX72:BA72))/PTRM_Life!BB72,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E73:BB73)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.63541999999999998},null,null,null,{"$f":"IFERROR((RFM_ORAB!G73/RFM_NomCapex!F69)/PTRM_Life!G73,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G73/RFM_NomCapex!F69-SUM(RFM_RealSLDepn!G73:G73))/PTRM_Life!H73,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G73/RFM_NomCapex!F69-SUM(RFM_RealSLDepn!G73:H73))/PTRM_Life!I73,0)","v":3.5735591064855083},{"$f":"IFERROR((RFM_ORAB!J73/Outcomes!I114)/PTRM_Life!J73,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J73/Outcomes!I114-SUM(RFM_RealSLDepn!J73:J73))/PTRM_Life!K73,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J73/Outcomes!I114-SUM(RFM_RealSLDepn!J73:K73))/PTRM_Life!L73,0)","v":3.4874007848031745},{"$f":"IFERROR((RFM_ORAB!J73/Outcomes!I114-SUM(RFM_RealSLDepn!J73:L73))/PTRM_Life!M73,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J73/Outcomes!I114-SUM(RFM_RealSLDepn!J73:M73))/PTRM_Life!N73,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!O73/Outcomes!N114)/PTRM_Life!O73,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O73/Outcomes!N114-SUM(RFM_RealSLDepn!O73:O73))/PTRM_Life!P73,0)","v":3.4952111061647098},{"$f":"IFERROR((RFM_ORAB!O73/Outcomes!N114-SUM(RFM_RealSLDepn!O73:P73))/PTRM_Life!Q73,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O73/Outcomes!N114-SUM(RFM_RealSLDepn!O73:Q73))/PTRM_Life!R73,0)","v":3.4952111061647106},{"$f":"IFERROR((RFM_ORAB!O73/Outcomes!N114-SUM(RFM_RealSLDepn!O73:R73))/PTRM_Life!S73,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!T73/Outcomes!S114)/PTRM_Life!T73,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T73/Outcomes!S114-SUM(RFM_RealSLDepn!T73:T73))/PTRM_Life!U73,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T73/Outcomes!S114-SUM(RFM_RealSLDepn!T73:U73))/PTRM_Life!V73,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T73/Outcomes!S114-SUM(RFM_RealSLDepn!T73:V73))/PTRM_Life!W73,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T73/Outcomes!S114-SUM(RFM_RealSLDepn!T73:W73))/PTRM_Life!X73,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!Y73/Outcomes!X114)/PTRM_Life!Y73,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y73/Outcomes!X114-SUM(RFM_RealSLDepn!Y73:Y73))/PTRM_Life!Z73,0)","v":3.5118123790905957},{"$f":"IFERROR((RFM_ORAB!Y73/Outcomes!X114-SUM(RFM_RealSLDepn!Y73:Z73))/PTRM_Life!AA73,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y73/Outcomes!X114-SUM(RFM_RealSLDepn!Y73:AA73))/PTRM_Life!AB73,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y73/Outcomes!X114-SUM(RFM_RealSLDepn!Y73:AB73))/PTRM_Life!AC73,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!AD73/Outcomes!AC114)/PTRM_Life!AD73,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD73/Outcomes!AC114-SUM(RFM_RealSLDepn!AD73:AD73))/PTRM_Life!AE73,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AD73/Outcomes!AC114-SUM(RFM_RealSLDepn!AD73:AE73))/PTRM_Life!AF73,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD73/Outcomes!AC114-SUM(RFM_RealSLDepn!AD73:AF73))/PTRM_Life!AG73,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD73/Outcomes!AC114-SUM(RFM_RealSLDepn!AD73:AG73))/PTRM_Life!AH73,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AI73/Outcomes!AH114)/PTRM_Life!AI73,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI73/Outcomes!AH114-SUM(RFM_RealSLDepn!AI73:AI73))/PTRM_Life!AJ73,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI73/Outcomes!AH114-SUM(RFM_RealSLDepn!AI73:AJ73))/PTRM_Life!AK73,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI73/Outcomes!AH114-SUM(RFM_RealSLDepn!AI73:AK73))/PTRM_Life!AL73,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI73/Outcomes!AH114-SUM(RFM_RealSLDepn!AI73:AL73))/PTRM_Life!AM73,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN73/Outcomes!AM114)/PTRM_Life!AN73,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN73/Outcomes!AM114-SUM(RFM_RealSLDepn!AN73:AN73))/PTRM_Life!AO73,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN73/Outcomes!AM114-SUM(RFM_RealSLDepn!AN73:AO73))/PTRM_Life!AP73,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN73/Outcomes!AM114-SUM(RFM_RealSLDepn!AN73:AP73))/PTRM_Life!AQ73,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AN73/Outcomes!AM114-SUM(RFM_RealSLDepn!AN73:AQ73))/PTRM_Life!AR73,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AS73/Outcomes!AR114)/PTRM_Life!AS73,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS73/Outcomes!AR114-SUM(RFM_RealSLDepn!AS73:AS73))/PTRM_Life!AT73,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS73/Outcomes!AR114-SUM(RFM_RealSLDepn!AS73:AT73))/PTRM_Life!AU73,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((RFM_ORAB!AS73/Outcomes!AR114-SUM(RFM_RealSLDepn!AS73:AU73))/PTRM_Life!AV73,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS73/Outcomes!AR114-SUM(RFM_RealSLDepn!AS73:AV73))/PTRM_Life!AW73,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((RFM_ORAB!AX73/Outcomes!AW114)/PTRM_Life!AX73,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX73/Outcomes!AW114-SUM(RFM_RealSLDepn!AX73:AX73))/PTRM_Life!AY73,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX73/Outcomes!AW114-SUM(RFM_RealSLDepn!AX73:AY73))/PTRM_Life!AZ73,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX73/Outcomes!AW114-SUM(RFM_RealSLDepn!AX73:AZ73))/PTRM_Life!BA73,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((RFM_ORAB!AX73/Outcomes!AW114-SUM(RFM_RealSLDepn!AX73:BA73))/PTRM_Life!BB73,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E74:BB74)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70055000000000001},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H74/RFM_NomCapex!G69)/PTRM_Life!H74,0)","v":3.4183567110919433},{"$f":"IFERROR((RFM_ORAB!H74/RFM_NomCapex!G69-SUM(RFM_RealSLDepn!H74:H74))/PTRM_Life!I74,0)","v":3.4183567110919428},{"$f":"IFERROR((RFM_ORAB!J74/Outcomes!I114)/PTRM_Life!J74,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J74/Outcomes!I114-SUM(RFM_RealSLDepn!J74:J74))/PTRM_Life!K74,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J74/Outcomes!I114-SUM(RFM_RealSLDepn!J74:K74))/PTRM_Life!L74,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J74/Outcomes!I114-SUM(RFM_RealSLDepn!J74:L74))/PTRM_Life!M74,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J74/Outcomes!I114-SUM(RFM_RealSLDepn!J74:M74))/PTRM_Life!N74,0)","v":3.4476691677822315},{"$f":"IFERROR((RFM_ORAB!O74/Outcomes!N114)/PTRM_Life!O74,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O74/Outcomes!N114-SUM(RFM_RealSLDepn!O74:O74))/PTRM_Life!P74,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O74/Outcomes!N114-SUM(RFM_RealSLDepn!O74:P74))/PTRM_Life!Q74,0)","v":3.4550547965171785},{"$f":"IFERROR((RFM_ORAB!O74/Outcomes!N114-SUM(RFM_RealSLDepn!O74:Q74))/PTRM_Life!R74,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O74/Outcomes!N114-SUM(RFM_RealSLDepn!O74:R74))/PTRM_Life!S74,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!T74/Outcomes!S114)/PTRM_Life!T74,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T74/Outcomes!S114-SUM(RFM_RealSLDepn!T74:T74))/PTRM_Life!U74,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T74/Outcomes!S114-SUM(RFM_RealSLDepn!T74:U74))/PTRM_Life!V74,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T74/Outcomes!S114-SUM(RFM_RealSLDepn!T74:V74))/PTRM_Life!W74,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T74/Outcomes!S114-SUM(RFM_RealSLDepn!T74:W74))/PTRM_Life!X74,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!Y74/Outcomes!X114)/PTRM_Life!Y74,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y74/Outcomes!X114-SUM(RFM_RealSLDepn!Y74:Y74))/PTRM_Life!Z74,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y74/Outcomes!X114-SUM(RFM_RealSLDepn!Y74:Z74))/PTRM_Life!AA74,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y74/Outcomes!X114-SUM(RFM_RealSLDepn!Y74:AA74))/PTRM_Life!AB74,0)","v":3.4709342712188951},{"$f":"IFERROR((RFM_ORAB!Y74/Outcomes!X114-SUM(RFM_RealSLDepn!Y74:AB74))/PTRM_Life!AC74,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!AD74/Outcomes!AC114)/PTRM_Life!AD74,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD74/Outcomes!AC114-SUM(RFM_RealSLDepn!AD74:AD74))/PTRM_Life!AE74,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD74/Outcomes!AC114-SUM(RFM_RealSLDepn!AD74:AE74))/PTRM_Life!AF74,0)","v":3.4823018037194884},{"$f":"IFERROR((RFM_ORAB!AD74/Outcomes!AC114-SUM(RFM_RealSLDepn!AD74:AF74))/PTRM_Life!AG74,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD74/Outcomes!AC114-SUM(RFM_RealSLDepn!AD74:AG74))/PTRM_Life!AH74,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AI74/Outcomes!AH114)/PTRM_Life!AI74,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI74/Outcomes!AH114-SUM(RFM_RealSLDepn!AI74:AI74))/PTRM_Life!AJ74,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI74/Outcomes!AH114-SUM(RFM_RealSLDepn!AI74:AJ74))/PTRM_Life!AK74,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI74/Outcomes!AH114-SUM(RFM_RealSLDepn!AI74:AK74))/PTRM_Life!AL74,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI74/Outcomes!AH114-SUM(RFM_RealSLDepn!AI74:AL74))/PTRM_Life!AM74,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN74/Outcomes!AM114)/PTRM_Life!AN74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN74/Outcomes!AM114-SUM(RFM_RealSLDepn!AN74:AN74))/PTRM_Life!AO74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN74/Outcomes!AM114-SUM(RFM_RealSLDepn!AN74:AO74))/PTRM_Life!AP74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN74/Outcomes!AM114-SUM(RFM_RealSLDepn!AN74:AP74))/PTRM_Life!AQ74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN74/Outcomes!AM114-SUM(RFM_RealSLDepn!AN74:AQ74))/PTRM_Life!AR74,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AS74/Outcomes!AR114)/PTRM_Life!AS74,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS74/Outcomes!AR114-SUM(RFM_RealSLDepn!AS74:AS74))/PTRM_Life!AT74,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS74/Outcomes!AR114-SUM(RFM_RealSLDepn!AS74:AT74))/PTRM_Life!AU74,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS74/Outcomes!AR114-SUM(RFM_RealSLDepn!AS74:AU74))/PTRM_Life!AV74,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AS74/Outcomes!AR114-SUM(RFM_RealSLDepn!AS74:AV74))/PTRM_Life!AW74,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AX74/Outcomes!AW114)/PTRM_Life!AX74,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX74/Outcomes!AW114-SUM(RFM_RealSLDepn!AX74:AX74))/PTRM_Life!AY74,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX74/Outcomes!AW114-SUM(RFM_RealSLDepn!AX74:AY74))/PTRM_Life!AZ74,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX74/Outcomes!AW114-SUM(RFM_RealSLDepn!AX74:AZ74))/PTRM_Life!BA74,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((RFM_ORAB!AX74/Outcomes!AW114-SUM(RFM_RealSLDepn!AX74:BA74))/PTRM_Life!BB74,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E75:BB75)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.77054999999999996},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I75/RFM_NomCapex!H69)/PTRM_Life!I75,0)","v":3.4202045192880615},{"$f":"IFERROR((RFM_ORAB!J75/Outcomes!I114)/PTRM_Life!J75,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J75/Outcomes!I114-SUM(RFM_RealSLDepn!J75:J75))/PTRM_Life!K75,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J75/Outcomes!I114-SUM(RFM_RealSLDepn!J75:K75))/PTRM_Life!L75,0)","v":3.4482023027363802},{"$f":"IFERROR((RFM_ORAB!J75/Outcomes!I114-SUM(RFM_RealSLDepn!J75:L75))/PTRM_Life!M75,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J75/Outcomes!I114-SUM(RFM_RealSLDepn!J75:M75))/PTRM_Life!N75,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!O75/Outcomes!N114)/PTRM_Life!O75,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O75/Outcomes!N114-SUM(RFM_RealSLDepn!O75:O75))/PTRM_Life!P75,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O75/Outcomes!N114-SUM(RFM_RealSLDepn!O75:P75))/PTRM_Life!Q75,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O75/Outcomes!N114-SUM(RFM_RealSLDepn!O75:Q75))/PTRM_Life!R75,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O75/Outcomes!N114-SUM(RFM_RealSLDepn!O75:R75))/PTRM_Life!S75,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!T75/Outcomes!S114)/PTRM_Life!T75,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T75/Outcomes!S114-SUM(RFM_RealSLDepn!T75:T75))/PTRM_Life!U75,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T75/Outcomes!S114-SUM(RFM_RealSLDepn!T75:U75))/PTRM_Life!V75,0)","v":3.4855423989155079},{"$f":"IFERROR((RFM_ORAB!T75/Outcomes!S114-SUM(RFM_RealSLDepn!T75:V75))/PTRM_Life!W75,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T75/Outcomes!S114-SUM(RFM_RealSLDepn!T75:W75))/PTRM_Life!X75,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!Y75/Outcomes!X114)/PTRM_Life!Y75,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y75/Outcomes!X114-SUM(RFM_RealSLDepn!Y75:Y75))/PTRM_Life!Z75,0)","v":3.470635093568438},{"$f":"IFERROR((RFM_ORAB!Y75/Outcomes!X114-SUM(RFM_RealSLDepn!Y75:Z75))/PTRM_Life!AA75,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y75/Outcomes!X114-SUM(RFM_RealSLDepn!Y75:AA75))/PTRM_Life!AB75,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y75/Outcomes!X114-SUM(RFM_RealSLDepn!Y75:AB75))/PTRM_Life!AC75,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!AD75/Outcomes!AC114)/PTRM_Life!AD75,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD75/Outcomes!AC114-SUM(RFM_RealSLDepn!AD75:AD75))/PTRM_Life!AE75,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD75/Outcomes!AC114-SUM(RFM_RealSLDepn!AD75:AE75))/PTRM_Life!AF75,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD75/Outcomes!AC114-SUM(RFM_RealSLDepn!AD75:AF75))/PTRM_Life!AG75,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD75/Outcomes!AC114-SUM(RFM_RealSLDepn!AD75:AG75))/PTRM_Life!AH75,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AI75/Outcomes!AH114)/PTRM_Life!AI75,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI75/Outcomes!AH114-SUM(RFM_RealSLDepn!AI75:AI75))/PTRM_Life!AJ75,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI75/Outcomes!AH114-SUM(RFM_RealSLDepn!AI75:AJ75))/PTRM_Life!AK75,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI75/Outcomes!AH114-SUM(RFM_RealSLDepn!AI75:AK75))/PTRM_Life!AL75,0)","v":3.5116294919688382},{"$f":"IFERROR((RFM_ORAB!AI75/Outcomes!AH114-SUM(RFM_RealSLDepn!AI75:AL75))/PTRM_Life!AM75,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN75/Outcomes!AM114)/PTRM_Life!AN75,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN75/Outcomes!AM114-SUM(RFM_RealSLDepn!AN75:AN75))/PTRM_Life!AO75,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN75/Outcomes!AM114-SUM(RFM_RealSLDepn!AN75:AO75))/PTRM_Life!AP75,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN75/Outcomes!AM114-SUM(RFM_RealSLDepn!AN75:AP75))/PTRM_Life!AQ75,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AN75/Outcomes!AM114-SUM(RFM_RealSLDepn!AN75:AQ75))/PTRM_Life!AR75,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AS75/Outcomes!AR114)/PTRM_Life!AS75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS75/Outcomes!AR114-SUM(RFM_RealSLDepn!AS75:AS75))/PTRM_Life!AT75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS75/Outcomes!AR114-SUM(RFM_RealSLDepn!AS75:AT75))/PTRM_Life!AU75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS75/Outcomes!AR114-SUM(RFM_RealSLDepn!AS75:AU75))/PTRM_Life!AV75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS75/Outcomes!AR114-SUM(RFM_RealSLDepn!AS75:AV75))/PTRM_Life!AW75,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AX75/Outcomes!AW114)/PTRM_Life!AX75,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX75/Outcomes!AW114-SUM(RFM_RealSLDepn!AX75:AX75))/PTRM_Life!AY75,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX75/Outcomes!AW114-SUM(RFM_RealSLDepn!AX75:AY75))/PTRM_Life!AZ75,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((RFM_ORAB!AX75/Outcomes!AW114-SUM(RFM_RealSLDepn!AX75:AZ75))/PTRM_Life!BA75,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((RFM_ORAB!AX75/Outcomes!AW114-SUM(RFM_RealSLDepn!AX75:BA75))/PTRM_Life!BB75,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E76:BB76)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J76/Outcomes!I114)/PTRM_Life!J76,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J76/Outcomes!I114-SUM(RFM_RealSLDepn!J76:J76))/PTRM_Life!K76,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J76/Outcomes!I114-SUM(RFM_RealSLDepn!J76:K76))/PTRM_Life!L76,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J76/Outcomes!I114-SUM(RFM_RealSLDepn!J76:L76))/PTRM_Life!M76,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J76/Outcomes!I114-SUM(RFM_RealSLDepn!J76:M76))/PTRM_Life!N76,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O76/Outcomes!N114)/PTRM_Life!O76,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O76/Outcomes!N114-SUM(RFM_RealSLDepn!O76:O76))/PTRM_Life!P76,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O76/Outcomes!N114-SUM(RFM_RealSLDepn!O76:P76))/PTRM_Life!Q76,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O76/Outcomes!N114-SUM(RFM_RealSLDepn!O76:Q76))/PTRM_Life!R76,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O76/Outcomes!N114-SUM(RFM_RealSLDepn!O76:R76))/PTRM_Life!S76,0)","v":3.4547115661024614},{"$f":"IFERROR((RFM_ORAB!T76/Outcomes!S114)/PTRM_Life!T76,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T76/Outcomes!S114-SUM(RFM_RealSLDepn!T76:T76))/PTRM_Life!U76,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T76/Outcomes!S114-SUM(RFM_RealSLDepn!T76:U76))/PTRM_Life!V76,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T76/Outcomes!S114-SUM(RFM_RealSLDepn!T76:V76))/PTRM_Life!W76,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T76/Outcomes!S114-SUM(RFM_RealSLDepn!T76:W76))/PTRM_Life!X76,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!Y76/Outcomes!X114)/PTRM_Life!Y76,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y76/Outcomes!X114-SUM(RFM_RealSLDepn!Y76:Y76))/PTRM_Life!Z76,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y76/Outcomes!X114-SUM(RFM_RealSLDepn!Y76:Z76))/PTRM_Life!AA76,0)","v":3.469549725983919},{"$f":"IFERROR((RFM_ORAB!Y76/Outcomes!X114-SUM(RFM_RealSLDepn!Y76:AA76))/PTRM_Life!AB76,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y76/Outcomes!X114-SUM(RFM_RealSLDepn!Y76:AB76))/PTRM_Life!AC76,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!AD76/Outcomes!AC114)/PTRM_Life!AD76,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD76/Outcomes!AC114-SUM(RFM_RealSLDepn!AD76:AD76))/PTRM_Life!AE76,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD76/Outcomes!AC114-SUM(RFM_RealSLDepn!AD76:AE76))/PTRM_Life!AF76,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD76/Outcomes!AC114-SUM(RFM_RealSLDepn!AD76:AF76))/PTRM_Life!AG76,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AD76/Outcomes!AC114-SUM(RFM_RealSLDepn!AD76:AG76))/PTRM_Life!AH76,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AI76/Outcomes!AH114)/PTRM_Life!AI76,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI76/Outcomes!AH114-SUM(RFM_RealSLDepn!AI76:AI76))/PTRM_Life!AJ76,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI76/Outcomes!AH114-SUM(RFM_RealSLDepn!AI76:AJ76))/PTRM_Life!AK76,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI76/Outcomes!AH114-SUM(RFM_RealSLDepn!AI76:AK76))/PTRM_Life!AL76,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AI76/Outcomes!AH114-SUM(RFM_RealSLDepn!AI76:AL76))/PTRM_Life!AM76,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AN76/Outcomes!AM114)/PTRM_Life!AN76,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN76/Outcomes!AM114-SUM(RFM_RealSLDepn!AN76:AN76))/PTRM_Life!AO76,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN76/Outcomes!AM114-SUM(RFM_RealSLDepn!AN76:AO76))/PTRM_Life!AP76,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN76/Outcomes!AM114-SUM(RFM_RealSLDepn!AN76:AP76))/PTRM_Life!AQ76,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AN76/Outcomes!AM114-SUM(RFM_RealSLDepn!AN76:AQ76))/PTRM_Life!AR76,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AS76/Outcomes!AR114)/PTRM_Life!AS76,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS76/Outcomes!AR114-SUM(RFM_RealSLDepn!AS76:AS76))/PTRM_Life!AT76,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS76/Outcomes!AR114-SUM(RFM_RealSLDepn!AS76:AT76))/PTRM_Life!AU76,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS76/Outcomes!AR114-SUM(RFM_RealSLDepn!AS76:AU76))/PTRM_Life!AV76,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AS76/Outcomes!AR114-SUM(RFM_RealSLDepn!AS76:AV76))/PTRM_Life!AW76,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AX76/Outcomes!AW114)/PTRM_Life!AX76,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX76/Outcomes!AW114-SUM(RFM_RealSLDepn!AX76:AX76))/PTRM_Life!AY76,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX76/Outcomes!AW114-SUM(RFM_RealSLDepn!AX76:AY76))/PTRM_Life!AZ76,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX76/Outcomes!AW114-SUM(RFM_RealSLDepn!AX76:AZ76))/PTRM_Life!BA76,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((RFM_ORAB!AX76/Outcomes!AW114-SUM(RFM_RealSLDepn!AX76:BA76))/PTRM_Life!BB76,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E77:BB77)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67532000000000003},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K77/(RFM_NomCapex!J69/RFM_NomCapex!I69)/Outcomes!I114)/PTRM_Life!K77,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K77/(RFM_NomCapex!J69/RFM_NomCapex!I69)/Outcomes!I114)-SUM(RFM_RealSLDepn!K77:K77))/PTRM_Life!L77,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K77/(RFM_NomCapex!J69/RFM_NomCapex!I69)/Outcomes!I114)-SUM(RFM_RealSLDepn!K77:L77))/PTRM_Life!M77,0)","v":3.5769213923615162},{"$f":"IFERROR(((RFM_ORAB!K77/(RFM_NomCapex!J69/RFM_NomCapex!I69)/Outcomes!I114)-SUM(RFM_RealSLDepn!K77:M77))/PTRM_Life!N77,0)","v":3.5769213923615162},{"$f":"IFERROR((RFM_ORAB!O77/Outcomes!N114)/PTRM_Life!O77,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O77/Outcomes!N114-SUM(RFM_RealSLDepn!O77:O77))/PTRM_Life!P77,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O77/Outcomes!N114-SUM(RFM_RealSLDepn!O77:P77))/PTRM_Life!Q77,0)","v":3.4805307858808976},{"$f":"IFERROR((RFM_ORAB!O77/Outcomes!N114-SUM(RFM_RealSLDepn!O77:Q77))/PTRM_Life!R77,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O77/Outcomes!N114-SUM(RFM_RealSLDepn!O77:R77))/PTRM_Life!S77,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!T77/Outcomes!S114)/PTRM_Life!T77,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T77/Outcomes!S114-SUM(RFM_RealSLDepn!T77:T77))/PTRM_Life!U77,0)","v":3.5081099560825835},{"$f":"IFERROR((RFM_ORAB!T77/Outcomes!S114-SUM(RFM_RealSLDepn!T77:U77))/PTRM_Life!V77,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T77/Outcomes!S114-SUM(RFM_RealSLDepn!T77:V77))/PTRM_Life!W77,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T77/Outcomes!S114-SUM(RFM_RealSLDepn!T77:W77))/PTRM_Life!X77,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!Y77/Outcomes!X114)/PTRM_Life!Y77,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y77/Outcomes!X114-SUM(RFM_RealSLDepn!Y77:Y77))/PTRM_Life!Z77,0)","v":3.4949816096787782},{"$f":"IFERROR((RFM_ORAB!Y77/Outcomes!X114-SUM(RFM_RealSLDepn!Y77:Z77))/PTRM_Life!AA77,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y77/Outcomes!X114-SUM(RFM_RealSLDepn!Y77:AA77))/PTRM_Life!AB77,0)","v":3.4949816096787774},{"$f":"IFERROR((RFM_ORAB!Y77/Outcomes!X114-SUM(RFM_RealSLDepn!Y77:AB77))/PTRM_Life!AC77,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!AD77/Outcomes!AC114)/PTRM_Life!AD77,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD77/Outcomes!AC114-SUM(RFM_RealSLDepn!AD77:AD77))/PTRM_Life!AE77,0)","v":3.5033061835532457},{"$f":"IFERROR((RFM_ORAB!AD77/Outcomes!AC114-SUM(RFM_RealSLDepn!AD77:AE77))/PTRM_Life!AF77,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD77/Outcomes!AC114-SUM(RFM_RealSLDepn!AD77:AF77))/PTRM_Life!AG77,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD77/Outcomes!AC114-SUM(RFM_RealSLDepn!AD77:AG77))/PTRM_Life!AH77,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AI77/Outcomes!AH114)/PTRM_Life!AI77,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI77/Outcomes!AH114-SUM(RFM_RealSLDepn!AI77:AI77))/PTRM_Life!AJ77,0)","v":3.5240335685856734},{"$f":"IFERROR((RFM_ORAB!AI77/Outcomes!AH114-SUM(RFM_RealSLDepn!AI77:AJ77))/PTRM_Life!AK77,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI77/Outcomes!AH114-SUM(RFM_RealSLDepn!AI77:AK77))/PTRM_Life!AL77,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI77/Outcomes!AH114-SUM(RFM_RealSLDepn!AI77:AL77))/PTRM_Life!AM77,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AN77/Outcomes!AM114)/PTRM_Life!AN77,0)","v":3.5050815821780166},{"$f":"IFERROR((RFM_ORAB!AN77/Outcomes!AM114-SUM(RFM_RealSLDepn!AN77:AN77))/PTRM_Life!AO77,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN77/Outcomes!AM114-SUM(RFM_RealSLDepn!AN77:AO77))/PTRM_Life!AP77,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN77/Outcomes!AM114-SUM(RFM_RealSLDepn!AN77:AP77))/PTRM_Life!AQ77,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN77/Outcomes!AM114-SUM(RFM_RealSLDepn!AN77:AQ77))/PTRM_Life!AR77,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS77/Outcomes!AR114)/PTRM_Life!AS77,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS77/Outcomes!AR114-SUM(RFM_RealSLDepn!AS77:AS77))/PTRM_Life!AT77,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS77/Outcomes!AR114-SUM(RFM_RealSLDepn!AS77:AT77))/PTRM_Life!AU77,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS77/Outcomes!AR114-SUM(RFM_RealSLDepn!AS77:AU77))/PTRM_Life!AV77,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AS77/Outcomes!AR114-SUM(RFM_RealSLDepn!AS77:AV77))/PTRM_Life!AW77,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AX77/Outcomes!AW114)/PTRM_Life!AX77,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX77/Outcomes!AW114-SUM(RFM_RealSLDepn!AX77:AX77))/PTRM_Life!AY77,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX77/Outcomes!AW114-SUM(RFM_RealSLDepn!AX77:AY77))/PTRM_Life!AZ77,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((RFM_ORAB!AX77/Outcomes!AW114-SUM(RFM_RealSLDepn!AX77:AZ77))/PTRM_Life!BA77,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX77/Outcomes!AW114-SUM(RFM_RealSLDepn!AX77:BA77))/PTRM_Life!BB77,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E78:BB78)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67101999999999995},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L78/(RFM_NomCapex!K69/RFM_NomCapex!I69)/Outcomes!I114)/PTRM_Life!L78,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L78/(RFM_NomCapex!K69/RFM_NomCapex!I69)/Outcomes!I114)-SUM(RFM_RealSLDepn!L78:L78))/PTRM_Life!M78,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L78/(RFM_NomCapex!K69/RFM_NomCapex!I69)/Outcomes!I114)-SUM(RFM_RealSLDepn!L78:M78))/PTRM_Life!N78,0)","v":3.5229797353321657},{"$f":"IFERROR((RFM_ORAB!O78/Outcomes!N114)/PTRM_Life!O78,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O78/Outcomes!N114-SUM(RFM_RealSLDepn!O78:O78))/PTRM_Life!P78,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O78/Outcomes!N114-SUM(RFM_RealSLDepn!O78:P78))/PTRM_Life!Q78,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O78/Outcomes!N114-SUM(RFM_RealSLDepn!O78:Q78))/PTRM_Life!R78,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O78/Outcomes!N114-SUM(RFM_RealSLDepn!O78:R78))/PTRM_Life!S78,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!T78/Outcomes!S114)/PTRM_Life!T78,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T78/Outcomes!S114-SUM(RFM_RealSLDepn!T78:T78))/PTRM_Life!U78,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T78/Outcomes!S114-SUM(RFM_RealSLDepn!T78:U78))/PTRM_Life!V78,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T78/Outcomes!S114-SUM(RFM_RealSLDepn!T78:V78))/PTRM_Life!W78,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T78/Outcomes!S114-SUM(RFM_RealSLDepn!T78:W78))/PTRM_Life!X78,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!Y78/Outcomes!X114)/PTRM_Life!Y78,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y78/Outcomes!X114-SUM(RFM_RealSLDepn!Y78:Y78))/PTRM_Life!Z78,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y78/Outcomes!X114-SUM(RFM_RealSLDepn!Y78:Z78))/PTRM_Life!AA78,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y78/Outcomes!X114-SUM(RFM_RealSLDepn!Y78:AA78))/PTRM_Life!AB78,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y78/Outcomes!X114-SUM(RFM_RealSLDepn!Y78:AB78))/PTRM_Life!AC78,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!AD78/Outcomes!AC114)/PTRM_Life!AD78,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD78/Outcomes!AC114-SUM(RFM_RealSLDepn!AD78:AD78))/PTRM_Life!AE78,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD78/Outcomes!AC114-SUM(RFM_RealSLDepn!AD78:AE78))/PTRM_Life!AF78,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD78/Outcomes!AC114-SUM(RFM_RealSLDepn!AD78:AF78))/PTRM_Life!AG78,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD78/Outcomes!AC114-SUM(RFM_RealSLDepn!AD78:AG78))/PTRM_Life!AH78,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AI78/Outcomes!AH114)/PTRM_Life!AI78,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI78/Outcomes!AH114-SUM(RFM_RealSLDepn!AI78:AI78))/PTRM_Life!AJ78,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI78/Outcomes!AH114-SUM(RFM_RealSLDepn!AI78:AJ78))/PTRM_Life!AK78,0)","v":3.5078192894746136},{"$f":"IFERROR((RFM_ORAB!AI78/Outcomes!AH114-SUM(RFM_RealSLDepn!AI78:AK78))/PTRM_Life!AL78,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI78/Outcomes!AH114-SUM(RFM_RealSLDepn!AI78:AL78))/PTRM_Life!AM78,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AN78/Outcomes!AM114)/PTRM_Life!AN78,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN78/Outcomes!AM114-SUM(RFM_RealSLDepn!AN78:AN78))/PTRM_Life!AO78,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN78/Outcomes!AM114-SUM(RFM_RealSLDepn!AN78:AO78))/PTRM_Life!AP78,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN78/Outcomes!AM114-SUM(RFM_RealSLDepn!AN78:AP78))/PTRM_Life!AQ78,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN78/Outcomes!AM114-SUM(RFM_RealSLDepn!AN78:AQ78))/PTRM_Life!AR78,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS78/Outcomes!AR114)/PTRM_Life!AS78,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS78/Outcomes!AR114-SUM(RFM_RealSLDepn!AS78:AS78))/PTRM_Life!AT78,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS78/Outcomes!AR114-SUM(RFM_RealSLDepn!AS78:AT78))/PTRM_Life!AU78,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS78/Outcomes!AR114-SUM(RFM_RealSLDepn!AS78:AU78))/PTRM_Life!AV78,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AS78/Outcomes!AR114-SUM(RFM_RealSLDepn!AS78:AV78))/PTRM_Life!AW78,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AX78/Outcomes!AW114)/PTRM_Life!AX78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX78/Outcomes!AW114-SUM(RFM_RealSLDepn!AX78:AX78))/PTRM_Life!AY78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX78/Outcomes!AW114-SUM(RFM_RealSLDepn!AX78:AY78))/PTRM_Life!AZ78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX78/Outcomes!AW114-SUM(RFM_RealSLDepn!AX78:AZ78))/PTRM_Life!BA78,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX78/Outcomes!AW114-SUM(RFM_RealSLDepn!AX78:BA78))/PTRM_Life!BB78,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E79:BB79)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.66778000000000004},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M79/(RFM_NomCapex!L69/RFM_NomCapex!I69)/Outcomes!I114)/PTRM_Life!M79,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!M79/(RFM_NomCapex!L69/RFM_NomCapex!I69)/Outcomes!I114-SUM(RFM_RealSLDepn!M79:M79))/PTRM_Life!N79,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!O79/Outcomes!N114)/PTRM_Life!O79,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O79/Outcomes!N114-SUM(RFM_RealSLDepn!O79:O79))/PTRM_Life!P79,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O79/Outcomes!N114-SUM(RFM_RealSLDepn!O79:P79))/PTRM_Life!Q79,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O79/Outcomes!N114-SUM(RFM_RealSLDepn!O79:Q79))/PTRM_Life!R79,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O79/Outcomes!N114-SUM(RFM_RealSLDepn!O79:R79))/PTRM_Life!S79,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!T79/Outcomes!S114)/PTRM_Life!T79,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T79/Outcomes!S114-SUM(RFM_RealSLDepn!T79:T79))/PTRM_Life!U79,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!T79/Outcomes!S114-SUM(RFM_RealSLDepn!T79:U79))/PTRM_Life!V79,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T79/Outcomes!S114-SUM(RFM_RealSLDepn!T79:V79))/PTRM_Life!W79,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T79/Outcomes!S114-SUM(RFM_RealSLDepn!T79:W79))/PTRM_Life!X79,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!Y79/Outcomes!X114)/PTRM_Life!Y79,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y79/Outcomes!X114-SUM(RFM_RealSLDepn!Y79:Y79))/PTRM_Life!Z79,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!Y79/Outcomes!X114-SUM(RFM_RealSLDepn!Y79:Z79))/PTRM_Life!AA79,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y79/Outcomes!X114-SUM(RFM_RealSLDepn!Y79:AA79))/PTRM_Life!AB79,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y79/Outcomes!X114-SUM(RFM_RealSLDepn!Y79:AB79))/PTRM_Life!AC79,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!AD79/Outcomes!AC114)/PTRM_Life!AD79,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD79/Outcomes!AC114-SUM(RFM_RealSLDepn!AD79:AD79))/PTRM_Life!AE79,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD79/Outcomes!AC114-SUM(RFM_RealSLDepn!AD79:AE79))/PTRM_Life!AF79,0)","v":3.5206731140226832},{"$f":"IFERROR((RFM_ORAB!AD79/Outcomes!AC114-SUM(RFM_RealSLDepn!AD79:AF79))/PTRM_Life!AG79,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD79/Outcomes!AC114-SUM(RFM_RealSLDepn!AD79:AG79))/PTRM_Life!AH79,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AI79/Outcomes!AH114)/PTRM_Life!AI79,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI79/Outcomes!AH114-SUM(RFM_RealSLDepn!AI79:AI79))/PTRM_Life!AJ79,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI79/Outcomes!AH114-SUM(RFM_RealSLDepn!AI79:AJ79))/PTRM_Life!AK79,0)","v":3.5362957166552156},{"$f":"IFERROR((RFM_ORAB!AI79/Outcomes!AH114-SUM(RFM_RealSLDepn!AI79:AK79))/PTRM_Life!AL79,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI79/Outcomes!AH114-SUM(RFM_RealSLDepn!AI79:AL79))/PTRM_Life!AM79,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AN79/Outcomes!AM114)/PTRM_Life!AN79,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN79/Outcomes!AM114-SUM(RFM_RealSLDepn!AN79:AN79))/PTRM_Life!AO79,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN79/Outcomes!AM114-SUM(RFM_RealSLDepn!AN79:AO79))/PTRM_Life!AP79,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN79/Outcomes!AM114-SUM(RFM_RealSLDepn!AN79:AP79))/PTRM_Life!AQ79,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN79/Outcomes!AM114-SUM(RFM_RealSLDepn!AN79:AQ79))/PTRM_Life!AR79,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS79/Outcomes!AR114)/PTRM_Life!AS79,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS79/Outcomes!AR114-SUM(RFM_RealSLDepn!AS79:AS79))/PTRM_Life!AT79,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS79/Outcomes!AR114-SUM(RFM_RealSLDepn!AS79:AT79))/PTRM_Life!AU79,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS79/Outcomes!AR114-SUM(RFM_RealSLDepn!AS79:AU79))/PTRM_Life!AV79,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AS79/Outcomes!AR114-SUM(RFM_RealSLDepn!AS79:AV79))/PTRM_Life!AW79,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AX79/Outcomes!AW114)/PTRM_Life!AX79,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX79/Outcomes!AW114-SUM(RFM_RealSLDepn!AX79:AX79))/PTRM_Life!AY79,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX79/Outcomes!AW114-SUM(RFM_RealSLDepn!AX79:AY79))/PTRM_Life!AZ79,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((RFM_ORAB!AX79/Outcomes!AW114-SUM(RFM_RealSLDepn!AX79:AZ79))/PTRM_Life!BA79,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX79/Outcomes!AW114-SUM(RFM_RealSLDepn!AX79:BA79))/PTRM_Life!BB79,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E80:BB80)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.69989000000000001},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N80/(RFM_NomCapex!M69/RFM_NomCapex!I69)/Outcomes!I114)/PTRM_Life!N80,0)","v":3.4352089228931519},{"$f":"IFERROR((RFM_ORAB!O80/Outcomes!N114)/PTRM_Life!O80,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O80/Outcomes!N114-SUM(RFM_RealSLDepn!O80:O80))/PTRM_Life!P80,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O80/Outcomes!N114-SUM(RFM_RealSLDepn!O80:P80))/PTRM_Life!Q80,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O80/Outcomes!N114-SUM(RFM_RealSLDepn!O80:Q80))/PTRM_Life!R80,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!O80/Outcomes!N114-SUM(RFM_RealSLDepn!O80:R80))/PTRM_Life!S80,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!T80/Outcomes!S114)/PTRM_Life!T80,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T80/Outcomes!S114-SUM(RFM_RealSLDepn!T80:T80))/PTRM_Life!U80,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T80/Outcomes!S114-SUM(RFM_RealSLDepn!T80:U80))/PTRM_Life!V80,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T80/Outcomes!S114-SUM(RFM_RealSLDepn!T80:V80))/PTRM_Life!W80,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T80/Outcomes!S114-SUM(RFM_RealSLDepn!T80:W80))/PTRM_Life!X80,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!Y80/Outcomes!X114)/PTRM_Life!Y80,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y80/Outcomes!X114-SUM(RFM_RealSLDepn!Y80:Y80))/PTRM_Life!Z80,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y80/Outcomes!X114-SUM(RFM_RealSLDepn!Y80:Z80))/PTRM_Life!AA80,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y80/Outcomes!X114-SUM(RFM_RealSLDepn!Y80:AA80))/PTRM_Life!AB80,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y80/Outcomes!X114-SUM(RFM_RealSLDepn!Y80:AB80))/PTRM_Life!AC80,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!AD80/Outcomes!AC114)/PTRM_Life!AD80,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD80/Outcomes!AC114-SUM(RFM_RealSLDepn!AD80:AD80))/PTRM_Life!AE80,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD80/Outcomes!AC114-SUM(RFM_RealSLDepn!AD80:AE80))/PTRM_Life!AF80,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD80/Outcomes!AC114-SUM(RFM_RealSLDepn!AD80:AF80))/PTRM_Life!AG80,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD80/Outcomes!AC114-SUM(RFM_RealSLDepn!AD80:AG80))/PTRM_Life!AH80,0)","v":3.4606023148314788},{"$f":"IFERROR((RFM_ORAB!AI80/Outcomes!AH114)/PTRM_Life!AI80,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI80/Outcomes!AH114-SUM(RFM_RealSLDepn!AI80:AI80))/PTRM_Life!AJ80,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI80/Outcomes!AH114-SUM(RFM_RealSLDepn!AI80:AJ80))/PTRM_Life!AK80,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI80/Outcomes!AH114-SUM(RFM_RealSLDepn!AI80:AK80))/PTRM_Life!AL80,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI80/Outcomes!AH114-SUM(RFM_RealSLDepn!AI80:AL80))/PTRM_Life!AM80,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AN80/Outcomes!AM114)/PTRM_Life!AN80,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN80/Outcomes!AM114-SUM(RFM_RealSLDepn!AN80:AN80))/PTRM_Life!AO80,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN80/Outcomes!AM114-SUM(RFM_RealSLDepn!AN80:AO80))/PTRM_Life!AP80,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN80/Outcomes!AM114-SUM(RFM_RealSLDepn!AN80:AP80))/PTRM_Life!AQ80,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN80/Outcomes!AM114-SUM(RFM_RealSLDepn!AN80:AQ80))/PTRM_Life!AR80,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS80/Outcomes!AR114)/PTRM_Life!AS80,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS80/Outcomes!AR114-SUM(RFM_RealSLDepn!AS80:AS80))/PTRM_Life!AT80,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS80/Outcomes!AR114-SUM(RFM_RealSLDepn!AS80:AT80))/PTRM_Life!AU80,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS80/Outcomes!AR114-SUM(RFM_RealSLDepn!AS80:AU80))/PTRM_Life!AV80,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AS80/Outcomes!AR114-SUM(RFM_RealSLDepn!AS80:AV80))/PTRM_Life!AW80,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AX80/Outcomes!AW114)/PTRM_Life!AX80,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX80/Outcomes!AW114-SUM(RFM_RealSLDepn!AX80:AX80))/PTRM_Life!AY80,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX80/Outcomes!AW114-SUM(RFM_RealSLDepn!AX80:AY80))/PTRM_Life!AZ80,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX80/Outcomes!AW114-SUM(RFM_RealSLDepn!AX80:AZ80))/PTRM_Life!BA80,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((RFM_ORAB!AX80/Outcomes!AW114-SUM(RFM_RealSLDepn!AX80:BA80))/PTRM_Life!BB80,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E81:BB81)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O81/Outcomes!N114)/PTRM_Life!O81,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O81/Outcomes!N114-SUM(RFM_RealSLDepn!O81:O81))/PTRM_Life!P81,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O81/Outcomes!N114-SUM(RFM_RealSLDepn!O81:P81))/PTRM_Life!Q81,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O81/Outcomes!N114-SUM(RFM_RealSLDepn!O81:Q81))/PTRM_Life!R81,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O81/Outcomes!N114-SUM(RFM_RealSLDepn!O81:R81))/PTRM_Life!S81,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!T81/Outcomes!S114)/PTRM_Life!T81,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T81/Outcomes!S114-SUM(RFM_RealSLDepn!T81:T81))/PTRM_Life!U81,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T81/Outcomes!S114-SUM(RFM_RealSLDepn!T81:U81))/PTRM_Life!V81,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T81/Outcomes!S114-SUM(RFM_RealSLDepn!T81:V81))/PTRM_Life!W81,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T81/Outcomes!S114-SUM(RFM_RealSLDepn!T81:W81))/PTRM_Life!X81,0)","v":3.4310029411565508},{"$f":"IFERROR((RFM_ORAB!Y81/Outcomes!X114)/PTRM_Life!Y81,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y81/Outcomes!X114-SUM(RFM_RealSLDepn!Y81:Y81))/PTRM_Life!Z81,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y81/Outcomes!X114-SUM(RFM_RealSLDepn!Y81:Z81))/PTRM_Life!AA81,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y81/Outcomes!X114-SUM(RFM_RealSLDepn!Y81:AA81))/PTRM_Life!AB81,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y81/Outcomes!X114-SUM(RFM_RealSLDepn!Y81:AB81))/PTRM_Life!AC81,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!AD81/Outcomes!AC114)/PTRM_Life!AD81,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD81/Outcomes!AC114-SUM(RFM_RealSLDepn!AD81:AD81))/PTRM_Life!AE81,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD81/Outcomes!AC114-SUM(RFM_RealSLDepn!AD81:AE81))/PTRM_Life!AF81,0)","v":3.4267061032507922},{"$f":"IFERROR((RFM_ORAB!AD81/Outcomes!AC114-SUM(RFM_RealSLDepn!AD81:AF81))/PTRM_Life!AG81,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD81/Outcomes!AC114-SUM(RFM_RealSLDepn!AD81:AG81))/PTRM_Life!AH81,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AI81/Outcomes!AH114)/PTRM_Life!AI81,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI81/Outcomes!AH114-SUM(RFM_RealSLDepn!AI81:AI81))/PTRM_Life!AJ81,0)","v":3.4388706106744085},{"$f":"IFERROR((RFM_ORAB!AI81/Outcomes!AH114-SUM(RFM_RealSLDepn!AI81:AJ81))/PTRM_Life!AK81,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI81/Outcomes!AH114-SUM(RFM_RealSLDepn!AI81:AK81))/PTRM_Life!AL81,0)","v":3.4388706106744076},{"$f":"IFERROR((RFM_ORAB!AI81/Outcomes!AH114-SUM(RFM_RealSLDepn!AI81:AL81))/PTRM_Life!AM81,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AN81/Outcomes!AM114)/PTRM_Life!AN81,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN81/Outcomes!AM114-SUM(RFM_RealSLDepn!AN81:AN81))/PTRM_Life!AO81,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN81/Outcomes!AM114-SUM(RFM_RealSLDepn!AN81:AO81))/PTRM_Life!AP81,0)","v":3.4351718133841556},{"$f":"IFERROR((RFM_ORAB!AN81/Outcomes!AM114-SUM(RFM_RealSLDepn!AN81:AP81))/PTRM_Life!AQ81,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN81/Outcomes!AM114-SUM(RFM_RealSLDepn!AN81:AQ81))/PTRM_Life!AR81,0)","v":3.4351718133841551},{"$f":"IFERROR((RFM_ORAB!AS81/Outcomes!AR114)/PTRM_Life!AS81,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS81/Outcomes!AR114-SUM(RFM_RealSLDepn!AS81:AS81))/PTRM_Life!AT81,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS81/Outcomes!AR114-SUM(RFM_RealSLDepn!AS81:AT81))/PTRM_Life!AU81,0)","v":5.266509414161364E-2},{"$f":"IFERROR((RFM_ORAB!AS81/Outcomes!AR114-SUM(RFM_RealSLDepn!AS81:AU81))/PTRM_Life!AV81,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS81/Outcomes!AR114-SUM(RFM_RealSLDepn!AS81:AV81))/PTRM_Life!AW81,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((RFM_ORAB!AX81/Outcomes!AW114)/PTRM_Life!AX81,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX81/Outcomes!AW114-SUM(RFM_RealSLDepn!AX81:AX81))/PTRM_Life!AY81,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX81/Outcomes!AW114-SUM(RFM_RealSLDepn!AX81:AY81))/PTRM_Life!AZ81,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX81/Outcomes!AW114-SUM(RFM_RealSLDepn!AX81:AZ81))/PTRM_Life!BA81,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((RFM_ORAB!AX81/Outcomes!AW114-SUM(RFM_RealSLDepn!AX81:BA81))/PTRM_Life!BB81,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":34.623189361683309},38.007897339073736,41.581456445559247,44.999813156651193,48.420017675939256,51.871018886363991,55.447940278725511,58.970920014057675,62.61751819973199,66.052727122625129,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,{"$f":"SUM(T71:T81)","v":69.96350134088523},{"$f":"SUM(U71:U81)","v":69.96350134088523},{"$f":"SUM(V71:V81)","v":69.963501340885216},{"$f":"SUM(W71:W81)","v":69.963501340885216},{"$f":"SUM(X71:X81)","v":69.96350134088523},{"$f":"SUM(Y71:Y81)","v":69.613712936342083},69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]
[]
[]
["Approach E"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(S87*(1+T86),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E89:BB89)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,{"$f":"IFERROR((RFM_ORAB!E89/RFM_NomCapex!D87)/PTRM_Life!E89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E89/RFM_NomCapex!D87-SUM(RFM_RealSLDepn!E89:E89))/PTRM_Life!F89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E89/RFM_NomCapex!D87-SUM(RFM_RealSLDepn!E89:F89))/PTRM_Life!G89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E89/RFM_NomCapex!D87-SUM(RFM_RealSLDepn!E89:G89))/PTRM_Life!H89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E89/RFM_NomCapex!D87-SUM(RFM_RealSLDepn!E89:H89))/PTRM_Life!I89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J89/Outcomes!I147)/PTRM_Life!J89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J89/Outcomes!I147-SUM(RFM_RealSLDepn!J89:J89))/PTRM_Life!K89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J89/Outcomes!I147-SUM(RFM_RealSLDepn!J89:K89))/PTRM_Life!L89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J89/Outcomes!I147-SUM(RFM_RealSLDepn!J89:L89))/PTRM_Life!M89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J89/Outcomes!I147-SUM(RFM_RealSLDepn!J89:M89))/PTRM_Life!N89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!O89/Outcomes!N147)/PTRM_Life!O89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O89/Outcomes!N147-SUM(RFM_RealSLDepn!O89:O89))/PTRM_Life!P89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O89/Outcomes!N147-SUM(RFM_RealSLDepn!O89:P89))/PTRM_Life!Q89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!O89/Outcomes!N147-SUM(RFM_RealSLDepn!O89:Q89))/PTRM_Life!R89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O89/Outcomes!N147-SUM(RFM_RealSLDepn!O89:R89))/PTRM_Life!S89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T89/Outcomes!S147)/PTRM_Life!T89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T89/Outcomes!S147-SUM(RFM_RealSLDepn!T89:T89))/PTRM_Life!U89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T89/Outcomes!S147-SUM(RFM_RealSLDepn!T89:U89))/PTRM_Life!V89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T89/Outcomes!S147-SUM(RFM_RealSLDepn!T89:V89))/PTRM_Life!W89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T89/Outcomes!S147-SUM(RFM_RealSLDepn!T89:W89))/PTRM_Life!X89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!Y89/Outcomes!X147)/PTRM_Life!Y89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y89/Outcomes!X147-SUM(RFM_RealSLDepn!Y89:Y89))/PTRM_Life!Z89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y89/Outcomes!X147-SUM(RFM_RealSLDepn!Y89:Z89))/PTRM_Life!AA89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y89/Outcomes!X147-SUM(RFM_RealSLDepn!Y89:AA89))/PTRM_Life!AB89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y89/Outcomes!X147-SUM(RFM_RealSLDepn!Y89:AB89))/PTRM_Life!AC89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!AD89/Outcomes!AC147)/PTRM_Life!AD89,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD89/Outcomes!AC147-SUM(RFM_RealSLDepn!AD89:AD89))/PTRM_Life!AE89,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD89/Outcomes!AC147-SUM(RFM_RealSLDepn!AD89:AE89))/PTRM_Life!AF89,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!AD89/Outcomes!AC147-SUM(RFM_RealSLDepn!AD89:AF89))/PTRM_Life!AG89,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD89/Outcomes!AC147-SUM(RFM_RealSLDepn!AD89:AG89))/PTRM_Life!AH89,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!AI89/Outcomes!AH147)/PTRM_Life!AI89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI89/Outcomes!AH147-SUM(RFM_RealSLDepn!AI89:AI89))/PTRM_Life!AJ89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI89/Outcomes!AH147-SUM(RFM_RealSLDepn!AI89:AJ89))/PTRM_Life!AK89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI89/Outcomes!AH147-SUM(RFM_RealSLDepn!AI89:AK89))/PTRM_Life!AL89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI89/Outcomes!AH147-SUM(RFM_RealSLDepn!AI89:AL89))/PTRM_Life!AM89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN89/Outcomes!AM147)/PTRM_Life!AN89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN89/Outcomes!AM147-SUM(RFM_RealSLDepn!AN89:AN89))/PTRM_Life!AO89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN89/Outcomes!AM147-SUM(RFM_RealSLDepn!AN89:AO89))/PTRM_Life!AP89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN89/Outcomes!AM147-SUM(RFM_RealSLDepn!AN89:AP89))/PTRM_Life!AQ89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN89/Outcomes!AM147-SUM(RFM_RealSLDepn!AN89:AQ89))/PTRM_Life!AR89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS89/Outcomes!AR147)/PTRM_Life!AS89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS89/Outcomes!AR147-SUM(RFM_RealSLDepn!AS89:AS89))/PTRM_Life!AT89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS89/Outcomes!AR147-SUM(RFM_RealSLDepn!AS89:AT89))/PTRM_Life!AU89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS89/Outcomes!AR147-SUM(RFM_RealSLDepn!AS89:AU89))/PTRM_Life!AV89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS89/Outcomes!AR147-SUM(RFM_RealSLDepn!AS89:AV89))/PTRM_Life!AW89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX89/Outcomes!AW147)/PTRM_Life!AX89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX89/Outcomes!AW147-SUM(RFM_RealSLDepn!AX89:AX89))/PTRM_Life!AY89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX89/Outcomes!AW147-SUM(RFM_RealSLDepn!AX89:AY89))/PTRM_Life!AZ89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX89/Outcomes!AW147-SUM(RFM_RealSLDepn!AX89:AZ89))/PTRM_Life!BA89,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX89/Outcomes!AW147-SUM(RFM_RealSLDepn!AX89:BA89))/PTRM_Life!BB89,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E90:BB90)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,{"$f":"IFERROR((RFM_ORAB!F90/RFM_NomCapex!E87)/PTRM_Life!F90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!F90/RFM_NomCapex!E87-SUM(RFM_RealSLDepn!F90:F90))/PTRM_Life!G90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!F90/RFM_NomCapex!E87-SUM(RFM_RealSLDepn!F90:G90))/PTRM_Life!H90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!F90/RFM_NomCapex!E87-SUM(RFM_RealSLDepn!F90:H90))/PTRM_Life!I90,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!J90/Outcomes!I147)/PTRM_Life!J90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J90/Outcomes!I147-SUM(RFM_RealSLDepn!J90:J90))/PTRM_Life!K90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J90/Outcomes!I147-SUM(RFM_RealSLDepn!J90:K90))/PTRM_Life!L90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J90/Outcomes!I147-SUM(RFM_RealSLDepn!J90:L90))/PTRM_Life!M90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J90/Outcomes!I147-SUM(RFM_RealSLDepn!J90:M90))/PTRM_Life!N90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O90/Outcomes!N147)/PTRM_Life!O90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O90/Outcomes!N147-SUM(RFM_RealSLDepn!O90:O90))/PTRM_Life!P90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!O90/Outcomes!N147-SUM(RFM_RealSLDepn!O90:P90))/PTRM_Life!Q90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O90/Outcomes!N147-SUM(RFM_RealSLDepn!O90:Q90))/PTRM_Life!R90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O90/Outcomes!N147-SUM(RFM_RealSLDepn!O90:R90))/PTRM_Life!S90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!T90/Outcomes!S147)/PTRM_Life!T90,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T90/Outcomes!S147-SUM(RFM_RealSLDepn!T90:T90))/PTRM_Life!U90,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T90/Outcomes!S147-SUM(RFM_RealSLDepn!T90:U90))/PTRM_Life!V90,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T90/Outcomes!S147-SUM(RFM_RealSLDepn!T90:V90))/PTRM_Life!W90,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!T90/Outcomes!S147-SUM(RFM_RealSLDepn!T90:W90))/PTRM_Life!X90,0)","v":3.4362528706815341},{"$f":"IFERROR((RFM_ORAB!Y90/Outcomes!X147)/PTRM_Life!Y90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y90/Outcomes!X147-SUM(RFM_RealSLDepn!Y90:Y90))/PTRM_Life!Z90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y90/Outcomes!X147-SUM(RFM_RealSLDepn!Y90:Z90))/PTRM_Life!AA90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y90/Outcomes!X147-SUM(RFM_RealSLDepn!Y90:AA90))/PTRM_Life!AB90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y90/Outcomes!X147-SUM(RFM_RealSLDepn!Y90:AB90))/PTRM_Life!AC90,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!AD90/Outcomes!AC147)/PTRM_Life!AD90,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD90/Outcomes!AC147-SUM(RFM_RealSLDepn!AD90:AD90))/PTRM_Life!AE90,0)","v":3.4362528706815363},{"$f":"IFERROR((RFM_ORAB!AD90/Outcomes!AC147-SUM(RFM_RealSLDepn!AD90:AE90))/PTRM_Life!AF90,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD90/Outcomes!AC147-SUM(RFM_RealSLDepn!AD90:AF90))/PTRM_Life!AG90,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD90/Outcomes!AC147-SUM(RFM_RealSLDepn!AD90:AG90))/PTRM_Life!AH90,0)","v":3.4362528706815363},{"$f":"IFERROR((RFM_ORAB!AI90/Outcomes!AH147)/PTRM_Life!AI90,0)","v":3.4362528706815341},{"$f":"IFERROR((RFM_ORAB!AI90/Outcomes!AH147-SUM(RFM_RealSLDepn!AI90:AI90))/PTRM_Life!AJ90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI90/Outcomes!AH147-SUM(RFM_RealSLDepn!AI90:AJ90))/PTRM_Life!AK90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI90/Outcomes!AH147-SUM(RFM_RealSLDepn!AI90:AK90))/PTRM_Life!AL90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI90/Outcomes!AH147-SUM(RFM_RealSLDepn!AI90:AL90))/PTRM_Life!AM90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN90/Outcomes!AM147)/PTRM_Life!AN90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN90/Outcomes!AM147-SUM(RFM_RealSLDepn!AN90:AN90))/PTRM_Life!AO90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN90/Outcomes!AM147-SUM(RFM_RealSLDepn!AN90:AO90))/PTRM_Life!AP90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN90/Outcomes!AM147-SUM(RFM_RealSLDepn!AN90:AP90))/PTRM_Life!AQ90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN90/Outcomes!AM147-SUM(RFM_RealSLDepn!AN90:AQ90))/PTRM_Life!AR90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS90/Outcomes!AR147)/PTRM_Life!AS90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS90/Outcomes!AR147-SUM(RFM_RealSLDepn!AS90:AS90))/PTRM_Life!AT90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS90/Outcomes!AR147-SUM(RFM_RealSLDepn!AS90:AT90))/PTRM_Life!AU90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS90/Outcomes!AR147-SUM(RFM_RealSLDepn!AS90:AU90))/PTRM_Life!AV90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS90/Outcomes!AR147-SUM(RFM_RealSLDepn!AS90:AV90))/PTRM_Life!AW90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX90/Outcomes!AW147)/PTRM_Life!AX90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX90/Outcomes!AW147-SUM(RFM_RealSLDepn!AX90:AX90))/PTRM_Life!AY90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX90/Outcomes!AW147-SUM(RFM_RealSLDepn!AX90:AY90))/PTRM_Life!AZ90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX90/Outcomes!AW147-SUM(RFM_RealSLDepn!AX90:AZ90))/PTRM_Life!BA90,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX90/Outcomes!AW147-SUM(RFM_RealSLDepn!AX90:BA90))/PTRM_Life!BB90,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E91:BB91)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,{"$f":"IFERROR((RFM_ORAB!G91/RFM_NomCapex!F87)/PTRM_Life!G91,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!G91/RFM_NomCapex!F87-SUM(RFM_RealSLDepn!G91:G91))/PTRM_Life!H91,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!G91/RFM_NomCapex!F87-SUM(RFM_RealSLDepn!G91:H91))/PTRM_Life!I91,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!J91/Outcomes!I147)/PTRM_Life!J91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J91/Outcomes!I147-SUM(RFM_RealSLDepn!J91:J91))/PTRM_Life!K91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J91/Outcomes!I147-SUM(RFM_RealSLDepn!J91:K91))/PTRM_Life!L91,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!J91/Outcomes!I147-SUM(RFM_RealSLDepn!J91:L91))/PTRM_Life!M91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J91/Outcomes!I147-SUM(RFM_RealSLDepn!J91:M91))/PTRM_Life!N91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!O91/Outcomes!N147)/PTRM_Life!O91,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O91/Outcomes!N147-SUM(RFM_RealSLDepn!O91:O91))/PTRM_Life!P91,0)","v":3.4990088201650642},{"$f":"IFERROR((RFM_ORAB!O91/Outcomes!N147-SUM(RFM_RealSLDepn!O91:P91))/PTRM_Life!Q91,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O91/Outcomes!N147-SUM(RFM_RealSLDepn!O91:Q91))/PTRM_Life!R91,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O91/Outcomes!N147-SUM(RFM_RealSLDepn!O91:R91))/PTRM_Life!S91,0)","v":3.4990088201650642},{"$f":"IFERROR((RFM_ORAB!T91/Outcomes!S147)/PTRM_Life!T91,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!T91/Outcomes!S147-SUM(RFM_RealSLDepn!T91:T91))/PTRM_Life!U91,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!T91/Outcomes!S147-SUM(RFM_RealSLDepn!T91:U91))/PTRM_Life!V91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!T91/Outcomes!S147-SUM(RFM_RealSLDepn!T91:V91))/PTRM_Life!W91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!T91/Outcomes!S147-SUM(RFM_RealSLDepn!T91:W91))/PTRM_Life!X91,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!Y91/Outcomes!X147)/PTRM_Life!Y91,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y91/Outcomes!X147-SUM(RFM_RealSLDepn!Y91:Y91))/PTRM_Life!Z91,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y91/Outcomes!X147-SUM(RFM_RealSLDepn!Y91:Z91))/PTRM_Life!AA91,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!Y91/Outcomes!X147-SUM(RFM_RealSLDepn!Y91:AA91))/PTRM_Life!AB91,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y91/Outcomes!X147-SUM(RFM_RealSLDepn!Y91:AB91))/PTRM_Life!AC91,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!AD91/Outcomes!AC147)/PTRM_Life!AD91,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD91/Outcomes!AC147-SUM(RFM_RealSLDepn!AD91:AD91))/PTRM_Life!AE91,0)","v":3.4990088201650646},{"$f":"IFERROR((RFM_ORAB!AD91/Outcomes!AC147-SUM(RFM_RealSLDepn!AD91:AE91))/PTRM_Life!AF91,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD91/Outcomes!AC147-SUM(RFM_RealSLDepn!AD91:AF91))/PTRM_Life!AG91,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD91/Outcomes!AC147-SUM(RFM_RealSLDepn!AD91:AG91))/PTRM_Life!AH91,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AI91/Outcomes!AH147)/PTRM_Life!AI91,0)","v":3.4990088201650655},{"$f":"IFERROR((RFM_ORAB!AI91/Outcomes!AH147-SUM(RFM_RealSLDepn!AI91:AI91))/PTRM_Life!AJ91,0)","v":3.4990088201650655},{"$f":"IFERROR((RFM_ORAB!AI91/Outcomes!AH147-SUM(RFM_RealSLDepn!AI91:AJ91))/PTRM_Life!AK91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI91/Outcomes!AH147-SUM(RFM_RealSLDepn!AI91:AK91))/PTRM_Life!AL91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI91/Outcomes!AH147-SUM(RFM_RealSLDepn!AI91:AL91))/PTRM_Life!AM91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN91/Outcomes!AM147)/PTRM_Life!AN91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN91/Outcomes!AM147-SUM(RFM_RealSLDepn!AN91:AN91))/PTRM_Life!AO91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN91/Outcomes!AM147-SUM(RFM_RealSLDepn!AN91:AO91))/PTRM_Life!AP91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN91/Outcomes!AM147-SUM(RFM_RealSLDepn!AN91:AP91))/PTRM_Life!AQ91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN91/Outcomes!AM147-SUM(RFM_RealSLDepn!AN91:AQ91))/PTRM_Life!AR91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS91/Outcomes!AR147)/PTRM_Life!AS91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS91/Outcomes!AR147-SUM(RFM_RealSLDepn!AS91:AS91))/PTRM_Life!AT91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS91/Outcomes!AR147-SUM(RFM_RealSLDepn!AS91:AT91))/PTRM_Life!AU91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS91/Outcomes!AR147-SUM(RFM_RealSLDepn!AS91:AU91))/PTRM_Life!AV91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS91/Outcomes!AR147-SUM(RFM_RealSLDepn!AS91:AV91))/PTRM_Life!AW91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX91/Outcomes!AW147)/PTRM_Life!AX91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX91/Outcomes!AW147-SUM(RFM_RealSLDepn!AX91:AX91))/PTRM_Life!AY91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX91/Outcomes!AW147-SUM(RFM_RealSLDepn!AX91:AY91))/PTRM_Life!AZ91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX91/Outcomes!AW147-SUM(RFM_RealSLDepn!AX91:AZ91))/PTRM_Life!BA91,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX91/Outcomes!AW147-SUM(RFM_RealSLDepn!AX91:BA91))/PTRM_Life!BB91,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E92:BB92)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H92/RFM_NomCapex!G87)/PTRM_Life!H92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!H92/RFM_NomCapex!G87-SUM(RFM_RealSLDepn!H92:H92))/PTRM_Life!I92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J92/Outcomes!I147)/PTRM_Life!J92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J92/Outcomes!I147-SUM(RFM_RealSLDepn!J92:J92))/PTRM_Life!K92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J92/Outcomes!I147-SUM(RFM_RealSLDepn!J92:K92))/PTRM_Life!L92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J92/Outcomes!I147-SUM(RFM_RealSLDepn!J92:L92))/PTRM_Life!M92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J92/Outcomes!I147-SUM(RFM_RealSLDepn!J92:M92))/PTRM_Life!N92,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!O92/Outcomes!N147)/PTRM_Life!O92,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O92/Outcomes!N147-SUM(RFM_RealSLDepn!O92:O92))/PTRM_Life!P92,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!O92/Outcomes!N147-SUM(RFM_RealSLDepn!O92:P92))/PTRM_Life!Q92,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O92/Outcomes!N147-SUM(RFM_RealSLDepn!O92:Q92))/PTRM_Life!R92,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O92/Outcomes!N147-SUM(RFM_RealSLDepn!O92:R92))/PTRM_Life!S92,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!T92/Outcomes!S147)/PTRM_Life!T92,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T92/Outcomes!S147-SUM(RFM_RealSLDepn!T92:T92))/PTRM_Life!U92,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T92/Outcomes!S147-SUM(RFM_RealSLDepn!T92:U92))/PTRM_Life!V92,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T92/Outcomes!S147-SUM(RFM_RealSLDepn!T92:V92))/PTRM_Life!W92,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T92/Outcomes!S147-SUM(RFM_RealSLDepn!T92:W92))/PTRM_Life!X92,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!Y92/Outcomes!X147)/PTRM_Life!Y92,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y92/Outcomes!X147-SUM(RFM_RealSLDepn!Y92:Y92))/PTRM_Life!Z92,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y92/Outcomes!X147-SUM(RFM_RealSLDepn!Y92:Z92))/PTRM_Life!AA92,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y92/Outcomes!X147-SUM(RFM_RealSLDepn!Y92:AA92))/PTRM_Life!AB92,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!Y92/Outcomes!X147-SUM(RFM_RealSLDepn!Y92:AB92))/PTRM_Life!AC92,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!AD92/Outcomes!AC147)/PTRM_Life!AD92,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD92/Outcomes!AC147-SUM(RFM_RealSLDepn!AD92:AD92))/PTRM_Life!AE92,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD92/Outcomes!AC147-SUM(RFM_RealSLDepn!AD92:AE92))/PTRM_Life!AF92,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD92/Outcomes!AC147-SUM(RFM_RealSLDepn!AD92:AF92))/PTRM_Life!AG92,0)","v":3.4476023973237586},{"$f":"IFERROR((RFM_ORAB!AD92/Outcomes!AC147-SUM(RFM_RealSLDepn!AD92:AG92))/PTRM_Life!AH92,0)","v":3.4476023973237595},{"$f":"IFERROR((RFM_ORAB!AI92/Outcomes!AH147)/PTRM_Life!AI92,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI92/Outcomes!AH147-SUM(RFM_RealSLDepn!AI92:AI92))/PTRM_Life!AJ92,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI92/Outcomes!AH147-SUM(RFM_RealSLDepn!AI92:AJ92))/PTRM_Life!AK92,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI92/Outcomes!AH147-SUM(RFM_RealSLDepn!AI92:AK92))/PTRM_Life!AL92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI92/Outcomes!AH147-SUM(RFM_RealSLDepn!AI92:AL92))/PTRM_Life!AM92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN92/Outcomes!AM147)/PTRM_Life!AN92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN92/Outcomes!AM147-SUM(RFM_RealSLDepn!AN92:AN92))/PTRM_Life!AO92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN92/Outcomes!AM147-SUM(RFM_RealSLDepn!AN92:AO92))/PTRM_Life!AP92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN92/Outcomes!AM147-SUM(RFM_RealSLDepn!AN92:AP92))/PTRM_Life!AQ92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN92/Outcomes!AM147-SUM(RFM_RealSLDepn!AN92:AQ92))/PTRM_Life!AR92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS92/Outcomes!AR147)/PTRM_Life!AS92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS92/Outcomes!AR147-SUM(RFM_RealSLDepn!AS92:AS92))/PTRM_Life!AT92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS92/Outcomes!AR147-SUM(RFM_RealSLDepn!AS92:AT92))/PTRM_Life!AU92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS92/Outcomes!AR147-SUM(RFM_RealSLDepn!AS92:AU92))/PTRM_Life!AV92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS92/Outcomes!AR147-SUM(RFM_RealSLDepn!AS92:AV92))/PTRM_Life!AW92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX92/Outcomes!AW147)/PTRM_Life!AX92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX92/Outcomes!AW147-SUM(RFM_RealSLDepn!AX92:AX92))/PTRM_Life!AY92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX92/Outcomes!AW147-SUM(RFM_RealSLDepn!AX92:AY92))/PTRM_Life!AZ92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX92/Outcomes!AW147-SUM(RFM_RealSLDepn!AX92:AZ92))/PTRM_Life!BA92,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX92/Outcomes!AW147-SUM(RFM_RealSLDepn!AX92:BA92))/PTRM_Life!BB92,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E93:BB93)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I93/RFM_NomCapex!H87)/PTRM_Life!I93,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J93/Outcomes!I147)/PTRM_Life!J93,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J93/Outcomes!I147-SUM(RFM_RealSLDepn!J93:J93))/PTRM_Life!K93,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J93/Outcomes!I147-SUM(RFM_RealSLDepn!J93:K93))/PTRM_Life!L93,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J93/Outcomes!I147-SUM(RFM_RealSLDepn!J93:L93))/PTRM_Life!M93,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J93/Outcomes!I147-SUM(RFM_RealSLDepn!J93:M93))/PTRM_Life!N93,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!O93/Outcomes!N147)/PTRM_Life!O93,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O93/Outcomes!N147-SUM(RFM_RealSLDepn!O93:O93))/PTRM_Life!P93,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O93/Outcomes!N147-SUM(RFM_RealSLDepn!O93:P93))/PTRM_Life!Q93,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O93/Outcomes!N147-SUM(RFM_RealSLDepn!O93:Q93))/PTRM_Life!R93,0)","v":3.4482234911202476},{"$f":"IFERROR((RFM_ORAB!O93/Outcomes!N147-SUM(RFM_RealSLDepn!O93:R93))/PTRM_Life!S93,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!T93/Outcomes!S147)/PTRM_Life!T93,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T93/Outcomes!S147-SUM(RFM_RealSLDepn!T93:T93))/PTRM_Life!U93,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T93/Outcomes!S147-SUM(RFM_RealSLDepn!T93:U93))/PTRM_Life!V93,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T93/Outcomes!S147-SUM(RFM_RealSLDepn!T93:V93))/PTRM_Life!W93,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T93/Outcomes!S147-SUM(RFM_RealSLDepn!T93:W93))/PTRM_Life!X93,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!Y93/Outcomes!X147)/PTRM_Life!Y93,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y93/Outcomes!X147-SUM(RFM_RealSLDepn!Y93:Y93))/PTRM_Life!Z93,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y93/Outcomes!X147-SUM(RFM_RealSLDepn!Y93:Z93))/PTRM_Life!AA93,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y93/Outcomes!X147-SUM(RFM_RealSLDepn!Y93:AA93))/PTRM_Life!AB93,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y93/Outcomes!X147-SUM(RFM_RealSLDepn!Y93:AB93))/PTRM_Life!AC93,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!AD93/Outcomes!AC147)/PTRM_Life!AD93,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!AD93/Outcomes!AC147-SUM(RFM_RealSLDepn!AD93:AD93))/PTRM_Life!AE93,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!AD93/Outcomes!AC147-SUM(RFM_RealSLDepn!AD93:AE93))/PTRM_Life!AF93,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AD93/Outcomes!AC147-SUM(RFM_RealSLDepn!AD93:AF93))/PTRM_Life!AG93,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AD93/Outcomes!AC147-SUM(RFM_RealSLDepn!AD93:AG93))/PTRM_Life!AH93,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AI93/Outcomes!AH147)/PTRM_Life!AI93,0)","v":3.4482234911202481},{"$f":"IFERROR((RFM_ORAB!AI93/Outcomes!AH147-SUM(RFM_RealSLDepn!AI93:AI93))/PTRM_Life!AJ93,0)","v":3.4482234911202476},{"$f":"IFERROR((RFM_ORAB!AI93/Outcomes!AH147-SUM(RFM_RealSLDepn!AI93:AJ93))/PTRM_Life!AK93,0)","v":3.4482234911202481},{"$f":"IFERROR((RFM_ORAB!AI93/Outcomes!AH147-SUM(RFM_RealSLDepn!AI93:AK93))/PTRM_Life!AL93,0)","v":3.448223491120249},{"$f":"IFERROR((RFM_ORAB!AI93/Outcomes!AH147-SUM(RFM_RealSLDepn!AI93:AL93))/PTRM_Life!AM93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN93/Outcomes!AM147)/PTRM_Life!AN93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN93/Outcomes!AM147-SUM(RFM_RealSLDepn!AN93:AN93))/PTRM_Life!AO93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN93/Outcomes!AM147-SUM(RFM_RealSLDepn!AN93:AO93))/PTRM_Life!AP93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN93/Outcomes!AM147-SUM(RFM_RealSLDepn!AN93:AP93))/PTRM_Life!AQ93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN93/Outcomes!AM147-SUM(RFM_RealSLDepn!AN93:AQ93))/PTRM_Life!AR93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS93/Outcomes!AR147)/PTRM_Life!AS93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS93/Outcomes!AR147-SUM(RFM_RealSLDepn!AS93:AS93))/PTRM_Life!AT93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS93/Outcomes!AR147-SUM(RFM_RealSLDepn!AS93:AT93))/PTRM_Life!AU93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS93/Outcomes!AR147-SUM(RFM_RealSLDepn!AS93:AU93))/PTRM_Life!AV93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS93/Outcomes!AR147-SUM(RFM_RealSLDepn!AS93:AV93))/PTRM_Life!AW93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX93/Outcomes!AW147)/PTRM_Life!AX93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX93/Outcomes!AW147-SUM(RFM_RealSLDepn!AX93:AX93))/PTRM_Life!AY93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX93/Outcomes!AW147-SUM(RFM_RealSLDepn!AX93:AY93))/PTRM_Life!AZ93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX93/Outcomes!AW147-SUM(RFM_RealSLDepn!AX93:AZ93))/PTRM_Life!BA93,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX93/Outcomes!AW147-SUM(RFM_RealSLDepn!AX93:BA93))/PTRM_Life!BB93,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E94:BB94)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J94/Outcomes!I147)/PTRM_Life!J94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J94/Outcomes!I147-SUM(RFM_RealSLDepn!J94:J94))/PTRM_Life!K94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J94/Outcomes!I147-SUM(RFM_RealSLDepn!J94:K94))/PTRM_Life!L94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!J94/Outcomes!I147-SUM(RFM_RealSLDepn!J94:L94))/PTRM_Life!M94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J94/Outcomes!I147-SUM(RFM_RealSLDepn!J94:M94))/PTRM_Life!N94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O94/Outcomes!N147)/PTRM_Life!O94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O94/Outcomes!N147-SUM(RFM_RealSLDepn!O94:O94))/PTRM_Life!P94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O94/Outcomes!N147-SUM(RFM_RealSLDepn!O94:P94))/PTRM_Life!Q94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!O94/Outcomes!N147-SUM(RFM_RealSLDepn!O94:Q94))/PTRM_Life!R94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O94/Outcomes!N147-SUM(RFM_RealSLDepn!O94:R94))/PTRM_Life!S94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!T94/Outcomes!S147)/PTRM_Life!T94,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T94/Outcomes!S147-SUM(RFM_RealSLDepn!T94:T94))/PTRM_Life!U94,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T94/Outcomes!S147-SUM(RFM_RealSLDepn!T94:U94))/PTRM_Life!V94,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T94/Outcomes!S147-SUM(RFM_RealSLDepn!T94:V94))/PTRM_Life!W94,0)","v":3.4479163006089055},{"$f":"IFERROR((RFM_ORAB!T94/Outcomes!S147-SUM(RFM_RealSLDepn!T94:W94))/PTRM_Life!X94,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!Y94/Outcomes!X147)/PTRM_Life!Y94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y94/Outcomes!X147-SUM(RFM_RealSLDepn!Y94:Y94))/PTRM_Life!Z94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!Y94/Outcomes!X147-SUM(RFM_RealSLDepn!Y94:Z94))/PTRM_Life!AA94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y94/Outcomes!X147-SUM(RFM_RealSLDepn!Y94:AA94))/PTRM_Life!AB94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y94/Outcomes!X147-SUM(RFM_RealSLDepn!Y94:AB94))/PTRM_Life!AC94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AD94/Outcomes!AC147)/PTRM_Life!AD94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD94/Outcomes!AC147-SUM(RFM_RealSLDepn!AD94:AD94))/PTRM_Life!AE94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AD94/Outcomes!AC147-SUM(RFM_RealSLDepn!AD94:AE94))/PTRM_Life!AF94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD94/Outcomes!AC147-SUM(RFM_RealSLDepn!AD94:AF94))/PTRM_Life!AG94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD94/Outcomes!AC147-SUM(RFM_RealSLDepn!AD94:AG94))/PTRM_Life!AH94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI94/Outcomes!AH147)/PTRM_Life!AI94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI94/Outcomes!AH147-SUM(RFM_RealSLDepn!AI94:AI94))/PTRM_Life!AJ94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI94/Outcomes!AH147-SUM(RFM_RealSLDepn!AI94:AJ94))/PTRM_Life!AK94,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI94/Outcomes!AH147-SUM(RFM_RealSLDepn!AI94:AK94))/PTRM_Life!AL94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AI94/Outcomes!AH147-SUM(RFM_RealSLDepn!AI94:AL94))/PTRM_Life!AM94,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AN94/Outcomes!AM147)/PTRM_Life!AN94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN94/Outcomes!AM147-SUM(RFM_RealSLDepn!AN94:AN94))/PTRM_Life!AO94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN94/Outcomes!AM147-SUM(RFM_RealSLDepn!AN94:AO94))/PTRM_Life!AP94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN94/Outcomes!AM147-SUM(RFM_RealSLDepn!AN94:AP94))/PTRM_Life!AQ94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN94/Outcomes!AM147-SUM(RFM_RealSLDepn!AN94:AQ94))/PTRM_Life!AR94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS94/Outcomes!AR147)/PTRM_Life!AS94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS94/Outcomes!AR147-SUM(RFM_RealSLDepn!AS94:AS94))/PTRM_Life!AT94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS94/Outcomes!AR147-SUM(RFM_RealSLDepn!AS94:AT94))/PTRM_Life!AU94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS94/Outcomes!AR147-SUM(RFM_RealSLDepn!AS94:AU94))/PTRM_Life!AV94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS94/Outcomes!AR147-SUM(RFM_RealSLDepn!AS94:AV94))/PTRM_Life!AW94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX94/Outcomes!AW147)/PTRM_Life!AX94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX94/Outcomes!AW147-SUM(RFM_RealSLDepn!AX94:AX94))/PTRM_Life!AY94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX94/Outcomes!AW147-SUM(RFM_RealSLDepn!AX94:AY94))/PTRM_Life!AZ94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX94/Outcomes!AW147-SUM(RFM_RealSLDepn!AX94:AZ94))/PTRM_Life!BA94,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX94/Outcomes!AW147-SUM(RFM_RealSLDepn!AX94:BA94))/PTRM_Life!BB94,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E95:BB95)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K95/(RFM_NomCapex!J87/RFM_NomCapex!I87)/Outcomes!I147)/PTRM_Life!K95,0)","v":3.4903925668288074},{"$f":"IFERROR(((RFM_ORAB!K95/(RFM_NomCapex!J87/RFM_NomCapex!I87)/Outcomes!I147)-SUM(RFM_RealSLDepn!K95:K95))/PTRM_Life!L95,0)","v":3.4903925668288074},{"$f":"IFERROR(((RFM_ORAB!K95/(RFM_NomCapex!J87/RFM_NomCapex!I87)/Outcomes!I147)-SUM(RFM_RealSLDepn!K95:L95))/PTRM_Life!M95,0)","v":3.4903925668288069},{"$f":"IFERROR(((RFM_ORAB!K95/(RFM_NomCapex!J87/RFM_NomCapex!I87)/Outcomes!I147)-SUM(RFM_RealSLDepn!K95:M95))/PTRM_Life!N95,0)","v":3.4903925668288074},{"$f":"IFERROR((RFM_ORAB!O95/Outcomes!N147)/PTRM_Life!O95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!O95/Outcomes!N147-SUM(RFM_RealSLDepn!O95:O95))/PTRM_Life!P95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!O95/Outcomes!N147-SUM(RFM_RealSLDepn!O95:P95))/PTRM_Life!Q95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!O95/Outcomes!N147-SUM(RFM_RealSLDepn!O95:Q95))/PTRM_Life!R95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!O95/Outcomes!N147-SUM(RFM_RealSLDepn!O95:R95))/PTRM_Life!S95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T95/Outcomes!S147)/PTRM_Life!T95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T95/Outcomes!S147-SUM(RFM_RealSLDepn!T95:T95))/PTRM_Life!U95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!T95/Outcomes!S147-SUM(RFM_RealSLDepn!T95:U95))/PTRM_Life!V95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T95/Outcomes!S147-SUM(RFM_RealSLDepn!T95:V95))/PTRM_Life!W95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T95/Outcomes!S147-SUM(RFM_RealSLDepn!T95:W95))/PTRM_Life!X95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!Y95/Outcomes!X147)/PTRM_Life!Y95,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y95/Outcomes!X147-SUM(RFM_RealSLDepn!Y95:Y95))/PTRM_Life!Z95,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y95/Outcomes!X147-SUM(RFM_RealSLDepn!Y95:Z95))/PTRM_Life!AA95,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y95/Outcomes!X147-SUM(RFM_RealSLDepn!Y95:AA95))/PTRM_Life!AB95,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y95/Outcomes!X147-SUM(RFM_RealSLDepn!Y95:AB95))/PTRM_Life!AC95,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!AD95/Outcomes!AC147)/PTRM_Life!AD95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD95/Outcomes!AC147-SUM(RFM_RealSLDepn!AD95:AD95))/PTRM_Life!AE95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD95/Outcomes!AC147-SUM(RFM_RealSLDepn!AD95:AE95))/PTRM_Life!AF95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD95/Outcomes!AC147-SUM(RFM_RealSLDepn!AD95:AF95))/PTRM_Life!AG95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD95/Outcomes!AC147-SUM(RFM_RealSLDepn!AD95:AG95))/PTRM_Life!AH95,0)","v":3.4903925668288087},{"$f":"IFERROR((RFM_ORAB!AI95/Outcomes!AH147)/PTRM_Life!AI95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI95/Outcomes!AH147-SUM(RFM_RealSLDepn!AI95:AI95))/PTRM_Life!AJ95,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AI95/Outcomes!AH147-SUM(RFM_RealSLDepn!AI95:AJ95))/PTRM_Life!AK95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI95/Outcomes!AH147-SUM(RFM_RealSLDepn!AI95:AK95))/PTRM_Life!AL95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI95/Outcomes!AH147-SUM(RFM_RealSLDepn!AI95:AL95))/PTRM_Life!AM95,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AN95/Outcomes!AM147)/PTRM_Life!AN95,0)","v":3.4903925668288052},{"$f":"IFERROR((RFM_ORAB!AN95/Outcomes!AM147-SUM(RFM_RealSLDepn!AN95:AN95))/PTRM_Life!AO95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN95/Outcomes!AM147-SUM(RFM_RealSLDepn!AN95:AO95))/PTRM_Life!AP95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN95/Outcomes!AM147-SUM(RFM_RealSLDepn!AN95:AP95))/PTRM_Life!AQ95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN95/Outcomes!AM147-SUM(RFM_RealSLDepn!AN95:AQ95))/PTRM_Life!AR95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS95/Outcomes!AR147)/PTRM_Life!AS95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS95/Outcomes!AR147-SUM(RFM_RealSLDepn!AS95:AS95))/PTRM_Life!AT95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS95/Outcomes!AR147-SUM(RFM_RealSLDepn!AS95:AT95))/PTRM_Life!AU95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS95/Outcomes!AR147-SUM(RFM_RealSLDepn!AS95:AU95))/PTRM_Life!AV95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS95/Outcomes!AR147-SUM(RFM_RealSLDepn!AS95:AV95))/PTRM_Life!AW95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX95/Outcomes!AW147)/PTRM_Life!AX95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX95/Outcomes!AW147-SUM(RFM_RealSLDepn!AX95:AX95))/PTRM_Life!AY95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX95/Outcomes!AW147-SUM(RFM_RealSLDepn!AX95:AY95))/PTRM_Life!AZ95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX95/Outcomes!AW147-SUM(RFM_RealSLDepn!AX95:AZ95))/PTRM_Life!BA95,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX95/Outcomes!AW147-SUM(RFM_RealSLDepn!AX95:BA95))/PTRM_Life!BB95,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E96:BB96)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L96/(RFM_NomCapex!K87/RFM_NomCapex!I87)/Outcomes!I147)/PTRM_Life!L96,0)","v":3.4727580346027618},{"$f":"IFERROR(((RFM_ORAB!L96/(RFM_NomCapex!K87/RFM_NomCapex!I87)/Outcomes!I147)-SUM(RFM_RealSLDepn!L96:L96))/PTRM_Life!M96,0)","v":3.4727580346027618},{"$f":"IFERROR(((RFM_ORAB!L96/(RFM_NomCapex!K87/RFM_NomCapex!I87)/Outcomes!I147)-SUM(RFM_RealSLDepn!L96:M96))/PTRM_Life!N96,0)","v":3.4727580346027618},{"$f":"IFERROR((RFM_ORAB!O96/Outcomes!N147)/PTRM_Life!O96,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O96/Outcomes!N147-SUM(RFM_RealSLDepn!O96:O96))/PTRM_Life!P96,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O96/Outcomes!N147-SUM(RFM_RealSLDepn!O96:P96))/PTRM_Life!Q96,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O96/Outcomes!N147-SUM(RFM_RealSLDepn!O96:Q96))/PTRM_Life!R96,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O96/Outcomes!N147-SUM(RFM_RealSLDepn!O96:R96))/PTRM_Life!S96,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!T96/Outcomes!S147)/PTRM_Life!T96,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!T96/Outcomes!S147-SUM(RFM_RealSLDepn!T96:T96))/PTRM_Life!U96,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T96/Outcomes!S147-SUM(RFM_RealSLDepn!T96:U96))/PTRM_Life!V96,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T96/Outcomes!S147-SUM(RFM_RealSLDepn!T96:V96))/PTRM_Life!W96,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T96/Outcomes!S147-SUM(RFM_RealSLDepn!T96:W96))/PTRM_Life!X96,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!Y96/Outcomes!X147)/PTRM_Life!Y96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y96/Outcomes!X147-SUM(RFM_RealSLDepn!Y96:Y96))/PTRM_Life!Z96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y96/Outcomes!X147-SUM(RFM_RealSLDepn!Y96:Z96))/PTRM_Life!AA96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y96/Outcomes!X147-SUM(RFM_RealSLDepn!Y96:AA96))/PTRM_Life!AB96,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!Y96/Outcomes!X147-SUM(RFM_RealSLDepn!Y96:AB96))/PTRM_Life!AC96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD96/Outcomes!AC147)/PTRM_Life!AD96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD96/Outcomes!AC147-SUM(RFM_RealSLDepn!AD96:AD96))/PTRM_Life!AE96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD96/Outcomes!AC147-SUM(RFM_RealSLDepn!AD96:AE96))/PTRM_Life!AF96,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AD96/Outcomes!AC147-SUM(RFM_RealSLDepn!AD96:AF96))/PTRM_Life!AG96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD96/Outcomes!AC147-SUM(RFM_RealSLDepn!AD96:AG96))/PTRM_Life!AH96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AI96/Outcomes!AH147)/PTRM_Life!AI96,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI96/Outcomes!AH147-SUM(RFM_RealSLDepn!AI96:AI96))/PTRM_Life!AJ96,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AI96/Outcomes!AH147-SUM(RFM_RealSLDepn!AI96:AJ96))/PTRM_Life!AK96,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI96/Outcomes!AH147-SUM(RFM_RealSLDepn!AI96:AK96))/PTRM_Life!AL96,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI96/Outcomes!AH147-SUM(RFM_RealSLDepn!AI96:AL96))/PTRM_Life!AM96,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AN96/Outcomes!AM147)/PTRM_Life!AN96,0)","v":3.4727580346027658},{"$f":"IFERROR((RFM_ORAB!AN96/Outcomes!AM147-SUM(RFM_RealSLDepn!AN96:AN96))/PTRM_Life!AO96,0)","v":3.4727580346027658},{"$f":"IFERROR((RFM_ORAB!AN96/Outcomes!AM147-SUM(RFM_RealSLDepn!AN96:AO96))/PTRM_Life!AP96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN96/Outcomes!AM147-SUM(RFM_RealSLDepn!AN96:AP96))/PTRM_Life!AQ96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN96/Outcomes!AM147-SUM(RFM_RealSLDepn!AN96:AQ96))/PTRM_Life!AR96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS96/Outcomes!AR147)/PTRM_Life!AS96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS96/Outcomes!AR147-SUM(RFM_RealSLDepn!AS96:AS96))/PTRM_Life!AT96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS96/Outcomes!AR147-SUM(RFM_RealSLDepn!AS96:AT96))/PTRM_Life!AU96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS96/Outcomes!AR147-SUM(RFM_RealSLDepn!AS96:AU96))/PTRM_Life!AV96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS96/Outcomes!AR147-SUM(RFM_RealSLDepn!AS96:AV96))/PTRM_Life!AW96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX96/Outcomes!AW147)/PTRM_Life!AX96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX96/Outcomes!AW147-SUM(RFM_RealSLDepn!AX96:AX96))/PTRM_Life!AY96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX96/Outcomes!AW147-SUM(RFM_RealSLDepn!AX96:AY96))/PTRM_Life!AZ96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX96/Outcomes!AW147-SUM(RFM_RealSLDepn!AX96:AZ96))/PTRM_Life!BA96,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX96/Outcomes!AW147-SUM(RFM_RealSLDepn!AX96:BA96))/PTRM_Life!BB96,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E97:BB97)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M97/(RFM_NomCapex!L87/RFM_NomCapex!I87)/Outcomes!I147)/PTRM_Life!M97,0)","v":3.5129107296162356},{"$f":"IFERROR((RFM_ORAB!M97/(RFM_NomCapex!L87/RFM_NomCapex!I87)/Outcomes!I147-SUM(RFM_RealSLDepn!M97:M97))/PTRM_Life!N97,0)","v":3.5129107296162356},{"$f":"IFERROR((RFM_ORAB!O97/Outcomes!N147)/PTRM_Life!O97,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O97/Outcomes!N147-SUM(RFM_RealSLDepn!O97:O97))/PTRM_Life!P97,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O97/Outcomes!N147-SUM(RFM_RealSLDepn!O97:P97))/PTRM_Life!Q97,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O97/Outcomes!N147-SUM(RFM_RealSLDepn!O97:Q97))/PTRM_Life!R97,0)","v":3.5129107296162352},{"$f":"IFERROR((RFM_ORAB!O97/Outcomes!N147-SUM(RFM_RealSLDepn!O97:R97))/PTRM_Life!S97,0)","v":3.5129107296162352},{"$f":"IFERROR((RFM_ORAB!T97/Outcomes!S147)/PTRM_Life!T97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!T97/Outcomes!S147-SUM(RFM_RealSLDepn!T97:T97))/PTRM_Life!U97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!T97/Outcomes!S147-SUM(RFM_RealSLDepn!T97:U97))/PTRM_Life!V97,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!T97/Outcomes!S147-SUM(RFM_RealSLDepn!T97:V97))/PTRM_Life!W97,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!T97/Outcomes!S147-SUM(RFM_RealSLDepn!T97:W97))/PTRM_Life!X97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y97/Outcomes!X147)/PTRM_Life!Y97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y97/Outcomes!X147-SUM(RFM_RealSLDepn!Y97:Y97))/PTRM_Life!Z97,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!Y97/Outcomes!X147-SUM(RFM_RealSLDepn!Y97:Z97))/PTRM_Life!AA97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y97/Outcomes!X147-SUM(RFM_RealSLDepn!Y97:AA97))/PTRM_Life!AB97,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!Y97/Outcomes!X147-SUM(RFM_RealSLDepn!Y97:AB97))/PTRM_Life!AC97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD97/Outcomes!AC147)/PTRM_Life!AD97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD97/Outcomes!AC147-SUM(RFM_RealSLDepn!AD97:AD97))/PTRM_Life!AE97,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!AD97/Outcomes!AC147-SUM(RFM_RealSLDepn!AD97:AE97))/PTRM_Life!AF97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD97/Outcomes!AC147-SUM(RFM_RealSLDepn!AD97:AF97))/PTRM_Life!AG97,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!AD97/Outcomes!AC147-SUM(RFM_RealSLDepn!AD97:AG97))/PTRM_Life!AH97,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AI97/Outcomes!AH147)/PTRM_Life!AI97,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI97/Outcomes!AH147-SUM(RFM_RealSLDepn!AI97:AI97))/PTRM_Life!AJ97,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI97/Outcomes!AH147-SUM(RFM_RealSLDepn!AI97:AJ97))/PTRM_Life!AK97,0)","v":3.5129107296162325},{"$f":"IFERROR((RFM_ORAB!AI97/Outcomes!AH147-SUM(RFM_RealSLDepn!AI97:AK97))/PTRM_Life!AL97,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI97/Outcomes!AH147-SUM(RFM_RealSLDepn!AI97:AL97))/PTRM_Life!AM97,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AN97/Outcomes!AM147)/PTRM_Life!AN97,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN97/Outcomes!AM147-SUM(RFM_RealSLDepn!AN97:AN97))/PTRM_Life!AO97,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN97/Outcomes!AM147-SUM(RFM_RealSLDepn!AN97:AO97))/PTRM_Life!AP97,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN97/Outcomes!AM147-SUM(RFM_RealSLDepn!AN97:AP97))/PTRM_Life!AQ97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN97/Outcomes!AM147-SUM(RFM_RealSLDepn!AN97:AQ97))/PTRM_Life!AR97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS97/Outcomes!AR147)/PTRM_Life!AS97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS97/Outcomes!AR147-SUM(RFM_RealSLDepn!AS97:AS97))/PTRM_Life!AT97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS97/Outcomes!AR147-SUM(RFM_RealSLDepn!AS97:AT97))/PTRM_Life!AU97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS97/Outcomes!AR147-SUM(RFM_RealSLDepn!AS97:AU97))/PTRM_Life!AV97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS97/Outcomes!AR147-SUM(RFM_RealSLDepn!AS97:AV97))/PTRM_Life!AW97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX97/Outcomes!AW147)/PTRM_Life!AX97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX97/Outcomes!AW147-SUM(RFM_RealSLDepn!AX97:AX97))/PTRM_Life!AY97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX97/Outcomes!AW147-SUM(RFM_RealSLDepn!AX97:AY97))/PTRM_Life!AZ97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX97/Outcomes!AW147-SUM(RFM_RealSLDepn!AX97:AZ97))/PTRM_Life!BA97,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX97/Outcomes!AW147-SUM(RFM_RealSLDepn!AX97:BA97))/PTRM_Life!BB97,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E98:BB98)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N98/(RFM_NomCapex!M87/RFM_NomCapex!I87)/Outcomes!I147)/PTRM_Life!N98,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!O98/Outcomes!N147)/PTRM_Life!O98,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O98/Outcomes!N147-SUM(RFM_RealSLDepn!O98:O98))/PTRM_Life!P98,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O98/Outcomes!N147-SUM(RFM_RealSLDepn!O98:P98))/PTRM_Life!Q98,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O98/Outcomes!N147-SUM(RFM_RealSLDepn!O98:Q98))/PTRM_Life!R98,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!O98/Outcomes!N147-SUM(RFM_RealSLDepn!O98:R98))/PTRM_Life!S98,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!T98/Outcomes!S147)/PTRM_Life!T98,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T98/Outcomes!S147-SUM(RFM_RealSLDepn!T98:T98))/PTRM_Life!U98,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!T98/Outcomes!S147-SUM(RFM_RealSLDepn!T98:U98))/PTRM_Life!V98,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T98/Outcomes!S147-SUM(RFM_RealSLDepn!T98:V98))/PTRM_Life!W98,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T98/Outcomes!S147-SUM(RFM_RealSLDepn!T98:W98))/PTRM_Life!X98,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y98/Outcomes!X147)/PTRM_Life!Y98,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y98/Outcomes!X147-SUM(RFM_RealSLDepn!Y98:Y98))/PTRM_Life!Z98,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y98/Outcomes!X147-SUM(RFM_RealSLDepn!Y98:Z98))/PTRM_Life!AA98,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y98/Outcomes!X147-SUM(RFM_RealSLDepn!Y98:AA98))/PTRM_Life!AB98,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y98/Outcomes!X147-SUM(RFM_RealSLDepn!Y98:AB98))/PTRM_Life!AC98,0)","v":3.4436752936512485},{"$f":"IFERROR((RFM_ORAB!AD98/Outcomes!AC147)/PTRM_Life!AD98,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD98/Outcomes!AC147-SUM(RFM_RealSLDepn!AD98:AD98))/PTRM_Life!AE98,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD98/Outcomes!AC147-SUM(RFM_RealSLDepn!AD98:AE98))/PTRM_Life!AF98,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AD98/Outcomes!AC147-SUM(RFM_RealSLDepn!AD98:AF98))/PTRM_Life!AG98,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD98/Outcomes!AC147-SUM(RFM_RealSLDepn!AD98:AG98))/PTRM_Life!AH98,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AI98/Outcomes!AH147)/PTRM_Life!AI98,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AI98/Outcomes!AH147-SUM(RFM_RealSLDepn!AI98:AI98))/PTRM_Life!AJ98,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AI98/Outcomes!AH147-SUM(RFM_RealSLDepn!AI98:AJ98))/PTRM_Life!AK98,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AI98/Outcomes!AH147-SUM(RFM_RealSLDepn!AI98:AK98))/PTRM_Life!AL98,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AI98/Outcomes!AH147-SUM(RFM_RealSLDepn!AI98:AL98))/PTRM_Life!AM98,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AN98/Outcomes!AM147)/PTRM_Life!AN98,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN98/Outcomes!AM147-SUM(RFM_RealSLDepn!AN98:AN98))/PTRM_Life!AO98,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN98/Outcomes!AM147-SUM(RFM_RealSLDepn!AN98:AO98))/PTRM_Life!AP98,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN98/Outcomes!AM147-SUM(RFM_RealSLDepn!AN98:AP98))/PTRM_Life!AQ98,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN98/Outcomes!AM147-SUM(RFM_RealSLDepn!AN98:AQ98))/PTRM_Life!AR98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS98/Outcomes!AR147)/PTRM_Life!AS98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS98/Outcomes!AR147-SUM(RFM_RealSLDepn!AS98:AS98))/PTRM_Life!AT98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS98/Outcomes!AR147-SUM(RFM_RealSLDepn!AS98:AT98))/PTRM_Life!AU98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS98/Outcomes!AR147-SUM(RFM_RealSLDepn!AS98:AU98))/PTRM_Life!AV98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS98/Outcomes!AR147-SUM(RFM_RealSLDepn!AS98:AV98))/PTRM_Life!AW98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX98/Outcomes!AW147)/PTRM_Life!AX98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX98/Outcomes!AW147-SUM(RFM_RealSLDepn!AX98:AX98))/PTRM_Life!AY98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX98/Outcomes!AW147-SUM(RFM_RealSLDepn!AX98:AY98))/PTRM_Life!AZ98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX98/Outcomes!AW147-SUM(RFM_RealSLDepn!AX98:AZ98))/PTRM_Life!BA98,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX98/Outcomes!AW147-SUM(RFM_RealSLDepn!AX98:BA98))/PTRM_Life!BB98,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E99:BB99)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O99/Outcomes!N147)/PTRM_Life!O99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O99/Outcomes!N147-SUM(RFM_RealSLDepn!O99:O99))/PTRM_Life!P99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O99/Outcomes!N147-SUM(RFM_RealSLDepn!O99:P99))/PTRM_Life!Q99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O99/Outcomes!N147-SUM(RFM_RealSLDepn!O99:Q99))/PTRM_Life!R99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O99/Outcomes!N147-SUM(RFM_RealSLDepn!O99:R99))/PTRM_Life!S99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T99/Outcomes!S147)/PTRM_Life!T99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T99/Outcomes!S147-SUM(RFM_RealSLDepn!T99:T99))/PTRM_Life!U99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T99/Outcomes!S147-SUM(RFM_RealSLDepn!T99:U99))/PTRM_Life!V99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T99/Outcomes!S147-SUM(RFM_RealSLDepn!T99:V99))/PTRM_Life!W99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T99/Outcomes!S147-SUM(RFM_RealSLDepn!T99:W99))/PTRM_Life!X99,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!Y99/Outcomes!X147)/PTRM_Life!Y99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y99/Outcomes!X147-SUM(RFM_RealSLDepn!Y99:Y99))/PTRM_Life!Z99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y99/Outcomes!X147-SUM(RFM_RealSLDepn!Y99:Z99))/PTRM_Life!AA99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y99/Outcomes!X147-SUM(RFM_RealSLDepn!Y99:AA99))/PTRM_Life!AB99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y99/Outcomes!X147-SUM(RFM_RealSLDepn!Y99:AB99))/PTRM_Life!AC99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD99/Outcomes!AC147)/PTRM_Life!AD99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD99/Outcomes!AC147-SUM(RFM_RealSLDepn!AD99:AD99))/PTRM_Life!AE99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD99/Outcomes!AC147-SUM(RFM_RealSLDepn!AD99:AE99))/PTRM_Life!AF99,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD99/Outcomes!AC147-SUM(RFM_RealSLDepn!AD99:AF99))/PTRM_Life!AG99,0)","v":3.4083170943862497},{"$f":"IFERROR((RFM_ORAB!AD99/Outcomes!AC147-SUM(RFM_RealSLDepn!AD99:AG99))/PTRM_Life!AH99,0)","v":3.4083170943862489},{"$f":"IFERROR((RFM_ORAB!AI99/Outcomes!AH147)/PTRM_Life!AI99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI99/Outcomes!AH147-SUM(RFM_RealSLDepn!AI99:AI99))/PTRM_Life!AJ99,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AI99/Outcomes!AH147-SUM(RFM_RealSLDepn!AI99:AJ99))/PTRM_Life!AK99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI99/Outcomes!AH147-SUM(RFM_RealSLDepn!AI99:AK99))/PTRM_Life!AL99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI99/Outcomes!AH147-SUM(RFM_RealSLDepn!AI99:AL99))/PTRM_Life!AM99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN99/Outcomes!AM147)/PTRM_Life!AN99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN99/Outcomes!AM147-SUM(RFM_RealSLDepn!AN99:AN99))/PTRM_Life!AO99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN99/Outcomes!AM147-SUM(RFM_RealSLDepn!AN99:AO99))/PTRM_Life!AP99,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN99/Outcomes!AM147-SUM(RFM_RealSLDepn!AN99:AP99))/PTRM_Life!AQ99,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AN99/Outcomes!AM147-SUM(RFM_RealSLDepn!AN99:AQ99))/PTRM_Life!AR99,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AS99/Outcomes!AR147)/PTRM_Life!AS99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS99/Outcomes!AR147-SUM(RFM_RealSLDepn!AS99:AS99))/PTRM_Life!AT99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS99/Outcomes!AR147-SUM(RFM_RealSLDepn!AS99:AT99))/PTRM_Life!AU99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS99/Outcomes!AR147-SUM(RFM_RealSLDepn!AS99:AU99))/PTRM_Life!AV99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS99/Outcomes!AR147-SUM(RFM_RealSLDepn!AS99:AV99))/PTRM_Life!AW99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX99/Outcomes!AW147)/PTRM_Life!AX99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX99/Outcomes!AW147-SUM(RFM_RealSLDepn!AX99:AX99))/PTRM_Life!AY99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX99/Outcomes!AW147-SUM(RFM_RealSLDepn!AX99:AY99))/PTRM_Life!AZ99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX99/Outcomes!AW147-SUM(RFM_RealSLDepn!AX99:AZ99))/PTRM_Life!BA99,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX99/Outcomes!AW147-SUM(RFM_RealSLDepn!AX99:BA99))/PTRM_Life!BB99,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973905,51.9021932415828,55.39258580841161,58.865343843014379,62.37825457263061,65.821929866281863,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668126,69.230246960668126,{"$f":"SUM(T89:T99)","v":69.230246960668111},{"$f":"SUM(U89:U99)","v":69.230246960668111},{"$f":"SUM(V89:V99)","v":69.230246960668111},{"$f":"SUM(W89:W99)","v":69.230246960668111},{"$f":"SUM(X89:X99)","v":69.230246960668111},{"$f":"SUM(Y89:Y99)","v":69.230246960668111},69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,34.607057598984809,31.170804728303281,27.671795908138215,24.224193510814459,20.77597001969421,17.328053719085304,13.8376611522565,10.364903117653734,6.8519923880375018,3.4083170943862502,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E107:BB107)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,{"$f":"IFERROR((RFM_ORAB!E107/RFM_NomCapex!D105)/PTRM_Life!E107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E107/RFM_NomCapex!D105-SUM(RFM_RealSLDepn!E107:E107))/PTRM_Life!F107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E107/RFM_NomCapex!D105-SUM(RFM_RealSLDepn!E107:F107))/PTRM_Life!G107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E107/RFM_NomCapex!D105-SUM(RFM_RealSLDepn!E107:G107))/PTRM_Life!H107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E107/RFM_NomCapex!D105-SUM(RFM_RealSLDepn!E107:H107))/PTRM_Life!I107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J107/Outcomes!I180)/PTRM_Life!J107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J107/Outcomes!I180-SUM(RFM_RealSLDepn!J107:J107))/PTRM_Life!K107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J107/Outcomes!I180-SUM(RFM_RealSLDepn!J107:K107))/PTRM_Life!L107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J107/Outcomes!I180-SUM(RFM_RealSLDepn!J107:L107))/PTRM_Life!M107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!J107/Outcomes!I180-SUM(RFM_RealSLDepn!J107:M107))/PTRM_Life!N107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!O107/Outcomes!N180)/PTRM_Life!O107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O107/Outcomes!N180-SUM(RFM_RealSLDepn!O107:O107))/PTRM_Life!P107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O107/Outcomes!N180-SUM(RFM_RealSLDepn!O107:P107))/PTRM_Life!Q107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!O107/Outcomes!N180-SUM(RFM_RealSLDepn!O107:Q107))/PTRM_Life!R107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!O107/Outcomes!N180-SUM(RFM_RealSLDepn!O107:R107))/PTRM_Life!S107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T107/Outcomes!S180)/PTRM_Life!T107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T107/Outcomes!S180-SUM(RFM_RealSLDepn!T107:T107))/PTRM_Life!U107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T107/Outcomes!S180-SUM(RFM_RealSLDepn!T107:U107))/PTRM_Life!V107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T107/Outcomes!S180-SUM(RFM_RealSLDepn!T107:V107))/PTRM_Life!W107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!T107/Outcomes!S180-SUM(RFM_RealSLDepn!T107:W107))/PTRM_Life!X107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!Y107/Outcomes!X180)/PTRM_Life!Y107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y107/Outcomes!X180-SUM(RFM_RealSLDepn!Y107:Y107))/PTRM_Life!Z107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y107/Outcomes!X180-SUM(RFM_RealSLDepn!Y107:Z107))/PTRM_Life!AA107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y107/Outcomes!X180-SUM(RFM_RealSLDepn!Y107:AA107))/PTRM_Life!AB107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!Y107/Outcomes!X180-SUM(RFM_RealSLDepn!Y107:AB107))/PTRM_Life!AC107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!AD107/Outcomes!AC180)/PTRM_Life!AD107,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD107/Outcomes!AC180-SUM(RFM_RealSLDepn!AD107:AD107))/PTRM_Life!AE107,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD107/Outcomes!AC180-SUM(RFM_RealSLDepn!AD107:AE107))/PTRM_Life!AF107,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!AD107/Outcomes!AC180-SUM(RFM_RealSLDepn!AD107:AF107))/PTRM_Life!AG107,0)","v":34.623189361683316},{"$f":"IFERROR((RFM_ORAB!AD107/Outcomes!AC180-SUM(RFM_RealSLDepn!AD107:AG107))/PTRM_Life!AH107,0)","v":34.623189361683302},{"$f":"IFERROR((RFM_ORAB!AI107/Outcomes!AH180)/PTRM_Life!AI107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI107/Outcomes!AH180-SUM(RFM_RealSLDepn!AI107:AI107))/PTRM_Life!AJ107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI107/Outcomes!AH180-SUM(RFM_RealSLDepn!AI107:AJ107))/PTRM_Life!AK107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI107/Outcomes!AH180-SUM(RFM_RealSLDepn!AI107:AK107))/PTRM_Life!AL107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI107/Outcomes!AH180-SUM(RFM_RealSLDepn!AI107:AL107))/PTRM_Life!AM107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN107/Outcomes!AM180)/PTRM_Life!AN107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN107/Outcomes!AM180-SUM(RFM_RealSLDepn!AN107:AN107))/PTRM_Life!AO107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN107/Outcomes!AM180-SUM(RFM_RealSLDepn!AN107:AO107))/PTRM_Life!AP107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN107/Outcomes!AM180-SUM(RFM_RealSLDepn!AN107:AP107))/PTRM_Life!AQ107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN107/Outcomes!AM180-SUM(RFM_RealSLDepn!AN107:AQ107))/PTRM_Life!AR107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS107/Outcomes!AR180)/PTRM_Life!AS107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS107/Outcomes!AR180-SUM(RFM_RealSLDepn!AS107:AS107))/PTRM_Life!AT107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS107/Outcomes!AR180-SUM(RFM_RealSLDepn!AS107:AT107))/PTRM_Life!AU107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS107/Outcomes!AR180-SUM(RFM_RealSLDepn!AS107:AU107))/PTRM_Life!AV107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS107/Outcomes!AR180-SUM(RFM_RealSLDepn!AS107:AV107))/PTRM_Life!AW107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX107/Outcomes!AW180)/PTRM_Life!AX107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX107/Outcomes!AW180-SUM(RFM_RealSLDepn!AX107:AX107))/PTRM_Life!AY107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX107/Outcomes!AW180-SUM(RFM_RealSLDepn!AX107:AY107))/PTRM_Life!AZ107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX107/Outcomes!AW180-SUM(RFM_RealSLDepn!AX107:AZ107))/PTRM_Life!BA107,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX107/Outcomes!AW180-SUM(RFM_RealSLDepn!AX107:BA107))/PTRM_Life!BB107,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E108:BB108)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,{"$f":"IFERROR((RFM_ORAB!F108/RFM_NomCapex!E105)/PTRM_Life!F108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!F108/RFM_NomCapex!E105-SUM(RFM_RealSLDepn!F108:F108))/PTRM_Life!G108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!F108/RFM_NomCapex!E105-SUM(RFM_RealSLDepn!F108:G108))/PTRM_Life!H108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!F108/RFM_NomCapex!E105-SUM(RFM_RealSLDepn!F108:H108))/PTRM_Life!I108,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!J108/Outcomes!I180)/PTRM_Life!J108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J108/Outcomes!I180-SUM(RFM_RealSLDepn!J108:J108))/PTRM_Life!K108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J108/Outcomes!I180-SUM(RFM_RealSLDepn!J108:K108))/PTRM_Life!L108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J108/Outcomes!I180-SUM(RFM_RealSLDepn!J108:L108))/PTRM_Life!M108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!J108/Outcomes!I180-SUM(RFM_RealSLDepn!J108:M108))/PTRM_Life!N108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O108/Outcomes!N180)/PTRM_Life!O108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O108/Outcomes!N180-SUM(RFM_RealSLDepn!O108:O108))/PTRM_Life!P108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!O108/Outcomes!N180-SUM(RFM_RealSLDepn!O108:P108))/PTRM_Life!Q108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O108/Outcomes!N180-SUM(RFM_RealSLDepn!O108:Q108))/PTRM_Life!R108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!O108/Outcomes!N180-SUM(RFM_RealSLDepn!O108:R108))/PTRM_Life!S108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!T108/Outcomes!S180)/PTRM_Life!T108,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T108/Outcomes!S180-SUM(RFM_RealSLDepn!T108:T108))/PTRM_Life!U108,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T108/Outcomes!S180-SUM(RFM_RealSLDepn!T108:U108))/PTRM_Life!V108,0)","v":3.4362528706815345},{"$f":"IFERROR((RFM_ORAB!T108/Outcomes!S180-SUM(RFM_RealSLDepn!T108:V108))/PTRM_Life!W108,0)","v":3.436252870681535},{"$f":"IFERROR((RFM_ORAB!T108/Outcomes!S180-SUM(RFM_RealSLDepn!T108:W108))/PTRM_Life!X108,0)","v":3.4362528706815341},{"$f":"IFERROR((RFM_ORAB!Y108/Outcomes!X180)/PTRM_Life!Y108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y108/Outcomes!X180-SUM(RFM_RealSLDepn!Y108:Y108))/PTRM_Life!Z108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y108/Outcomes!X180-SUM(RFM_RealSLDepn!Y108:Z108))/PTRM_Life!AA108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y108/Outcomes!X180-SUM(RFM_RealSLDepn!Y108:AA108))/PTRM_Life!AB108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!Y108/Outcomes!X180-SUM(RFM_RealSLDepn!Y108:AB108))/PTRM_Life!AC108,0)","v":3.4362528706815354},{"$f":"IFERROR((RFM_ORAB!AD108/Outcomes!AC180)/PTRM_Life!AD108,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD108/Outcomes!AC180-SUM(RFM_RealSLDepn!AD108:AD108))/PTRM_Life!AE108,0)","v":3.4362528706815363},{"$f":"IFERROR((RFM_ORAB!AD108/Outcomes!AC180-SUM(RFM_RealSLDepn!AD108:AE108))/PTRM_Life!AF108,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD108/Outcomes!AC180-SUM(RFM_RealSLDepn!AD108:AF108))/PTRM_Life!AG108,0)","v":3.4362528706815358},{"$f":"IFERROR((RFM_ORAB!AD108/Outcomes!AC180-SUM(RFM_RealSLDepn!AD108:AG108))/PTRM_Life!AH108,0)","v":3.4362528706815363},{"$f":"IFERROR((RFM_ORAB!AI108/Outcomes!AH180)/PTRM_Life!AI108,0)","v":3.4362528706815341},{"$f":"IFERROR((RFM_ORAB!AI108/Outcomes!AH180-SUM(RFM_RealSLDepn!AI108:AI108))/PTRM_Life!AJ108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI108/Outcomes!AH180-SUM(RFM_RealSLDepn!AI108:AJ108))/PTRM_Life!AK108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI108/Outcomes!AH180-SUM(RFM_RealSLDepn!AI108:AK108))/PTRM_Life!AL108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI108/Outcomes!AH180-SUM(RFM_RealSLDepn!AI108:AL108))/PTRM_Life!AM108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN108/Outcomes!AM180)/PTRM_Life!AN108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN108/Outcomes!AM180-SUM(RFM_RealSLDepn!AN108:AN108))/PTRM_Life!AO108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN108/Outcomes!AM180-SUM(RFM_RealSLDepn!AN108:AO108))/PTRM_Life!AP108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN108/Outcomes!AM180-SUM(RFM_RealSLDepn!AN108:AP108))/PTRM_Life!AQ108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN108/Outcomes!AM180-SUM(RFM_RealSLDepn!AN108:AQ108))/PTRM_Life!AR108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS108/Outcomes!AR180)/PTRM_Life!AS108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS108/Outcomes!AR180-SUM(RFM_RealSLDepn!AS108:AS108))/PTRM_Life!AT108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS108/Outcomes!AR180-SUM(RFM_RealSLDepn!AS108:AT108))/PTRM_Life!AU108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS108/Outcomes!AR180-SUM(RFM_RealSLDepn!AS108:AU108))/PTRM_Life!AV108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS108/Outcomes!AR180-SUM(RFM_RealSLDepn!AS108:AV108))/PTRM_Life!AW108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX108/Outcomes!AW180)/PTRM_Life!AX108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX108/Outcomes!AW180-SUM(RFM_RealSLDepn!AX108:AX108))/PTRM_Life!AY108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX108/Outcomes!AW180-SUM(RFM_RealSLDepn!AX108:AY108))/PTRM_Life!AZ108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX108/Outcomes!AW180-SUM(RFM_RealSLDepn!AX108:AZ108))/PTRM_Life!BA108,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX108/Outcomes!AW180-SUM(RFM_RealSLDepn!AX108:BA108))/PTRM_Life!BB108,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E109:BB109)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,{"$f":"IFERROR((RFM_ORAB!G109/RFM_NomCapex!F105)/PTRM_Life!G109,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!G109/RFM_NomCapex!F105-SUM(RFM_RealSLDepn!G109:G109))/PTRM_Life!H109,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!G109/RFM_NomCapex!F105-SUM(RFM_RealSLDepn!G109:H109))/PTRM_Life!I109,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!J109/Outcomes!I180)/PTRM_Life!J109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J109/Outcomes!I180-SUM(RFM_RealSLDepn!J109:J109))/PTRM_Life!K109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J109/Outcomes!I180-SUM(RFM_RealSLDepn!J109:K109))/PTRM_Life!L109,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!J109/Outcomes!I180-SUM(RFM_RealSLDepn!J109:L109))/PTRM_Life!M109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!J109/Outcomes!I180-SUM(RFM_RealSLDepn!J109:M109))/PTRM_Life!N109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!O109/Outcomes!N180)/PTRM_Life!O109,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O109/Outcomes!N180-SUM(RFM_RealSLDepn!O109:O109))/PTRM_Life!P109,0)","v":3.4990088201650642},{"$f":"IFERROR((RFM_ORAB!O109/Outcomes!N180-SUM(RFM_RealSLDepn!O109:P109))/PTRM_Life!Q109,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O109/Outcomes!N180-SUM(RFM_RealSLDepn!O109:Q109))/PTRM_Life!R109,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!O109/Outcomes!N180-SUM(RFM_RealSLDepn!O109:R109))/PTRM_Life!S109,0)","v":3.4990088201650642},{"$f":"IFERROR((RFM_ORAB!T109/Outcomes!S180)/PTRM_Life!T109,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!T109/Outcomes!S180-SUM(RFM_RealSLDepn!T109:T109))/PTRM_Life!U109,0)","v":3.4990088201650629},{"$f":"IFERROR((RFM_ORAB!T109/Outcomes!S180-SUM(RFM_RealSLDepn!T109:U109))/PTRM_Life!V109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!T109/Outcomes!S180-SUM(RFM_RealSLDepn!T109:V109))/PTRM_Life!W109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!T109/Outcomes!S180-SUM(RFM_RealSLDepn!T109:W109))/PTRM_Life!X109,0)","v":3.4990088201650624},{"$f":"IFERROR((RFM_ORAB!Y109/Outcomes!X180)/PTRM_Life!Y109,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y109/Outcomes!X180-SUM(RFM_RealSLDepn!Y109:Y109))/PTRM_Life!Z109,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y109/Outcomes!X180-SUM(RFM_RealSLDepn!Y109:Z109))/PTRM_Life!AA109,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!Y109/Outcomes!X180-SUM(RFM_RealSLDepn!Y109:AA109))/PTRM_Life!AB109,0)","v":3.4990088201650633},{"$f":"IFERROR((RFM_ORAB!Y109/Outcomes!X180-SUM(RFM_RealSLDepn!Y109:AB109))/PTRM_Life!AC109,0)","v":3.4990088201650638},{"$f":"IFERROR((RFM_ORAB!AD109/Outcomes!AC180)/PTRM_Life!AD109,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD109/Outcomes!AC180-SUM(RFM_RealSLDepn!AD109:AD109))/PTRM_Life!AE109,0)","v":3.4990088201650646},{"$f":"IFERROR((RFM_ORAB!AD109/Outcomes!AC180-SUM(RFM_RealSLDepn!AD109:AE109))/PTRM_Life!AF109,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD109/Outcomes!AC180-SUM(RFM_RealSLDepn!AD109:AF109))/PTRM_Life!AG109,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AD109/Outcomes!AC180-SUM(RFM_RealSLDepn!AD109:AG109))/PTRM_Life!AH109,0)","v":3.4990088201650651},{"$f":"IFERROR((RFM_ORAB!AI109/Outcomes!AH180)/PTRM_Life!AI109,0)","v":3.4990088201650655},{"$f":"IFERROR((RFM_ORAB!AI109/Outcomes!AH180-SUM(RFM_RealSLDepn!AI109:AI109))/PTRM_Life!AJ109,0)","v":3.4990088201650655},{"$f":"IFERROR((RFM_ORAB!AI109/Outcomes!AH180-SUM(RFM_RealSLDepn!AI109:AJ109))/PTRM_Life!AK109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI109/Outcomes!AH180-SUM(RFM_RealSLDepn!AI109:AK109))/PTRM_Life!AL109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI109/Outcomes!AH180-SUM(RFM_RealSLDepn!AI109:AL109))/PTRM_Life!AM109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN109/Outcomes!AM180)/PTRM_Life!AN109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN109/Outcomes!AM180-SUM(RFM_RealSLDepn!AN109:AN109))/PTRM_Life!AO109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN109/Outcomes!AM180-SUM(RFM_RealSLDepn!AN109:AO109))/PTRM_Life!AP109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN109/Outcomes!AM180-SUM(RFM_RealSLDepn!AN109:AP109))/PTRM_Life!AQ109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN109/Outcomes!AM180-SUM(RFM_RealSLDepn!AN109:AQ109))/PTRM_Life!AR109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS109/Outcomes!AR180)/PTRM_Life!AS109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS109/Outcomes!AR180-SUM(RFM_RealSLDepn!AS109:AS109))/PTRM_Life!AT109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS109/Outcomes!AR180-SUM(RFM_RealSLDepn!AS109:AT109))/PTRM_Life!AU109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS109/Outcomes!AR180-SUM(RFM_RealSLDepn!AS109:AU109))/PTRM_Life!AV109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS109/Outcomes!AR180-SUM(RFM_RealSLDepn!AS109:AV109))/PTRM_Life!AW109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX109/Outcomes!AW180)/PTRM_Life!AX109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX109/Outcomes!AW180-SUM(RFM_RealSLDepn!AX109:AX109))/PTRM_Life!AY109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX109/Outcomes!AW180-SUM(RFM_RealSLDepn!AX109:AY109))/PTRM_Life!AZ109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX109/Outcomes!AW180-SUM(RFM_RealSLDepn!AX109:AZ109))/PTRM_Life!BA109,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX109/Outcomes!AW180-SUM(RFM_RealSLDepn!AX109:BA109))/PTRM_Life!BB109,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E110:BB110)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H110/RFM_NomCapex!G105)/PTRM_Life!H110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!H110/RFM_NomCapex!G105-SUM(RFM_RealSLDepn!H110:H110))/PTRM_Life!I110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J110/Outcomes!I180)/PTRM_Life!J110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J110/Outcomes!I180-SUM(RFM_RealSLDepn!J110:J110))/PTRM_Life!K110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J110/Outcomes!I180-SUM(RFM_RealSLDepn!J110:K110))/PTRM_Life!L110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J110/Outcomes!I180-SUM(RFM_RealSLDepn!J110:L110))/PTRM_Life!M110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!J110/Outcomes!I180-SUM(RFM_RealSLDepn!J110:M110))/PTRM_Life!N110,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!O110/Outcomes!N180)/PTRM_Life!O110,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O110/Outcomes!N180-SUM(RFM_RealSLDepn!O110:O110))/PTRM_Life!P110,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!O110/Outcomes!N180-SUM(RFM_RealSLDepn!O110:P110))/PTRM_Life!Q110,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O110/Outcomes!N180-SUM(RFM_RealSLDepn!O110:Q110))/PTRM_Life!R110,0)","v":3.4476023973237582},{"$f":"IFERROR((RFM_ORAB!O110/Outcomes!N180-SUM(RFM_RealSLDepn!O110:R110))/PTRM_Life!S110,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!T110/Outcomes!S180)/PTRM_Life!T110,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T110/Outcomes!S180-SUM(RFM_RealSLDepn!T110:T110))/PTRM_Life!U110,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T110/Outcomes!S180-SUM(RFM_RealSLDepn!T110:U110))/PTRM_Life!V110,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T110/Outcomes!S180-SUM(RFM_RealSLDepn!T110:V110))/PTRM_Life!W110,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!T110/Outcomes!S180-SUM(RFM_RealSLDepn!T110:W110))/PTRM_Life!X110,0)","v":3.4476023973237568},{"$f":"IFERROR((RFM_ORAB!Y110/Outcomes!X180)/PTRM_Life!Y110,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y110/Outcomes!X180-SUM(RFM_RealSLDepn!Y110:Y110))/PTRM_Life!Z110,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y110/Outcomes!X180-SUM(RFM_RealSLDepn!Y110:Z110))/PTRM_Life!AA110,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!Y110/Outcomes!X180-SUM(RFM_RealSLDepn!Y110:AA110))/PTRM_Life!AB110,0)","v":3.4476023973237573},{"$f":"IFERROR((RFM_ORAB!Y110/Outcomes!X180-SUM(RFM_RealSLDepn!Y110:AB110))/PTRM_Life!AC110,0)","v":3.4476023973237577},{"$f":"IFERROR((RFM_ORAB!AD110/Outcomes!AC180)/PTRM_Life!AD110,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD110/Outcomes!AC180-SUM(RFM_RealSLDepn!AD110:AD110))/PTRM_Life!AE110,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD110/Outcomes!AC180-SUM(RFM_RealSLDepn!AD110:AE110))/PTRM_Life!AF110,0)","v":3.4476023973237591},{"$f":"IFERROR((RFM_ORAB!AD110/Outcomes!AC180-SUM(RFM_RealSLDepn!AD110:AF110))/PTRM_Life!AG110,0)","v":3.4476023973237586},{"$f":"IFERROR((RFM_ORAB!AD110/Outcomes!AC180-SUM(RFM_RealSLDepn!AD110:AG110))/PTRM_Life!AH110,0)","v":3.4476023973237595},{"$f":"IFERROR((RFM_ORAB!AI110/Outcomes!AH180)/PTRM_Life!AI110,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI110/Outcomes!AH180-SUM(RFM_RealSLDepn!AI110:AI110))/PTRM_Life!AJ110,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI110/Outcomes!AH180-SUM(RFM_RealSLDepn!AI110:AJ110))/PTRM_Life!AK110,0)","v":3.447602397323756},{"$f":"IFERROR((RFM_ORAB!AI110/Outcomes!AH180-SUM(RFM_RealSLDepn!AI110:AK110))/PTRM_Life!AL110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI110/Outcomes!AH180-SUM(RFM_RealSLDepn!AI110:AL110))/PTRM_Life!AM110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN110/Outcomes!AM180)/PTRM_Life!AN110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN110/Outcomes!AM180-SUM(RFM_RealSLDepn!AN110:AN110))/PTRM_Life!AO110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN110/Outcomes!AM180-SUM(RFM_RealSLDepn!AN110:AO110))/PTRM_Life!AP110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN110/Outcomes!AM180-SUM(RFM_RealSLDepn!AN110:AP110))/PTRM_Life!AQ110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN110/Outcomes!AM180-SUM(RFM_RealSLDepn!AN110:AQ110))/PTRM_Life!AR110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS110/Outcomes!AR180)/PTRM_Life!AS110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS110/Outcomes!AR180-SUM(RFM_RealSLDepn!AS110:AS110))/PTRM_Life!AT110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS110/Outcomes!AR180-SUM(RFM_RealSLDepn!AS110:AT110))/PTRM_Life!AU110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS110/Outcomes!AR180-SUM(RFM_RealSLDepn!AS110:AU110))/PTRM_Life!AV110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS110/Outcomes!AR180-SUM(RFM_RealSLDepn!AS110:AV110))/PTRM_Life!AW110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX110/Outcomes!AW180)/PTRM_Life!AX110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX110/Outcomes!AW180-SUM(RFM_RealSLDepn!AX110:AX110))/PTRM_Life!AY110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX110/Outcomes!AW180-SUM(RFM_RealSLDepn!AX110:AY110))/PTRM_Life!AZ110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX110/Outcomes!AW180-SUM(RFM_RealSLDepn!AX110:AZ110))/PTRM_Life!BA110,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX110/Outcomes!AW180-SUM(RFM_RealSLDepn!AX110:BA110))/PTRM_Life!BB110,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E111:BB111)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I111/RFM_NomCapex!H105)/PTRM_Life!I111,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J111/Outcomes!I180)/PTRM_Life!J111,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J111/Outcomes!I180-SUM(RFM_RealSLDepn!J111:J111))/PTRM_Life!K111,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J111/Outcomes!I180-SUM(RFM_RealSLDepn!J111:K111))/PTRM_Life!L111,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J111/Outcomes!I180-SUM(RFM_RealSLDepn!J111:L111))/PTRM_Life!M111,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J111/Outcomes!I180-SUM(RFM_RealSLDepn!J111:M111))/PTRM_Life!N111,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!O111/Outcomes!N180)/PTRM_Life!O111,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O111/Outcomes!N180-SUM(RFM_RealSLDepn!O111:O111))/PTRM_Life!P111,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O111/Outcomes!N180-SUM(RFM_RealSLDepn!O111:P111))/PTRM_Life!Q111,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!O111/Outcomes!N180-SUM(RFM_RealSLDepn!O111:Q111))/PTRM_Life!R111,0)","v":3.4482234911202476},{"$f":"IFERROR((RFM_ORAB!O111/Outcomes!N180-SUM(RFM_RealSLDepn!O111:R111))/PTRM_Life!S111,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!T111/Outcomes!S180)/PTRM_Life!T111,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T111/Outcomes!S180-SUM(RFM_RealSLDepn!T111:T111))/PTRM_Life!U111,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T111/Outcomes!S180-SUM(RFM_RealSLDepn!T111:U111))/PTRM_Life!V111,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T111/Outcomes!S180-SUM(RFM_RealSLDepn!T111:V111))/PTRM_Life!W111,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!T111/Outcomes!S180-SUM(RFM_RealSLDepn!T111:W111))/PTRM_Life!X111,0)","v":3.4482234911202454},{"$f":"IFERROR((RFM_ORAB!Y111/Outcomes!X180)/PTRM_Life!Y111,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y111/Outcomes!X180-SUM(RFM_RealSLDepn!Y111:Y111))/PTRM_Life!Z111,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y111/Outcomes!X180-SUM(RFM_RealSLDepn!Y111:Z111))/PTRM_Life!AA111,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y111/Outcomes!X180-SUM(RFM_RealSLDepn!Y111:AA111))/PTRM_Life!AB111,0)","v":3.4482234911202458},{"$f":"IFERROR((RFM_ORAB!Y111/Outcomes!X180-SUM(RFM_RealSLDepn!Y111:AB111))/PTRM_Life!AC111,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!AD111/Outcomes!AC180)/PTRM_Life!AD111,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!AD111/Outcomes!AC180-SUM(RFM_RealSLDepn!AD111:AD111))/PTRM_Life!AE111,0)","v":3.4482234911202472},{"$f":"IFERROR((RFM_ORAB!AD111/Outcomes!AC180-SUM(RFM_RealSLDepn!AD111:AE111))/PTRM_Life!AF111,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AD111/Outcomes!AC180-SUM(RFM_RealSLDepn!AD111:AF111))/PTRM_Life!AG111,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AD111/Outcomes!AC180-SUM(RFM_RealSLDepn!AD111:AG111))/PTRM_Life!AH111,0)","v":3.4482234911202467},{"$f":"IFERROR((RFM_ORAB!AI111/Outcomes!AH180)/PTRM_Life!AI111,0)","v":3.4482234911202481},{"$f":"IFERROR((RFM_ORAB!AI111/Outcomes!AH180-SUM(RFM_RealSLDepn!AI111:AI111))/PTRM_Life!AJ111,0)","v":3.4482234911202476},{"$f":"IFERROR((RFM_ORAB!AI111/Outcomes!AH180-SUM(RFM_RealSLDepn!AI111:AJ111))/PTRM_Life!AK111,0)","v":3.4482234911202481},{"$f":"IFERROR((RFM_ORAB!AI111/Outcomes!AH180-SUM(RFM_RealSLDepn!AI111:AK111))/PTRM_Life!AL111,0)","v":3.448223491120249},{"$f":"IFERROR((RFM_ORAB!AI111/Outcomes!AH180-SUM(RFM_RealSLDepn!AI111:AL111))/PTRM_Life!AM111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN111/Outcomes!AM180)/PTRM_Life!AN111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN111/Outcomes!AM180-SUM(RFM_RealSLDepn!AN111:AN111))/PTRM_Life!AO111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN111/Outcomes!AM180-SUM(RFM_RealSLDepn!AN111:AO111))/PTRM_Life!AP111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN111/Outcomes!AM180-SUM(RFM_RealSLDepn!AN111:AP111))/PTRM_Life!AQ111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN111/Outcomes!AM180-SUM(RFM_RealSLDepn!AN111:AQ111))/PTRM_Life!AR111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS111/Outcomes!AR180)/PTRM_Life!AS111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS111/Outcomes!AR180-SUM(RFM_RealSLDepn!AS111:AS111))/PTRM_Life!AT111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS111/Outcomes!AR180-SUM(RFM_RealSLDepn!AS111:AT111))/PTRM_Life!AU111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS111/Outcomes!AR180-SUM(RFM_RealSLDepn!AS111:AU111))/PTRM_Life!AV111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS111/Outcomes!AR180-SUM(RFM_RealSLDepn!AS111:AV111))/PTRM_Life!AW111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX111/Outcomes!AW180)/PTRM_Life!AX111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX111/Outcomes!AW180-SUM(RFM_RealSLDepn!AX111:AX111))/PTRM_Life!AY111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX111/Outcomes!AW180-SUM(RFM_RealSLDepn!AX111:AY111))/PTRM_Life!AZ111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX111/Outcomes!AW180-SUM(RFM_RealSLDepn!AX111:AZ111))/PTRM_Life!BA111,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX111/Outcomes!AW180-SUM(RFM_RealSLDepn!AX111:BA111))/PTRM_Life!BB111,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E112:BB112)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J112/Outcomes!I180)/PTRM_Life!J112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J112/Outcomes!I180-SUM(RFM_RealSLDepn!J112:J112))/PTRM_Life!K112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J112/Outcomes!I180-SUM(RFM_RealSLDepn!J112:K112))/PTRM_Life!L112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!J112/Outcomes!I180-SUM(RFM_RealSLDepn!J112:L112))/PTRM_Life!M112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!J112/Outcomes!I180-SUM(RFM_RealSLDepn!J112:M112))/PTRM_Life!N112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O112/Outcomes!N180)/PTRM_Life!O112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O112/Outcomes!N180-SUM(RFM_RealSLDepn!O112:O112))/PTRM_Life!P112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O112/Outcomes!N180-SUM(RFM_RealSLDepn!O112:P112))/PTRM_Life!Q112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!O112/Outcomes!N180-SUM(RFM_RealSLDepn!O112:Q112))/PTRM_Life!R112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O112/Outcomes!N180-SUM(RFM_RealSLDepn!O112:R112))/PTRM_Life!S112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!T112/Outcomes!S180)/PTRM_Life!T112,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T112/Outcomes!S180-SUM(RFM_RealSLDepn!T112:T112))/PTRM_Life!U112,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T112/Outcomes!S180-SUM(RFM_RealSLDepn!T112:U112))/PTRM_Life!V112,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!T112/Outcomes!S180-SUM(RFM_RealSLDepn!T112:V112))/PTRM_Life!W112,0)","v":3.4479163006089055},{"$f":"IFERROR((RFM_ORAB!T112/Outcomes!S180-SUM(RFM_RealSLDepn!T112:W112))/PTRM_Life!X112,0)","v":3.4479163006089051},{"$f":"IFERROR((RFM_ORAB!Y112/Outcomes!X180)/PTRM_Life!Y112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y112/Outcomes!X180-SUM(RFM_RealSLDepn!Y112:Y112))/PTRM_Life!Z112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!Y112/Outcomes!X180-SUM(RFM_RealSLDepn!Y112:Z112))/PTRM_Life!AA112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y112/Outcomes!X180-SUM(RFM_RealSLDepn!Y112:AA112))/PTRM_Life!AB112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!Y112/Outcomes!X180-SUM(RFM_RealSLDepn!Y112:AB112))/PTRM_Life!AC112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AD112/Outcomes!AC180)/PTRM_Life!AD112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD112/Outcomes!AC180-SUM(RFM_RealSLDepn!AD112:AD112))/PTRM_Life!AE112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AD112/Outcomes!AC180-SUM(RFM_RealSLDepn!AD112:AE112))/PTRM_Life!AF112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD112/Outcomes!AC180-SUM(RFM_RealSLDepn!AD112:AF112))/PTRM_Life!AG112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AD112/Outcomes!AC180-SUM(RFM_RealSLDepn!AD112:AG112))/PTRM_Life!AH112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI112/Outcomes!AH180)/PTRM_Life!AI112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI112/Outcomes!AH180-SUM(RFM_RealSLDepn!AI112:AI112))/PTRM_Life!AJ112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI112/Outcomes!AH180-SUM(RFM_RealSLDepn!AI112:AJ112))/PTRM_Life!AK112,0)","v":3.4479163006089046},{"$f":"IFERROR((RFM_ORAB!AI112/Outcomes!AH180-SUM(RFM_RealSLDepn!AI112:AK112))/PTRM_Life!AL112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AI112/Outcomes!AH180-SUM(RFM_RealSLDepn!AI112:AL112))/PTRM_Life!AM112,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!AN112/Outcomes!AM180)/PTRM_Life!AN112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN112/Outcomes!AM180-SUM(RFM_RealSLDepn!AN112:AN112))/PTRM_Life!AO112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN112/Outcomes!AM180-SUM(RFM_RealSLDepn!AN112:AO112))/PTRM_Life!AP112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN112/Outcomes!AM180-SUM(RFM_RealSLDepn!AN112:AP112))/PTRM_Life!AQ112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN112/Outcomes!AM180-SUM(RFM_RealSLDepn!AN112:AQ112))/PTRM_Life!AR112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS112/Outcomes!AR180)/PTRM_Life!AS112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS112/Outcomes!AR180-SUM(RFM_RealSLDepn!AS112:AS112))/PTRM_Life!AT112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS112/Outcomes!AR180-SUM(RFM_RealSLDepn!AS112:AT112))/PTRM_Life!AU112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS112/Outcomes!AR180-SUM(RFM_RealSLDepn!AS112:AU112))/PTRM_Life!AV112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS112/Outcomes!AR180-SUM(RFM_RealSLDepn!AS112:AV112))/PTRM_Life!AW112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX112/Outcomes!AW180)/PTRM_Life!AX112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX112/Outcomes!AW180-SUM(RFM_RealSLDepn!AX112:AX112))/PTRM_Life!AY112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX112/Outcomes!AW180-SUM(RFM_RealSLDepn!AX112:AY112))/PTRM_Life!AZ112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX112/Outcomes!AW180-SUM(RFM_RealSLDepn!AX112:AZ112))/PTRM_Life!BA112,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX112/Outcomes!AW180-SUM(RFM_RealSLDepn!AX112:BA112))/PTRM_Life!BB112,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E113:BB113)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K113/(RFM_NomCapex!J105/RFM_NomCapex!I105)/Outcomes!I180)/PTRM_Life!K113,0)","v":3.4903925668288074},{"$f":"IFERROR(((RFM_ORAB!K113/(RFM_NomCapex!J105/RFM_NomCapex!I105)/Outcomes!I180)-SUM(RFM_RealSLDepn!K113:K113))/PTRM_Life!L113,0)","v":3.4903925668288074},{"$f":"IFERROR(((RFM_ORAB!K113/(RFM_NomCapex!J105/RFM_NomCapex!I105)/Outcomes!I180)-SUM(RFM_RealSLDepn!K113:L113))/PTRM_Life!M113,0)","v":3.4903925668288069},{"$f":"IFERROR(((RFM_ORAB!K113/(RFM_NomCapex!J105/RFM_NomCapex!I105)/Outcomes!I180)-SUM(RFM_RealSLDepn!K113:M113))/PTRM_Life!N113,0)","v":3.4903925668288074},{"$f":"IFERROR((RFM_ORAB!O113/Outcomes!N180)/PTRM_Life!O113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!O113/Outcomes!N180-SUM(RFM_RealSLDepn!O113:O113))/PTRM_Life!P113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!O113/Outcomes!N180-SUM(RFM_RealSLDepn!O113:P113))/PTRM_Life!Q113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!O113/Outcomes!N180-SUM(RFM_RealSLDepn!O113:Q113))/PTRM_Life!R113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!O113/Outcomes!N180-SUM(RFM_RealSLDepn!O113:R113))/PTRM_Life!S113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T113/Outcomes!S180)/PTRM_Life!T113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T113/Outcomes!S180-SUM(RFM_RealSLDepn!T113:T113))/PTRM_Life!U113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!T113/Outcomes!S180-SUM(RFM_RealSLDepn!T113:U113))/PTRM_Life!V113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T113/Outcomes!S180-SUM(RFM_RealSLDepn!T113:V113))/PTRM_Life!W113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!T113/Outcomes!S180-SUM(RFM_RealSLDepn!T113:W113))/PTRM_Life!X113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!Y113/Outcomes!X180)/PTRM_Life!Y113,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y113/Outcomes!X180-SUM(RFM_RealSLDepn!Y113:Y113))/PTRM_Life!Z113,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y113/Outcomes!X180-SUM(RFM_RealSLDepn!Y113:Z113))/PTRM_Life!AA113,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y113/Outcomes!X180-SUM(RFM_RealSLDepn!Y113:AA113))/PTRM_Life!AB113,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!Y113/Outcomes!X180-SUM(RFM_RealSLDepn!Y113:AB113))/PTRM_Life!AC113,0)","v":3.4903925668288092},{"$f":"IFERROR((RFM_ORAB!AD113/Outcomes!AC180)/PTRM_Life!AD113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD113/Outcomes!AC180-SUM(RFM_RealSLDepn!AD113:AD113))/PTRM_Life!AE113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD113/Outcomes!AC180-SUM(RFM_RealSLDepn!AD113:AE113))/PTRM_Life!AF113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD113/Outcomes!AC180-SUM(RFM_RealSLDepn!AD113:AF113))/PTRM_Life!AG113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AD113/Outcomes!AC180-SUM(RFM_RealSLDepn!AD113:AG113))/PTRM_Life!AH113,0)","v":3.4903925668288087},{"$f":"IFERROR((RFM_ORAB!AI113/Outcomes!AH180)/PTRM_Life!AI113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI113/Outcomes!AH180-SUM(RFM_RealSLDepn!AI113:AI113))/PTRM_Life!AJ113,0)","v":3.4903925668288083},{"$f":"IFERROR((RFM_ORAB!AI113/Outcomes!AH180-SUM(RFM_RealSLDepn!AI113:AJ113))/PTRM_Life!AK113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI113/Outcomes!AH180-SUM(RFM_RealSLDepn!AI113:AK113))/PTRM_Life!AL113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AI113/Outcomes!AH180-SUM(RFM_RealSLDepn!AI113:AL113))/PTRM_Life!AM113,0)","v":3.4903925668288078},{"$f":"IFERROR((RFM_ORAB!AN113/Outcomes!AM180)/PTRM_Life!AN113,0)","v":3.4903925668288052},{"$f":"IFERROR((RFM_ORAB!AN113/Outcomes!AM180-SUM(RFM_RealSLDepn!AN113:AN113))/PTRM_Life!AO113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN113/Outcomes!AM180-SUM(RFM_RealSLDepn!AN113:AO113))/PTRM_Life!AP113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN113/Outcomes!AM180-SUM(RFM_RealSLDepn!AN113:AP113))/PTRM_Life!AQ113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN113/Outcomes!AM180-SUM(RFM_RealSLDepn!AN113:AQ113))/PTRM_Life!AR113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS113/Outcomes!AR180)/PTRM_Life!AS113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS113/Outcomes!AR180-SUM(RFM_RealSLDepn!AS113:AS113))/PTRM_Life!AT113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS113/Outcomes!AR180-SUM(RFM_RealSLDepn!AS113:AT113))/PTRM_Life!AU113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS113/Outcomes!AR180-SUM(RFM_RealSLDepn!AS113:AU113))/PTRM_Life!AV113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS113/Outcomes!AR180-SUM(RFM_RealSLDepn!AS113:AV113))/PTRM_Life!AW113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX113/Outcomes!AW180)/PTRM_Life!AX113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX113/Outcomes!AW180-SUM(RFM_RealSLDepn!AX113:AX113))/PTRM_Life!AY113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX113/Outcomes!AW180-SUM(RFM_RealSLDepn!AX113:AY113))/PTRM_Life!AZ113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX113/Outcomes!AW180-SUM(RFM_RealSLDepn!AX113:AZ113))/PTRM_Life!BA113,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX113/Outcomes!AW180-SUM(RFM_RealSLDepn!AX113:BA113))/PTRM_Life!BB113,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E114:BB114)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L114/(RFM_NomCapex!K105/RFM_NomCapex!I105)/Outcomes!I180)/PTRM_Life!L114,0)","v":3.4727580346027618},{"$f":"IFERROR(((RFM_ORAB!L114/(RFM_NomCapex!K105/RFM_NomCapex!I105)/Outcomes!I180)-SUM(RFM_RealSLDepn!L114:L114))/PTRM_Life!M114,0)","v":3.4727580346027618},{"$f":"IFERROR(((RFM_ORAB!L114/(RFM_NomCapex!K105/RFM_NomCapex!I105)/Outcomes!I180)-SUM(RFM_RealSLDepn!L114:M114))/PTRM_Life!N114,0)","v":3.4727580346027618},{"$f":"IFERROR((RFM_ORAB!O114/Outcomes!N180)/PTRM_Life!O114,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O114/Outcomes!N180-SUM(RFM_RealSLDepn!O114:O114))/PTRM_Life!P114,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O114/Outcomes!N180-SUM(RFM_RealSLDepn!O114:P114))/PTRM_Life!Q114,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O114/Outcomes!N180-SUM(RFM_RealSLDepn!O114:Q114))/PTRM_Life!R114,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!O114/Outcomes!N180-SUM(RFM_RealSLDepn!O114:R114))/PTRM_Life!S114,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!T114/Outcomes!S180)/PTRM_Life!T114,0)","v":3.4727580346027627},{"$f":"IFERROR((RFM_ORAB!T114/Outcomes!S180-SUM(RFM_RealSLDepn!T114:T114))/PTRM_Life!U114,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T114/Outcomes!S180-SUM(RFM_RealSLDepn!T114:U114))/PTRM_Life!V114,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T114/Outcomes!S180-SUM(RFM_RealSLDepn!T114:V114))/PTRM_Life!W114,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!T114/Outcomes!S180-SUM(RFM_RealSLDepn!T114:W114))/PTRM_Life!X114,0)","v":3.4727580346027631},{"$f":"IFERROR((RFM_ORAB!Y114/Outcomes!X180)/PTRM_Life!Y114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y114/Outcomes!X180-SUM(RFM_RealSLDepn!Y114:Y114))/PTRM_Life!Z114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y114/Outcomes!X180-SUM(RFM_RealSLDepn!Y114:Z114))/PTRM_Life!AA114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!Y114/Outcomes!X180-SUM(RFM_RealSLDepn!Y114:AA114))/PTRM_Life!AB114,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!Y114/Outcomes!X180-SUM(RFM_RealSLDepn!Y114:AB114))/PTRM_Life!AC114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD114/Outcomes!AC180)/PTRM_Life!AD114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD114/Outcomes!AC180-SUM(RFM_RealSLDepn!AD114:AD114))/PTRM_Life!AE114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD114/Outcomes!AC180-SUM(RFM_RealSLDepn!AD114:AE114))/PTRM_Life!AF114,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AD114/Outcomes!AC180-SUM(RFM_RealSLDepn!AD114:AF114))/PTRM_Life!AG114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AD114/Outcomes!AC180-SUM(RFM_RealSLDepn!AD114:AG114))/PTRM_Life!AH114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AI114/Outcomes!AH180)/PTRM_Life!AI114,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI114/Outcomes!AH180-SUM(RFM_RealSLDepn!AI114:AI114))/PTRM_Life!AJ114,0)","v":3.472758034602764},{"$f":"IFERROR((RFM_ORAB!AI114/Outcomes!AH180-SUM(RFM_RealSLDepn!AI114:AJ114))/PTRM_Life!AK114,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI114/Outcomes!AH180-SUM(RFM_RealSLDepn!AI114:AK114))/PTRM_Life!AL114,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AI114/Outcomes!AH180-SUM(RFM_RealSLDepn!AI114:AL114))/PTRM_Life!AM114,0)","v":3.4727580346027636},{"$f":"IFERROR((RFM_ORAB!AN114/Outcomes!AM180)/PTRM_Life!AN114,0)","v":3.4727580346027658},{"$f":"IFERROR((RFM_ORAB!AN114/Outcomes!AM180-SUM(RFM_RealSLDepn!AN114:AN114))/PTRM_Life!AO114,0)","v":3.4727580346027658},{"$f":"IFERROR((RFM_ORAB!AN114/Outcomes!AM180-SUM(RFM_RealSLDepn!AN114:AO114))/PTRM_Life!AP114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN114/Outcomes!AM180-SUM(RFM_RealSLDepn!AN114:AP114))/PTRM_Life!AQ114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN114/Outcomes!AM180-SUM(RFM_RealSLDepn!AN114:AQ114))/PTRM_Life!AR114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS114/Outcomes!AR180)/PTRM_Life!AS114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS114/Outcomes!AR180-SUM(RFM_RealSLDepn!AS114:AS114))/PTRM_Life!AT114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS114/Outcomes!AR180-SUM(RFM_RealSLDepn!AS114:AT114))/PTRM_Life!AU114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS114/Outcomes!AR180-SUM(RFM_RealSLDepn!AS114:AU114))/PTRM_Life!AV114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS114/Outcomes!AR180-SUM(RFM_RealSLDepn!AS114:AV114))/PTRM_Life!AW114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX114/Outcomes!AW180)/PTRM_Life!AX114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX114/Outcomes!AW180-SUM(RFM_RealSLDepn!AX114:AX114))/PTRM_Life!AY114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX114/Outcomes!AW180-SUM(RFM_RealSLDepn!AX114:AY114))/PTRM_Life!AZ114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX114/Outcomes!AW180-SUM(RFM_RealSLDepn!AX114:AZ114))/PTRM_Life!BA114,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX114/Outcomes!AW180-SUM(RFM_RealSLDepn!AX114:BA114))/PTRM_Life!BB114,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E115:BB115)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M115/(RFM_NomCapex!L105/RFM_NomCapex!I105)/Outcomes!I180)/PTRM_Life!M115,0)","v":3.5129107296162356},{"$f":"IFERROR((RFM_ORAB!M115/(RFM_NomCapex!L105/RFM_NomCapex!I105)/Outcomes!I180-SUM(RFM_RealSLDepn!M115:M115))/PTRM_Life!N115,0)","v":3.5129107296162356},{"$f":"IFERROR((RFM_ORAB!O115/Outcomes!N180)/PTRM_Life!O115,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O115/Outcomes!N180-SUM(RFM_RealSLDepn!O115:O115))/PTRM_Life!P115,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O115/Outcomes!N180-SUM(RFM_RealSLDepn!O115:P115))/PTRM_Life!Q115,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!O115/Outcomes!N180-SUM(RFM_RealSLDepn!O115:Q115))/PTRM_Life!R115,0)","v":3.5129107296162352},{"$f":"IFERROR((RFM_ORAB!O115/Outcomes!N180-SUM(RFM_RealSLDepn!O115:R115))/PTRM_Life!S115,0)","v":3.5129107296162352},{"$f":"IFERROR((RFM_ORAB!T115/Outcomes!S180)/PTRM_Life!T115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!T115/Outcomes!S180-SUM(RFM_RealSLDepn!T115:T115))/PTRM_Life!U115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!T115/Outcomes!S180-SUM(RFM_RealSLDepn!T115:U115))/PTRM_Life!V115,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!T115/Outcomes!S180-SUM(RFM_RealSLDepn!T115:V115))/PTRM_Life!W115,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!T115/Outcomes!S180-SUM(RFM_RealSLDepn!T115:W115))/PTRM_Life!X115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y115/Outcomes!X180)/PTRM_Life!Y115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y115/Outcomes!X180-SUM(RFM_RealSLDepn!Y115:Y115))/PTRM_Life!Z115,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!Y115/Outcomes!X180-SUM(RFM_RealSLDepn!Y115:Z115))/PTRM_Life!AA115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!Y115/Outcomes!X180-SUM(RFM_RealSLDepn!Y115:AA115))/PTRM_Life!AB115,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!Y115/Outcomes!X180-SUM(RFM_RealSLDepn!Y115:AB115))/PTRM_Life!AC115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD115/Outcomes!AC180)/PTRM_Life!AD115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD115/Outcomes!AC180-SUM(RFM_RealSLDepn!AD115:AD115))/PTRM_Life!AE115,0)","v":3.5129107296162339},{"$f":"IFERROR((RFM_ORAB!AD115/Outcomes!AC180-SUM(RFM_RealSLDepn!AD115:AE115))/PTRM_Life!AF115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AD115/Outcomes!AC180-SUM(RFM_RealSLDepn!AD115:AF115))/PTRM_Life!AG115,0)","v":3.5129107296162347},{"$f":"IFERROR((RFM_ORAB!AD115/Outcomes!AC180-SUM(RFM_RealSLDepn!AD115:AG115))/PTRM_Life!AH115,0)","v":3.5129107296162343},{"$f":"IFERROR((RFM_ORAB!AI115/Outcomes!AH180)/PTRM_Life!AI115,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI115/Outcomes!AH180-SUM(RFM_RealSLDepn!AI115:AI115))/PTRM_Life!AJ115,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI115/Outcomes!AH180-SUM(RFM_RealSLDepn!AI115:AJ115))/PTRM_Life!AK115,0)","v":3.5129107296162325},{"$f":"IFERROR((RFM_ORAB!AI115/Outcomes!AH180-SUM(RFM_RealSLDepn!AI115:AK115))/PTRM_Life!AL115,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AI115/Outcomes!AH180-SUM(RFM_RealSLDepn!AI115:AL115))/PTRM_Life!AM115,0)","v":3.512910729616233},{"$f":"IFERROR((RFM_ORAB!AN115/Outcomes!AM180)/PTRM_Life!AN115,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN115/Outcomes!AM180-SUM(RFM_RealSLDepn!AN115:AN115))/PTRM_Life!AO115,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN115/Outcomes!AM180-SUM(RFM_RealSLDepn!AN115:AO115))/PTRM_Life!AP115,0)","v":3.5129107296162321},{"$f":"IFERROR((RFM_ORAB!AN115/Outcomes!AM180-SUM(RFM_RealSLDepn!AN115:AP115))/PTRM_Life!AQ115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN115/Outcomes!AM180-SUM(RFM_RealSLDepn!AN115:AQ115))/PTRM_Life!AR115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS115/Outcomes!AR180)/PTRM_Life!AS115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS115/Outcomes!AR180-SUM(RFM_RealSLDepn!AS115:AS115))/PTRM_Life!AT115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS115/Outcomes!AR180-SUM(RFM_RealSLDepn!AS115:AT115))/PTRM_Life!AU115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS115/Outcomes!AR180-SUM(RFM_RealSLDepn!AS115:AU115))/PTRM_Life!AV115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS115/Outcomes!AR180-SUM(RFM_RealSLDepn!AS115:AV115))/PTRM_Life!AW115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX115/Outcomes!AW180)/PTRM_Life!AX115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX115/Outcomes!AW180-SUM(RFM_RealSLDepn!AX115:AX115))/PTRM_Life!AY115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX115/Outcomes!AW180-SUM(RFM_RealSLDepn!AX115:AY115))/PTRM_Life!AZ115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX115/Outcomes!AW180-SUM(RFM_RealSLDepn!AX115:AZ115))/PTRM_Life!BA115,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX115/Outcomes!AW180-SUM(RFM_RealSLDepn!AX115:BA115))/PTRM_Life!BB115,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E116:BB116)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N116/(RFM_NomCapex!M105/RFM_NomCapex!I105)/Outcomes!I180)/PTRM_Life!N116,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!O116/Outcomes!N180)/PTRM_Life!O116,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O116/Outcomes!N180-SUM(RFM_RealSLDepn!O116:O116))/PTRM_Life!P116,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O116/Outcomes!N180-SUM(RFM_RealSLDepn!O116:P116))/PTRM_Life!Q116,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O116/Outcomes!N180-SUM(RFM_RealSLDepn!O116:Q116))/PTRM_Life!R116,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!O116/Outcomes!N180-SUM(RFM_RealSLDepn!O116:R116))/PTRM_Life!S116,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!T116/Outcomes!S180)/PTRM_Life!T116,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T116/Outcomes!S180-SUM(RFM_RealSLDepn!T116:T116))/PTRM_Life!U116,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!T116/Outcomes!S180-SUM(RFM_RealSLDepn!T116:U116))/PTRM_Life!V116,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T116/Outcomes!S180-SUM(RFM_RealSLDepn!T116:V116))/PTRM_Life!W116,0)","v":3.4436752936512494},{"$f":"IFERROR((RFM_ORAB!T116/Outcomes!S180-SUM(RFM_RealSLDepn!T116:W116))/PTRM_Life!X116,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y116/Outcomes!X180)/PTRM_Life!Y116,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y116/Outcomes!X180-SUM(RFM_RealSLDepn!Y116:Y116))/PTRM_Life!Z116,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y116/Outcomes!X180-SUM(RFM_RealSLDepn!Y116:Z116))/PTRM_Life!AA116,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y116/Outcomes!X180-SUM(RFM_RealSLDepn!Y116:AA116))/PTRM_Life!AB116,0)","v":3.4436752936512489},{"$f":"IFERROR((RFM_ORAB!Y116/Outcomes!X180-SUM(RFM_RealSLDepn!Y116:AB116))/PTRM_Life!AC116,0)","v":3.4436752936512485},{"$f":"IFERROR((RFM_ORAB!AD116/Outcomes!AC180)/PTRM_Life!AD116,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD116/Outcomes!AC180-SUM(RFM_RealSLDepn!AD116:AD116))/PTRM_Life!AE116,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD116/Outcomes!AC180-SUM(RFM_RealSLDepn!AD116:AE116))/PTRM_Life!AF116,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AD116/Outcomes!AC180-SUM(RFM_RealSLDepn!AD116:AF116))/PTRM_Life!AG116,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AD116/Outcomes!AC180-SUM(RFM_RealSLDepn!AD116:AG116))/PTRM_Life!AH116,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!AI116/Outcomes!AH180)/PTRM_Life!AI116,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AI116/Outcomes!AH180-SUM(RFM_RealSLDepn!AI116:AI116))/PTRM_Life!AJ116,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AI116/Outcomes!AH180-SUM(RFM_RealSLDepn!AI116:AJ116))/PTRM_Life!AK116,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AI116/Outcomes!AH180-SUM(RFM_RealSLDepn!AI116:AK116))/PTRM_Life!AL116,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AI116/Outcomes!AH180-SUM(RFM_RealSLDepn!AI116:AL116))/PTRM_Life!AM116,0)","v":3.4436752936512511},{"$f":"IFERROR((RFM_ORAB!AN116/Outcomes!AM180)/PTRM_Life!AN116,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN116/Outcomes!AM180-SUM(RFM_RealSLDepn!AN116:AN116))/PTRM_Life!AO116,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN116/Outcomes!AM180-SUM(RFM_RealSLDepn!AN116:AO116))/PTRM_Life!AP116,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN116/Outcomes!AM180-SUM(RFM_RealSLDepn!AN116:AP116))/PTRM_Life!AQ116,0)","v":3.4436752936512516},{"$f":"IFERROR((RFM_ORAB!AN116/Outcomes!AM180-SUM(RFM_RealSLDepn!AN116:AQ116))/PTRM_Life!AR116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS116/Outcomes!AR180)/PTRM_Life!AS116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS116/Outcomes!AR180-SUM(RFM_RealSLDepn!AS116:AS116))/PTRM_Life!AT116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS116/Outcomes!AR180-SUM(RFM_RealSLDepn!AS116:AT116))/PTRM_Life!AU116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS116/Outcomes!AR180-SUM(RFM_RealSLDepn!AS116:AU116))/PTRM_Life!AV116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS116/Outcomes!AR180-SUM(RFM_RealSLDepn!AS116:AV116))/PTRM_Life!AW116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX116/Outcomes!AW180)/PTRM_Life!AX116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX116/Outcomes!AW180-SUM(RFM_RealSLDepn!AX116:AX116))/PTRM_Life!AY116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX116/Outcomes!AW180-SUM(RFM_RealSLDepn!AX116:AY116))/PTRM_Life!AZ116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX116/Outcomes!AW180-SUM(RFM_RealSLDepn!AX116:AZ116))/PTRM_Life!BA116,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX116/Outcomes!AW180-SUM(RFM_RealSLDepn!AX116:BA116))/PTRM_Life!BB116,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E117:BB117)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O117/Outcomes!N180)/PTRM_Life!O117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O117/Outcomes!N180-SUM(RFM_RealSLDepn!O117:O117))/PTRM_Life!P117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O117/Outcomes!N180-SUM(RFM_RealSLDepn!O117:P117))/PTRM_Life!Q117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O117/Outcomes!N180-SUM(RFM_RealSLDepn!O117:Q117))/PTRM_Life!R117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!O117/Outcomes!N180-SUM(RFM_RealSLDepn!O117:R117))/PTRM_Life!S117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T117/Outcomes!S180)/PTRM_Life!T117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T117/Outcomes!S180-SUM(RFM_RealSLDepn!T117:T117))/PTRM_Life!U117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T117/Outcomes!S180-SUM(RFM_RealSLDepn!T117:U117))/PTRM_Life!V117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T117/Outcomes!S180-SUM(RFM_RealSLDepn!T117:V117))/PTRM_Life!W117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!T117/Outcomes!S180-SUM(RFM_RealSLDepn!T117:W117))/PTRM_Life!X117,0)","v":3.4083170943862484},{"$f":"IFERROR((RFM_ORAB!Y117/Outcomes!X180)/PTRM_Life!Y117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y117/Outcomes!X180-SUM(RFM_RealSLDepn!Y117:Y117))/PTRM_Life!Z117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y117/Outcomes!X180-SUM(RFM_RealSLDepn!Y117:Z117))/PTRM_Life!AA117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y117/Outcomes!X180-SUM(RFM_RealSLDepn!Y117:AA117))/PTRM_Life!AB117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!Y117/Outcomes!X180-SUM(RFM_RealSLDepn!Y117:AB117))/PTRM_Life!AC117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD117/Outcomes!AC180)/PTRM_Life!AD117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD117/Outcomes!AC180-SUM(RFM_RealSLDepn!AD117:AD117))/PTRM_Life!AE117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD117/Outcomes!AC180-SUM(RFM_RealSLDepn!AD117:AE117))/PTRM_Life!AF117,0)","v":3.4083170943862493},{"$f":"IFERROR((RFM_ORAB!AD117/Outcomes!AC180-SUM(RFM_RealSLDepn!AD117:AF117))/PTRM_Life!AG117,0)","v":3.4083170943862497},{"$f":"IFERROR((RFM_ORAB!AD117/Outcomes!AC180-SUM(RFM_RealSLDepn!AD117:AG117))/PTRM_Life!AH117,0)","v":3.4083170943862489},{"$f":"IFERROR((RFM_ORAB!AI117/Outcomes!AH180)/PTRM_Life!AI117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI117/Outcomes!AH180-SUM(RFM_RealSLDepn!AI117:AI117))/PTRM_Life!AJ117,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AI117/Outcomes!AH180-SUM(RFM_RealSLDepn!AI117:AJ117))/PTRM_Life!AK117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI117/Outcomes!AH180-SUM(RFM_RealSLDepn!AI117:AK117))/PTRM_Life!AL117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AI117/Outcomes!AH180-SUM(RFM_RealSLDepn!AI117:AL117))/PTRM_Life!AM117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN117/Outcomes!AM180)/PTRM_Life!AN117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN117/Outcomes!AM180-SUM(RFM_RealSLDepn!AN117:AN117))/PTRM_Life!AO117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN117/Outcomes!AM180-SUM(RFM_RealSLDepn!AN117:AO117))/PTRM_Life!AP117,0)","v":3.4083170943862506},{"$f":"IFERROR((RFM_ORAB!AN117/Outcomes!AM180-SUM(RFM_RealSLDepn!AN117:AP117))/PTRM_Life!AQ117,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AN117/Outcomes!AM180-SUM(RFM_RealSLDepn!AN117:AQ117))/PTRM_Life!AR117,0)","v":3.4083170943862502},{"$f":"IFERROR((RFM_ORAB!AS117/Outcomes!AR180)/PTRM_Life!AS117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS117/Outcomes!AR180-SUM(RFM_RealSLDepn!AS117:AS117))/PTRM_Life!AT117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS117/Outcomes!AR180-SUM(RFM_RealSLDepn!AS117:AT117))/PTRM_Life!AU117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS117/Outcomes!AR180-SUM(RFM_RealSLDepn!AS117:AU117))/PTRM_Life!AV117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS117/Outcomes!AR180-SUM(RFM_RealSLDepn!AS117:AV117))/PTRM_Life!AW117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX117/Outcomes!AW180)/PTRM_Life!AX117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX117/Outcomes!AW180-SUM(RFM_RealSLDepn!AX117:AX117))/PTRM_Life!AY117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX117/Outcomes!AW180-SUM(RFM_RealSLDepn!AX117:AY117))/PTRM_Life!AZ117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX117/Outcomes!AW180-SUM(RFM_RealSLDepn!AX117:AZ117))/PTRM_Life!BA117,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX117/Outcomes!AW180-SUM(RFM_RealSLDepn!AX117:BA117))/PTRM_Life!BB117,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":34.623189361683309},38.059442232364844,41.558451052529911,45.006053449853667,48.454276940973905,51.9021932415828,55.39258580841161,58.865343843014379,62.37825457263061,65.821929866281863,69.230246960668126,69.230246960668126,69.230246960668111,69.230246960668126,69.230246960668126,{"$f":"SUM(T107:T117)","v":69.230246960668111},69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668111,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,69.230246960668126,34.607057598984809,31.170804728303281,27.671795908138215,24.224193510814459,20.77597001969421,17.328053719085304,13.8376611522565,10.364903117653734,6.8519923880375018,3.4083170943862502,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E125:BB125)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":7.6443700000000003},null,{"$f":"IFERROR((RFM_ORAB!E125/RFM_NomCapex!D123)/PTRM_Life!E125,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E125/RFM_NomCapex!D123-SUM(RFM_RealSLDepn!E125:E125))/PTRM_Life!F125,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E125/RFM_NomCapex!D123-SUM(RFM_RealSLDepn!E125:F125))/PTRM_Life!G125,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E125/RFM_NomCapex!D123-SUM(RFM_RealSLDepn!E125:G125))/PTRM_Life!H125,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E125/RFM_NomCapex!D123-SUM(RFM_RealSLDepn!E125:H125))/PTRM_Life!I125,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J125/Outcomes!I213)/PTRM_Life!J125,0)","v":34.913049466613735},{"$f":"IFERROR((RFM_ORAB!J125/Outcomes!I213-SUM(RFM_RealSLDepn!J125:J125))/PTRM_Life!K125,0)","v":34.913049466613735},{"$f":"IFERROR((RFM_ORAB!J125/Outcomes!I213-SUM(RFM_RealSLDepn!J125:K125))/PTRM_Life!L125,0)","v":34.913049466613735},{"$f":"IFERROR((RFM_ORAB!J125/Outcomes!I213-SUM(RFM_RealSLDepn!J125:L125))/PTRM_Life!M125,0)","v":34.913049466613735},{"$f":"IFERROR((RFM_ORAB!J125/Outcomes!I213-SUM(RFM_RealSLDepn!J125:M125))/PTRM_Life!N125,0)","v":34.913049466613742},{"$f":"IFERROR((RFM_ORAB!O125/Outcomes!N213)/PTRM_Life!O125,0)","v":35.729030138560844},{"$f":"IFERROR((RFM_ORAB!O125/Outcomes!N213-SUM(RFM_RealSLDepn!O125:O125))/PTRM_Life!P125,0)","v":35.729030138560844},{"$f":"IFERROR((RFM_ORAB!O125/Outcomes!N213-SUM(RFM_RealSLDepn!O125:P125))/PTRM_Life!Q125,0)","v":35.729030138560837},{"$f":"IFERROR((RFM_ORAB!O125/Outcomes!N213-SUM(RFM_RealSLDepn!O125:Q125))/PTRM_Life!R125,0)","v":35.729030138560844},{"$f":"IFERROR((RFM_ORAB!O125/Outcomes!N213-SUM(RFM_RealSLDepn!O125:R125))/PTRM_Life!S125,0)","v":35.729030138560844},{"$f":"IFERROR((RFM_ORAB!T125/Outcomes!S213)/PTRM_Life!T125,0)","v":34.427032786586459},{"$f":"IFERROR((RFM_ORAB!T125/Outcomes!S213-SUM(RFM_RealSLDepn!T125:T125))/PTRM_Life!U125,0)","v":34.427032786586459},{"$f":"IFERROR((RFM_ORAB!T125/Outcomes!S213-SUM(RFM_RealSLDepn!T125:U125))/PTRM_Life!V125,0)","v":34.427032786586459},{"$f":"IFERROR((RFM_ORAB!T125/Outcomes!S213-SUM(RFM_RealSLDepn!T125:V125))/PTRM_Life!W125,0)","v":34.427032786586459},{"$f":"IFERROR((RFM_ORAB!T125/Outcomes!S213-SUM(RFM_RealSLDepn!T125:W125))/PTRM_Life!X125,0)","v":34.427032786586459},{"$f":"IFERROR((RFM_ORAB!Y125/Outcomes!X213)/PTRM_Life!Y125,0)","v":34.825366365968286},{"$f":"IFERROR((RFM_ORAB!Y125/Outcomes!X213-SUM(RFM_RealSLDepn!Y125:Y125))/PTRM_Life!Z125,0)","v":34.825366365968279},{"$f":"IFERROR((RFM_ORAB!Y125/Outcomes!X213-SUM(RFM_RealSLDepn!Y125:Z125))/PTRM_Life!AA125,0)","v":34.825366365968286},{"$f":"IFERROR((RFM_ORAB!Y125/Outcomes!X213-SUM(RFM_RealSLDepn!Y125:AA125))/PTRM_Life!AB125,0)","v":34.825366365968286},{"$f":"IFERROR((RFM_ORAB!Y125/Outcomes!X213-SUM(RFM_RealSLDepn!Y125:AB125))/PTRM_Life!AC125,0)","v":34.825366365968286},{"$f":"IFERROR((RFM_ORAB!AD125/Outcomes!AC213)/PTRM_Life!AD125,0)","v":34.750341075083746},{"$f":"IFERROR((RFM_ORAB!AD125/Outcomes!AC213-SUM(RFM_RealSLDepn!AD125:AD125))/PTRM_Life!AE125,0)","v":34.750341075083746},{"$f":"IFERROR((RFM_ORAB!AD125/Outcomes!AC213-SUM(RFM_RealSLDepn!AD125:AE125))/PTRM_Life!AF125,0)","v":34.750341075083746},{"$f":"IFERROR((RFM_ORAB!AD125/Outcomes!AC213-SUM(RFM_RealSLDepn!AD125:AF125))/PTRM_Life!AG125,0)","v":34.750341075083753},{"$f":"IFERROR((RFM_ORAB!AD125/Outcomes!AC213-SUM(RFM_RealSLDepn!AD125:AG125))/PTRM_Life!AH125,0)","v":34.750341075083753},{"$f":"IFERROR((RFM_ORAB!AI125/Outcomes!AH213)/PTRM_Life!AI125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI125/Outcomes!AH213-SUM(RFM_RealSLDepn!AI125:AI125))/PTRM_Life!AJ125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI125/Outcomes!AH213-SUM(RFM_RealSLDepn!AI125:AJ125))/PTRM_Life!AK125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI125/Outcomes!AH213-SUM(RFM_RealSLDepn!AI125:AK125))/PTRM_Life!AL125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI125/Outcomes!AH213-SUM(RFM_RealSLDepn!AI125:AL125))/PTRM_Life!AM125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN125/Outcomes!AM213)/PTRM_Life!AN125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN125/Outcomes!AM213-SUM(RFM_RealSLDepn!AN125:AN125))/PTRM_Life!AO125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN125/Outcomes!AM213-SUM(RFM_RealSLDepn!AN125:AO125))/PTRM_Life!AP125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN125/Outcomes!AM213-SUM(RFM_RealSLDepn!AN125:AP125))/PTRM_Life!AQ125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN125/Outcomes!AM213-SUM(RFM_RealSLDepn!AN125:AQ125))/PTRM_Life!AR125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS125/Outcomes!AR213)/PTRM_Life!AS125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS125/Outcomes!AR213-SUM(RFM_RealSLDepn!AS125:AS125))/PTRM_Life!AT125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS125/Outcomes!AR213-SUM(RFM_RealSLDepn!AS125:AT125))/PTRM_Life!AU125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS125/Outcomes!AR213-SUM(RFM_RealSLDepn!AS125:AU125))/PTRM_Life!AV125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS125/Outcomes!AR213-SUM(RFM_RealSLDepn!AS125:AV125))/PTRM_Life!AW125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX125/Outcomes!AW213)/PTRM_Life!AX125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX125/Outcomes!AW213-SUM(RFM_RealSLDepn!AX125:AX125))/PTRM_Life!AY125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX125/Outcomes!AW213-SUM(RFM_RealSLDepn!AX125:AY125))/PTRM_Life!AZ125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX125/Outcomes!AW213-SUM(RFM_RealSLDepn!AX125:AZ125))/PTRM_Life!BA125,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX125/Outcomes!AW213-SUM(RFM_RealSLDepn!AX125:BA125))/PTRM_Life!BB125,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E126:BB126)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":-2.01E-2},null,null,{"$f":"IFERROR((RFM_ORAB!F126/RFM_NomCapex!E123)/PTRM_Life!F126,0)","v":3.4103830435490017},{"$f":"IFERROR((RFM_ORAB!F126/RFM_NomCapex!E123-SUM(RFM_RealSLDepn!F126:F126))/PTRM_Life!G126,0)","v":3.4103830435490012},{"$f":"IFERROR((RFM_ORAB!F126/RFM_NomCapex!E123-SUM(RFM_RealSLDepn!F126:G126))/PTRM_Life!H126,0)","v":3.4103830435490012},{"$f":"IFERROR((RFM_ORAB!F126/RFM_NomCapex!E123-SUM(RFM_RealSLDepn!F126:H126))/PTRM_Life!I126,0)","v":3.4103830435490012},{"$f":"IFERROR((RFM_ORAB!J126/Outcomes!I213)/PTRM_Life!J126,0)","v":3.4389342546038111},{"$f":"IFERROR((RFM_ORAB!J126/Outcomes!I213-SUM(RFM_RealSLDepn!J126:J126))/PTRM_Life!K126,0)","v":3.4389342546038115},{"$f":"IFERROR((RFM_ORAB!J126/Outcomes!I213-SUM(RFM_RealSLDepn!J126:K126))/PTRM_Life!L126,0)","v":3.4389342546038115},{"$f":"IFERROR((RFM_ORAB!J126/Outcomes!I213-SUM(RFM_RealSLDepn!J126:L126))/PTRM_Life!M126,0)","v":3.4389342546038111},{"$f":"IFERROR((RFM_ORAB!J126/Outcomes!I213-SUM(RFM_RealSLDepn!J126:M126))/PTRM_Life!N126,0)","v":3.4389342546038111},{"$f":"IFERROR((RFM_ORAB!O126/Outcomes!N213)/PTRM_Life!O126,0)","v":3.5193083246642609},{"$f":"IFERROR((RFM_ORAB!O126/Outcomes!N213-SUM(RFM_RealSLDepn!O126:O126))/PTRM_Life!P126,0)","v":3.5193083246642609},{"$f":"IFERROR((RFM_ORAB!O126/Outcomes!N213-SUM(RFM_RealSLDepn!O126:P126))/PTRM_Life!Q126,0)","v":3.5193083246642614},{"$f":"IFERROR((RFM_ORAB!O126/Outcomes!N213-SUM(RFM_RealSLDepn!O126:Q126))/PTRM_Life!R126,0)","v":3.5193083246642609},{"$f":"IFERROR((RFM_ORAB!O126/Outcomes!N213-SUM(RFM_RealSLDepn!O126:R126))/PTRM_Life!S126,0)","v":3.5193083246642614},{"$f":"IFERROR((RFM_ORAB!T126/Outcomes!S213)/PTRM_Life!T126,0)","v":3.3910616271825695},{"$f":"IFERROR((RFM_ORAB!T126/Outcomes!S213-SUM(RFM_RealSLDepn!T126:T126))/PTRM_Life!U126,0)","v":3.39106162718257},{"$f":"IFERROR((RFM_ORAB!T126/Outcomes!S213-SUM(RFM_RealSLDepn!T126:U126))/PTRM_Life!V126,0)","v":3.3910616271825695},{"$f":"IFERROR((RFM_ORAB!T126/Outcomes!S213-SUM(RFM_RealSLDepn!T126:V126))/PTRM_Life!W126,0)","v":3.3910616271825691},{"$f":"IFERROR((RFM_ORAB!T126/Outcomes!S213-SUM(RFM_RealSLDepn!T126:W126))/PTRM_Life!X126,0)","v":3.3910616271825695},{"$f":"IFERROR((RFM_ORAB!Y126/Outcomes!X213)/PTRM_Life!Y126,0)","v":3.430297471997704},{"$f":"IFERROR((RFM_ORAB!Y126/Outcomes!X213-SUM(RFM_RealSLDepn!Y126:Y126))/PTRM_Life!Z126,0)","v":3.4302974719977035},{"$f":"IFERROR((RFM_ORAB!Y126/Outcomes!X213-SUM(RFM_RealSLDepn!Y126:Z126))/PTRM_Life!AA126,0)","v":3.4302974719977035},{"$f":"IFERROR((RFM_ORAB!Y126/Outcomes!X213-SUM(RFM_RealSLDepn!Y126:AA126))/PTRM_Life!AB126,0)","v":3.430297471997704},{"$f":"IFERROR((RFM_ORAB!Y126/Outcomes!X213-SUM(RFM_RealSLDepn!Y126:AB126))/PTRM_Life!AC126,0)","v":3.430297471997704},{"$f":"IFERROR((RFM_ORAB!AD126/Outcomes!AC213)/PTRM_Life!AD126,0)","v":3.4229074832477608},{"$f":"IFERROR((RFM_ORAB!AD126/Outcomes!AC213-SUM(RFM_RealSLDepn!AD126:AD126))/PTRM_Life!AE126,0)","v":3.4229074832477608},{"$f":"IFERROR((RFM_ORAB!AD126/Outcomes!AC213-SUM(RFM_RealSLDepn!AD126:AE126))/PTRM_Life!AF126,0)","v":3.4229074832477613},{"$f":"IFERROR((RFM_ORAB!AD126/Outcomes!AC213-SUM(RFM_RealSLDepn!AD126:AF126))/PTRM_Life!AG126,0)","v":3.4229074832477608},{"$f":"IFERROR((RFM_ORAB!AD126/Outcomes!AC213-SUM(RFM_RealSLDepn!AD126:AG126))/PTRM_Life!AH126,0)","v":3.4229074832477613},{"$f":"IFERROR((RFM_ORAB!AI126/Outcomes!AH213)/PTRM_Life!AI126,0)","v":3.4134078080566677},{"$f":"IFERROR((RFM_ORAB!AI126/Outcomes!AH213-SUM(RFM_RealSLDepn!AI126:AI126))/PTRM_Life!AJ126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI126/Outcomes!AH213-SUM(RFM_RealSLDepn!AI126:AJ126))/PTRM_Life!AK126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI126/Outcomes!AH213-SUM(RFM_RealSLDepn!AI126:AK126))/PTRM_Life!AL126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI126/Outcomes!AH213-SUM(RFM_RealSLDepn!AI126:AL126))/PTRM_Life!AM126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN126/Outcomes!AM213)/PTRM_Life!AN126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN126/Outcomes!AM213-SUM(RFM_RealSLDepn!AN126:AN126))/PTRM_Life!AO126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN126/Outcomes!AM213-SUM(RFM_RealSLDepn!AN126:AO126))/PTRM_Life!AP126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN126/Outcomes!AM213-SUM(RFM_RealSLDepn!AN126:AP126))/PTRM_Life!AQ126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN126/Outcomes!AM213-SUM(RFM_RealSLDepn!AN126:AQ126))/PTRM_Life!AR126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS126/Outcomes!AR213)/PTRM_Life!AS126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS126/Outcomes!AR213-SUM(RFM_RealSLDepn!AS126:AS126))/PTRM_Life!AT126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS126/Outcomes!AR213-SUM(RFM_RealSLDepn!AS126:AT126))/PTRM_Life!AU126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS126/Outcomes!AR213-SUM(RFM_RealSLDepn!AS126:AU126))/PTRM_Life!AV126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS126/Outcomes!AR213-SUM(RFM_RealSLDepn!AS126:AV126))/PTRM_Life!AW126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX126/Outcomes!AW213)/PTRM_Life!AX126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX126/Outcomes!AW213-SUM(RFM_RealSLDepn!AX126:AX126))/PTRM_Life!AY126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX126/Outcomes!AW213-SUM(RFM_RealSLDepn!AX126:AY126))/PTRM_Life!AZ126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX126/Outcomes!AW213-SUM(RFM_RealSLDepn!AX126:AZ126))/PTRM_Life!BA126,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX126/Outcomes!AW213-SUM(RFM_RealSLDepn!AX126:BA126))/PTRM_Life!BB126,0)","v":0}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E127:BB127)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.0947899999999999},null,null,null,{"$f":"IFERROR((RFM_ORAB!G127/RFM_NomCapex!F123)/PTRM_Life!G127,0)","v":3.5094660714892649},{"$f":"IFERROR((RFM_ORAB!G127/RFM_NomCapex!F123-SUM(RFM_RealSLDepn!G127:G127))/PTRM_Life!H127,0)","v":3.5094660714892649},{"$f":"IFERROR((RFM_ORAB!G127/RFM_NomCapex!F123-SUM(RFM_RealSLDepn!G127:H127))/PTRM_Life!I127,0)","v":3.5094660714892649},{"$f":"IFERROR((RFM_ORAB!J127/Outcomes!I213)/PTRM_Life!J127,0)","v":3.5388467906686896},{"$f":"IFERROR((RFM_ORAB!J127/Outcomes!I213-SUM(RFM_RealSLDepn!J127:J127))/PTRM_Life!K127,0)","v":3.53884679066869},{"$f":"IFERROR((RFM_ORAB!J127/Outcomes!I213-SUM(RFM_RealSLDepn!J127:K127))/PTRM_Life!L127,0)","v":3.5388467906686896},{"$f":"IFERROR((RFM_ORAB!J127/Outcomes!I213-SUM(RFM_RealSLDepn!J127:L127))/PTRM_Life!M127,0)","v":3.5388467906686896},{"$f":"IFERROR((RFM_ORAB!J127/Outcomes!I213-SUM(RFM_RealSLDepn!J127:M127))/PTRM_Life!N127,0)","v":3.53884679066869},{"$f":"IFERROR((RFM_ORAB!O127/Outcomes!N213)/PTRM_Life!O127,0)","v":3.6215559961458301},{"$f":"IFERROR((RFM_ORAB!O127/Outcomes!N213-SUM(RFM_RealSLDepn!O127:O127))/PTRM_Life!P127,0)","v":3.6215559961458306},{"$f":"IFERROR((RFM_ORAB!O127/Outcomes!N213-SUM(RFM_RealSLDepn!O127:P127))/PTRM_Life!Q127,0)","v":3.6215559961458306},{"$f":"IFERROR((RFM_ORAB!O127/Outcomes!N213-SUM(RFM_RealSLDepn!O127:Q127))/PTRM_Life!R127,0)","v":3.6215559961458306},{"$f":"IFERROR((RFM_ORAB!O127/Outcomes!N213-SUM(RFM_RealSLDepn!O127:R127))/PTRM_Life!S127,0)","v":3.6215559961458306},{"$f":"IFERROR((RFM_ORAB!T127/Outcomes!S213)/PTRM_Life!T127,0)","v":3.4895833033880765},{"$f":"IFERROR((RFM_ORAB!T127/Outcomes!S213-SUM(RFM_RealSLDepn!T127:T127))/PTRM_Life!U127,0)","v":3.4895833033880765},{"$f":"IFERROR((RFM_ORAB!T127/Outcomes!S213-SUM(RFM_RealSLDepn!T127:U127))/PTRM_Life!V127,0)","v":3.4895833033880761},{"$f":"IFERROR((RFM_ORAB!T127/Outcomes!S213-SUM(RFM_RealSLDepn!T127:V127))/PTRM_Life!W127,0)","v":3.4895833033880765},{"$f":"IFERROR((RFM_ORAB!T127/Outcomes!S213-SUM(RFM_RealSLDepn!T127:W127))/PTRM_Life!X127,0)","v":3.4895833033880761},{"$f":"IFERROR((RFM_ORAB!Y127/Outcomes!X213)/PTRM_Life!Y127,0)","v":3.5299590806560839},{"$f":"IFERROR((RFM_ORAB!Y127/Outcomes!X213-SUM(RFM_RealSLDepn!Y127:Y127))/PTRM_Life!Z127,0)","v":3.5299590806560839},{"$f":"IFERROR((RFM_ORAB!Y127/Outcomes!X213-SUM(RFM_RealSLDepn!Y127:Z127))/PTRM_Life!AA127,0)","v":3.5299590806560834},{"$f":"IFERROR((RFM_ORAB!Y127/Outcomes!X213-SUM(RFM_RealSLDepn!Y127:AA127))/PTRM_Life!AB127,0)","v":3.5299590806560834},{"$f":"IFERROR((RFM_ORAB!Y127/Outcomes!X213-SUM(RFM_RealSLDepn!Y127:AB127))/PTRM_Life!AC127,0)","v":3.5299590806560839},{"$f":"IFERROR((RFM_ORAB!AD127/Outcomes!AC213)/PTRM_Life!AD127,0)","v":3.52235438802906},{"$f":"IFERROR((RFM_ORAB!AD127/Outcomes!AC213-SUM(RFM_RealSLDepn!AD127:AD127))/PTRM_Life!AE127,0)","v":3.5223543880290595},{"$f":"IFERROR((RFM_ORAB!AD127/Outcomes!AC213-SUM(RFM_RealSLDepn!AD127:AE127))/PTRM_Life!AF127,0)","v":3.52235438802906},{"$f":"IFERROR((RFM_ORAB!AD127/Outcomes!AC213-SUM(RFM_RealSLDepn!AD127:AF127))/PTRM_Life!AG127,0)","v":3.52235438802906},{"$f":"IFERROR((RFM_ORAB!AD127/Outcomes!AC213-SUM(RFM_RealSLDepn!AD127:AG127))/PTRM_Life!AH127,0)","v":3.52235438802906},{"$f":"IFERROR((RFM_ORAB!AI127/Outcomes!AH213)/PTRM_Life!AI127,0)","v":3.5125787155173258},{"$f":"IFERROR((RFM_ORAB!AI127/Outcomes!AH213-SUM(RFM_RealSLDepn!AI127:AI127))/PTRM_Life!AJ127,0)","v":3.5125787155173258},{"$f":"IFERROR((RFM_ORAB!AI127/Outcomes!AH213-SUM(RFM_RealSLDepn!AI127:AJ127))/PTRM_Life!AK127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI127/Outcomes!AH213-SUM(RFM_RealSLDepn!AI127:AK127))/PTRM_Life!AL127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI127/Outcomes!AH213-SUM(RFM_RealSLDepn!AI127:AL127))/PTRM_Life!AM127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN127/Outcomes!AM213)/PTRM_Life!AN127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN127/Outcomes!AM213-SUM(RFM_RealSLDepn!AN127:AN127))/PTRM_Life!AO127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN127/Outcomes!AM213-SUM(RFM_RealSLDepn!AN127:AO127))/PTRM_Life!AP127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN127/Outcomes!AM213-SUM(RFM_RealSLDepn!AN127:AP127))/PTRM_Life!AQ127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN127/Outcomes!AM213-SUM(RFM_RealSLDepn!AN127:AQ127))/PTRM_Life!AR127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS127/Outcomes!AR213)/PTRM_Life!AS127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS127/Outcomes!AR213-SUM(RFM_RealSLDepn!AS127:AS127))/PTRM_Life!AT127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS127/Outcomes!AR213-SUM(RFM_RealSLDepn!AS127:AT127))/PTRM_Life!AU127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS127/Outcomes!AR213-SUM(RFM_RealSLDepn!AS127:AU127))/PTRM_Life!AV127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS127/Outcomes!AR213-SUM(RFM_RealSLDepn!AS127:AV127))/PTRM_Life!AW127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX127/Outcomes!AW213)/PTRM_Life!AX127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX127/Outcomes!AW213-SUM(RFM_RealSLDepn!AX127:AX127))/PTRM_Life!AY127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX127/Outcomes!AW213-SUM(RFM_RealSLDepn!AX127:AY127))/PTRM_Life!AZ127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX127/Outcomes!AW213-SUM(RFM_RealSLDepn!AX127:AZ127))/PTRM_Life!BA127,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX127/Outcomes!AW213-SUM(RFM_RealSLDepn!AX127:BA127))/PTRM_Life!BB127,0)","v":0}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E128:BB128)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.4269499999999999},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H128/RFM_NomCapex!G123)/PTRM_Life!H128,0)","v":3.4693270580928672},{"$f":"IFERROR((RFM_ORAB!H128/RFM_NomCapex!G123-SUM(RFM_RealSLDepn!H128:H128))/PTRM_Life!I128,0)","v":3.4693270580928672},{"$f":"IFERROR((RFM_ORAB!J128/Outcomes!I213)/PTRM_Life!J128,0)","v":3.4983717395227556},{"$f":"IFERROR((RFM_ORAB!J128/Outcomes!I213-SUM(RFM_RealSLDepn!J128:J128))/PTRM_Life!K128,0)","v":3.4983717395227556},{"$f":"IFERROR((RFM_ORAB!J128/Outcomes!I213-SUM(RFM_RealSLDepn!J128:K128))/PTRM_Life!L128,0)","v":3.4983717395227556},{"$f":"IFERROR((RFM_ORAB!J128/Outcomes!I213-SUM(RFM_RealSLDepn!J128:L128))/PTRM_Life!M128,0)","v":3.4983717395227552},{"$f":"IFERROR((RFM_ORAB!J128/Outcomes!I213-SUM(RFM_RealSLDepn!J128:M128))/PTRM_Life!N128,0)","v":3.4983717395227552},{"$f":"IFERROR((RFM_ORAB!O128/Outcomes!N213)/PTRM_Life!O128,0)","v":3.5801349703590164},{"$f":"IFERROR((RFM_ORAB!O128/Outcomes!N213-SUM(RFM_RealSLDepn!O128:O128))/PTRM_Life!P128,0)","v":3.5801349703590164},{"$f":"IFERROR((RFM_ORAB!O128/Outcomes!N213-SUM(RFM_RealSLDepn!O128:P128))/PTRM_Life!Q128,0)","v":3.580134970359016},{"$f":"IFERROR((RFM_ORAB!O128/Outcomes!N213-SUM(RFM_RealSLDepn!O128:Q128))/PTRM_Life!R128,0)","v":3.5801349703590164},{"$f":"IFERROR((RFM_ORAB!O128/Outcomes!N213-SUM(RFM_RealSLDepn!O128:R128))/PTRM_Life!S128,0)","v":3.5801349703590164},{"$f":"IFERROR((RFM_ORAB!T128/Outcomes!S213)/PTRM_Life!T128,0)","v":3.4496716962919276},{"$f":"IFERROR((RFM_ORAB!T128/Outcomes!S213-SUM(RFM_RealSLDepn!T128:T128))/PTRM_Life!U128,0)","v":3.4496716962919276},{"$f":"IFERROR((RFM_ORAB!T128/Outcomes!S213-SUM(RFM_RealSLDepn!T128:U128))/PTRM_Life!V128,0)","v":3.4496716962919276},{"$f":"IFERROR((RFM_ORAB!T128/Outcomes!S213-SUM(RFM_RealSLDepn!T128:V128))/PTRM_Life!W128,0)","v":3.449671696291928},{"$f":"IFERROR((RFM_ORAB!T128/Outcomes!S213-SUM(RFM_RealSLDepn!T128:W128))/PTRM_Life!X128,0)","v":3.449671696291928},{"$f":"IFERROR((RFM_ORAB!Y128/Outcomes!X213)/PTRM_Life!Y128,0)","v":3.4895856814150239},{"$f":"IFERROR((RFM_ORAB!Y128/Outcomes!X213-SUM(RFM_RealSLDepn!Y128:Y128))/PTRM_Life!Z128,0)","v":3.4895856814150239},{"$f":"IFERROR((RFM_ORAB!Y128/Outcomes!X213-SUM(RFM_RealSLDepn!Y128:Z128))/PTRM_Life!AA128,0)","v":3.4895856814150235},{"$f":"IFERROR((RFM_ORAB!Y128/Outcomes!X213-SUM(RFM_RealSLDepn!Y128:AA128))/PTRM_Life!AB128,0)","v":3.4895856814150235},{"$f":"IFERROR((RFM_ORAB!Y128/Outcomes!X213-SUM(RFM_RealSLDepn!Y128:AB128))/PTRM_Life!AC128,0)","v":3.4895856814150239},{"$f":"IFERROR((RFM_ORAB!AD128/Outcomes!AC213)/PTRM_Life!AD128,0)","v":3.4820679663660732},{"$f":"IFERROR((RFM_ORAB!AD128/Outcomes!AC213-SUM(RFM_RealSLDepn!AD128:AD128))/PTRM_Life!AE128,0)","v":3.4820679663660732},{"$f":"IFERROR((RFM_ORAB!AD128/Outcomes!AC213-SUM(RFM_RealSLDepn!AD128:AE128))/PTRM_Life!AF128,0)","v":3.4820679663660727},{"$f":"IFERROR((RFM_ORAB!AD128/Outcomes!AC213-SUM(RFM_RealSLDepn!AD128:AF128))/PTRM_Life!AG128,0)","v":3.4820679663660732},{"$f":"IFERROR((RFM_ORAB!AD128/Outcomes!AC213-SUM(RFM_RealSLDepn!AD128:AG128))/PTRM_Life!AH128,0)","v":3.4820679663660732},{"$f":"IFERROR((RFM_ORAB!AI128/Outcomes!AH213)/PTRM_Life!AI128,0)","v":3.4724041017025722},{"$f":"IFERROR((RFM_ORAB!AI128/Outcomes!AH213-SUM(RFM_RealSLDepn!AI128:AI128))/PTRM_Life!AJ128,0)","v":3.4724041017025717},{"$f":"IFERROR((RFM_ORAB!AI128/Outcomes!AH213-SUM(RFM_RealSLDepn!AI128:AJ128))/PTRM_Life!AK128,0)","v":3.4724041017025726},{"$f":"IFERROR((RFM_ORAB!AI128/Outcomes!AH213-SUM(RFM_RealSLDepn!AI128:AK128))/PTRM_Life!AL128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI128/Outcomes!AH213-SUM(RFM_RealSLDepn!AI128:AL128))/PTRM_Life!AM128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN128/Outcomes!AM213)/PTRM_Life!AN128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN128/Outcomes!AM213-SUM(RFM_RealSLDepn!AN128:AN128))/PTRM_Life!AO128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN128/Outcomes!AM213-SUM(RFM_RealSLDepn!AN128:AO128))/PTRM_Life!AP128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN128/Outcomes!AM213-SUM(RFM_RealSLDepn!AN128:AP128))/PTRM_Life!AQ128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN128/Outcomes!AM213-SUM(RFM_RealSLDepn!AN128:AQ128))/PTRM_Life!AR128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS128/Outcomes!AR213)/PTRM_Life!AS128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS128/Outcomes!AR213-SUM(RFM_RealSLDepn!AS128:AS128))/PTRM_Life!AT128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS128/Outcomes!AR213-SUM(RFM_RealSLDepn!AS128:AT128))/PTRM_Life!AU128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS128/Outcomes!AR213-SUM(RFM_RealSLDepn!AS128:AU128))/PTRM_Life!AV128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS128/Outcomes!AR213-SUM(RFM_RealSLDepn!AS128:AV128))/PTRM_Life!AW128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX128/Outcomes!AW213)/PTRM_Life!AX128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX128/Outcomes!AW213-SUM(RFM_RealSLDepn!AX128:AX128))/PTRM_Life!AY128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX128/Outcomes!AW213-SUM(RFM_RealSLDepn!AX128:AY128))/PTRM_Life!AZ128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX128/Outcomes!AW213-SUM(RFM_RealSLDepn!AX128:AZ128))/PTRM_Life!BA128,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX128/Outcomes!AW213-SUM(RFM_RealSLDepn!AX128:BA128))/PTRM_Life!BB128,0)","v":0}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E129:BB129)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":-9.1920000000000002E-2},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I129/RFM_NomCapex!H123)/PTRM_Life!I129,0)","v":3.4195884722670007},{"$f":"IFERROR((RFM_ORAB!J129/Outcomes!I213)/PTRM_Life!J129,0)","v":3.4482167497788101},{"$f":"IFERROR((RFM_ORAB!J129/Outcomes!I213-SUM(RFM_RealSLDepn!J129:J129))/PTRM_Life!K129,0)","v":3.4482167497788105},{"$f":"IFERROR((RFM_ORAB!J129/Outcomes!I213-SUM(RFM_RealSLDepn!J129:K129))/PTRM_Life!L129,0)","v":3.4482167497788105},{"$f":"IFERROR((RFM_ORAB!J129/Outcomes!I213-SUM(RFM_RealSLDepn!J129:L129))/PTRM_Life!M129,0)","v":3.4482167497788105},{"$f":"IFERROR((RFM_ORAB!J129/Outcomes!I213-SUM(RFM_RealSLDepn!J129:M129))/PTRM_Life!N129,0)","v":3.4482167497788101},{"$f":"IFERROR((RFM_ORAB!O129/Outcomes!N213)/PTRM_Life!O129,0)","v":3.5288077684234112},{"$f":"IFERROR((RFM_ORAB!O129/Outcomes!N213-SUM(RFM_RealSLDepn!O129:O129))/PTRM_Life!P129,0)","v":3.5288077684234116},{"$f":"IFERROR((RFM_ORAB!O129/Outcomes!N213-SUM(RFM_RealSLDepn!O129:P129))/PTRM_Life!Q129,0)","v":3.5288077684234112},{"$f":"IFERROR((RFM_ORAB!O129/Outcomes!N213-SUM(RFM_RealSLDepn!O129:Q129))/PTRM_Life!R129,0)","v":3.5288077684234116},{"$f":"IFERROR((RFM_ORAB!O129/Outcomes!N213-SUM(RFM_RealSLDepn!O129:R129))/PTRM_Life!S129,0)","v":3.5288077684234112},{"$f":"IFERROR((RFM_ORAB!T129/Outcomes!S213)/PTRM_Life!T129,0)","v":3.4002149028377526},{"$f":"IFERROR((RFM_ORAB!T129/Outcomes!S213-SUM(RFM_RealSLDepn!T129:T129))/PTRM_Life!U129,0)","v":3.4002149028377526},{"$f":"IFERROR((RFM_ORAB!T129/Outcomes!S213-SUM(RFM_RealSLDepn!T129:U129))/PTRM_Life!V129,0)","v":3.4002149028377526},{"$f":"IFERROR((RFM_ORAB!T129/Outcomes!S213-SUM(RFM_RealSLDepn!T129:V129))/PTRM_Life!W129,0)","v":3.4002149028377526},{"$f":"IFERROR((RFM_ORAB!T129/Outcomes!S213-SUM(RFM_RealSLDepn!T129:W129))/PTRM_Life!X129,0)","v":3.4002149028377526},{"$f":"IFERROR((RFM_ORAB!Y129/Outcomes!X213)/PTRM_Life!Y129,0)","v":3.4395566544580816},{"$f":"IFERROR((RFM_ORAB!Y129/Outcomes!X213-SUM(RFM_RealSLDepn!Y129:Y129))/PTRM_Life!Z129,0)","v":3.439556654458082},{"$f":"IFERROR((RFM_ORAB!Y129/Outcomes!X213-SUM(RFM_RealSLDepn!Y129:Z129))/PTRM_Life!AA129,0)","v":3.4395566544580816},{"$f":"IFERROR((RFM_ORAB!Y129/Outcomes!X213-SUM(RFM_RealSLDepn!Y129:AA129))/PTRM_Life!AB129,0)","v":3.4395566544580816},{"$f":"IFERROR((RFM_ORAB!Y129/Outcomes!X213-SUM(RFM_RealSLDepn!Y129:AB129))/PTRM_Life!AC129,0)","v":3.4395566544580816},{"$f":"IFERROR((RFM_ORAB!AD129/Outcomes!AC213)/PTRM_Life!AD129,0)","v":3.4321467183843941},{"$f":"IFERROR((RFM_ORAB!AD129/Outcomes!AC213-SUM(RFM_RealSLDepn!AD129:AD129))/PTRM_Life!AE129,0)","v":3.4321467183843941},{"$f":"IFERROR((RFM_ORAB!AD129/Outcomes!AC213-SUM(RFM_RealSLDepn!AD129:AE129))/PTRM_Life!AF129,0)","v":3.4321467183843941},{"$f":"IFERROR((RFM_ORAB!AD129/Outcomes!AC213-SUM(RFM_RealSLDepn!AD129:AF129))/PTRM_Life!AG129,0)","v":3.4321467183843946},{"$f":"IFERROR((RFM_ORAB!AD129/Outcomes!AC213-SUM(RFM_RealSLDepn!AD129:AG129))/PTRM_Life!AH129,0)","v":3.4321467183843941},{"$f":"IFERROR((RFM_ORAB!AI129/Outcomes!AH213)/PTRM_Life!AI129,0)","v":3.4226214013279432},{"$f":"IFERROR((RFM_ORAB!AI129/Outcomes!AH213-SUM(RFM_RealSLDepn!AI129:AI129))/PTRM_Life!AJ129,0)","v":3.4226214013279432},{"$f":"IFERROR((RFM_ORAB!AI129/Outcomes!AH213-SUM(RFM_RealSLDepn!AI129:AJ129))/PTRM_Life!AK129,0)","v":3.4226214013279432},{"$f":"IFERROR((RFM_ORAB!AI129/Outcomes!AH213-SUM(RFM_RealSLDepn!AI129:AK129))/PTRM_Life!AL129,0)","v":3.4226214013279428},{"$f":"IFERROR((RFM_ORAB!AI129/Outcomes!AH213-SUM(RFM_RealSLDepn!AI129:AL129))/PTRM_Life!AM129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN129/Outcomes!AM213)/PTRM_Life!AN129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN129/Outcomes!AM213-SUM(RFM_RealSLDepn!AN129:AN129))/PTRM_Life!AO129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN129/Outcomes!AM213-SUM(RFM_RealSLDepn!AN129:AO129))/PTRM_Life!AP129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN129/Outcomes!AM213-SUM(RFM_RealSLDepn!AN129:AP129))/PTRM_Life!AQ129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN129/Outcomes!AM213-SUM(RFM_RealSLDepn!AN129:AQ129))/PTRM_Life!AR129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS129/Outcomes!AR213)/PTRM_Life!AS129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS129/Outcomes!AR213-SUM(RFM_RealSLDepn!AS129:AS129))/PTRM_Life!AT129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS129/Outcomes!AR213-SUM(RFM_RealSLDepn!AS129:AT129))/PTRM_Life!AU129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS129/Outcomes!AR213-SUM(RFM_RealSLDepn!AS129:AU129))/PTRM_Life!AV129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS129/Outcomes!AR213-SUM(RFM_RealSLDepn!AS129:AV129))/PTRM_Life!AW129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX129/Outcomes!AW213)/PTRM_Life!AX129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX129/Outcomes!AW213-SUM(RFM_RealSLDepn!AX129:AX129))/PTRM_Life!AY129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX129/Outcomes!AW213-SUM(RFM_RealSLDepn!AX129:AY129))/PTRM_Life!AZ129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX129/Outcomes!AW213-SUM(RFM_RealSLDepn!AX129:AZ129))/PTRM_Life!BA129,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX129/Outcomes!AW213-SUM(RFM_RealSLDepn!AX129:BA129))/PTRM_Life!BB129,0)","v":0}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E130:BB130)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":-7.9469999999999999E-2},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J130/Outcomes!I213)/PTRM_Life!J130,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J130/Outcomes!I213-SUM(RFM_RealSLDepn!J130:J130))/PTRM_Life!K130,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J130/Outcomes!I213-SUM(RFM_RealSLDepn!J130:K130))/PTRM_Life!L130,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J130/Outcomes!I213-SUM(RFM_RealSLDepn!J130:L130))/PTRM_Life!M130,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!J130/Outcomes!I213-SUM(RFM_RealSLDepn!J130:M130))/PTRM_Life!N130,0)","v":3.4482234911202463},{"$f":"IFERROR((RFM_ORAB!O130/Outcomes!N213)/PTRM_Life!O130,0)","v":3.5288146673221052},{"$f":"IFERROR((RFM_ORAB!O130/Outcomes!N213-SUM(RFM_RealSLDepn!O130:O130))/PTRM_Life!P130,0)","v":3.5288146673221052},{"$f":"IFERROR((RFM_ORAB!O130/Outcomes!N213-SUM(RFM_RealSLDepn!O130:P130))/PTRM_Life!Q130,0)","v":3.5288146673221057},{"$f":"IFERROR((RFM_ORAB!O130/Outcomes!N213-SUM(RFM_RealSLDepn!O130:Q130))/PTRM_Life!R130,0)","v":3.5288146673221052},{"$f":"IFERROR((RFM_ORAB!O130/Outcomes!N213-SUM(RFM_RealSLDepn!O130:R130))/PTRM_Life!S130,0)","v":3.5288146673221052},{"$f":"IFERROR((RFM_ORAB!T130/Outcomes!S213)/PTRM_Life!T130,0)","v":3.4002215503344972},{"$f":"IFERROR((RFM_ORAB!T130/Outcomes!S213-SUM(RFM_RealSLDepn!T130:T130))/PTRM_Life!U130,0)","v":3.4002215503344972},{"$f":"IFERROR((RFM_ORAB!T130/Outcomes!S213-SUM(RFM_RealSLDepn!T130:U130))/PTRM_Life!V130,0)","v":3.4002215503344972},{"$f":"IFERROR((RFM_ORAB!T130/Outcomes!S213-SUM(RFM_RealSLDepn!T130:V130))/PTRM_Life!W130,0)","v":3.4002215503344968},{"$f":"IFERROR((RFM_ORAB!T130/Outcomes!S213-SUM(RFM_RealSLDepn!T130:W130))/PTRM_Life!X130,0)","v":3.4002215503344972},{"$f":"IFERROR((RFM_ORAB!Y130/Outcomes!X213)/PTRM_Life!Y130,0)","v":3.439563378868836},{"$f":"IFERROR((RFM_ORAB!Y130/Outcomes!X213-SUM(RFM_RealSLDepn!Y130:Y130))/PTRM_Life!Z130,0)","v":3.4395633788688365},{"$f":"IFERROR((RFM_ORAB!Y130/Outcomes!X213-SUM(RFM_RealSLDepn!Y130:Z130))/PTRM_Life!AA130,0)","v":3.439563378868836},{"$f":"IFERROR((RFM_ORAB!Y130/Outcomes!X213-SUM(RFM_RealSLDepn!Y130:AA130))/PTRM_Life!AB130,0)","v":3.4395633788688365},{"$f":"IFERROR((RFM_ORAB!Y130/Outcomes!X213-SUM(RFM_RealSLDepn!Y130:AB130))/PTRM_Life!AC130,0)","v":3.439563378868836},{"$f":"IFERROR((RFM_ORAB!AD130/Outcomes!AC213)/PTRM_Life!AD130,0)","v":3.4321534283085584},{"$f":"IFERROR((RFM_ORAB!AD130/Outcomes!AC213-SUM(RFM_RealSLDepn!AD130:AD130))/PTRM_Life!AE130,0)","v":3.432153428308558},{"$f":"IFERROR((RFM_ORAB!AD130/Outcomes!AC213-SUM(RFM_RealSLDepn!AD130:AE130))/PTRM_Life!AF130,0)","v":3.4321534283085584},{"$f":"IFERROR((RFM_ORAB!AD130/Outcomes!AC213-SUM(RFM_RealSLDepn!AD130:AF130))/PTRM_Life!AG130,0)","v":3.4321534283085589},{"$f":"IFERROR((RFM_ORAB!AD130/Outcomes!AC213-SUM(RFM_RealSLDepn!AD130:AG130))/PTRM_Life!AH130,0)","v":3.4321534283085584},{"$f":"IFERROR((RFM_ORAB!AI130/Outcomes!AH213)/PTRM_Life!AI130,0)","v":3.4226280926298971},{"$f":"IFERROR((RFM_ORAB!AI130/Outcomes!AH213-SUM(RFM_RealSLDepn!AI130:AI130))/PTRM_Life!AJ130,0)","v":3.4226280926298971},{"$f":"IFERROR((RFM_ORAB!AI130/Outcomes!AH213-SUM(RFM_RealSLDepn!AI130:AJ130))/PTRM_Life!AK130,0)","v":3.4226280926298966},{"$f":"IFERROR((RFM_ORAB!AI130/Outcomes!AH213-SUM(RFM_RealSLDepn!AI130:AK130))/PTRM_Life!AL130,0)","v":3.4226280926298971},{"$f":"IFERROR((RFM_ORAB!AI130/Outcomes!AH213-SUM(RFM_RealSLDepn!AI130:AL130))/PTRM_Life!AM130,0)","v":3.4226280926298962},{"$f":"IFERROR((RFM_ORAB!AN130/Outcomes!AM213)/PTRM_Life!AN130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN130/Outcomes!AM213-SUM(RFM_RealSLDepn!AN130:AN130))/PTRM_Life!AO130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN130/Outcomes!AM213-SUM(RFM_RealSLDepn!AN130:AO130))/PTRM_Life!AP130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN130/Outcomes!AM213-SUM(RFM_RealSLDepn!AN130:AP130))/PTRM_Life!AQ130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN130/Outcomes!AM213-SUM(RFM_RealSLDepn!AN130:AQ130))/PTRM_Life!AR130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS130/Outcomes!AR213)/PTRM_Life!AS130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS130/Outcomes!AR213-SUM(RFM_RealSLDepn!AS130:AS130))/PTRM_Life!AT130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS130/Outcomes!AR213-SUM(RFM_RealSLDepn!AS130:AT130))/PTRM_Life!AU130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS130/Outcomes!AR213-SUM(RFM_RealSLDepn!AS130:AU130))/PTRM_Life!AV130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS130/Outcomes!AR213-SUM(RFM_RealSLDepn!AS130:AV130))/PTRM_Life!AW130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX130/Outcomes!AW213)/PTRM_Life!AX130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX130/Outcomes!AW213-SUM(RFM_RealSLDepn!AX130:AX130))/PTRM_Life!AY130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX130/Outcomes!AW213-SUM(RFM_RealSLDepn!AX130:AY130))/PTRM_Life!AZ130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX130/Outcomes!AW213-SUM(RFM_RealSLDepn!AX130:AZ130))/PTRM_Life!BA130,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX130/Outcomes!AW213-SUM(RFM_RealSLDepn!AX130:BA130))/PTRM_Life!BB130,0)","v":0}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E131:BB131)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.23949},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K131/(RFM_NomCapex!J123/RFM_NomCapex!I123)/Outcomes!I213)/PTRM_Life!K131,0)","v":3.5333921152384984},{"$f":"IFERROR(((RFM_ORAB!K131/(RFM_NomCapex!J123/RFM_NomCapex!I123)/Outcomes!I213)-SUM(RFM_RealSLDepn!K131:K131))/PTRM_Life!L131,0)","v":3.5333921152384984},{"$f":"IFERROR(((RFM_ORAB!K131/(RFM_NomCapex!J123/RFM_NomCapex!I123)/Outcomes!I213)-SUM(RFM_RealSLDepn!K131:L131))/PTRM_Life!M131,0)","v":3.5333921152384984},{"$f":"IFERROR(((RFM_ORAB!K131/(RFM_NomCapex!J123/RFM_NomCapex!I123)/Outcomes!I213)-SUM(RFM_RealSLDepn!K131:M131))/PTRM_Life!N131,0)","v":3.5333921152384984},{"$f":"IFERROR((RFM_ORAB!O131/Outcomes!N213)/PTRM_Life!O131,0)","v":3.6159738351539135},{"$f":"IFERROR((RFM_ORAB!O131/Outcomes!N213-SUM(RFM_RealSLDepn!O131:O131))/PTRM_Life!P131,0)","v":3.6159738351539135},{"$f":"IFERROR((RFM_ORAB!O131/Outcomes!N213-SUM(RFM_RealSLDepn!O131:P131))/PTRM_Life!Q131,0)","v":3.615973835153913},{"$f":"IFERROR((RFM_ORAB!O131/Outcomes!N213-SUM(RFM_RealSLDepn!O131:Q131))/PTRM_Life!R131,0)","v":3.6159738351539135},{"$f":"IFERROR((RFM_ORAB!O131/Outcomes!N213-SUM(RFM_RealSLDepn!O131:R131))/PTRM_Life!S131,0)","v":3.6159738351539135},{"$f":"IFERROR((RFM_ORAB!T131/Outcomes!S213)/PTRM_Life!T131,0)","v":3.4842045612631591},{"$f":"IFERROR((RFM_ORAB!T131/Outcomes!S213-SUM(RFM_RealSLDepn!T131:T131))/PTRM_Life!U131,0)","v":3.4842045612631596},{"$f":"IFERROR((RFM_ORAB!T131/Outcomes!S213-SUM(RFM_RealSLDepn!T131:U131))/PTRM_Life!V131,0)","v":3.4842045612631587},{"$f":"IFERROR((RFM_ORAB!T131/Outcomes!S213-SUM(RFM_RealSLDepn!T131:V131))/PTRM_Life!W131,0)","v":3.4842045612631591},{"$f":"IFERROR((RFM_ORAB!T131/Outcomes!S213-SUM(RFM_RealSLDepn!T131:W131))/PTRM_Life!X131,0)","v":3.4842045612631591},{"$f":"IFERROR((RFM_ORAB!Y131/Outcomes!X213)/PTRM_Life!Y131,0)","v":3.5245181044833926},{"$f":"IFERROR((RFM_ORAB!Y131/Outcomes!X213-SUM(RFM_RealSLDepn!Y131:Y131))/PTRM_Life!Z131,0)","v":3.5245181044833926},{"$f":"IFERROR((RFM_ORAB!Y131/Outcomes!X213-SUM(RFM_RealSLDepn!Y131:Z131))/PTRM_Life!AA131,0)","v":3.5245181044833926},{"$f":"IFERROR((RFM_ORAB!Y131/Outcomes!X213-SUM(RFM_RealSLDepn!Y131:AA131))/PTRM_Life!AB131,0)","v":3.5245181044833922},{"$f":"IFERROR((RFM_ORAB!Y131/Outcomes!X213-SUM(RFM_RealSLDepn!Y131:AB131))/PTRM_Life!AC131,0)","v":3.5245181044833926},{"$f":"IFERROR((RFM_ORAB!AD131/Outcomes!AC213)/PTRM_Life!AD131,0)","v":3.516925133508217},{"$f":"IFERROR((RFM_ORAB!AD131/Outcomes!AC213-SUM(RFM_RealSLDepn!AD131:AD131))/PTRM_Life!AE131,0)","v":3.5169251335082174},{"$f":"IFERROR((RFM_ORAB!AD131/Outcomes!AC213-SUM(RFM_RealSLDepn!AD131:AE131))/PTRM_Life!AF131,0)","v":3.5169251335082174},{"$f":"IFERROR((RFM_ORAB!AD131/Outcomes!AC213-SUM(RFM_RealSLDepn!AD131:AF131))/PTRM_Life!AG131,0)","v":3.516925133508217},{"$f":"IFERROR((RFM_ORAB!AD131/Outcomes!AC213-SUM(RFM_RealSLDepn!AD131:AG131))/PTRM_Life!AH131,0)","v":3.516925133508217},{"$f":"IFERROR((RFM_ORAB!AI131/Outcomes!AH213)/PTRM_Life!AI131,0)","v":3.507164528933528},{"$f":"IFERROR((RFM_ORAB!AI131/Outcomes!AH213-SUM(RFM_RealSLDepn!AI131:AI131))/PTRM_Life!AJ131,0)","v":3.507164528933528},{"$f":"IFERROR((RFM_ORAB!AI131/Outcomes!AH213-SUM(RFM_RealSLDepn!AI131:AJ131))/PTRM_Life!AK131,0)","v":3.5071645289335285},{"$f":"IFERROR((RFM_ORAB!AI131/Outcomes!AH213-SUM(RFM_RealSLDepn!AI131:AK131))/PTRM_Life!AL131,0)","v":3.507164528933528},{"$f":"IFERROR((RFM_ORAB!AI131/Outcomes!AH213-SUM(RFM_RealSLDepn!AI131:AL131))/PTRM_Life!AM131,0)","v":3.5071645289335285},{"$f":"IFERROR((RFM_ORAB!AN131/Outcomes!AM213)/PTRM_Life!AN131,0)","v":3.5737629239646442},{"$f":"IFERROR((RFM_ORAB!AN131/Outcomes!AM213-SUM(RFM_RealSLDepn!AN131:AN131))/PTRM_Life!AO131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN131/Outcomes!AM213-SUM(RFM_RealSLDepn!AN131:AO131))/PTRM_Life!AP131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN131/Outcomes!AM213-SUM(RFM_RealSLDepn!AN131:AP131))/PTRM_Life!AQ131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN131/Outcomes!AM213-SUM(RFM_RealSLDepn!AN131:AQ131))/PTRM_Life!AR131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS131/Outcomes!AR213)/PTRM_Life!AS131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS131/Outcomes!AR213-SUM(RFM_RealSLDepn!AS131:AS131))/PTRM_Life!AT131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS131/Outcomes!AR213-SUM(RFM_RealSLDepn!AS131:AT131))/PTRM_Life!AU131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS131/Outcomes!AR213-SUM(RFM_RealSLDepn!AS131:AU131))/PTRM_Life!AV131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS131/Outcomes!AR213-SUM(RFM_RealSLDepn!AS131:AV131))/PTRM_Life!AW131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX131/Outcomes!AW213)/PTRM_Life!AX131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX131/Outcomes!AW213-SUM(RFM_RealSLDepn!AX131:AX131))/PTRM_Life!AY131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX131/Outcomes!AW213-SUM(RFM_RealSLDepn!AX131:AY131))/PTRM_Life!AZ131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX131/Outcomes!AW213-SUM(RFM_RealSLDepn!AX131:AZ131))/PTRM_Life!BA131,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX131/Outcomes!AW213-SUM(RFM_RealSLDepn!AX131:BA131))/PTRM_Life!BB131,0)","v":0}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E132:BB132)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":2.0331899999999998},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L132/(RFM_NomCapex!K123/RFM_NomCapex!I123)/Outcomes!I213)/PTRM_Life!L132,0)","v":3.540869291430055},{"$f":"IFERROR(((RFM_ORAB!L132/(RFM_NomCapex!K123/RFM_NomCapex!I123)/Outcomes!I213)-SUM(RFM_RealSLDepn!L132:L132))/PTRM_Life!M132,0)","v":3.540869291430055},{"$f":"IFERROR(((RFM_ORAB!L132/(RFM_NomCapex!K123/RFM_NomCapex!I123)/Outcomes!I213)-SUM(RFM_RealSLDepn!L132:M132))/PTRM_Life!N132,0)","v":3.540869291430055},{"$f":"IFERROR((RFM_ORAB!O132/Outcomes!N213)/PTRM_Life!O132,0)","v":3.6236257663825193},{"$f":"IFERROR((RFM_ORAB!O132/Outcomes!N213-SUM(RFM_RealSLDepn!O132:O132))/PTRM_Life!P132,0)","v":3.6236257663825193},{"$f":"IFERROR((RFM_ORAB!O132/Outcomes!N213-SUM(RFM_RealSLDepn!O132:P132))/PTRM_Life!Q132,0)","v":3.6236257663825193},{"$f":"IFERROR((RFM_ORAB!O132/Outcomes!N213-SUM(RFM_RealSLDepn!O132:Q132))/PTRM_Life!R132,0)","v":3.6236257663825193},{"$f":"IFERROR((RFM_ORAB!O132/Outcomes!N213-SUM(RFM_RealSLDepn!O132:R132))/PTRM_Life!S132,0)","v":3.6236257663825189},{"$f":"IFERROR((RFM_ORAB!T132/Outcomes!S213)/PTRM_Life!T132,0)","v":3.4915776493729211},{"$f":"IFERROR((RFM_ORAB!T132/Outcomes!S213-SUM(RFM_RealSLDepn!T132:T132))/PTRM_Life!U132,0)","v":3.4915776493729207},{"$f":"IFERROR((RFM_ORAB!T132/Outcomes!S213-SUM(RFM_RealSLDepn!T132:U132))/PTRM_Life!V132,0)","v":3.4915776493729211},{"$f":"IFERROR((RFM_ORAB!T132/Outcomes!S213-SUM(RFM_RealSLDepn!T132:V132))/PTRM_Life!W132,0)","v":3.4915776493729216},{"$f":"IFERROR((RFM_ORAB!T132/Outcomes!S213-SUM(RFM_RealSLDepn!T132:W132))/PTRM_Life!X132,0)","v":3.4915776493729211},{"$f":"IFERROR((RFM_ORAB!Y132/Outcomes!X213)/PTRM_Life!Y132,0)","v":3.5319765019660543},{"$f":"IFERROR((RFM_ORAB!Y132/Outcomes!X213-SUM(RFM_RealSLDepn!Y132:Y132))/PTRM_Life!Z132,0)","v":3.5319765019660543},{"$f":"IFERROR((RFM_ORAB!Y132/Outcomes!X213-SUM(RFM_RealSLDepn!Y132:Z132))/PTRM_Life!AA132,0)","v":3.5319765019660547},{"$f":"IFERROR((RFM_ORAB!Y132/Outcomes!X213-SUM(RFM_RealSLDepn!Y132:AA132))/PTRM_Life!AB132,0)","v":3.5319765019660543},{"$f":"IFERROR((RFM_ORAB!Y132/Outcomes!X213-SUM(RFM_RealSLDepn!Y132:AB132))/PTRM_Life!AC132,0)","v":3.5319765019660543},{"$f":"IFERROR((RFM_ORAB!AD132/Outcomes!AC213)/PTRM_Life!AD132,0)","v":3.5243674631501336},{"$f":"IFERROR((RFM_ORAB!AD132/Outcomes!AC213-SUM(RFM_RealSLDepn!AD132:AD132))/PTRM_Life!AE132,0)","v":3.5243674631501336},{"$f":"IFERROR((RFM_ORAB!AD132/Outcomes!AC213-SUM(RFM_RealSLDepn!AD132:AE132))/PTRM_Life!AF132,0)","v":3.5243674631501336},{"$f":"IFERROR((RFM_ORAB!AD132/Outcomes!AC213-SUM(RFM_RealSLDepn!AD132:AF132))/PTRM_Life!AG132,0)","v":3.5243674631501336},{"$f":"IFERROR((RFM_ORAB!AD132/Outcomes!AC213-SUM(RFM_RealSLDepn!AD132:AG132))/PTRM_Life!AH132,0)","v":3.524367463150134},{"$f":"IFERROR((RFM_ORAB!AI132/Outcomes!AH213)/PTRM_Life!AI132,0)","v":3.5145862037039337},{"$f":"IFERROR((RFM_ORAB!AI132/Outcomes!AH213-SUM(RFM_RealSLDepn!AI132:AI132))/PTRM_Life!AJ132,0)","v":3.5145862037039333},{"$f":"IFERROR((RFM_ORAB!AI132/Outcomes!AH213-SUM(RFM_RealSLDepn!AI132:AJ132))/PTRM_Life!AK132,0)","v":3.5145862037039337},{"$f":"IFERROR((RFM_ORAB!AI132/Outcomes!AH213-SUM(RFM_RealSLDepn!AI132:AK132))/PTRM_Life!AL132,0)","v":3.5145862037039337},{"$f":"IFERROR((RFM_ORAB!AI132/Outcomes!AH213-SUM(RFM_RealSLDepn!AI132:AL132))/PTRM_Life!AM132,0)","v":3.5145862037039337},{"$f":"IFERROR((RFM_ORAB!AN132/Outcomes!AM213)/PTRM_Life!AN132,0)","v":3.5813255307113128},{"$f":"IFERROR((RFM_ORAB!AN132/Outcomes!AM213-SUM(RFM_RealSLDepn!AN132:AN132))/PTRM_Life!AO132,0)","v":3.5813255307113128},{"$f":"IFERROR((RFM_ORAB!AN132/Outcomes!AM213-SUM(RFM_RealSLDepn!AN132:AO132))/PTRM_Life!AP132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN132/Outcomes!AM213-SUM(RFM_RealSLDepn!AN132:AP132))/PTRM_Life!AQ132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN132/Outcomes!AM213-SUM(RFM_RealSLDepn!AN132:AQ132))/PTRM_Life!AR132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS132/Outcomes!AR213)/PTRM_Life!AS132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS132/Outcomes!AR213-SUM(RFM_RealSLDepn!AS132:AS132))/PTRM_Life!AT132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS132/Outcomes!AR213-SUM(RFM_RealSLDepn!AS132:AT132))/PTRM_Life!AU132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS132/Outcomes!AR213-SUM(RFM_RealSLDepn!AS132:AU132))/PTRM_Life!AV132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS132/Outcomes!AR213-SUM(RFM_RealSLDepn!AS132:AV132))/PTRM_Life!AW132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX132/Outcomes!AW213)/PTRM_Life!AX132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX132/Outcomes!AW213-SUM(RFM_RealSLDepn!AX132:AX132))/PTRM_Life!AY132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX132/Outcomes!AW213-SUM(RFM_RealSLDepn!AX132:AY132))/PTRM_Life!AZ132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX132/Outcomes!AW213-SUM(RFM_RealSLDepn!AX132:AZ132))/PTRM_Life!BA132,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX132/Outcomes!AW213-SUM(RFM_RealSLDepn!AX132:BA132))/PTRM_Life!BB132,0)","v":0}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E133:BB133)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":2.7910499999999998},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M133/(RFM_NomCapex!L123/RFM_NomCapex!I123)/Outcomes!I213)/PTRM_Life!M133,0)","v":3.6049174382668623},{"$f":"IFERROR((RFM_ORAB!M133/(RFM_NomCapex!L123/RFM_NomCapex!I123)/Outcomes!I213-SUM(RFM_RealSLDepn!M133:M133))/PTRM_Life!N133,0)","v":3.6049174382668623},{"$f":"IFERROR((RFM_ORAB!O133/Outcomes!N213)/PTRM_Life!O133,0)","v":3.6891708334451812},{"$f":"IFERROR((RFM_ORAB!O133/Outcomes!N213-SUM(RFM_RealSLDepn!O133:O133))/PTRM_Life!P133,0)","v":3.6891708334451812},{"$f":"IFERROR((RFM_ORAB!O133/Outcomes!N213-SUM(RFM_RealSLDepn!O133:P133))/PTRM_Life!Q133,0)","v":3.6891708334451812},{"$f":"IFERROR((RFM_ORAB!O133/Outcomes!N213-SUM(RFM_RealSLDepn!O133:Q133))/PTRM_Life!R133,0)","v":3.6891708334451812},{"$f":"IFERROR((RFM_ORAB!O133/Outcomes!N213-SUM(RFM_RealSLDepn!O133:R133))/PTRM_Life!S133,0)","v":3.6891708334451807},{"$f":"IFERROR((RFM_ORAB!T133/Outcomes!S213)/PTRM_Life!T133,0)","v":3.554734196416439},{"$f":"IFERROR((RFM_ORAB!T133/Outcomes!S213-SUM(RFM_RealSLDepn!T133:T133))/PTRM_Life!U133,0)","v":3.554734196416439},{"$f":"IFERROR((RFM_ORAB!T133/Outcomes!S213-SUM(RFM_RealSLDepn!T133:U133))/PTRM_Life!V133,0)","v":3.5547341964164385},{"$f":"IFERROR((RFM_ORAB!T133/Outcomes!S213-SUM(RFM_RealSLDepn!T133:V133))/PTRM_Life!W133,0)","v":3.554734196416439},{"$f":"IFERROR((RFM_ORAB!T133/Outcomes!S213-SUM(RFM_RealSLDepn!T133:W133))/PTRM_Life!X133,0)","v":3.5547341964164385},{"$f":"IFERROR((RFM_ORAB!Y133/Outcomes!X213)/PTRM_Life!Y133,0)","v":3.5958637937589435},{"$f":"IFERROR((RFM_ORAB!Y133/Outcomes!X213-SUM(RFM_RealSLDepn!Y133:Y133))/PTRM_Life!Z133,0)","v":3.5958637937589435},{"$f":"IFERROR((RFM_ORAB!Y133/Outcomes!X213-SUM(RFM_RealSLDepn!Y133:Z133))/PTRM_Life!AA133,0)","v":3.5958637937589435},{"$f":"IFERROR((RFM_ORAB!Y133/Outcomes!X213-SUM(RFM_RealSLDepn!Y133:AA133))/PTRM_Life!AB133,0)","v":3.5958637937589439},{"$f":"IFERROR((RFM_ORAB!Y133/Outcomes!X213-SUM(RFM_RealSLDepn!Y133:AB133))/PTRM_Life!AC133,0)","v":3.5958637937589435},{"$f":"IFERROR((RFM_ORAB!AD133/Outcomes!AC213)/PTRM_Life!AD133,0)","v":3.5881171207082456},{"$f":"IFERROR((RFM_ORAB!AD133/Outcomes!AC213-SUM(RFM_RealSLDepn!AD133:AD133))/PTRM_Life!AE133,0)","v":3.5881171207082456},{"$f":"IFERROR((RFM_ORAB!AD133/Outcomes!AC213-SUM(RFM_RealSLDepn!AD133:AE133))/PTRM_Life!AF133,0)","v":3.5881171207082461},{"$f":"IFERROR((RFM_ORAB!AD133/Outcomes!AC213-SUM(RFM_RealSLDepn!AD133:AF133))/PTRM_Life!AG133,0)","v":3.5881171207082461},{"$f":"IFERROR((RFM_ORAB!AD133/Outcomes!AC213-SUM(RFM_RealSLDepn!AD133:AG133))/PTRM_Life!AH133,0)","v":3.5881171207082456},{"$f":"IFERROR((RFM_ORAB!AI133/Outcomes!AH213)/PTRM_Life!AI133,0)","v":3.5781589353464862},{"$f":"IFERROR((RFM_ORAB!AI133/Outcomes!AH213-SUM(RFM_RealSLDepn!AI133:AI133))/PTRM_Life!AJ133,0)","v":3.5781589353464862},{"$f":"IFERROR((RFM_ORAB!AI133/Outcomes!AH213-SUM(RFM_RealSLDepn!AI133:AJ133))/PTRM_Life!AK133,0)","v":3.5781589353464862},{"$f":"IFERROR((RFM_ORAB!AI133/Outcomes!AH213-SUM(RFM_RealSLDepn!AI133:AK133))/PTRM_Life!AL133,0)","v":3.5781589353464867},{"$f":"IFERROR((RFM_ORAB!AI133/Outcomes!AH213-SUM(RFM_RealSLDepn!AI133:AL133))/PTRM_Life!AM133,0)","v":3.5781589353464862},{"$f":"IFERROR((RFM_ORAB!AN133/Outcomes!AM213)/PTRM_Life!AN133,0)","v":3.6461054603225396},{"$f":"IFERROR((RFM_ORAB!AN133/Outcomes!AM213-SUM(RFM_RealSLDepn!AN133:AN133))/PTRM_Life!AO133,0)","v":3.6461054603225396},{"$f":"IFERROR((RFM_ORAB!AN133/Outcomes!AM213-SUM(RFM_RealSLDepn!AN133:AO133))/PTRM_Life!AP133,0)","v":3.6461054603225396},{"$f":"IFERROR((RFM_ORAB!AN133/Outcomes!AM213-SUM(RFM_RealSLDepn!AN133:AP133))/PTRM_Life!AQ133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN133/Outcomes!AM213-SUM(RFM_RealSLDepn!AN133:AQ133))/PTRM_Life!AR133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS133/Outcomes!AR213)/PTRM_Life!AS133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS133/Outcomes!AR213-SUM(RFM_RealSLDepn!AS133:AS133))/PTRM_Life!AT133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS133/Outcomes!AR213-SUM(RFM_RealSLDepn!AS133:AT133))/PTRM_Life!AU133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS133/Outcomes!AR213-SUM(RFM_RealSLDepn!AS133:AU133))/PTRM_Life!AV133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS133/Outcomes!AR213-SUM(RFM_RealSLDepn!AS133:AV133))/PTRM_Life!AW133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX133/Outcomes!AW213)/PTRM_Life!AX133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX133/Outcomes!AW213-SUM(RFM_RealSLDepn!AX133:AX133))/PTRM_Life!AY133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX133/Outcomes!AW213-SUM(RFM_RealSLDepn!AX133:AY133))/PTRM_Life!AZ133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX133/Outcomes!AW213-SUM(RFM_RealSLDepn!AX133:AZ133))/PTRM_Life!BA133,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX133/Outcomes!AW213-SUM(RFM_RealSLDepn!AX133:BA133))/PTRM_Life!BB133,0)","v":0}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E134:BB134)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":1.8879900000000001},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N134/(RFM_NomCapex!M123/RFM_NomCapex!I123)/Outcomes!I213)/PTRM_Life!N134,0)","v":3.5042741416278549},{"$f":"IFERROR((RFM_ORAB!O134/Outcomes!N213)/PTRM_Life!O134,0)","v":3.5861753222023753},{"$f":"IFERROR((RFM_ORAB!O134/Outcomes!N213-SUM(RFM_RealSLDepn!O134:O134))/PTRM_Life!P134,0)","v":3.5861753222023753},{"$f":"IFERROR((RFM_ORAB!O134/Outcomes!N213-SUM(RFM_RealSLDepn!O134:P134))/PTRM_Life!Q134,0)","v":3.5861753222023758},{"$f":"IFERROR((RFM_ORAB!O134/Outcomes!N213-SUM(RFM_RealSLDepn!O134:Q134))/PTRM_Life!R134,0)","v":3.5861753222023753},{"$f":"IFERROR((RFM_ORAB!O134/Outcomes!N213-SUM(RFM_RealSLDepn!O134:R134))/PTRM_Life!S134,0)","v":3.5861753222023753},{"$f":"IFERROR((RFM_ORAB!T134/Outcomes!S213)/PTRM_Life!T134,0)","v":3.4554919323897839},{"$f":"IFERROR((RFM_ORAB!T134/Outcomes!S213-SUM(RFM_RealSLDepn!T134:T134))/PTRM_Life!U134,0)","v":3.4554919323897839},{"$f":"IFERROR((RFM_ORAB!T134/Outcomes!S213-SUM(RFM_RealSLDepn!T134:U134))/PTRM_Life!V134,0)","v":3.4554919323897839},{"$f":"IFERROR((RFM_ORAB!T134/Outcomes!S213-SUM(RFM_RealSLDepn!T134:V134))/PTRM_Life!W134,0)","v":3.4554919323897839},{"$f":"IFERROR((RFM_ORAB!T134/Outcomes!S213-SUM(RFM_RealSLDepn!T134:W134))/PTRM_Life!X134,0)","v":3.4554919323897844},{"$f":"IFERROR((RFM_ORAB!Y134/Outcomes!X213)/PTRM_Life!Y134,0)","v":3.495473259810197},{"$f":"IFERROR((RFM_ORAB!Y134/Outcomes!X213-SUM(RFM_RealSLDepn!Y134:Y134))/PTRM_Life!Z134,0)","v":3.495473259810197},{"$f":"IFERROR((RFM_ORAB!Y134/Outcomes!X213-SUM(RFM_RealSLDepn!Y134:Z134))/PTRM_Life!AA134,0)","v":3.495473259810197},{"$f":"IFERROR((RFM_ORAB!Y134/Outcomes!X213-SUM(RFM_RealSLDepn!Y134:AA134))/PTRM_Life!AB134,0)","v":3.495473259810197},{"$f":"IFERROR((RFM_ORAB!Y134/Outcomes!X213-SUM(RFM_RealSLDepn!Y134:AB134))/PTRM_Life!AC134,0)","v":3.495473259810197},{"$f":"IFERROR((RFM_ORAB!AD134/Outcomes!AC213)/PTRM_Life!AD134,0)","v":3.4879428609813528},{"$f":"IFERROR((RFM_ORAB!AD134/Outcomes!AC213-SUM(RFM_RealSLDepn!AD134:AD134))/PTRM_Life!AE134,0)","v":3.4879428609813528},{"$f":"IFERROR((RFM_ORAB!AD134/Outcomes!AC213-SUM(RFM_RealSLDepn!AD134:AE134))/PTRM_Life!AF134,0)","v":3.4879428609813528},{"$f":"IFERROR((RFM_ORAB!AD134/Outcomes!AC213-SUM(RFM_RealSLDepn!AD134:AF134))/PTRM_Life!AG134,0)","v":3.4879428609813528},{"$f":"IFERROR((RFM_ORAB!AD134/Outcomes!AC213-SUM(RFM_RealSLDepn!AD134:AG134))/PTRM_Life!AH134,0)","v":3.4879428609813532},{"$f":"IFERROR((RFM_ORAB!AI134/Outcomes!AH213)/PTRM_Life!AI134,0)","v":3.4782626915854258},{"$f":"IFERROR((RFM_ORAB!AI134/Outcomes!AH213-SUM(RFM_RealSLDepn!AI134:AI134))/PTRM_Life!AJ134,0)","v":3.4782626915854258},{"$f":"IFERROR((RFM_ORAB!AI134/Outcomes!AH213-SUM(RFM_RealSLDepn!AI134:AJ134))/PTRM_Life!AK134,0)","v":3.4782626915854253},{"$f":"IFERROR((RFM_ORAB!AI134/Outcomes!AH213-SUM(RFM_RealSLDepn!AI134:AK134))/PTRM_Life!AL134,0)","v":3.4782626915854258},{"$f":"IFERROR((RFM_ORAB!AI134/Outcomes!AH213-SUM(RFM_RealSLDepn!AI134:AL134))/PTRM_Life!AM134,0)","v":3.4782626915854253},{"$f":"IFERROR((RFM_ORAB!AN134/Outcomes!AM213)/PTRM_Life!AN134,0)","v":3.5443122626406574},{"$f":"IFERROR((RFM_ORAB!AN134/Outcomes!AM213-SUM(RFM_RealSLDepn!AN134:AN134))/PTRM_Life!AO134,0)","v":3.5443122626406574},{"$f":"IFERROR((RFM_ORAB!AN134/Outcomes!AM213-SUM(RFM_RealSLDepn!AN134:AO134))/PTRM_Life!AP134,0)","v":3.5443122626406574},{"$f":"IFERROR((RFM_ORAB!AN134/Outcomes!AM213-SUM(RFM_RealSLDepn!AN134:AP134))/PTRM_Life!AQ134,0)","v":3.5443122626406574},{"$f":"IFERROR((RFM_ORAB!AN134/Outcomes!AM213-SUM(RFM_RealSLDepn!AN134:AQ134))/PTRM_Life!AR134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS134/Outcomes!AR213)/PTRM_Life!AS134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS134/Outcomes!AR213-SUM(RFM_RealSLDepn!AS134:AS134))/PTRM_Life!AT134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS134/Outcomes!AR213-SUM(RFM_RealSLDepn!AS134:AT134))/PTRM_Life!AU134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS134/Outcomes!AR213-SUM(RFM_RealSLDepn!AS134:AU134))/PTRM_Life!AV134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS134/Outcomes!AR213-SUM(RFM_RealSLDepn!AS134:AV134))/PTRM_Life!AW134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX134/Outcomes!AW213)/PTRM_Life!AX134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX134/Outcomes!AW213-SUM(RFM_RealSLDepn!AX134:AX134))/PTRM_Life!AY134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX134/Outcomes!AW213-SUM(RFM_RealSLDepn!AX134:AY134))/PTRM_Life!AZ134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX134/Outcomes!AW213-SUM(RFM_RealSLDepn!AX134:AZ134))/PTRM_Life!BA134,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX134/Outcomes!AW213-SUM(RFM_RealSLDepn!AX134:BA134))/PTRM_Life!BB134,0)","v":0}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E135:BB135)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":-1.19296},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O135/Outcomes!N213)/PTRM_Life!O135,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!O135/Outcomes!N213-SUM(RFM_RealSLDepn!O135:O135))/PTRM_Life!P135,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O135/Outcomes!N213-SUM(RFM_RealSLDepn!O135:P135))/PTRM_Life!Q135,0)","v":3.4436752936512502},{"$f":"IFERROR((RFM_ORAB!O135/Outcomes!N213-SUM(RFM_RealSLDepn!O135:Q135))/PTRM_Life!R135,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!O135/Outcomes!N213-SUM(RFM_RealSLDepn!O135:R135))/PTRM_Life!S135,0)","v":3.4436752936512507},{"$f":"IFERROR((RFM_ORAB!T135/Outcomes!S213)/PTRM_Life!T135,0)","v":3.3181847304871952},{"$f":"IFERROR((RFM_ORAB!T135/Outcomes!S213-SUM(RFM_RealSLDepn!T135:T135))/PTRM_Life!U135,0)","v":3.3181847304871952},{"$f":"IFERROR((RFM_ORAB!T135/Outcomes!S213-SUM(RFM_RealSLDepn!T135:U135))/PTRM_Life!V135,0)","v":3.3181847304871952},{"$f":"IFERROR((RFM_ORAB!T135/Outcomes!S213-SUM(RFM_RealSLDepn!T135:V135))/PTRM_Life!W135,0)","v":3.3181847304871952},{"$f":"IFERROR((RFM_ORAB!T135/Outcomes!S213-SUM(RFM_RealSLDepn!T135:W135))/PTRM_Life!X135,0)","v":3.3181847304871948},{"$f":"IFERROR((RFM_ORAB!Y135/Outcomes!X213)/PTRM_Life!Y135,0)","v":3.3565773624906141},{"$f":"IFERROR((RFM_ORAB!Y135/Outcomes!X213-SUM(RFM_RealSLDepn!Y135:Y135))/PTRM_Life!Z135,0)","v":3.3565773624906146},{"$f":"IFERROR((RFM_ORAB!Y135/Outcomes!X213-SUM(RFM_RealSLDepn!Y135:Z135))/PTRM_Life!AA135,0)","v":3.3565773624906141},{"$f":"IFERROR((RFM_ORAB!Y135/Outcomes!X213-SUM(RFM_RealSLDepn!Y135:AA135))/PTRM_Life!AB135,0)","v":3.3565773624906146},{"$f":"IFERROR((RFM_ORAB!Y135/Outcomes!X213-SUM(RFM_RealSLDepn!Y135:AB135))/PTRM_Life!AC135,0)","v":3.3565773624906141},{"$f":"IFERROR((RFM_ORAB!AD135/Outcomes!AC213)/PTRM_Life!AD135,0)","v":3.3493461910981619},{"$f":"IFERROR((RFM_ORAB!AD135/Outcomes!AC213-SUM(RFM_RealSLDepn!AD135:AD135))/PTRM_Life!AE135,0)","v":3.3493461910981615},{"$f":"IFERROR((RFM_ORAB!AD135/Outcomes!AC213-SUM(RFM_RealSLDepn!AD135:AE135))/PTRM_Life!AF135,0)","v":3.3493461910981615},{"$f":"IFERROR((RFM_ORAB!AD135/Outcomes!AC213-SUM(RFM_RealSLDepn!AD135:AF135))/PTRM_Life!AG135,0)","v":3.3493461910981619},{"$f":"IFERROR((RFM_ORAB!AD135/Outcomes!AC213-SUM(RFM_RealSLDepn!AD135:AG135))/PTRM_Life!AH135,0)","v":3.3493461910981619},{"$f":"IFERROR((RFM_ORAB!AI135/Outcomes!AH213)/PTRM_Life!AI135,0)","v":3.3400506722815742},{"$f":"IFERROR((RFM_ORAB!AI135/Outcomes!AH213-SUM(RFM_RealSLDepn!AI135:AI135))/PTRM_Life!AJ135,0)","v":3.3400506722815742},{"$f":"IFERROR((RFM_ORAB!AI135/Outcomes!AH213-SUM(RFM_RealSLDepn!AI135:AJ135))/PTRM_Life!AK135,0)","v":3.3400506722815742},{"$f":"IFERROR((RFM_ORAB!AI135/Outcomes!AH213-SUM(RFM_RealSLDepn!AI135:AK135))/PTRM_Life!AL135,0)","v":3.3400506722815742},{"$f":"IFERROR((RFM_ORAB!AI135/Outcomes!AH213-SUM(RFM_RealSLDepn!AI135:AL135))/PTRM_Life!AM135,0)","v":3.3400506722815742},{"$f":"IFERROR((RFM_ORAB!AN135/Outcomes!AM213)/PTRM_Life!AN135,0)","v":3.4034757018920856},{"$f":"IFERROR((RFM_ORAB!AN135/Outcomes!AM213-SUM(RFM_RealSLDepn!AN135:AN135))/PTRM_Life!AO135,0)","v":3.4034757018920856},{"$f":"IFERROR((RFM_ORAB!AN135/Outcomes!AM213-SUM(RFM_RealSLDepn!AN135:AO135))/PTRM_Life!AP135,0)","v":3.4034757018920856},{"$f":"IFERROR((RFM_ORAB!AN135/Outcomes!AM213-SUM(RFM_RealSLDepn!AN135:AP135))/PTRM_Life!AQ135,0)","v":3.403475701892086},{"$f":"IFERROR((RFM_ORAB!AN135/Outcomes!AM213-SUM(RFM_RealSLDepn!AN135:AQ135))/PTRM_Life!AR135,0)","v":3.403475701892086},{"$f":"IFERROR((RFM_ORAB!AS135/Outcomes!AR213)/PTRM_Life!AS135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS135/Outcomes!AR213-SUM(RFM_RealSLDepn!AS135:AS135))/PTRM_Life!AT135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS135/Outcomes!AR213-SUM(RFM_RealSLDepn!AS135:AT135))/PTRM_Life!AU135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS135/Outcomes!AR213-SUM(RFM_RealSLDepn!AS135:AU135))/PTRM_Life!AV135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS135/Outcomes!AR213-SUM(RFM_RealSLDepn!AS135:AV135))/PTRM_Life!AW135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX135/Outcomes!AW213)/PTRM_Life!AX135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX135/Outcomes!AW213-SUM(RFM_RealSLDepn!AX135:AX135))/PTRM_Life!AY135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX135/Outcomes!AW213-SUM(RFM_RealSLDepn!AX135:AY135))/PTRM_Life!AZ135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX135/Outcomes!AW213-SUM(RFM_RealSLDepn!AX135:AZ135))/PTRM_Life!BA135,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX135/Outcomes!AW213-SUM(RFM_RealSLDepn!AX135:BA135))/PTRM_Life!BB135,0)","v":0}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":34.623189361683309},38.033572405232313,41.543038476721577,45.012365534814442,48.431954007081444,52.285642492308043,55.819034607546548,59.359903898976604,62.964821337243457,66.469095478871324,71.466272916310714,71.466272916310714,71.466272916310714,71.466272916310714,71.466272916310714,{"$f":"SUM(T125:T135)","v":68.861978936550784},68.861978936550784,68.861978936550784,68.861978936550784,68.861978936550784,69.65873765587321,69.65873765587321,69.65873765587321,69.65873765587321,69.65873765587321,69.508669828865706,69.508669828865706,69.508669828865706,69.50866982886572,69.50866982886572,34.661863151085356,31.248455343028688,27.73587662751136,24.263472525808787,20.840851124480846,17.74898187953124,14.175218955566596,10.593893424855283,6.9477879645327434,3.403475701892086,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
["(Not required)","Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":"NA"},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":"NA"},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":"NA"},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":"NA"},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":"NA"},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":"NA"},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":"NA"},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":"NA"},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":"NA"},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":"NA"},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":"NA"},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":"NA"},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":"NA"},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":"NA"},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":"NA"},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":"NA"},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":"NA"},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":"NA"},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":"NA"},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":"NA"},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":"NA"},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":"NA"},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":"NA"},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":"NA"},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":"NA"},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":"NA"},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":"NA"},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":"NA"},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":"NA"},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":"NA"},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":"NA"},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":"NA"},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":"NA"},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":"NA"},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":"NA"},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":"NA"},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":"NA"},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":"NA"},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":"NA"},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":"NA"},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":"NA"},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":"NA"},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":"NA"},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":"NA"},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":"NA"},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":"NA"},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":"NA"},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":"NA"}]
[]
["Capex Year 0 (Depreciation)",null,{"$f":"ROUND(SUM(E143:BB143)-Capex_00_Amt_EY*(1+Real_WACC)^0.5,5)","v":6.8570099999999998},null,{"$f":"IFERROR((RFM_ORAB!E143/RFM_NomCapex!D141)/PTRM_Life!E143,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E143/RFM_NomCapex!D141-SUM(RFM_RealSLDepn!E143:E143))/PTRM_Life!F143,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E143/RFM_NomCapex!D141-SUM(RFM_RealSLDepn!E143:F143))/PTRM_Life!G143,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E143/RFM_NomCapex!D141-SUM(RFM_RealSLDepn!E143:G143))/PTRM_Life!H143,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!E143/RFM_NomCapex!D141-SUM(RFM_RealSLDepn!E143:H143))/PTRM_Life!I143,0)","v":34.623189361683309},{"$f":"IFERROR((RFM_ORAB!J143/Outcomes!I246)/PTRM_Life!J143,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J143/Outcomes!I246-SUM(RFM_RealSLDepn!J143:J143))/PTRM_Life!K143,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J143/Outcomes!I246-SUM(RFM_RealSLDepn!J143:K143))/PTRM_Life!L143,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J143/Outcomes!I246-SUM(RFM_RealSLDepn!J143:L143))/PTRM_Life!M143,0)","v":34.596201772429843},{"$f":"IFERROR((RFM_ORAB!J143/Outcomes!I246-SUM(RFM_RealSLDepn!J143:M143))/PTRM_Life!N143,0)","v":34.596201772429836},{"$f":"IFERROR((RFM_ORAB!O143/Outcomes!N246)/PTRM_Life!O143,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O143/Outcomes!N246-SUM(RFM_RealSLDepn!O143:O143))/PTRM_Life!P143,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O143/Outcomes!N246-SUM(RFM_RealSLDepn!O143:P143))/PTRM_Life!Q143,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O143/Outcomes!N246-SUM(RFM_RealSLDepn!O143:Q143))/PTRM_Life!R143,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!O143/Outcomes!N246-SUM(RFM_RealSLDepn!O143:R143))/PTRM_Life!S143,0)","v":34.681430920854524},{"$f":"IFERROR((RFM_ORAB!T143/Outcomes!S246)/PTRM_Life!T143,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T143/Outcomes!S246-SUM(RFM_RealSLDepn!T143:T143))/PTRM_Life!U143,0)","v":35.066165090170934},{"$f":"IFERROR((RFM_ORAB!T143/Outcomes!S246-SUM(RFM_RealSLDepn!T143:U143))/PTRM_Life!V143,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T143/Outcomes!S246-SUM(RFM_RealSLDepn!T143:V143))/PTRM_Life!W143,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!T143/Outcomes!S246-SUM(RFM_RealSLDepn!T143:W143))/PTRM_Life!X143,0)","v":35.066165090170927},{"$f":"IFERROR((RFM_ORAB!Y143/Outcomes!X246)/PTRM_Life!Y143,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y143/Outcomes!X246-SUM(RFM_RealSLDepn!Y143:Y143))/PTRM_Life!Z143,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y143/Outcomes!X246-SUM(RFM_RealSLDepn!Y143:Z143))/PTRM_Life!AA143,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y143/Outcomes!X246-SUM(RFM_RealSLDepn!Y143:AA143))/PTRM_Life!AB143,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!Y143/Outcomes!X246-SUM(RFM_RealSLDepn!Y143:AB143))/PTRM_Life!AC143,0)","v":34.856200970176978},{"$f":"IFERROR((RFM_ORAB!AD143/Outcomes!AC246)/PTRM_Life!AD143,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD143/Outcomes!AC246-SUM(RFM_RealSLDepn!AD143:AD143))/PTRM_Life!AE143,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD143/Outcomes!AC246-SUM(RFM_RealSLDepn!AD143:AE143))/PTRM_Life!AF143,0)","v":35.038851042538774},{"$f":"IFERROR((RFM_ORAB!AD143/Outcomes!AC246-SUM(RFM_RealSLDepn!AD143:AF143))/PTRM_Life!AG143,0)","v":35.038851042538781},{"$f":"IFERROR((RFM_ORAB!AD143/Outcomes!AC246-SUM(RFM_RealSLDepn!AD143:AG143))/PTRM_Life!AH143,0)","v":35.038851042538766},{"$f":"IFERROR((RFM_ORAB!AI143/Outcomes!AH246)/PTRM_Life!AI143,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI143/Outcomes!AH246-SUM(RFM_RealSLDepn!AI143:AI143))/PTRM_Life!AJ143,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI143/Outcomes!AH246-SUM(RFM_RealSLDepn!AI143:AJ143))/PTRM_Life!AK143,0)","v":0.24876972274780115},{"$f":"IFERROR((RFM_ORAB!AI143/Outcomes!AH246-SUM(RFM_RealSLDepn!AI143:AK143))/PTRM_Life!AL143,0)","v":0.24876972274780113},{"$f":"IFERROR((RFM_ORAB!AI143/Outcomes!AH246-SUM(RFM_RealSLDepn!AI143:AL143))/PTRM_Life!AM143,0)","v":0.24876972274780118},{"$f":"IFERROR((RFM_ORAB!AN143/Outcomes!AM246)/PTRM_Life!AN143,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN143/Outcomes!AM246-SUM(RFM_RealSLDepn!AN143:AN143))/PTRM_Life!AO143,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN143/Outcomes!AM246-SUM(RFM_RealSLDepn!AN143:AO143))/PTRM_Life!AP143,0)","v":-2.6757295652246805E-4},{"$f":"IFERROR((RFM_ORAB!AN143/Outcomes!AM246-SUM(RFM_RealSLDepn!AN143:AP143))/PTRM_Life!AQ143,0)","v":-2.675729565224681E-4},{"$f":"IFERROR((RFM_ORAB!AN143/Outcomes!AM246-SUM(RFM_RealSLDepn!AN143:AQ143))/PTRM_Life!AR143,0)","v":-2.6757295652246799E-4},{"$f":"IFERROR((RFM_ORAB!AS143/Outcomes!AR246)/PTRM_Life!AS143,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS143/Outcomes!AR246-SUM(RFM_RealSLDepn!AS143:AS143))/PTRM_Life!AT143,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS143/Outcomes!AR246-SUM(RFM_RealSLDepn!AS143:AT143))/PTRM_Life!AU143,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS143/Outcomes!AR246-SUM(RFM_RealSLDepn!AS143:AU143))/PTRM_Life!AV143,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AS143/Outcomes!AR246-SUM(RFM_RealSLDepn!AS143:AV143))/PTRM_Life!AW143,0)","v":-4.1021980007233871E-6},{"$f":"IFERROR((RFM_ORAB!AX143/Outcomes!AW246)/PTRM_Life!AX143,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX143/Outcomes!AW246-SUM(RFM_RealSLDepn!AX143:AX143))/PTRM_Life!AY143,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX143/Outcomes!AW246-SUM(RFM_RealSLDepn!AX143:AY143))/PTRM_Life!AZ143,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX143/Outcomes!AW246-SUM(RFM_RealSLDepn!AX143:AZ143))/PTRM_Life!BA143,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AX143/Outcomes!AW246-SUM(RFM_RealSLDepn!AX143:BA143))/PTRM_Life!BB143,0)","v":0}]
["Capex Year 1 (Depreciation)",null,{"$f":"ROUND(SUM(E144:BB144)-Capex_01_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73751},null,null,{"$f":"IFERROR((RFM_ORAB!F144/RFM_NomCapex!E141)/PTRM_Life!F144,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F144/RFM_NomCapex!E141-SUM(RFM_RealSLDepn!F144:F144))/PTRM_Life!G144,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F144/RFM_NomCapex!E141-SUM(RFM_RealSLDepn!F144:G144))/PTRM_Life!H144,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!F144/RFM_NomCapex!E141-SUM(RFM_RealSLDepn!F144:H144))/PTRM_Life!I144,0)","v":3.3847079773904283},{"$f":"IFERROR((RFM_ORAB!J144/Outcomes!I246)/PTRM_Life!J144,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J144/Outcomes!I246-SUM(RFM_RealSLDepn!J144:J144))/PTRM_Life!K144,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!J144/Outcomes!I246-SUM(RFM_RealSLDepn!J144:K144))/PTRM_Life!L144,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J144/Outcomes!I246-SUM(RFM_RealSLDepn!J144:L144))/PTRM_Life!M144,0)","v":3.4436285580034629},{"$f":"IFERROR((RFM_ORAB!J144/Outcomes!I246-SUM(RFM_RealSLDepn!J144:M144))/PTRM_Life!N144,0)","v":3.4436285580034625},{"$f":"IFERROR((RFM_ORAB!O144/Outcomes!N246)/PTRM_Life!O144,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O144/Outcomes!N246-SUM(RFM_RealSLDepn!O144:O144))/PTRM_Life!P144,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O144/Outcomes!N246-SUM(RFM_RealSLDepn!O144:P144))/PTRM_Life!Q144,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!O144/Outcomes!N246-SUM(RFM_RealSLDepn!O144:Q144))/PTRM_Life!R144,0)","v":3.4517080997547618},{"$f":"IFERROR((RFM_ORAB!O144/Outcomes!N246-SUM(RFM_RealSLDepn!O144:R144))/PTRM_Life!S144,0)","v":3.4517080997547622},{"$f":"IFERROR((RFM_ORAB!T144/Outcomes!S246)/PTRM_Life!T144,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T144/Outcomes!S246-SUM(RFM_RealSLDepn!T144:T144))/PTRM_Life!U144,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T144/Outcomes!S246-SUM(RFM_RealSLDepn!T144:U144))/PTRM_Life!V144,0)","v":3.4876060035434739},{"$f":"IFERROR((RFM_ORAB!T144/Outcomes!S246-SUM(RFM_RealSLDepn!T144:V144))/PTRM_Life!W144,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!T144/Outcomes!S246-SUM(RFM_RealSLDepn!T144:W144))/PTRM_Life!X144,0)","v":3.4876060035434744},{"$f":"IFERROR((RFM_ORAB!Y144/Outcomes!X246)/PTRM_Life!Y144,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y144/Outcomes!X246-SUM(RFM_RealSLDepn!Y144:Y144))/PTRM_Life!Z144,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y144/Outcomes!X246-SUM(RFM_RealSLDepn!Y144:Z144))/PTRM_Life!AA144,0)","v":3.4686218365982788},{"$f":"IFERROR((RFM_ORAB!Y144/Outcomes!X246-SUM(RFM_RealSLDepn!Y144:AA144))/PTRM_Life!AB144,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!Y144/Outcomes!X246-SUM(RFM_RealSLDepn!Y144:AB144))/PTRM_Life!AC144,0)","v":3.4686218365982784},{"$f":"IFERROR((RFM_ORAB!AD144/Outcomes!AC246)/PTRM_Life!AD144,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD144/Outcomes!AC246-SUM(RFM_RealSLDepn!AD144:AD144))/PTRM_Life!AE144,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AD144/Outcomes!AC246-SUM(RFM_RealSLDepn!AD144:AE144))/PTRM_Life!AF144,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD144/Outcomes!AC246-SUM(RFM_RealSLDepn!AD144:AF144))/PTRM_Life!AG144,0)","v":3.483768448770014},{"$f":"IFERROR((RFM_ORAB!AD144/Outcomes!AC246-SUM(RFM_RealSLDepn!AD144:AG144))/PTRM_Life!AH144,0)","v":3.4837684487700136},{"$f":"IFERROR((RFM_ORAB!AI144/Outcomes!AH246)/PTRM_Life!AI144,0)","v":3.6074391864414457},{"$f":"IFERROR((RFM_ORAB!AI144/Outcomes!AH246-SUM(RFM_RealSLDepn!AI144:AI144))/PTRM_Life!AJ144,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI144/Outcomes!AH246-SUM(RFM_RealSLDepn!AI144:AJ144))/PTRM_Life!AK144,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI144/Outcomes!AH246-SUM(RFM_RealSLDepn!AI144:AK144))/PTRM_Life!AL144,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI144/Outcomes!AH246-SUM(RFM_RealSLDepn!AI144:AL144))/PTRM_Life!AM144,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN144/Outcomes!AM246)/PTRM_Life!AN144,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN144/Outcomes!AM246-SUM(RFM_RealSLDepn!AN144:AN144))/PTRM_Life!AO144,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN144/Outcomes!AM246-SUM(RFM_RealSLDepn!AN144:AO144))/PTRM_Life!AP144,0)","v":4.256140231895951E-4},{"$f":"IFERROR((RFM_ORAB!AN144/Outcomes!AM246-SUM(RFM_RealSLDepn!AN144:AP144))/PTRM_Life!AQ144,0)","v":4.2561402318959504E-4},{"$f":"IFERROR((RFM_ORAB!AN144/Outcomes!AM246-SUM(RFM_RealSLDepn!AN144:AQ144))/PTRM_Life!AR144,0)","v":4.2561402318959515E-4},{"$f":"IFERROR((RFM_ORAB!AS144/Outcomes!AR246)/PTRM_Life!AS144,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS144/Outcomes!AR246-SUM(RFM_RealSLDepn!AS144:AS144))/PTRM_Life!AT144,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS144/Outcomes!AR246-SUM(RFM_RealSLDepn!AS144:AT144))/PTRM_Life!AU144,0)","v":6.5251474502490374E-6},{"$f":"IFERROR((RFM_ORAB!AS144/Outcomes!AR246-SUM(RFM_RealSLDepn!AS144:AU144))/PTRM_Life!AV144,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AS144/Outcomes!AR246-SUM(RFM_RealSLDepn!AS144:AV144))/PTRM_Life!AW144,0)","v":6.5251474502490382E-6},{"$f":"IFERROR((RFM_ORAB!AX144/Outcomes!AW246)/PTRM_Life!AX144,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX144/Outcomes!AW246-SUM(RFM_RealSLDepn!AX144:AX144))/PTRM_Life!AY144,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX144/Outcomes!AW246-SUM(RFM_RealSLDepn!AX144:AY144))/PTRM_Life!AZ144,0)","v":3.1688760598797286E-8},{"$f":"IFERROR((RFM_ORAB!AX144/Outcomes!AW246-SUM(RFM_RealSLDepn!AX144:AZ144))/PTRM_Life!BA144,0)","v":3.1688760598797279E-8},{"$f":"IFERROR((RFM_ORAB!AX144/Outcomes!AW246-SUM(RFM_RealSLDepn!AX144:BA144))/PTRM_Life!BB144,0)","v":3.1688760598797279E-8}]
["Capex Year 2 (Depreciation)",null,{"$f":"ROUND(SUM(E145:BB145)-Capex_02_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.63541999999999998},null,null,null,{"$f":"IFERROR((RFM_ORAB!G145/RFM_NomCapex!F141)/PTRM_Life!G145,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G145/RFM_NomCapex!F141-SUM(RFM_RealSLDepn!G145:G145))/PTRM_Life!H145,0)","v":3.5735591064855088},{"$f":"IFERROR((RFM_ORAB!G145/RFM_NomCapex!F141-SUM(RFM_RealSLDepn!G145:H145))/PTRM_Life!I145,0)","v":3.5735591064855083},{"$f":"IFERROR((RFM_ORAB!J145/Outcomes!I246)/PTRM_Life!J145,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J145/Outcomes!I246-SUM(RFM_RealSLDepn!J145:J145))/PTRM_Life!K145,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J145/Outcomes!I246-SUM(RFM_RealSLDepn!J145:K145))/PTRM_Life!L145,0)","v":3.4874007848031745},{"$f":"IFERROR((RFM_ORAB!J145/Outcomes!I246-SUM(RFM_RealSLDepn!J145:L145))/PTRM_Life!M145,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!J145/Outcomes!I246-SUM(RFM_RealSLDepn!J145:M145))/PTRM_Life!N145,0)","v":3.4874007848031741},{"$f":"IFERROR((RFM_ORAB!O145/Outcomes!N246)/PTRM_Life!O145,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O145/Outcomes!N246-SUM(RFM_RealSLDepn!O145:O145))/PTRM_Life!P145,0)","v":3.4952111061647098},{"$f":"IFERROR((RFM_ORAB!O145/Outcomes!N246-SUM(RFM_RealSLDepn!O145:P145))/PTRM_Life!Q145,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!O145/Outcomes!N246-SUM(RFM_RealSLDepn!O145:Q145))/PTRM_Life!R145,0)","v":3.4952111061647106},{"$f":"IFERROR((RFM_ORAB!O145/Outcomes!N246-SUM(RFM_RealSLDepn!O145:R145))/PTRM_Life!S145,0)","v":3.4952111061647102},{"$f":"IFERROR((RFM_ORAB!T145/Outcomes!S246)/PTRM_Life!T145,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T145/Outcomes!S246-SUM(RFM_RealSLDepn!T145:T145))/PTRM_Life!U145,0)","v":3.5294231878721796},{"$f":"IFERROR((RFM_ORAB!T145/Outcomes!S246-SUM(RFM_RealSLDepn!T145:U145))/PTRM_Life!V145,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T145/Outcomes!S246-SUM(RFM_RealSLDepn!T145:V145))/PTRM_Life!W145,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!T145/Outcomes!S246-SUM(RFM_RealSLDepn!T145:W145))/PTRM_Life!X145,0)","v":3.52942318787218},{"$f":"IFERROR((RFM_ORAB!Y145/Outcomes!X246)/PTRM_Life!Y145,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y145/Outcomes!X246-SUM(RFM_RealSLDepn!Y145:Y145))/PTRM_Life!Z145,0)","v":3.5118123790905957},{"$f":"IFERROR((RFM_ORAB!Y145/Outcomes!X246-SUM(RFM_RealSLDepn!Y145:Z145))/PTRM_Life!AA145,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y145/Outcomes!X246-SUM(RFM_RealSLDepn!Y145:AA145))/PTRM_Life!AB145,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!Y145/Outcomes!X246-SUM(RFM_RealSLDepn!Y145:AB145))/PTRM_Life!AC145,0)","v":3.5118123790905962},{"$f":"IFERROR((RFM_ORAB!AD145/Outcomes!AC246)/PTRM_Life!AD145,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD145/Outcomes!AC246-SUM(RFM_RealSLDepn!AD145:AD145))/PTRM_Life!AE145,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AD145/Outcomes!AC246-SUM(RFM_RealSLDepn!AD145:AE145))/PTRM_Life!AF145,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD145/Outcomes!AC246-SUM(RFM_RealSLDepn!AD145:AF145))/PTRM_Life!AG145,0)","v":3.5249568487219163},{"$f":"IFERROR((RFM_ORAB!AD145/Outcomes!AC246-SUM(RFM_RealSLDepn!AD145:AG145))/PTRM_Life!AH145,0)","v":3.5249568487219158},{"$f":"IFERROR((RFM_ORAB!AI145/Outcomes!AH246)/PTRM_Life!AI145,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI145/Outcomes!AH246-SUM(RFM_RealSLDepn!AI145:AI145))/PTRM_Life!AJ145,0)","v":3.5875232936725419},{"$f":"IFERROR((RFM_ORAB!AI145/Outcomes!AH246-SUM(RFM_RealSLDepn!AI145:AJ145))/PTRM_Life!AK145,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI145/Outcomes!AH246-SUM(RFM_RealSLDepn!AI145:AK145))/PTRM_Life!AL145,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI145/Outcomes!AH246-SUM(RFM_RealSLDepn!AI145:AL145))/PTRM_Life!AM145,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN145/Outcomes!AM246)/PTRM_Life!AN145,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN145/Outcomes!AM246-SUM(RFM_RealSLDepn!AN145:AN145))/PTRM_Life!AO145,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN145/Outcomes!AM246-SUM(RFM_RealSLDepn!AN145:AO145))/PTRM_Life!AP145,0)","v":-6.708420267015072E-3},{"$f":"IFERROR((RFM_ORAB!AN145/Outcomes!AM246-SUM(RFM_RealSLDepn!AN145:AP145))/PTRM_Life!AQ145,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AN145/Outcomes!AM246-SUM(RFM_RealSLDepn!AN145:AQ145))/PTRM_Life!AR145,0)","v":-6.7084202670150729E-3},{"$f":"IFERROR((RFM_ORAB!AS145/Outcomes!AR246)/PTRM_Life!AS145,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS145/Outcomes!AR246-SUM(RFM_RealSLDepn!AS145:AS145))/PTRM_Life!AT145,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS145/Outcomes!AR246-SUM(RFM_RealSLDepn!AS145:AT145))/PTRM_Life!AU145,0)","v":-1.0284771886149203E-4},{"$f":"IFERROR((RFM_ORAB!AS145/Outcomes!AR246-SUM(RFM_RealSLDepn!AS145:AU145))/PTRM_Life!AV145,0)","v":-1.0284771886149205E-4},{"$f":"IFERROR((RFM_ORAB!AS145/Outcomes!AR246-SUM(RFM_RealSLDepn!AS145:AV145))/PTRM_Life!AW145,0)","v":-1.0284771886149202E-4},{"$f":"IFERROR((RFM_ORAB!AX145/Outcomes!AW246)/PTRM_Life!AX145,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX145/Outcomes!AW246-SUM(RFM_RealSLDepn!AX145:AX145))/PTRM_Life!AY145,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX145/Outcomes!AW246-SUM(RFM_RealSLDepn!AX145:AY145))/PTRM_Life!AZ145,0)","v":-4.9947020599661279E-7},{"$f":"IFERROR((RFM_ORAB!AX145/Outcomes!AW246-SUM(RFM_RealSLDepn!AX145:AZ145))/PTRM_Life!BA145,0)","v":-4.9947020599661289E-7},{"$f":"IFERROR((RFM_ORAB!AX145/Outcomes!AW246-SUM(RFM_RealSLDepn!AX145:BA145))/PTRM_Life!BB145,0)","v":-4.9947020599661289E-7}]
["Capex Year 3 (Depreciation)",null,{"$f":"ROUND(SUM(E146:BB146)-Capex_03_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.70055000000000001},null,null,null,null,{"$f":"IFERROR((RFM_ORAB!H146/RFM_NomCapex!G141)/PTRM_Life!H146,0)","v":3.4183567110919433},{"$f":"IFERROR((RFM_ORAB!H146/RFM_NomCapex!G141-SUM(RFM_RealSLDepn!H146:H146))/PTRM_Life!I146,0)","v":3.4183567110919428},{"$f":"IFERROR((RFM_ORAB!J146/Outcomes!I246)/PTRM_Life!J146,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J146/Outcomes!I246-SUM(RFM_RealSLDepn!J146:J146))/PTRM_Life!K146,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J146/Outcomes!I246-SUM(RFM_RealSLDepn!J146:K146))/PTRM_Life!L146,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J146/Outcomes!I246-SUM(RFM_RealSLDepn!J146:L146))/PTRM_Life!M146,0)","v":3.4476691677822311},{"$f":"IFERROR((RFM_ORAB!J146/Outcomes!I246-SUM(RFM_RealSLDepn!J146:M146))/PTRM_Life!N146,0)","v":3.4476691677822315},{"$f":"IFERROR((RFM_ORAB!O146/Outcomes!N246)/PTRM_Life!O146,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O146/Outcomes!N246-SUM(RFM_RealSLDepn!O146:O146))/PTRM_Life!P146,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O146/Outcomes!N246-SUM(RFM_RealSLDepn!O146:P146))/PTRM_Life!Q146,0)","v":3.4550547965171785},{"$f":"IFERROR((RFM_ORAB!O146/Outcomes!N246-SUM(RFM_RealSLDepn!O146:Q146))/PTRM_Life!R146,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!O146/Outcomes!N246-SUM(RFM_RealSLDepn!O146:R146))/PTRM_Life!S146,0)","v":3.4550547965171789},{"$f":"IFERROR((RFM_ORAB!T146/Outcomes!S246)/PTRM_Life!T146,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T146/Outcomes!S246-SUM(RFM_RealSLDepn!T146:T146))/PTRM_Life!U146,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T146/Outcomes!S246-SUM(RFM_RealSLDepn!T146:U146))/PTRM_Life!V146,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T146/Outcomes!S246-SUM(RFM_RealSLDepn!T146:V146))/PTRM_Life!W146,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!T146/Outcomes!S246-SUM(RFM_RealSLDepn!T146:W146))/PTRM_Life!X146,0)","v":3.486994982801932},{"$f":"IFERROR((RFM_ORAB!Y146/Outcomes!X246)/PTRM_Life!Y146,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y146/Outcomes!X246-SUM(RFM_RealSLDepn!Y146:Y146))/PTRM_Life!Z146,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y146/Outcomes!X246-SUM(RFM_RealSLDepn!Y146:Z146))/PTRM_Life!AA146,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!Y146/Outcomes!X246-SUM(RFM_RealSLDepn!Y146:AA146))/PTRM_Life!AB146,0)","v":3.4709342712188951},{"$f":"IFERROR((RFM_ORAB!Y146/Outcomes!X246-SUM(RFM_RealSLDepn!Y146:AB146))/PTRM_Life!AC146,0)","v":3.4709342712188946},{"$f":"IFERROR((RFM_ORAB!AD146/Outcomes!AC246)/PTRM_Life!AD146,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD146/Outcomes!AC246-SUM(RFM_RealSLDepn!AD146:AD146))/PTRM_Life!AE146,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD146/Outcomes!AC246-SUM(RFM_RealSLDepn!AD146:AE146))/PTRM_Life!AF146,0)","v":3.4823018037194884},{"$f":"IFERROR((RFM_ORAB!AD146/Outcomes!AC246-SUM(RFM_RealSLDepn!AD146:AF146))/PTRM_Life!AG146,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AD146/Outcomes!AC246-SUM(RFM_RealSLDepn!AD146:AG146))/PTRM_Life!AH146,0)","v":3.4823018037194879},{"$f":"IFERROR((RFM_ORAB!AI146/Outcomes!AH246)/PTRM_Life!AI146,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI146/Outcomes!AH246-SUM(RFM_RealSLDepn!AI146:AI146))/PTRM_Life!AJ146,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI146/Outcomes!AH246-SUM(RFM_RealSLDepn!AI146:AJ146))/PTRM_Life!AK146,0)","v":3.5235080280704576},{"$f":"IFERROR((RFM_ORAB!AI146/Outcomes!AH246-SUM(RFM_RealSLDepn!AI146:AK146))/PTRM_Life!AL146,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AI146/Outcomes!AH246-SUM(RFM_RealSLDepn!AI146:AL146))/PTRM_Life!AM146,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN146/Outcomes!AM246)/PTRM_Life!AN146,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN146/Outcomes!AM246-SUM(RFM_RealSLDepn!AN146:AN146))/PTRM_Life!AO146,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN146/Outcomes!AM246-SUM(RFM_RealSLDepn!AN146:AO146))/PTRM_Life!AP146,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN146/Outcomes!AM246-SUM(RFM_RealSLDepn!AN146:AP146))/PTRM_Life!AQ146,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AN146/Outcomes!AM246-SUM(RFM_RealSLDepn!AN146:AQ146))/PTRM_Life!AR146,0)","v":1.3014293094785294E-3},{"$f":"IFERROR((RFM_ORAB!AS146/Outcomes!AR246)/PTRM_Life!AS146,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS146/Outcomes!AR246-SUM(RFM_RealSLDepn!AS146:AS146))/PTRM_Life!AT146,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS146/Outcomes!AR246-SUM(RFM_RealSLDepn!AS146:AT146))/PTRM_Life!AU146,0)","v":1.9952392726121031E-5},{"$f":"IFERROR((RFM_ORAB!AS146/Outcomes!AR246-SUM(RFM_RealSLDepn!AS146:AU146))/PTRM_Life!AV146,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AS146/Outcomes!AR246-SUM(RFM_RealSLDepn!AS146:AV146))/PTRM_Life!AW146,0)","v":1.9952392726121034E-5},{"$f":"IFERROR((RFM_ORAB!AX146/Outcomes!AW246)/PTRM_Life!AX146,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX146/Outcomes!AW246-SUM(RFM_RealSLDepn!AX146:AX146))/PTRM_Life!AY146,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX146/Outcomes!AW246-SUM(RFM_RealSLDepn!AX146:AY146))/PTRM_Life!AZ146,0)","v":9.6896905593620393E-8},{"$f":"IFERROR((RFM_ORAB!AX146/Outcomes!AW246-SUM(RFM_RealSLDepn!AX146:AZ146))/PTRM_Life!BA146,0)","v":9.6896905593620406E-8},{"$f":"IFERROR((RFM_ORAB!AX146/Outcomes!AW246-SUM(RFM_RealSLDepn!AX146:BA146))/PTRM_Life!BB146,0)","v":9.6896905593620406E-8}]
["Capex Year 4 (Depreciation)",null,{"$f":"ROUND(SUM(E147:BB147)-Capex_04_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.77054999999999996},null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!I147/RFM_NomCapex!H141)/PTRM_Life!I147,0)","v":3.4202045192880615},{"$f":"IFERROR((RFM_ORAB!J147/Outcomes!I246)/PTRM_Life!J147,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J147/Outcomes!I246-SUM(RFM_RealSLDepn!J147:J147))/PTRM_Life!K147,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J147/Outcomes!I246-SUM(RFM_RealSLDepn!J147:K147))/PTRM_Life!L147,0)","v":3.4482023027363802},{"$f":"IFERROR((RFM_ORAB!J147/Outcomes!I246-SUM(RFM_RealSLDepn!J147:L147))/PTRM_Life!M147,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!J147/Outcomes!I246-SUM(RFM_RealSLDepn!J147:M147))/PTRM_Life!N147,0)","v":3.4482023027363806},{"$f":"IFERROR((RFM_ORAB!O147/Outcomes!N246)/PTRM_Life!O147,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O147/Outcomes!N246-SUM(RFM_RealSLDepn!O147:O147))/PTRM_Life!P147,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O147/Outcomes!N246-SUM(RFM_RealSLDepn!O147:P147))/PTRM_Life!Q147,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O147/Outcomes!N246-SUM(RFM_RealSLDepn!O147:Q147))/PTRM_Life!R147,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!O147/Outcomes!N246-SUM(RFM_RealSLDepn!O147:R147))/PTRM_Life!S147,0)","v":3.4552812914403859},{"$f":"IFERROR((RFM_ORAB!T147/Outcomes!S246)/PTRM_Life!T147,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T147/Outcomes!S246-SUM(RFM_RealSLDepn!T147:T147))/PTRM_Life!U147,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T147/Outcomes!S246-SUM(RFM_RealSLDepn!T147:U147))/PTRM_Life!V147,0)","v":3.4855423989155079},{"$f":"IFERROR((RFM_ORAB!T147/Outcomes!S246-SUM(RFM_RealSLDepn!T147:V147))/PTRM_Life!W147,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!T147/Outcomes!S246-SUM(RFM_RealSLDepn!T147:W147))/PTRM_Life!X147,0)","v":3.4855423989155074},{"$f":"IFERROR((RFM_ORAB!Y147/Outcomes!X246)/PTRM_Life!Y147,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y147/Outcomes!X246-SUM(RFM_RealSLDepn!Y147:Y147))/PTRM_Life!Z147,0)","v":3.470635093568438},{"$f":"IFERROR((RFM_ORAB!Y147/Outcomes!X246-SUM(RFM_RealSLDepn!Y147:Z147))/PTRM_Life!AA147,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y147/Outcomes!X246-SUM(RFM_RealSLDepn!Y147:AA147))/PTRM_Life!AB147,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!Y147/Outcomes!X246-SUM(RFM_RealSLDepn!Y147:AB147))/PTRM_Life!AC147,0)","v":3.4706350935684385},{"$f":"IFERROR((RFM_ORAB!AD147/Outcomes!AC246)/PTRM_Life!AD147,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD147/Outcomes!AC246-SUM(RFM_RealSLDepn!AD147:AD147))/PTRM_Life!AE147,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD147/Outcomes!AC246-SUM(RFM_RealSLDepn!AD147:AE147))/PTRM_Life!AF147,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD147/Outcomes!AC246-SUM(RFM_RealSLDepn!AD147:AF147))/PTRM_Life!AG147,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AD147/Outcomes!AC246-SUM(RFM_RealSLDepn!AD147:AG147))/PTRM_Life!AH147,0)","v":3.4807386959458491},{"$f":"IFERROR((RFM_ORAB!AI147/Outcomes!AH246)/PTRM_Life!AI147,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI147/Outcomes!AH246-SUM(RFM_RealSLDepn!AI147:AI147))/PTRM_Life!AJ147,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI147/Outcomes!AH246-SUM(RFM_RealSLDepn!AI147:AJ147))/PTRM_Life!AK147,0)","v":3.5116294919688378},{"$f":"IFERROR((RFM_ORAB!AI147/Outcomes!AH246-SUM(RFM_RealSLDepn!AI147:AK147))/PTRM_Life!AL147,0)","v":3.5116294919688382},{"$f":"IFERROR((RFM_ORAB!AI147/Outcomes!AH246-SUM(RFM_RealSLDepn!AI147:AL147))/PTRM_Life!AM147,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN147/Outcomes!AM246)/PTRM_Life!AN147,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN147/Outcomes!AM246-SUM(RFM_RealSLDepn!AN147:AN147))/PTRM_Life!AO147,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN147/Outcomes!AM246-SUM(RFM_RealSLDepn!AN147:AO147))/PTRM_Life!AP147,0)","v":9.5595806146354777E-3},{"$f":"IFERROR((RFM_ORAB!AN147/Outcomes!AM246-SUM(RFM_RealSLDepn!AN147:AP147))/PTRM_Life!AQ147,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AN147/Outcomes!AM246-SUM(RFM_RealSLDepn!AN147:AQ147))/PTRM_Life!AR147,0)","v":9.5595806146354795E-3},{"$f":"IFERROR((RFM_ORAB!AS147/Outcomes!AR246)/PTRM_Life!AS147,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS147/Outcomes!AR246-SUM(RFM_RealSLDepn!AS147:AS147))/PTRM_Life!AT147,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS147/Outcomes!AR246-SUM(RFM_RealSLDepn!AS147:AT147))/PTRM_Life!AU147,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS147/Outcomes!AR246-SUM(RFM_RealSLDepn!AS147:AU147))/PTRM_Life!AV147,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AS147/Outcomes!AR246-SUM(RFM_RealSLDepn!AS147:AV147))/PTRM_Life!AW147,0)","v":1.4655925245501489E-4},{"$f":"IFERROR((RFM_ORAB!AX147/Outcomes!AW246)/PTRM_Life!AX147,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX147/Outcomes!AW246-SUM(RFM_RealSLDepn!AX147:AX147))/PTRM_Life!AY147,0)","v":7.1175112899682518E-7},{"$f":"IFERROR((RFM_ORAB!AX147/Outcomes!AW246-SUM(RFM_RealSLDepn!AX147:AY147))/PTRM_Life!AZ147,0)","v":7.1175112899682508E-7},{"$f":"IFERROR((RFM_ORAB!AX147/Outcomes!AW246-SUM(RFM_RealSLDepn!AX147:AZ147))/PTRM_Life!BA147,0)","v":7.1175112899682529E-7},{"$f":"IFERROR((RFM_ORAB!AX147/Outcomes!AW246-SUM(RFM_RealSLDepn!AX147:BA147))/PTRM_Life!BB147,0)","v":7.117511289968255E-7}]
["Capex Year 5 (Depreciation)",null,{"$f":"ROUND(SUM(E148:BB148)-Capex_05_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.73143000000000002},null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!J148/Outcomes!I246)/PTRM_Life!J148,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J148/Outcomes!I246-SUM(RFM_RealSLDepn!J148:J148))/PTRM_Life!K148,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J148/Outcomes!I246-SUM(RFM_RealSLDepn!J148:K148))/PTRM_Life!L148,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J148/Outcomes!I246-SUM(RFM_RealSLDepn!J148:L148))/PTRM_Life!M148,0)","v":3.4479163006089038},{"$f":"IFERROR((RFM_ORAB!J148/Outcomes!I246-SUM(RFM_RealSLDepn!J148:M148))/PTRM_Life!N148,0)","v":3.4479163006089042},{"$f":"IFERROR((RFM_ORAB!O148/Outcomes!N246)/PTRM_Life!O148,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O148/Outcomes!N246-SUM(RFM_RealSLDepn!O148:O148))/PTRM_Life!P148,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O148/Outcomes!N246-SUM(RFM_RealSLDepn!O148:P148))/PTRM_Life!Q148,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O148/Outcomes!N246-SUM(RFM_RealSLDepn!O148:Q148))/PTRM_Life!R148,0)","v":3.454711566102461},{"$f":"IFERROR((RFM_ORAB!O148/Outcomes!N246-SUM(RFM_RealSLDepn!O148:R148))/PTRM_Life!S148,0)","v":3.4547115661024614},{"$f":"IFERROR((RFM_ORAB!T148/Outcomes!S246)/PTRM_Life!T148,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T148/Outcomes!S246-SUM(RFM_RealSLDepn!T148:T148))/PTRM_Life!U148,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T148/Outcomes!S246-SUM(RFM_RealSLDepn!T148:U148))/PTRM_Life!V148,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T148/Outcomes!S246-SUM(RFM_RealSLDepn!T148:V148))/PTRM_Life!W148,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!T148/Outcomes!S246-SUM(RFM_RealSLDepn!T148:W148))/PTRM_Life!X148,0)","v":3.4834548780705878},{"$f":"IFERROR((RFM_ORAB!Y148/Outcomes!X246)/PTRM_Life!Y148,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y148/Outcomes!X246-SUM(RFM_RealSLDepn!Y148:Y148))/PTRM_Life!Z148,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y148/Outcomes!X246-SUM(RFM_RealSLDepn!Y148:Z148))/PTRM_Life!AA148,0)","v":3.469549725983919},{"$f":"IFERROR((RFM_ORAB!Y148/Outcomes!X246-SUM(RFM_RealSLDepn!Y148:AA148))/PTRM_Life!AB148,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!Y148/Outcomes!X246-SUM(RFM_RealSLDepn!Y148:AB148))/PTRM_Life!AC148,0)","v":3.4695497259839185},{"$f":"IFERROR((RFM_ORAB!AD148/Outcomes!AC246)/PTRM_Life!AD148,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD148/Outcomes!AC246-SUM(RFM_RealSLDepn!AD148:AD148))/PTRM_Life!AE148,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD148/Outcomes!AC246-SUM(RFM_RealSLDepn!AD148:AE148))/PTRM_Life!AF148,0)","v":3.4786401244047918},{"$f":"IFERROR((RFM_ORAB!AD148/Outcomes!AC246-SUM(RFM_RealSLDepn!AD148:AF148))/PTRM_Life!AG148,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AD148/Outcomes!AC246-SUM(RFM_RealSLDepn!AD148:AG148))/PTRM_Life!AH148,0)","v":3.4786401244047913},{"$f":"IFERROR((RFM_ORAB!AI148/Outcomes!AH246)/PTRM_Life!AI148,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI148/Outcomes!AH246-SUM(RFM_RealSLDepn!AI148:AI148))/PTRM_Life!AJ148,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI148/Outcomes!AH246-SUM(RFM_RealSLDepn!AI148:AJ148))/PTRM_Life!AK148,0)","v":3.5033378617317639},{"$f":"IFERROR((RFM_ORAB!AI148/Outcomes!AH246-SUM(RFM_RealSLDepn!AI148:AK148))/PTRM_Life!AL148,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AI148/Outcomes!AH246-SUM(RFM_RealSLDepn!AI148:AL148))/PTRM_Life!AM148,0)","v":3.5033378617317634},{"$f":"IFERROR((RFM_ORAB!AN148/Outcomes!AM246)/PTRM_Life!AN148,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN148/Outcomes!AM246-SUM(RFM_RealSLDepn!AN148:AN148))/PTRM_Life!AO148,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN148/Outcomes!AM246-SUM(RFM_RealSLDepn!AN148:AO148))/PTRM_Life!AP148,0)","v":-3.7681372918147737E-3},{"$f":"IFERROR((RFM_ORAB!AN148/Outcomes!AM246-SUM(RFM_RealSLDepn!AN148:AP148))/PTRM_Life!AQ148,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AN148/Outcomes!AM246-SUM(RFM_RealSLDepn!AN148:AQ148))/PTRM_Life!AR148,0)","v":-3.7681372918147733E-3},{"$f":"IFERROR((RFM_ORAB!AS148/Outcomes!AR246)/PTRM_Life!AS148,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS148/Outcomes!AR246-SUM(RFM_RealSLDepn!AS148:AS148))/PTRM_Life!AT148,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS148/Outcomes!AR246-SUM(RFM_RealSLDepn!AS148:AT148))/PTRM_Life!AU148,0)","v":-5.7769833939237505E-5},{"$f":"IFERROR((RFM_ORAB!AS148/Outcomes!AR246-SUM(RFM_RealSLDepn!AS148:AU148))/PTRM_Life!AV148,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AS148/Outcomes!AR246-SUM(RFM_RealSLDepn!AS148:AV148))/PTRM_Life!AW148,0)","v":-5.7769833939237512E-5},{"$f":"IFERROR((RFM_ORAB!AX148/Outcomes!AW246)/PTRM_Life!AX148,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX148/Outcomes!AW246-SUM(RFM_RealSLDepn!AX148:AX148))/PTRM_Life!AY148,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX148/Outcomes!AW246-SUM(RFM_RealSLDepn!AX148:AY148))/PTRM_Life!AZ148,0)","v":-2.8055372717484023E-7},{"$f":"IFERROR((RFM_ORAB!AX148/Outcomes!AW246-SUM(RFM_RealSLDepn!AX148:AZ148))/PTRM_Life!BA148,0)","v":-2.8055372717484017E-7},{"$f":"IFERROR((RFM_ORAB!AX148/Outcomes!AW246-SUM(RFM_RealSLDepn!AX148:BA148))/PTRM_Life!BB148,0)","v":-2.8055372717484017E-7}]
["Capex Year 6 (Depreciation)",null,{"$f":"ROUND(SUM(E149:BB149)-Capex_06_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67532000000000003},null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!K149/(RFM_NomCapex!J141/RFM_NomCapex!I141)/Outcomes!I246)/PTRM_Life!K149,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K149/(RFM_NomCapex!J141/RFM_NomCapex!I141)/Outcomes!I246)-SUM(RFM_RealSLDepn!K149:K149))/PTRM_Life!L149,0)","v":3.5769213923615166},{"$f":"IFERROR(((RFM_ORAB!K149/(RFM_NomCapex!J141/RFM_NomCapex!I141)/Outcomes!I246)-SUM(RFM_RealSLDepn!K149:L149))/PTRM_Life!M149,0)","v":3.5769213923615162},{"$f":"IFERROR(((RFM_ORAB!K149/(RFM_NomCapex!J141/RFM_NomCapex!I141)/Outcomes!I246)-SUM(RFM_RealSLDepn!K149:M149))/PTRM_Life!N149,0)","v":3.5769213923615162},{"$f":"IFERROR((RFM_ORAB!O149/Outcomes!N246)/PTRM_Life!O149,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O149/Outcomes!N246-SUM(RFM_RealSLDepn!O149:O149))/PTRM_Life!P149,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O149/Outcomes!N246-SUM(RFM_RealSLDepn!O149:P149))/PTRM_Life!Q149,0)","v":3.4805307858808976},{"$f":"IFERROR((RFM_ORAB!O149/Outcomes!N246-SUM(RFM_RealSLDepn!O149:Q149))/PTRM_Life!R149,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!O149/Outcomes!N246-SUM(RFM_RealSLDepn!O149:R149))/PTRM_Life!S149,0)","v":3.4805307858808971},{"$f":"IFERROR((RFM_ORAB!T149/Outcomes!S246)/PTRM_Life!T149,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T149/Outcomes!S246-SUM(RFM_RealSLDepn!T149:T149))/PTRM_Life!U149,0)","v":3.5081099560825835},{"$f":"IFERROR((RFM_ORAB!T149/Outcomes!S246-SUM(RFM_RealSLDepn!T149:U149))/PTRM_Life!V149,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T149/Outcomes!S246-SUM(RFM_RealSLDepn!T149:V149))/PTRM_Life!W149,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!T149/Outcomes!S246-SUM(RFM_RealSLDepn!T149:W149))/PTRM_Life!X149,0)","v":3.508109956082583},{"$f":"IFERROR((RFM_ORAB!Y149/Outcomes!X246)/PTRM_Life!Y149,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y149/Outcomes!X246-SUM(RFM_RealSLDepn!Y149:Y149))/PTRM_Life!Z149,0)","v":3.4949816096787782},{"$f":"IFERROR((RFM_ORAB!Y149/Outcomes!X246-SUM(RFM_RealSLDepn!Y149:Z149))/PTRM_Life!AA149,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!Y149/Outcomes!X246-SUM(RFM_RealSLDepn!Y149:AA149))/PTRM_Life!AB149,0)","v":3.4949816096787774},{"$f":"IFERROR((RFM_ORAB!Y149/Outcomes!X246-SUM(RFM_RealSLDepn!Y149:AB149))/PTRM_Life!AC149,0)","v":3.4949816096787778},{"$f":"IFERROR((RFM_ORAB!AD149/Outcomes!AC246)/PTRM_Life!AD149,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD149/Outcomes!AC246-SUM(RFM_RealSLDepn!AD149:AD149))/PTRM_Life!AE149,0)","v":3.5033061835532457},{"$f":"IFERROR((RFM_ORAB!AD149/Outcomes!AC246-SUM(RFM_RealSLDepn!AD149:AE149))/PTRM_Life!AF149,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD149/Outcomes!AC246-SUM(RFM_RealSLDepn!AD149:AF149))/PTRM_Life!AG149,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AD149/Outcomes!AC246-SUM(RFM_RealSLDepn!AD149:AG149))/PTRM_Life!AH149,0)","v":3.5033061835532453},{"$f":"IFERROR((RFM_ORAB!AI149/Outcomes!AH246)/PTRM_Life!AI149,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI149/Outcomes!AH246-SUM(RFM_RealSLDepn!AI149:AI149))/PTRM_Life!AJ149,0)","v":3.5240335685856734},{"$f":"IFERROR((RFM_ORAB!AI149/Outcomes!AH246-SUM(RFM_RealSLDepn!AI149:AJ149))/PTRM_Life!AK149,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI149/Outcomes!AH246-SUM(RFM_RealSLDepn!AI149:AK149))/PTRM_Life!AL149,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AI149/Outcomes!AH246-SUM(RFM_RealSLDepn!AI149:AL149))/PTRM_Life!AM149,0)","v":3.5240335685856738},{"$f":"IFERROR((RFM_ORAB!AN149/Outcomes!AM246)/PTRM_Life!AN149,0)","v":3.5050815821780166},{"$f":"IFERROR((RFM_ORAB!AN149/Outcomes!AM246-SUM(RFM_RealSLDepn!AN149:AN149))/PTRM_Life!AO149,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN149/Outcomes!AM246-SUM(RFM_RealSLDepn!AN149:AO149))/PTRM_Life!AP149,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN149/Outcomes!AM246-SUM(RFM_RealSLDepn!AN149:AP149))/PTRM_Life!AQ149,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN149/Outcomes!AM246-SUM(RFM_RealSLDepn!AN149:AQ149))/PTRM_Life!AR149,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS149/Outcomes!AR246)/PTRM_Life!AS149,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS149/Outcomes!AR246-SUM(RFM_RealSLDepn!AS149:AS149))/PTRM_Life!AT149,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS149/Outcomes!AR246-SUM(RFM_RealSLDepn!AS149:AT149))/PTRM_Life!AU149,0)","v":3.8848163805422242E-3},{"$f":"IFERROR((RFM_ORAB!AS149/Outcomes!AR246-SUM(RFM_RealSLDepn!AS149:AU149))/PTRM_Life!AV149,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AS149/Outcomes!AR246-SUM(RFM_RealSLDepn!AS149:AV149))/PTRM_Life!AW149,0)","v":3.8848163805422237E-3},{"$f":"IFERROR((RFM_ORAB!AX149/Outcomes!AW246)/PTRM_Life!AX149,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX149/Outcomes!AW246-SUM(RFM_RealSLDepn!AX149:AX149))/PTRM_Life!AY149,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX149/Outcomes!AW246-SUM(RFM_RealSLDepn!AX149:AY149))/PTRM_Life!AZ149,0)","v":1.8866242823154564E-5},{"$f":"IFERROR((RFM_ORAB!AX149/Outcomes!AW246-SUM(RFM_RealSLDepn!AX149:AZ149))/PTRM_Life!BA149,0)","v":1.8866242823154567E-5},{"$f":"IFERROR((RFM_ORAB!AX149/Outcomes!AW246-SUM(RFM_RealSLDepn!AX149:BA149))/PTRM_Life!BB149,0)","v":1.8866242823154561E-5}]
["Capex Year 7 (Depreciation)",null,{"$f":"ROUND(SUM(E150:BB150)-Capex_07_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.67101999999999995},null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!L150/(RFM_NomCapex!K141/RFM_NomCapex!I141)/Outcomes!I246)/PTRM_Life!L150,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L150/(RFM_NomCapex!K141/RFM_NomCapex!I141)/Outcomes!I246)-SUM(RFM_RealSLDepn!L150:L150))/PTRM_Life!M150,0)","v":3.5229797353321657},{"$f":"IFERROR(((RFM_ORAB!L150/(RFM_NomCapex!K141/RFM_NomCapex!I141)/Outcomes!I246)-SUM(RFM_RealSLDepn!L150:M150))/PTRM_Life!N150,0)","v":3.5229797353321657},{"$f":"IFERROR((RFM_ORAB!O150/Outcomes!N246)/PTRM_Life!O150,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O150/Outcomes!N246-SUM(RFM_RealSLDepn!O150:O150))/PTRM_Life!P150,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O150/Outcomes!N246-SUM(RFM_RealSLDepn!O150:P150))/PTRM_Life!Q150,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O150/Outcomes!N246-SUM(RFM_RealSLDepn!O150:Q150))/PTRM_Life!R150,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!O150/Outcomes!N246-SUM(RFM_RealSLDepn!O150:R150))/PTRM_Life!S150,0)","v":3.4685902324061004},{"$f":"IFERROR((RFM_ORAB!T150/Outcomes!S246)/PTRM_Life!T150,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T150/Outcomes!S246-SUM(RFM_RealSLDepn!T150:T150))/PTRM_Life!U150,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!T150/Outcomes!S246-SUM(RFM_RealSLDepn!T150:U150))/PTRM_Life!V150,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T150/Outcomes!S246-SUM(RFM_RealSLDepn!T150:V150))/PTRM_Life!W150,0)","v":3.4948254896067006},{"$f":"IFERROR((RFM_ORAB!T150/Outcomes!S246-SUM(RFM_RealSLDepn!T150:W150))/PTRM_Life!X150,0)","v":3.494825489606701},{"$f":"IFERROR((RFM_ORAB!Y150/Outcomes!X246)/PTRM_Life!Y150,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y150/Outcomes!X246-SUM(RFM_RealSLDepn!Y150:Y150))/PTRM_Life!Z150,0)","v":3.4825161887620446},{"$f":"IFERROR((RFM_ORAB!Y150/Outcomes!X246-SUM(RFM_RealSLDepn!Y150:Z150))/PTRM_Life!AA150,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y150/Outcomes!X246-SUM(RFM_RealSLDepn!Y150:AA150))/PTRM_Life!AB150,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!Y150/Outcomes!X246-SUM(RFM_RealSLDepn!Y150:AB150))/PTRM_Life!AC150,0)","v":3.4825161887620442},{"$f":"IFERROR((RFM_ORAB!AD150/Outcomes!AC246)/PTRM_Life!AD150,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD150/Outcomes!AC246-SUM(RFM_RealSLDepn!AD150:AD150))/PTRM_Life!AE150,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AD150/Outcomes!AC246-SUM(RFM_RealSLDepn!AD150:AE150))/PTRM_Life!AF150,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD150/Outcomes!AC246-SUM(RFM_RealSLDepn!AD150:AF150))/PTRM_Life!AG150,0)","v":3.4901198314446242},{"$f":"IFERROR((RFM_ORAB!AD150/Outcomes!AC246-SUM(RFM_RealSLDepn!AD150:AG150))/PTRM_Life!AH150,0)","v":3.4901198314446238},{"$f":"IFERROR((RFM_ORAB!AI150/Outcomes!AH246)/PTRM_Life!AI150,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI150/Outcomes!AH246-SUM(RFM_RealSLDepn!AI150:AI150))/PTRM_Life!AJ150,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI150/Outcomes!AH246-SUM(RFM_RealSLDepn!AI150:AJ150))/PTRM_Life!AK150,0)","v":3.5078192894746136},{"$f":"IFERROR((RFM_ORAB!AI150/Outcomes!AH246-SUM(RFM_RealSLDepn!AI150:AK150))/PTRM_Life!AL150,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AI150/Outcomes!AH246-SUM(RFM_RealSLDepn!AI150:AL150))/PTRM_Life!AM150,0)","v":3.5078192894746141},{"$f":"IFERROR((RFM_ORAB!AN150/Outcomes!AM246)/PTRM_Life!AN150,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN150/Outcomes!AM246-SUM(RFM_RealSLDepn!AN150:AN150))/PTRM_Life!AO150,0)","v":3.4983868958550879},{"$f":"IFERROR((RFM_ORAB!AN150/Outcomes!AM246-SUM(RFM_RealSLDepn!AN150:AO150))/PTRM_Life!AP150,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN150/Outcomes!AM246-SUM(RFM_RealSLDepn!AN150:AP150))/PTRM_Life!AQ150,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN150/Outcomes!AM246-SUM(RFM_RealSLDepn!AN150:AQ150))/PTRM_Life!AR150,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS150/Outcomes!AR246)/PTRM_Life!AS150,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS150/Outcomes!AR246-SUM(RFM_RealSLDepn!AS150:AS150))/PTRM_Life!AT150,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS150/Outcomes!AR246-SUM(RFM_RealSLDepn!AS150:AT150))/PTRM_Life!AU150,0)","v":1.3671298070462615E-2},{"$f":"IFERROR((RFM_ORAB!AS150/Outcomes!AR246-SUM(RFM_RealSLDepn!AS150:AU150))/PTRM_Life!AV150,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AS150/Outcomes!AR246-SUM(RFM_RealSLDepn!AS150:AV150))/PTRM_Life!AW150,0)","v":1.3671298070462613E-2},{"$f":"IFERROR((RFM_ORAB!AX150/Outcomes!AW246)/PTRM_Life!AX150,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX150/Outcomes!AW246-SUM(RFM_RealSLDepn!AX150:AX150))/PTRM_Life!AY150,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX150/Outcomes!AW246-SUM(RFM_RealSLDepn!AX150:AY150))/PTRM_Life!AZ150,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX150/Outcomes!AW246-SUM(RFM_RealSLDepn!AX150:AZ150))/PTRM_Life!BA150,0)","v":6.6393364277638151E-5},{"$f":"IFERROR((RFM_ORAB!AX150/Outcomes!AW246-SUM(RFM_RealSLDepn!AX150:BA150))/PTRM_Life!BB150,0)","v":6.6393364277638151E-5}]
["Capex Year 8 (Depreciation)",null,{"$f":"ROUND(SUM(E151:BB151)-Capex_08_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.66778000000000004},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!M151/(RFM_NomCapex!L141/RFM_NomCapex!I141)/Outcomes!I246)/PTRM_Life!M151,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!M151/(RFM_NomCapex!L141/RFM_NomCapex!I141)/Outcomes!I246-SUM(RFM_RealSLDepn!M151:M151))/PTRM_Life!N151,0)","v":3.6465981856743164},{"$f":"IFERROR((RFM_ORAB!O151/Outcomes!N246)/PTRM_Life!O151,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O151/Outcomes!N246-SUM(RFM_RealSLDepn!O151:O151))/PTRM_Life!P151,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O151/Outcomes!N246-SUM(RFM_RealSLDepn!O151:P151))/PTRM_Life!Q151,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O151/Outcomes!N246-SUM(RFM_RealSLDepn!O151:Q151))/PTRM_Life!R151,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!O151/Outcomes!N246-SUM(RFM_RealSLDepn!O151:R151))/PTRM_Life!S151,0)","v":3.4999968075026966},{"$f":"IFERROR((RFM_ORAB!T151/Outcomes!S246)/PTRM_Life!T151,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T151/Outcomes!S246-SUM(RFM_RealSLDepn!T151:T151))/PTRM_Life!U151,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!T151/Outcomes!S246-SUM(RFM_RealSLDepn!T151:U151))/PTRM_Life!V151,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T151/Outcomes!S246-SUM(RFM_RealSLDepn!T151:V151))/PTRM_Life!W151,0)","v":3.5253186219733643},{"$f":"IFERROR((RFM_ORAB!T151/Outcomes!S246-SUM(RFM_RealSLDepn!T151:W151))/PTRM_Life!X151,0)","v":3.5253186219733639},{"$f":"IFERROR((RFM_ORAB!Y151/Outcomes!X246)/PTRM_Life!Y151,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y151/Outcomes!X246-SUM(RFM_RealSLDepn!Y151:Y151))/PTRM_Life!Z151,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!Y151/Outcomes!X246-SUM(RFM_RealSLDepn!Y151:Z151))/PTRM_Life!AA151,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y151/Outcomes!X246-SUM(RFM_RealSLDepn!Y151:AA151))/PTRM_Life!AB151,0)","v":3.513591736522871},{"$f":"IFERROR((RFM_ORAB!Y151/Outcomes!X246-SUM(RFM_RealSLDepn!Y151:AB151))/PTRM_Life!AC151,0)","v":3.5135917365228715},{"$f":"IFERROR((RFM_ORAB!AD151/Outcomes!AC246)/PTRM_Life!AD151,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD151/Outcomes!AC246-SUM(RFM_RealSLDepn!AD151:AD151))/PTRM_Life!AE151,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD151/Outcomes!AC246-SUM(RFM_RealSLDepn!AD151:AE151))/PTRM_Life!AF151,0)","v":3.5206731140226832},{"$f":"IFERROR((RFM_ORAB!AD151/Outcomes!AC246-SUM(RFM_RealSLDepn!AD151:AF151))/PTRM_Life!AG151,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AD151/Outcomes!AC246-SUM(RFM_RealSLDepn!AD151:AG151))/PTRM_Life!AH151,0)","v":3.5206731140226828},{"$f":"IFERROR((RFM_ORAB!AI151/Outcomes!AH246)/PTRM_Life!AI151,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI151/Outcomes!AH246-SUM(RFM_RealSLDepn!AI151:AI151))/PTRM_Life!AJ151,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI151/Outcomes!AH246-SUM(RFM_RealSLDepn!AI151:AJ151))/PTRM_Life!AK151,0)","v":3.5362957166552156},{"$f":"IFERROR((RFM_ORAB!AI151/Outcomes!AH246-SUM(RFM_RealSLDepn!AI151:AK151))/PTRM_Life!AL151,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AI151/Outcomes!AH246-SUM(RFM_RealSLDepn!AI151:AL151))/PTRM_Life!AM151,0)","v":3.5362957166552151},{"$f":"IFERROR((RFM_ORAB!AN151/Outcomes!AM246)/PTRM_Life!AN151,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN151/Outcomes!AM246-SUM(RFM_RealSLDepn!AN151:AN151))/PTRM_Life!AO151,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN151/Outcomes!AM246-SUM(RFM_RealSLDepn!AN151:AO151))/PTRM_Life!AP151,0)","v":3.529956406217222},{"$f":"IFERROR((RFM_ORAB!AN151/Outcomes!AM246-SUM(RFM_RealSLDepn!AN151:AP151))/PTRM_Life!AQ151,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AN151/Outcomes!AM246-SUM(RFM_RealSLDepn!AN151:AQ151))/PTRM_Life!AR151,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS151/Outcomes!AR246)/PTRM_Life!AS151,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS151/Outcomes!AR246-SUM(RFM_RealSLDepn!AS151:AS151))/PTRM_Life!AT151,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS151/Outcomes!AR246-SUM(RFM_RealSLDepn!AS151:AT151))/PTRM_Life!AU151,0)","v":3.8344959016692264E-2},{"$f":"IFERROR((RFM_ORAB!AS151/Outcomes!AR246-SUM(RFM_RealSLDepn!AS151:AU151))/PTRM_Life!AV151,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AS151/Outcomes!AR246-SUM(RFM_RealSLDepn!AS151:AV151))/PTRM_Life!AW151,0)","v":3.834495901669227E-2},{"$f":"IFERROR((RFM_ORAB!AX151/Outcomes!AW246)/PTRM_Life!AX151,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX151/Outcomes!AW246-SUM(RFM_RealSLDepn!AX151:AX151))/PTRM_Life!AY151,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX151/Outcomes!AW246-SUM(RFM_RealSLDepn!AX151:AY151))/PTRM_Life!AZ151,0)","v":1.8621866183334481E-4},{"$f":"IFERROR((RFM_ORAB!AX151/Outcomes!AW246-SUM(RFM_RealSLDepn!AX151:AZ151))/PTRM_Life!BA151,0)","v":1.8621866183334484E-4},{"$f":"IFERROR((RFM_ORAB!AX151/Outcomes!AW246-SUM(RFM_RealSLDepn!AX151:BA151))/PTRM_Life!BB151,0)","v":1.8621866183334479E-4}]
["Capex Year 9 (Depreciation)",null,{"$f":"ROUND(SUM(E152:BB152)-Capex_09_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.69989000000000001},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!N152/(RFM_NomCapex!M141/RFM_NomCapex!I141)/Outcomes!I246)/PTRM_Life!N152,0)","v":3.4352089228931519},{"$f":"IFERROR((RFM_ORAB!O152/Outcomes!N246)/PTRM_Life!O152,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O152/Outcomes!N246-SUM(RFM_RealSLDepn!O152:O152))/PTRM_Life!P152,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O152/Outcomes!N246-SUM(RFM_RealSLDepn!O152:P152))/PTRM_Life!Q152,0)","v":3.4411987201474799},{"$f":"IFERROR((RFM_ORAB!O152/Outcomes!N246-SUM(RFM_RealSLDepn!O152:Q152))/PTRM_Life!R152,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!O152/Outcomes!N246-SUM(RFM_RealSLDepn!O152:R152))/PTRM_Life!S152,0)","v":3.4411987201474803},{"$f":"IFERROR((RFM_ORAB!T152/Outcomes!S246)/PTRM_Life!T152,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T152/Outcomes!S246-SUM(RFM_RealSLDepn!T152:T152))/PTRM_Life!U152,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T152/Outcomes!S246-SUM(RFM_RealSLDepn!T152:U152))/PTRM_Life!V152,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T152/Outcomes!S246-SUM(RFM_RealSLDepn!T152:V152))/PTRM_Life!W152,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!T152/Outcomes!S246-SUM(RFM_RealSLDepn!T152:W152))/PTRM_Life!X152,0)","v":3.4650577906914179},{"$f":"IFERROR((RFM_ORAB!Y152/Outcomes!X246)/PTRM_Life!Y152,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y152/Outcomes!X246-SUM(RFM_RealSLDepn!Y152:Y152))/PTRM_Life!Z152,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y152/Outcomes!X246-SUM(RFM_RealSLDepn!Y152:Z152))/PTRM_Life!AA152,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y152/Outcomes!X246-SUM(RFM_RealSLDepn!Y152:AA152))/PTRM_Life!AB152,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!Y152/Outcomes!X246-SUM(RFM_RealSLDepn!Y152:AB152))/PTRM_Life!AC152,0)","v":3.4541380155826706},{"$f":"IFERROR((RFM_ORAB!AD152/Outcomes!AC246)/PTRM_Life!AD152,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD152/Outcomes!AC246-SUM(RFM_RealSLDepn!AD152:AD152))/PTRM_Life!AE152,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD152/Outcomes!AC246-SUM(RFM_RealSLDepn!AD152:AE152))/PTRM_Life!AF152,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD152/Outcomes!AC246-SUM(RFM_RealSLDepn!AD152:AF152))/PTRM_Life!AG152,0)","v":3.4606023148314793},{"$f":"IFERROR((RFM_ORAB!AD152/Outcomes!AC246-SUM(RFM_RealSLDepn!AD152:AG152))/PTRM_Life!AH152,0)","v":3.4606023148314788},{"$f":"IFERROR((RFM_ORAB!AI152/Outcomes!AH246)/PTRM_Life!AI152,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI152/Outcomes!AH246-SUM(RFM_RealSLDepn!AI152:AI152))/PTRM_Life!AJ152,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI152/Outcomes!AH246-SUM(RFM_RealSLDepn!AI152:AJ152))/PTRM_Life!AK152,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI152/Outcomes!AH246-SUM(RFM_RealSLDepn!AI152:AK152))/PTRM_Life!AL152,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AI152/Outcomes!AH246-SUM(RFM_RealSLDepn!AI152:AL152))/PTRM_Life!AM152,0)","v":3.4742521326255726},{"$f":"IFERROR((RFM_ORAB!AN152/Outcomes!AM246)/PTRM_Life!AN152,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN152/Outcomes!AM246-SUM(RFM_RealSLDepn!AN152:AN152))/PTRM_Life!AO152,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN152/Outcomes!AM246-SUM(RFM_RealSLDepn!AN152:AO152))/PTRM_Life!AP152,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN152/Outcomes!AM246-SUM(RFM_RealSLDepn!AN152:AP152))/PTRM_Life!AQ152,0)","v":3.4695810662244693},{"$f":"IFERROR((RFM_ORAB!AN152/Outcomes!AM246-SUM(RFM_RealSLDepn!AN152:AQ152))/PTRM_Life!AR152,0)","v":0},{"$f":"IFERROR((RFM_ORAB!AS152/Outcomes!AR246)/PTRM_Life!AS152,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS152/Outcomes!AR246-SUM(RFM_RealSLDepn!AS152:AS152))/PTRM_Life!AT152,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS152/Outcomes!AR246-SUM(RFM_RealSLDepn!AS152:AT152))/PTRM_Life!AU152,0)","v":4.3860970509714013E-2},{"$f":"IFERROR((RFM_ORAB!AS152/Outcomes!AR246-SUM(RFM_RealSLDepn!AS152:AU152))/PTRM_Life!AV152,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AS152/Outcomes!AR246-SUM(RFM_RealSLDepn!AS152:AV152))/PTRM_Life!AW152,0)","v":4.386097050971402E-2},{"$f":"IFERROR((RFM_ORAB!AX152/Outcomes!AW246)/PTRM_Life!AX152,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX152/Outcomes!AW246-SUM(RFM_RealSLDepn!AX152:AX152))/PTRM_Life!AY152,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX152/Outcomes!AW246-SUM(RFM_RealSLDepn!AX152:AY152))/PTRM_Life!AZ152,0)","v":2.1300664923060774E-4},{"$f":"IFERROR((RFM_ORAB!AX152/Outcomes!AW246-SUM(RFM_RealSLDepn!AX152:AZ152))/PTRM_Life!BA152,0)","v":2.1300664923060771E-4},{"$f":"IFERROR((RFM_ORAB!AX152/Outcomes!AW246-SUM(RFM_RealSLDepn!AX152:BA152))/PTRM_Life!BB152,0)","v":2.1300664923060771E-4}]
["Capex Year 10 (Depreciation)",null,{"$f":"ROUND(SUM(E153:BB153)-Capex_10_Amt_EY*(1+Real_WACC)^0.5,5)","v":0.81908999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((RFM_ORAB!O153/Outcomes!N246)/PTRM_Life!O153,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O153/Outcomes!N246-SUM(RFM_RealSLDepn!O153:O153))/PTRM_Life!P153,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O153/Outcomes!N246-SUM(RFM_RealSLDepn!O153:P153))/PTRM_Life!Q153,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O153/Outcomes!N246-SUM(RFM_RealSLDepn!O153:Q153))/PTRM_Life!R153,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!O153/Outcomes!N246-SUM(RFM_RealSLDepn!O153:R153))/PTRM_Life!S153,0)","v":3.408317094386248},{"$f":"IFERROR((RFM_ORAB!T153/Outcomes!S246)/PTRM_Life!T153,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T153/Outcomes!S246-SUM(RFM_RealSLDepn!T153:T153))/PTRM_Life!U153,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T153/Outcomes!S246-SUM(RFM_RealSLDepn!T153:U153))/PTRM_Life!V153,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T153/Outcomes!S246-SUM(RFM_RealSLDepn!T153:V153))/PTRM_Life!W153,0)","v":3.4310029411565512},{"$f":"IFERROR((RFM_ORAB!T153/Outcomes!S246-SUM(RFM_RealSLDepn!T153:W153))/PTRM_Life!X153,0)","v":3.4310029411565508},{"$f":"IFERROR((RFM_ORAB!Y153/Outcomes!X246)/PTRM_Life!Y153,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y153/Outcomes!X246-SUM(RFM_RealSLDepn!Y153:Y153))/PTRM_Life!Z153,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!Y153/Outcomes!X246-SUM(RFM_RealSLDepn!Y153:Z153))/PTRM_Life!AA153,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y153/Outcomes!X246-SUM(RFM_RealSLDepn!Y153:AA153))/PTRM_Life!AB153,0)","v":3.420731109158611},{"$f":"IFERROR((RFM_ORAB!Y153/Outcomes!X246-SUM(RFM_RealSLDepn!Y153:AB153))/PTRM_Life!AC153,0)","v":3.4207311091586106},{"$f":"IFERROR((RFM_ORAB!AD153/Outcomes!AC246)/PTRM_Life!AD153,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD153/Outcomes!AC246-SUM(RFM_RealSLDepn!AD153:AD153))/PTRM_Life!AE153,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD153/Outcomes!AC246-SUM(RFM_RealSLDepn!AD153:AE153))/PTRM_Life!AF153,0)","v":3.4267061032507922},{"$f":"IFERROR((RFM_ORAB!AD153/Outcomes!AC246-SUM(RFM_RealSLDepn!AD153:AF153))/PTRM_Life!AG153,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AD153/Outcomes!AC246-SUM(RFM_RealSLDepn!AD153:AG153))/PTRM_Life!AH153,0)","v":3.4267061032507926},{"$f":"IFERROR((RFM_ORAB!AI153/Outcomes!AH246)/PTRM_Life!AI153,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI153/Outcomes!AH246-SUM(RFM_RealSLDepn!AI153:AI153))/PTRM_Life!AJ153,0)","v":3.4388706106744085},{"$f":"IFERROR((RFM_ORAB!AI153/Outcomes!AH246-SUM(RFM_RealSLDepn!AI153:AJ153))/PTRM_Life!AK153,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AI153/Outcomes!AH246-SUM(RFM_RealSLDepn!AI153:AK153))/PTRM_Life!AL153,0)","v":3.4388706106744076},{"$f":"IFERROR((RFM_ORAB!AI153/Outcomes!AH246-SUM(RFM_RealSLDepn!AI153:AL153))/PTRM_Life!AM153,0)","v":3.438870610674408},{"$f":"IFERROR((RFM_ORAB!AN153/Outcomes!AM246)/PTRM_Life!AN153,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN153/Outcomes!AM246-SUM(RFM_RealSLDepn!AN153:AN153))/PTRM_Life!AO153,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN153/Outcomes!AM246-SUM(RFM_RealSLDepn!AN153:AO153))/PTRM_Life!AP153,0)","v":3.4351718133841556},{"$f":"IFERROR((RFM_ORAB!AN153/Outcomes!AM246-SUM(RFM_RealSLDepn!AN153:AP153))/PTRM_Life!AQ153,0)","v":3.435171813384156},{"$f":"IFERROR((RFM_ORAB!AN153/Outcomes!AM246-SUM(RFM_RealSLDepn!AN153:AQ153))/PTRM_Life!AR153,0)","v":3.4351718133841551},{"$f":"IFERROR((RFM_ORAB!AS153/Outcomes!AR246)/PTRM_Life!AS153,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS153/Outcomes!AR246-SUM(RFM_RealSLDepn!AS153:AS153))/PTRM_Life!AT153,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS153/Outcomes!AR246-SUM(RFM_RealSLDepn!AS153:AT153))/PTRM_Life!AU153,0)","v":5.266509414161364E-2},{"$f":"IFERROR((RFM_ORAB!AS153/Outcomes!AR246-SUM(RFM_RealSLDepn!AS153:AU153))/PTRM_Life!AV153,0)","v":5.2665094141613647E-2},{"$f":"IFERROR((RFM_ORAB!AS153/Outcomes!AR246-SUM(RFM_RealSLDepn!AS153:AV153))/PTRM_Life!AW153,0)","v":5.2665094141613633E-2},{"$f":"IFERROR((RFM_ORAB!AX153/Outcomes!AW246)/PTRM_Life!AX153,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX153/Outcomes!AW246-SUM(RFM_RealSLDepn!AX153:AX153))/PTRM_Life!AY153,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX153/Outcomes!AW246-SUM(RFM_RealSLDepn!AX153:AY153))/PTRM_Life!AZ153,0)","v":2.5576304181494208E-4},{"$f":"IFERROR((RFM_ORAB!AX153/Outcomes!AW246-SUM(RFM_RealSLDepn!AX153:AZ153))/PTRM_Life!BA153,0)","v":2.5576304181494213E-4},{"$f":"IFERROR((RFM_ORAB!AX153/Outcomes!AW246-SUM(RFM_RealSLDepn!AX153:BA153))/PTRM_Life!BB153,0)","v":2.5576304181494213E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":34.623189361683309},38.007897339073736,41.581456445559247,44.999813156651193,48.420017675939256,51.871018886363991,55.447940278725511,58.970920014057675,62.61751819973199,66.052727122625129,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,69.292031421157446,{"$f":"SUM(T143:T153)","v":69.96350134088523},69.96350134088523,69.963501340885216,69.963501340885216,69.96350134088523,69.613712936342083,69.613712936342083,69.613712936342068,69.613712936342068,69.613712936342068,69.890664511203653,69.890664511203667,69.890664511203653,69.890664511203653,69.890664511203639,35.463478902648333,31.856039716206887,28.26851642253434,24.745008394463884,21.233378902495048,17.438720257290903,13.933638675112885,10.435251779257797,6.9052953730405768,3.4357143068161062,0.15243545516085472,0.15243545516085472,0.15243545516085469,0.15243545516085472,0.15243545516085469,7.4030827284170524E-4,7.4030827284170524E-4,7.4030827284170503E-4,7.4030827284170524E-4,7.4030827284170514E-4]

{"sheet":"RFM_NomSLDepn","index":21,"n_rows":155,"n_cols":54,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
["PTRM - Straight Line Depreciation under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A79","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E17*RFM_NomSLDepn!E15","v":35.042131311970579},{"$f":"RFM_RealSLDepn!F17*RFM_NomSLDepn!F15","v":36.773400996071565},{"$f":"RFM_RealSLDepn!G17*RFM_NomSLDepn!G15","v":37.464622072761493},{"$f":"RFM_RealSLDepn!H17*RFM_NomSLDepn!H15","v":38.182589523912064},{"$f":"RFM_RealSLDepn!I17*RFM_NomSLDepn!I15","v":38.907382836318426},{"$f":"RFM_RealSLDepn!J17*(RFM_NomSLDepn!J15/RFM_NomSLDepn!I15)*Outcomes!I15","v":40.628779752079858},{"$f":"RFM_RealSLDepn!K17*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":41.998718476982624},{"$f":"RFM_RealSLDepn!L17*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":44.42459491459411},{"$f":"RFM_RealSLDepn!M17*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":45.156583514476509},{"$f":"RFM_RealSLDepn!N17*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":44.962895635613556},{"$f":"RFM_RealSLDepn!O17*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":46.669148236527484},{"$f":"RFM_RealSLDepn!P17*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":47.538403393173112},{"$f":"RFM_RealSLDepn!Q17*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":49.098461512001442},{"$f":"RFM_RealSLDepn!R17*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":50.44372911631261},{"$f":"RFM_RealSLDepn!S17*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":52.126914043374072},{"$f":"RFM_RealSLDepn!T17*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":54.056871940431293},{"$f":"RFM_RealSLDepn!U17*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":54.885726205456038},{"$f":"RFM_RealSLDepn!V17*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":55.523342222707903},{"$f":"RFM_RealSLDepn!W17*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":56.663791437555005},{"$f":"RFM_RealSLDepn!X17*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":57.884776361175199},{"$f":"RFM_RealSLDepn!Y17*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":59.402668510281245},{"$f":"RFM_RealSLDepn!Z17*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":60.463724800506526},{"$f":"RFM_RealSLDepn!AA17*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":62.357414693080969},{"$f":"RFM_RealSLDepn!AB17*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":64.581798473439108},{"$f":"RFM_RealSLDepn!AC17*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":66.115834960347527},{"$f":"RFM_RealSLDepn!AD17*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":68.78871550868908},{"$f":"RFM_RealSLDepn!AE17*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":70.607649462751937},{"$f":"RFM_RealSLDepn!AF17*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":72.836381535113944},{"$f":"RFM_RealSLDepn!AG17*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":75.054765643675779},{"$f":"RFM_RealSLDepn!AH17*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":77.051413167424343},{"$f":"RFM_RealSLDepn!AI17*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AJ17*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AK17*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AL17*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AM17*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AN17*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AO17*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP17*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ17*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR17*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS17*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT17*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU17*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV17*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW17*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX17*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY17*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ17*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA17*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB17*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F18*RFM_NomSLDepn!F15","v":3.6496552474543797},{"$f":"RFM_RealSLDepn!G18*RFM_NomSLDepn!G15","v":3.7182569693881748},{"$f":"RFM_RealSLDepn!H18*RFM_NomSLDepn!H15","v":3.7895131927620498},{"$f":"RFM_RealSLDepn!I18*RFM_NomSLDepn!I15","v":3.8614468634123749},{"$f":"RFM_RealSLDepn!J18*(RFM_NomSLDepn!J15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.0322906014509545},{"$f":"RFM_RealSLDepn!K18*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.1682531156760181},{"$f":"RFM_RealSLDepn!L18*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.409014438544971},{"$f":"RFM_RealSLDepn!M18*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4816622209712689},{"$f":"RFM_RealSLDepn!N18*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4624392509898954},{"$f":"RFM_RealSLDepn!O18*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.6317799589400082},{"$f":"RFM_RealSLDepn!P18*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7180510559257742},{"$f":"RFM_RealSLDepn!Q18*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8728823781720862},{"$f":"RFM_RealSLDepn!R18*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0063963539892562},{"$f":"RFM_RealSLDepn!S18*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.173447661050635},{"$f":"RFM_RealSLDepn!T18*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.3649904820998326},{"$f":"RFM_RealSLDepn!U18*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4472519057317035},{"$f":"RFM_RealSLDepn!V18*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5105334782866278},{"$f":"RFM_RealSLDepn!W18*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6237198126663772},{"$f":"RFM_RealSLDepn!X18*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7448990866211886},{"$f":"RFM_RealSLDepn!Y18*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.895545556542384},{"$f":"RFM_RealSLDepn!Z18*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0008523694172364},{"$f":"RFM_RealSLDepn!AA18*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.1887956943825815},{"$f":"RFM_RealSLDepn!AB18*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.4095594452579432},{"$f":"RFM_RealSLDepn!AC18*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5618081946958835},{"$f":"RFM_RealSLDepn!AD18*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.827083971611799},{"$f":"RFM_RealSLDepn!AE18*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0076079827286293},{"$f":"RFM_RealSLDepn!AF18*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2288032891930714},{"$f":"RFM_RealSLDepn!AG18*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4489715897412578},{"$f":"RFM_RealSLDepn!AH18*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6471331661791941},{"$f":"RFM_RealSLDepn!AI18*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8552002176906912},{"$f":"RFM_RealSLDepn!AJ18*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AK18*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AL18*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AM18*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AN18*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AO18*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP18*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ18*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR18*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS18*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT18*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU18*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV18*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW18*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX18*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY18*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ18*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA18*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB18*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G19*RFM_NomSLDepn!G15","v":3.7861631320948272},{"$f":"RFM_RealSLDepn!H19*RFM_NomSLDepn!H15","v":3.8587207008942936},{"$f":"RFM_RealSLDepn!I19*RFM_NomSLDepn!I15","v":3.9319680891234405},{"$f":"RFM_RealSLDepn!J19*(RFM_NomSLDepn!J15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.1059319296100689},{"$f":"RFM_RealSLDepn!K19*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.2443775139104343},{"$f":"RFM_RealSLDepn!L19*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4895358372284715},{"$f":"RFM_RealSLDepn!M19*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5635103789869857},{"$f":"RFM_RealSLDepn!N19*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5439363417883643},{"$f":"RFM_RealSLDepn!O19*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7163697024952933},{"$f":"RFM_RealSLDepn!P19*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8042163600722247},{"$f":"RFM_RealSLDepn!Q19*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.9618753515859124},{"$f":"RFM_RealSLDepn!R19*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0978276800613553},{"$f":"RFM_RealSLDepn!S19*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.2679298287754408},{"$f":"RFM_RealSLDepn!T19*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4629707775975529},{"$f":"RFM_RealSLDepn!U19*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5467345335490075},{"$f":"RFM_RealSLDepn!V19*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6111718112629951},{"$f":"RFM_RealSLDepn!W19*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7264252565772047},{"$f":"RFM_RealSLDepn!X19*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.8498176157387682},{"$f":"RFM_RealSLDepn!Y19*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0032153273793689},{"$f":"RFM_RealSLDepn!Z19*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.1104453482594963},{"$f":"RFM_RealSLDepn!AA19*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.3018210637534695},{"$f":"RFM_RealSLDepn!AB19*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5266166013800122},{"$f":"RFM_RealSLDepn!AC19*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.681645854811177},{"$f":"RFM_RealSLDepn!AD19*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.9517663372484435},{"$f":"RFM_RealSLDepn!AE19*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1355872406920486},{"$f":"RFM_RealSLDepn!AF19*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.3608222153651131},{"$f":"RFM_RealSLDepn!AG19*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5850114280135017},{"$f":"RFM_RealSLDepn!AH19*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.7867920099054926},{"$f":"RFM_RealSLDepn!AI19*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.998658969591756},{"$f":"RFM_RealSLDepn!AJ19*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.1306287106119353},{"$f":"RFM_RealSLDepn!AK19*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AL19*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AM19*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AN19*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AO19*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP19*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ19*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR19*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS19*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT19*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU19*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV19*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW19*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX19*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY19*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ19*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA19*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB19*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H20*RFM_NomSLDepn!H15","v":3.8020294954210483},{"$f":"RFM_RealSLDepn!I20*RFM_NomSLDepn!I15","v":3.8742007542647459},{"$f":"RFM_RealSLDepn!J20*(RFM_NomSLDepn!J15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.0456087684580497},{"$f":"RFM_RealSLDepn!K20*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.1820203503843603},{"$f":"RFM_RealSLDepn!L20*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4235768787143641},{"$f":"RFM_RealSLDepn!M20*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4964646079586563},{"$f":"RFM_RealSLDepn!N20*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4771781468379084},{"$f":"RFM_RealSLDepn!O20*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.6470781666165815},{"$f":"RFM_RealSLDepn!P20*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7336342065767258},{"$f":"RFM_RealSLDepn!Q20*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8889769179096447},{"$f":"RFM_RealSLDepn!R20*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0229318742025466},{"$f":"RFM_RealSLDepn!S20*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.1905349314789015},{"$f":"RFM_RealSLDepn!T20*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.3827103952445787},{"$f":"RFM_RealSLDepn!U20*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4652435183858499},{"$f":"RFM_RealSLDepn!V20*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5287341023030647},{"$f":"RFM_RealSLDepn!W20*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6422942774232716},{"$f":"RFM_RealSLDepn!X20*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7638737918289449},{"$f":"RFM_RealSLDepn!Y20*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9150178287768611},{"$f":"RFM_RealSLDepn!Z20*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0206724572879047},{"$f":"RFM_RealSLDepn!AA20*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.2092365362705468},{"$f":"RFM_RealSLDepn!AB20*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.4307294430510424},{"$f":"RFM_RealSLDepn!AC20*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5834810516506987},{"$f":"RFM_RealSLDepn!AD20*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8496330022974066},{"$f":"RFM_RealSLDepn!AE20*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0307532623373623},{"$f":"RFM_RealSLDepn!AF20*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2526791500827317},{"$f":"RFM_RealSLDepn!AG20*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4735746398358103},{"$f":"RFM_RealSLDepn!AH20*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6723907199368622},{"$f":"RFM_RealSLDepn!AI20*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.88114499169476},{"$f":"RFM_RealSLDepn!AJ20*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0111758715523056},{"$f":"RFM_RealSLDepn!AK20*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3174189483110226},{"$f":"RFM_RealSLDepn!AL20*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AM20*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AN20*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AO20*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP20*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ20*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR20*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS20*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT20*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU20*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV20*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW20*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX20*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY20*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ20*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA20*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB20*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I21*RFM_NomSLDepn!I15","v":3.874898700772933},{"$f":"RFM_RealSLDepn!J21*(RFM_NomSLDepn!J15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.0463375945289046},{"$f":"RFM_RealSLDepn!K21*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.1827737513271233},{"$f":"RFM_RealSLDepn!L21*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4243737966419641},{"$f":"RFM_RealSLDepn!M21*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.497274656784561},{"$f":"RFM_RealSLDepn!N21*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4779847211618318},{"$f":"RFM_RealSLDepn!O21*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.6479153488343812},{"$f":"RFM_RealSLDepn!P21*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7344869820716138},{"$f":"RFM_RealSLDepn!Q21*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8898576787645656},{"$f":"RFM_RealSLDepn!R21*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0238367673624067},{"$f":"RFM_RealSLDepn!S21*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.1914700187293636},{"$f":"RFM_RealSLDepn!T21*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.3836801033632922},{"$f":"RFM_RealSLDepn!U21*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4662280950435882},{"$f":"RFM_RealSLDepn!V21*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5297301169409581},{"$f":"RFM_RealSLDepn!W21*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6433107501976227},{"$f":"RFM_RealSLDepn!X21*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7649121674428576},{"$f":"RFM_RealSLDepn!Y21*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9160834333495984},{"$f":"RFM_RealSLDepn!Z21*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.021757095794019},{"$f":"RFM_RealSLDepn!AA21*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.2103551450453285},{"$f":"RFM_RealSLDepn!AB21*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.4318879543013763},{"$f":"RFM_RealSLDepn!AC21*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5846670814677255},{"$f":"RFM_RealSLDepn!AD21*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8508669800232749},{"$f":"RFM_RealSLDepn!AE21*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0320198693101572},{"$f":"RFM_RealSLDepn!AF21*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2539857375336307},{"$f":"RFM_RealSLDepn!AG21*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4749210221361588},{"$f":"RFM_RealSLDepn!AH21*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6737729194283339},{"$f":"RFM_RealSLDepn!AI21*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8825647987663059},{"$f":"RFM_RealSLDepn!AJ21*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0126191039970571},{"$f":"RFM_RealSLDepn!AK21*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3189173511766299},{"$f":"RFM_RealSLDepn!AL21*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6418895212064264},{"$f":"RFM_RealSLDepn!AM21*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":0},{"$f":"RFM_RealSLDepn!AN21*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AO21*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP21*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ21*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR21*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS21*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT21*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU21*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV21*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW21*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX21*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY21*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ21*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA21*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB21*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J22*(RFM_NomSLDepn!J15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.0459771200649017},{"$f":"RFM_RealSLDepn!K22*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.1824011222296171},{"$f":"RFM_RealSLDepn!L22*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.423979644217547},{"$f":"RFM_RealSLDepn!M22*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4968740098702815},{"$f":"RFM_RealSLDepn!N22*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4775857927223557},{"$f":"RFM_RealSLDepn!O22*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.6475012818528292},{"$f":"RFM_RealSLDepn!P22*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7340652027174865},{"$f":"RFM_RealSLDepn!Q22*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8894220579631291},{"$f":"RFM_RealSLDepn!R22*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.023389210819321},{"$f":"RFM_RealSLDepn!S22*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.1910075283096502},{"$f":"RFM_RealSLDepn!T22*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.3832004896004069},{"$f":"RFM_RealSLDepn!U22*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4657411273606806},{"$f":"RFM_RealSLDepn!V22*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5292374920787442},{"$f":"RFM_RealSLDepn!W22*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6428080068228184},{"$f":"RFM_RealSLDepn!X22*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7643985910110773},{"$f":"RFM_RealSLDepn!Y22*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9155563895835233},{"$f":"RFM_RealSLDepn!Z22*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0212206379205098},{"$f":"RFM_RealSLDepn!AA22*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.2098018856125998},{"$f":"RFM_RealSLDepn!AB22*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.4313149592635943},{"$f":"RFM_RealSLDepn!AC22*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5840804758567542},{"$f":"RFM_RealSLDepn!AD22*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8502566595680738},{"$f":"RFM_RealSLDepn!AE22*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0313934105597342},{"$f":"RFM_RealSLDepn!AF22*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2533395045984044},{"$f":"RFM_RealSLDepn!AG22*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.4742551068273206},{"$f":"RFM_RealSLDepn!AH22*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6730892890798037},{"$f":"RFM_RealSLDepn!AI22*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8818625678588639},{"$f":"RFM_RealSLDepn!AJ22*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0119052869935796},{"$f":"RFM_RealSLDepn!AK22*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3181762471033256},{"$f":"RFM_RealSLDepn!AL22*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6411196446401775},{"$f":"RFM_RealSLDepn!AM22*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7056811063142536},{"$f":"RFM_RealSLDepn!AN22*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AO22*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP22*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ22*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR22*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS22*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT22*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU22*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV22*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW22*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX22*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY22*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ22*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA22*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB22*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K23*(RFM_NomSLDepn!K15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.2339258020702708},{"$f":"RFM_RealSLDepn!L23*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4784804269326122},{"$f":"RFM_RealSLDepn!M23*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5522728075635088},{"$f":"RFM_RealSLDepn!N23*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5327469711188684},{"$f":"RFM_RealSLDepn!O23*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7047557174290242},{"$f":"RFM_RealSLDepn!P23*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7923860540146892},{"$f":"RFM_RealSLDepn!Q23*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.9496568127797795},{"$f":"RFM_RealSLDepn!R23*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0852743608176763},{"$f":"RFM_RealSLDepn!S23*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.2549576357072869},{"$f":"RFM_RealSLDepn!T23*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4495182993079672},{"$f":"RFM_RealSLDepn!U23*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5330757883482011},{"$f":"RFM_RealSLDepn!V23*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5973543902949592},{"$f":"RFM_RealSLDepn!W23*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.712324025840819},{"$f":"RFM_RealSLDepn!X23*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.8354125332886726},{"$f":"RFM_RealSLDepn!Y23*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9884325055143064},{"$f":"RFM_RealSLDepn!Z23*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0953984741806098},{"$f":"RFM_RealSLDepn!AA23*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.2863029300316784},{"$f":"RFM_RealSLDepn!AB23*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5105449122370738},{"$f":"RFM_RealSLDepn!AC23*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.6651924086076688},{"$f":"RFM_RealSLDepn!AD23*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.9346477236710795},{"$f":"RFM_RealSLDepn!AE23*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1180159710757973},{"$f":"RFM_RealSLDepn!AF23*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.3426963082210026},{"$f":"RFM_RealSLDepn!AG23*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5663334585138173},{"$f":"RFM_RealSLDepn!AH23*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.7676171589455807},{"$f":"RFM_RealSLDepn!AI23*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.9789623996273846},{"$f":"RFM_RealSLDepn!AJ23*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.1106071672680198},{"$f":"RFM_RealSLDepn!AK23*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.4206512023896938},{"$f":"RFM_RealSLDepn!AL23*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7475730693938321},{"$f":"RFM_RealSLDepn!AM23*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.8129298896539439},{"$f":"RFM_RealSLDepn!AN23*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":8.9282526429390394},{"$f":"RFM_RealSLDepn!AO23*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AP23*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ23*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR23*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS23*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT23*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU23*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV23*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW23*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX23*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY23*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ23*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA23*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB23*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L24*(RFM_NomSLDepn!L15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4558537722224765},{"$f":"RFM_RealSLDepn!M24*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5292733311465447},{"$f":"RFM_RealSLDepn!N24*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5098461452076641},{"$f":"RFM_RealSLDepn!O24*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.6809858506515312},{"$f":"RFM_RealSLDepn!P24*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7681734519388277},{"$f":"RFM_RealSLDepn!Q24*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.9246496306644074},{"$f":"RFM_RealSLDepn!R24*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0595819973149663},{"$f":"RFM_RealSLDepn!S24*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.2284079803321113},{"$f":"RFM_RealSLDepn!T24*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4219856638735298},{"$f":"RFM_RealSLDepn!U24*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5051209948885562},{"$f":"RFM_RealSLDepn!V24*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5690748416521165},{"$f":"RFM_RealSLDepn!W24*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6834636153882432},{"$f":"RFM_RealSLDepn!X24*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.8059302419990022},{"$f":"RFM_RealSLDepn!Y24*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9581771104605821},{"$f":"RFM_RealSLDepn!Z24*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0646026542934539},{"$f":"RFM_RealSLDepn!AA24*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.2545426023665751},{"$f":"RFM_RealSLDepn!AB24*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.4776516454008242},{"$f":"RFM_RealSLDepn!AC24*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.6315178152569345},{"$f":"RFM_RealSLDepn!AD24*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8996117595444284},{"$f":"RFM_RealSLDepn!AE24*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0820535744043305},{"$f":"RFM_RealSLDepn!AF24*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.305598757674983},{"$f":"RFM_RealSLDepn!AG24*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5281060245927138},{"$f":"RFM_RealSLDepn!AH24*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.7283727781241263},{"$f":"RFM_RealSLDepn!AI24*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.9386502379227588},{"$f":"RFM_RealSLDepn!AJ24*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0696298958793413},{"$f":"RFM_RealSLDepn!AK24*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3781074935805329},{"$f":"RFM_RealSLDepn!AL24*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7033776511884664},{"$f":"RFM_RealSLDepn!AM24*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.7684042687762407},{"$f":"RFM_RealSLDepn!AN24*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":8.8831443761926501},{"$f":"RFM_RealSLDepn!AO24*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.0765655063093398},{"$f":"RFM_RealSLDepn!AP24*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AQ24*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR24*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS24*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT24*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU24*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV24*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW24*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX24*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY24*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ24*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA24*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB24*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M25*(RFM_NomSLDepn!M15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5816416588233064},{"$f":"RFM_RealSLDepn!N25*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.5619898520314335},{"$f":"RFM_RealSLDepn!O25*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7351083076009646},{"$f":"RFM_RealSLDepn!P25*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8233039886705447},{"$f":"RFM_RealSLDepn!Q25*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.9815893750111204},{"$f":"RFM_RealSLDepn!R25*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.1180818555859968},{"$f":"RFM_RealSLDepn!S25*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.2888598370259787},{"$f":"RFM_RealSLDepn!T25*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4846757029029352},{"$f":"RFM_RealSLDepn!U25*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5687722605734979},{"$f":"RFM_RealSLDepn!V25*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6334655539896747},{"$f":"RFM_RealSLDepn!W25*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7491769126853729},{"$f":"RFM_RealSLDepn!X25*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.873059521941232},{"$f":"RFM_RealSLDepn!Y25*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0270666979206906},{"$f":"RFM_RealSLDepn!Z25*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.1347227543203999},{"$f":"RFM_RealSLDepn!AA25*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.3268588245332911},{"$f":"RFM_RealSLDepn!AB25*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5525474971502655},{"$f":"RFM_RealSLDepn!AC25*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.7081926971978136},{"$f":"RFM_RealSLDepn!AD25*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.979386395131451},{"$f":"RFM_RealSLDepn!AE25*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1639376372755983},{"$f":"RFM_RealSLDepn!AF25*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.390067492866109},{"$f":"RFM_RealSLDepn!AG25*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6151474315155889},{"$f":"RFM_RealSLDepn!AH25*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.8177297076937737},{"$f":"RFM_RealSLDepn!AI25*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.030438435846655},{"$f":"RFM_RealSLDepn!AJ25*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.1629325057508861},{"$f":"RFM_RealSLDepn!AK25*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.4749767806508842},{"$f":"RFM_RealSLDepn!AL25*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.8040077742586984},{"$f":"RFM_RealSLDepn!AM25*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.8697862420812861},{"$f":"RFM_RealSLDepn!AN25*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":8.9858529966447076},{"$f":"RFM_RealSLDepn!AO25*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.1815104989961895},{"$f":"RFM_RealSLDepn!AP25*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.5833633642481661},{"$f":"RFM_RealSLDepn!AQ25*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AR25*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS25*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT25*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU25*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV25*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW25*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX25*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY25*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ25*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA25*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB25*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N26*(RFM_NomSLDepn!N15/RFM_NomSLDepn!I15)*Outcomes!I15","v":4.4720782714124354},{"$f":"RFM_RealSLDepn!O26*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.6417847610461722},{"$f":"RFM_RealSLDepn!P26*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.7282422065330474},{"$f":"RFM_RealSLDepn!Q26*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8834079696968136},{"$f":"RFM_RealSLDepn!R26*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.0172103402387549},{"$f":"RFM_RealSLDepn!S26*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.1846224838000419},{"$f":"RFM_RealSLDepn!T26*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.376579043851617},{"$f":"RFM_RealSLDepn!U26*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.459018154953899},{"$f":"RFM_RealSLDepn!V26*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5224364178559462},{"$f":"RFM_RealSLDepn!W26*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6358672385641961},{"$f":"RFM_RealSLDepn!X26*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.7573082638686053},{"$f":"RFM_RealSLDepn!Y26*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9082801352840217},{"$f":"RFM_RealSLDepn!Z26*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.0138144144531678},{"$f":"RFM_RealSLDepn!AA26*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.2021637033870354},{"$f":"RFM_RealSLDepn!AB26*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.4234043114661716},{"$f":"RFM_RealSLDepn!AC26*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5759819233765384},{"$f":"RFM_RealSLDepn!AD26*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.8418307049850666},{"$f":"RFM_RealSLDepn!AE26*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.0227446541003857},{"$f":"RFM_RealSLDepn!AF26*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.2444177499433415},{"$f":"RFM_RealSLDepn!AG26*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.465061621502362},{"$f":"RFM_RealSLDepn!AH26*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.6636512336792313},{"$f":"RFM_RealSLDepn!AI26*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.8721677170924318},{"$f":"RFM_RealSLDepn!AJ26*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.0020504810459414},{"$f":"RFM_RealSLDepn!AK26*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.3079447216649847},{"$f":"RFM_RealSLDepn!AL26*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6304908922750574},{"$f":"RFM_RealSLDepn!AM26*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6949729420422646},{"$f":"RFM_RealSLDepn!AN26*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":8.8087521541738578},{"$f":"RFM_RealSLDepn!AO26*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.000553471863169},{"$f":"RFM_RealSLDepn!AP26*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.3944862786619261},{"$f":"RFM_RealSLDepn!AQ26*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.5496129432005787},{"$f":"RFM_RealSLDepn!AR26*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":0},{"$f":"RFM_RealSLDepn!AS26*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT26*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU26*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV26*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW26*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX26*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY26*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ26*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA26*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB26*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O27*(RFM_NomSLDepn!O15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.5941248812575921},{"$f":"RFM_RealSLDepn!P27*(RFM_NomSLDepn!P15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.679694618315307},{"$f":"RFM_RealSLDepn!Q27*(RFM_NomSLDepn!Q15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.8332672051470409},{"$f":"RFM_RealSLDepn!R27*(RFM_NomSLDepn!R15/RFM_NomSLDepn!N15)*Outcomes!N15","v":4.9656957496234186},{"$f":"RFM_RealSLDepn!S27*(RFM_NomSLDepn!S15/RFM_NomSLDepn!N15)*Outcomes!N15","v":5.1313889762059954},{"$f":"RFM_RealSLDepn!T27*(RFM_NomSLDepn!T15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.3213746076067094},{"$f":"RFM_RealSLDepn!U27*(RFM_NomSLDepn!U15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.4029672688352317},{"$f":"RFM_RealSLDepn!V27*(RFM_NomSLDepn!V15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.465734379876106},{"$f":"RFM_RealSLDepn!W27*(RFM_NomSLDepn!W15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.5780005409636342},{"$f":"RFM_RealSLDepn!X27*(RFM_NomSLDepn!X15/RFM_NomSLDepn!S15)*Outcomes!S15","v":5.6981946612594401},{"$f":"RFM_RealSLDepn!Y27*(RFM_NomSLDepn!Y15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.8476164174468757},{"$f":"RFM_RealSLDepn!Z27*(RFM_NomSLDepn!Z15/RFM_NomSLDepn!X15)*Outcomes!X15","v":5.9520671153390552},{"$f":"RFM_RealSLDepn!AA27*(RFM_NomSLDepn!AA15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.138482513553952},{"$f":"RFM_RealSLDepn!AB27*(RFM_NomSLDepn!AB15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.3574515167810297},{"$f":"RFM_RealSLDepn!AC27*(RFM_NomSLDepn!AC15/RFM_NomSLDepn!X15)*Outcomes!X15","v":6.5084625264001614},{"$f":"RFM_RealSLDepn!AD27*(RFM_NomSLDepn!AD15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.7715816853256747},{"$f":"RFM_RealSLDepn!AE27*(RFM_NomSLDepn!AE15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":6.9506380866418649},{"$f":"RFM_RealSLDepn!AF27*(RFM_NomSLDepn!AF15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.1700351370315927},{"$f":"RFM_RealSLDepn!AG27*(RFM_NomSLDepn!AG15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.3884135307763827},{"$f":"RFM_RealSLDepn!AH27*(RFM_NomSLDepn!AH15/RFM_NomSLDepn!AC15)*Outcomes!AC15","v":7.5849641089327511},{"$f":"RFM_RealSLDepn!AI27*(RFM_NomSLDepn!AI15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.7913396334163609},{"$f":"RFM_RealSLDepn!AJ27*(RFM_NomSLDepn!AJ15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":7.9198888161645158},{"$f":"RFM_RealSLDepn!AK27*(RFM_NomSLDepn!AK15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.2226422642896306},{"$f":"RFM_RealSLDepn!AL27*(RFM_NomSLDepn!AL15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.5418766674419491},{"$f":"RFM_RealSLDepn!AM27*(RFM_NomSLDepn!AM15/RFM_NomSLDepn!AH15)*Outcomes!AH15","v":8.6056966428350474},{"$f":"RFM_RealSLDepn!AN27*(RFM_NomSLDepn!AN15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":8.7183076182103498},{"$f":"RFM_RealSLDepn!AO27*(RFM_NomSLDepn!AO15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":8.9081396012116159},{"$f":"RFM_RealSLDepn!AP27*(RFM_NomSLDepn!AP15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.2980276728097309},{"$f":"RFM_RealSLDepn!AQ27*(RFM_NomSLDepn!AQ15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.4515615624644713},{"$f":"RFM_RealSLDepn!AR27*(RFM_NomSLDepn!AR15/RFM_NomSLDepn!AM15)*Outcomes!AM15","v":9.6519761655380805},{"$f":"RFM_RealSLDepn!AS27*(RFM_NomSLDepn!AS15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AT27*(RFM_NomSLDepn!AT15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AU27*(RFM_NomSLDepn!AU15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AV27*(RFM_NomSLDepn!AV15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AW27*(RFM_NomSLDepn!AW15/RFM_NomSLDepn!AR15)*Outcomes!AR15","v":0},{"$f":"RFM_RealSLDepn!AX27*(RFM_NomSLDepn!AX15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AY27*(RFM_NomSLDepn!AY15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!AZ27*(RFM_NomSLDepn!AZ15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BA27*(RFM_NomSLDepn!BA15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0},{"$f":"RFM_RealSLDepn!BB27*(RFM_NomSLDepn!BB15/RFM_NomSLDepn!AW15)*Outcomes!AW15","v":0}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":35.042131311970579},40.423056243525949,44.969042174244493,49.632852912989456,54.449897243891925,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581606,85.478681128884318,93.316552213251867,95.054657520009357,98.174046889695944,100.86395530632831,104.22954092478949,108.08855750587972,109.74587985312625,111.02081480724908,113.30118187468457,115.74258283617499,{"$f":"SUM(Y17:Y27)","v":118.77765991253946},120.89927812177237,124.68577559201802,129.13350675972845,132.2008649896689,137.54538072809578,141.18240115187783,145.63882687762393,150.0745614971307,154.06692625932948,79.110989969507969,72.43143783926358,66.758835009166702,60.710335220404609,52.457471091703034,44.324309788160605,36.166769078380312,28.275877315719825,19.001174505665048,9.6519761655380805,0,0,0,0,0,0,0,0,0,0]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E28-'OLD-RFM_SLDepn'!E28","v":0},{"$f":"F28-'OLD-RFM_SLDepn'!F28","v":0},{"$f":"G28-'OLD-RFM_SLDepn'!G28","v":0},{"$f":"H28-'OLD-RFM_SLDepn'!H28","v":0},{"$f":"I28-'OLD-RFM_SLDepn'!I28","v":0},{"$f":"J28-'OLD-RFM_SLDepn'!J28","v":0},{"$f":"K28-'OLD-RFM_SLDepn'!K28","v":0},{"$f":"L28-'OLD-RFM_SLDepn'!L28","v":0},{"$f":"M28-'OLD-RFM_SLDepn'!M28","v":0},{"$f":"N28-'OLD-RFM_SLDepn'!N28","v":0},{"$f":"O28-'OLD-RFM_SLDepn'!O28","v":0},{"$f":"P28-'OLD-RFM_SLDepn'!P28","v":0},{"$f":"Q28-'OLD-RFM_SLDepn'!Q28","v":0},{"$f":"R28-'OLD-RFM_SLDepn'!R28","v":0},{"$f":"S28-'OLD-RFM_SLDepn'!S28","v":0},{"$f":"T28-'OLD-RFM_SLDepn'!T28","v":0},{"$f":"U28-'OLD-RFM_SLDepn'!U28","v":0},{"$f":"V28-'OLD-RFM_SLDepn'!V28","v":0},{"$f":"W28-'OLD-RFM_SLDepn'!W28","v":0},{"$f":"X28-'OLD-RFM_SLDepn'!X28","v":0},{"$f":"Y28-'OLD-RFM_SLDepn'!Y28","v":0},{"$f":"Z28-'OLD-RFM_SLDepn'!Z28","v":0},{"$f":"AA28-'OLD-RFM_SLDepn'!AA28","v":0},{"$f":"AB28-'OLD-RFM_SLDepn'!AB28","v":0},{"$f":"AC28-'OLD-RFM_SLDepn'!AC28","v":0},{"$f":"AD28-'OLD-RFM_SLDepn'!AD28","v":0},{"$f":"AE28-'OLD-RFM_SLDepn'!AE28","v":0},{"$f":"AF28-'OLD-RFM_SLDepn'!AF28","v":0},{"$f":"AG28-'OLD-RFM_SLDepn'!AG28","v":0},{"$f":"AH28-'OLD-RFM_SLDepn'!AH28","v":0},{"$f":"AI28-'OLD-RFM_SLDepn'!AI28","v":0},{"$f":"AJ28-'OLD-RFM_SLDepn'!AJ28","v":0},{"$f":"AK28-'OLD-RFM_SLDepn'!AK28","v":0},{"$f":"AL28-'OLD-RFM_SLDepn'!AL28","v":0},{"$f":"AM28-'OLD-RFM_SLDepn'!AM28","v":0},{"$f":"AN28-'OLD-RFM_SLDepn'!AN28","v":0},{"$f":"AO28-'OLD-RFM_SLDepn'!AO28","v":0},{"$f":"AP28-'OLD-RFM_SLDepn'!AP28","v":0},{"$f":"AQ28-'OLD-RFM_SLDepn'!AQ28","v":0},{"$f":"AR28-'OLD-RFM_SLDepn'!AR28","v":0},{"$f":"AS28-'OLD-RFM_SLDepn'!AS28","v":0},{"$f":"AT28-'OLD-RFM_SLDepn'!AT28","v":0},{"$f":"AU28-'OLD-RFM_SLDepn'!AU28","v":0},{"$f":"AV28-'OLD-RFM_SLDepn'!AV28","v":0},{"$f":"AW28-'OLD-RFM_SLDepn'!AW28","v":0},{"$f":"AX28-'OLD-RFM_SLDepn'!AX28","v":0},{"$f":"AY28-'OLD-RFM_SLDepn'!AY28","v":0},{"$f":"AZ28-'OLD-RFM_SLDepn'!AZ28","v":0},{"$f":"BA28-'OLD-RFM_SLDepn'!BA28","v":0},{"$f":"BB28-'OLD-RFM_SLDepn'!BB28","v":0}]
[]
["Approach B"]
[{"$f":"Inputs!A88","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,{"$f":"IFERROR(X33*(1+Y32),\"NA\")","v":1.7178476340957065},1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,2.387626796544394,2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E35*RFM_NomSLDepn!E33","v":35.575779393646769},{"$f":"RFM_RealSLDepn!F35*RFM_NomSLDepn!F33","v":36.00624772071135},{"$f":"RFM_RealSLDepn!G35*RFM_NomSLDepn!G33","v":37.785149938790852},{"$f":"RFM_RealSLDepn!H35*RFM_NomSLDepn!H33","v":38.495388625345065},{"$f":"RFM_RealSLDepn!I35*RFM_NomSLDepn!I33","v":39.233109561077782},{"$f":"RFM_RealSLDepn!J35*(RFM_NomSLDepn!J33/RFM_NomSLDepn!I33)*Outcomes!I48","v":39.615031744913431},{"$f":"RFM_RealSLDepn!K35*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":41.367737491027754},{"$f":"RFM_RealSLDepn!L35*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":42.762592711794497},{"$f":"RFM_RealSLDepn!M35*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":45.232591079186868},{"$f":"RFM_RealSLDepn!N35*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":45.977893114619263},{"$f":"RFM_RealSLDepn!O35*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":44.845348661240031},{"$f":"RFM_RealSLDepn!P35*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":46.547140587904238},{"$f":"RFM_RealSLDepn!Q35*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":47.414123241585422},{"$f":"RFM_RealSLDepn!R35*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":48.970102883947256},{"$f":"RFM_RealSLDepn!S35*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":50.311853540909397},{"$f":"RFM_RealSLDepn!T35*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":54.55543807234627},{"$f":"RFM_RealSLDepn!U35*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":56.575310156995897},{"$f":"RFM_RealSLDepn!V35*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":57.442779646728816},{"$f":"RFM_RealSLDepn!W35*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":58.110101351485305},{"$f":"RFM_RealSLDepn!X35*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":59.303682587916775},{"$f":"RFM_RealSLDepn!Y35*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":59.530025571817283},{"$f":"RFM_RealSLDepn!Z35*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":61.091060512813456},{"$f":"RFM_RealSLDepn!AA35*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":62.182275026559346},{"$f":"RFM_RealSLDepn!AB35*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":64.129788946741996},{"$f":"RFM_RealSLDepn!AC35*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":66.417396011163035},{"$f":"RFM_RealSLDepn!AD35*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":68.498904283468235},{"$f":"RFM_RealSLDepn!AE35*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":71.2681257408059},{"$f":"RFM_RealSLDepn!AF35*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":73.152621079812448},{"$f":"RFM_RealSLDepn!AG35*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":75.461685239552423},{"$f":"RFM_RealSLDepn!AH35*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":77.760028455023814},{"$f":"RFM_RealSLDepn!AI35*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0.56834676793472938},{"$f":"RFM_RealSLDepn!AJ35*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0.58381063310753323},{"$f":"RFM_RealSLDepn!AK35*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0.59344291501240376},{"$f":"RFM_RealSLDepn!AL35*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0.61612844671061684},{"$f":"RFM_RealSLDepn!AM35*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0.64004890811814241},{"$f":"RFM_RealSLDepn!AN35*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-6.8064552524624918E-4},{"$f":"RFM_RealSLDepn!AO35*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-6.8955220179597757E-4},{"$f":"RFM_RealSLDepn!AP35*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.0456647607742228E-4},{"$f":"RFM_RealSLDepn!AQ35*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.3540367407476219E-4},{"$f":"RFM_RealSLDepn!AR35*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-7.4754704367101157E-4},{"$f":"RFM_RealSLDepn!AS35*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.1863300737412802E-5},{"$f":"RFM_RealSLDepn!AT35*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.2145952462541207E-5},{"$f":"RFM_RealSLDepn!AU35*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.2469701881951736E-5},{"$f":"RFM_RealSLDepn!AV35*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.280322491095232E-5},{"$f":"RFM_RealSLDepn!AW35*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.3252781750704773E-5},{"$f":"RFM_RealSLDepn!AX35*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"RFM_RealSLDepn!AY35*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"RFM_RealSLDepn!AZ35*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"RFM_RealSLDepn!BA35*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":0},{"$f":"RFM_RealSLDepn!BB35*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F36*RFM_NomSLDepn!F33","v":3.5199135649547952},{"$f":"RFM_RealSLDepn!G36*RFM_NomSLDepn!G33","v":3.6938162192028927},{"$f":"RFM_RealSLDepn!H36*RFM_NomSLDepn!H33","v":3.7632480246648048},{"$f":"RFM_RealSLDepn!I36*RFM_NomSLDepn!I33","v":3.8353664511384151},{"$f":"RFM_RealSLDepn!J36*(RFM_NomSLDepn!J33/RFM_NomSLDepn!I33)*Outcomes!I48","v":3.9431916700090492},{"$f":"RFM_RealSLDepn!K36*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.1176520804552013},{"$f":"RFM_RealSLDepn!L36*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.2564928498584047},{"$f":"RFM_RealSLDepn!M36*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5023509637671006},{"$f":"RFM_RealSLDepn!N36*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5765366616779746},{"$f":"RFM_RealSLDepn!O36*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4632833507814968},{"$f":"RFM_RealSLDepn!P36*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6326560906424668},{"$f":"RFM_RealSLDepn!Q36*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7189435063747496},{"$f":"RFM_RealSLDepn!R36*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8738041159859957},{"$f":"RFM_RealSLDepn!S36*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0073433468515436},{"$f":"RFM_RealSLDepn!T36*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4259675347388159},{"$f":"RFM_RealSLDepn!U36*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6268597050317259},{"$f":"RFM_RealSLDepn!V36*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7131363706580824},{"$f":"RFM_RealSLDepn!W36*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7795067643928686},{"$f":"RFM_RealSLDepn!X36*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8982178089336932},{"$f":"RFM_RealSLDepn!Y36*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9239716573911796},{"$f":"RFM_RealSLDepn!Z36*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.0793138844073997},{"$f":"RFM_RealSLDepn!AA36*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1879031851757311},{"$f":"RFM_RealSLDepn!AB36*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.3817048366065459},{"$f":"RFM_RealSLDepn!AC36*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6093499498532919},{"$f":"RFM_RealSLDepn!AD36*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8105635435462979},{"$f":"RFM_RealSLDepn!AE36*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0858958119764903},{"$f":"RFM_RealSLDepn!AF36*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2732634113282746},{"$f":"RFM_RealSLDepn!AG36*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5028441374805572},{"$f":"RFM_RealSLDepn!AH36*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.731358924360503},{"$f":"RFM_RealSLDepn!AI36*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2416637341901282},{"$f":"RFM_RealSLDepn!AJ36*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AK36*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AL36*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AM36*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AN36*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":1.0826665150733411E-3},{"$f":"RFM_RealSLDepn!AO36*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":1.0968338901655248E-3},{"$f":"RFM_RealSLDepn!AP36*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":1.1207162950439909E-3},{"$f":"RFM_RealSLDepn!AQ36*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":1.1697673803035726E-3},{"$f":"RFM_RealSLDepn!AR36*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":1.189083190302122E-3},{"$f":"RFM_RealSLDepn!AS36*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.8870319410378566E-5},{"$f":"RFM_RealSLDepn!AT36*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.9319918426126918E-5},{"$f":"RFM_RealSLDepn!AU36*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.9834889351034416E-5},{"$f":"RFM_RealSLDepn!AV36*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":2.0365406635158379E-5},{"$f":"RFM_RealSLDepn!AW36*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":2.1080492710022499E-5},{"$f":"RFM_RealSLDepn!AX36*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":1.0404167286241816E-7},{"$f":"RFM_RealSLDepn!AY36*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":1.0735302490145762E-7},{"$f":"RFM_RealSLDepn!AZ36*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":1.0723439192077773E-7},{"$f":"RFM_RealSLDepn!BA36*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":1.1071140162425869E-7},{"$f":"RFM_RealSLDepn!BB36*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":1.1325510987683371E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G37*RFM_NomSLDepn!G33","v":3.8999141657099399},{"$f":"RFM_RealSLDepn!H37*RFM_NomSLDepn!H33","v":3.9732199463993103},{"$f":"RFM_RealSLDepn!I37*RFM_NomSLDepn!I33","v":4.049362249189306},{"$f":"RFM_RealSLDepn!J37*(RFM_NomSLDepn!J33/RFM_NomSLDepn!I33)*Outcomes!I48","v":3.9933138818524885},{"$f":"RFM_RealSLDepn!K37*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.1699918719606153},{"$f":"RFM_RealSLDepn!L37*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.3105974570357173},{"$f":"RFM_RealSLDepn!M37*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5595806922928075},{"$f":"RFM_RealSLDepn!N37*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.6347093703014348},{"$f":"RFM_RealSLDepn!O37*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.5195355710176921},{"$f":"RFM_RealSLDepn!P37*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6910429709295398},{"$f":"RFM_RealSLDepn!Q37*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7784178951912866},{"$f":"RFM_RealSLDepn!R37*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.9352302637282213},{"$f":"RFM_RealSLDepn!S37*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0704525332078205},{"$f":"RFM_RealSLDepn!T37*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4910261119781056},{"$f":"RFM_RealSLDepn!U37*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6943270248029405},{"$f":"RFM_RealSLDepn!V37*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7816381671523285},{"$f":"RFM_RealSLDepn!W37*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8488043569105042},{"$f":"RFM_RealSLDepn!X37*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.9689387737090822},{"$f":"RFM_RealSLDepn!Y37*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9977356944194327},{"$f":"RFM_RealSLDepn!Z37*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1550122098570652},{"$f":"RFM_RealSLDepn!AA37*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.2649536415378995},{"$f":"RFM_RealSLDepn!AB37*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.461168469975469},{"$f":"RFM_RealSLDepn!AC37*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6916481718283034},{"$f":"RFM_RealSLDepn!AD37*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8910844562460127},{"$f":"RFM_RealSLDepn!AE37*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1696719627204475},{"$f":"RFM_RealSLDepn!AF37*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3592547987429855},{"$f":"RFM_RealSLDepn!AG37*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5915498450084042},{"$f":"RFM_RealSLDepn!AH37*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.8227663494609567},{"$f":"RFM_RealSLDepn!AI37*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.1961632883934499},{"$f":"RFM_RealSLDepn!AJ37*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4191686280500235},{"$f":"RFM_RealSLDepn!AK37*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AL37*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AM37*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AN37*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.7064714968052626E-2},{"$f":"RFM_RealSLDepn!AO37*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.7288017540384629E-2},{"$f":"RFM_RealSLDepn!AP37*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.7664445947773812E-2},{"$f":"RFM_RealSLDepn!AQ37*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.8437576710732442E-2},{"$f":"RFM_RealSLDepn!AR37*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.8742027608043117E-2},{"$f":"RFM_RealSLDepn!AS37*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-2.9742918766856373E-4},{"$f":"RFM_RealSLDepn!AT37*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.0451565330396105E-4},{"$f":"RFM_RealSLDepn!AU37*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.1263249438848048E-4},{"$f":"RFM_RealSLDepn!AV37*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.2099437324328877E-4},{"$f":"RFM_RealSLDepn!AW37*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-3.3226537855774883E-4},{"$f":"RFM_RealSLDepn!AX37*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.6398784551642107E-6},{"$f":"RFM_RealSLDepn!AY37*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.6920711460051745E-6},{"$f":"RFM_RealSLDepn!AZ37*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.6902012830576021E-6},{"$f":"RFM_RealSLDepn!BA37*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.7450050279827284E-6},{"$f":"RFM_RealSLDepn!BB37*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.7850983121914253E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H38*RFM_NomSLDepn!H33","v":3.8006599761479363},{"$f":"RFM_RealSLDepn!I38*RFM_NomSLDepn!I33","v":3.8734953606999367},{"$f":"RFM_RealSLDepn!J38*(RFM_NomSLDepn!J33/RFM_NomSLDepn!I33)*Outcomes!I48","v":3.9478184462577142},{"$f":"RFM_RealSLDepn!K38*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.1224835612556454},{"$f":"RFM_RealSLDepn!L38*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.261487240613012},{"$f":"RFM_RealSLDepn!M38*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5076338341537348},{"$f":"RFM_RealSLDepn!N38*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5819065784609831},{"$f":"RFM_RealSLDepn!O38*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4676108476346847},{"$f":"RFM_RealSLDepn!P38*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6371478074075796},{"$f":"RFM_RealSLDepn!Q38*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7235188854330001},{"$f":"RFM_RealSLDepn!R38*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8785296443285535},{"$f":"RFM_RealSLDepn!S38*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0121983517601008},{"$f":"RFM_RealSLDepn!T38*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4250169174089651},{"$f":"RFM_RealSLDepn!U38*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6258738918446767},{"$f":"RFM_RealSLDepn!V38*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7121354419929231},{"$f":"RFM_RealSLDepn!W38*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7784942077837389},{"$f":"RFM_RealSLDepn!X38*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8971844544160872},{"$f":"RFM_RealSLDepn!Y38*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9279210060943344},{"$f":"RFM_RealSLDepn!Z38*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.0833667954937471},{"$f":"RFM_RealSLDepn!AA38*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1920284897573499},{"$f":"RFM_RealSLDepn!AB38*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.3859593434100894},{"$f":"RFM_RealSLDepn!AC38*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6137562213823902},{"$f":"RFM_RealSLDepn!AD38*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8076963382600333},{"$f":"RFM_RealSLDepn!AE38*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0829126935017692},{"$f":"RFM_RealSLDepn!AF38*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2702014122487553},{"$f":"RFM_RealSLDepn!AG38*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4996854863299651},{"$f":"RFM_RealSLDepn!AH38*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.728104069892705},{"$f":"RFM_RealSLDepn!AI38*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.049912093105057},{"$f":"RFM_RealSLDepn!AJ38*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2689381565646016},{"$f":"RFM_RealSLDepn!AK38*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4053672293857193},{"$f":"RFM_RealSLDepn!AL38*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AM38*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AN38*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":3.310543963162044E-3},{"$f":"RFM_RealSLDepn!AO38*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":3.3538645216463934E-3},{"$f":"RFM_RealSLDepn!AP38*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":3.42689139575346E-3},{"$f":"RFM_RealSLDepn!AQ38*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":3.5768782771540132E-3},{"$f":"RFM_RealSLDepn!AR38*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":3.6359415596089522E-3},{"$f":"RFM_RealSLDepn!AS38*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":5.7701075203878805E-5},{"$f":"RFM_RealSLDepn!AT38*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":5.9075845076879351E-5},{"$f":"RFM_RealSLDepn!AU38*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":6.0650507138484721E-5},{"$f":"RFM_RealSLDepn!AV38*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":6.2272706373297775E-5},{"$f":"RFM_RealSLDepn!AW38*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":6.445927431026061E-5},{"$f":"RFM_RealSLDepn!AX38*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":3.1813538815193348E-7},{"$f":"RFM_RealSLDepn!AY38*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":3.2826073732466908E-7},{"$f":"RFM_RealSLDepn!AZ38*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":3.2789798508974368E-7},{"$f":"RFM_RealSLDepn!BA38*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":3.385298771113927E-7},{"$f":"RFM_RealSLDepn!BB38*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":3.4630794901291197E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I39*RFM_NomSLDepn!I33","v":3.8755891961536517},{"$f":"RFM_RealSLDepn!J39*(RFM_NomSLDepn!J33/RFM_NomSLDepn!I33)*Outcomes!I48","v":3.9484289224675564},{"$f":"RFM_RealSLDepn!K39*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.1231210470402306},{"$f":"RFM_RealSLDepn!L39*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.2621462214183232},{"$f":"RFM_RealSLDepn!M39*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5083308781682678},{"$f":"RFM_RealSLDepn!N39*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5826151077411268},{"$f":"RFM_RealSLDepn!O39*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4679037203199083},{"$f":"RFM_RealSLDepn!P39*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.637451794029614},{"$f":"RFM_RealSLDepn!Q39*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7238285340812078},{"$f":"RFM_RealSLDepn!R39*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8788494546534915},{"$f":"RFM_RealSLDepn!S39*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0125269246909632},{"$f":"RFM_RealSLDepn!T39*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4227570081757497},{"$f":"RFM_RealSLDepn!U39*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6235303112537514},{"$f":"RFM_RealSLDepn!V39*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7097559272700646},{"$f":"RFM_RealSLDepn!W39*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7760870498682779},{"$f":"RFM_RealSLDepn!X39*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.894727853487205},{"$f":"RFM_RealSLDepn!Y39*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9274100481388929},{"$f":"RFM_RealSLDepn!Z39*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.082842438867397},{"$f":"RFM_RealSLDepn!AA39*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1914947670215197},{"$f":"RFM_RealSLDepn!AB39*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.3854089047780143},{"$f":"RFM_RealSLDepn!AC39*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.61318614776751},{"$f":"RFM_RealSLDepn!AD39*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8046405539924146},{"$f":"RFM_RealSLDepn!AE39*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0797333723184668},{"$f":"RFM_RealSLDepn!AF39*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2669380224037754},{"$f":"RFM_RealSLDepn!AG39*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4963190875097911},{"$f":"RFM_RealSLDepn!AH39*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.7246351403661961},{"$f":"RFM_RealSLDepn!AI39*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0227740333501103},{"$f":"RFM_RealSLDepn!AJ39*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2410617108087507},{"$f":"RFM_RealSLDepn!AK39*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.3770308506159772},{"$f":"RFM_RealSLDepn!AL39*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.6972594591158998},{"$f":"RFM_RealSLDepn!AM39*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":0},{"$f":"RFM_RealSLDepn!AN39*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":2.4317426742773453E-2},{"$f":"RFM_RealSLDepn!AO39*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":2.4635635629023375E-2},{"$f":"RFM_RealSLDepn!AP39*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":2.5172050695886336E-2},{"$f":"RFM_RealSLDepn!AQ39*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":2.6273771452783135E-2},{"$f":"RFM_RealSLDepn!AR39*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":2.6707617690823693E-2},{"$f":"RFM_RealSLDepn!AS39*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.2384021624934897E-4},{"$f":"RFM_RealSLDepn!AT39*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.3393851611996331E-4},{"$f":"RFM_RealSLDepn!AU39*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.4550511355947856E-4},{"$f":"RFM_RealSLDepn!AV39*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.5742089280714982E-4},{"$f":"RFM_RealSLDepn!AW39*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.7348221270407815E-4},{"$f":"RFM_RealSLDepn!AX39*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.3368467785816477E-6},{"$f":"RFM_RealSLDepn!AY39*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.4112219989360128E-6},{"$f":"RFM_RealSLDepn!AZ39*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.4085574214536612E-6},{"$f":"RFM_RealSLDepn!BA39*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.4866534256905527E-6},{"$f":"RFM_RealSLDepn!BB39*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.5437868441770293E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J40*(RFM_NomSLDepn!J33/RFM_NomSLDepn!I33)*Outcomes!I48","v":3.9481014303505417},{"$f":"RFM_RealSLDepn!K40*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.1227790655415344},{"$f":"RFM_RealSLDepn!L40*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.2617927088399066},{"$f":"RFM_RealSLDepn!M40*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5079569464469476},{"$f":"RFM_RealSLDepn!N40*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5822350147085409},{"$f":"RFM_RealSLDepn!O40*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4671670283570348},{"$f":"RFM_RealSLDepn!P40*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6366871460696899},{"$f":"RFM_RealSLDepn!Q40*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7230496438604481},{"$f":"RFM_RealSLDepn!R40*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8780450037507181},{"$f":"RFM_RealSLDepn!S40*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0117004323289374},{"$f":"RFM_RealSLDepn!T40*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4195092731044383},{"$f":"RFM_RealSLDepn!U40*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6201623313518478},{"$f":"RFM_RealSLDepn!V40*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.706336306116901},{"$f":"RFM_RealSLDepn!W40*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7726277024443524},{"$f":"RFM_RealSLDepn!X40*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8911974510817968},{"$f":"RFM_RealSLDepn!Y40*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9255563762451438},{"$f":"RFM_RealSLDepn!Z40*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.0809401587869809},{"$f":"RFM_RealSLDepn!AA40*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1895585082277611},{"$f":"RFM_RealSLDepn!AB40*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.3834120034466135},{"$f":"RFM_RealSLDepn!AC40*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6111180139298487},{"$f":"RFM_RealSLDepn!AD40*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8005379693800263},{"$f":"RFM_RealSLDepn!AE40*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0754649315444658},{"$f":"RFM_RealSLDepn!AF40*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2625567141078653},{"$f":"RFM_RealSLDepn!AG40*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.4917994831171777},{"$f":"RFM_RealSLDepn!AH40*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.7199778819832252},{"$f":"RFM_RealSLDepn!AI40*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0038307262864592},{"$f":"RFM_RealSLDepn!AJ40*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2216029847036154},{"$f":"RFM_RealSLDepn!AK40*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.3572510753131652},{"$f":"RFM_RealSLDepn!AL40*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.6767235626963544},{"$f":"RFM_RealSLDepn!AM40*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":9.0135871375455903},{"$f":"RFM_RealSLDepn!AN40*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-9.5852952388029607E-3},{"$f":"RFM_RealSLDepn!AO40*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-9.7107248804578928E-3},{"$f":"RFM_RealSLDepn!AP40*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-9.9221657060358584E-3},{"$f":"RFM_RealSLDepn!AQ40*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.0356435287158848E-2},{"$f":"RFM_RealSLDepn!AR40*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":-1.0527446156189163E-2},{"$f":"RFM_RealSLDepn!AS40*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.6706675627327532E-4},{"$f":"RFM_RealSLDepn!AT40*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.7104724264190686E-4},{"$f":"RFM_RealSLDepn!AU40*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.7560649360784576E-4},{"$f":"RFM_RealSLDepn!AV40*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.8030338293324586E-4},{"$f":"RFM_RealSLDepn!AW40*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":-1.8663433623539462E-4},{"$f":"RFM_RealSLDepn!AX40*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.2112403740286063E-7},{"$f":"RFM_RealSLDepn!AY40*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.5044080899587109E-7},{"$f":"RFM_RealSLDepn!AZ40*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.4939050206474828E-7},{"$f":"RFM_RealSLDepn!BA40*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-9.8017390959794455E-7},{"$f":"RFM_RealSLDepn!BB40*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":-1.0026944126917894E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K41*(RFM_NomSLDepn!K33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.2770344027525944},{"$f":"RFM_RealSLDepn!L41*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.4212492940642685},{"$f":"RFM_RealSLDepn!M41*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.6766238596752387},{"$f":"RFM_RealSLDepn!N41*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.7536810699390903},{"$f":"RFM_RealSLDepn!O41*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.5005529608973465},{"$f":"RFM_RealSLDepn!P41*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6713400084512759},{"$f":"RFM_RealSLDepn!Q41*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7583479471908392},{"$f":"RFM_RealSLDepn!R41*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.9145016843247875},{"$f":"RFM_RealSLDepn!S41*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0491560034960452},{"$f":"RFM_RealSLDepn!T41*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4578672908173385},{"$f":"RFM_RealSLDepn!U41*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6599405244301826},{"$f":"RFM_RealSLDepn!V41*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7467244184118753},{"$f":"RFM_RealSLDepn!W41*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8134850097210871},{"$f":"RFM_RealSLDepn!X41*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.9328939672775052},{"$f":"RFM_RealSLDepn!Y41*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9689908482918765},{"$f":"RFM_RealSLDepn!Z41*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1255135977307953},{"$f":"RFM_RealSLDepn!AA41*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.2349281223090616},{"$f":"RFM_RealSLDepn!AB41*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.4302025683525486},{"$f":"RFM_RealSLDepn!AC41*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6595776694188826},{"$f":"RFM_RealSLDepn!AD41*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8487586722395184},{"$f":"RFM_RealSLDepn!AE41*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1256350642005843},{"$f":"RFM_RealSLDepn!AF41*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3140534619957593},{"$f":"RFM_RealSLDepn!AG41*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5449217270315421},{"$f":"RFM_RealSLDepn!AH41*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.774718074774607},{"$f":"RFM_RealSLDepn!AI41*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.05111275872442},{"$f":"RFM_RealSLDepn!AJ41*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2701714904989849},{"$f":"RFM_RealSLDepn!AK41*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4066209120761286},{"$f":"RFM_RealSLDepn!AL41*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.7279806593262581},{"$f":"RFM_RealSLDepn!AM41*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":9.0668342305931926},{"$f":"RFM_RealSLDepn!AN41*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.9161405754104344},{"$f":"RFM_RealSLDepn!AO41*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AP41*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AQ41*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AR41*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AS41*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.1234646651349571E-2},{"$f":"RFM_RealSLDepn!AT41*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.1502320237942348E-2},{"$f":"RFM_RealSLDepn!AU41*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.1808913690402531E-2},{"$f":"RFM_RealSLDepn!AV41*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.2124762834232508E-2},{"$f":"RFM_RealSLDepn!AW41*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":1.2550496983278253E-2},{"$f":"RFM_RealSLDepn!AX41*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.1942323614388729E-5},{"$f":"RFM_RealSLDepn!AY41*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.3913772495978544E-5},{"$f":"RFM_RealSLDepn!AZ41*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.3843143081067737E-5},{"$f":"RFM_RealSLDepn!BA41*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.591321802640424E-5},{"$f":"RFM_RealSLDepn!BB41*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.7427641962762398E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L42*(RFM_NomSLDepn!L33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.3545747751411055},{"$f":"RFM_RealSLDepn!M42*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.6060981721852681},{"$f":"RFM_RealSLDepn!N42*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.681993323473888},{"$f":"RFM_RealSLDepn!O42*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4851130476767116},{"$f":"RFM_RealSLDepn!P42*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6553141811848899},{"$f":"RFM_RealSLDepn!Q42*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7420236243761682},{"$f":"RFM_RealSLDepn!R42*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8976416495273059},{"$f":"RFM_RealSLDepn!S42*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.0318340141296805},{"$f":"RFM_RealSLDepn!T42*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4371995078908197},{"$f":"RFM_RealSLDepn!U42*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6385075331347094},{"$f":"RFM_RealSLDepn!V42*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7249627949627122},{"$f":"RFM_RealSLDepn!W42*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7914705781079103},{"$f":"RFM_RealSLDepn!X42*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.9104273593319343},{"$f":"RFM_RealSLDepn!Y42*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.94770147064078},{"$f":"RFM_RealSLDepn!Z42*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1036659562109001},{"$f":"RFM_RealSLDepn!AA42*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.2126902360738594},{"$f":"RFM_RealSLDepn!AB42*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.4072682040135787},{"$f":"RFM_RealSLDepn!AC42*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6358252014381955},{"$f":"RFM_RealSLDepn!AD42*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8229801251678701},{"$f":"RFM_RealSLDepn!AE42*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0988143616895663},{"$f":"RFM_RealSLDepn!AF42*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2865235576031786},{"$f":"RFM_RealSLDepn!AG42*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5165228405763145},{"$f":"RFM_RealSLDepn!AH42*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.7454542409251603},{"$f":"RFM_RealSLDepn!AI42*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0140691304831151},{"$f":"RFM_RealSLDepn!AJ42*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2321199605593609},{"$f":"RFM_RealSLDepn!AK42*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.3679415705782603},{"$f":"RFM_RealSLDepn!AL42*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.6878227233327454},{"$f":"RFM_RealSLDepn!AM42*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":9.0251172100236214},{"$f":"RFM_RealSLDepn!AN42*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.8991107965125575},{"$f":"RFM_RealSLDepn!AO42*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.015561281390216},{"$f":"RFM_RealSLDepn!AP42*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AQ42*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AR42*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AS42*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":3.9536541252301605E-2},{"$f":"RFM_RealSLDepn!AT42*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.0478527958862205E-2},{"$f":"RFM_RealSLDepn!AU42*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.155747997729721E-2},{"$f":"RFM_RealSLDepn!AV42*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.2669004272815475E-2},{"$f":"RFM_RealSLDepn!AW42*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":4.4167231699864876E-2},{"$f":"RFM_RealSLDepn!AX42*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.1798506965499823E-4},{"$f":"RFM_RealSLDepn!AY42*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.2492291758672802E-4},{"$f":"RFM_RealSLDepn!AZ42*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.2467436123574467E-4},{"$f":"RFM_RealSLDepn!BA42*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.3195929026035463E-4},{"$f":"RFM_RealSLDepn!BB42*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":2.3728879338505738E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M43*(RFM_NomSLDepn!M33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.7677223542544471},{"$f":"RFM_RealSLDepn!N43*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.8462806037427786},{"$f":"RFM_RealSLDepn!O43*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.5257237944961393},{"$f":"RFM_RealSLDepn!P43*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6974660252002636},{"$f":"RFM_RealSLDepn!Q43*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7849605846655052},{"$f":"RFM_RealSLDepn!R43*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.9419876633126805},{"$f":"RFM_RealSLDepn!S43*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":5.077395081378822},{"$f":"RFM_RealSLDepn!T43*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.4846402870630948},{"$f":"RFM_RealSLDepn!U43*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6877047697548564},{"$f":"RFM_RealSLDepn!V43*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7749143730372641},{"$f":"RFM_RealSLDepn!W43*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.84200245143351},{"$f":"RFM_RealSLDepn!X43*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.9619971571223056},{"$f":"RFM_RealSLDepn!Y43*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.0007746140519922},{"$f":"RFM_RealSLDepn!Z43*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1581308180112373},{"$f":"RFM_RealSLDepn!AA43*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.2681279545767454},{"$f":"RFM_RealSLDepn!AB43*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.4644422007153803},{"$f":"RFM_RealSLDepn!AC43*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.6950386815205665},{"$f":"RFM_RealSLDepn!AD43*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.8827100054747143},{"$f":"RFM_RealSLDepn!AE43*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1609589560406741},{"$f":"RFM_RealSLDepn!AF43*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3503113998604412},{"$f":"RFM_RealSLDepn!AG43*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.5823241475353083},{"$f":"RFM_RealSLDepn!AH43*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.8132596641047023},{"$f":"RFM_RealSLDepn!AI43*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0791272298838646},{"$f":"RFM_RealSLDepn!AJ43*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2989481935023264},{"$f":"RFM_RealSLDepn!AK43*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.4358724014226834},{"$f":"RFM_RealSLDepn!AL43*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.7583503448328859},{"$f":"RFM_RealSLDepn!AM43*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":9.098382983377105},{"$f":"RFM_RealSLDepn!AN43*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.9794165428086981},{"$f":"RFM_RealSLDepn!AO43*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.0969178790925795},{"$f":"RFM_RealSLDepn!AP43*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.2949937024990383},{"$f":"RFM_RealSLDepn!AQ43*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AR43*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AS43*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11089122965263298},{"$f":"RFM_RealSLDepn!AT43*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11353329344724622},{"$f":"RFM_RealSLDepn!AU43*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11655951456499467},{"$f":"RFM_RealSLDepn!AV43*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.11967709369596187},{"$f":"RFM_RealSLDepn!AW43*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.12387928934642577},{"$f":"RFM_RealSLDepn!AX43*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.1139977484879861E-4},{"$f":"RFM_RealSLDepn!AY43*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.3085889959577438E-4},{"$f":"RFM_RealSLDepn!AZ43*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.30161754157011E-4},{"$f":"RFM_RealSLDepn!BA43*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.5059436439258956E-4},{"$f":"RFM_RealSLDepn!BB43*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.6554243866050297E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N44*(RFM_NomSLDepn!N33/RFM_NomSLDepn!I33)*Outcomes!I48","v":4.5653470783326018},{"$f":"RFM_RealSLDepn!O44*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4496940385706649},{"$f":"RFM_RealSLDepn!P44*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.618551091019234},{"$f":"RFM_RealSLDepn!Q44*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.7045757883578831},{"$f":"RFM_RealSLDepn!R44*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8589648954881595},{"$f":"RFM_RealSLDepn!S44*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.9920975408519581},{"$f":"RFM_RealSLDepn!T44*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.3908873477058394},{"$f":"RFM_RealSLDepn!U44*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.5904807017300895},{"$f":"RFM_RealSLDepn!V44*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6761995679322199},{"$f":"RFM_RealSLDepn!W44*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.7421408610852627},{"$f":"RFM_RealSLDepn!X44*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8600844101299003},{"$f":"RFM_RealSLDepn!Y44*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.8992351051726954},{"$f":"RFM_RealSLDepn!Z44*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.0539286742728153},{"$f":"RFM_RealSLDepn!AA44*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1620645419283333},{"$f":"RFM_RealSLDepn!AB44*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.3550569415686429},{"$f":"RFM_RealSLDepn!AC44*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.5817514838881825},{"$f":"RFM_RealSLDepn!AD44*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.7652751067380485},{"$f":"RFM_RealSLDepn!AE44*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.0387764887870565},{"$f":"RFM_RealSLDepn!AF44*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.2248981434194492},{"$f":"RFM_RealSLDepn!AG44*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.452952218782519},{"$f":"RFM_RealSLDepn!AH44*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.6799474430860064},{"$f":"RFM_RealSLDepn!AI44*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":7.9373805974366256},{"$f":"RFM_RealSLDepn!AJ44*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.1533448472730647},{"$f":"RFM_RealSLDepn!AK44*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2878667480108525},{"$f":"RFM_RealSLDepn!AL44*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.6046868819552245},{"$f":"RFM_RealSLDepn!AM44*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.9387537175031095},{"$f":"RFM_RealSLDepn!AN44*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.8258352334889079},{"$f":"RFM_RealSLDepn!AO44*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.9413268613482746},{"$f":"RFM_RealSLDepn!AP44*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.1360148539131281},{"$f":"RFM_RealSLDepn!AQ44*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.5358764830460458},{"$f":"RFM_RealSLDepn!AR44*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":0},{"$f":"RFM_RealSLDepn!AS44*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.12684319082106096},{"$f":"RFM_RealSLDepn!AT44*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.1298653216343934},{"$f":"RFM_RealSLDepn!AU44*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.13332687169482396},{"$f":"RFM_RealSLDepn!AV44*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.13689292183104987},{"$f":"RFM_RealSLDepn!AW44*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.14169961309445192},{"$f":"RFM_RealSLDepn!AX44*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":6.9935105374906539E-4},{"$f":"RFM_RealSLDepn!AY44*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":7.2160941882647731E-4},{"$f":"RFM_RealSLDepn!AZ44*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":7.2081198739573139E-4},{"$f":"RFM_RealSLDepn!BA44*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":7.4418387611229094E-4},{"$f":"RFM_RealSLDepn!BB44*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":7.6128226561263058E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O45*(RFM_NomSLDepn!O33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.4071759551854681},{"$f":"RFM_RealSLDepn!P45*(RFM_NomSLDepn!P33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.5744195308030564},{"$f":"RFM_RealSLDepn!Q45*(RFM_NomSLDepn!Q33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.6596222378603676},{"$f":"RFM_RealSLDepn!R45*(RFM_NomSLDepn!R33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.8125361134637492},{"$f":"RFM_RealSLDepn!S45*(RFM_NomSLDepn!S33/RFM_NomSLDepn!N33)*Outcomes!N48","v":4.9443966387968663},{"$f":"RFM_RealSLDepn!T45*(RFM_NomSLDepn!T33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.3379052999089085},{"$f":"RFM_RealSLDepn!U45*(RFM_NomSLDepn!U33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.5355370353830402},{"$f":"RFM_RealSLDepn!V45*(RFM_NomSLDepn!V33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6204134500974474},{"$f":"RFM_RealSLDepn!W45*(RFM_NomSLDepn!W33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.6857066672436503},{"$f":"RFM_RealSLDepn!X45*(RFM_NomSLDepn!X33/RFM_NomSLDepn!S33)*Outcomes!S48","v":5.8024910581850326},{"$f":"RFM_RealSLDepn!Y45*(RFM_NomSLDepn!Y33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.8421802931637465},{"$f":"RFM_RealSLDepn!Z45*(RFM_NomSLDepn!Z33/RFM_NomSLDepn!X33)*Outcomes!X48","v":5.9953777339783088},{"$f":"RFM_RealSLDepn!AA45*(RFM_NomSLDepn!AA33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.1024677589965171},{"$f":"RFM_RealSLDepn!AB45*(RFM_NomSLDepn!AB33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.2935936208765364},{"$f":"RFM_RealSLDepn!AC45*(RFM_NomSLDepn!AC33/RFM_NomSLDepn!X33)*Outcomes!X48","v":6.51809567310797},{"$f":"RFM_RealSLDepn!AD45*(RFM_NomSLDepn!AD33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.6990099957668345},{"$f":"RFM_RealSLDepn!AE45*(RFM_NomSLDepn!AE33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":6.969832462450789},{"$f":"RFM_RealSLDepn!AF45*(RFM_NomSLDepn!AF33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.1541310763488761},{"$f":"RFM_RealSLDepn!AG45*(RFM_NomSLDepn!AG33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.3799513876191432},{"$f":"RFM_RealSLDepn!AH45*(RFM_NomSLDepn!AH33/RFM_NomSLDepn!AC33)*Outcomes!AC48","v":7.6047232191572105},{"$f":"RFM_RealSLDepn!AI45*(RFM_NomSLDepn!AI33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":7.8565469114741964},{"$f":"RFM_RealSLDepn!AJ45*(RFM_NomSLDepn!AJ33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.0703117976621268},{"$f":"RFM_RealSLDepn!AK45*(RFM_NomSLDepn!AK33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.2034637374983514},{"$f":"RFM_RealSLDepn!AL45*(RFM_NomSLDepn!AL33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.5170573990694418},{"$f":"RFM_RealSLDepn!AM45*(RFM_NomSLDepn!AM33/RFM_NomSLDepn!AH33)*Outcomes!AH48","v":8.847722123134373},{"$f":"RFM_RealSLDepn!AN45*(RFM_NomSLDepn!AN33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.738305819914336},{"$f":"RFM_RealSLDepn!AO45*(RFM_NomSLDepn!AO33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":8.8526520701191398},{"$f":"RFM_RealSLDepn!AP45*(RFM_NomSLDepn!AP33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.0454092623270395},{"$f":"RFM_RealSLDepn!AQ45*(RFM_NomSLDepn!AQ33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.4413053003308427},{"$f":"RFM_RealSLDepn!AR45*(RFM_NomSLDepn!AR33/RFM_NomSLDepn!AM33)*Outcomes!AM48","v":9.5972050650106837},{"$f":"RFM_RealSLDepn!AS45*(RFM_NomSLDepn!AS33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.15230416719425657},{"$f":"RFM_RealSLDepn!AT45*(RFM_NomSLDepn!AT33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.15593292419490648},{"$f":"RFM_RealSLDepn!AU45*(RFM_NomSLDepn!AU33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.16008930417669706},{"$f":"RFM_RealSLDepn!AV45*(RFM_NomSLDepn!AV33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.16437116032250346},{"$f":"RFM_RealSLDepn!AW45*(RFM_NomSLDepn!AW33/RFM_NomSLDepn!AR33)*Outcomes!AR48","v":0.17014268897211859},{"$f":"RFM_RealSLDepn!AX45*(RFM_NomSLDepn!AX33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":8.3973037203030078E-4},{"$f":"RFM_RealSLDepn!AY45*(RFM_NomSLDepn!AY33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":8.6645661357529153E-4},{"$f":"RFM_RealSLDepn!AZ45*(RFM_NomSLDepn!AZ33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":8.6549911535116063E-4},{"$f":"RFM_RealSLDepn!BA45*(RFM_NomSLDepn!BA33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":8.9356239587643686E-4},{"$f":"RFM_RealSLDepn!BB45*(RFM_NomSLDepn!BB33/RFM_NomSLDepn!AW33)*Outcomes!AW48","v":9.1409291041454868E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":35.575779393646769},39.526161285666149,45.378880323703683,50.032516572557114,54.866922818259091,59.395886095850777,66.300799520033578,72.89093325876523,81.868888780130675,87.783197922997701,89.599108976177192,92.999217233641858,94.731411888976879,97.840193372510925,100.52095440840213,108.84821465113836,112.87823398571372,114.60899646436062,115.94042700047648,118.32184288159132,{"$f":"SUM(Y35:Y45)","v":118.89150268542737},122.0091527804301,124.18849223216411,128.07800604048543,132.6467432252982,136.63216105028002,142.15582184603619,145.91475307787178,150.5205556005431,155.10497346313511,81.020927271262153,74.75947840273038,67.434857439913543,61.286009477039421,54.630446310295142,44.360188949623847,35.907856131368405,27.477846298996006,18.978672784815164,9.5987206866435155,0.44083382793778603,0.45133701290456518,0.46336736592438621,0.47576090098129131,0.49246618957931992,2.4306066152445811E-3,2.5079659458864109E-3,2.5051944592340571E-3,2.5864238604349217E-3,2.6458496072136856E-3]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E46-'OLD-RFM_SLDepn'!E46","v":0},{"$f":"F46-'OLD-RFM_SLDepn'!F46","v":0.55872956318373213},{"$f":"G46-'OLD-RFM_SLDepn'!G46","v":-0.95366462933917973},{"$f":"H46-'OLD-RFM_SLDepn'!H46","v":0.41997077391535953},{"$f":"I46-'OLD-RFM_SLDepn'!I46","v":0.42528088793856256},{"$f":"J46-'OLD-RFM_SLDepn'!J46","v":0},{"$f":"K46-'OLD-RFM_SLDepn'!K46","v":-1.5993541564264149},{"$f":"L46-'OLD-RFM_SLDepn'!L46","v":-0.98575222931383166},{"$f":"M46-'OLD-RFM_SLDepn'!M46","v":-2.9836675774395331},{"$f":"N46-'OLD-RFM_SLDepn'!N46","v":0.34470936259920393},{"$f":"O46-'OLD-RFM_SLDepn'!O46","v":0},{"$f":"P46-'OLD-RFM_SLDepn'!P46","v":-4.1304542937534876},{"$f":"Q46-'OLD-RFM_SLDepn'!Q46","v":-2.4826056198997577},{"$f":"R46-'OLD-RFM_SLDepn'!R46","v":-4.1693670402800507},{"$f":"S46-'OLD-RFM_SLDepn'!S46","v":-3.9397719604597086},{"$f":"T46-'OLD-RFM_SLDepn'!T46","v":0},{"$f":"U46-'OLD-RFM_SLDepn'!U46","v":-0.42417901882812714},{"$f":"V46-'OLD-RFM_SLDepn'!V46","v":2.1063237544958326},{"$f":"W46-'OLD-RFM_SLDepn'!W46","v":2.7286830507421911},{"$f":"X46-'OLD-RFM_SLDepn'!X46","v":1.9021765697838475},{"$f":"Y46-'OLD-RFM_SLDepn'!Y46","v":0},{"$f":"Z46-'OLD-RFM_SLDepn'!Z46","v":-0.609441943649216},{"$f":"AA46-'OLD-RFM_SLDepn'!AA46","v":0.43635387736222242},{"$f":"AB46-'OLD-RFM_SLDepn'!AB46","v":-1.3783236631294358},{"$f":"AC46-'OLD-RFM_SLDepn'!AC46","v":-2.2541561240198291},{"$f":"AD46-'OLD-RFM_SLDepn'!AD46","v":0},{"$f":"AE46-'OLD-RFM_SLDepn'!AE46","v":-2.7404779748108012},{"$f":"AF46-'OLD-RFM_SLDepn'!AF46","v":-1.0224955904027979},{"$f":"AG46-'OLD-RFM_SLDepn'!AG46","v":-2.4635885264168849},{"$f":"AH46-'OLD-RFM_SLDepn'!AH46","v":-4.0921759845100212},{"$f":"AI46-'OLD-RFM_SLDepn'!AI46","v":0},{"$f":"AJ46-'OLD-RFM_SLDepn'!AJ46","v":-5.8075055572516021E-2},{"$f":"AK46-'OLD-RFM_SLDepn'!AK46","v":0.87630670883633854},{"$f":"AL46-'OLD-RFM_SLDepn'!AL46","v":-0.73658931277427797},{"$f":"AM46-'OLD-RFM_SLDepn'!AM46","v":-0.96345428141965783},{"$f":"AN46-'OLD-RFM_SLDepn'!AN46","v":0},{"$f":"AO46-'OLD-RFM_SLDepn'!AO46","v":-0.30462935092732124},{"$f":"AP46-'OLD-RFM_SLDepn'!AP46","v":-0.72456856851907503},{"$f":"AQ46-'OLD-RFM_SLDepn'!AQ46","v":-1.4860076858413436},{"$f":"AR46-'OLD-RFM_SLDepn'!AR46","v":-0.69829884472470916},{"$f":"AS46-'OLD-RFM_SLDepn'!AS46","v":0},{"$f":"AT46-'OLD-RFM_SLDepn'!AT46","v":-1.4481731694783173E-3},{"$f":"AU46-'OLD-RFM_SLDepn'!AU46","v":-3.6951110262049558E-3},{"$f":"AV46-'OLD-RFM_SLDepn'!AV46","v":-5.7551995758942098E-3},{"$f":"AW46-'OLD-RFM_SLDepn'!AW46","v":-2.0037042448831366E-2},{"$f":"AX46-'OLD-RFM_SLDepn'!AX46","v":0},{"$f":"AY46-'OLD-RFM_SLDepn'!AY46","v":-4.028177350918604E-5},{"$f":"AZ46-'OLD-RFM_SLDepn'!AZ46","v":5.4671792287801831E-5},{"$f":"BA46-'OLD-RFM_SLDepn'!BA46","v":-4.2717305849098493E-5},{"$f":"BB46-'OLD-RFM_SLDepn'!BB46","v":-3.8170078735869084E-5}]
[null,null,"Check vs RFM slave",null,{"$f":"-'[5]RAB roll forward'!$H$631","v":35.445343782129306},{"$f":"-'[5]RAB roll forward'!$I$631","v":39.964625114350795},{"$f":"-'[5]RAB roll forward'!$J$631","v":44.687717173319527},{"$f":"-'[5]RAB roll forward'!$K$631","v":49.621985944540207},{"$f":"-'[5]RAB roll forward'!$L$631","v":54.775038331088616},{"$f":"-'[6]RAB roll forward'!$H$631","v":60.154729595749131},{"$f":"-'[6]RAB roll forward'!$I$631","v":65.769171024685704},{"$f":"-'[6]RAB roll forward'!$J$631","v":71.626737819071764},{"$f":"-'[6]RAB roll forward'!$K$631","v":77.736077221286706},{"$f":"-'[6]RAB roll forward'!$L$631","v":84.10611688247549},{"$f":"-'[7]RAB roll forward'!$H$631","v":90.746073478460403},{"$f":"-'[7]RAB roll forward'!$I$631","v":93.014725315421913},{"$f":"-'[7]RAB roll forward'!$J$631","v":95.340093448307442},{"$f":"-'[7]RAB roll forward'!$K$631","v":97.723595784515098},{"$f":"-'[7]RAB roll forward'!$L$631","v":100.16668567912802}]
["Approach C",null,"ERROR ROW",null,{"$f":"IF(ROUND(E48,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F48,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[{"$f":"Inputs!A97","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,{"$f":"IFERROR(X51*(1+Y50),\"NA\")","v":1.7178476340957065},1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,2.387626796544394,2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E53*RFM_NomSLDepn!E51","v":35.575779393646769},{"$f":"RFM_RealSLDepn!F53*RFM_NomSLDepn!F51","v":36.00624772071135},{"$f":"RFM_RealSLDepn!G53*RFM_NomSLDepn!G51","v":37.785149938790852},{"$f":"RFM_RealSLDepn!H53*RFM_NomSLDepn!H51","v":38.495388625345065},{"$f":"RFM_RealSLDepn!I53*RFM_NomSLDepn!I51","v":39.233109561077782},{"$f":"RFM_RealSLDepn!J53*(RFM_NomSLDepn!J51/RFM_NomSLDepn!I51)*Outcomes!I81","v":39.615031744913431},{"$f":"RFM_RealSLDepn!K53*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":41.367737491027754},{"$f":"RFM_RealSLDepn!L53*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":42.762592711794497},{"$f":"RFM_RealSLDepn!M53*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":45.232591079186868},{"$f":"RFM_RealSLDepn!N53*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":45.977893114619263},{"$f":"RFM_RealSLDepn!O53*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":44.845348661240031},{"$f":"RFM_RealSLDepn!P53*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":46.547140587904238},{"$f":"RFM_RealSLDepn!Q53*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":47.414123241585422},{"$f":"RFM_RealSLDepn!R53*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":48.970102883947256},{"$f":"RFM_RealSLDepn!S53*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":50.311853540909397},{"$f":"RFM_RealSLDepn!T53*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":54.55543807234627},{"$f":"RFM_RealSLDepn!U53*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":56.575310156995897},{"$f":"RFM_RealSLDepn!V53*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":57.442779646728816},{"$f":"RFM_RealSLDepn!W53*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":58.110101351485305},{"$f":"RFM_RealSLDepn!X53*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":59.303682587916775},{"$f":"RFM_RealSLDepn!Y53*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":59.530025571817283},{"$f":"RFM_RealSLDepn!Z53*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":61.091060512813456},{"$f":"RFM_RealSLDepn!AA53*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":62.182275026559346},{"$f":"RFM_RealSLDepn!AB53*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":64.129788946741996},{"$f":"RFM_RealSLDepn!AC53*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":66.417396011163035},{"$f":"RFM_RealSLDepn!AD53*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":68.498904283468235},{"$f":"RFM_RealSLDepn!AE53*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":71.2681257408059},{"$f":"RFM_RealSLDepn!AF53*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":73.152621079812448},{"$f":"RFM_RealSLDepn!AG53*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":75.461685239552423},{"$f":"RFM_RealSLDepn!AH53*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":77.760028455023814},{"$f":"RFM_RealSLDepn!AI53*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0.56834676793472938},{"$f":"RFM_RealSLDepn!AJ53*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0.58381063310753323},{"$f":"RFM_RealSLDepn!AK53*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0.59344291501240376},{"$f":"RFM_RealSLDepn!AL53*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0.61612844671061684},{"$f":"RFM_RealSLDepn!AM53*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0.64004890811814241},{"$f":"RFM_RealSLDepn!AN53*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-6.8064552524624918E-4},{"$f":"RFM_RealSLDepn!AO53*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-6.8955220179597757E-4},{"$f":"RFM_RealSLDepn!AP53*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.0456647607742228E-4},{"$f":"RFM_RealSLDepn!AQ53*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.3540367407476219E-4},{"$f":"RFM_RealSLDepn!AR53*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-7.4754704367101157E-4},{"$f":"RFM_RealSLDepn!AS53*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.1863300737412802E-5},{"$f":"RFM_RealSLDepn!AT53*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.2145952462541207E-5},{"$f":"RFM_RealSLDepn!AU53*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.2469701881951736E-5},{"$f":"RFM_RealSLDepn!AV53*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.280322491095232E-5},{"$f":"RFM_RealSLDepn!AW53*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.3252781750704773E-5},{"$f":"RFM_RealSLDepn!AX53*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"RFM_RealSLDepn!AY53*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"RFM_RealSLDepn!AZ53*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"RFM_RealSLDepn!BA53*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":0},{"$f":"RFM_RealSLDepn!BB53*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F54*RFM_NomSLDepn!F51","v":3.5199135649547952},{"$f":"RFM_RealSLDepn!G54*RFM_NomSLDepn!G51","v":3.6938162192028927},{"$f":"RFM_RealSLDepn!H54*RFM_NomSLDepn!H51","v":3.7632480246648048},{"$f":"RFM_RealSLDepn!I54*RFM_NomSLDepn!I51","v":3.8353664511384151},{"$f":"RFM_RealSLDepn!J54*(RFM_NomSLDepn!J51/RFM_NomSLDepn!I51)*Outcomes!I81","v":3.9431916700090492},{"$f":"RFM_RealSLDepn!K54*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.1176520804552013},{"$f":"RFM_RealSLDepn!L54*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.2564928498584047},{"$f":"RFM_RealSLDepn!M54*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5023509637671006},{"$f":"RFM_RealSLDepn!N54*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5765366616779746},{"$f":"RFM_RealSLDepn!O54*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4632833507814968},{"$f":"RFM_RealSLDepn!P54*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6326560906424668},{"$f":"RFM_RealSLDepn!Q54*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7189435063747496},{"$f":"RFM_RealSLDepn!R54*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8738041159859957},{"$f":"RFM_RealSLDepn!S54*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0073433468515436},{"$f":"RFM_RealSLDepn!T54*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4259675347388159},{"$f":"RFM_RealSLDepn!U54*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6268597050317259},{"$f":"RFM_RealSLDepn!V54*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7131363706580824},{"$f":"RFM_RealSLDepn!W54*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7795067643928686},{"$f":"RFM_RealSLDepn!X54*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8982178089336932},{"$f":"RFM_RealSLDepn!Y54*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9239716573911796},{"$f":"RFM_RealSLDepn!Z54*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.0793138844073997},{"$f":"RFM_RealSLDepn!AA54*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1879031851757311},{"$f":"RFM_RealSLDepn!AB54*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.3817048366065459},{"$f":"RFM_RealSLDepn!AC54*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6093499498532919},{"$f":"RFM_RealSLDepn!AD54*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8105635435462979},{"$f":"RFM_RealSLDepn!AE54*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0858958119764903},{"$f":"RFM_RealSLDepn!AF54*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2732634113282746},{"$f":"RFM_RealSLDepn!AG54*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5028441374805572},{"$f":"RFM_RealSLDepn!AH54*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.731358924360503},{"$f":"RFM_RealSLDepn!AI54*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2416637341901282},{"$f":"RFM_RealSLDepn!AJ54*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AK54*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AL54*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AM54*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AN54*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":1.0826665150733411E-3},{"$f":"RFM_RealSLDepn!AO54*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":1.0968338901655248E-3},{"$f":"RFM_RealSLDepn!AP54*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":1.1207162950439909E-3},{"$f":"RFM_RealSLDepn!AQ54*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":1.1697673803035726E-3},{"$f":"RFM_RealSLDepn!AR54*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":1.189083190302122E-3},{"$f":"RFM_RealSLDepn!AS54*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.8870319410378566E-5},{"$f":"RFM_RealSLDepn!AT54*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.9319918426126918E-5},{"$f":"RFM_RealSLDepn!AU54*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.9834889351034416E-5},{"$f":"RFM_RealSLDepn!AV54*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":2.0365406635158379E-5},{"$f":"RFM_RealSLDepn!AW54*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":2.1080492710022499E-5},{"$f":"RFM_RealSLDepn!AX54*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":1.0404167286241816E-7},{"$f":"RFM_RealSLDepn!AY54*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":1.0735302490145762E-7},{"$f":"RFM_RealSLDepn!AZ54*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":1.0723439192077773E-7},{"$f":"RFM_RealSLDepn!BA54*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":1.1071140162425869E-7},{"$f":"RFM_RealSLDepn!BB54*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":1.1325510987683371E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G55*RFM_NomSLDepn!G51","v":3.8999141657099399},{"$f":"RFM_RealSLDepn!H55*RFM_NomSLDepn!H51","v":3.9732199463993103},{"$f":"RFM_RealSLDepn!I55*RFM_NomSLDepn!I51","v":4.049362249189306},{"$f":"RFM_RealSLDepn!J55*(RFM_NomSLDepn!J51/RFM_NomSLDepn!I51)*Outcomes!I81","v":3.9933138818524885},{"$f":"RFM_RealSLDepn!K55*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.1699918719606153},{"$f":"RFM_RealSLDepn!L55*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.3105974570357173},{"$f":"RFM_RealSLDepn!M55*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5595806922928075},{"$f":"RFM_RealSLDepn!N55*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.6347093703014348},{"$f":"RFM_RealSLDepn!O55*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.5195355710176921},{"$f":"RFM_RealSLDepn!P55*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6910429709295398},{"$f":"RFM_RealSLDepn!Q55*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7784178951912866},{"$f":"RFM_RealSLDepn!R55*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.9352302637282213},{"$f":"RFM_RealSLDepn!S55*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0704525332078205},{"$f":"RFM_RealSLDepn!T55*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4910261119781056},{"$f":"RFM_RealSLDepn!U55*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6943270248029405},{"$f":"RFM_RealSLDepn!V55*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7816381671523285},{"$f":"RFM_RealSLDepn!W55*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8488043569105042},{"$f":"RFM_RealSLDepn!X55*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.9689387737090822},{"$f":"RFM_RealSLDepn!Y55*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9977356944194327},{"$f":"RFM_RealSLDepn!Z55*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1550122098570652},{"$f":"RFM_RealSLDepn!AA55*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.2649536415378995},{"$f":"RFM_RealSLDepn!AB55*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.461168469975469},{"$f":"RFM_RealSLDepn!AC55*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6916481718283034},{"$f":"RFM_RealSLDepn!AD55*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8910844562460127},{"$f":"RFM_RealSLDepn!AE55*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1696719627204475},{"$f":"RFM_RealSLDepn!AF55*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3592547987429855},{"$f":"RFM_RealSLDepn!AG55*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5915498450084042},{"$f":"RFM_RealSLDepn!AH55*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.8227663494609567},{"$f":"RFM_RealSLDepn!AI55*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.1961632883934499},{"$f":"RFM_RealSLDepn!AJ55*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4191686280500235},{"$f":"RFM_RealSLDepn!AK55*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AL55*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AM55*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AN55*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.7064714968052626E-2},{"$f":"RFM_RealSLDepn!AO55*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.7288017540384629E-2},{"$f":"RFM_RealSLDepn!AP55*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.7664445947773812E-2},{"$f":"RFM_RealSLDepn!AQ55*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.8437576710732442E-2},{"$f":"RFM_RealSLDepn!AR55*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.8742027608043117E-2},{"$f":"RFM_RealSLDepn!AS55*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-2.9742918766856373E-4},{"$f":"RFM_RealSLDepn!AT55*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.0451565330396105E-4},{"$f":"RFM_RealSLDepn!AU55*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.1263249438848048E-4},{"$f":"RFM_RealSLDepn!AV55*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.2099437324328877E-4},{"$f":"RFM_RealSLDepn!AW55*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-3.3226537855774883E-4},{"$f":"RFM_RealSLDepn!AX55*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.6398784551642107E-6},{"$f":"RFM_RealSLDepn!AY55*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.6920711460051745E-6},{"$f":"RFM_RealSLDepn!AZ55*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.6902012830576021E-6},{"$f":"RFM_RealSLDepn!BA55*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.7450050279827284E-6},{"$f":"RFM_RealSLDepn!BB55*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.7850983121914253E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H56*RFM_NomSLDepn!H51","v":3.8006599761479363},{"$f":"RFM_RealSLDepn!I56*RFM_NomSLDepn!I51","v":3.8734953606999367},{"$f":"RFM_RealSLDepn!J56*(RFM_NomSLDepn!J51/RFM_NomSLDepn!I51)*Outcomes!I81","v":3.9478184462577142},{"$f":"RFM_RealSLDepn!K56*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.1224835612556454},{"$f":"RFM_RealSLDepn!L56*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.261487240613012},{"$f":"RFM_RealSLDepn!M56*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5076338341537348},{"$f":"RFM_RealSLDepn!N56*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5819065784609831},{"$f":"RFM_RealSLDepn!O56*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4676108476346847},{"$f":"RFM_RealSLDepn!P56*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6371478074075796},{"$f":"RFM_RealSLDepn!Q56*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7235188854330001},{"$f":"RFM_RealSLDepn!R56*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8785296443285535},{"$f":"RFM_RealSLDepn!S56*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0121983517601008},{"$f":"RFM_RealSLDepn!T56*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4250169174089651},{"$f":"RFM_RealSLDepn!U56*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6258738918446767},{"$f":"RFM_RealSLDepn!V56*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7121354419929231},{"$f":"RFM_RealSLDepn!W56*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7784942077837389},{"$f":"RFM_RealSLDepn!X56*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8971844544160872},{"$f":"RFM_RealSLDepn!Y56*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9279210060943344},{"$f":"RFM_RealSLDepn!Z56*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.0833667954937471},{"$f":"RFM_RealSLDepn!AA56*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1920284897573499},{"$f":"RFM_RealSLDepn!AB56*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.3859593434100894},{"$f":"RFM_RealSLDepn!AC56*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6137562213823902},{"$f":"RFM_RealSLDepn!AD56*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8076963382600333},{"$f":"RFM_RealSLDepn!AE56*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0829126935017692},{"$f":"RFM_RealSLDepn!AF56*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2702014122487553},{"$f":"RFM_RealSLDepn!AG56*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4996854863299651},{"$f":"RFM_RealSLDepn!AH56*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.728104069892705},{"$f":"RFM_RealSLDepn!AI56*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.049912093105057},{"$f":"RFM_RealSLDepn!AJ56*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2689381565646016},{"$f":"RFM_RealSLDepn!AK56*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4053672293857193},{"$f":"RFM_RealSLDepn!AL56*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AM56*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AN56*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":3.310543963162044E-3},{"$f":"RFM_RealSLDepn!AO56*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":3.3538645216463934E-3},{"$f":"RFM_RealSLDepn!AP56*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":3.42689139575346E-3},{"$f":"RFM_RealSLDepn!AQ56*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":3.5768782771540132E-3},{"$f":"RFM_RealSLDepn!AR56*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":3.6359415596089522E-3},{"$f":"RFM_RealSLDepn!AS56*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":5.7701075203878805E-5},{"$f":"RFM_RealSLDepn!AT56*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":5.9075845076879351E-5},{"$f":"RFM_RealSLDepn!AU56*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":6.0650507138484721E-5},{"$f":"RFM_RealSLDepn!AV56*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":6.2272706373297775E-5},{"$f":"RFM_RealSLDepn!AW56*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":6.445927431026061E-5},{"$f":"RFM_RealSLDepn!AX56*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":3.1813538815193348E-7},{"$f":"RFM_RealSLDepn!AY56*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":3.2826073732466908E-7},{"$f":"RFM_RealSLDepn!AZ56*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":3.2789798508974368E-7},{"$f":"RFM_RealSLDepn!BA56*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":3.385298771113927E-7},{"$f":"RFM_RealSLDepn!BB56*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":3.4630794901291197E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I57*RFM_NomSLDepn!I51","v":3.8755891961536517},{"$f":"RFM_RealSLDepn!J57*(RFM_NomSLDepn!J51/RFM_NomSLDepn!I51)*Outcomes!I81","v":3.9484289224675564},{"$f":"RFM_RealSLDepn!K57*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.1231210470402306},{"$f":"RFM_RealSLDepn!L57*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.2621462214183232},{"$f":"RFM_RealSLDepn!M57*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5083308781682678},{"$f":"RFM_RealSLDepn!N57*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5826151077411268},{"$f":"RFM_RealSLDepn!O57*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4679037203199083},{"$f":"RFM_RealSLDepn!P57*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.637451794029614},{"$f":"RFM_RealSLDepn!Q57*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7238285340812078},{"$f":"RFM_RealSLDepn!R57*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8788494546534915},{"$f":"RFM_RealSLDepn!S57*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0125269246909632},{"$f":"RFM_RealSLDepn!T57*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4227570081757497},{"$f":"RFM_RealSLDepn!U57*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6235303112537514},{"$f":"RFM_RealSLDepn!V57*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7097559272700646},{"$f":"RFM_RealSLDepn!W57*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7760870498682779},{"$f":"RFM_RealSLDepn!X57*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.894727853487205},{"$f":"RFM_RealSLDepn!Y57*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9274100481388929},{"$f":"RFM_RealSLDepn!Z57*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.082842438867397},{"$f":"RFM_RealSLDepn!AA57*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1914947670215197},{"$f":"RFM_RealSLDepn!AB57*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.3854089047780143},{"$f":"RFM_RealSLDepn!AC57*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.61318614776751},{"$f":"RFM_RealSLDepn!AD57*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8046405539924146},{"$f":"RFM_RealSLDepn!AE57*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0797333723184668},{"$f":"RFM_RealSLDepn!AF57*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2669380224037754},{"$f":"RFM_RealSLDepn!AG57*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4963190875097911},{"$f":"RFM_RealSLDepn!AH57*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.7246351403661961},{"$f":"RFM_RealSLDepn!AI57*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0227740333501103},{"$f":"RFM_RealSLDepn!AJ57*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2410617108087507},{"$f":"RFM_RealSLDepn!AK57*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.3770308506159772},{"$f":"RFM_RealSLDepn!AL57*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.6972594591158998},{"$f":"RFM_RealSLDepn!AM57*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":0},{"$f":"RFM_RealSLDepn!AN57*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":2.4317426742773453E-2},{"$f":"RFM_RealSLDepn!AO57*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":2.4635635629023375E-2},{"$f":"RFM_RealSLDepn!AP57*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":2.5172050695886336E-2},{"$f":"RFM_RealSLDepn!AQ57*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":2.6273771452783135E-2},{"$f":"RFM_RealSLDepn!AR57*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":2.6707617690823693E-2},{"$f":"RFM_RealSLDepn!AS57*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.2384021624934897E-4},{"$f":"RFM_RealSLDepn!AT57*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.3393851611996331E-4},{"$f":"RFM_RealSLDepn!AU57*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.4550511355947856E-4},{"$f":"RFM_RealSLDepn!AV57*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.5742089280714982E-4},{"$f":"RFM_RealSLDepn!AW57*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.7348221270407815E-4},{"$f":"RFM_RealSLDepn!AX57*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.3368467785816477E-6},{"$f":"RFM_RealSLDepn!AY57*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.4112219989360128E-6},{"$f":"RFM_RealSLDepn!AZ57*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.4085574214536612E-6},{"$f":"RFM_RealSLDepn!BA57*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.4866534256905527E-6},{"$f":"RFM_RealSLDepn!BB57*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.5437868441770293E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J58*(RFM_NomSLDepn!J51/RFM_NomSLDepn!I51)*Outcomes!I81","v":3.9481014303505417},{"$f":"RFM_RealSLDepn!K58*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.1227790655415344},{"$f":"RFM_RealSLDepn!L58*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.2617927088399066},{"$f":"RFM_RealSLDepn!M58*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5079569464469476},{"$f":"RFM_RealSLDepn!N58*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5822350147085409},{"$f":"RFM_RealSLDepn!O58*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4671670283570348},{"$f":"RFM_RealSLDepn!P58*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6366871460696899},{"$f":"RFM_RealSLDepn!Q58*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7230496438604481},{"$f":"RFM_RealSLDepn!R58*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8780450037507181},{"$f":"RFM_RealSLDepn!S58*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0117004323289374},{"$f":"RFM_RealSLDepn!T58*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4195092731044383},{"$f":"RFM_RealSLDepn!U58*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6201623313518478},{"$f":"RFM_RealSLDepn!V58*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.706336306116901},{"$f":"RFM_RealSLDepn!W58*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7726277024443524},{"$f":"RFM_RealSLDepn!X58*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8911974510817968},{"$f":"RFM_RealSLDepn!Y58*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9255563762451438},{"$f":"RFM_RealSLDepn!Z58*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.0809401587869809},{"$f":"RFM_RealSLDepn!AA58*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1895585082277611},{"$f":"RFM_RealSLDepn!AB58*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.3834120034466135},{"$f":"RFM_RealSLDepn!AC58*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6111180139298487},{"$f":"RFM_RealSLDepn!AD58*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8005379693800263},{"$f":"RFM_RealSLDepn!AE58*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0754649315444658},{"$f":"RFM_RealSLDepn!AF58*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2625567141078653},{"$f":"RFM_RealSLDepn!AG58*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.4917994831171777},{"$f":"RFM_RealSLDepn!AH58*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.7199778819832252},{"$f":"RFM_RealSLDepn!AI58*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0038307262864592},{"$f":"RFM_RealSLDepn!AJ58*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2216029847036154},{"$f":"RFM_RealSLDepn!AK58*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.3572510753131652},{"$f":"RFM_RealSLDepn!AL58*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.6767235626963544},{"$f":"RFM_RealSLDepn!AM58*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":9.0135871375455903},{"$f":"RFM_RealSLDepn!AN58*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-9.5852952388029607E-3},{"$f":"RFM_RealSLDepn!AO58*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-9.7107248804578928E-3},{"$f":"RFM_RealSLDepn!AP58*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-9.9221657060358584E-3},{"$f":"RFM_RealSLDepn!AQ58*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.0356435287158848E-2},{"$f":"RFM_RealSLDepn!AR58*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":-1.0527446156189163E-2},{"$f":"RFM_RealSLDepn!AS58*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.6706675627327532E-4},{"$f":"RFM_RealSLDepn!AT58*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.7104724264190686E-4},{"$f":"RFM_RealSLDepn!AU58*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.7560649360784576E-4},{"$f":"RFM_RealSLDepn!AV58*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.8030338293324586E-4},{"$f":"RFM_RealSLDepn!AW58*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":-1.8663433623539462E-4},{"$f":"RFM_RealSLDepn!AX58*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.2112403740286063E-7},{"$f":"RFM_RealSLDepn!AY58*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.5044080899587109E-7},{"$f":"RFM_RealSLDepn!AZ58*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.4939050206474828E-7},{"$f":"RFM_RealSLDepn!BA58*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-9.8017390959794455E-7},{"$f":"RFM_RealSLDepn!BB58*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":-1.0026944126917894E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K59*(RFM_NomSLDepn!K51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.2770344027525944},{"$f":"RFM_RealSLDepn!L59*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.4212492940642685},{"$f":"RFM_RealSLDepn!M59*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.6766238596752387},{"$f":"RFM_RealSLDepn!N59*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.7536810699390903},{"$f":"RFM_RealSLDepn!O59*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.5005529608973465},{"$f":"RFM_RealSLDepn!P59*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6713400084512759},{"$f":"RFM_RealSLDepn!Q59*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7583479471908392},{"$f":"RFM_RealSLDepn!R59*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.9145016843247875},{"$f":"RFM_RealSLDepn!S59*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0491560034960452},{"$f":"RFM_RealSLDepn!T59*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4578672908173385},{"$f":"RFM_RealSLDepn!U59*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6599405244301826},{"$f":"RFM_RealSLDepn!V59*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7467244184118753},{"$f":"RFM_RealSLDepn!W59*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8134850097210871},{"$f":"RFM_RealSLDepn!X59*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.9328939672775052},{"$f":"RFM_RealSLDepn!Y59*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9689908482918765},{"$f":"RFM_RealSLDepn!Z59*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1255135977307953},{"$f":"RFM_RealSLDepn!AA59*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.2349281223090616},{"$f":"RFM_RealSLDepn!AB59*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.4302025683525486},{"$f":"RFM_RealSLDepn!AC59*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6595776694188826},{"$f":"RFM_RealSLDepn!AD59*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8487586722395184},{"$f":"RFM_RealSLDepn!AE59*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1256350642005843},{"$f":"RFM_RealSLDepn!AF59*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3140534619957593},{"$f":"RFM_RealSLDepn!AG59*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5449217270315421},{"$f":"RFM_RealSLDepn!AH59*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.774718074774607},{"$f":"RFM_RealSLDepn!AI59*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.05111275872442},{"$f":"RFM_RealSLDepn!AJ59*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2701714904989849},{"$f":"RFM_RealSLDepn!AK59*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4066209120761286},{"$f":"RFM_RealSLDepn!AL59*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.7279806593262581},{"$f":"RFM_RealSLDepn!AM59*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":9.0668342305931926},{"$f":"RFM_RealSLDepn!AN59*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.9161405754104344},{"$f":"RFM_RealSLDepn!AO59*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AP59*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AQ59*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AR59*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AS59*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.1234646651349571E-2},{"$f":"RFM_RealSLDepn!AT59*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.1502320237942348E-2},{"$f":"RFM_RealSLDepn!AU59*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.1808913690402531E-2},{"$f":"RFM_RealSLDepn!AV59*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.2124762834232508E-2},{"$f":"RFM_RealSLDepn!AW59*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":1.2550496983278253E-2},{"$f":"RFM_RealSLDepn!AX59*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.1942323614388729E-5},{"$f":"RFM_RealSLDepn!AY59*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.3913772495978544E-5},{"$f":"RFM_RealSLDepn!AZ59*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.3843143081067737E-5},{"$f":"RFM_RealSLDepn!BA59*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.591321802640424E-5},{"$f":"RFM_RealSLDepn!BB59*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.7427641962762398E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L60*(RFM_NomSLDepn!L51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.3545747751411055},{"$f":"RFM_RealSLDepn!M60*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.6060981721852681},{"$f":"RFM_RealSLDepn!N60*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.681993323473888},{"$f":"RFM_RealSLDepn!O60*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4851130476767116},{"$f":"RFM_RealSLDepn!P60*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6553141811848899},{"$f":"RFM_RealSLDepn!Q60*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7420236243761682},{"$f":"RFM_RealSLDepn!R60*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8976416495273059},{"$f":"RFM_RealSLDepn!S60*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.0318340141296805},{"$f":"RFM_RealSLDepn!T60*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4371995078908197},{"$f":"RFM_RealSLDepn!U60*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6385075331347094},{"$f":"RFM_RealSLDepn!V60*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7249627949627122},{"$f":"RFM_RealSLDepn!W60*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7914705781079103},{"$f":"RFM_RealSLDepn!X60*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.9104273593319343},{"$f":"RFM_RealSLDepn!Y60*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.94770147064078},{"$f":"RFM_RealSLDepn!Z60*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1036659562109001},{"$f":"RFM_RealSLDepn!AA60*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.2126902360738594},{"$f":"RFM_RealSLDepn!AB60*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.4072682040135787},{"$f":"RFM_RealSLDepn!AC60*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6358252014381955},{"$f":"RFM_RealSLDepn!AD60*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8229801251678701},{"$f":"RFM_RealSLDepn!AE60*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0988143616895663},{"$f":"RFM_RealSLDepn!AF60*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2865235576031786},{"$f":"RFM_RealSLDepn!AG60*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5165228405763145},{"$f":"RFM_RealSLDepn!AH60*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.7454542409251603},{"$f":"RFM_RealSLDepn!AI60*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0140691304831151},{"$f":"RFM_RealSLDepn!AJ60*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2321199605593609},{"$f":"RFM_RealSLDepn!AK60*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.3679415705782603},{"$f":"RFM_RealSLDepn!AL60*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.6878227233327454},{"$f":"RFM_RealSLDepn!AM60*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":9.0251172100236214},{"$f":"RFM_RealSLDepn!AN60*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.8991107965125575},{"$f":"RFM_RealSLDepn!AO60*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.015561281390216},{"$f":"RFM_RealSLDepn!AP60*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AQ60*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AR60*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AS60*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":3.9536541252301605E-2},{"$f":"RFM_RealSLDepn!AT60*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.0478527958862205E-2},{"$f":"RFM_RealSLDepn!AU60*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.155747997729721E-2},{"$f":"RFM_RealSLDepn!AV60*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.2669004272815475E-2},{"$f":"RFM_RealSLDepn!AW60*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":4.4167231699864876E-2},{"$f":"RFM_RealSLDepn!AX60*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.1798506965499823E-4},{"$f":"RFM_RealSLDepn!AY60*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.2492291758672802E-4},{"$f":"RFM_RealSLDepn!AZ60*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.2467436123574467E-4},{"$f":"RFM_RealSLDepn!BA60*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.3195929026035463E-4},{"$f":"RFM_RealSLDepn!BB60*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":2.3728879338505738E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M61*(RFM_NomSLDepn!M51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.7677223542544471},{"$f":"RFM_RealSLDepn!N61*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.8462806037427786},{"$f":"RFM_RealSLDepn!O61*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.5257237944961393},{"$f":"RFM_RealSLDepn!P61*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6974660252002636},{"$f":"RFM_RealSLDepn!Q61*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7849605846655052},{"$f":"RFM_RealSLDepn!R61*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.9419876633126805},{"$f":"RFM_RealSLDepn!S61*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":5.077395081378822},{"$f":"RFM_RealSLDepn!T61*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.4846402870630948},{"$f":"RFM_RealSLDepn!U61*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6877047697548564},{"$f":"RFM_RealSLDepn!V61*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7749143730372641},{"$f":"RFM_RealSLDepn!W61*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.84200245143351},{"$f":"RFM_RealSLDepn!X61*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.9619971571223056},{"$f":"RFM_RealSLDepn!Y61*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.0007746140519922},{"$f":"RFM_RealSLDepn!Z61*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1581308180112373},{"$f":"RFM_RealSLDepn!AA61*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.2681279545767454},{"$f":"RFM_RealSLDepn!AB61*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.4644422007153803},{"$f":"RFM_RealSLDepn!AC61*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.6950386815205665},{"$f":"RFM_RealSLDepn!AD61*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.8827100054747143},{"$f":"RFM_RealSLDepn!AE61*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1609589560406741},{"$f":"RFM_RealSLDepn!AF61*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3503113998604412},{"$f":"RFM_RealSLDepn!AG61*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.5823241475353083},{"$f":"RFM_RealSLDepn!AH61*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.8132596641047023},{"$f":"RFM_RealSLDepn!AI61*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0791272298838646},{"$f":"RFM_RealSLDepn!AJ61*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2989481935023264},{"$f":"RFM_RealSLDepn!AK61*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.4358724014226834},{"$f":"RFM_RealSLDepn!AL61*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.7583503448328859},{"$f":"RFM_RealSLDepn!AM61*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":9.098382983377105},{"$f":"RFM_RealSLDepn!AN61*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.9794165428086981},{"$f":"RFM_RealSLDepn!AO61*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.0969178790925795},{"$f":"RFM_RealSLDepn!AP61*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.2949937024990383},{"$f":"RFM_RealSLDepn!AQ61*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AR61*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AS61*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11089122965263298},{"$f":"RFM_RealSLDepn!AT61*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11353329344724622},{"$f":"RFM_RealSLDepn!AU61*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11655951456499467},{"$f":"RFM_RealSLDepn!AV61*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.11967709369596187},{"$f":"RFM_RealSLDepn!AW61*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.12387928934642577},{"$f":"RFM_RealSLDepn!AX61*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.1139977484879861E-4},{"$f":"RFM_RealSLDepn!AY61*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.3085889959577438E-4},{"$f":"RFM_RealSLDepn!AZ61*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.30161754157011E-4},{"$f":"RFM_RealSLDepn!BA61*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.5059436439258956E-4},{"$f":"RFM_RealSLDepn!BB61*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.6554243866050297E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N62*(RFM_NomSLDepn!N51/RFM_NomSLDepn!I51)*Outcomes!I81","v":4.5653470783326018},{"$f":"RFM_RealSLDepn!O62*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4496940385706649},{"$f":"RFM_RealSLDepn!P62*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.618551091019234},{"$f":"RFM_RealSLDepn!Q62*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.7045757883578831},{"$f":"RFM_RealSLDepn!R62*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8589648954881595},{"$f":"RFM_RealSLDepn!S62*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.9920975408519581},{"$f":"RFM_RealSLDepn!T62*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.3908873477058394},{"$f":"RFM_RealSLDepn!U62*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.5904807017300895},{"$f":"RFM_RealSLDepn!V62*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6761995679322199},{"$f":"RFM_RealSLDepn!W62*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.7421408610852627},{"$f":"RFM_RealSLDepn!X62*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8600844101299003},{"$f":"RFM_RealSLDepn!Y62*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.8992351051726954},{"$f":"RFM_RealSLDepn!Z62*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.0539286742728153},{"$f":"RFM_RealSLDepn!AA62*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1620645419283333},{"$f":"RFM_RealSLDepn!AB62*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.3550569415686429},{"$f":"RFM_RealSLDepn!AC62*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.5817514838881825},{"$f":"RFM_RealSLDepn!AD62*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.7652751067380485},{"$f":"RFM_RealSLDepn!AE62*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.0387764887870565},{"$f":"RFM_RealSLDepn!AF62*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.2248981434194492},{"$f":"RFM_RealSLDepn!AG62*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.452952218782519},{"$f":"RFM_RealSLDepn!AH62*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.6799474430860064},{"$f":"RFM_RealSLDepn!AI62*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":7.9373805974366256},{"$f":"RFM_RealSLDepn!AJ62*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.1533448472730647},{"$f":"RFM_RealSLDepn!AK62*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2878667480108525},{"$f":"RFM_RealSLDepn!AL62*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.6046868819552245},{"$f":"RFM_RealSLDepn!AM62*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.9387537175031095},{"$f":"RFM_RealSLDepn!AN62*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.8258352334889079},{"$f":"RFM_RealSLDepn!AO62*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.9413268613482746},{"$f":"RFM_RealSLDepn!AP62*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.1360148539131281},{"$f":"RFM_RealSLDepn!AQ62*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.5358764830460458},{"$f":"RFM_RealSLDepn!AR62*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":0},{"$f":"RFM_RealSLDepn!AS62*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.12684319082106096},{"$f":"RFM_RealSLDepn!AT62*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.1298653216343934},{"$f":"RFM_RealSLDepn!AU62*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.13332687169482396},{"$f":"RFM_RealSLDepn!AV62*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.13689292183104987},{"$f":"RFM_RealSLDepn!AW62*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.14169961309445192},{"$f":"RFM_RealSLDepn!AX62*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":6.9935105374906539E-4},{"$f":"RFM_RealSLDepn!AY62*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":7.2160941882647731E-4},{"$f":"RFM_RealSLDepn!AZ62*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":7.2081198739573139E-4},{"$f":"RFM_RealSLDepn!BA62*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":7.4418387611229094E-4},{"$f":"RFM_RealSLDepn!BB62*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":7.6128226561263058E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O63*(RFM_NomSLDepn!O51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.4071759551854681},{"$f":"RFM_RealSLDepn!P63*(RFM_NomSLDepn!P51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.5744195308030564},{"$f":"RFM_RealSLDepn!Q63*(RFM_NomSLDepn!Q51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.6596222378603676},{"$f":"RFM_RealSLDepn!R63*(RFM_NomSLDepn!R51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.8125361134637492},{"$f":"RFM_RealSLDepn!S63*(RFM_NomSLDepn!S51/RFM_NomSLDepn!N51)*Outcomes!N81","v":4.9443966387968663},{"$f":"RFM_RealSLDepn!T63*(RFM_NomSLDepn!T51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.3379052999089085},{"$f":"RFM_RealSLDepn!U63*(RFM_NomSLDepn!U51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.5355370353830402},{"$f":"RFM_RealSLDepn!V63*(RFM_NomSLDepn!V51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6204134500974474},{"$f":"RFM_RealSLDepn!W63*(RFM_NomSLDepn!W51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.6857066672436503},{"$f":"RFM_RealSLDepn!X63*(RFM_NomSLDepn!X51/RFM_NomSLDepn!S51)*Outcomes!S81","v":5.8024910581850326},{"$f":"RFM_RealSLDepn!Y63*(RFM_NomSLDepn!Y51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.8421802931637465},{"$f":"RFM_RealSLDepn!Z63*(RFM_NomSLDepn!Z51/RFM_NomSLDepn!X51)*Outcomes!X81","v":5.9953777339783088},{"$f":"RFM_RealSLDepn!AA63*(RFM_NomSLDepn!AA51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.1024677589965171},{"$f":"RFM_RealSLDepn!AB63*(RFM_NomSLDepn!AB51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.2935936208765364},{"$f":"RFM_RealSLDepn!AC63*(RFM_NomSLDepn!AC51/RFM_NomSLDepn!X51)*Outcomes!X81","v":6.51809567310797},{"$f":"RFM_RealSLDepn!AD63*(RFM_NomSLDepn!AD51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.6990099957668345},{"$f":"RFM_RealSLDepn!AE63*(RFM_NomSLDepn!AE51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":6.969832462450789},{"$f":"RFM_RealSLDepn!AF63*(RFM_NomSLDepn!AF51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.1541310763488761},{"$f":"RFM_RealSLDepn!AG63*(RFM_NomSLDepn!AG51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.3799513876191432},{"$f":"RFM_RealSLDepn!AH63*(RFM_NomSLDepn!AH51/RFM_NomSLDepn!AC51)*Outcomes!AC81","v":7.6047232191572105},{"$f":"RFM_RealSLDepn!AI63*(RFM_NomSLDepn!AI51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":7.8565469114741964},{"$f":"RFM_RealSLDepn!AJ63*(RFM_NomSLDepn!AJ51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.0703117976621268},{"$f":"RFM_RealSLDepn!AK63*(RFM_NomSLDepn!AK51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.2034637374983514},{"$f":"RFM_RealSLDepn!AL63*(RFM_NomSLDepn!AL51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.5170573990694418},{"$f":"RFM_RealSLDepn!AM63*(RFM_NomSLDepn!AM51/RFM_NomSLDepn!AH51)*Outcomes!AH81","v":8.847722123134373},{"$f":"RFM_RealSLDepn!AN63*(RFM_NomSLDepn!AN51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.738305819914336},{"$f":"RFM_RealSLDepn!AO63*(RFM_NomSLDepn!AO51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":8.8526520701191398},{"$f":"RFM_RealSLDepn!AP63*(RFM_NomSLDepn!AP51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.0454092623270395},{"$f":"RFM_RealSLDepn!AQ63*(RFM_NomSLDepn!AQ51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.4413053003308427},{"$f":"RFM_RealSLDepn!AR63*(RFM_NomSLDepn!AR51/RFM_NomSLDepn!AM51)*Outcomes!AM81","v":9.5972050650106837},{"$f":"RFM_RealSLDepn!AS63*(RFM_NomSLDepn!AS51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.15230416719425657},{"$f":"RFM_RealSLDepn!AT63*(RFM_NomSLDepn!AT51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.15593292419490648},{"$f":"RFM_RealSLDepn!AU63*(RFM_NomSLDepn!AU51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.16008930417669706},{"$f":"RFM_RealSLDepn!AV63*(RFM_NomSLDepn!AV51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.16437116032250346},{"$f":"RFM_RealSLDepn!AW63*(RFM_NomSLDepn!AW51/RFM_NomSLDepn!AR51)*Outcomes!AR81","v":0.17014268897211859},{"$f":"RFM_RealSLDepn!AX63*(RFM_NomSLDepn!AX51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":8.3973037203030078E-4},{"$f":"RFM_RealSLDepn!AY63*(RFM_NomSLDepn!AY51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":8.6645661357529153E-4},{"$f":"RFM_RealSLDepn!AZ63*(RFM_NomSLDepn!AZ51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":8.6549911535116063E-4},{"$f":"RFM_RealSLDepn!BA63*(RFM_NomSLDepn!BA51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":8.9356239587643686E-4},{"$f":"RFM_RealSLDepn!BB63*(RFM_NomSLDepn!BB51/RFM_NomSLDepn!AW51)*Outcomes!AW81","v":9.1409291041454868E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":35.575779393646769},39.526161285666149,45.378880323703683,50.032516572557114,54.866922818259091,59.395886095850777,66.300799520033578,72.89093325876523,81.868888780130675,87.783197922997701,89.599108976177192,92.999217233641858,94.731411888976879,97.840193372510925,100.52095440840213,108.84821465113836,112.87823398571372,114.60899646436062,115.94042700047648,118.32184288159132,{"$f":"SUM(Y53:Y63)","v":118.89150268542737},122.0091527804301,124.18849223216411,128.07800604048543,132.6467432252982,136.63216105028002,142.15582184603619,145.91475307787178,150.5205556005431,155.10497346313511,81.020927271262153,74.75947840273038,67.434857439913543,61.286009477039421,54.630446310295142,44.360188949623847,35.907856131368405,27.477846298996006,18.978672784815164,9.5987206866435155,0.44083382793778603,0.45133701290456518,0.46336736592438621,0.47576090098129131,0.49246618957931992,2.4306066152445811E-3,2.5079659458864109E-3,2.5051944592340571E-3,2.5864238604349217E-3,2.6458496072136856E-3]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E64-'OLD-RFM_SLDepn'!E64","v":0},{"$f":"F64-'OLD-RFM_SLDepn'!F64","v":0.55872956318373213},{"$f":"G64-'OLD-RFM_SLDepn'!G64","v":-0.95366462933917973},{"$f":"H64-'OLD-RFM_SLDepn'!H64","v":0.41997077391535953},{"$f":"I64-'OLD-RFM_SLDepn'!I64","v":0.42528088793856256},{"$f":"J64-'OLD-RFM_SLDepn'!J64","v":0},{"$f":"K64-'OLD-RFM_SLDepn'!K64","v":-1.5993541564264149},{"$f":"L64-'OLD-RFM_SLDepn'!L64","v":-0.98575222931383166},{"$f":"M64-'OLD-RFM_SLDepn'!M64","v":-2.9836675774395331},{"$f":"N64-'OLD-RFM_SLDepn'!N64","v":0.34470936259920393},{"$f":"O64-'OLD-RFM_SLDepn'!O64","v":0},{"$f":"P64-'OLD-RFM_SLDepn'!P64","v":-4.1304542937534876},{"$f":"Q64-'OLD-RFM_SLDepn'!Q64","v":-2.4826056198997577},{"$f":"R64-'OLD-RFM_SLDepn'!R64","v":-4.1693670402800507},{"$f":"S64-'OLD-RFM_SLDepn'!S64","v":-3.9397719604597086},{"$f":"T64-'OLD-RFM_SLDepn'!T64","v":0},{"$f":"U64-'OLD-RFM_SLDepn'!U64","v":-0.42417901882812714},{"$f":"V64-'OLD-RFM_SLDepn'!V64","v":2.1063237544958326},{"$f":"W64-'OLD-RFM_SLDepn'!W64","v":2.7286830507421911},{"$f":"X64-'OLD-RFM_SLDepn'!X64","v":1.9021765697838475},{"$f":"Y64-'OLD-RFM_SLDepn'!Y64","v":0},{"$f":"Z64-'OLD-RFM_SLDepn'!Z64","v":-0.609441943649216},{"$f":"AA64-'OLD-RFM_SLDepn'!AA64","v":0.43635387736222242},{"$f":"AB64-'OLD-RFM_SLDepn'!AB64","v":-1.3783236631294358},{"$f":"AC64-'OLD-RFM_SLDepn'!AC64","v":-2.2541561240198291},{"$f":"AD64-'OLD-RFM_SLDepn'!AD64","v":0},{"$f":"AE64-'OLD-RFM_SLDepn'!AE64","v":-2.7404779748108012},{"$f":"AF64-'OLD-RFM_SLDepn'!AF64","v":-1.0224955904027979},{"$f":"AG64-'OLD-RFM_SLDepn'!AG64","v":-2.4635885264168849},{"$f":"AH64-'OLD-RFM_SLDepn'!AH64","v":-4.0921759845100212},{"$f":"AI64-'OLD-RFM_SLDepn'!AI64","v":0},{"$f":"AJ64-'OLD-RFM_SLDepn'!AJ64","v":-5.8075055572516021E-2},{"$f":"AK64-'OLD-RFM_SLDepn'!AK64","v":0.87630670883633854},{"$f":"AL64-'OLD-RFM_SLDepn'!AL64","v":-0.73658931277427797},{"$f":"AM64-'OLD-RFM_SLDepn'!AM64","v":-0.96345428141965783},{"$f":"AN64-'OLD-RFM_SLDepn'!AN64","v":0},{"$f":"AO64-'OLD-RFM_SLDepn'!AO64","v":-0.30462935092732124},{"$f":"AP64-'OLD-RFM_SLDepn'!AP64","v":-0.72456856851907503},{"$f":"AQ64-'OLD-RFM_SLDepn'!AQ64","v":-1.4860076858413436},{"$f":"AR64-'OLD-RFM_SLDepn'!AR64","v":-0.69829884472470916},{"$f":"AS64-'OLD-RFM_SLDepn'!AS64","v":0},{"$f":"AT64-'OLD-RFM_SLDepn'!AT64","v":-1.4481731694783173E-3},{"$f":"AU64-'OLD-RFM_SLDepn'!AU64","v":-3.6951110262049558E-3},{"$f":"AV64-'OLD-RFM_SLDepn'!AV64","v":-5.7551995758942098E-3},{"$f":"AW64-'OLD-RFM_SLDepn'!AW64","v":-2.0037042448831366E-2},{"$f":"AX64-'OLD-RFM_SLDepn'!AX64","v":0},{"$f":"AY64-'OLD-RFM_SLDepn'!AY64","v":-4.028177350918604E-5},{"$f":"AZ64-'OLD-RFM_SLDepn'!AZ64","v":5.4671792287801831E-5},{"$f":"BA64-'OLD-RFM_SLDepn'!BA64","v":-4.2717305849098493E-5},{"$f":"BB64-'OLD-RFM_SLDepn'!BB64","v":-3.8170078735869084E-5}]
[]
["Approach D"]
[{"$f":"Inputs!A106","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,{"$f":"IFERROR(X69*(1+Y68),\"NA\")","v":1.7178476340957065},1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,2.387626796544394,2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E71*RFM_NomSLDepn!E69","v":35.575779393646769},{"$f":"RFM_RealSLDepn!F71*RFM_NomSLDepn!F69","v":36.00624772071135},{"$f":"RFM_RealSLDepn!G71*RFM_NomSLDepn!G69","v":37.785149938790852},{"$f":"RFM_RealSLDepn!H71*RFM_NomSLDepn!H69","v":38.495388625345065},{"$f":"RFM_RealSLDepn!I71*RFM_NomSLDepn!I69","v":39.233109561077782},{"$f":"RFM_RealSLDepn!J71*(RFM_NomSLDepn!J69/RFM_NomSLDepn!I69)*Outcomes!I114","v":39.615031744913431},{"$f":"RFM_RealSLDepn!K71*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":41.367737491027754},{"$f":"RFM_RealSLDepn!L71*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":42.762592711794497},{"$f":"RFM_RealSLDepn!M71*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":45.232591079186868},{"$f":"RFM_RealSLDepn!N71*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":45.977893114619263},{"$f":"RFM_RealSLDepn!O71*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":44.845348661240031},{"$f":"RFM_RealSLDepn!P71*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":46.547140587904238},{"$f":"RFM_RealSLDepn!Q71*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":47.414123241585422},{"$f":"RFM_RealSLDepn!R71*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":48.970102883947256},{"$f":"RFM_RealSLDepn!S71*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":50.311853540909397},{"$f":"RFM_RealSLDepn!T71*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":54.55543807234627},{"$f":"RFM_RealSLDepn!U71*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":56.575310156995897},{"$f":"RFM_RealSLDepn!V71*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":57.442779646728816},{"$f":"RFM_RealSLDepn!W71*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":58.110101351485305},{"$f":"RFM_RealSLDepn!X71*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":59.303682587916775},{"$f":"RFM_RealSLDepn!Y71*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":59.530025571817283},{"$f":"RFM_RealSLDepn!Z71*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":61.091060512813456},{"$f":"RFM_RealSLDepn!AA71*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":62.182275026559346},{"$f":"RFM_RealSLDepn!AB71*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":64.129788946741996},{"$f":"RFM_RealSLDepn!AC71*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":66.417396011163035},{"$f":"RFM_RealSLDepn!AD71*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":68.498904283468235},{"$f":"RFM_RealSLDepn!AE71*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":71.2681257408059},{"$f":"RFM_RealSLDepn!AF71*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":73.152621079812448},{"$f":"RFM_RealSLDepn!AG71*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":75.461685239552423},{"$f":"RFM_RealSLDepn!AH71*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":77.760028455023814},{"$f":"RFM_RealSLDepn!AI71*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0.56834676793472938},{"$f":"RFM_RealSLDepn!AJ71*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0.58381063310753323},{"$f":"RFM_RealSLDepn!AK71*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0.59344291501240376},{"$f":"RFM_RealSLDepn!AL71*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0.61612844671061684},{"$f":"RFM_RealSLDepn!AM71*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0.64004890811814241},{"$f":"RFM_RealSLDepn!AN71*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-6.8064552524624918E-4},{"$f":"RFM_RealSLDepn!AO71*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-6.8955220179597757E-4},{"$f":"RFM_RealSLDepn!AP71*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.0456647607742228E-4},{"$f":"RFM_RealSLDepn!AQ71*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.3540367407476219E-4},{"$f":"RFM_RealSLDepn!AR71*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-7.4754704367101157E-4},{"$f":"RFM_RealSLDepn!AS71*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.1863300737412802E-5},{"$f":"RFM_RealSLDepn!AT71*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.2145952462541207E-5},{"$f":"RFM_RealSLDepn!AU71*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.2469701881951736E-5},{"$f":"RFM_RealSLDepn!AV71*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.280322491095232E-5},{"$f":"RFM_RealSLDepn!AW71*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.3252781750704773E-5},{"$f":"RFM_RealSLDepn!AX71*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"RFM_RealSLDepn!AY71*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"RFM_RealSLDepn!AZ71*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"RFM_RealSLDepn!BA71*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":0},{"$f":"RFM_RealSLDepn!BB71*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F72*RFM_NomSLDepn!F69","v":3.5199135649547952},{"$f":"RFM_RealSLDepn!G72*RFM_NomSLDepn!G69","v":3.6938162192028927},{"$f":"RFM_RealSLDepn!H72*RFM_NomSLDepn!H69","v":3.7632480246648048},{"$f":"RFM_RealSLDepn!I72*RFM_NomSLDepn!I69","v":3.8353664511384151},{"$f":"RFM_RealSLDepn!J72*(RFM_NomSLDepn!J69/RFM_NomSLDepn!I69)*Outcomes!I114","v":3.9431916700090492},{"$f":"RFM_RealSLDepn!K72*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.1176520804552013},{"$f":"RFM_RealSLDepn!L72*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.2564928498584047},{"$f":"RFM_RealSLDepn!M72*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5023509637671006},{"$f":"RFM_RealSLDepn!N72*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5765366616779746},{"$f":"RFM_RealSLDepn!O72*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4632833507814968},{"$f":"RFM_RealSLDepn!P72*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6326560906424668},{"$f":"RFM_RealSLDepn!Q72*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7189435063747496},{"$f":"RFM_RealSLDepn!R72*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8738041159859957},{"$f":"RFM_RealSLDepn!S72*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0073433468515436},{"$f":"RFM_RealSLDepn!T72*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4259675347388159},{"$f":"RFM_RealSLDepn!U72*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6268597050317259},{"$f":"RFM_RealSLDepn!V72*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7131363706580824},{"$f":"RFM_RealSLDepn!W72*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7795067643928686},{"$f":"RFM_RealSLDepn!X72*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8982178089336932},{"$f":"RFM_RealSLDepn!Y72*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9239716573911796},{"$f":"RFM_RealSLDepn!Z72*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.0793138844073997},{"$f":"RFM_RealSLDepn!AA72*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1879031851757311},{"$f":"RFM_RealSLDepn!AB72*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.3817048366065459},{"$f":"RFM_RealSLDepn!AC72*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6093499498532919},{"$f":"RFM_RealSLDepn!AD72*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8105635435462979},{"$f":"RFM_RealSLDepn!AE72*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0858958119764903},{"$f":"RFM_RealSLDepn!AF72*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2732634113282746},{"$f":"RFM_RealSLDepn!AG72*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5028441374805572},{"$f":"RFM_RealSLDepn!AH72*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.731358924360503},{"$f":"RFM_RealSLDepn!AI72*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2416637341901282},{"$f":"RFM_RealSLDepn!AJ72*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AK72*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AL72*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AM72*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AN72*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":1.0826665150733411E-3},{"$f":"RFM_RealSLDepn!AO72*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":1.0968338901655248E-3},{"$f":"RFM_RealSLDepn!AP72*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":1.1207162950439909E-3},{"$f":"RFM_RealSLDepn!AQ72*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":1.1697673803035726E-3},{"$f":"RFM_RealSLDepn!AR72*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":1.189083190302122E-3},{"$f":"RFM_RealSLDepn!AS72*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.8870319410378566E-5},{"$f":"RFM_RealSLDepn!AT72*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.9319918426126918E-5},{"$f":"RFM_RealSLDepn!AU72*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.9834889351034416E-5},{"$f":"RFM_RealSLDepn!AV72*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":2.0365406635158379E-5},{"$f":"RFM_RealSLDepn!AW72*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":2.1080492710022499E-5},{"$f":"RFM_RealSLDepn!AX72*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":1.0404167286241816E-7},{"$f":"RFM_RealSLDepn!AY72*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":1.0735302490145762E-7},{"$f":"RFM_RealSLDepn!AZ72*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":1.0723439192077773E-7},{"$f":"RFM_RealSLDepn!BA72*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":1.1071140162425869E-7},{"$f":"RFM_RealSLDepn!BB72*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":1.1325510987683371E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G73*RFM_NomSLDepn!G69","v":3.8999141657099399},{"$f":"RFM_RealSLDepn!H73*RFM_NomSLDepn!H69","v":3.9732199463993103},{"$f":"RFM_RealSLDepn!I73*RFM_NomSLDepn!I69","v":4.049362249189306},{"$f":"RFM_RealSLDepn!J73*(RFM_NomSLDepn!J69/RFM_NomSLDepn!I69)*Outcomes!I114","v":3.9933138818524885},{"$f":"RFM_RealSLDepn!K73*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.1699918719606153},{"$f":"RFM_RealSLDepn!L73*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.3105974570357173},{"$f":"RFM_RealSLDepn!M73*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5595806922928075},{"$f":"RFM_RealSLDepn!N73*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.6347093703014348},{"$f":"RFM_RealSLDepn!O73*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.5195355710176921},{"$f":"RFM_RealSLDepn!P73*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6910429709295398},{"$f":"RFM_RealSLDepn!Q73*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7784178951912866},{"$f":"RFM_RealSLDepn!R73*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.9352302637282213},{"$f":"RFM_RealSLDepn!S73*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0704525332078205},{"$f":"RFM_RealSLDepn!T73*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4910261119781056},{"$f":"RFM_RealSLDepn!U73*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6943270248029405},{"$f":"RFM_RealSLDepn!V73*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7816381671523285},{"$f":"RFM_RealSLDepn!W73*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8488043569105042},{"$f":"RFM_RealSLDepn!X73*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.9689387737090822},{"$f":"RFM_RealSLDepn!Y73*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9977356944194327},{"$f":"RFM_RealSLDepn!Z73*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1550122098570652},{"$f":"RFM_RealSLDepn!AA73*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.2649536415378995},{"$f":"RFM_RealSLDepn!AB73*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.461168469975469},{"$f":"RFM_RealSLDepn!AC73*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6916481718283034},{"$f":"RFM_RealSLDepn!AD73*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8910844562460127},{"$f":"RFM_RealSLDepn!AE73*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1696719627204475},{"$f":"RFM_RealSLDepn!AF73*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3592547987429855},{"$f":"RFM_RealSLDepn!AG73*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5915498450084042},{"$f":"RFM_RealSLDepn!AH73*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.8227663494609567},{"$f":"RFM_RealSLDepn!AI73*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.1961632883934499},{"$f":"RFM_RealSLDepn!AJ73*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4191686280500235},{"$f":"RFM_RealSLDepn!AK73*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AL73*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AM73*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AN73*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.7064714968052626E-2},{"$f":"RFM_RealSLDepn!AO73*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.7288017540384629E-2},{"$f":"RFM_RealSLDepn!AP73*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.7664445947773812E-2},{"$f":"RFM_RealSLDepn!AQ73*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.8437576710732442E-2},{"$f":"RFM_RealSLDepn!AR73*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.8742027608043117E-2},{"$f":"RFM_RealSLDepn!AS73*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-2.9742918766856373E-4},{"$f":"RFM_RealSLDepn!AT73*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.0451565330396105E-4},{"$f":"RFM_RealSLDepn!AU73*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.1263249438848048E-4},{"$f":"RFM_RealSLDepn!AV73*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.2099437324328877E-4},{"$f":"RFM_RealSLDepn!AW73*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-3.3226537855774883E-4},{"$f":"RFM_RealSLDepn!AX73*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.6398784551642107E-6},{"$f":"RFM_RealSLDepn!AY73*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.6920711460051745E-6},{"$f":"RFM_RealSLDepn!AZ73*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.6902012830576021E-6},{"$f":"RFM_RealSLDepn!BA73*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.7450050279827284E-6},{"$f":"RFM_RealSLDepn!BB73*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.7850983121914253E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H74*RFM_NomSLDepn!H69","v":3.8006599761479363},{"$f":"RFM_RealSLDepn!I74*RFM_NomSLDepn!I69","v":3.8734953606999367},{"$f":"RFM_RealSLDepn!J74*(RFM_NomSLDepn!J69/RFM_NomSLDepn!I69)*Outcomes!I114","v":3.9478184462577142},{"$f":"RFM_RealSLDepn!K74*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.1224835612556454},{"$f":"RFM_RealSLDepn!L74*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.261487240613012},{"$f":"RFM_RealSLDepn!M74*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5076338341537348},{"$f":"RFM_RealSLDepn!N74*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5819065784609831},{"$f":"RFM_RealSLDepn!O74*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4676108476346847},{"$f":"RFM_RealSLDepn!P74*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6371478074075796},{"$f":"RFM_RealSLDepn!Q74*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7235188854330001},{"$f":"RFM_RealSLDepn!R74*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8785296443285535},{"$f":"RFM_RealSLDepn!S74*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0121983517601008},{"$f":"RFM_RealSLDepn!T74*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4250169174089651},{"$f":"RFM_RealSLDepn!U74*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6258738918446767},{"$f":"RFM_RealSLDepn!V74*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7121354419929231},{"$f":"RFM_RealSLDepn!W74*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7784942077837389},{"$f":"RFM_RealSLDepn!X74*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8971844544160872},{"$f":"RFM_RealSLDepn!Y74*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9279210060943344},{"$f":"RFM_RealSLDepn!Z74*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.0833667954937471},{"$f":"RFM_RealSLDepn!AA74*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1920284897573499},{"$f":"RFM_RealSLDepn!AB74*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.3859593434100894},{"$f":"RFM_RealSLDepn!AC74*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6137562213823902},{"$f":"RFM_RealSLDepn!AD74*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8076963382600333},{"$f":"RFM_RealSLDepn!AE74*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0829126935017692},{"$f":"RFM_RealSLDepn!AF74*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2702014122487553},{"$f":"RFM_RealSLDepn!AG74*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4996854863299651},{"$f":"RFM_RealSLDepn!AH74*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.728104069892705},{"$f":"RFM_RealSLDepn!AI74*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.049912093105057},{"$f":"RFM_RealSLDepn!AJ74*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2689381565646016},{"$f":"RFM_RealSLDepn!AK74*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4053672293857193},{"$f":"RFM_RealSLDepn!AL74*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AM74*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AN74*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":3.310543963162044E-3},{"$f":"RFM_RealSLDepn!AO74*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":3.3538645216463934E-3},{"$f":"RFM_RealSLDepn!AP74*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":3.42689139575346E-3},{"$f":"RFM_RealSLDepn!AQ74*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":3.5768782771540132E-3},{"$f":"RFM_RealSLDepn!AR74*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":3.6359415596089522E-3},{"$f":"RFM_RealSLDepn!AS74*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":5.7701075203878805E-5},{"$f":"RFM_RealSLDepn!AT74*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":5.9075845076879351E-5},{"$f":"RFM_RealSLDepn!AU74*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":6.0650507138484721E-5},{"$f":"RFM_RealSLDepn!AV74*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":6.2272706373297775E-5},{"$f":"RFM_RealSLDepn!AW74*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":6.445927431026061E-5},{"$f":"RFM_RealSLDepn!AX74*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":3.1813538815193348E-7},{"$f":"RFM_RealSLDepn!AY74*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":3.2826073732466908E-7},{"$f":"RFM_RealSLDepn!AZ74*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":3.2789798508974368E-7},{"$f":"RFM_RealSLDepn!BA74*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":3.385298771113927E-7},{"$f":"RFM_RealSLDepn!BB74*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":3.4630794901291197E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I75*RFM_NomSLDepn!I69","v":3.8755891961536517},{"$f":"RFM_RealSLDepn!J75*(RFM_NomSLDepn!J69/RFM_NomSLDepn!I69)*Outcomes!I114","v":3.9484289224675564},{"$f":"RFM_RealSLDepn!K75*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.1231210470402306},{"$f":"RFM_RealSLDepn!L75*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.2621462214183232},{"$f":"RFM_RealSLDepn!M75*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5083308781682678},{"$f":"RFM_RealSLDepn!N75*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5826151077411268},{"$f":"RFM_RealSLDepn!O75*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4679037203199083},{"$f":"RFM_RealSLDepn!P75*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.637451794029614},{"$f":"RFM_RealSLDepn!Q75*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7238285340812078},{"$f":"RFM_RealSLDepn!R75*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8788494546534915},{"$f":"RFM_RealSLDepn!S75*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0125269246909632},{"$f":"RFM_RealSLDepn!T75*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4227570081757497},{"$f":"RFM_RealSLDepn!U75*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6235303112537514},{"$f":"RFM_RealSLDepn!V75*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7097559272700646},{"$f":"RFM_RealSLDepn!W75*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7760870498682779},{"$f":"RFM_RealSLDepn!X75*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.894727853487205},{"$f":"RFM_RealSLDepn!Y75*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9274100481388929},{"$f":"RFM_RealSLDepn!Z75*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.082842438867397},{"$f":"RFM_RealSLDepn!AA75*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1914947670215197},{"$f":"RFM_RealSLDepn!AB75*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.3854089047780143},{"$f":"RFM_RealSLDepn!AC75*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.61318614776751},{"$f":"RFM_RealSLDepn!AD75*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8046405539924146},{"$f":"RFM_RealSLDepn!AE75*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0797333723184668},{"$f":"RFM_RealSLDepn!AF75*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2669380224037754},{"$f":"RFM_RealSLDepn!AG75*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4963190875097911},{"$f":"RFM_RealSLDepn!AH75*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.7246351403661961},{"$f":"RFM_RealSLDepn!AI75*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0227740333501103},{"$f":"RFM_RealSLDepn!AJ75*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2410617108087507},{"$f":"RFM_RealSLDepn!AK75*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.3770308506159772},{"$f":"RFM_RealSLDepn!AL75*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.6972594591158998},{"$f":"RFM_RealSLDepn!AM75*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":0},{"$f":"RFM_RealSLDepn!AN75*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":2.4317426742773453E-2},{"$f":"RFM_RealSLDepn!AO75*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":2.4635635629023375E-2},{"$f":"RFM_RealSLDepn!AP75*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":2.5172050695886336E-2},{"$f":"RFM_RealSLDepn!AQ75*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":2.6273771452783135E-2},{"$f":"RFM_RealSLDepn!AR75*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":2.6707617690823693E-2},{"$f":"RFM_RealSLDepn!AS75*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.2384021624934897E-4},{"$f":"RFM_RealSLDepn!AT75*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.3393851611996331E-4},{"$f":"RFM_RealSLDepn!AU75*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.4550511355947856E-4},{"$f":"RFM_RealSLDepn!AV75*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.5742089280714982E-4},{"$f":"RFM_RealSLDepn!AW75*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.7348221270407815E-4},{"$f":"RFM_RealSLDepn!AX75*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.3368467785816477E-6},{"$f":"RFM_RealSLDepn!AY75*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.4112219989360128E-6},{"$f":"RFM_RealSLDepn!AZ75*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.4085574214536612E-6},{"$f":"RFM_RealSLDepn!BA75*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.4866534256905527E-6},{"$f":"RFM_RealSLDepn!BB75*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.5437868441770293E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J76*(RFM_NomSLDepn!J69/RFM_NomSLDepn!I69)*Outcomes!I114","v":3.9481014303505417},{"$f":"RFM_RealSLDepn!K76*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.1227790655415344},{"$f":"RFM_RealSLDepn!L76*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.2617927088399066},{"$f":"RFM_RealSLDepn!M76*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5079569464469476},{"$f":"RFM_RealSLDepn!N76*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5822350147085409},{"$f":"RFM_RealSLDepn!O76*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4671670283570348},{"$f":"RFM_RealSLDepn!P76*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6366871460696899},{"$f":"RFM_RealSLDepn!Q76*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7230496438604481},{"$f":"RFM_RealSLDepn!R76*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8780450037507181},{"$f":"RFM_RealSLDepn!S76*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0117004323289374},{"$f":"RFM_RealSLDepn!T76*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4195092731044383},{"$f":"RFM_RealSLDepn!U76*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6201623313518478},{"$f":"RFM_RealSLDepn!V76*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.706336306116901},{"$f":"RFM_RealSLDepn!W76*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7726277024443524},{"$f":"RFM_RealSLDepn!X76*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8911974510817968},{"$f":"RFM_RealSLDepn!Y76*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9255563762451438},{"$f":"RFM_RealSLDepn!Z76*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.0809401587869809},{"$f":"RFM_RealSLDepn!AA76*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1895585082277611},{"$f":"RFM_RealSLDepn!AB76*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.3834120034466135},{"$f":"RFM_RealSLDepn!AC76*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6111180139298487},{"$f":"RFM_RealSLDepn!AD76*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8005379693800263},{"$f":"RFM_RealSLDepn!AE76*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0754649315444658},{"$f":"RFM_RealSLDepn!AF76*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2625567141078653},{"$f":"RFM_RealSLDepn!AG76*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.4917994831171777},{"$f":"RFM_RealSLDepn!AH76*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.7199778819832252},{"$f":"RFM_RealSLDepn!AI76*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0038307262864592},{"$f":"RFM_RealSLDepn!AJ76*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2216029847036154},{"$f":"RFM_RealSLDepn!AK76*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.3572510753131652},{"$f":"RFM_RealSLDepn!AL76*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.6767235626963544},{"$f":"RFM_RealSLDepn!AM76*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":9.0135871375455903},{"$f":"RFM_RealSLDepn!AN76*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-9.5852952388029607E-3},{"$f":"RFM_RealSLDepn!AO76*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-9.7107248804578928E-3},{"$f":"RFM_RealSLDepn!AP76*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-9.9221657060358584E-3},{"$f":"RFM_RealSLDepn!AQ76*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.0356435287158848E-2},{"$f":"RFM_RealSLDepn!AR76*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":-1.0527446156189163E-2},{"$f":"RFM_RealSLDepn!AS76*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.6706675627327532E-4},{"$f":"RFM_RealSLDepn!AT76*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.7104724264190686E-4},{"$f":"RFM_RealSLDepn!AU76*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.7560649360784576E-4},{"$f":"RFM_RealSLDepn!AV76*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.8030338293324586E-4},{"$f":"RFM_RealSLDepn!AW76*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":-1.8663433623539462E-4},{"$f":"RFM_RealSLDepn!AX76*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.2112403740286063E-7},{"$f":"RFM_RealSLDepn!AY76*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.5044080899587109E-7},{"$f":"RFM_RealSLDepn!AZ76*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.4939050206474828E-7},{"$f":"RFM_RealSLDepn!BA76*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-9.8017390959794455E-7},{"$f":"RFM_RealSLDepn!BB76*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":-1.0026944126917894E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K77*(RFM_NomSLDepn!K69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.2770344027525944},{"$f":"RFM_RealSLDepn!L77*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.4212492940642685},{"$f":"RFM_RealSLDepn!M77*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.6766238596752387},{"$f":"RFM_RealSLDepn!N77*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.7536810699390903},{"$f":"RFM_RealSLDepn!O77*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.5005529608973465},{"$f":"RFM_RealSLDepn!P77*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6713400084512759},{"$f":"RFM_RealSLDepn!Q77*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7583479471908392},{"$f":"RFM_RealSLDepn!R77*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.9145016843247875},{"$f":"RFM_RealSLDepn!S77*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0491560034960452},{"$f":"RFM_RealSLDepn!T77*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4578672908173385},{"$f":"RFM_RealSLDepn!U77*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6599405244301826},{"$f":"RFM_RealSLDepn!V77*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7467244184118753},{"$f":"RFM_RealSLDepn!W77*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8134850097210871},{"$f":"RFM_RealSLDepn!X77*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.9328939672775052},{"$f":"RFM_RealSLDepn!Y77*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9689908482918765},{"$f":"RFM_RealSLDepn!Z77*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1255135977307953},{"$f":"RFM_RealSLDepn!AA77*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.2349281223090616},{"$f":"RFM_RealSLDepn!AB77*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.4302025683525486},{"$f":"RFM_RealSLDepn!AC77*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6595776694188826},{"$f":"RFM_RealSLDepn!AD77*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8487586722395184},{"$f":"RFM_RealSLDepn!AE77*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1256350642005843},{"$f":"RFM_RealSLDepn!AF77*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3140534619957593},{"$f":"RFM_RealSLDepn!AG77*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5449217270315421},{"$f":"RFM_RealSLDepn!AH77*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.774718074774607},{"$f":"RFM_RealSLDepn!AI77*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.05111275872442},{"$f":"RFM_RealSLDepn!AJ77*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2701714904989849},{"$f":"RFM_RealSLDepn!AK77*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4066209120761286},{"$f":"RFM_RealSLDepn!AL77*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.7279806593262581},{"$f":"RFM_RealSLDepn!AM77*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":9.0668342305931926},{"$f":"RFM_RealSLDepn!AN77*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.9161405754104344},{"$f":"RFM_RealSLDepn!AO77*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AP77*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AQ77*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AR77*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AS77*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.1234646651349571E-2},{"$f":"RFM_RealSLDepn!AT77*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.1502320237942348E-2},{"$f":"RFM_RealSLDepn!AU77*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.1808913690402531E-2},{"$f":"RFM_RealSLDepn!AV77*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.2124762834232508E-2},{"$f":"RFM_RealSLDepn!AW77*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":1.2550496983278253E-2},{"$f":"RFM_RealSLDepn!AX77*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.1942323614388729E-5},{"$f":"RFM_RealSLDepn!AY77*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.3913772495978544E-5},{"$f":"RFM_RealSLDepn!AZ77*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.3843143081067737E-5},{"$f":"RFM_RealSLDepn!BA77*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.591321802640424E-5},{"$f":"RFM_RealSLDepn!BB77*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.7427641962762398E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L78*(RFM_NomSLDepn!L69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.3545747751411055},{"$f":"RFM_RealSLDepn!M78*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.6060981721852681},{"$f":"RFM_RealSLDepn!N78*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.681993323473888},{"$f":"RFM_RealSLDepn!O78*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4851130476767116},{"$f":"RFM_RealSLDepn!P78*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6553141811848899},{"$f":"RFM_RealSLDepn!Q78*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7420236243761682},{"$f":"RFM_RealSLDepn!R78*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8976416495273059},{"$f":"RFM_RealSLDepn!S78*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.0318340141296805},{"$f":"RFM_RealSLDepn!T78*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4371995078908197},{"$f":"RFM_RealSLDepn!U78*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6385075331347094},{"$f":"RFM_RealSLDepn!V78*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7249627949627122},{"$f":"RFM_RealSLDepn!W78*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7914705781079103},{"$f":"RFM_RealSLDepn!X78*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.9104273593319343},{"$f":"RFM_RealSLDepn!Y78*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.94770147064078},{"$f":"RFM_RealSLDepn!Z78*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1036659562109001},{"$f":"RFM_RealSLDepn!AA78*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.2126902360738594},{"$f":"RFM_RealSLDepn!AB78*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.4072682040135787},{"$f":"RFM_RealSLDepn!AC78*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6358252014381955},{"$f":"RFM_RealSLDepn!AD78*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8229801251678701},{"$f":"RFM_RealSLDepn!AE78*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0988143616895663},{"$f":"RFM_RealSLDepn!AF78*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2865235576031786},{"$f":"RFM_RealSLDepn!AG78*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5165228405763145},{"$f":"RFM_RealSLDepn!AH78*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.7454542409251603},{"$f":"RFM_RealSLDepn!AI78*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0140691304831151},{"$f":"RFM_RealSLDepn!AJ78*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2321199605593609},{"$f":"RFM_RealSLDepn!AK78*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.3679415705782603},{"$f":"RFM_RealSLDepn!AL78*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.6878227233327454},{"$f":"RFM_RealSLDepn!AM78*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":9.0251172100236214},{"$f":"RFM_RealSLDepn!AN78*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.8991107965125575},{"$f":"RFM_RealSLDepn!AO78*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.015561281390216},{"$f":"RFM_RealSLDepn!AP78*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AQ78*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AR78*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AS78*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":3.9536541252301605E-2},{"$f":"RFM_RealSLDepn!AT78*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.0478527958862205E-2},{"$f":"RFM_RealSLDepn!AU78*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.155747997729721E-2},{"$f":"RFM_RealSLDepn!AV78*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.2669004272815475E-2},{"$f":"RFM_RealSLDepn!AW78*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":4.4167231699864876E-2},{"$f":"RFM_RealSLDepn!AX78*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.1798506965499823E-4},{"$f":"RFM_RealSLDepn!AY78*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.2492291758672802E-4},{"$f":"RFM_RealSLDepn!AZ78*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.2467436123574467E-4},{"$f":"RFM_RealSLDepn!BA78*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.3195929026035463E-4},{"$f":"RFM_RealSLDepn!BB78*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":2.3728879338505738E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M79*(RFM_NomSLDepn!M69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.7677223542544471},{"$f":"RFM_RealSLDepn!N79*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.8462806037427786},{"$f":"RFM_RealSLDepn!O79*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.5257237944961393},{"$f":"RFM_RealSLDepn!P79*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6974660252002636},{"$f":"RFM_RealSLDepn!Q79*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7849605846655052},{"$f":"RFM_RealSLDepn!R79*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.9419876633126805},{"$f":"RFM_RealSLDepn!S79*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":5.077395081378822},{"$f":"RFM_RealSLDepn!T79*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.4846402870630948},{"$f":"RFM_RealSLDepn!U79*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6877047697548564},{"$f":"RFM_RealSLDepn!V79*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7749143730372641},{"$f":"RFM_RealSLDepn!W79*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.84200245143351},{"$f":"RFM_RealSLDepn!X79*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.9619971571223056},{"$f":"RFM_RealSLDepn!Y79*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.0007746140519922},{"$f":"RFM_RealSLDepn!Z79*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1581308180112373},{"$f":"RFM_RealSLDepn!AA79*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.2681279545767454},{"$f":"RFM_RealSLDepn!AB79*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.4644422007153803},{"$f":"RFM_RealSLDepn!AC79*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.6950386815205665},{"$f":"RFM_RealSLDepn!AD79*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.8827100054747143},{"$f":"RFM_RealSLDepn!AE79*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1609589560406741},{"$f":"RFM_RealSLDepn!AF79*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3503113998604412},{"$f":"RFM_RealSLDepn!AG79*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.5823241475353083},{"$f":"RFM_RealSLDepn!AH79*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.8132596641047023},{"$f":"RFM_RealSLDepn!AI79*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0791272298838646},{"$f":"RFM_RealSLDepn!AJ79*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2989481935023264},{"$f":"RFM_RealSLDepn!AK79*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.4358724014226834},{"$f":"RFM_RealSLDepn!AL79*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.7583503448328859},{"$f":"RFM_RealSLDepn!AM79*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":9.098382983377105},{"$f":"RFM_RealSLDepn!AN79*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.9794165428086981},{"$f":"RFM_RealSLDepn!AO79*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.0969178790925795},{"$f":"RFM_RealSLDepn!AP79*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.2949937024990383},{"$f":"RFM_RealSLDepn!AQ79*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AR79*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AS79*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11089122965263298},{"$f":"RFM_RealSLDepn!AT79*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11353329344724622},{"$f":"RFM_RealSLDepn!AU79*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11655951456499467},{"$f":"RFM_RealSLDepn!AV79*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.11967709369596187},{"$f":"RFM_RealSLDepn!AW79*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.12387928934642577},{"$f":"RFM_RealSLDepn!AX79*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.1139977484879861E-4},{"$f":"RFM_RealSLDepn!AY79*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.3085889959577438E-4},{"$f":"RFM_RealSLDepn!AZ79*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.30161754157011E-4},{"$f":"RFM_RealSLDepn!BA79*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.5059436439258956E-4},{"$f":"RFM_RealSLDepn!BB79*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.6554243866050297E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N80*(RFM_NomSLDepn!N69/RFM_NomSLDepn!I69)*Outcomes!I114","v":4.5653470783326018},{"$f":"RFM_RealSLDepn!O80*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4496940385706649},{"$f":"RFM_RealSLDepn!P80*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.618551091019234},{"$f":"RFM_RealSLDepn!Q80*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.7045757883578831},{"$f":"RFM_RealSLDepn!R80*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8589648954881595},{"$f":"RFM_RealSLDepn!S80*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.9920975408519581},{"$f":"RFM_RealSLDepn!T80*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.3908873477058394},{"$f":"RFM_RealSLDepn!U80*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.5904807017300895},{"$f":"RFM_RealSLDepn!V80*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6761995679322199},{"$f":"RFM_RealSLDepn!W80*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.7421408610852627},{"$f":"RFM_RealSLDepn!X80*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8600844101299003},{"$f":"RFM_RealSLDepn!Y80*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.8992351051726954},{"$f":"RFM_RealSLDepn!Z80*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.0539286742728153},{"$f":"RFM_RealSLDepn!AA80*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1620645419283333},{"$f":"RFM_RealSLDepn!AB80*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.3550569415686429},{"$f":"RFM_RealSLDepn!AC80*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.5817514838881825},{"$f":"RFM_RealSLDepn!AD80*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.7652751067380485},{"$f":"RFM_RealSLDepn!AE80*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.0387764887870565},{"$f":"RFM_RealSLDepn!AF80*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.2248981434194492},{"$f":"RFM_RealSLDepn!AG80*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.452952218782519},{"$f":"RFM_RealSLDepn!AH80*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.6799474430860064},{"$f":"RFM_RealSLDepn!AI80*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":7.9373805974366256},{"$f":"RFM_RealSLDepn!AJ80*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.1533448472730647},{"$f":"RFM_RealSLDepn!AK80*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2878667480108525},{"$f":"RFM_RealSLDepn!AL80*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.6046868819552245},{"$f":"RFM_RealSLDepn!AM80*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.9387537175031095},{"$f":"RFM_RealSLDepn!AN80*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.8258352334889079},{"$f":"RFM_RealSLDepn!AO80*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.9413268613482746},{"$f":"RFM_RealSLDepn!AP80*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.1360148539131281},{"$f":"RFM_RealSLDepn!AQ80*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.5358764830460458},{"$f":"RFM_RealSLDepn!AR80*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":0},{"$f":"RFM_RealSLDepn!AS80*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.12684319082106096},{"$f":"RFM_RealSLDepn!AT80*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.1298653216343934},{"$f":"RFM_RealSLDepn!AU80*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.13332687169482396},{"$f":"RFM_RealSLDepn!AV80*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.13689292183104987},{"$f":"RFM_RealSLDepn!AW80*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.14169961309445192},{"$f":"RFM_RealSLDepn!AX80*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":6.9935105374906539E-4},{"$f":"RFM_RealSLDepn!AY80*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":7.2160941882647731E-4},{"$f":"RFM_RealSLDepn!AZ80*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":7.2081198739573139E-4},{"$f":"RFM_RealSLDepn!BA80*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":7.4418387611229094E-4},{"$f":"RFM_RealSLDepn!BB80*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":7.6128226561263058E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O81*(RFM_NomSLDepn!O69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.4071759551854681},{"$f":"RFM_RealSLDepn!P81*(RFM_NomSLDepn!P69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.5744195308030564},{"$f":"RFM_RealSLDepn!Q81*(RFM_NomSLDepn!Q69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.6596222378603676},{"$f":"RFM_RealSLDepn!R81*(RFM_NomSLDepn!R69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.8125361134637492},{"$f":"RFM_RealSLDepn!S81*(RFM_NomSLDepn!S69/RFM_NomSLDepn!N69)*Outcomes!N114","v":4.9443966387968663},{"$f":"RFM_RealSLDepn!T81*(RFM_NomSLDepn!T69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.3379052999089085},{"$f":"RFM_RealSLDepn!U81*(RFM_NomSLDepn!U69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.5355370353830402},{"$f":"RFM_RealSLDepn!V81*(RFM_NomSLDepn!V69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6204134500974474},{"$f":"RFM_RealSLDepn!W81*(RFM_NomSLDepn!W69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.6857066672436503},{"$f":"RFM_RealSLDepn!X81*(RFM_NomSLDepn!X69/RFM_NomSLDepn!S69)*Outcomes!S114","v":5.8024910581850326},{"$f":"RFM_RealSLDepn!Y81*(RFM_NomSLDepn!Y69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.8421802931637465},{"$f":"RFM_RealSLDepn!Z81*(RFM_NomSLDepn!Z69/RFM_NomSLDepn!X69)*Outcomes!X114","v":5.9953777339783088},{"$f":"RFM_RealSLDepn!AA81*(RFM_NomSLDepn!AA69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.1024677589965171},{"$f":"RFM_RealSLDepn!AB81*(RFM_NomSLDepn!AB69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.2935936208765364},{"$f":"RFM_RealSLDepn!AC81*(RFM_NomSLDepn!AC69/RFM_NomSLDepn!X69)*Outcomes!X114","v":6.51809567310797},{"$f":"RFM_RealSLDepn!AD81*(RFM_NomSLDepn!AD69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.6990099957668345},{"$f":"RFM_RealSLDepn!AE81*(RFM_NomSLDepn!AE69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":6.969832462450789},{"$f":"RFM_RealSLDepn!AF81*(RFM_NomSLDepn!AF69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.1541310763488761},{"$f":"RFM_RealSLDepn!AG81*(RFM_NomSLDepn!AG69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.3799513876191432},{"$f":"RFM_RealSLDepn!AH81*(RFM_NomSLDepn!AH69/RFM_NomSLDepn!AC69)*Outcomes!AC114","v":7.6047232191572105},{"$f":"RFM_RealSLDepn!AI81*(RFM_NomSLDepn!AI69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":7.8565469114741964},{"$f":"RFM_RealSLDepn!AJ81*(RFM_NomSLDepn!AJ69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.0703117976621268},{"$f":"RFM_RealSLDepn!AK81*(RFM_NomSLDepn!AK69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.2034637374983514},{"$f":"RFM_RealSLDepn!AL81*(RFM_NomSLDepn!AL69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.5170573990694418},{"$f":"RFM_RealSLDepn!AM81*(RFM_NomSLDepn!AM69/RFM_NomSLDepn!AH69)*Outcomes!AH114","v":8.847722123134373},{"$f":"RFM_RealSLDepn!AN81*(RFM_NomSLDepn!AN69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.738305819914336},{"$f":"RFM_RealSLDepn!AO81*(RFM_NomSLDepn!AO69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":8.8526520701191398},{"$f":"RFM_RealSLDepn!AP81*(RFM_NomSLDepn!AP69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.0454092623270395},{"$f":"RFM_RealSLDepn!AQ81*(RFM_NomSLDepn!AQ69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.4413053003308427},{"$f":"RFM_RealSLDepn!AR81*(RFM_NomSLDepn!AR69/RFM_NomSLDepn!AM69)*Outcomes!AM114","v":9.5972050650106837},{"$f":"RFM_RealSLDepn!AS81*(RFM_NomSLDepn!AS69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.15230416719425657},{"$f":"RFM_RealSLDepn!AT81*(RFM_NomSLDepn!AT69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.15593292419490648},{"$f":"RFM_RealSLDepn!AU81*(RFM_NomSLDepn!AU69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.16008930417669706},{"$f":"RFM_RealSLDepn!AV81*(RFM_NomSLDepn!AV69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.16437116032250346},{"$f":"RFM_RealSLDepn!AW81*(RFM_NomSLDepn!AW69/RFM_NomSLDepn!AR69)*Outcomes!AR114","v":0.17014268897211859},{"$f":"RFM_RealSLDepn!AX81*(RFM_NomSLDepn!AX69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":8.3973037203030078E-4},{"$f":"RFM_RealSLDepn!AY81*(RFM_NomSLDepn!AY69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":8.6645661357529153E-4},{"$f":"RFM_RealSLDepn!AZ81*(RFM_NomSLDepn!AZ69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":8.6549911535116063E-4},{"$f":"RFM_RealSLDepn!BA81*(RFM_NomSLDepn!BA69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":8.9356239587643686E-4},{"$f":"RFM_RealSLDepn!BB81*(RFM_NomSLDepn!BB69/RFM_NomSLDepn!AW69)*Outcomes!AW114","v":9.1409291041454868E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":35.575779393646769},39.526161285666149,45.378880323703683,50.032516572557114,54.866922818259091,59.395886095850777,66.300799520033578,72.89093325876523,81.868888780130675,87.783197922997701,89.599108976177192,92.999217233641858,94.731411888976879,97.840193372510925,100.52095440840213,108.84821465113836,112.87823398571372,114.60899646436062,115.94042700047648,118.32184288159132,{"$f":"SUM(Y71:Y81)","v":118.89150268542737},122.0091527804301,124.18849223216411,128.07800604048543,132.6467432252982,136.63216105028002,142.15582184603619,145.91475307787178,150.5205556005431,155.10497346313511,81.020927271262153,74.75947840273038,67.434857439913543,61.286009477039421,54.630446310295142,44.360188949623847,35.907856131368405,27.477846298996006,18.978672784815164,9.5987206866435155,0.44083382793778603,0.45133701290456518,0.46336736592438621,0.47576090098129131,0.49246618957931992,2.4306066152445811E-3,2.5079659458864109E-3,2.5051944592340571E-3,2.5864238604349217E-3,2.6458496072136856E-3]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E82-'OLD-RFM_SLDepn'!E82","v":0},{"$f":"F82-'OLD-RFM_SLDepn'!F82","v":0.55872956318373213},{"$f":"G82-'OLD-RFM_SLDepn'!G82","v":-0.95366462933917973},{"$f":"H82-'OLD-RFM_SLDepn'!H82","v":0.41997077391535953},{"$f":"I82-'OLD-RFM_SLDepn'!I82","v":0.42528088793856256},{"$f":"J82-'OLD-RFM_SLDepn'!J82","v":0},{"$f":"K82-'OLD-RFM_SLDepn'!K82","v":-1.5993541564264149},{"$f":"L82-'OLD-RFM_SLDepn'!L82","v":-0.98575222931383166},{"$f":"M82-'OLD-RFM_SLDepn'!M82","v":-2.9836675774395331},{"$f":"N82-'OLD-RFM_SLDepn'!N82","v":0.34470936259920393},{"$f":"O82-'OLD-RFM_SLDepn'!O82","v":0},{"$f":"P82-'OLD-RFM_SLDepn'!P82","v":-4.1304542937534876},{"$f":"Q82-'OLD-RFM_SLDepn'!Q82","v":-2.4826056198997577},{"$f":"R82-'OLD-RFM_SLDepn'!R82","v":-4.1693670402800507},{"$f":"S82-'OLD-RFM_SLDepn'!S82","v":-3.9397719604597086},{"$f":"T82-'OLD-RFM_SLDepn'!T82","v":0},{"$f":"U82-'OLD-RFM_SLDepn'!U82","v":-0.42417901882812714},{"$f":"V82-'OLD-RFM_SLDepn'!V82","v":2.1063237544958326},{"$f":"W82-'OLD-RFM_SLDepn'!W82","v":2.7286830507421911},{"$f":"X82-'OLD-RFM_SLDepn'!X82","v":1.9021765697838475},{"$f":"Y82-'OLD-RFM_SLDepn'!Y82","v":0},{"$f":"Z82-'OLD-RFM_SLDepn'!Z82","v":-0.609441943649216},{"$f":"AA82-'OLD-RFM_SLDepn'!AA82","v":0.43635387736222242},{"$f":"AB82-'OLD-RFM_SLDepn'!AB82","v":-1.3783236631294358},{"$f":"AC82-'OLD-RFM_SLDepn'!AC82","v":-2.2541561240198291},{"$f":"AD82-'OLD-RFM_SLDepn'!AD82","v":0},{"$f":"AE82-'OLD-RFM_SLDepn'!AE82","v":-2.7404779748108012},{"$f":"AF82-'OLD-RFM_SLDepn'!AF82","v":-1.0224955904027979},{"$f":"AG82-'OLD-RFM_SLDepn'!AG82","v":-2.4635885264168849},{"$f":"AH82-'OLD-RFM_SLDepn'!AH82","v":-4.0921759845100212},{"$f":"AI82-'OLD-RFM_SLDepn'!AI82","v":0},{"$f":"AJ82-'OLD-RFM_SLDepn'!AJ82","v":-5.8075055572516021E-2},{"$f":"AK82-'OLD-RFM_SLDepn'!AK82","v":0.87630670883633854},{"$f":"AL82-'OLD-RFM_SLDepn'!AL82","v":-0.73658931277427797},{"$f":"AM82-'OLD-RFM_SLDepn'!AM82","v":-0.96345428141965783},{"$f":"AN82-'OLD-RFM_SLDepn'!AN82","v":0},{"$f":"AO82-'OLD-RFM_SLDepn'!AO82","v":-0.30462935092732124},{"$f":"AP82-'OLD-RFM_SLDepn'!AP82","v":-0.72456856851907503},{"$f":"AQ82-'OLD-RFM_SLDepn'!AQ82","v":-1.4860076858413436},{"$f":"AR82-'OLD-RFM_SLDepn'!AR82","v":-0.69829884472470916},{"$f":"AS82-'OLD-RFM_SLDepn'!AS82","v":0},{"$f":"AT82-'OLD-RFM_SLDepn'!AT82","v":-1.4481731694783173E-3},{"$f":"AU82-'OLD-RFM_SLDepn'!AU82","v":-3.6951110262049558E-3},{"$f":"AV82-'OLD-RFM_SLDepn'!AV82","v":-5.7551995758942098E-3},{"$f":"AW82-'OLD-RFM_SLDepn'!AW82","v":-2.0037042448831366E-2},{"$f":"AX82-'OLD-RFM_SLDepn'!AX82","v":0},{"$f":"AY82-'OLD-RFM_SLDepn'!AY82","v":-4.028177350918604E-5},{"$f":"AZ82-'OLD-RFM_SLDepn'!AZ82","v":5.4671792287801831E-5},{"$f":"BA82-'OLD-RFM_SLDepn'!BA82","v":-4.2717305849098493E-5},{"$f":"BB82-'OLD-RFM_SLDepn'!BB82","v":-3.8170078735869084E-5}]
[]
["Approach E"]
[{"$f":"Inputs!A115","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,{"$f":"IFERROR(X87*(1+Y86),\"NA\")","v":1.7156902528459963},1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,2.4125226722105548,2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E89*RFM_NomSLDepn!E87","v":35.042131311970579},{"$f":"RFM_RealSLDepn!F89*RFM_NomSLDepn!F87","v":36.773400996071565},{"$f":"RFM_RealSLDepn!G89*RFM_NomSLDepn!G87","v":37.464622072761493},{"$f":"RFM_RealSLDepn!H89*RFM_NomSLDepn!H87","v":38.182589523912064},{"$f":"RFM_RealSLDepn!I89*RFM_NomSLDepn!I87","v":38.907382836318426},{"$f":"RFM_RealSLDepn!J89*(RFM_NomSLDepn!J87/RFM_NomSLDepn!I87)*Outcomes!I147","v":40.628779752079858},{"$f":"RFM_RealSLDepn!K89*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":41.998718476982624},{"$f":"RFM_RealSLDepn!L89*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":44.42459491459411},{"$f":"RFM_RealSLDepn!M89*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":45.156583514476509},{"$f":"RFM_RealSLDepn!N89*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":44.962895635613556},{"$f":"RFM_RealSLDepn!O89*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":46.669148236527484},{"$f":"RFM_RealSLDepn!P89*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":47.538403393173112},{"$f":"RFM_RealSLDepn!Q89*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":49.098461512001442},{"$f":"RFM_RealSLDepn!R89*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":50.44372911631261},{"$f":"RFM_RealSLDepn!S89*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":52.126914043374072},{"$f":"RFM_RealSLDepn!T89*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":54.056871940431293},{"$f":"RFM_RealSLDepn!U89*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":54.885726205456038},{"$f":"RFM_RealSLDepn!V89*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":55.523342222707903},{"$f":"RFM_RealSLDepn!W89*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":56.663791437555005},{"$f":"RFM_RealSLDepn!X89*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":57.884776361175199},{"$f":"RFM_RealSLDepn!Y89*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":59.402668510281245},{"$f":"RFM_RealSLDepn!Z89*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":60.463724800506526},{"$f":"RFM_RealSLDepn!AA89*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":62.357414693080969},{"$f":"RFM_RealSLDepn!AB89*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":64.581798473439108},{"$f":"RFM_RealSLDepn!AC89*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":66.115834960347527},{"$f":"RFM_RealSLDepn!AD89*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":68.78871550868908},{"$f":"RFM_RealSLDepn!AE89*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":70.607649462751937},{"$f":"RFM_RealSLDepn!AF89*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":72.836381535113944},{"$f":"RFM_RealSLDepn!AG89*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":75.054765643675779},{"$f":"RFM_RealSLDepn!AH89*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":77.051413167424343},{"$f":"RFM_RealSLDepn!AI89*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AJ89*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AK89*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AL89*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AM89*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AN89*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AO89*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP89*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ89*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR89*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS89*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT89*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU89*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV89*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW89*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX89*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY89*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ89*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA89*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB89*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F90*RFM_NomSLDepn!F87","v":3.6496552474543797},{"$f":"RFM_RealSLDepn!G90*RFM_NomSLDepn!G87","v":3.7182569693881748},{"$f":"RFM_RealSLDepn!H90*RFM_NomSLDepn!H87","v":3.7895131927620498},{"$f":"RFM_RealSLDepn!I90*RFM_NomSLDepn!I87","v":3.8614468634123749},{"$f":"RFM_RealSLDepn!J90*(RFM_NomSLDepn!J87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.0322906014509545},{"$f":"RFM_RealSLDepn!K90*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.1682531156760181},{"$f":"RFM_RealSLDepn!L90*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.409014438544971},{"$f":"RFM_RealSLDepn!M90*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4816622209712689},{"$f":"RFM_RealSLDepn!N90*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4624392509898954},{"$f":"RFM_RealSLDepn!O90*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.6317799589400082},{"$f":"RFM_RealSLDepn!P90*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7180510559257742},{"$f":"RFM_RealSLDepn!Q90*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8728823781720862},{"$f":"RFM_RealSLDepn!R90*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0063963539892562},{"$f":"RFM_RealSLDepn!S90*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.173447661050635},{"$f":"RFM_RealSLDepn!T90*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.3649904820998326},{"$f":"RFM_RealSLDepn!U90*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4472519057317035},{"$f":"RFM_RealSLDepn!V90*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5105334782866278},{"$f":"RFM_RealSLDepn!W90*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6237198126663772},{"$f":"RFM_RealSLDepn!X90*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7448990866211886},{"$f":"RFM_RealSLDepn!Y90*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.895545556542384},{"$f":"RFM_RealSLDepn!Z90*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0008523694172364},{"$f":"RFM_RealSLDepn!AA90*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.1887956943825815},{"$f":"RFM_RealSLDepn!AB90*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.4095594452579432},{"$f":"RFM_RealSLDepn!AC90*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5618081946958835},{"$f":"RFM_RealSLDepn!AD90*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.827083971611799},{"$f":"RFM_RealSLDepn!AE90*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0076079827286293},{"$f":"RFM_RealSLDepn!AF90*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2288032891930714},{"$f":"RFM_RealSLDepn!AG90*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4489715897412578},{"$f":"RFM_RealSLDepn!AH90*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6471331661791941},{"$f":"RFM_RealSLDepn!AI90*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8552002176906912},{"$f":"RFM_RealSLDepn!AJ90*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AK90*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AL90*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AM90*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AN90*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AO90*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP90*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ90*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR90*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS90*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT90*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU90*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV90*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW90*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX90*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY90*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ90*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA90*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB90*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G91*RFM_NomSLDepn!G87","v":3.7861631320948272},{"$f":"RFM_RealSLDepn!H91*RFM_NomSLDepn!H87","v":3.8587207008942936},{"$f":"RFM_RealSLDepn!I91*RFM_NomSLDepn!I87","v":3.9319680891234405},{"$f":"RFM_RealSLDepn!J91*(RFM_NomSLDepn!J87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.1059319296100689},{"$f":"RFM_RealSLDepn!K91*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.2443775139104343},{"$f":"RFM_RealSLDepn!L91*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4895358372284715},{"$f":"RFM_RealSLDepn!M91*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5635103789869857},{"$f":"RFM_RealSLDepn!N91*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5439363417883643},{"$f":"RFM_RealSLDepn!O91*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7163697024952933},{"$f":"RFM_RealSLDepn!P91*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8042163600722247},{"$f":"RFM_RealSLDepn!Q91*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.9618753515859124},{"$f":"RFM_RealSLDepn!R91*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0978276800613553},{"$f":"RFM_RealSLDepn!S91*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.2679298287754408},{"$f":"RFM_RealSLDepn!T91*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4629707775975529},{"$f":"RFM_RealSLDepn!U91*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5467345335490075},{"$f":"RFM_RealSLDepn!V91*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6111718112629951},{"$f":"RFM_RealSLDepn!W91*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7264252565772047},{"$f":"RFM_RealSLDepn!X91*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.8498176157387682},{"$f":"RFM_RealSLDepn!Y91*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0032153273793689},{"$f":"RFM_RealSLDepn!Z91*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.1104453482594963},{"$f":"RFM_RealSLDepn!AA91*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.3018210637534695},{"$f":"RFM_RealSLDepn!AB91*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5266166013800122},{"$f":"RFM_RealSLDepn!AC91*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.681645854811177},{"$f":"RFM_RealSLDepn!AD91*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9517663372484435},{"$f":"RFM_RealSLDepn!AE91*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1355872406920486},{"$f":"RFM_RealSLDepn!AF91*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3608222153651131},{"$f":"RFM_RealSLDepn!AG91*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5850114280135017},{"$f":"RFM_RealSLDepn!AH91*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.7867920099054926},{"$f":"RFM_RealSLDepn!AI91*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.998658969591756},{"$f":"RFM_RealSLDepn!AJ91*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1306287106119353},{"$f":"RFM_RealSLDepn!AK91*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AL91*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AM91*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AN91*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AO91*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP91*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ91*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR91*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS91*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT91*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU91*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV91*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW91*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX91*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY91*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ91*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA91*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB91*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H92*RFM_NomSLDepn!H87","v":3.8020294954210483},{"$f":"RFM_RealSLDepn!I92*RFM_NomSLDepn!I87","v":3.8742007542647459},{"$f":"RFM_RealSLDepn!J92*(RFM_NomSLDepn!J87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.0456087684580497},{"$f":"RFM_RealSLDepn!K92*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.1820203503843603},{"$f":"RFM_RealSLDepn!L92*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4235768787143641},{"$f":"RFM_RealSLDepn!M92*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4964646079586563},{"$f":"RFM_RealSLDepn!N92*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4771781468379084},{"$f":"RFM_RealSLDepn!O92*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.6470781666165815},{"$f":"RFM_RealSLDepn!P92*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7336342065767258},{"$f":"RFM_RealSLDepn!Q92*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8889769179096447},{"$f":"RFM_RealSLDepn!R92*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0229318742025466},{"$f":"RFM_RealSLDepn!S92*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.1905349314789015},{"$f":"RFM_RealSLDepn!T92*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.3827103952445787},{"$f":"RFM_RealSLDepn!U92*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4652435183858499},{"$f":"RFM_RealSLDepn!V92*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5287341023030647},{"$f":"RFM_RealSLDepn!W92*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6422942774232716},{"$f":"RFM_RealSLDepn!X92*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7638737918289449},{"$f":"RFM_RealSLDepn!Y92*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9150178287768611},{"$f":"RFM_RealSLDepn!Z92*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0206724572879047},{"$f":"RFM_RealSLDepn!AA92*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.2092365362705468},{"$f":"RFM_RealSLDepn!AB92*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.4307294430510424},{"$f":"RFM_RealSLDepn!AC92*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5834810516506987},{"$f":"RFM_RealSLDepn!AD92*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8496330022974066},{"$f":"RFM_RealSLDepn!AE92*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0307532623373623},{"$f":"RFM_RealSLDepn!AF92*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2526791500827317},{"$f":"RFM_RealSLDepn!AG92*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4735746398358103},{"$f":"RFM_RealSLDepn!AH92*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6723907199368622},{"$f":"RFM_RealSLDepn!AI92*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.88114499169476},{"$f":"RFM_RealSLDepn!AJ92*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0111758715523056},{"$f":"RFM_RealSLDepn!AK92*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3174189483110226},{"$f":"RFM_RealSLDepn!AL92*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AM92*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AN92*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AO92*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP92*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ92*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR92*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS92*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT92*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU92*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV92*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW92*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX92*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY92*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ92*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA92*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB92*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I93*RFM_NomSLDepn!I87","v":3.874898700772933},{"$f":"RFM_RealSLDepn!J93*(RFM_NomSLDepn!J87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.0463375945289046},{"$f":"RFM_RealSLDepn!K93*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.1827737513271233},{"$f":"RFM_RealSLDepn!L93*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4243737966419641},{"$f":"RFM_RealSLDepn!M93*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.497274656784561},{"$f":"RFM_RealSLDepn!N93*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4779847211618318},{"$f":"RFM_RealSLDepn!O93*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.6479153488343812},{"$f":"RFM_RealSLDepn!P93*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7344869820716138},{"$f":"RFM_RealSLDepn!Q93*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8898576787645656},{"$f":"RFM_RealSLDepn!R93*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0238367673624067},{"$f":"RFM_RealSLDepn!S93*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.1914700187293636},{"$f":"RFM_RealSLDepn!T93*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.3836801033632922},{"$f":"RFM_RealSLDepn!U93*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4662280950435882},{"$f":"RFM_RealSLDepn!V93*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5297301169409581},{"$f":"RFM_RealSLDepn!W93*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6433107501976227},{"$f":"RFM_RealSLDepn!X93*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7649121674428576},{"$f":"RFM_RealSLDepn!Y93*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9160834333495984},{"$f":"RFM_RealSLDepn!Z93*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.021757095794019},{"$f":"RFM_RealSLDepn!AA93*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.2103551450453285},{"$f":"RFM_RealSLDepn!AB93*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.4318879543013763},{"$f":"RFM_RealSLDepn!AC93*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5846670814677255},{"$f":"RFM_RealSLDepn!AD93*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8508669800232749},{"$f":"RFM_RealSLDepn!AE93*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0320198693101572},{"$f":"RFM_RealSLDepn!AF93*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2539857375336307},{"$f":"RFM_RealSLDepn!AG93*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4749210221361588},{"$f":"RFM_RealSLDepn!AH93*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6737729194283339},{"$f":"RFM_RealSLDepn!AI93*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8825647987663059},{"$f":"RFM_RealSLDepn!AJ93*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0126191039970571},{"$f":"RFM_RealSLDepn!AK93*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3189173511766299},{"$f":"RFM_RealSLDepn!AL93*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6418895212064264},{"$f":"RFM_RealSLDepn!AM93*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":0},{"$f":"RFM_RealSLDepn!AN93*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AO93*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP93*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ93*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR93*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS93*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT93*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU93*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV93*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW93*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX93*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY93*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ93*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA93*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB93*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J94*(RFM_NomSLDepn!J87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.0459771200649017},{"$f":"RFM_RealSLDepn!K94*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.1824011222296171},{"$f":"RFM_RealSLDepn!L94*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.423979644217547},{"$f":"RFM_RealSLDepn!M94*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4968740098702815},{"$f":"RFM_RealSLDepn!N94*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4775857927223557},{"$f":"RFM_RealSLDepn!O94*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.6475012818528292},{"$f":"RFM_RealSLDepn!P94*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7340652027174865},{"$f":"RFM_RealSLDepn!Q94*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8894220579631291},{"$f":"RFM_RealSLDepn!R94*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.023389210819321},{"$f":"RFM_RealSLDepn!S94*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.1910075283096502},{"$f":"RFM_RealSLDepn!T94*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.3832004896004069},{"$f":"RFM_RealSLDepn!U94*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4657411273606806},{"$f":"RFM_RealSLDepn!V94*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5292374920787442},{"$f":"RFM_RealSLDepn!W94*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6428080068228184},{"$f":"RFM_RealSLDepn!X94*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7643985910110773},{"$f":"RFM_RealSLDepn!Y94*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9155563895835233},{"$f":"RFM_RealSLDepn!Z94*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0212206379205098},{"$f":"RFM_RealSLDepn!AA94*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.2098018856125998},{"$f":"RFM_RealSLDepn!AB94*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.4313149592635943},{"$f":"RFM_RealSLDepn!AC94*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5840804758567542},{"$f":"RFM_RealSLDepn!AD94*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8502566595680738},{"$f":"RFM_RealSLDepn!AE94*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0313934105597342},{"$f":"RFM_RealSLDepn!AF94*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2533395045984044},{"$f":"RFM_RealSLDepn!AG94*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.4742551068273206},{"$f":"RFM_RealSLDepn!AH94*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6730892890798037},{"$f":"RFM_RealSLDepn!AI94*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8818625678588639},{"$f":"RFM_RealSLDepn!AJ94*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0119052869935796},{"$f":"RFM_RealSLDepn!AK94*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3181762471033256},{"$f":"RFM_RealSLDepn!AL94*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6411196446401775},{"$f":"RFM_RealSLDepn!AM94*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.7056811063142536},{"$f":"RFM_RealSLDepn!AN94*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AO94*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP94*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ94*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR94*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS94*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT94*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU94*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV94*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW94*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX94*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY94*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ94*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA94*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB94*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K95*(RFM_NomSLDepn!K87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.2339258020702708},{"$f":"RFM_RealSLDepn!L95*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4784804269326122},{"$f":"RFM_RealSLDepn!M95*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5522728075635088},{"$f":"RFM_RealSLDepn!N95*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5327469711188684},{"$f":"RFM_RealSLDepn!O95*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7047557174290242},{"$f":"RFM_RealSLDepn!P95*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7923860540146892},{"$f":"RFM_RealSLDepn!Q95*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.9496568127797795},{"$f":"RFM_RealSLDepn!R95*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0852743608176763},{"$f":"RFM_RealSLDepn!S95*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.2549576357072869},{"$f":"RFM_RealSLDepn!T95*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4495182993079672},{"$f":"RFM_RealSLDepn!U95*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5330757883482011},{"$f":"RFM_RealSLDepn!V95*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5973543902949592},{"$f":"RFM_RealSLDepn!W95*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.712324025840819},{"$f":"RFM_RealSLDepn!X95*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.8354125332886726},{"$f":"RFM_RealSLDepn!Y95*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9884325055143064},{"$f":"RFM_RealSLDepn!Z95*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0953984741806098},{"$f":"RFM_RealSLDepn!AA95*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.2863029300316784},{"$f":"RFM_RealSLDepn!AB95*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5105449122370738},{"$f":"RFM_RealSLDepn!AC95*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.6651924086076688},{"$f":"RFM_RealSLDepn!AD95*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9346477236710795},{"$f":"RFM_RealSLDepn!AE95*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1180159710757973},{"$f":"RFM_RealSLDepn!AF95*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3426963082210026},{"$f":"RFM_RealSLDepn!AG95*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5663334585138173},{"$f":"RFM_RealSLDepn!AH95*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.7676171589455807},{"$f":"RFM_RealSLDepn!AI95*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9789623996273846},{"$f":"RFM_RealSLDepn!AJ95*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1106071672680198},{"$f":"RFM_RealSLDepn!AK95*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.4206512023896938},{"$f":"RFM_RealSLDepn!AL95*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.7475730693938321},{"$f":"RFM_RealSLDepn!AM95*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.8129298896539439},{"$f":"RFM_RealSLDepn!AN95*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":8.9282526429390394},{"$f":"RFM_RealSLDepn!AO95*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AP95*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ95*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR95*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS95*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT95*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU95*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV95*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW95*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX95*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY95*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ95*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA95*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB95*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L96*(RFM_NomSLDepn!L87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4558537722224765},{"$f":"RFM_RealSLDepn!M96*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5292733311465447},{"$f":"RFM_RealSLDepn!N96*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5098461452076641},{"$f":"RFM_RealSLDepn!O96*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.6809858506515312},{"$f":"RFM_RealSLDepn!P96*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7681734519388277},{"$f":"RFM_RealSLDepn!Q96*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.9246496306644074},{"$f":"RFM_RealSLDepn!R96*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0595819973149663},{"$f":"RFM_RealSLDepn!S96*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.2284079803321113},{"$f":"RFM_RealSLDepn!T96*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4219856638735298},{"$f":"RFM_RealSLDepn!U96*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5051209948885562},{"$f":"RFM_RealSLDepn!V96*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5690748416521165},{"$f":"RFM_RealSLDepn!W96*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6834636153882432},{"$f":"RFM_RealSLDepn!X96*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.8059302419990022},{"$f":"RFM_RealSLDepn!Y96*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9581771104605821},{"$f":"RFM_RealSLDepn!Z96*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0646026542934539},{"$f":"RFM_RealSLDepn!AA96*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.2545426023665751},{"$f":"RFM_RealSLDepn!AB96*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.4776516454008242},{"$f":"RFM_RealSLDepn!AC96*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.6315178152569345},{"$f":"RFM_RealSLDepn!AD96*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8996117595444284},{"$f":"RFM_RealSLDepn!AE96*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0820535744043305},{"$f":"RFM_RealSLDepn!AF96*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.305598757674983},{"$f":"RFM_RealSLDepn!AG96*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5281060245927138},{"$f":"RFM_RealSLDepn!AH96*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.7283727781241263},{"$f":"RFM_RealSLDepn!AI96*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9386502379227588},{"$f":"RFM_RealSLDepn!AJ96*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0696298958793413},{"$f":"RFM_RealSLDepn!AK96*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3781074935805329},{"$f":"RFM_RealSLDepn!AL96*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.7033776511884664},{"$f":"RFM_RealSLDepn!AM96*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.7684042687762407},{"$f":"RFM_RealSLDepn!AN96*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":8.8831443761926501},{"$f":"RFM_RealSLDepn!AO96*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.0765655063093398},{"$f":"RFM_RealSLDepn!AP96*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AQ96*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR96*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS96*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT96*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU96*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV96*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW96*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX96*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY96*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ96*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA96*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB96*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M97*(RFM_NomSLDepn!M87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5816416588233064},{"$f":"RFM_RealSLDepn!N97*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.5619898520314335},{"$f":"RFM_RealSLDepn!O97*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7351083076009646},{"$f":"RFM_RealSLDepn!P97*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8233039886705447},{"$f":"RFM_RealSLDepn!Q97*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.9815893750111204},{"$f":"RFM_RealSLDepn!R97*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.1180818555859968},{"$f":"RFM_RealSLDepn!S97*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.2888598370259787},{"$f":"RFM_RealSLDepn!T97*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4846757029029352},{"$f":"RFM_RealSLDepn!U97*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5687722605734979},{"$f":"RFM_RealSLDepn!V97*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6334655539896747},{"$f":"RFM_RealSLDepn!W97*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7491769126853729},{"$f":"RFM_RealSLDepn!X97*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.873059521941232},{"$f":"RFM_RealSLDepn!Y97*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0270666979206906},{"$f":"RFM_RealSLDepn!Z97*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.1347227543203999},{"$f":"RFM_RealSLDepn!AA97*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.3268588245332911},{"$f":"RFM_RealSLDepn!AB97*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5525474971502655},{"$f":"RFM_RealSLDepn!AC97*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.7081926971978136},{"$f":"RFM_RealSLDepn!AD97*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.979386395131451},{"$f":"RFM_RealSLDepn!AE97*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1639376372755983},{"$f":"RFM_RealSLDepn!AF97*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.390067492866109},{"$f":"RFM_RealSLDepn!AG97*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6151474315155889},{"$f":"RFM_RealSLDepn!AH97*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.8177297076937737},{"$f":"RFM_RealSLDepn!AI97*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.030438435846655},{"$f":"RFM_RealSLDepn!AJ97*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.1629325057508861},{"$f":"RFM_RealSLDepn!AK97*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.4749767806508842},{"$f":"RFM_RealSLDepn!AL97*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.8040077742586984},{"$f":"RFM_RealSLDepn!AM97*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.8697862420812861},{"$f":"RFM_RealSLDepn!AN97*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":8.9858529966447076},{"$f":"RFM_RealSLDepn!AO97*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.1815104989961895},{"$f":"RFM_RealSLDepn!AP97*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.5833633642481661},{"$f":"RFM_RealSLDepn!AQ97*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AR97*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS97*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT97*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU97*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV97*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW97*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX97*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY97*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ97*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA97*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB97*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N98*(RFM_NomSLDepn!N87/RFM_NomSLDepn!I87)*Outcomes!I147","v":4.4720782714124354},{"$f":"RFM_RealSLDepn!O98*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.6417847610461722},{"$f":"RFM_RealSLDepn!P98*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.7282422065330474},{"$f":"RFM_RealSLDepn!Q98*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8834079696968136},{"$f":"RFM_RealSLDepn!R98*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.0172103402387549},{"$f":"RFM_RealSLDepn!S98*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.1846224838000419},{"$f":"RFM_RealSLDepn!T98*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.376579043851617},{"$f":"RFM_RealSLDepn!U98*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.459018154953899},{"$f":"RFM_RealSLDepn!V98*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5224364178559462},{"$f":"RFM_RealSLDepn!W98*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6358672385641961},{"$f":"RFM_RealSLDepn!X98*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.7573082638686053},{"$f":"RFM_RealSLDepn!Y98*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9082801352840217},{"$f":"RFM_RealSLDepn!Z98*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.0138144144531678},{"$f":"RFM_RealSLDepn!AA98*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.2021637033870354},{"$f":"RFM_RealSLDepn!AB98*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.4234043114661716},{"$f":"RFM_RealSLDepn!AC98*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5759819233765384},{"$f":"RFM_RealSLDepn!AD98*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.8418307049850666},{"$f":"RFM_RealSLDepn!AE98*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.0227446541003857},{"$f":"RFM_RealSLDepn!AF98*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.2444177499433415},{"$f":"RFM_RealSLDepn!AG98*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.465061621502362},{"$f":"RFM_RealSLDepn!AH98*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.6636512336792313},{"$f":"RFM_RealSLDepn!AI98*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.8721677170924318},{"$f":"RFM_RealSLDepn!AJ98*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.0020504810459414},{"$f":"RFM_RealSLDepn!AK98*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.3079447216649847},{"$f":"RFM_RealSLDepn!AL98*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6304908922750574},{"$f":"RFM_RealSLDepn!AM98*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6949729420422646},{"$f":"RFM_RealSLDepn!AN98*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":8.8087521541738578},{"$f":"RFM_RealSLDepn!AO98*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.000553471863169},{"$f":"RFM_RealSLDepn!AP98*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.3944862786619261},{"$f":"RFM_RealSLDepn!AQ98*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.5496129432005787},{"$f":"RFM_RealSLDepn!AR98*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":0},{"$f":"RFM_RealSLDepn!AS98*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT98*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU98*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV98*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW98*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX98*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY98*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ98*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA98*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB98*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O99*(RFM_NomSLDepn!O87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.5941248812575921},{"$f":"RFM_RealSLDepn!P99*(RFM_NomSLDepn!P87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.679694618315307},{"$f":"RFM_RealSLDepn!Q99*(RFM_NomSLDepn!Q87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.8332672051470409},{"$f":"RFM_RealSLDepn!R99*(RFM_NomSLDepn!R87/RFM_NomSLDepn!N87)*Outcomes!N147","v":4.9656957496234186},{"$f":"RFM_RealSLDepn!S99*(RFM_NomSLDepn!S87/RFM_NomSLDepn!N87)*Outcomes!N147","v":5.1313889762059954},{"$f":"RFM_RealSLDepn!T99*(RFM_NomSLDepn!T87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.3213746076067094},{"$f":"RFM_RealSLDepn!U99*(RFM_NomSLDepn!U87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.4029672688352317},{"$f":"RFM_RealSLDepn!V99*(RFM_NomSLDepn!V87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.465734379876106},{"$f":"RFM_RealSLDepn!W99*(RFM_NomSLDepn!W87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.5780005409636342},{"$f":"RFM_RealSLDepn!X99*(RFM_NomSLDepn!X87/RFM_NomSLDepn!S87)*Outcomes!S147","v":5.6981946612594401},{"$f":"RFM_RealSLDepn!Y99*(RFM_NomSLDepn!Y87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.8476164174468757},{"$f":"RFM_RealSLDepn!Z99*(RFM_NomSLDepn!Z87/RFM_NomSLDepn!X87)*Outcomes!X147","v":5.9520671153390552},{"$f":"RFM_RealSLDepn!AA99*(RFM_NomSLDepn!AA87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.138482513553952},{"$f":"RFM_RealSLDepn!AB99*(RFM_NomSLDepn!AB87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.3574515167810297},{"$f":"RFM_RealSLDepn!AC99*(RFM_NomSLDepn!AC87/RFM_NomSLDepn!X87)*Outcomes!X147","v":6.5084625264001614},{"$f":"RFM_RealSLDepn!AD99*(RFM_NomSLDepn!AD87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.7715816853256747},{"$f":"RFM_RealSLDepn!AE99*(RFM_NomSLDepn!AE87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":6.9506380866418649},{"$f":"RFM_RealSLDepn!AF99*(RFM_NomSLDepn!AF87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.1700351370315927},{"$f":"RFM_RealSLDepn!AG99*(RFM_NomSLDepn!AG87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.3884135307763827},{"$f":"RFM_RealSLDepn!AH99*(RFM_NomSLDepn!AH87/RFM_NomSLDepn!AC87)*Outcomes!AC147","v":7.5849641089327511},{"$f":"RFM_RealSLDepn!AI99*(RFM_NomSLDepn!AI87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.7913396334163609},{"$f":"RFM_RealSLDepn!AJ99*(RFM_NomSLDepn!AJ87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":7.9198888161645158},{"$f":"RFM_RealSLDepn!AK99*(RFM_NomSLDepn!AK87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.2226422642896306},{"$f":"RFM_RealSLDepn!AL99*(RFM_NomSLDepn!AL87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.5418766674419491},{"$f":"RFM_RealSLDepn!AM99*(RFM_NomSLDepn!AM87/RFM_NomSLDepn!AH87)*Outcomes!AH147","v":8.6056966428350474},{"$f":"RFM_RealSLDepn!AN99*(RFM_NomSLDepn!AN87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":8.7183076182103498},{"$f":"RFM_RealSLDepn!AO99*(RFM_NomSLDepn!AO87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":8.9081396012116159},{"$f":"RFM_RealSLDepn!AP99*(RFM_NomSLDepn!AP87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.2980276728097309},{"$f":"RFM_RealSLDepn!AQ99*(RFM_NomSLDepn!AQ87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.4515615624644713},{"$f":"RFM_RealSLDepn!AR99*(RFM_NomSLDepn!AR87/RFM_NomSLDepn!AM87)*Outcomes!AM147","v":9.6519761655380805},{"$f":"RFM_RealSLDepn!AS99*(RFM_NomSLDepn!AS87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AT99*(RFM_NomSLDepn!AT87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AU99*(RFM_NomSLDepn!AU87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AV99*(RFM_NomSLDepn!AV87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AW99*(RFM_NomSLDepn!AW87/RFM_NomSLDepn!AR87)*Outcomes!AR147","v":0},{"$f":"RFM_RealSLDepn!AX99*(RFM_NomSLDepn!AX87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AY99*(RFM_NomSLDepn!AY87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!AZ99*(RFM_NomSLDepn!AZ87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BA99*(RFM_NomSLDepn!BA87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0},{"$f":"RFM_RealSLDepn!BB99*(RFM_NomSLDepn!BB87/RFM_NomSLDepn!AW87)*Outcomes!AW147","v":0}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":35.042131311970579},40.423056243525949,44.969042174244493,49.632852912989456,54.449897243891925,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581606,85.478681128884318,93.316552213251867,95.054657520009357,98.174046889695944,100.86395530632831,104.22954092478949,108.08855750587972,109.74587985312625,111.02081480724908,113.30118187468457,115.74258283617499,{"$f":"SUM(Y89:Y99)","v":118.77765991253946},120.89927812177237,124.68577559201802,129.13350675972845,132.2008649896689,137.54538072809578,141.18240115187783,145.63882687762393,150.0745614971307,154.06692625932948,79.110989969507969,72.43143783926358,66.758835009166702,60.710335220404609,52.457471091703034,44.324309788160605,36.166769078380312,28.275877315719825,19.001174505665048,9.6519761655380805,0,0,0,0,0,0,0,0,0,0]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E100-'OLD-RFM_SLDepn'!E100","v":0},{"$f":"F100-'OLD-RFM_SLDepn'!F100","v":0},{"$f":"G100-'OLD-RFM_SLDepn'!G100","v":0},{"$f":"H100-'OLD-RFM_SLDepn'!H100","v":0},{"$f":"I100-'OLD-RFM_SLDepn'!I100","v":0},{"$f":"J100-'OLD-RFM_SLDepn'!J100","v":0},{"$f":"K100-'OLD-RFM_SLDepn'!K100","v":0},{"$f":"L100-'OLD-RFM_SLDepn'!L100","v":0},{"$f":"M100-'OLD-RFM_SLDepn'!M100","v":0},{"$f":"N100-'OLD-RFM_SLDepn'!N100","v":0},{"$f":"O100-'OLD-RFM_SLDepn'!O100","v":0},{"$f":"P100-'OLD-RFM_SLDepn'!P100","v":0},{"$f":"Q100-'OLD-RFM_SLDepn'!Q100","v":0},{"$f":"R100-'OLD-RFM_SLDepn'!R100","v":0},{"$f":"S100-'OLD-RFM_SLDepn'!S100","v":0},{"$f":"T100-'OLD-RFM_SLDepn'!T100","v":0},{"$f":"U100-'OLD-RFM_SLDepn'!U100","v":0},{"$f":"V100-'OLD-RFM_SLDepn'!V100","v":0},{"$f":"W100-'OLD-RFM_SLDepn'!W100","v":0},{"$f":"X100-'OLD-RFM_SLDepn'!X100","v":0},{"$f":"Y100-'OLD-RFM_SLDepn'!Y100","v":0},{"$f":"Z100-'OLD-RFM_SLDepn'!Z100","v":0},{"$f":"AA100-'OLD-RFM_SLDepn'!AA100","v":0},{"$f":"AB100-'OLD-RFM_SLDepn'!AB100","v":0},{"$f":"AC100-'OLD-RFM_SLDepn'!AC100","v":0},{"$f":"AD100-'OLD-RFM_SLDepn'!AD100","v":0},{"$f":"AE100-'OLD-RFM_SLDepn'!AE100","v":0},{"$f":"AF100-'OLD-RFM_SLDepn'!AF100","v":0},{"$f":"AG100-'OLD-RFM_SLDepn'!AG100","v":0},{"$f":"AH100-'OLD-RFM_SLDepn'!AH100","v":0},{"$f":"AI100-'OLD-RFM_SLDepn'!AI100","v":0},{"$f":"AJ100-'OLD-RFM_SLDepn'!AJ100","v":0},{"$f":"AK100-'OLD-RFM_SLDepn'!AK100","v":0},{"$f":"AL100-'OLD-RFM_SLDepn'!AL100","v":0},{"$f":"AM100-'OLD-RFM_SLDepn'!AM100","v":0},{"$f":"AN100-'OLD-RFM_SLDepn'!AN100","v":0},{"$f":"AO100-'OLD-RFM_SLDepn'!AO100","v":0},{"$f":"AP100-'OLD-RFM_SLDepn'!AP100","v":0},{"$f":"AQ100-'OLD-RFM_SLDepn'!AQ100","v":0},{"$f":"AR100-'OLD-RFM_SLDepn'!AR100","v":0},{"$f":"AS100-'OLD-RFM_SLDepn'!AS100","v":0},{"$f":"AT100-'OLD-RFM_SLDepn'!AT100","v":0},{"$f":"AU100-'OLD-RFM_SLDepn'!AU100","v":0},{"$f":"AV100-'OLD-RFM_SLDepn'!AV100","v":0},{"$f":"AW100-'OLD-RFM_SLDepn'!AW100","v":0},{"$f":"AX100-'OLD-RFM_SLDepn'!AX100","v":0},{"$f":"AY100-'OLD-RFM_SLDepn'!AY100","v":0},{"$f":"AZ100-'OLD-RFM_SLDepn'!AZ100","v":0},{"$f":"BA100-'OLD-RFM_SLDepn'!BA100","v":0},{"$f":"BB100-'OLD-RFM_SLDepn'!BB100","v":0}]
[]
["Approach F"]
[{"$f":"Inputs!A124","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E107*RFM_NomSLDepn!E105","v":35.042131311970579},{"$f":"RFM_RealSLDepn!F107*RFM_NomSLDepn!F105","v":36.773400996071565},{"$f":"RFM_RealSLDepn!G107*RFM_NomSLDepn!G105","v":37.464622072761493},{"$f":"RFM_RealSLDepn!H107*RFM_NomSLDepn!H105","v":38.182589523912064},{"$f":"RFM_RealSLDepn!I107*RFM_NomSLDepn!I105","v":38.907382836318426},{"$f":"RFM_RealSLDepn!J107*(RFM_NomSLDepn!J105/RFM_NomSLDepn!I105)*Outcomes!I180","v":40.628779752079858},{"$f":"RFM_RealSLDepn!K107*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":41.998718476982624},{"$f":"RFM_RealSLDepn!L107*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":44.42459491459411},{"$f":"RFM_RealSLDepn!M107*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":45.156583514476509},{"$f":"RFM_RealSLDepn!N107*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":44.962895635613556},{"$f":"RFM_RealSLDepn!O107*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":46.669148236527484},{"$f":"RFM_RealSLDepn!P107*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":47.538403393173112},{"$f":"RFM_RealSLDepn!Q107*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":49.098461512001442},{"$f":"RFM_RealSLDepn!R107*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":50.44372911631261},{"$f":"RFM_RealSLDepn!S107*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":52.126914043374072},{"$f":"RFM_RealSLDepn!T107*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":54.056871940431293},{"$f":"RFM_RealSLDepn!U107*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":54.885726205456038},{"$f":"RFM_RealSLDepn!V107*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":55.523342222707903},{"$f":"RFM_RealSLDepn!W107*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":56.663791437555005},{"$f":"RFM_RealSLDepn!X107*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":57.884776361175199},{"$f":"RFM_RealSLDepn!Y107*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":59.402668510281245},{"$f":"RFM_RealSLDepn!Z107*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":60.463724800506526},{"$f":"RFM_RealSLDepn!AA107*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":62.357414693080969},{"$f":"RFM_RealSLDepn!AB107*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":64.581798473439108},{"$f":"RFM_RealSLDepn!AC107*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":66.115834960347527},{"$f":"RFM_RealSLDepn!AD107*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":68.78871550868908},{"$f":"RFM_RealSLDepn!AE107*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":70.607649462751937},{"$f":"RFM_RealSLDepn!AF107*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":72.836381535113944},{"$f":"RFM_RealSLDepn!AG107*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":75.054765643675779},{"$f":"RFM_RealSLDepn!AH107*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":77.051413167424343},{"$f":"RFM_RealSLDepn!AI107*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AJ107*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AK107*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AL107*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AM107*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AN107*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AO107*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP107*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ107*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR107*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS107*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT107*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU107*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV107*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW107*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX107*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY107*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ107*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA107*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB107*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F108*RFM_NomSLDepn!F105","v":3.6496552474543797},{"$f":"RFM_RealSLDepn!G108*RFM_NomSLDepn!G105","v":3.7182569693881748},{"$f":"RFM_RealSLDepn!H108*RFM_NomSLDepn!H105","v":3.7895131927620498},{"$f":"RFM_RealSLDepn!I108*RFM_NomSLDepn!I105","v":3.8614468634123749},{"$f":"RFM_RealSLDepn!J108*(RFM_NomSLDepn!J105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.0322906014509545},{"$f":"RFM_RealSLDepn!K108*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.1682531156760181},{"$f":"RFM_RealSLDepn!L108*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.409014438544971},{"$f":"RFM_RealSLDepn!M108*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4816622209712689},{"$f":"RFM_RealSLDepn!N108*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4624392509898954},{"$f":"RFM_RealSLDepn!O108*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.6317799589400082},{"$f":"RFM_RealSLDepn!P108*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7180510559257742},{"$f":"RFM_RealSLDepn!Q108*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8728823781720862},{"$f":"RFM_RealSLDepn!R108*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0063963539892562},{"$f":"RFM_RealSLDepn!S108*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.173447661050635},{"$f":"RFM_RealSLDepn!T108*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.3649904820998326},{"$f":"RFM_RealSLDepn!U108*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4472519057317035},{"$f":"RFM_RealSLDepn!V108*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5105334782866278},{"$f":"RFM_RealSLDepn!W108*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6237198126663772},{"$f":"RFM_RealSLDepn!X108*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7448990866211886},{"$f":"RFM_RealSLDepn!Y108*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.895545556542384},{"$f":"RFM_RealSLDepn!Z108*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0008523694172364},{"$f":"RFM_RealSLDepn!AA108*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.1887956943825815},{"$f":"RFM_RealSLDepn!AB108*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.4095594452579432},{"$f":"RFM_RealSLDepn!AC108*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5618081946958835},{"$f":"RFM_RealSLDepn!AD108*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.827083971611799},{"$f":"RFM_RealSLDepn!AE108*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0076079827286293},{"$f":"RFM_RealSLDepn!AF108*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2288032891930714},{"$f":"RFM_RealSLDepn!AG108*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4489715897412578},{"$f":"RFM_RealSLDepn!AH108*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6471331661791941},{"$f":"RFM_RealSLDepn!AI108*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8552002176906912},{"$f":"RFM_RealSLDepn!AJ108*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AK108*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AL108*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AM108*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AN108*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AO108*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP108*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ108*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR108*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS108*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT108*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU108*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV108*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW108*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX108*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY108*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ108*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA108*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB108*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G109*RFM_NomSLDepn!G105","v":3.7861631320948272},{"$f":"RFM_RealSLDepn!H109*RFM_NomSLDepn!H105","v":3.8587207008942936},{"$f":"RFM_RealSLDepn!I109*RFM_NomSLDepn!I105","v":3.9319680891234405},{"$f":"RFM_RealSLDepn!J109*(RFM_NomSLDepn!J105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.1059319296100689},{"$f":"RFM_RealSLDepn!K109*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.2443775139104343},{"$f":"RFM_RealSLDepn!L109*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4895358372284715},{"$f":"RFM_RealSLDepn!M109*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5635103789869857},{"$f":"RFM_RealSLDepn!N109*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5439363417883643},{"$f":"RFM_RealSLDepn!O109*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7163697024952933},{"$f":"RFM_RealSLDepn!P109*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8042163600722247},{"$f":"RFM_RealSLDepn!Q109*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.9618753515859124},{"$f":"RFM_RealSLDepn!R109*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0978276800613553},{"$f":"RFM_RealSLDepn!S109*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.2679298287754408},{"$f":"RFM_RealSLDepn!T109*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4629707775975529},{"$f":"RFM_RealSLDepn!U109*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5467345335490075},{"$f":"RFM_RealSLDepn!V109*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6111718112629951},{"$f":"RFM_RealSLDepn!W109*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7264252565772047},{"$f":"RFM_RealSLDepn!X109*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.8498176157387682},{"$f":"RFM_RealSLDepn!Y109*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0032153273793689},{"$f":"RFM_RealSLDepn!Z109*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.1104453482594963},{"$f":"RFM_RealSLDepn!AA109*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.3018210637534695},{"$f":"RFM_RealSLDepn!AB109*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5266166013800122},{"$f":"RFM_RealSLDepn!AC109*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.681645854811177},{"$f":"RFM_RealSLDepn!AD109*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9517663372484435},{"$f":"RFM_RealSLDepn!AE109*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1355872406920486},{"$f":"RFM_RealSLDepn!AF109*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3608222153651131},{"$f":"RFM_RealSLDepn!AG109*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5850114280135017},{"$f":"RFM_RealSLDepn!AH109*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.7867920099054926},{"$f":"RFM_RealSLDepn!AI109*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.998658969591756},{"$f":"RFM_RealSLDepn!AJ109*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1306287106119353},{"$f":"RFM_RealSLDepn!AK109*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AL109*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AM109*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AN109*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AO109*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP109*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ109*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR109*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS109*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT109*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU109*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV109*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW109*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX109*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY109*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ109*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA109*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB109*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H110*RFM_NomSLDepn!H105","v":3.8020294954210483},{"$f":"RFM_RealSLDepn!I110*RFM_NomSLDepn!I105","v":3.8742007542647459},{"$f":"RFM_RealSLDepn!J110*(RFM_NomSLDepn!J105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.0456087684580497},{"$f":"RFM_RealSLDepn!K110*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.1820203503843603},{"$f":"RFM_RealSLDepn!L110*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4235768787143641},{"$f":"RFM_RealSLDepn!M110*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4964646079586563},{"$f":"RFM_RealSLDepn!N110*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4771781468379084},{"$f":"RFM_RealSLDepn!O110*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.6470781666165815},{"$f":"RFM_RealSLDepn!P110*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7336342065767258},{"$f":"RFM_RealSLDepn!Q110*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8889769179096447},{"$f":"RFM_RealSLDepn!R110*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0229318742025466},{"$f":"RFM_RealSLDepn!S110*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.1905349314789015},{"$f":"RFM_RealSLDepn!T110*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.3827103952445787},{"$f":"RFM_RealSLDepn!U110*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4652435183858499},{"$f":"RFM_RealSLDepn!V110*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5287341023030647},{"$f":"RFM_RealSLDepn!W110*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6422942774232716},{"$f":"RFM_RealSLDepn!X110*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7638737918289449},{"$f":"RFM_RealSLDepn!Y110*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9150178287768611},{"$f":"RFM_RealSLDepn!Z110*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0206724572879047},{"$f":"RFM_RealSLDepn!AA110*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.2092365362705468},{"$f":"RFM_RealSLDepn!AB110*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.4307294430510424},{"$f":"RFM_RealSLDepn!AC110*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5834810516506987},{"$f":"RFM_RealSLDepn!AD110*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8496330022974066},{"$f":"RFM_RealSLDepn!AE110*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0307532623373623},{"$f":"RFM_RealSLDepn!AF110*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2526791500827317},{"$f":"RFM_RealSLDepn!AG110*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4735746398358103},{"$f":"RFM_RealSLDepn!AH110*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6723907199368622},{"$f":"RFM_RealSLDepn!AI110*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.88114499169476},{"$f":"RFM_RealSLDepn!AJ110*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0111758715523056},{"$f":"RFM_RealSLDepn!AK110*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3174189483110226},{"$f":"RFM_RealSLDepn!AL110*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AM110*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AN110*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AO110*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP110*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ110*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR110*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS110*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT110*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU110*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV110*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW110*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX110*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY110*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ110*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA110*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB110*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I111*RFM_NomSLDepn!I105","v":3.874898700772933},{"$f":"RFM_RealSLDepn!J111*(RFM_NomSLDepn!J105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.0463375945289046},{"$f":"RFM_RealSLDepn!K111*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.1827737513271233},{"$f":"RFM_RealSLDepn!L111*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4243737966419641},{"$f":"RFM_RealSLDepn!M111*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.497274656784561},{"$f":"RFM_RealSLDepn!N111*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4779847211618318},{"$f":"RFM_RealSLDepn!O111*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.6479153488343812},{"$f":"RFM_RealSLDepn!P111*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7344869820716138},{"$f":"RFM_RealSLDepn!Q111*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8898576787645656},{"$f":"RFM_RealSLDepn!R111*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0238367673624067},{"$f":"RFM_RealSLDepn!S111*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.1914700187293636},{"$f":"RFM_RealSLDepn!T111*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.3836801033632922},{"$f":"RFM_RealSLDepn!U111*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4662280950435882},{"$f":"RFM_RealSLDepn!V111*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5297301169409581},{"$f":"RFM_RealSLDepn!W111*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6433107501976227},{"$f":"RFM_RealSLDepn!X111*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7649121674428576},{"$f":"RFM_RealSLDepn!Y111*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9160834333495984},{"$f":"RFM_RealSLDepn!Z111*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.021757095794019},{"$f":"RFM_RealSLDepn!AA111*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.2103551450453285},{"$f":"RFM_RealSLDepn!AB111*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.4318879543013763},{"$f":"RFM_RealSLDepn!AC111*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5846670814677255},{"$f":"RFM_RealSLDepn!AD111*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8508669800232749},{"$f":"RFM_RealSLDepn!AE111*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0320198693101572},{"$f":"RFM_RealSLDepn!AF111*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2539857375336307},{"$f":"RFM_RealSLDepn!AG111*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4749210221361588},{"$f":"RFM_RealSLDepn!AH111*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6737729194283339},{"$f":"RFM_RealSLDepn!AI111*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8825647987663059},{"$f":"RFM_RealSLDepn!AJ111*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0126191039970571},{"$f":"RFM_RealSLDepn!AK111*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3189173511766299},{"$f":"RFM_RealSLDepn!AL111*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6418895212064264},{"$f":"RFM_RealSLDepn!AM111*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":0},{"$f":"RFM_RealSLDepn!AN111*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AO111*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP111*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ111*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR111*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS111*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT111*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU111*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV111*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW111*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX111*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY111*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ111*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA111*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB111*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J112*(RFM_NomSLDepn!J105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.0459771200649017},{"$f":"RFM_RealSLDepn!K112*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.1824011222296171},{"$f":"RFM_RealSLDepn!L112*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.423979644217547},{"$f":"RFM_RealSLDepn!M112*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4968740098702815},{"$f":"RFM_RealSLDepn!N112*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4775857927223557},{"$f":"RFM_RealSLDepn!O112*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.6475012818528292},{"$f":"RFM_RealSLDepn!P112*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7340652027174865},{"$f":"RFM_RealSLDepn!Q112*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8894220579631291},{"$f":"RFM_RealSLDepn!R112*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.023389210819321},{"$f":"RFM_RealSLDepn!S112*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.1910075283096502},{"$f":"RFM_RealSLDepn!T112*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.3832004896004069},{"$f":"RFM_RealSLDepn!U112*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4657411273606806},{"$f":"RFM_RealSLDepn!V112*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5292374920787442},{"$f":"RFM_RealSLDepn!W112*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6428080068228184},{"$f":"RFM_RealSLDepn!X112*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7643985910110773},{"$f":"RFM_RealSLDepn!Y112*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9155563895835233},{"$f":"RFM_RealSLDepn!Z112*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0212206379205098},{"$f":"RFM_RealSLDepn!AA112*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.2098018856125998},{"$f":"RFM_RealSLDepn!AB112*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.4313149592635943},{"$f":"RFM_RealSLDepn!AC112*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5840804758567542},{"$f":"RFM_RealSLDepn!AD112*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8502566595680738},{"$f":"RFM_RealSLDepn!AE112*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0313934105597342},{"$f":"RFM_RealSLDepn!AF112*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2533395045984044},{"$f":"RFM_RealSLDepn!AG112*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.4742551068273206},{"$f":"RFM_RealSLDepn!AH112*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6730892890798037},{"$f":"RFM_RealSLDepn!AI112*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8818625678588639},{"$f":"RFM_RealSLDepn!AJ112*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0119052869935796},{"$f":"RFM_RealSLDepn!AK112*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3181762471033256},{"$f":"RFM_RealSLDepn!AL112*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6411196446401775},{"$f":"RFM_RealSLDepn!AM112*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.7056811063142536},{"$f":"RFM_RealSLDepn!AN112*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AO112*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP112*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ112*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR112*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS112*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT112*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU112*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV112*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW112*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX112*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY112*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ112*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA112*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB112*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K113*(RFM_NomSLDepn!K105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.2339258020702708},{"$f":"RFM_RealSLDepn!L113*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4784804269326122},{"$f":"RFM_RealSLDepn!M113*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5522728075635088},{"$f":"RFM_RealSLDepn!N113*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5327469711188684},{"$f":"RFM_RealSLDepn!O113*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7047557174290242},{"$f":"RFM_RealSLDepn!P113*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7923860540146892},{"$f":"RFM_RealSLDepn!Q113*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.9496568127797795},{"$f":"RFM_RealSLDepn!R113*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0852743608176763},{"$f":"RFM_RealSLDepn!S113*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.2549576357072869},{"$f":"RFM_RealSLDepn!T113*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4495182993079672},{"$f":"RFM_RealSLDepn!U113*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5330757883482011},{"$f":"RFM_RealSLDepn!V113*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5973543902949592},{"$f":"RFM_RealSLDepn!W113*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.712324025840819},{"$f":"RFM_RealSLDepn!X113*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.8354125332886726},{"$f":"RFM_RealSLDepn!Y113*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9884325055143064},{"$f":"RFM_RealSLDepn!Z113*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0953984741806098},{"$f":"RFM_RealSLDepn!AA113*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.2863029300316784},{"$f":"RFM_RealSLDepn!AB113*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5105449122370738},{"$f":"RFM_RealSLDepn!AC113*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.6651924086076688},{"$f":"RFM_RealSLDepn!AD113*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9346477236710795},{"$f":"RFM_RealSLDepn!AE113*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1180159710757973},{"$f":"RFM_RealSLDepn!AF113*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3426963082210026},{"$f":"RFM_RealSLDepn!AG113*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5663334585138173},{"$f":"RFM_RealSLDepn!AH113*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.7676171589455807},{"$f":"RFM_RealSLDepn!AI113*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9789623996273846},{"$f":"RFM_RealSLDepn!AJ113*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1106071672680198},{"$f":"RFM_RealSLDepn!AK113*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.4206512023896938},{"$f":"RFM_RealSLDepn!AL113*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.7475730693938321},{"$f":"RFM_RealSLDepn!AM113*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.8129298896539439},{"$f":"RFM_RealSLDepn!AN113*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":8.9282526429390394},{"$f":"RFM_RealSLDepn!AO113*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AP113*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ113*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR113*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS113*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT113*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU113*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV113*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW113*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX113*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY113*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ113*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA113*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB113*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L114*(RFM_NomSLDepn!L105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4558537722224765},{"$f":"RFM_RealSLDepn!M114*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5292733311465447},{"$f":"RFM_RealSLDepn!N114*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5098461452076641},{"$f":"RFM_RealSLDepn!O114*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.6809858506515312},{"$f":"RFM_RealSLDepn!P114*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7681734519388277},{"$f":"RFM_RealSLDepn!Q114*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.9246496306644074},{"$f":"RFM_RealSLDepn!R114*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0595819973149663},{"$f":"RFM_RealSLDepn!S114*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.2284079803321113},{"$f":"RFM_RealSLDepn!T114*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4219856638735298},{"$f":"RFM_RealSLDepn!U114*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5051209948885562},{"$f":"RFM_RealSLDepn!V114*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5690748416521165},{"$f":"RFM_RealSLDepn!W114*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6834636153882432},{"$f":"RFM_RealSLDepn!X114*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.8059302419990022},{"$f":"RFM_RealSLDepn!Y114*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9581771104605821},{"$f":"RFM_RealSLDepn!Z114*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0646026542934539},{"$f":"RFM_RealSLDepn!AA114*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.2545426023665751},{"$f":"RFM_RealSLDepn!AB114*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.4776516454008242},{"$f":"RFM_RealSLDepn!AC114*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.6315178152569345},{"$f":"RFM_RealSLDepn!AD114*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8996117595444284},{"$f":"RFM_RealSLDepn!AE114*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0820535744043305},{"$f":"RFM_RealSLDepn!AF114*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.305598757674983},{"$f":"RFM_RealSLDepn!AG114*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5281060245927138},{"$f":"RFM_RealSLDepn!AH114*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.7283727781241263},{"$f":"RFM_RealSLDepn!AI114*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9386502379227588},{"$f":"RFM_RealSLDepn!AJ114*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0696298958793413},{"$f":"RFM_RealSLDepn!AK114*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3781074935805329},{"$f":"RFM_RealSLDepn!AL114*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.7033776511884664},{"$f":"RFM_RealSLDepn!AM114*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.7684042687762407},{"$f":"RFM_RealSLDepn!AN114*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":8.8831443761926501},{"$f":"RFM_RealSLDepn!AO114*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.0765655063093398},{"$f":"RFM_RealSLDepn!AP114*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AQ114*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR114*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS114*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT114*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU114*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV114*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW114*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX114*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY114*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ114*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA114*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB114*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M115*(RFM_NomSLDepn!M105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5816416588233064},{"$f":"RFM_RealSLDepn!N115*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.5619898520314335},{"$f":"RFM_RealSLDepn!O115*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7351083076009646},{"$f":"RFM_RealSLDepn!P115*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8233039886705447},{"$f":"RFM_RealSLDepn!Q115*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.9815893750111204},{"$f":"RFM_RealSLDepn!R115*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.1180818555859968},{"$f":"RFM_RealSLDepn!S115*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.2888598370259787},{"$f":"RFM_RealSLDepn!T115*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4846757029029352},{"$f":"RFM_RealSLDepn!U115*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5687722605734979},{"$f":"RFM_RealSLDepn!V115*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6334655539896747},{"$f":"RFM_RealSLDepn!W115*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7491769126853729},{"$f":"RFM_RealSLDepn!X115*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.873059521941232},{"$f":"RFM_RealSLDepn!Y115*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0270666979206906},{"$f":"RFM_RealSLDepn!Z115*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.1347227543203999},{"$f":"RFM_RealSLDepn!AA115*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.3268588245332911},{"$f":"RFM_RealSLDepn!AB115*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5525474971502655},{"$f":"RFM_RealSLDepn!AC115*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.7081926971978136},{"$f":"RFM_RealSLDepn!AD115*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.979386395131451},{"$f":"RFM_RealSLDepn!AE115*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1639376372755983},{"$f":"RFM_RealSLDepn!AF115*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.390067492866109},{"$f":"RFM_RealSLDepn!AG115*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6151474315155889},{"$f":"RFM_RealSLDepn!AH115*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.8177297076937737},{"$f":"RFM_RealSLDepn!AI115*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.030438435846655},{"$f":"RFM_RealSLDepn!AJ115*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.1629325057508861},{"$f":"RFM_RealSLDepn!AK115*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.4749767806508842},{"$f":"RFM_RealSLDepn!AL115*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.8040077742586984},{"$f":"RFM_RealSLDepn!AM115*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.8697862420812861},{"$f":"RFM_RealSLDepn!AN115*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":8.9858529966447076},{"$f":"RFM_RealSLDepn!AO115*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.1815104989961895},{"$f":"RFM_RealSLDepn!AP115*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.5833633642481661},{"$f":"RFM_RealSLDepn!AQ115*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AR115*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS115*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT115*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU115*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV115*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW115*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX115*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY115*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ115*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA115*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB115*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N116*(RFM_NomSLDepn!N105/RFM_NomSLDepn!I105)*Outcomes!I180","v":4.4720782714124354},{"$f":"RFM_RealSLDepn!O116*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.6417847610461722},{"$f":"RFM_RealSLDepn!P116*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.7282422065330474},{"$f":"RFM_RealSLDepn!Q116*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8834079696968136},{"$f":"RFM_RealSLDepn!R116*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.0172103402387549},{"$f":"RFM_RealSLDepn!S116*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.1846224838000419},{"$f":"RFM_RealSLDepn!T116*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.376579043851617},{"$f":"RFM_RealSLDepn!U116*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.459018154953899},{"$f":"RFM_RealSLDepn!V116*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5224364178559462},{"$f":"RFM_RealSLDepn!W116*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6358672385641961},{"$f":"RFM_RealSLDepn!X116*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.7573082638686053},{"$f":"RFM_RealSLDepn!Y116*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9082801352840217},{"$f":"RFM_RealSLDepn!Z116*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.0138144144531678},{"$f":"RFM_RealSLDepn!AA116*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.2021637033870354},{"$f":"RFM_RealSLDepn!AB116*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.4234043114661716},{"$f":"RFM_RealSLDepn!AC116*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5759819233765384},{"$f":"RFM_RealSLDepn!AD116*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.8418307049850666},{"$f":"RFM_RealSLDepn!AE116*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.0227446541003857},{"$f":"RFM_RealSLDepn!AF116*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.2444177499433415},{"$f":"RFM_RealSLDepn!AG116*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.465061621502362},{"$f":"RFM_RealSLDepn!AH116*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.6636512336792313},{"$f":"RFM_RealSLDepn!AI116*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.8721677170924318},{"$f":"RFM_RealSLDepn!AJ116*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.0020504810459414},{"$f":"RFM_RealSLDepn!AK116*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.3079447216649847},{"$f":"RFM_RealSLDepn!AL116*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6304908922750574},{"$f":"RFM_RealSLDepn!AM116*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6949729420422646},{"$f":"RFM_RealSLDepn!AN116*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":8.8087521541738578},{"$f":"RFM_RealSLDepn!AO116*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.000553471863169},{"$f":"RFM_RealSLDepn!AP116*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.3944862786619261},{"$f":"RFM_RealSLDepn!AQ116*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.5496129432005787},{"$f":"RFM_RealSLDepn!AR116*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":0},{"$f":"RFM_RealSLDepn!AS116*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT116*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU116*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV116*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW116*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX116*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY116*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ116*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA116*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB116*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O117*(RFM_NomSLDepn!O105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.5941248812575921},{"$f":"RFM_RealSLDepn!P117*(RFM_NomSLDepn!P105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.679694618315307},{"$f":"RFM_RealSLDepn!Q117*(RFM_NomSLDepn!Q105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.8332672051470409},{"$f":"RFM_RealSLDepn!R117*(RFM_NomSLDepn!R105/RFM_NomSLDepn!N105)*Outcomes!N180","v":4.9656957496234186},{"$f":"RFM_RealSLDepn!S117*(RFM_NomSLDepn!S105/RFM_NomSLDepn!N105)*Outcomes!N180","v":5.1313889762059954},{"$f":"RFM_RealSLDepn!T117*(RFM_NomSLDepn!T105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.3213746076067094},{"$f":"RFM_RealSLDepn!U117*(RFM_NomSLDepn!U105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.4029672688352317},{"$f":"RFM_RealSLDepn!V117*(RFM_NomSLDepn!V105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.465734379876106},{"$f":"RFM_RealSLDepn!W117*(RFM_NomSLDepn!W105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.5780005409636342},{"$f":"RFM_RealSLDepn!X117*(RFM_NomSLDepn!X105/RFM_NomSLDepn!S105)*Outcomes!S180","v":5.6981946612594401},{"$f":"RFM_RealSLDepn!Y117*(RFM_NomSLDepn!Y105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.8476164174468757},{"$f":"RFM_RealSLDepn!Z117*(RFM_NomSLDepn!Z105/RFM_NomSLDepn!X105)*Outcomes!X180","v":5.9520671153390552},{"$f":"RFM_RealSLDepn!AA117*(RFM_NomSLDepn!AA105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.138482513553952},{"$f":"RFM_RealSLDepn!AB117*(RFM_NomSLDepn!AB105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.3574515167810297},{"$f":"RFM_RealSLDepn!AC117*(RFM_NomSLDepn!AC105/RFM_NomSLDepn!X105)*Outcomes!X180","v":6.5084625264001614},{"$f":"RFM_RealSLDepn!AD117*(RFM_NomSLDepn!AD105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.7715816853256747},{"$f":"RFM_RealSLDepn!AE117*(RFM_NomSLDepn!AE105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":6.9506380866418649},{"$f":"RFM_RealSLDepn!AF117*(RFM_NomSLDepn!AF105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.1700351370315927},{"$f":"RFM_RealSLDepn!AG117*(RFM_NomSLDepn!AG105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.3884135307763827},{"$f":"RFM_RealSLDepn!AH117*(RFM_NomSLDepn!AH105/RFM_NomSLDepn!AC105)*Outcomes!AC180","v":7.5849641089327511},{"$f":"RFM_RealSLDepn!AI117*(RFM_NomSLDepn!AI105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.7913396334163609},{"$f":"RFM_RealSLDepn!AJ117*(RFM_NomSLDepn!AJ105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":7.9198888161645158},{"$f":"RFM_RealSLDepn!AK117*(RFM_NomSLDepn!AK105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.2226422642896306},{"$f":"RFM_RealSLDepn!AL117*(RFM_NomSLDepn!AL105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.5418766674419491},{"$f":"RFM_RealSLDepn!AM117*(RFM_NomSLDepn!AM105/RFM_NomSLDepn!AH105)*Outcomes!AH180","v":8.6056966428350474},{"$f":"RFM_RealSLDepn!AN117*(RFM_NomSLDepn!AN105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":8.7183076182103498},{"$f":"RFM_RealSLDepn!AO117*(RFM_NomSLDepn!AO105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":8.9081396012116159},{"$f":"RFM_RealSLDepn!AP117*(RFM_NomSLDepn!AP105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.2980276728097309},{"$f":"RFM_RealSLDepn!AQ117*(RFM_NomSLDepn!AQ105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.4515615624644713},{"$f":"RFM_RealSLDepn!AR117*(RFM_NomSLDepn!AR105/RFM_NomSLDepn!AM105)*Outcomes!AM180","v":9.6519761655380805},{"$f":"RFM_RealSLDepn!AS117*(RFM_NomSLDepn!AS105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AT117*(RFM_NomSLDepn!AT105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AU117*(RFM_NomSLDepn!AU105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AV117*(RFM_NomSLDepn!AV105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AW117*(RFM_NomSLDepn!AW105/RFM_NomSLDepn!AR105)*Outcomes!AR180","v":0},{"$f":"RFM_RealSLDepn!AX117*(RFM_NomSLDepn!AX105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AY117*(RFM_NomSLDepn!AY105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!AZ117*(RFM_NomSLDepn!AZ105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BA117*(RFM_NomSLDepn!BA105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0},{"$f":"RFM_RealSLDepn!BB117*(RFM_NomSLDepn!BB105/RFM_NomSLDepn!AW105)*Outcomes!AW180","v":0}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":35.042131311970579},40.423056243525949,44.969042174244493,49.632852912989456,54.449897243891925,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581606,85.478681128884318,93.316552213251867,95.054657520009357,98.174046889695944,100.86395530632831,104.22954092478949,108.08855750587972,109.74587985312625,111.02081480724908,113.30118187468457,115.74258283617499,{"$f":"SUM(Y107:Y117)","v":118.77765991253946},120.89927812177237,124.68577559201802,129.13350675972845,132.2008649896689,137.54538072809578,141.18240115187783,145.63882687762393,150.0745614971307,154.06692625932948,79.110989969507969,72.43143783926358,66.758835009166702,60.710335220404609,52.457471091703034,44.324309788160605,36.166769078380312,28.275877315719825,19.001174505665048,9.6519761655380805,0,0,0,0,0,0,0,0,0,0]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E118-'OLD-RFM_SLDepn'!E118","v":0},{"$f":"F118-'OLD-RFM_SLDepn'!F118","v":0},{"$f":"G118-'OLD-RFM_SLDepn'!G118","v":0},{"$f":"H118-'OLD-RFM_SLDepn'!H118","v":0},{"$f":"I118-'OLD-RFM_SLDepn'!I118","v":0},{"$f":"J118-'OLD-RFM_SLDepn'!J118","v":0},{"$f":"K118-'OLD-RFM_SLDepn'!K118","v":0},{"$f":"L118-'OLD-RFM_SLDepn'!L118","v":0},{"$f":"M118-'OLD-RFM_SLDepn'!M118","v":0},{"$f":"N118-'OLD-RFM_SLDepn'!N118","v":0},{"$f":"O118-'OLD-RFM_SLDepn'!O118","v":0},{"$f":"P118-'OLD-RFM_SLDepn'!P118","v":0},{"$f":"Q118-'OLD-RFM_SLDepn'!Q118","v":0},{"$f":"R118-'OLD-RFM_SLDepn'!R118","v":0},{"$f":"S118-'OLD-RFM_SLDepn'!S118","v":0},{"$f":"T118-'OLD-RFM_SLDepn'!T118","v":0},{"$f":"U118-'OLD-RFM_SLDepn'!U118","v":0},{"$f":"V118-'OLD-RFM_SLDepn'!V118","v":0},{"$f":"W118-'OLD-RFM_SLDepn'!W118","v":0},{"$f":"X118-'OLD-RFM_SLDepn'!X118","v":0},{"$f":"Y118-'OLD-RFM_SLDepn'!Y118","v":0},{"$f":"Z118-'OLD-RFM_SLDepn'!Z118","v":0},{"$f":"AA118-'OLD-RFM_SLDepn'!AA118","v":0},{"$f":"AB118-'OLD-RFM_SLDepn'!AB118","v":0},{"$f":"AC118-'OLD-RFM_SLDepn'!AC118","v":0},{"$f":"AD118-'OLD-RFM_SLDepn'!AD118","v":0},{"$f":"AE118-'OLD-RFM_SLDepn'!AE118","v":0},{"$f":"AF118-'OLD-RFM_SLDepn'!AF118","v":0},{"$f":"AG118-'OLD-RFM_SLDepn'!AG118","v":0},{"$f":"AH118-'OLD-RFM_SLDepn'!AH118","v":0},{"$f":"AI118-'OLD-RFM_SLDepn'!AI118","v":0},{"$f":"AJ118-'OLD-RFM_SLDepn'!AJ118","v":0},{"$f":"AK118-'OLD-RFM_SLDepn'!AK118","v":0},{"$f":"AL118-'OLD-RFM_SLDepn'!AL118","v":0},{"$f":"AM118-'OLD-RFM_SLDepn'!AM118","v":0},{"$f":"AN118-'OLD-RFM_SLDepn'!AN118","v":0},{"$f":"AO118-'OLD-RFM_SLDepn'!AO118","v":0},{"$f":"AP118-'OLD-RFM_SLDepn'!AP118","v":0},{"$f":"AQ118-'OLD-RFM_SLDepn'!AQ118","v":0},{"$f":"AR118-'OLD-RFM_SLDepn'!AR118","v":0},{"$f":"AS118-'OLD-RFM_SLDepn'!AS118","v":0},{"$f":"AT118-'OLD-RFM_SLDepn'!AT118","v":0},{"$f":"AU118-'OLD-RFM_SLDepn'!AU118","v":0},{"$f":"AV118-'OLD-RFM_SLDepn'!AV118","v":0},{"$f":"AW118-'OLD-RFM_SLDepn'!AW118","v":0},{"$f":"AX118-'OLD-RFM_SLDepn'!AX118","v":0},{"$f":"AY118-'OLD-RFM_SLDepn'!AY118","v":0},{"$f":"AZ118-'OLD-RFM_SLDepn'!AZ118","v":0},{"$f":"BA118-'OLD-RFM_SLDepn'!BA118","v":0},{"$f":"BB118-'OLD-RFM_SLDepn'!BB118","v":0}]
[]
["Approach G"]
[{"$f":"Inputs!A133","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E125*RFM_NomSLDepn!E123","v":35.575779393646769},{"$f":"RFM_RealSLDepn!F125*RFM_NomSLDepn!F123","v":36.00624772071135},{"$f":"RFM_RealSLDepn!G125*RFM_NomSLDepn!G123","v":37.785149938790852},{"$f":"RFM_RealSLDepn!H125*RFM_NomSLDepn!H123","v":38.495388625345065},{"$f":"RFM_RealSLDepn!I125*RFM_NomSLDepn!I123","v":39.233109561077782},{"$f":"RFM_RealSLDepn!J125*(RFM_NomSLDepn!J123/RFM_NomSLDepn!I123)*Outcomes!I213","v":39.977844158425263},{"$f":"RFM_RealSLDepn!K125*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":41.746601978055985},{"$f":"RFM_RealSLDepn!L125*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":43.154231915056819},{"$f":"RFM_RealSLDepn!M125*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":45.646851646854856},{"$f":"RFM_RealSLDepn!N125*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":46.398979496084721},{"$f":"RFM_RealSLDepn!O125*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":46.199962670174493},{"$f":"RFM_RealSLDepn!P125*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":47.953159508450931},{"$f":"RFM_RealSLDepn!Q125*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":48.846330538033726},{"$f":"RFM_RealSLDepn!R125*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":50.449310636052232},{"$f":"RFM_RealSLDepn!S125*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":51.83159067433656},{"$f":"RFM_RealSLDepn!T125*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":53.561085176368707},{"$f":"RFM_RealSLDepn!U125*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":55.544142128964737},{"$f":"RFM_RealSLDepn!V125*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":56.395800714601457},{"$f":"RFM_RealSLDepn!W125*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":57.050959502275447},{"$f":"RFM_RealSLDepn!X125*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":58.222785969595606},{"$f":"RFM_RealSLDepn!Y125*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":59.477363929815311},{"$f":"RFM_RealSLDepn!Z125*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":61.037017943079192},{"$f":"RFM_RealSLDepn!AA125*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":62.127267143144842},{"$f":"RFM_RealSLDepn!AB125*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":64.073058247322066},{"$f":"RFM_RealSLDepn!AC125*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":66.35864164145049},{"$f":"RFM_RealSLDepn!AD125*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":67.934884172719279},{"$f":"RFM_RealSLDepn!AE125*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":70.6813038552053},{"$f":"RFM_RealSLDepn!AF125*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":72.550282255934803},{"$f":"RFM_RealSLDepn!AG125*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":74.8403335769042},{"$f":"RFM_RealSLDepn!AH125*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":77.119752229880945},{"$f":"RFM_RealSLDepn!AI125*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AJ125*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AK125*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AL125*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AM125*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AN125*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AO125*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP125*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ125*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR125*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS125*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT125*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU125*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV125*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW125*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX125*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY125*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ125*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA125*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB125*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F126*RFM_NomSLDepn!F123","v":3.5466142476300409},{"$f":"RFM_RealSLDepn!G126*RFM_NomSLDepn!G123","v":3.7218360591533881},{"$f":"RFM_RealSLDepn!H126*RFM_NomSLDepn!H123","v":3.791794547038319},{"$f":"RFM_RealSLDepn!I126*RFM_NomSLDepn!I123","v":3.8644600355873968},{"$f":"RFM_RealSLDepn!J126*(RFM_NomSLDepn!J123/RFM_NomSLDepn!I123)*Outcomes!I213","v":3.9378163695809643},{"$f":"RFM_RealSLDepn!K126*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.1120389581819135},{"$f":"RFM_RealSLDepn!L126*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.2506904619065322},{"$f":"RFM_RealSLDepn!M126*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.4962134256791098},{"$f":"RFM_RealSLDepn!N126*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.5702979947463707},{"$f":"RFM_RealSLDepn!O126*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.5506948437664017},{"$f":"RFM_RealSLDepn!P126*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.7233846762021905},{"$f":"RFM_RealSLDepn!Q126*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8113619940182497},{"$f":"RFM_RealSLDepn!R126*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9692554823483208},{"$f":"RFM_RealSLDepn!S126*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1054100218610259},{"$f":"RFM_RealSLDepn!T126*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.2757651749356622},{"$f":"RFM_RealSLDepn!U126*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4710962212721936},{"$f":"RFM_RealSLDepn!V126*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.5549845646887217},{"$f":"RFM_RealSLDepn!W126*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6195176842975174},{"$f":"RFM_RealSLDepn!X126*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7349425538086241},{"$f":"RFM_RealSLDepn!Y126*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.858518442720773},{"$f":"RFM_RealSLDepn!Z126*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.0121443130897436},{"$f":"RFM_RealSLDepn!AA126*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1195338243882471},{"$f":"RFM_RealSLDepn!AB126*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.3111941858487173},{"$f":"RFM_RealSLDepn!AC126*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.5363240769897981},{"$f":"RFM_RealSLDepn!AD126*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.6915839158511137},{"$f":"RFM_RealSLDepn!AE126*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9621061666402069},{"$f":"RFM_RealSLDepn!AF126*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1462004792704912},{"$f":"RFM_RealSLDepn!AG126*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.371770461062348},{"$f":"RFM_RealSLDepn!AH126*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.5962931253973744},{"$f":"RFM_RealSLDepn!AI126*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.7983738291131095},{"$f":"RFM_RealSLDepn!AJ126*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AK126*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AL126*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AM126*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AN126*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AO126*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP126*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ126*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR126*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS126*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT126*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU126*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV126*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW126*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX126*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY126*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ126*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA126*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB126*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G127*RFM_NomSLDepn!G123","v":3.8299678383491984},{"$f":"RFM_RealSLDepn!H127*RFM_NomSLDepn!H123","v":3.9019588541705068},{"$f":"RFM_RealSLDepn!I127*RFM_NomSLDepn!I123","v":3.9767355180744528},{"$f":"RFM_RealSLDepn!J127*(RFM_NomSLDepn!J123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.052223098792469},{"$f":"RFM_RealSLDepn!K127*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.2315074359987044},{"$f":"RFM_RealSLDepn!L127*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.3741872294028328},{"$f":"RFM_RealSLDepn!M127*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.6268434560285296},{"$f":"RFM_RealSLDepn!N127*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.7030804294835384},{"$f":"RFM_RealSLDepn!O127*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.6829077414364821},{"$f":"RFM_RealSLDepn!P127*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8606147907871282},{"$f":"RFM_RealSLDepn!Q127*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9511481437839757},{"$f":"RFM_RealSLDepn!R127*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1136289657701273},{"$f":"RFM_RealSLDepn!S127*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.2537392498049167},{"$f":"RFM_RealSLDepn!T127*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4290437895543988},{"$f":"RFM_RealSLDepn!U127*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6300498557566225},{"$f":"RFM_RealSLDepn!V127*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7163754359786543},{"$f":"RFM_RealSLDepn!W127*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7827834584390132},{"$f":"RFM_RealSLDepn!X127*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.9015618062617126},{"$f":"RFM_RealSLDepn!Y127*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.028727987846989},{"$f":"RFM_RealSLDepn!Z127*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1868172033041056},{"$f":"RFM_RealSLDepn!AA127*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.2973267388968308},{"$f":"RFM_RealSLDepn!AB127*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.4945554745566598},{"$f":"RFM_RealSLDepn!AC127*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.7262261416191773},{"$f":"RFM_RealSLDepn!AD127*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8859967978155163},{"$f":"RFM_RealSLDepn!AE127*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1643786243153489},{"$f":"RFM_RealSLDepn!AF127*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.3538214921340295},{"$f":"RFM_RealSLDepn!AG127*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.5859450359519025},{"$f":"RFM_RealSLDepn!AH127*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.8169908342397569},{"$f":"RFM_RealSLDepn!AI127*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.0249426579313958},{"$f":"RFM_RealSLDepn!AJ127*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2432893404201124},{"$f":"RFM_RealSLDepn!AK127*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AL127*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AM127*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AN127*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AO127*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP127*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ127*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR127*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS127*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT127*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU127*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV127*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW127*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX127*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY127*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ127*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA127*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB127*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H128*RFM_NomSLDepn!H123","v":3.857330761027757},{"$f":"RFM_RealSLDepn!I128*RFM_NomSLDepn!I123","v":3.9312521775940632},{"$f":"RFM_RealSLDepn!J128*(RFM_NomSLDepn!J123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.0058763799656365},{"$f":"RFM_RealSLDepn!K128*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.1831101783530613},{"$f":"RFM_RealSLDepn!L128*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.3241580921429748},{"$f":"RFM_RealSLDepn!M128*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.5739245995183273},{"$f":"RFM_RealSLDepn!N128*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.6492896235552532},{"$f":"RFM_RealSLDepn!O128*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.629347657726127},{"$f":"RFM_RealSLDepn!P128*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8050222082609357},{"$f":"RFM_RealSLDepn!Q128*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8945200990550619},{"$f":"RFM_RealSLDepn!R128*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.05514257001074},{"$f":"RFM_RealSLDepn!S128*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1936503628251325},{"$f":"RFM_RealSLDepn!T128*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.3669498821167672},{"$f":"RFM_RealSLDepn!U128*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.5656569703492096},{"$f":"RFM_RealSLDepn!V128*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6509952141643929},{"$f":"RFM_RealSLDepn!W128*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7166437044198908},{"$f":"RFM_RealSLDepn!X128*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.834063541974265},{"$f":"RFM_RealSLDepn!Y128*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.959775278649051},{"$f":"RFM_RealSLDepn!Z128*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1160563714436886},{"$f":"RFM_RealSLDepn!AA128*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.2253019701185961},{"$f":"RFM_RealSLDepn!AB128*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.4202749304833961},{"$f":"RFM_RealSLDepn!AC128*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.6492958976145422},{"$f":"RFM_RealSLDepn!AD128*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8072391999118036},{"$f":"RFM_RealSLDepn!AE128*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0824370743130629},{"$f":"RFM_RealSLDepn!AF128*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2697132165802394},{"$f":"RFM_RealSLDepn!AG128*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4991818807539934},{"$f":"RFM_RealSLDepn!AH128*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.7275851259572068},{"$f":"RFM_RealSLDepn!AI128*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9331585305768426},{"$f":"RFM_RealSLDepn!AJ128*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1490079042912473},{"$f":"RFM_RealSLDepn!AK128*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2834582498790681},{"$f":"RFM_RealSLDepn!AL128*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AM128*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AN128*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AO128*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP128*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ128*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR128*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS128*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT128*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU128*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV128*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW128*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX128*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY128*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ128*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA128*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB128*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I129*RFM_NomSLDepn!I123","v":3.8748911252734799},{"$f":"RFM_RealSLDepn!J129*(RFM_NomSLDepn!J123/RFM_NomSLDepn!I123)*Outcomes!I213","v":3.9484454653253018},{"$f":"RFM_RealSLDepn!K129*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.1231383218111057},{"$f":"RFM_RealSLDepn!L129*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.262164078667376},{"$f":"RFM_RealSLDepn!M129*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.5083497668649759},{"$f":"RFM_RealSLDepn!N129*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.5826343076688252},{"$f":"RFM_RealSLDepn!O129*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.5629782431578256},{"$f":"RFM_RealSLDepn!P129*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.7361342062078338},{"$f":"RFM_RealSLDepn!Q129*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8243489955681769},{"$f":"RFM_RealSLDepn!R129*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9826686756876466},{"$f":"RFM_RealSLDepn!S129*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1191907284362861},{"$f":"RFM_RealSLDepn!T129*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.2900057102745386},{"$f":"RFM_RealSLDepn!U129*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4858640012051518},{"$f":"RFM_RealSLDepn!V129*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.5699787790590252},{"$f":"RFM_RealSLDepn!W129*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6346860887880865},{"$f":"RFM_RealSLDepn!X129*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7504225172633907},{"$f":"RFM_RealSLDepn!Y129*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.8743319666648199},{"$f":"RFM_RealSLDepn!Z129*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.0283725095151128},{"$f":"RFM_RealSLDepn!AA129*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1360518904495756},{"$f":"RFM_RealSLDepn!AB129*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.3282295884593305},{"$f":"RFM_RealSLDepn!AC129*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.5539671583094368},{"$f":"RFM_RealSLDepn!AD129*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.7096460801186684},{"$f":"RFM_RealSLDepn!AE129*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9808985343085137},{"$f":"RFM_RealSLDepn!AF129*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1654897609366301},{"$f":"RFM_RealSLDepn!AG129*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.3916686093460475},{"$f":"RFM_RealSLDepn!AH129*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.6167973133416362},{"$f":"RFM_RealSLDepn!AI129*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.8194234805697036},{"$f":"RFM_RealSLDepn!AJ129*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.0321782937482524},{"$f":"RFM_RealSLDepn!AK129*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1647010695390012},{"$f":"RFM_RealSLDepn!AL129*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.4768129512952939},{"$f":"RFM_RealSLDepn!AM129*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":0},{"$f":"RFM_RealSLDepn!AN129*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AO129*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP129*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ129*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR129*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS129*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT129*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU129*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV129*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW129*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX129*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY129*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ129*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA129*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB129*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J130*(RFM_NomSLDepn!J123/RFM_NomSLDepn!I123)*Outcomes!I213","v":3.9484531846251474},{"$f":"RFM_RealSLDepn!K130*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.1231463826394208},{"$f":"RFM_RealSLDepn!L130*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.2621724112941788},{"$f":"RFM_RealSLDepn!M130*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.5083585807903459},{"$f":"RFM_RealSLDepn!N130*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.5826432668221466},{"$f":"RFM_RealSLDepn!O130*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.5629871638830988},{"$f":"RFM_RealSLDepn!P130*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.736143465456915},{"$f":"RFM_RealSLDepn!Q130*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8243584272791606},{"$f":"RFM_RealSLDepn!R130*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9826784169171701},{"$f":"RFM_RealSLDepn!S130*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1192007365694998},{"$f":"RFM_RealSLDepn!T130*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.2900160523548907},{"$f":"RFM_RealSLDepn!U130*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4858747261928755},{"$f":"RFM_RealSLDepn!V130*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.5699896684930339},{"$f":"RFM_RealSLDepn!W130*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6346971047263432},{"$f":"RFM_RealSLDepn!X130*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7504337594689741},{"$f":"RFM_RealSLDepn!Y130*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.8743434511161663},{"$f":"RFM_RealSLDepn!Z130*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.0283842951191913},{"$f":"RFM_RealSLDepn!AA130*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1360638865692696},{"$f":"RFM_RealSLDepn!AB130*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.3282419602907547},{"$f":"RFM_RealSLDepn!AC130*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.553979971462895},{"$f":"RFM_RealSLDepn!AD130*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.7096591976279303},{"$f":"RFM_RealSLDepn!AE130*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9809121821224345},{"$f":"RFM_RealSLDepn!AF130*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1655037696305586},{"$f":"RFM_RealSLDepn!AG130*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.3916830602247208},{"$f":"RFM_RealSLDepn!AH130*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.6168122043519988},{"$f":"RFM_RealSLDepn!AI130*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.8194387677187844},{"$f":"RFM_RealSLDepn!AJ130*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.0321939968377887},{"$f":"RFM_RealSLDepn!AK130*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1647170317135469},{"$f":"RFM_RealSLDepn!AL130*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.4768295236556046},{"$f":"RFM_RealSLDepn!AM130*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.8059324478288357},{"$f":"RFM_RealSLDepn!AN130*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AO130*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP130*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ130*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR130*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS130*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT130*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU130*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV130*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW130*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX130*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY130*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ130*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA130*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB130*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K131*(RFM_NomSLDepn!K123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.2249851136125871},{"$f":"RFM_RealSLDepn!L131*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.3674449845364558},{"$f":"RFM_RealSLDepn!M131*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.6197117742090485},{"$f":"RFM_RealSLDepn!N131*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.6958312382123699},{"$f":"RFM_RealSLDepn!O131*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.6756896437594584},{"$f":"RFM_RealSLDepn!P131*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8531227806371424},{"$f":"RFM_RealSLDepn!Q131*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9435165881590324},{"$f":"RFM_RealSLDepn!R131*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1057469669358584},{"$f":"RFM_RealSLDepn!S131*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.2456412890573327},{"$f":"RFM_RealSLDepn!T131*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4206756194922177},{"$f":"RFM_RealSLDepn!U131*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6213718607951204},{"$f":"RFM_RealSLDepn!V131*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7075643812806653},{"$f":"RFM_RealSLDepn!W131*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7738700443482873},{"$f":"RFM_RealSLDepn!X131*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.8924653106831943},{"$f":"RFM_RealSLDepn!Y131*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.0194354820178804},{"$f":"RFM_RealSLDepn!Z131*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1772810233601394},{"$f":"RFM_RealSLDepn!AA131*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.2876202227715456},{"$f":"RFM_RealSLDepn!AB131*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.4845449557993948},{"$f":"RFM_RealSLDepn!AC131*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.7158585324394453},{"$f":"RFM_RealSLDepn!AD131*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8753829227971179},{"$f":"RFM_RealSLDepn!AE131*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1533356596530533},{"$f":"RFM_RealSLDepn!AF131*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.3424865257498046},{"$f":"RFM_RealSLDepn!AG131*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.5742522810941626},{"$f":"RFM_RealSLDepn!AH131*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.8049419521140901},{"$f":"RFM_RealSLDepn!AI131*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.0125732449179949},{"$f":"RFM_RealSLDepn!AJ131*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2305833741862156},{"$f":"RFM_RealSLDepn!AK131*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3663796320921584},{"$f":"RFM_RealSLDepn!AL131*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.6862010766520701},{"$f":"RFM_RealSLDepn!AM131*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":9.0234326048201758},{"$f":"RFM_RealSLDepn!AN131*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.0908504884096235},{"$f":"RFM_RealSLDepn!AO131*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AP131*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ131*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR131*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS131*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT131*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU131*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV131*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW131*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX131*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY131*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ131*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA131*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB131*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L132*(RFM_NomSLDepn!L123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.3766871389850017},{"$f":"RFM_RealSLDepn!M132*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.629487762201153},{"$f":"RFM_RealSLDepn!N132*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.7057683061597677},{"$f":"RFM_RealSLDepn!O132*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.6855840891374987},{"$f":"RFM_RealSLDepn!P132*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8633927005686379},{"$f":"RFM_RealSLDepn!Q132*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9539777946512684},{"$f":"RFM_RealSLDepn!R132*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.1165514767146174},{"$f":"RFM_RealSLDepn!S132*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.2567418357492288},{"$f":"RFM_RealSLDepn!T132*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4321465645111484},{"$f":"RFM_RealSLDepn!U132*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6332675085100039},{"$f":"RFM_RealSLDepn!V132*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7196424250164402},{"$f":"RFM_RealSLDepn!W132*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7860884005965394},{"$f":"RFM_RealSLDepn!X132*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.9049346319172011},{"$f":"RFM_RealSLDepn!Y132*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.0321734907655209},{"$f":"RFM_RealSLDepn!Z132*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1903530564348781},{"$f":"RFM_RealSLDepn!AA132*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.3009257497829694},{"$f":"RFM_RealSLDepn!AB132*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.4982672044418459},{"$f":"RFM_RealSLDepn!AC132*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.7300702745520882},{"$f":"RFM_RealSLDepn!AD132*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8899322419277231},{"$f":"RFM_RealSLDepn!AE132*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.1684731675605091},{"$f":"RFM_RealSLDepn!AF132*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.3580243046451566},{"$f":"RFM_RealSLDepn!AG132*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.5902805103361972},{"$f":"RFM_RealSLDepn!AH132*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.8214583545504759},{"$f":"RFM_RealSLDepn!AI132*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.0295290256369327},{"$f":"RFM_RealSLDepn!AJ132*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2480004963286113},{"$f":"RFM_RealSLDepn!AK132*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3840841190424786},{"$f":"RFM_RealSLDepn!AL132*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.704582352708389},{"$f":"RFM_RealSLDepn!AM132*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":9.0425275122740914},{"$f":"RFM_RealSLDepn!AN132*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.1100880619978373},{"$f":"RFM_RealSLDepn!AO132*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.229299317634025},{"$f":"RFM_RealSLDepn!AP132*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AQ132*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR132*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS132*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT132*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU132*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV132*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW132*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX132*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY132*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ132*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA132*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB132*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M133*(RFM_NomSLDepn!M123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.713227117587782},{"$f":"RFM_RealSLDepn!N133*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.7908874434807585},{"$f":"RFM_RealSLDepn!O133*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.7703381291930347},{"$f":"RFM_RealSLDepn!P133*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9513629881375616},{"$f":"RFM_RealSLDepn!Q133*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.0435866085055512},{"$f":"RFM_RealSLDepn!R133*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.2091009647942368},{"$f":"RFM_RealSLDepn!S133*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.351827122798408},{"$f":"RFM_RealSLDepn!T133*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.5304046170308867},{"$f":"RFM_RealSLDepn!U133*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.7351634879603903},{"$f":"RFM_RealSLDepn!V133*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.8231007759863882},{"$f":"RFM_RealSLDepn!W133*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.8907486433197267},{"$f":"RFM_RealSLDepn!X133*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":6.0117445955840703},{"$f":"RFM_RealSLDepn!Y133*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1412849833633194},{"$f":"RFM_RealSLDepn!Z133*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.302325741359966},{"$f":"RFM_RealSLDepn!AA133*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.4148985017867366},{"$f":"RFM_RealSLDepn!AB133*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.6158095190091286},{"$f":"RFM_RealSLDepn!AC133*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.8518055021725495},{"$f":"RFM_RealSLDepn!AD133*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.0145590935866302},{"$f":"RFM_RealSLDepn!AE133*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2981383385237075},{"$f":"RFM_RealSLDepn!AF133*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4911181249206775},{"$f":"RFM_RealSLDepn!AG133*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.7275754400968548},{"$f":"RFM_RealSLDepn!AH133*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.9629348881188431},{"$f":"RFM_RealSLDepn!AI133*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1747691945720238},{"$f":"RFM_RealSLDepn!AJ133*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.3971924329463992},{"$f":"RFM_RealSLDepn!AK133*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.5357375709358365},{"$f":"RFM_RealSLDepn!AL133*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.8620330583948927},{"$f":"RFM_RealSLDepn!AM133*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":9.2060910561992273},{"$f":"RFM_RealSLDepn!AN133*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.2748736583775901},{"$f":"RFM_RealSLDepn!AO133*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.3962412376103774},{"$f":"RFM_RealSLDepn!AP133*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.6008345124758048},{"$f":"RFM_RealSLDepn!AQ133*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AR133*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS133*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT133*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU133*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV133*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW133*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX133*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY133*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ133*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA133*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB133*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N134*(RFM_NomSLDepn!N123/RFM_NomSLDepn!I123)*Outcomes!I213","v":4.6571338376366986},{"$f":"RFM_RealSLDepn!O134*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.6371582260117945},{"$f":"RFM_RealSLDepn!P134*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8131291721026201},{"$f":"RFM_RealSLDepn!Q134*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9027780624412083},{"$f":"RFM_RealSLDepn!R134*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.0636715333023519},{"$f":"RFM_RealSLDepn!S134*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":5.202413014457707},{"$f":"RFM_RealSLDepn!T134*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.3760049221870609},{"$f":"RFM_RealSLDepn!U134*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.5750472661393662},{"$f":"RFM_RealSLDepn!V134*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6605294914029036},{"$f":"RFM_RealSLDepn!W134*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.726288742839869},{"$f":"RFM_RealSLDepn!X134*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.8439066894426706},{"$f":"RFM_RealSLDepn!Y134*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.9698305251379225},{"$f":"RFM_RealSLDepn!Z134*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.126375293127702},{"$f":"RFM_RealSLDepn!AA134*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.2358052093936491},{"$f":"RFM_RealSLDepn!AB134*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.4311071253118843},{"$f":"RFM_RealSLDepn!AC134*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.6605144933001013},{"$f":"RFM_RealSLDepn!AD134*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8187242752482904},{"$f":"RFM_RealSLDepn!AE134*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.094386459515432},{"$f":"RFM_RealSLDepn!AF134*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2819785713760821},{"$f":"RFM_RealSLDepn!AG134*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.5118343917548689},{"$f":"RFM_RealSLDepn!AH134*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.7406229956036698},{"$f":"RFM_RealSLDepn!AI134*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9465432406926739},{"$f":"RFM_RealSLDepn!AJ134*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.1627567923426039},{"$f":"RFM_RealSLDepn!AK134*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2974339806052182},{"$f":"RFM_RealSLDepn!AL134*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.614619840978861},{"$f":"RFM_RealSLDepn!AM134*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.9490723119640592},{"$f":"RFM_RealSLDepn!AN134*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.0159346183372637},{"$f":"RFM_RealSLDepn!AO134*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.1339138167019005},{"$f":"RFM_RealSLDepn!AP134*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.3327951877567017},{"$f":"RFM_RealSLDepn!AQ134*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.741269423822752},{"$f":"RFM_RealSLDepn!AR134*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":0},{"$f":"RFM_RealSLDepn!AS134*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT134*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU134*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV134*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW134*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX134*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY134*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ134*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA134*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB134*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O135*(RFM_NomSLDepn!O123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.4528964093873489},{"$f":"RFM_RealSLDepn!P135*(RFM_NomSLDepn!P123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.6218749854490619},{"$f":"RFM_RealSLDepn!Q135*(RFM_NomSLDepn!Q123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.7079615933320946},{"$f":"RFM_RealSLDepn!R135*(RFM_NomSLDepn!R123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.8624618117358214},{"$f":"RFM_RealSLDepn!S135*(RFM_NomSLDepn!S123/RFM_NomSLDepn!N123)*Outcomes!N213","v":4.9956902704509565},{"$f":"RFM_RealSLDepn!T135*(RFM_NomSLDepn!T123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.1623843414642625},{"$f":"RFM_RealSLDepn!U135*(RFM_NomSLDepn!U123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.3535175518277871},{"$f":"RFM_RealSLDepn!V135*(RFM_NomSLDepn!V123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4356030609672557},{"$f":"RFM_RealSLDepn!W135*(RFM_NomSLDepn!W123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.4987493070809013},{"$f":"RFM_RealSLDepn!X135*(RFM_NomSLDepn!X123/RFM_NomSLDepn!S123)*Outcomes!S213","v":5.6116935946338344},{"$f":"RFM_RealSLDepn!Y135*(RFM_NomSLDepn!Y123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.7326137290123258},{"$f":"RFM_RealSLDepn!Z135*(RFM_NomSLDepn!Z123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.8829380443181662},{"$f":"RFM_RealSLDepn!AA135*(RFM_NomSLDepn!AA123/RFM_NomSLDepn!X123)*Outcomes!X213","v":5.9880196605733191},{"$f":"RFM_RealSLDepn!AB135*(RFM_NomSLDepn!AB123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.1755610723070173},{"$f":"RFM_RealSLDepn!AC135*(RFM_NomSLDepn!AC123/RFM_NomSLDepn!X123)*Outcomes!X213","v":6.3958527240931362},{"$f":"RFM_RealSLDepn!AD135*(RFM_NomSLDepn!AD123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.5477758924714031},{"$f":"RFM_RealSLDepn!AE135*(RFM_NomSLDepn!AE123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.8124843821756107},{"$f":"RFM_RealSLDepn!AF135*(RFM_NomSLDepn!AF123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":6.9926223461225741},{"$f":"RFM_RealSLDepn!AG135*(RFM_NomSLDepn!AG123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.2133446306243432},{"$f":"RFM_RealSLDepn!AH135*(RFM_NomSLDepn!AH123/RFM_NomSLDepn!AC123)*Outcomes!AC213","v":7.4330421054425058},{"$f":"RFM_RealSLDepn!AI135*(RFM_NomSLDepn!AI123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.6307799171120472},{"$f":"RFM_RealSLDepn!AJ135*(RFM_NomSLDepn!AJ123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.8384020211848044},{"$f":"RFM_RealSLDepn!AK135*(RFM_NomSLDepn!AK123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":7.9677276854843297},{"$f":"RFM_RealSLDepn!AL135*(RFM_NomSLDepn!AL123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.2723098692113144},{"$f":"RFM_RealSLDepn!AM135*(RFM_NomSLDepn!AM123/RFM_NomSLDepn!AH123)*Outcomes!AH213","v":8.5934725586375027},{"$f":"RFM_RealSLDepn!AN135*(RFM_NomSLDepn!AN123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":8.6576780287684389},{"$f":"RFM_RealSLDepn!AO135*(RFM_NomSLDepn!AO123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":8.7709692134067776},{"$f":"RFM_RealSLDepn!AP135*(RFM_NomSLDepn!AP123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":8.9619478472813459},{"$f":"RFM_RealSLDepn!AQ135*(RFM_NomSLDepn!AQ123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.354190977762169},{"$f":"RFM_RealSLDepn!AR135*(RFM_NomSLDepn!AR123/RFM_NomSLDepn!AM123)*Outcomes!AM213","v":9.508652265244562},{"$f":"RFM_RealSLDepn!AS135*(RFM_NomSLDepn!AS123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AT135*(RFM_NomSLDepn!AT123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AU135*(RFM_NomSLDepn!AU123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AV135*(RFM_NomSLDepn!AV123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AW135*(RFM_NomSLDepn!AW123/RFM_NomSLDepn!AR123)*Outcomes!AR213","v":0},{"$f":"RFM_RealSLDepn!AX135*(RFM_NomSLDepn!AX123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AY135*(RFM_NomSLDepn!AY123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!AZ135*(RFM_NomSLDepn!AZ123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BA135*(RFM_NomSLDepn!BA123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0},{"$f":"RFM_RealSLDepn!BB135*(RFM_NomSLDepn!BB123/RFM_NomSLDepn!AW123)*Outcomes!AW213","v":0}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":35.575779393646769},39.552861968341389,45.336953836293439,50.046472787581649,54.880448417607177,59.870658656714774,66.744528368652766,73.37173631199218,82.322968129734122,88.336545943850425,92.41054481763355,95.917341482260966,97.703888844827517,100.91021750026913,103.67509530634703,107.13448185029053,111.10105157897347,112.80456451163894,114.11503268113162,116.45895497063354,{"$f":"SUM(Y125:Y135)","v":118.96839926711009},122.08806579415189,124.26881479787558,128.1608442638302,132.73253641400365,135.88538379007548,141.37885444433317,145.11724084730105,149.69786987814962,154.25723112899851,79.189531888841515,73.333604652286041,66.16423933929164,60.093388672896417,53.620528491723888,45.14942485589075,36.530423585353084,27.895577547513852,19.095460401584923,9.508652265244562,0,0,0,0,0,0,0,0,0,0]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E136-'OLD-RFM_SLDepn'!E136","v":0},{"$f":"F136-'OLD-RFM_SLDepn'!F136","v":0},{"$f":"G136-'OLD-RFM_SLDepn'!G136","v":0},{"$f":"H136-'OLD-RFM_SLDepn'!H136","v":0},{"$f":"I136-'OLD-RFM_SLDepn'!I136","v":0},{"$f":"J136-'OLD-RFM_SLDepn'!J136","v":0},{"$f":"K136-'OLD-RFM_SLDepn'!K136","v":0},{"$f":"L136-'OLD-RFM_SLDepn'!L136","v":0},{"$f":"M136-'OLD-RFM_SLDepn'!M136","v":0},{"$f":"N136-'OLD-RFM_SLDepn'!N136","v":0},{"$f":"O136-'OLD-RFM_SLDepn'!O136","v":0},{"$f":"P136-'OLD-RFM_SLDepn'!P136","v":0},{"$f":"Q136-'OLD-RFM_SLDepn'!Q136","v":0},{"$f":"R136-'OLD-RFM_SLDepn'!R136","v":0},{"$f":"S136-'OLD-RFM_SLDepn'!S136","v":0},{"$f":"T136-'OLD-RFM_SLDepn'!T136","v":0},{"$f":"U136-'OLD-RFM_SLDepn'!U136","v":0},{"$f":"V136-'OLD-RFM_SLDepn'!V136","v":0},{"$f":"W136-'OLD-RFM_SLDepn'!W136","v":0},{"$f":"X136-'OLD-RFM_SLDepn'!X136","v":0},{"$f":"Y136-'OLD-RFM_SLDepn'!Y136","v":0},{"$f":"Z136-'OLD-RFM_SLDepn'!Z136","v":0},{"$f":"AA136-'OLD-RFM_SLDepn'!AA136","v":0},{"$f":"AB136-'OLD-RFM_SLDepn'!AB136","v":0},{"$f":"AC136-'OLD-RFM_SLDepn'!AC136","v":0},{"$f":"AD136-'OLD-RFM_SLDepn'!AD136","v":0},{"$f":"AE136-'OLD-RFM_SLDepn'!AE136","v":0},{"$f":"AF136-'OLD-RFM_SLDepn'!AF136","v":0},{"$f":"AG136-'OLD-RFM_SLDepn'!AG136","v":0},{"$f":"AH136-'OLD-RFM_SLDepn'!AH136","v":0},{"$f":"AI136-'OLD-RFM_SLDepn'!AI136","v":0},{"$f":"AJ136-'OLD-RFM_SLDepn'!AJ136","v":0},{"$f":"AK136-'OLD-RFM_SLDepn'!AK136","v":0},{"$f":"AL136-'OLD-RFM_SLDepn'!AL136","v":0},{"$f":"AM136-'OLD-RFM_SLDepn'!AM136","v":0},{"$f":"AN136-'OLD-RFM_SLDepn'!AN136","v":0},{"$f":"AO136-'OLD-RFM_SLDepn'!AO136","v":0},{"$f":"AP136-'OLD-RFM_SLDepn'!AP136","v":0},{"$f":"AQ136-'OLD-RFM_SLDepn'!AQ136","v":0},{"$f":"AR136-'OLD-RFM_SLDepn'!AR136","v":0},{"$f":"AS136-'OLD-RFM_SLDepn'!AS136","v":0},{"$f":"AT136-'OLD-RFM_SLDepn'!AT136","v":0},{"$f":"AU136-'OLD-RFM_SLDepn'!AU136","v":0},{"$f":"AV136-'OLD-RFM_SLDepn'!AV136","v":0},{"$f":"AW136-'OLD-RFM_SLDepn'!AW136","v":0},{"$f":"AX136-'OLD-RFM_SLDepn'!AX136","v":0},{"$f":"AY136-'OLD-RFM_SLDepn'!AY136","v":0},{"$f":"AZ136-'OLD-RFM_SLDepn'!AZ136","v":0},{"$f":"BA136-'OLD-RFM_SLDepn'!BA136","v":0},{"$f":"BB136-'OLD-RFM_SLDepn'!BB136","v":0}]
[]
["Approach H"]
[{"$f":"Inputs!A143","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0275130642071255},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0399460126154247},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0913249367086562},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1118383180478177},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.133145452062142},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1546551572937367},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2057410870489016},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2463967852370827},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3183895674663408},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3401128073843311},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.33436472843553},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3850012200643647},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.410798122257646},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4570959973977242},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4970195302601841},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5469714420833669},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.6042468401375571},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.628844764284292},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6477673072317378},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6816124407657669},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7178476340957065},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7628941489320873},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.7943831370976946},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8505822088773325},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9165952895976726},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9621209202610681},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0414440482894007},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0954245866276127},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1615667116943382},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2274017400380681},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2866562874408825},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3488727836374275},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.387626796544394},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.478898563392228},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5751388810327547},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5943788333780913},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6283279188554411},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6855569961790904},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.8030974350676638},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.8493836440822595},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.9098030878174681},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9791312521083557},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0585397642190681},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1403455247848062},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2506117912662571},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3115191120178977},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.4169153947016562},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4131394521199119},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5238084155166751},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.6047715359860937}]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"RFM_RealSLDepn!E143*RFM_NomSLDepn!E141","v":35.575779393646769},{"$f":"RFM_RealSLDepn!F143*RFM_NomSLDepn!F141","v":36.00624772071135},{"$f":"RFM_RealSLDepn!G143*RFM_NomSLDepn!G141","v":37.785149938790852},{"$f":"RFM_RealSLDepn!H143*RFM_NomSLDepn!H141","v":38.495388625345065},{"$f":"RFM_RealSLDepn!I143*RFM_NomSLDepn!I141","v":39.233109561077782},{"$f":"RFM_RealSLDepn!J143*(RFM_NomSLDepn!J141/RFM_NomSLDepn!I141)*Outcomes!I246","v":39.615031744913431},{"$f":"RFM_RealSLDepn!K143*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":41.367737491027754},{"$f":"RFM_RealSLDepn!L143*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":42.762592711794497},{"$f":"RFM_RealSLDepn!M143*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":45.232591079186868},{"$f":"RFM_RealSLDepn!N143*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":45.977893114619263},{"$f":"RFM_RealSLDepn!O143*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":44.845348661240031},{"$f":"RFM_RealSLDepn!P143*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":46.547140587904238},{"$f":"RFM_RealSLDepn!Q143*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":47.414123241585422},{"$f":"RFM_RealSLDepn!R143*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":48.970102883947256},{"$f":"RFM_RealSLDepn!S143*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":50.311853540909397},{"$f":"RFM_RealSLDepn!T143*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":54.55543807234627},{"$f":"RFM_RealSLDepn!U143*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":56.575310156995897},{"$f":"RFM_RealSLDepn!V143*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":57.442779646728816},{"$f":"RFM_RealSLDepn!W143*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":58.110101351485305},{"$f":"RFM_RealSLDepn!X143*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":59.303682587916775},{"$f":"RFM_RealSLDepn!Y143*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":59.530025571817283},{"$f":"RFM_RealSLDepn!Z143*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":61.091060512813456},{"$f":"RFM_RealSLDepn!AA143*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":62.182275026559346},{"$f":"RFM_RealSLDepn!AB143*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":64.129788946741996},{"$f":"RFM_RealSLDepn!AC143*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":66.417396011163035},{"$f":"RFM_RealSLDepn!AD143*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":68.498904283468235},{"$f":"RFM_RealSLDepn!AE143*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":71.2681257408059},{"$f":"RFM_RealSLDepn!AF143*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":73.152621079812448},{"$f":"RFM_RealSLDepn!AG143*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":75.461685239552423},{"$f":"RFM_RealSLDepn!AH143*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":77.760028455023814},{"$f":"RFM_RealSLDepn!AI143*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0.56834676793472938},{"$f":"RFM_RealSLDepn!AJ143*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0.58381063310753323},{"$f":"RFM_RealSLDepn!AK143*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0.59344291501240376},{"$f":"RFM_RealSLDepn!AL143*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0.61612844671061684},{"$f":"RFM_RealSLDepn!AM143*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0.64004890811814241},{"$f":"RFM_RealSLDepn!AN143*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-6.8064552524624918E-4},{"$f":"RFM_RealSLDepn!AO143*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-6.8955220179597757E-4},{"$f":"RFM_RealSLDepn!AP143*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-7.0456647607742228E-4},{"$f":"RFM_RealSLDepn!AQ143*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-7.3540367407476219E-4},{"$f":"RFM_RealSLDepn!AR143*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-7.4754704367101157E-4},{"$f":"RFM_RealSLDepn!AS143*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.1863300737412802E-5},{"$f":"RFM_RealSLDepn!AT143*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.2145952462541207E-5},{"$f":"RFM_RealSLDepn!AU143*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.2469701881951736E-5},{"$f":"RFM_RealSLDepn!AV143*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.280322491095232E-5},{"$f":"RFM_RealSLDepn!AW143*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.3252781750704773E-5},{"$f":"RFM_RealSLDepn!AX143*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":0},{"$f":"RFM_RealSLDepn!AY143*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":0},{"$f":"RFM_RealSLDepn!AZ143*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":0},{"$f":"RFM_RealSLDepn!BA143*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":0},{"$f":"RFM_RealSLDepn!BB143*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"RFM_RealSLDepn!F144*RFM_NomSLDepn!F141","v":3.5199135649547952},{"$f":"RFM_RealSLDepn!G144*RFM_NomSLDepn!G141","v":3.6938162192028927},{"$f":"RFM_RealSLDepn!H144*RFM_NomSLDepn!H141","v":3.7632480246648048},{"$f":"RFM_RealSLDepn!I144*RFM_NomSLDepn!I141","v":3.8353664511384151},{"$f":"RFM_RealSLDepn!J144*(RFM_NomSLDepn!J141/RFM_NomSLDepn!I141)*Outcomes!I246","v":3.9431916700090492},{"$f":"RFM_RealSLDepn!K144*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.1176520804552013},{"$f":"RFM_RealSLDepn!L144*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.2564928498584047},{"$f":"RFM_RealSLDepn!M144*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5023509637671006},{"$f":"RFM_RealSLDepn!N144*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5765366616779746},{"$f":"RFM_RealSLDepn!O144*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4632833507814968},{"$f":"RFM_RealSLDepn!P144*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6326560906424668},{"$f":"RFM_RealSLDepn!Q144*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7189435063747496},{"$f":"RFM_RealSLDepn!R144*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8738041159859957},{"$f":"RFM_RealSLDepn!S144*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0073433468515436},{"$f":"RFM_RealSLDepn!T144*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4259675347388159},{"$f":"RFM_RealSLDepn!U144*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6268597050317259},{"$f":"RFM_RealSLDepn!V144*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7131363706580824},{"$f":"RFM_RealSLDepn!W144*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7795067643928686},{"$f":"RFM_RealSLDepn!X144*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8982178089336932},{"$f":"RFM_RealSLDepn!Y144*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9239716573911796},{"$f":"RFM_RealSLDepn!Z144*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.0793138844073997},{"$f":"RFM_RealSLDepn!AA144*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1879031851757311},{"$f":"RFM_RealSLDepn!AB144*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.3817048366065459},{"$f":"RFM_RealSLDepn!AC144*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6093499498532919},{"$f":"RFM_RealSLDepn!AD144*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8105635435462979},{"$f":"RFM_RealSLDepn!AE144*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.0858958119764903},{"$f":"RFM_RealSLDepn!AF144*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.2732634113282746},{"$f":"RFM_RealSLDepn!AG144*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.5028441374805572},{"$f":"RFM_RealSLDepn!AH144*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.731358924360503},{"$f":"RFM_RealSLDepn!AI144*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2416637341901282},{"$f":"RFM_RealSLDepn!AJ144*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AK144*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AL144*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AM144*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AN144*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":1.0826665150733411E-3},{"$f":"RFM_RealSLDepn!AO144*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":1.0968338901655248E-3},{"$f":"RFM_RealSLDepn!AP144*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":1.1207162950439909E-3},{"$f":"RFM_RealSLDepn!AQ144*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":1.1697673803035726E-3},{"$f":"RFM_RealSLDepn!AR144*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":1.189083190302122E-3},{"$f":"RFM_RealSLDepn!AS144*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.8870319410378566E-5},{"$f":"RFM_RealSLDepn!AT144*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.9319918426126918E-5},{"$f":"RFM_RealSLDepn!AU144*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.9834889351034416E-5},{"$f":"RFM_RealSLDepn!AV144*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":2.0365406635158379E-5},{"$f":"RFM_RealSLDepn!AW144*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":2.1080492710022499E-5},{"$f":"RFM_RealSLDepn!AX144*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":1.0404167286241816E-7},{"$f":"RFM_RealSLDepn!AY144*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":1.0735302490145762E-7},{"$f":"RFM_RealSLDepn!AZ144*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":1.0723439192077773E-7},{"$f":"RFM_RealSLDepn!BA144*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":1.1071140162425869E-7},{"$f":"RFM_RealSLDepn!BB144*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":1.1325510987683371E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"RFM_RealSLDepn!G145*RFM_NomSLDepn!G141","v":3.8999141657099399},{"$f":"RFM_RealSLDepn!H145*RFM_NomSLDepn!H141","v":3.9732199463993103},{"$f":"RFM_RealSLDepn!I145*RFM_NomSLDepn!I141","v":4.049362249189306},{"$f":"RFM_RealSLDepn!J145*(RFM_NomSLDepn!J141/RFM_NomSLDepn!I141)*Outcomes!I246","v":3.9933138818524885},{"$f":"RFM_RealSLDepn!K145*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.1699918719606153},{"$f":"RFM_RealSLDepn!L145*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.3105974570357173},{"$f":"RFM_RealSLDepn!M145*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5595806922928075},{"$f":"RFM_RealSLDepn!N145*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.6347093703014348},{"$f":"RFM_RealSLDepn!O145*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.5195355710176921},{"$f":"RFM_RealSLDepn!P145*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6910429709295398},{"$f":"RFM_RealSLDepn!Q145*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7784178951912866},{"$f":"RFM_RealSLDepn!R145*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.9352302637282213},{"$f":"RFM_RealSLDepn!S145*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0704525332078205},{"$f":"RFM_RealSLDepn!T145*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4910261119781056},{"$f":"RFM_RealSLDepn!U145*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6943270248029405},{"$f":"RFM_RealSLDepn!V145*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7816381671523285},{"$f":"RFM_RealSLDepn!W145*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8488043569105042},{"$f":"RFM_RealSLDepn!X145*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.9689387737090822},{"$f":"RFM_RealSLDepn!Y145*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9977356944194327},{"$f":"RFM_RealSLDepn!Z145*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1550122098570652},{"$f":"RFM_RealSLDepn!AA145*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.2649536415378995},{"$f":"RFM_RealSLDepn!AB145*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.461168469975469},{"$f":"RFM_RealSLDepn!AC145*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6916481718283034},{"$f":"RFM_RealSLDepn!AD145*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8910844562460127},{"$f":"RFM_RealSLDepn!AE145*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.1696719627204475},{"$f":"RFM_RealSLDepn!AF145*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.3592547987429855},{"$f":"RFM_RealSLDepn!AG145*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.5915498450084042},{"$f":"RFM_RealSLDepn!AH145*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.8227663494609567},{"$f":"RFM_RealSLDepn!AI145*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.1961632883934499},{"$f":"RFM_RealSLDepn!AJ145*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.4191686280500235},{"$f":"RFM_RealSLDepn!AK145*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AL145*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AM145*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AN145*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.7064714968052626E-2},{"$f":"RFM_RealSLDepn!AO145*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.7288017540384629E-2},{"$f":"RFM_RealSLDepn!AP145*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.7664445947773812E-2},{"$f":"RFM_RealSLDepn!AQ145*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.8437576710732442E-2},{"$f":"RFM_RealSLDepn!AR145*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.8742027608043117E-2},{"$f":"RFM_RealSLDepn!AS145*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-2.9742918766856373E-4},{"$f":"RFM_RealSLDepn!AT145*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-3.0451565330396105E-4},{"$f":"RFM_RealSLDepn!AU145*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-3.1263249438848048E-4},{"$f":"RFM_RealSLDepn!AV145*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-3.2099437324328877E-4},{"$f":"RFM_RealSLDepn!AW145*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-3.3226537855774883E-4},{"$f":"RFM_RealSLDepn!AX145*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-1.6398784551642107E-6},{"$f":"RFM_RealSLDepn!AY145*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-1.6920711460051745E-6},{"$f":"RFM_RealSLDepn!AZ145*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-1.6902012830576021E-6},{"$f":"RFM_RealSLDepn!BA145*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-1.7450050279827284E-6},{"$f":"RFM_RealSLDepn!BB145*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-1.7850983121914253E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!H146*RFM_NomSLDepn!H141","v":3.8006599761479363},{"$f":"RFM_RealSLDepn!I146*RFM_NomSLDepn!I141","v":3.8734953606999367},{"$f":"RFM_RealSLDepn!J146*(RFM_NomSLDepn!J141/RFM_NomSLDepn!I141)*Outcomes!I246","v":3.9478184462577142},{"$f":"RFM_RealSLDepn!K146*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.1224835612556454},{"$f":"RFM_RealSLDepn!L146*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.261487240613012},{"$f":"RFM_RealSLDepn!M146*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5076338341537348},{"$f":"RFM_RealSLDepn!N146*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5819065784609831},{"$f":"RFM_RealSLDepn!O146*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4676108476346847},{"$f":"RFM_RealSLDepn!P146*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6371478074075796},{"$f":"RFM_RealSLDepn!Q146*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7235188854330001},{"$f":"RFM_RealSLDepn!R146*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8785296443285535},{"$f":"RFM_RealSLDepn!S146*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0121983517601008},{"$f":"RFM_RealSLDepn!T146*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4250169174089651},{"$f":"RFM_RealSLDepn!U146*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6258738918446767},{"$f":"RFM_RealSLDepn!V146*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7121354419929231},{"$f":"RFM_RealSLDepn!W146*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7784942077837389},{"$f":"RFM_RealSLDepn!X146*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8971844544160872},{"$f":"RFM_RealSLDepn!Y146*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9279210060943344},{"$f":"RFM_RealSLDepn!Z146*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.0833667954937471},{"$f":"RFM_RealSLDepn!AA146*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1920284897573499},{"$f":"RFM_RealSLDepn!AB146*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.3859593434100894},{"$f":"RFM_RealSLDepn!AC146*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6137562213823902},{"$f":"RFM_RealSLDepn!AD146*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8076963382600333},{"$f":"RFM_RealSLDepn!AE146*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.0829126935017692},{"$f":"RFM_RealSLDepn!AF146*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.2702014122487553},{"$f":"RFM_RealSLDepn!AG146*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.4996854863299651},{"$f":"RFM_RealSLDepn!AH146*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.728104069892705},{"$f":"RFM_RealSLDepn!AI146*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.049912093105057},{"$f":"RFM_RealSLDepn!AJ146*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2689381565646016},{"$f":"RFM_RealSLDepn!AK146*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.4053672293857193},{"$f":"RFM_RealSLDepn!AL146*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AM146*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AN146*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":3.310543963162044E-3},{"$f":"RFM_RealSLDepn!AO146*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":3.3538645216463934E-3},{"$f":"RFM_RealSLDepn!AP146*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":3.42689139575346E-3},{"$f":"RFM_RealSLDepn!AQ146*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":3.5768782771540132E-3},{"$f":"RFM_RealSLDepn!AR146*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":3.6359415596089522E-3},{"$f":"RFM_RealSLDepn!AS146*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":5.7701075203878805E-5},{"$f":"RFM_RealSLDepn!AT146*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":5.9075845076879351E-5},{"$f":"RFM_RealSLDepn!AU146*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":6.0650507138484721E-5},{"$f":"RFM_RealSLDepn!AV146*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":6.2272706373297775E-5},{"$f":"RFM_RealSLDepn!AW146*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":6.445927431026061E-5},{"$f":"RFM_RealSLDepn!AX146*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":3.1813538815193348E-7},{"$f":"RFM_RealSLDepn!AY146*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":3.2826073732466908E-7},{"$f":"RFM_RealSLDepn!AZ146*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":3.2789798508974368E-7},{"$f":"RFM_RealSLDepn!BA146*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":3.385298771113927E-7},{"$f":"RFM_RealSLDepn!BB146*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":3.4630794901291197E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!I147*RFM_NomSLDepn!I141","v":3.8755891961536517},{"$f":"RFM_RealSLDepn!J147*(RFM_NomSLDepn!J141/RFM_NomSLDepn!I141)*Outcomes!I246","v":3.9484289224675564},{"$f":"RFM_RealSLDepn!K147*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.1231210470402306},{"$f":"RFM_RealSLDepn!L147*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.2621462214183232},{"$f":"RFM_RealSLDepn!M147*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5083308781682678},{"$f":"RFM_RealSLDepn!N147*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5826151077411268},{"$f":"RFM_RealSLDepn!O147*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4679037203199083},{"$f":"RFM_RealSLDepn!P147*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.637451794029614},{"$f":"RFM_RealSLDepn!Q147*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7238285340812078},{"$f":"RFM_RealSLDepn!R147*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8788494546534915},{"$f":"RFM_RealSLDepn!S147*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0125269246909632},{"$f":"RFM_RealSLDepn!T147*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4227570081757497},{"$f":"RFM_RealSLDepn!U147*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6235303112537514},{"$f":"RFM_RealSLDepn!V147*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7097559272700646},{"$f":"RFM_RealSLDepn!W147*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7760870498682779},{"$f":"RFM_RealSLDepn!X147*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.894727853487205},{"$f":"RFM_RealSLDepn!Y147*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9274100481388929},{"$f":"RFM_RealSLDepn!Z147*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.082842438867397},{"$f":"RFM_RealSLDepn!AA147*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1914947670215197},{"$f":"RFM_RealSLDepn!AB147*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.3854089047780143},{"$f":"RFM_RealSLDepn!AC147*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.61318614776751},{"$f":"RFM_RealSLDepn!AD147*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8046405539924146},{"$f":"RFM_RealSLDepn!AE147*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.0797333723184668},{"$f":"RFM_RealSLDepn!AF147*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.2669380224037754},{"$f":"RFM_RealSLDepn!AG147*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.4963190875097911},{"$f":"RFM_RealSLDepn!AH147*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.7246351403661961},{"$f":"RFM_RealSLDepn!AI147*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.0227740333501103},{"$f":"RFM_RealSLDepn!AJ147*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2410617108087507},{"$f":"RFM_RealSLDepn!AK147*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.3770308506159772},{"$f":"RFM_RealSLDepn!AL147*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.6972594591158998},{"$f":"RFM_RealSLDepn!AM147*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":0},{"$f":"RFM_RealSLDepn!AN147*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":2.4317426742773453E-2},{"$f":"RFM_RealSLDepn!AO147*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":2.4635635629023375E-2},{"$f":"RFM_RealSLDepn!AP147*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":2.5172050695886336E-2},{"$f":"RFM_RealSLDepn!AQ147*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":2.6273771452783135E-2},{"$f":"RFM_RealSLDepn!AR147*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":2.6707617690823693E-2},{"$f":"RFM_RealSLDepn!AS147*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.2384021624934897E-4},{"$f":"RFM_RealSLDepn!AT147*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.3393851611996331E-4},{"$f":"RFM_RealSLDepn!AU147*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.4550511355947856E-4},{"$f":"RFM_RealSLDepn!AV147*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.5742089280714982E-4},{"$f":"RFM_RealSLDepn!AW147*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.7348221270407815E-4},{"$f":"RFM_RealSLDepn!AX147*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.3368467785816477E-6},{"$f":"RFM_RealSLDepn!AY147*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.4112219989360128E-6},{"$f":"RFM_RealSLDepn!AZ147*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.4085574214536612E-6},{"$f":"RFM_RealSLDepn!BA147*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.4866534256905527E-6},{"$f":"RFM_RealSLDepn!BB147*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.5437868441770293E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!J148*(RFM_NomSLDepn!J141/RFM_NomSLDepn!I141)*Outcomes!I246","v":3.9481014303505417},{"$f":"RFM_RealSLDepn!K148*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.1227790655415344},{"$f":"RFM_RealSLDepn!L148*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.2617927088399066},{"$f":"RFM_RealSLDepn!M148*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5079569464469476},{"$f":"RFM_RealSLDepn!N148*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5822350147085409},{"$f":"RFM_RealSLDepn!O148*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4671670283570348},{"$f":"RFM_RealSLDepn!P148*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6366871460696899},{"$f":"RFM_RealSLDepn!Q148*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7230496438604481},{"$f":"RFM_RealSLDepn!R148*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8780450037507181},{"$f":"RFM_RealSLDepn!S148*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0117004323289374},{"$f":"RFM_RealSLDepn!T148*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4195092731044383},{"$f":"RFM_RealSLDepn!U148*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6201623313518478},{"$f":"RFM_RealSLDepn!V148*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.706336306116901},{"$f":"RFM_RealSLDepn!W148*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7726277024443524},{"$f":"RFM_RealSLDepn!X148*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8911974510817968},{"$f":"RFM_RealSLDepn!Y148*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9255563762451438},{"$f":"RFM_RealSLDepn!Z148*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.0809401587869809},{"$f":"RFM_RealSLDepn!AA148*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1895585082277611},{"$f":"RFM_RealSLDepn!AB148*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.3834120034466135},{"$f":"RFM_RealSLDepn!AC148*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6111180139298487},{"$f":"RFM_RealSLDepn!AD148*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8005379693800263},{"$f":"RFM_RealSLDepn!AE148*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.0754649315444658},{"$f":"RFM_RealSLDepn!AF148*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.2625567141078653},{"$f":"RFM_RealSLDepn!AG148*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.4917994831171777},{"$f":"RFM_RealSLDepn!AH148*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.7199778819832252},{"$f":"RFM_RealSLDepn!AI148*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.0038307262864592},{"$f":"RFM_RealSLDepn!AJ148*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2216029847036154},{"$f":"RFM_RealSLDepn!AK148*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.3572510753131652},{"$f":"RFM_RealSLDepn!AL148*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.6767235626963544},{"$f":"RFM_RealSLDepn!AM148*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":9.0135871375455903},{"$f":"RFM_RealSLDepn!AN148*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-9.5852952388029607E-3},{"$f":"RFM_RealSLDepn!AO148*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-9.7107248804578928E-3},{"$f":"RFM_RealSLDepn!AP148*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-9.9221657060358584E-3},{"$f":"RFM_RealSLDepn!AQ148*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.0356435287158848E-2},{"$f":"RFM_RealSLDepn!AR148*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":-1.0527446156189163E-2},{"$f":"RFM_RealSLDepn!AS148*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.6706675627327532E-4},{"$f":"RFM_RealSLDepn!AT148*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.7104724264190686E-4},{"$f":"RFM_RealSLDepn!AU148*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.7560649360784576E-4},{"$f":"RFM_RealSLDepn!AV148*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.8030338293324586E-4},{"$f":"RFM_RealSLDepn!AW148*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":-1.8663433623539462E-4},{"$f":"RFM_RealSLDepn!AX148*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-9.2112403740286063E-7},{"$f":"RFM_RealSLDepn!AY148*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-9.5044080899587109E-7},{"$f":"RFM_RealSLDepn!AZ148*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-9.4939050206474828E-7},{"$f":"RFM_RealSLDepn!BA148*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-9.8017390959794455E-7},{"$f":"RFM_RealSLDepn!BB148*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":-1.0026944126917894E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!K149*(RFM_NomSLDepn!K141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.2770344027525944},{"$f":"RFM_RealSLDepn!L149*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.4212492940642685},{"$f":"RFM_RealSLDepn!M149*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.6766238596752387},{"$f":"RFM_RealSLDepn!N149*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.7536810699390903},{"$f":"RFM_RealSLDepn!O149*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.5005529608973465},{"$f":"RFM_RealSLDepn!P149*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6713400084512759},{"$f":"RFM_RealSLDepn!Q149*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7583479471908392},{"$f":"RFM_RealSLDepn!R149*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.9145016843247875},{"$f":"RFM_RealSLDepn!S149*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0491560034960452},{"$f":"RFM_RealSLDepn!T149*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4578672908173385},{"$f":"RFM_RealSLDepn!U149*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6599405244301826},{"$f":"RFM_RealSLDepn!V149*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7467244184118753},{"$f":"RFM_RealSLDepn!W149*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8134850097210871},{"$f":"RFM_RealSLDepn!X149*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.9328939672775052},{"$f":"RFM_RealSLDepn!Y149*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9689908482918765},{"$f":"RFM_RealSLDepn!Z149*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1255135977307953},{"$f":"RFM_RealSLDepn!AA149*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.2349281223090616},{"$f":"RFM_RealSLDepn!AB149*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.4302025683525486},{"$f":"RFM_RealSLDepn!AC149*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6595776694188826},{"$f":"RFM_RealSLDepn!AD149*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8487586722395184},{"$f":"RFM_RealSLDepn!AE149*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.1256350642005843},{"$f":"RFM_RealSLDepn!AF149*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.3140534619957593},{"$f":"RFM_RealSLDepn!AG149*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.5449217270315421},{"$f":"RFM_RealSLDepn!AH149*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.774718074774607},{"$f":"RFM_RealSLDepn!AI149*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.05111275872442},{"$f":"RFM_RealSLDepn!AJ149*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2701714904989849},{"$f":"RFM_RealSLDepn!AK149*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.4066209120761286},{"$f":"RFM_RealSLDepn!AL149*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.7279806593262581},{"$f":"RFM_RealSLDepn!AM149*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":9.0668342305931926},{"$f":"RFM_RealSLDepn!AN149*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.9161405754104344},{"$f":"RFM_RealSLDepn!AO149*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AP149*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AQ149*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AR149*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AS149*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.1234646651349571E-2},{"$f":"RFM_RealSLDepn!AT149*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.1502320237942348E-2},{"$f":"RFM_RealSLDepn!AU149*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.1808913690402531E-2},{"$f":"RFM_RealSLDepn!AV149*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.2124762834232508E-2},{"$f":"RFM_RealSLDepn!AW149*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":1.2550496983278253E-2},{"$f":"RFM_RealSLDepn!AX149*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.1942323614388729E-5},{"$f":"RFM_RealSLDepn!AY149*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.3913772495978544E-5},{"$f":"RFM_RealSLDepn!AZ149*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.3843143081067737E-5},{"$f":"RFM_RealSLDepn!BA149*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.591321802640424E-5},{"$f":"RFM_RealSLDepn!BB149*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.7427641962762398E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!L150*(RFM_NomSLDepn!L141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.3545747751411055},{"$f":"RFM_RealSLDepn!M150*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.6060981721852681},{"$f":"RFM_RealSLDepn!N150*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.681993323473888},{"$f":"RFM_RealSLDepn!O150*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4851130476767116},{"$f":"RFM_RealSLDepn!P150*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6553141811848899},{"$f":"RFM_RealSLDepn!Q150*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7420236243761682},{"$f":"RFM_RealSLDepn!R150*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8976416495273059},{"$f":"RFM_RealSLDepn!S150*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.0318340141296805},{"$f":"RFM_RealSLDepn!T150*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4371995078908197},{"$f":"RFM_RealSLDepn!U150*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6385075331347094},{"$f":"RFM_RealSLDepn!V150*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7249627949627122},{"$f":"RFM_RealSLDepn!W150*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7914705781079103},{"$f":"RFM_RealSLDepn!X150*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.9104273593319343},{"$f":"RFM_RealSLDepn!Y150*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.94770147064078},{"$f":"RFM_RealSLDepn!Z150*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1036659562109001},{"$f":"RFM_RealSLDepn!AA150*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.2126902360738594},{"$f":"RFM_RealSLDepn!AB150*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.4072682040135787},{"$f":"RFM_RealSLDepn!AC150*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6358252014381955},{"$f":"RFM_RealSLDepn!AD150*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8229801251678701},{"$f":"RFM_RealSLDepn!AE150*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.0988143616895663},{"$f":"RFM_RealSLDepn!AF150*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.2865235576031786},{"$f":"RFM_RealSLDepn!AG150*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.5165228405763145},{"$f":"RFM_RealSLDepn!AH150*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.7454542409251603},{"$f":"RFM_RealSLDepn!AI150*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.0140691304831151},{"$f":"RFM_RealSLDepn!AJ150*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2321199605593609},{"$f":"RFM_RealSLDepn!AK150*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.3679415705782603},{"$f":"RFM_RealSLDepn!AL150*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.6878227233327454},{"$f":"RFM_RealSLDepn!AM150*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":9.0251172100236214},{"$f":"RFM_RealSLDepn!AN150*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.8991107965125575},{"$f":"RFM_RealSLDepn!AO150*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.015561281390216},{"$f":"RFM_RealSLDepn!AP150*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AQ150*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AR150*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AS150*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":3.9536541252301605E-2},{"$f":"RFM_RealSLDepn!AT150*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.0478527958862205E-2},{"$f":"RFM_RealSLDepn!AU150*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.155747997729721E-2},{"$f":"RFM_RealSLDepn!AV150*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.2669004272815475E-2},{"$f":"RFM_RealSLDepn!AW150*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":4.4167231699864876E-2},{"$f":"RFM_RealSLDepn!AX150*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.1798506965499823E-4},{"$f":"RFM_RealSLDepn!AY150*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.2492291758672802E-4},{"$f":"RFM_RealSLDepn!AZ150*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.2467436123574467E-4},{"$f":"RFM_RealSLDepn!BA150*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.3195929026035463E-4},{"$f":"RFM_RealSLDepn!BB150*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":2.3728879338505738E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!M151*(RFM_NomSLDepn!M141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.7677223542544471},{"$f":"RFM_RealSLDepn!N151*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.8462806037427786},{"$f":"RFM_RealSLDepn!O151*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.5257237944961393},{"$f":"RFM_RealSLDepn!P151*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6974660252002636},{"$f":"RFM_RealSLDepn!Q151*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7849605846655052},{"$f":"RFM_RealSLDepn!R151*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.9419876633126805},{"$f":"RFM_RealSLDepn!S151*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":5.077395081378822},{"$f":"RFM_RealSLDepn!T151*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.4846402870630948},{"$f":"RFM_RealSLDepn!U151*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6877047697548564},{"$f":"RFM_RealSLDepn!V151*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7749143730372641},{"$f":"RFM_RealSLDepn!W151*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.84200245143351},{"$f":"RFM_RealSLDepn!X151*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.9619971571223056},{"$f":"RFM_RealSLDepn!Y151*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.0007746140519922},{"$f":"RFM_RealSLDepn!Z151*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1581308180112373},{"$f":"RFM_RealSLDepn!AA151*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.2681279545767454},{"$f":"RFM_RealSLDepn!AB151*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.4644422007153803},{"$f":"RFM_RealSLDepn!AC151*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.6950386815205665},{"$f":"RFM_RealSLDepn!AD151*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.8827100054747143},{"$f":"RFM_RealSLDepn!AE151*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.1609589560406741},{"$f":"RFM_RealSLDepn!AF151*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.3503113998604412},{"$f":"RFM_RealSLDepn!AG151*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.5823241475353083},{"$f":"RFM_RealSLDepn!AH151*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.8132596641047023},{"$f":"RFM_RealSLDepn!AI151*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.0791272298838646},{"$f":"RFM_RealSLDepn!AJ151*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2989481935023264},{"$f":"RFM_RealSLDepn!AK151*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.4358724014226834},{"$f":"RFM_RealSLDepn!AL151*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.7583503448328859},{"$f":"RFM_RealSLDepn!AM151*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":9.098382983377105},{"$f":"RFM_RealSLDepn!AN151*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.9794165428086981},{"$f":"RFM_RealSLDepn!AO151*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.0969178790925795},{"$f":"RFM_RealSLDepn!AP151*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.2949937024990383},{"$f":"RFM_RealSLDepn!AQ151*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AR151*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AS151*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.11089122965263298},{"$f":"RFM_RealSLDepn!AT151*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.11353329344724622},{"$f":"RFM_RealSLDepn!AU151*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.11655951456499467},{"$f":"RFM_RealSLDepn!AV151*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.11967709369596187},{"$f":"RFM_RealSLDepn!AW151*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.12387928934642577},{"$f":"RFM_RealSLDepn!AX151*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.1139977484879861E-4},{"$f":"RFM_RealSLDepn!AY151*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.3085889959577438E-4},{"$f":"RFM_RealSLDepn!AZ151*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.30161754157011E-4},{"$f":"RFM_RealSLDepn!BA151*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.5059436439258956E-4},{"$f":"RFM_RealSLDepn!BB151*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.6554243866050297E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!N152*(RFM_NomSLDepn!N141/RFM_NomSLDepn!I141)*Outcomes!I246","v":4.5653470783326018},{"$f":"RFM_RealSLDepn!O152*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4496940385706649},{"$f":"RFM_RealSLDepn!P152*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.618551091019234},{"$f":"RFM_RealSLDepn!Q152*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.7045757883578831},{"$f":"RFM_RealSLDepn!R152*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8589648954881595},{"$f":"RFM_RealSLDepn!S152*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.9920975408519581},{"$f":"RFM_RealSLDepn!T152*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.3908873477058394},{"$f":"RFM_RealSLDepn!U152*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.5904807017300895},{"$f":"RFM_RealSLDepn!V152*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6761995679322199},{"$f":"RFM_RealSLDepn!W152*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.7421408610852627},{"$f":"RFM_RealSLDepn!X152*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8600844101299003},{"$f":"RFM_RealSLDepn!Y152*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.8992351051726954},{"$f":"RFM_RealSLDepn!Z152*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.0539286742728153},{"$f":"RFM_RealSLDepn!AA152*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1620645419283333},{"$f":"RFM_RealSLDepn!AB152*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.3550569415686429},{"$f":"RFM_RealSLDepn!AC152*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.5817514838881825},{"$f":"RFM_RealSLDepn!AD152*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.7652751067380485},{"$f":"RFM_RealSLDepn!AE152*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.0387764887870565},{"$f":"RFM_RealSLDepn!AF152*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.2248981434194492},{"$f":"RFM_RealSLDepn!AG152*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.452952218782519},{"$f":"RFM_RealSLDepn!AH152*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.6799474430860064},{"$f":"RFM_RealSLDepn!AI152*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":7.9373805974366256},{"$f":"RFM_RealSLDepn!AJ152*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.1533448472730647},{"$f":"RFM_RealSLDepn!AK152*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2878667480108525},{"$f":"RFM_RealSLDepn!AL152*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.6046868819552245},{"$f":"RFM_RealSLDepn!AM152*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.9387537175031095},{"$f":"RFM_RealSLDepn!AN152*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.8258352334889079},{"$f":"RFM_RealSLDepn!AO152*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.9413268613482746},{"$f":"RFM_RealSLDepn!AP152*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.1360148539131281},{"$f":"RFM_RealSLDepn!AQ152*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.5358764830460458},{"$f":"RFM_RealSLDepn!AR152*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":0},{"$f":"RFM_RealSLDepn!AS152*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.12684319082106096},{"$f":"RFM_RealSLDepn!AT152*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.1298653216343934},{"$f":"RFM_RealSLDepn!AU152*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.13332687169482396},{"$f":"RFM_RealSLDepn!AV152*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.13689292183104987},{"$f":"RFM_RealSLDepn!AW152*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.14169961309445192},{"$f":"RFM_RealSLDepn!AX152*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":6.9935105374906539E-4},{"$f":"RFM_RealSLDepn!AY152*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":7.2160941882647731E-4},{"$f":"RFM_RealSLDepn!AZ152*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":7.2081198739573139E-4},{"$f":"RFM_RealSLDepn!BA152*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":7.4418387611229094E-4},{"$f":"RFM_RealSLDepn!BB152*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":7.6128226561263058E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_RealSLDepn!O153*(RFM_NomSLDepn!O141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.4071759551854681},{"$f":"RFM_RealSLDepn!P153*(RFM_NomSLDepn!P141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.5744195308030564},{"$f":"RFM_RealSLDepn!Q153*(RFM_NomSLDepn!Q141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.6596222378603676},{"$f":"RFM_RealSLDepn!R153*(RFM_NomSLDepn!R141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.8125361134637492},{"$f":"RFM_RealSLDepn!S153*(RFM_NomSLDepn!S141/RFM_NomSLDepn!N141)*Outcomes!N246","v":4.9443966387968663},{"$f":"RFM_RealSLDepn!T153*(RFM_NomSLDepn!T141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.3379052999089085},{"$f":"RFM_RealSLDepn!U153*(RFM_NomSLDepn!U141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.5355370353830402},{"$f":"RFM_RealSLDepn!V153*(RFM_NomSLDepn!V141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6204134500974474},{"$f":"RFM_RealSLDepn!W153*(RFM_NomSLDepn!W141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.6857066672436503},{"$f":"RFM_RealSLDepn!X153*(RFM_NomSLDepn!X141/RFM_NomSLDepn!S141)*Outcomes!S246","v":5.8024910581850326},{"$f":"RFM_RealSLDepn!Y153*(RFM_NomSLDepn!Y141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.8421802931637465},{"$f":"RFM_RealSLDepn!Z153*(RFM_NomSLDepn!Z141/RFM_NomSLDepn!X141)*Outcomes!X246","v":5.9953777339783088},{"$f":"RFM_RealSLDepn!AA153*(RFM_NomSLDepn!AA141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.1024677589965171},{"$f":"RFM_RealSLDepn!AB153*(RFM_NomSLDepn!AB141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.2935936208765364},{"$f":"RFM_RealSLDepn!AC153*(RFM_NomSLDepn!AC141/RFM_NomSLDepn!X141)*Outcomes!X246","v":6.51809567310797},{"$f":"RFM_RealSLDepn!AD153*(RFM_NomSLDepn!AD141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.6990099957668345},{"$f":"RFM_RealSLDepn!AE153*(RFM_NomSLDepn!AE141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":6.969832462450789},{"$f":"RFM_RealSLDepn!AF153*(RFM_NomSLDepn!AF141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.1541310763488761},{"$f":"RFM_RealSLDepn!AG153*(RFM_NomSLDepn!AG141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.3799513876191432},{"$f":"RFM_RealSLDepn!AH153*(RFM_NomSLDepn!AH141/RFM_NomSLDepn!AC141)*Outcomes!AC246","v":7.6047232191572105},{"$f":"RFM_RealSLDepn!AI153*(RFM_NomSLDepn!AI141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":7.8565469114741964},{"$f":"RFM_RealSLDepn!AJ153*(RFM_NomSLDepn!AJ141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.0703117976621268},{"$f":"RFM_RealSLDepn!AK153*(RFM_NomSLDepn!AK141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.2034637374983514},{"$f":"RFM_RealSLDepn!AL153*(RFM_NomSLDepn!AL141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.5170573990694418},{"$f":"RFM_RealSLDepn!AM153*(RFM_NomSLDepn!AM141/RFM_NomSLDepn!AH141)*Outcomes!AH246","v":8.847722123134373},{"$f":"RFM_RealSLDepn!AN153*(RFM_NomSLDepn!AN141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.738305819914336},{"$f":"RFM_RealSLDepn!AO153*(RFM_NomSLDepn!AO141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":8.8526520701191398},{"$f":"RFM_RealSLDepn!AP153*(RFM_NomSLDepn!AP141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.0454092623270395},{"$f":"RFM_RealSLDepn!AQ153*(RFM_NomSLDepn!AQ141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.4413053003308427},{"$f":"RFM_RealSLDepn!AR153*(RFM_NomSLDepn!AR141/RFM_NomSLDepn!AM141)*Outcomes!AM246","v":9.5972050650106837},{"$f":"RFM_RealSLDepn!AS153*(RFM_NomSLDepn!AS141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.15230416719425657},{"$f":"RFM_RealSLDepn!AT153*(RFM_NomSLDepn!AT141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.15593292419490648},{"$f":"RFM_RealSLDepn!AU153*(RFM_NomSLDepn!AU141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.16008930417669706},{"$f":"RFM_RealSLDepn!AV153*(RFM_NomSLDepn!AV141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.16437116032250346},{"$f":"RFM_RealSLDepn!AW153*(RFM_NomSLDepn!AW141/RFM_NomSLDepn!AR141)*Outcomes!AR246","v":0.17014268897211859},{"$f":"RFM_RealSLDepn!AX153*(RFM_NomSLDepn!AX141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":8.3973037203030078E-4},{"$f":"RFM_RealSLDepn!AY153*(RFM_NomSLDepn!AY141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":8.6645661357529153E-4},{"$f":"RFM_RealSLDepn!AZ153*(RFM_NomSLDepn!AZ141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":8.6549911535116063E-4},{"$f":"RFM_RealSLDepn!BA153*(RFM_NomSLDepn!BA141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":8.9356239587643686E-4},{"$f":"RFM_RealSLDepn!BB153*(RFM_NomSLDepn!BB141/RFM_NomSLDepn!AW141)*Outcomes!AW246","v":9.1409291041454868E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":35.575779393646769},39.526161285666149,45.378880323703683,50.032516572557114,54.866922818259091,59.395886095850777,66.300799520033578,72.89093325876523,81.868888780130675,87.783197922997701,89.599108976177192,92.999217233641858,94.731411888976879,97.840193372510925,100.52095440840213,108.84821465113836,112.87823398571372,114.60899646436062,115.94042700047648,118.32184288159132,{"$f":"SUM(Y143:Y153)","v":118.89150268542737},122.0091527804301,124.18849223216411,128.07800604048543,132.6467432252982,136.63216105028002,142.15582184603619,145.91475307787178,150.5205556005431,155.10497346313511,81.020927271262153,74.75947840273038,67.434857439913543,61.286009477039421,54.630446310295142,44.360188949623847,35.907856131368405,27.477846298996006,18.978672784815164,9.5987206866435155,0.44083382793778603,0.45133701290456518,0.46336736592438621,0.47576090098129131,0.49246618957931992,2.4306066152445811E-3,2.5079659458864109E-3,2.5051944592340571E-3,2.5864238604349217E-3,2.6458496072136856E-3]
["(Comparison against alternative SL Depn calculation)",null,null,null,{"$f":"E154-'OLD-RFM_SLDepn'!E154","v":0},{"$f":"F154-'OLD-RFM_SLDepn'!F154","v":0.55872956318373213},{"$f":"G154-'OLD-RFM_SLDepn'!G154","v":-0.95366462933917973},{"$f":"H154-'OLD-RFM_SLDepn'!H154","v":0.41997077391535953},{"$f":"I154-'OLD-RFM_SLDepn'!I154","v":0.42528088793856256},{"$f":"J154-'OLD-RFM_SLDepn'!J154","v":0},{"$f":"K154-'OLD-RFM_SLDepn'!K154","v":-1.5993541564264149},{"$f":"L154-'OLD-RFM_SLDepn'!L154","v":-0.98575222931383166},{"$f":"M154-'OLD-RFM_SLDepn'!M154","v":-2.9836675774395331},{"$f":"N154-'OLD-RFM_SLDepn'!N154","v":0.34470936259920393},{"$f":"O154-'OLD-RFM_SLDepn'!O154","v":0},{"$f":"P154-'OLD-RFM_SLDepn'!P154","v":-4.1304542937534876},{"$f":"Q154-'OLD-RFM_SLDepn'!Q154","v":-2.4826056198997577},{"$f":"R154-'OLD-RFM_SLDepn'!R154","v":-4.1693670402800507},{"$f":"S154-'OLD-RFM_SLDepn'!S154","v":-3.9397719604597086},{"$f":"T154-'OLD-RFM_SLDepn'!T154","v":0},{"$f":"U154-'OLD-RFM_SLDepn'!U154","v":-0.42417901882812714},{"$f":"V154-'OLD-RFM_SLDepn'!V154","v":2.1063237544958326},{"$f":"W154-'OLD-RFM_SLDepn'!W154","v":2.7286830507421911},{"$f":"X154-'OLD-RFM_SLDepn'!X154","v":1.9021765697838475},{"$f":"Y154-'OLD-RFM_SLDepn'!Y154","v":0},{"$f":"Z154-'OLD-RFM_SLDepn'!Z154","v":-0.609441943649216},{"$f":"AA154-'OLD-RFM_SLDepn'!AA154","v":0.43635387736222242},{"$f":"AB154-'OLD-RFM_SLDepn'!AB154","v":-1.3783236631294358},{"$f":"AC154-'OLD-RFM_SLDepn'!AC154","v":-2.2541561240198291},{"$f":"AD154-'OLD-RFM_SLDepn'!AD154","v":0},{"$f":"AE154-'OLD-RFM_SLDepn'!AE154","v":-2.7404779748108012},{"$f":"AF154-'OLD-RFM_SLDepn'!AF154","v":-1.0224955904027979},{"$f":"AG154-'OLD-RFM_SLDepn'!AG154","v":-2.4635885264168849},{"$f":"AH154-'OLD-RFM_SLDepn'!AH154","v":-4.0921759845100212},{"$f":"AI154-'OLD-RFM_SLDepn'!AI154","v":0},{"$f":"AJ154-'OLD-RFM_SLDepn'!AJ154","v":-5.8075055572516021E-2},{"$f":"AK154-'OLD-RFM_SLDepn'!AK154","v":0.87630670883633854},{"$f":"AL154-'OLD-RFM_SLDepn'!AL154","v":-0.73658931277427797},{"$f":"AM154-'OLD-RFM_SLDepn'!AM154","v":-0.96345428141965783},{"$f":"AN154-'OLD-RFM_SLDepn'!AN154","v":0},{"$f":"AO154-'OLD-RFM_SLDepn'!AO154","v":-0.30462935092732124},{"$f":"AP154-'OLD-RFM_SLDepn'!AP154","v":-0.72456856851907503},{"$f":"AQ154-'OLD-RFM_SLDepn'!AQ154","v":-1.4860076858413436},{"$f":"AR154-'OLD-RFM_SLDepn'!AR154","v":-0.69829884472470916},{"$f":"AS154-'OLD-RFM_SLDepn'!AS154","v":0},{"$f":"AT154-'OLD-RFM_SLDepn'!AT154","v":-1.4481731694783173E-3},{"$f":"AU154-'OLD-RFM_SLDepn'!AU154","v":-3.6951110262049558E-3},{"$f":"AV154-'OLD-RFM_SLDepn'!AV154","v":-5.7551995758942098E-3},{"$f":"AW154-'OLD-RFM_SLDepn'!AW154","v":-2.0037042448831366E-2},{"$f":"AX154-'OLD-RFM_SLDepn'!AX154","v":0},{"$f":"AY154-'OLD-RFM_SLDepn'!AY154","v":-4.028177350918604E-5},{"$f":"AZ154-'OLD-RFM_SLDepn'!AZ154","v":5.4671792287801831E-5},{"$f":"BA154-'OLD-RFM_SLDepn'!BA154","v":-4.2717305849098493E-5},{"$f":"BB154-'OLD-RFM_SLDepn'!BB154","v":-3.8170078735869084E-5}]

{"sheet":"OLD-RFM_SLDepn","index":22,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["RFM - Nom Straight Line Depreciation under different inflation approaches - THIS APPROACH IS NOT USED"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A79","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E17/PTRM_Life!E17,0)*(1+E14)","v":35.042131311970579},{"$f":"IFERROR(RFM_ORAB!F17/PTRM_Life!F17,0)*(1+F14)","v":36.773400996071558},{"$f":"IFERROR(RFM_ORAB!G17/PTRM_Life!G17,0)*(1+G14)","v":37.464622072761486},{"$f":"IFERROR(RFM_ORAB!H17/PTRM_Life!H17,0)*(1+H14)","v":38.182589523912064},{"$f":"IFERROR(RFM_ORAB!I17/PTRM_Life!I17,0)*(1+I14)","v":38.907382836318419},{"$f":"IFERROR(RFM_ORAB!J17/PTRM_Life!J17,0)*(1+J14)","v":40.628779752079858},{"$f":"IFERROR(RFM_ORAB!K17/PTRM_Life!K17,0)*(1+K14)","v":41.998718476982624},{"$f":"IFERROR(RFM_ORAB!L17/PTRM_Life!L17,0)*(1+L14)","v":44.42459491459411},{"$f":"IFERROR(RFM_ORAB!M17/PTRM_Life!M17,0)*(1+M14)","v":45.156583514476516},{"$f":"IFERROR(RFM_ORAB!N17/PTRM_Life!N17,0)*(1+N14)","v":44.96289563561357},{"$f":"IFERROR(RFM_ORAB!O17/PTRM_Life!O17,0)*(1+O14)","v":46.669148236527491},{"$f":"IFERROR(RFM_ORAB!P17/PTRM_Life!P17,0)*(1+P14)","v":47.538403393173127},{"$f":"IFERROR(RFM_ORAB!Q17/PTRM_Life!Q17,0)*(1+Q14)","v":49.098461512001457},{"$f":"IFERROR(RFM_ORAB!R17/PTRM_Life!R17,0)*(1+R14)","v":50.443729116312603},{"$f":"IFERROR(RFM_ORAB!S17/PTRM_Life!S17,0)*(1+S14)","v":52.126914043374057},{"$f":"IFERROR(RFM_ORAB!T17/PTRM_Life!T17,0)*(1+T14)","v":54.056871940431293},{"$f":"IFERROR(RFM_ORAB!U17/PTRM_Life!U17,0)*(1+U14)","v":54.885726205456045},{"$f":"IFERROR(RFM_ORAB!V17/PTRM_Life!V17,0)*(1+V14)","v":55.52334222270791},{"$f":"IFERROR(RFM_ORAB!W17/PTRM_Life!W17,0)*(1+W14)","v":56.663791437554998},{"$f":"IFERROR(RFM_ORAB!X17/PTRM_Life!X17,0)*(1+X14)","v":57.884776361175206},{"$f":"IFERROR(RFM_ORAB!Y17/PTRM_Life!Y17,0)*(1+Y14)","v":59.402668510281231},{"$f":"IFERROR(RFM_ORAB!Z17/PTRM_Life!Z17,0)*(1+Z14)","v":60.463724800506526},{"$f":"IFERROR(RFM_ORAB!AA17/PTRM_Life!AA17,0)*(1+AA14)","v":62.357414693080983},{"$f":"IFERROR(RFM_ORAB!AB17/PTRM_Life!AB17,0)*(1+AB14)","v":64.581798473439122},{"$f":"IFERROR(RFM_ORAB!AC17/PTRM_Life!AC17,0)*(1+AC14)","v":66.115834960347541},{"$f":"IFERROR(RFM_ORAB!AD17/PTRM_Life!AD17,0)*(1+AD14)","v":68.78871550868908},{"$f":"IFERROR(RFM_ORAB!AE17/PTRM_Life!AE17,0)*(1+AE14)","v":70.607649462751937},{"$f":"IFERROR(RFM_ORAB!AF17/PTRM_Life!AF17,0)*(1+AF14)","v":72.836381535113944},{"$f":"IFERROR(RFM_ORAB!AG17/PTRM_Life!AG17,0)*(1+AG14)","v":75.054765643675765},{"$f":"IFERROR(RFM_ORAB!AH17/PTRM_Life!AH17,0)*(1+AH14)","v":77.051413167424357},{"$f":"IFERROR(RFM_ORAB!AI17/PTRM_Life!AI17,0)*(1+AI14)","v":0},{"$f":"IFERROR(RFM_ORAB!AJ17/PTRM_Life!AJ17,0)*(1+AJ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AK17/PTRM_Life!AK17,0)*(1+AK14)","v":0},{"$f":"IFERROR(RFM_ORAB!AL17/PTRM_Life!AL17,0)*(1+AL14)","v":0},{"$f":"IFERROR(RFM_ORAB!AM17/PTRM_Life!AM17,0)*(1+AM14)","v":0},{"$f":"IFERROR(RFM_ORAB!AN17/PTRM_Life!AN17,0)*(1+AN14)","v":0},{"$f":"IFERROR(RFM_ORAB!AO17/PTRM_Life!AO17,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP17/PTRM_Life!AP17,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ17/PTRM_Life!AQ17,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR17/PTRM_Life!AR17,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS17/PTRM_Life!AS17,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT17/PTRM_Life!AT17,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU17/PTRM_Life!AU17,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV17/PTRM_Life!AV17,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW17/PTRM_Life!AW17,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX17/PTRM_Life!AX17,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY17/PTRM_Life!AY17,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ17/PTRM_Life!AZ17,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA17/PTRM_Life!BA17,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB17/PTRM_Life!BB17,0)*(1+BB14)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F18/PTRM_Life!F18,0)*(1+F14)","v":3.6496552474543797},{"$f":"IFERROR(RFM_ORAB!G18/PTRM_Life!G18,0)*(1+G14)","v":3.7182569693881748},{"$f":"IFERROR(RFM_ORAB!H18/PTRM_Life!H18,0)*(1+H14)","v":3.7895131927620493},{"$f":"IFERROR(RFM_ORAB!I18/PTRM_Life!I18,0)*(1+I14)","v":3.861446863412374},{"$f":"IFERROR(RFM_ORAB!J18/PTRM_Life!J18,0)*(1+J14)","v":4.0322906014509536},{"$f":"IFERROR(RFM_ORAB!K18/PTRM_Life!K18,0)*(1+K14)","v":4.1682531156760172},{"$f":"IFERROR(RFM_ORAB!L18/PTRM_Life!L18,0)*(1+L14)","v":4.4090144385449701},{"$f":"IFERROR(RFM_ORAB!M18/PTRM_Life!M18,0)*(1+M14)","v":4.4816622209712689},{"$f":"IFERROR(RFM_ORAB!N18/PTRM_Life!N18,0)*(1+N14)","v":4.4624392509898962},{"$f":"IFERROR(RFM_ORAB!O18/PTRM_Life!O18,0)*(1+O14)","v":4.6317799589400082},{"$f":"IFERROR(RFM_ORAB!P18/PTRM_Life!P18,0)*(1+P14)","v":4.7180510559257742},{"$f":"IFERROR(RFM_ORAB!Q18/PTRM_Life!Q18,0)*(1+Q14)","v":4.8728823781720862},{"$f":"IFERROR(RFM_ORAB!R18/PTRM_Life!R18,0)*(1+R14)","v":5.0063963539892553},{"$f":"IFERROR(RFM_ORAB!S18/PTRM_Life!S18,0)*(1+S14)","v":5.1734476610506333},{"$f":"IFERROR(RFM_ORAB!T18/PTRM_Life!T18,0)*(1+T14)","v":5.3649904820998326},{"$f":"IFERROR(RFM_ORAB!U18/PTRM_Life!U18,0)*(1+U14)","v":5.4472519057317044},{"$f":"IFERROR(RFM_ORAB!V18/PTRM_Life!V18,0)*(1+V14)","v":5.5105334782866287},{"$f":"IFERROR(RFM_ORAB!W18/PTRM_Life!W18,0)*(1+W14)","v":5.6237198126663772},{"$f":"IFERROR(RFM_ORAB!X18/PTRM_Life!X18,0)*(1+X14)","v":5.7448990866211913},{"$f":"IFERROR(RFM_ORAB!Y18/PTRM_Life!Y18,0)*(1+Y14)","v":5.8955455565423849},{"$f":"IFERROR(RFM_ORAB!Z18/PTRM_Life!Z18,0)*(1+Z14)","v":6.0008523694172364},{"$f":"IFERROR(RFM_ORAB!AA18/PTRM_Life!AA18,0)*(1+AA14)","v":6.1887956943825824},{"$f":"IFERROR(RFM_ORAB!AB18/PTRM_Life!AB18,0)*(1+AB14)","v":6.4095594452579432},{"$f":"IFERROR(RFM_ORAB!AC18/PTRM_Life!AC18,0)*(1+AC14)","v":6.5618081946958835},{"$f":"IFERROR(RFM_ORAB!AD18/PTRM_Life!AD18,0)*(1+AD14)","v":6.827083971611799},{"$f":"IFERROR(RFM_ORAB!AE18/PTRM_Life!AE18,0)*(1+AE14)","v":7.0076079827286293},{"$f":"IFERROR(RFM_ORAB!AF18/PTRM_Life!AF18,0)*(1+AF14)","v":7.2288032891930705},{"$f":"IFERROR(RFM_ORAB!AG18/PTRM_Life!AG18,0)*(1+AG14)","v":7.4489715897412569},{"$f":"IFERROR(RFM_ORAB!AH18/PTRM_Life!AH18,0)*(1+AH14)","v":7.6471331661791915},{"$f":"IFERROR(RFM_ORAB!AI18/PTRM_Life!AI18,0)*(1+AI14)","v":7.8552002176906912},{"$f":"IFERROR(RFM_ORAB!AJ18/PTRM_Life!AJ18,0)*(1+AJ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AK18/PTRM_Life!AK18,0)*(1+AK14)","v":0},{"$f":"IFERROR(RFM_ORAB!AL18/PTRM_Life!AL18,0)*(1+AL14)","v":0},{"$f":"IFERROR(RFM_ORAB!AM18/PTRM_Life!AM18,0)*(1+AM14)","v":0},{"$f":"IFERROR(RFM_ORAB!AN18/PTRM_Life!AN18,0)*(1+AN14)","v":0},{"$f":"IFERROR(RFM_ORAB!AO18/PTRM_Life!AO18,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP18/PTRM_Life!AP18,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ18/PTRM_Life!AQ18,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR18/PTRM_Life!AR18,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS18/PTRM_Life!AS18,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT18/PTRM_Life!AT18,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU18/PTRM_Life!AU18,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV18/PTRM_Life!AV18,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW18/PTRM_Life!AW18,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX18/PTRM_Life!AX18,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY18/PTRM_Life!AY18,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ18/PTRM_Life!AZ18,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA18/PTRM_Life!BA18,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB18/PTRM_Life!BB18,0)*(1+BB14)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G19/PTRM_Life!G19,0)*(1+G14)","v":3.7861631320948264},{"$f":"IFERROR(RFM_ORAB!H19/PTRM_Life!H19,0)*(1+H14)","v":3.8587207008942932},{"$f":"IFERROR(RFM_ORAB!I19/PTRM_Life!I19,0)*(1+I14)","v":3.9319680891234405},{"$f":"IFERROR(RFM_ORAB!J19/PTRM_Life!J19,0)*(1+J14)","v":4.1059319296100689},{"$f":"IFERROR(RFM_ORAB!K19/PTRM_Life!K19,0)*(1+K14)","v":4.2443775139104352},{"$f":"IFERROR(RFM_ORAB!L19/PTRM_Life!L19,0)*(1+L14)","v":4.4895358372284715},{"$f":"IFERROR(RFM_ORAB!M19/PTRM_Life!M19,0)*(1+M14)","v":4.5635103789869875},{"$f":"IFERROR(RFM_ORAB!N19/PTRM_Life!N19,0)*(1+N14)","v":4.543936341788366},{"$f":"IFERROR(RFM_ORAB!O19/PTRM_Life!O19,0)*(1+O14)","v":4.7163697024952924},{"$f":"IFERROR(RFM_ORAB!P19/PTRM_Life!P19,0)*(1+P14)","v":4.8042163600722239},{"$f":"IFERROR(RFM_ORAB!Q19/PTRM_Life!Q19,0)*(1+Q14)","v":4.9618753515859106},{"$f":"IFERROR(RFM_ORAB!R19/PTRM_Life!R19,0)*(1+R14)","v":5.0978276800613544},{"$f":"IFERROR(RFM_ORAB!S19/PTRM_Life!S19,0)*(1+S14)","v":5.2679298287754373},{"$f":"IFERROR(RFM_ORAB!T19/PTRM_Life!T19,0)*(1+T14)","v":5.4629707775975529},{"$f":"IFERROR(RFM_ORAB!U19/PTRM_Life!U19,0)*(1+U14)","v":5.5467345335490084},{"$f":"IFERROR(RFM_ORAB!V19/PTRM_Life!V19,0)*(1+V14)","v":5.6111718112629969},{"$f":"IFERROR(RFM_ORAB!W19/PTRM_Life!W19,0)*(1+W14)","v":5.7264252565772074},{"$f":"IFERROR(RFM_ORAB!X19/PTRM_Life!X19,0)*(1+X14)","v":5.8498176157387709},{"$f":"IFERROR(RFM_ORAB!Y19/PTRM_Life!Y19,0)*(1+Y14)","v":6.0032153273793698},{"$f":"IFERROR(RFM_ORAB!Z19/PTRM_Life!Z19,0)*(1+Z14)","v":6.110445348259498},{"$f":"IFERROR(RFM_ORAB!AA19/PTRM_Life!AA19,0)*(1+AA14)","v":6.3018210637534704},{"$f":"IFERROR(RFM_ORAB!AB19/PTRM_Life!AB19,0)*(1+AB14)","v":6.526616601380014},{"$f":"IFERROR(RFM_ORAB!AC19/PTRM_Life!AC19,0)*(1+AC14)","v":6.6816458548111788},{"$f":"IFERROR(RFM_ORAB!AD19/PTRM_Life!AD19,0)*(1+AD14)","v":6.9517663372484426},{"$f":"IFERROR(RFM_ORAB!AE19/PTRM_Life!AE19,0)*(1+AE14)","v":7.1355872406920495},{"$f":"IFERROR(RFM_ORAB!AF19/PTRM_Life!AF19,0)*(1+AF14)","v":7.3608222153651131},{"$f":"IFERROR(RFM_ORAB!AG19/PTRM_Life!AG19,0)*(1+AG14)","v":7.5850114280135008},{"$f":"IFERROR(RFM_ORAB!AH19/PTRM_Life!AH19,0)*(1+AH14)","v":7.7867920099054926},{"$f":"IFERROR(RFM_ORAB!AI19/PTRM_Life!AI19,0)*(1+AI14)","v":7.9986589695917552},{"$f":"IFERROR(RFM_ORAB!AJ19/PTRM_Life!AJ19,0)*(1+AJ14)","v":8.1306287106119353},{"$f":"IFERROR(RFM_ORAB!AK19/PTRM_Life!AK19,0)*(1+AK14)","v":0},{"$f":"IFERROR(RFM_ORAB!AL19/PTRM_Life!AL19,0)*(1+AL14)","v":0},{"$f":"IFERROR(RFM_ORAB!AM19/PTRM_Life!AM19,0)*(1+AM14)","v":0},{"$f":"IFERROR(RFM_ORAB!AN19/PTRM_Life!AN19,0)*(1+AN14)","v":0},{"$f":"IFERROR(RFM_ORAB!AO19/PTRM_Life!AO19,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP19/PTRM_Life!AP19,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ19/PTRM_Life!AQ19,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR19/PTRM_Life!AR19,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS19/PTRM_Life!AS19,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT19/PTRM_Life!AT19,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU19/PTRM_Life!AU19,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV19/PTRM_Life!AV19,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW19/PTRM_Life!AW19,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX19/PTRM_Life!AX19,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY19/PTRM_Life!AY19,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ19/PTRM_Life!AZ19,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA19/PTRM_Life!BA19,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB19/PTRM_Life!BB19,0)*(1+BB14)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H20/PTRM_Life!H20,0)*(1+H14)","v":3.8020294954210492},{"$f":"IFERROR(RFM_ORAB!I20/PTRM_Life!I20,0)*(1+I14)","v":3.8742007542647463},{"$f":"IFERROR(RFM_ORAB!J20/PTRM_Life!J20,0)*(1+J14)","v":4.0456087684580497},{"$f":"IFERROR(RFM_ORAB!K20/PTRM_Life!K20,0)*(1+K14)","v":4.1820203503843603},{"$f":"IFERROR(RFM_ORAB!L20/PTRM_Life!L20,0)*(1+L14)","v":4.423576878714365},{"$f":"IFERROR(RFM_ORAB!M20/PTRM_Life!M20,0)*(1+M14)","v":4.496464607958659},{"$f":"IFERROR(RFM_ORAB!N20/PTRM_Life!N20,0)*(1+N14)","v":4.4771781468379084},{"$f":"IFERROR(RFM_ORAB!O20/PTRM_Life!O20,0)*(1+O14)","v":4.6470781666165815},{"$f":"IFERROR(RFM_ORAB!P20/PTRM_Life!P20,0)*(1+P14)","v":4.7336342065767267},{"$f":"IFERROR(RFM_ORAB!Q20/PTRM_Life!Q20,0)*(1+Q14)","v":4.8889769179096447},{"$f":"IFERROR(RFM_ORAB!R20/PTRM_Life!R20,0)*(1+R14)","v":5.0229318742025448},{"$f":"IFERROR(RFM_ORAB!S20/PTRM_Life!S20,0)*(1+S14)","v":5.1905349314788998},{"$f":"IFERROR(RFM_ORAB!T20/PTRM_Life!T20,0)*(1+T14)","v":5.3827103952445796},{"$f":"IFERROR(RFM_ORAB!U20/PTRM_Life!U20,0)*(1+U14)","v":5.4652435183858508},{"$f":"IFERROR(RFM_ORAB!V20/PTRM_Life!V20,0)*(1+V14)","v":5.5287341023030656},{"$f":"IFERROR(RFM_ORAB!W20/PTRM_Life!W20,0)*(1+W14)","v":5.6422942774232716},{"$f":"IFERROR(RFM_ORAB!X20/PTRM_Life!X20,0)*(1+X14)","v":5.7638737918289458},{"$f":"IFERROR(RFM_ORAB!Y20/PTRM_Life!Y20,0)*(1+Y14)","v":5.9150178287768611},{"$f":"IFERROR(RFM_ORAB!Z20/PTRM_Life!Z20,0)*(1+Z14)","v":6.0206724572879038},{"$f":"IFERROR(RFM_ORAB!AA20/PTRM_Life!AA20,0)*(1+AA14)","v":6.2092365362705477},{"$f":"IFERROR(RFM_ORAB!AB20/PTRM_Life!AB20,0)*(1+AB14)","v":6.4307294430510451},{"$f":"IFERROR(RFM_ORAB!AC20/PTRM_Life!AC20,0)*(1+AC14)","v":6.5834810516507005},{"$f":"IFERROR(RFM_ORAB!AD20/PTRM_Life!AD20,0)*(1+AD14)","v":6.8496330022974066},{"$f":"IFERROR(RFM_ORAB!AE20/PTRM_Life!AE20,0)*(1+AE14)","v":7.0307532623373623},{"$f":"IFERROR(RFM_ORAB!AF20/PTRM_Life!AF20,0)*(1+AF14)","v":7.2526791500827299},{"$f":"IFERROR(RFM_ORAB!AG20/PTRM_Life!AG20,0)*(1+AG14)","v":7.4735746398358085},{"$f":"IFERROR(RFM_ORAB!AH20/PTRM_Life!AH20,0)*(1+AH14)","v":7.6723907199368568},{"$f":"IFERROR(RFM_ORAB!AI20/PTRM_Life!AI20,0)*(1+AI14)","v":7.8811449916947609},{"$f":"IFERROR(RFM_ORAB!AJ20/PTRM_Life!AJ20,0)*(1+AJ14)","v":8.0111758715523056},{"$f":"IFERROR(RFM_ORAB!AK20/PTRM_Life!AK20,0)*(1+AK14)","v":8.3174189483110244},{"$f":"IFERROR(RFM_ORAB!AL20/PTRM_Life!AL20,0)*(1+AL14)","v":0},{"$f":"IFERROR(RFM_ORAB!AM20/PTRM_Life!AM20,0)*(1+AM14)","v":0},{"$f":"IFERROR(RFM_ORAB!AN20/PTRM_Life!AN20,0)*(1+AN14)","v":0},{"$f":"IFERROR(RFM_ORAB!AO20/PTRM_Life!AO20,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP20/PTRM_Life!AP20,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ20/PTRM_Life!AQ20,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR20/PTRM_Life!AR20,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS20/PTRM_Life!AS20,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT20/PTRM_Life!AT20,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU20/PTRM_Life!AU20,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV20/PTRM_Life!AV20,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW20/PTRM_Life!AW20,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX20/PTRM_Life!AX20,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY20/PTRM_Life!AY20,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ20/PTRM_Life!AZ20,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA20/PTRM_Life!BA20,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB20/PTRM_Life!BB20,0)*(1+BB14)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I21/PTRM_Life!I21,0)*(1+I14)","v":3.8748987007729325},{"$f":"IFERROR(RFM_ORAB!J21/PTRM_Life!J21,0)*(1+J14)","v":4.0463375945289046},{"$f":"IFERROR(RFM_ORAB!K21/PTRM_Life!K21,0)*(1+K14)","v":4.1827737513271233},{"$f":"IFERROR(RFM_ORAB!L21/PTRM_Life!L21,0)*(1+L14)","v":4.4243737966419641},{"$f":"IFERROR(RFM_ORAB!M21/PTRM_Life!M21,0)*(1+M14)","v":4.4972746567845627},{"$f":"IFERROR(RFM_ORAB!N21/PTRM_Life!N21,0)*(1+N14)","v":4.4779847211618327},{"$f":"IFERROR(RFM_ORAB!O21/PTRM_Life!O21,0)*(1+O14)","v":4.6479153488343821},{"$f":"IFERROR(RFM_ORAB!P21/PTRM_Life!P21,0)*(1+P14)","v":4.7344869820716138},{"$f":"IFERROR(RFM_ORAB!Q21/PTRM_Life!Q21,0)*(1+Q14)","v":4.8898576787645638},{"$f":"IFERROR(RFM_ORAB!R21/PTRM_Life!R21,0)*(1+R14)","v":5.023836767362404},{"$f":"IFERROR(RFM_ORAB!S21/PTRM_Life!S21,0)*(1+S14)","v":5.191470018729361},{"$f":"IFERROR(RFM_ORAB!T21/PTRM_Life!T21,0)*(1+T14)","v":5.3836801033632922},{"$f":"IFERROR(RFM_ORAB!U21/PTRM_Life!U21,0)*(1+U14)","v":5.4662280950435891},{"$f":"IFERROR(RFM_ORAB!V21/PTRM_Life!V21,0)*(1+V14)","v":5.529730116940959},{"$f":"IFERROR(RFM_ORAB!W21/PTRM_Life!W21,0)*(1+W14)","v":5.6433107501976236},{"$f":"IFERROR(RFM_ORAB!X21/PTRM_Life!X21,0)*(1+X14)","v":5.7649121674428594},{"$f":"IFERROR(RFM_ORAB!Y21/PTRM_Life!Y21,0)*(1+Y14)","v":5.9160834333495993},{"$f":"IFERROR(RFM_ORAB!Z21/PTRM_Life!Z21,0)*(1+Z14)","v":6.021757095794019},{"$f":"IFERROR(RFM_ORAB!AA21/PTRM_Life!AA21,0)*(1+AA14)","v":6.2103551450453294},{"$f":"IFERROR(RFM_ORAB!AB21/PTRM_Life!AB21,0)*(1+AB14)","v":6.4318879543013772},{"$f":"IFERROR(RFM_ORAB!AC21/PTRM_Life!AC21,0)*(1+AC14)","v":6.5846670814677264},{"$f":"IFERROR(RFM_ORAB!AD21/PTRM_Life!AD21,0)*(1+AD14)","v":6.850866980023274},{"$f":"IFERROR(RFM_ORAB!AE21/PTRM_Life!AE21,0)*(1+AE14)","v":7.0320198693101581},{"$f":"IFERROR(RFM_ORAB!AF21/PTRM_Life!AF21,0)*(1+AF14)","v":7.2539857375336307},{"$f":"IFERROR(RFM_ORAB!AG21/PTRM_Life!AG21,0)*(1+AG14)","v":7.4749210221361597},{"$f":"IFERROR(RFM_ORAB!AH21/PTRM_Life!AH21,0)*(1+AH14)","v":7.6737729194283357},{"$f":"IFERROR(RFM_ORAB!AI21/PTRM_Life!AI21,0)*(1+AI14)","v":7.8825647987663059},{"$f":"IFERROR(RFM_ORAB!AJ21/PTRM_Life!AJ21,0)*(1+AJ14)","v":8.0126191039970589},{"$f":"IFERROR(RFM_ORAB!AK21/PTRM_Life!AK21,0)*(1+AK14)","v":8.3189173511766281},{"$f":"IFERROR(RFM_ORAB!AL21/PTRM_Life!AL21,0)*(1+AL14)","v":8.6418895212064193},{"$f":"IFERROR(RFM_ORAB!AM21/PTRM_Life!AM21,0)*(1+AM14)","v":0},{"$f":"IFERROR(RFM_ORAB!AN21/PTRM_Life!AN21,0)*(1+AN14)","v":0},{"$f":"IFERROR(RFM_ORAB!AO21/PTRM_Life!AO21,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP21/PTRM_Life!AP21,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ21/PTRM_Life!AQ21,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR21/PTRM_Life!AR21,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS21/PTRM_Life!AS21,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT21/PTRM_Life!AT21,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU21/PTRM_Life!AU21,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV21/PTRM_Life!AV21,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW21/PTRM_Life!AW21,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX21/PTRM_Life!AX21,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY21/PTRM_Life!AY21,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ21/PTRM_Life!AZ21,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA21/PTRM_Life!BA21,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB21/PTRM_Life!BB21,0)*(1+BB14)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J22/PTRM_Life!J22,0)*(1+J14)","v":4.0459771200649017},{"$f":"IFERROR(RFM_ORAB!K22/PTRM_Life!K22,0)*(1+K14)","v":4.1824011222296171},{"$f":"IFERROR(RFM_ORAB!L22/PTRM_Life!L22,0)*(1+L14)","v":4.4239796442175461},{"$f":"IFERROR(RFM_ORAB!M22/PTRM_Life!M22,0)*(1+M14)","v":4.4968740098702824},{"$f":"IFERROR(RFM_ORAB!N22/PTRM_Life!N22,0)*(1+N14)","v":4.4775857927223557},{"$f":"IFERROR(RFM_ORAB!O22/PTRM_Life!O22,0)*(1+O14)","v":4.6475012818528301},{"$f":"IFERROR(RFM_ORAB!P22/PTRM_Life!P22,0)*(1+P14)","v":4.7340652027174883},{"$f":"IFERROR(RFM_ORAB!Q22/PTRM_Life!Q22,0)*(1+Q14)","v":4.88942205796313},{"$f":"IFERROR(RFM_ORAB!R22/PTRM_Life!R22,0)*(1+R14)","v":5.0233892108193228},{"$f":"IFERROR(RFM_ORAB!S22/PTRM_Life!S22,0)*(1+S14)","v":5.1910075283096511},{"$f":"IFERROR(RFM_ORAB!T22/PTRM_Life!T22,0)*(1+T14)","v":5.3832004896004069},{"$f":"IFERROR(RFM_ORAB!U22/PTRM_Life!U22,0)*(1+U14)","v":5.4657411273606806},{"$f":"IFERROR(RFM_ORAB!V22/PTRM_Life!V22,0)*(1+V14)","v":5.5292374920787442},{"$f":"IFERROR(RFM_ORAB!W22/PTRM_Life!W22,0)*(1+W14)","v":5.6428080068228166},{"$f":"IFERROR(RFM_ORAB!X22/PTRM_Life!X22,0)*(1+X14)","v":5.7643985910110764},{"$f":"IFERROR(RFM_ORAB!Y22/PTRM_Life!Y22,0)*(1+Y14)","v":5.9155563895835233},{"$f":"IFERROR(RFM_ORAB!Z22/PTRM_Life!Z22,0)*(1+Z14)","v":6.0212206379205089},{"$f":"IFERROR(RFM_ORAB!AA22/PTRM_Life!AA22,0)*(1+AA14)","v":6.2098018856126007},{"$f":"IFERROR(RFM_ORAB!AB22/PTRM_Life!AB22,0)*(1+AB14)","v":6.4313149592635943},{"$f":"IFERROR(RFM_ORAB!AC22/PTRM_Life!AC22,0)*(1+AC14)","v":6.5840804758567542},{"$f":"IFERROR(RFM_ORAB!AD22/PTRM_Life!AD22,0)*(1+AD14)","v":6.8502566595680747},{"$f":"IFERROR(RFM_ORAB!AE22/PTRM_Life!AE22,0)*(1+AE14)","v":7.0313934105597351},{"$f":"IFERROR(RFM_ORAB!AF22/PTRM_Life!AF22,0)*(1+AF14)","v":7.2533395045984044},{"$f":"IFERROR(RFM_ORAB!AG22/PTRM_Life!AG22,0)*(1+AG14)","v":7.4742551068273206},{"$f":"IFERROR(RFM_ORAB!AH22/PTRM_Life!AH22,0)*(1+AH14)","v":7.6730892890798046},{"$f":"IFERROR(RFM_ORAB!AI22/PTRM_Life!AI22,0)*(1+AI14)","v":7.8818625678588647},{"$f":"IFERROR(RFM_ORAB!AJ22/PTRM_Life!AJ22,0)*(1+AJ14)","v":8.0119052869935814},{"$f":"IFERROR(RFM_ORAB!AK22/PTRM_Life!AK22,0)*(1+AK14)","v":8.3181762471033256},{"$f":"IFERROR(RFM_ORAB!AL22/PTRM_Life!AL22,0)*(1+AL14)","v":8.6411196446401775},{"$f":"IFERROR(RFM_ORAB!AM22/PTRM_Life!AM22,0)*(1+AM14)","v":8.705681106314259},{"$f":"IFERROR(RFM_ORAB!AN22/PTRM_Life!AN22,0)*(1+AN14)","v":0},{"$f":"IFERROR(RFM_ORAB!AO22/PTRM_Life!AO22,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP22/PTRM_Life!AP22,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ22/PTRM_Life!AQ22,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR22/PTRM_Life!AR22,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS22/PTRM_Life!AS22,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT22/PTRM_Life!AT22,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU22/PTRM_Life!AU22,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV22/PTRM_Life!AV22,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW22/PTRM_Life!AW22,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX22/PTRM_Life!AX22,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY22/PTRM_Life!AY22,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ22/PTRM_Life!AZ22,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA22/PTRM_Life!BA22,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB22/PTRM_Life!BB22,0)*(1+BB14)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K23/PTRM_Life!K23,0)*(1+K14)","v":4.2339258020702708},{"$f":"IFERROR(RFM_ORAB!L23/PTRM_Life!L23,0)*(1+L14)","v":4.4784804269326113},{"$f":"IFERROR(RFM_ORAB!M23/PTRM_Life!M23,0)*(1+M14)","v":4.5522728075635097},{"$f":"IFERROR(RFM_ORAB!N23/PTRM_Life!N23,0)*(1+N14)","v":4.5327469711188684},{"$f":"IFERROR(RFM_ORAB!O23/PTRM_Life!O23,0)*(1+O14)","v":4.7047557174290242},{"$f":"IFERROR(RFM_ORAB!P23/PTRM_Life!P23,0)*(1+P14)","v":4.7923860540146892},{"$f":"IFERROR(RFM_ORAB!Q23/PTRM_Life!Q23,0)*(1+Q14)","v":4.9496568127797795},{"$f":"IFERROR(RFM_ORAB!R23/PTRM_Life!R23,0)*(1+R14)","v":5.0852743608176754},{"$f":"IFERROR(RFM_ORAB!S23/PTRM_Life!S23,0)*(1+S14)","v":5.2549576357072878},{"$f":"IFERROR(RFM_ORAB!T23/PTRM_Life!T23,0)*(1+T14)","v":5.4495182993079681},{"$f":"IFERROR(RFM_ORAB!U23/PTRM_Life!U23,0)*(1+U14)","v":5.5330757883482002},{"$f":"IFERROR(RFM_ORAB!V23/PTRM_Life!V23,0)*(1+V14)","v":5.5973543902949601},{"$f":"IFERROR(RFM_ORAB!W23/PTRM_Life!W23,0)*(1+W14)","v":5.7123240258408208},{"$f":"IFERROR(RFM_ORAB!X23/PTRM_Life!X23,0)*(1+X14)","v":5.8354125332886753},{"$f":"IFERROR(RFM_ORAB!Y23/PTRM_Life!Y23,0)*(1+Y14)","v":5.9884325055143064},{"$f":"IFERROR(RFM_ORAB!Z23/PTRM_Life!Z23,0)*(1+Z14)","v":6.0953984741806089},{"$f":"IFERROR(RFM_ORAB!AA23/PTRM_Life!AA23,0)*(1+AA14)","v":6.2863029300316784},{"$f":"IFERROR(RFM_ORAB!AB23/PTRM_Life!AB23,0)*(1+AB14)","v":6.5105449122370747},{"$f":"IFERROR(RFM_ORAB!AC23/PTRM_Life!AC23,0)*(1+AC14)","v":6.665192408607667},{"$f":"IFERROR(RFM_ORAB!AD23/PTRM_Life!AD23,0)*(1+AD14)","v":6.9346477236710786},{"$f":"IFERROR(RFM_ORAB!AE23/PTRM_Life!AE23,0)*(1+AE14)","v":7.1180159710757973},{"$f":"IFERROR(RFM_ORAB!AF23/PTRM_Life!AF23,0)*(1+AF14)","v":7.3426963082210026},{"$f":"IFERROR(RFM_ORAB!AG23/PTRM_Life!AG23,0)*(1+AG14)","v":7.5663334585138164},{"$f":"IFERROR(RFM_ORAB!AH23/PTRM_Life!AH23,0)*(1+AH14)","v":7.7676171589455789},{"$f":"IFERROR(RFM_ORAB!AI23/PTRM_Life!AI23,0)*(1+AI14)","v":7.9789623996273846},{"$f":"IFERROR(RFM_ORAB!AJ23/PTRM_Life!AJ23,0)*(1+AJ14)","v":8.1106071672680198},{"$f":"IFERROR(RFM_ORAB!AK23/PTRM_Life!AK23,0)*(1+AK14)","v":8.420651202389692},{"$f":"IFERROR(RFM_ORAB!AL23/PTRM_Life!AL23,0)*(1+AL14)","v":8.7475730693938303},{"$f":"IFERROR(RFM_ORAB!AM23/PTRM_Life!AM23,0)*(1+AM14)","v":8.8129298896539403},{"$f":"IFERROR(RFM_ORAB!AN23/PTRM_Life!AN23,0)*(1+AN14)","v":8.9282526429390394},{"$f":"IFERROR(RFM_ORAB!AO23/PTRM_Life!AO23,0)*(1+AO14)","v":0},{"$f":"IFERROR(RFM_ORAB!AP23/PTRM_Life!AP23,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ23/PTRM_Life!AQ23,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR23/PTRM_Life!AR23,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS23/PTRM_Life!AS23,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT23/PTRM_Life!AT23,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU23/PTRM_Life!AU23,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV23/PTRM_Life!AV23,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW23/PTRM_Life!AW23,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX23/PTRM_Life!AX23,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY23/PTRM_Life!AY23,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ23/PTRM_Life!AZ23,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA23/PTRM_Life!BA23,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB23/PTRM_Life!BB23,0)*(1+BB14)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L24/PTRM_Life!L24,0)*(1+L14)","v":4.4558537722224774},{"$f":"IFERROR(RFM_ORAB!M24/PTRM_Life!M24,0)*(1+M14)","v":4.5292733311465447},{"$f":"IFERROR(RFM_ORAB!N24/PTRM_Life!N24,0)*(1+N14)","v":4.5098461452076659},{"$f":"IFERROR(RFM_ORAB!O24/PTRM_Life!O24,0)*(1+O14)","v":4.6809858506515312},{"$f":"IFERROR(RFM_ORAB!P24/PTRM_Life!P24,0)*(1+P14)","v":4.7681734519388286},{"$f":"IFERROR(RFM_ORAB!Q24/PTRM_Life!Q24,0)*(1+Q14)","v":4.9246496306644074},{"$f":"IFERROR(RFM_ORAB!R24/PTRM_Life!R24,0)*(1+R14)","v":5.0595819973149663},{"$f":"IFERROR(RFM_ORAB!S24/PTRM_Life!S24,0)*(1+S14)","v":5.2284079803321113},{"$f":"IFERROR(RFM_ORAB!T24/PTRM_Life!T24,0)*(1+T14)","v":5.4219856638735298},{"$f":"IFERROR(RFM_ORAB!U24/PTRM_Life!U24,0)*(1+U14)","v":5.5051209948885571},{"$f":"IFERROR(RFM_ORAB!V24/PTRM_Life!V24,0)*(1+V14)","v":5.5690748416521174},{"$f":"IFERROR(RFM_ORAB!W24/PTRM_Life!W24,0)*(1+W14)","v":5.6834636153882441},{"$f":"IFERROR(RFM_ORAB!X24/PTRM_Life!X24,0)*(1+X14)","v":5.8059302419990049},{"$f":"IFERROR(RFM_ORAB!Y24/PTRM_Life!Y24,0)*(1+Y14)","v":5.9581771104605812},{"$f":"IFERROR(RFM_ORAB!Z24/PTRM_Life!Z24,0)*(1+Z14)","v":6.064602654293453},{"$f":"IFERROR(RFM_ORAB!AA24/PTRM_Life!AA24,0)*(1+AA14)","v":6.2545426023665742},{"$f":"IFERROR(RFM_ORAB!AB24/PTRM_Life!AB24,0)*(1+AB14)","v":6.4776516454008251},{"$f":"IFERROR(RFM_ORAB!AC24/PTRM_Life!AC24,0)*(1+AC14)","v":6.6315178152569345},{"$f":"IFERROR(RFM_ORAB!AD24/PTRM_Life!AD24,0)*(1+AD14)","v":6.8996117595444284},{"$f":"IFERROR(RFM_ORAB!AE24/PTRM_Life!AE24,0)*(1+AE14)","v":7.0820535744043314},{"$f":"IFERROR(RFM_ORAB!AF24/PTRM_Life!AF24,0)*(1+AF14)","v":7.3055987576749848},{"$f":"IFERROR(RFM_ORAB!AG24/PTRM_Life!AG24,0)*(1+AG14)","v":7.5281060245927129},{"$f":"IFERROR(RFM_ORAB!AH24/PTRM_Life!AH24,0)*(1+AH14)","v":7.7283727781241254},{"$f":"IFERROR(RFM_ORAB!AI24/PTRM_Life!AI24,0)*(1+AI14)","v":7.9386502379227597},{"$f":"IFERROR(RFM_ORAB!AJ24/PTRM_Life!AJ24,0)*(1+AJ14)","v":8.0696298958793413},{"$f":"IFERROR(RFM_ORAB!AK24/PTRM_Life!AK24,0)*(1+AK14)","v":8.3781074935805346},{"$f":"IFERROR(RFM_ORAB!AL24/PTRM_Life!AL24,0)*(1+AL14)","v":8.7033776511884682},{"$f":"IFERROR(RFM_ORAB!AM24/PTRM_Life!AM24,0)*(1+AM14)","v":8.768404268776246},{"$f":"IFERROR(RFM_ORAB!AN24/PTRM_Life!AN24,0)*(1+AN14)","v":8.8831443761926501},{"$f":"IFERROR(RFM_ORAB!AO24/PTRM_Life!AO24,0)*(1+AO14)","v":9.0765655063093433},{"$f":"IFERROR(RFM_ORAB!AP24/PTRM_Life!AP24,0)*(1+AP14)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ24/PTRM_Life!AQ24,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR24/PTRM_Life!AR24,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS24/PTRM_Life!AS24,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT24/PTRM_Life!AT24,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU24/PTRM_Life!AU24,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV24/PTRM_Life!AV24,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW24/PTRM_Life!AW24,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX24/PTRM_Life!AX24,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY24/PTRM_Life!AY24,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ24/PTRM_Life!AZ24,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA24/PTRM_Life!BA24,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB24/PTRM_Life!BB24,0)*(1+BB14)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M25/PTRM_Life!M25,0)*(1+M14)","v":4.5816416588233064},{"$f":"IFERROR(RFM_ORAB!N25/PTRM_Life!N25,0)*(1+N14)","v":4.5619898520314326},{"$f":"IFERROR(RFM_ORAB!O25/PTRM_Life!O25,0)*(1+O14)","v":4.7351083076009655},{"$f":"IFERROR(RFM_ORAB!P25/PTRM_Life!P25,0)*(1+P14)","v":4.8233039886705456},{"$f":"IFERROR(RFM_ORAB!Q25/PTRM_Life!Q25,0)*(1+Q14)","v":4.9815893750111204},{"$f":"IFERROR(RFM_ORAB!R25/PTRM_Life!R25,0)*(1+R14)","v":5.1180818555859959},{"$f":"IFERROR(RFM_ORAB!S25/PTRM_Life!S25,0)*(1+S14)","v":5.2888598370259761},{"$f":"IFERROR(RFM_ORAB!T25/PTRM_Life!T25,0)*(1+T14)","v":5.4846757029029352},{"$f":"IFERROR(RFM_ORAB!U25/PTRM_Life!U25,0)*(1+U14)","v":5.5687722605734979},{"$f":"IFERROR(RFM_ORAB!V25/PTRM_Life!V25,0)*(1+V14)","v":5.6334655539896756},{"$f":"IFERROR(RFM_ORAB!W25/PTRM_Life!W25,0)*(1+W14)","v":5.7491769126853711},{"$f":"IFERROR(RFM_ORAB!X25/PTRM_Life!X25,0)*(1+X14)","v":5.8730595219412329},{"$f":"IFERROR(RFM_ORAB!Y25/PTRM_Life!Y25,0)*(1+Y14)","v":6.0270666979206915},{"$f":"IFERROR(RFM_ORAB!Z25/PTRM_Life!Z25,0)*(1+Z14)","v":6.1347227543204008},{"$f":"IFERROR(RFM_ORAB!AA25/PTRM_Life!AA25,0)*(1+AA14)","v":6.326858824533292},{"$f":"IFERROR(RFM_ORAB!AB25/PTRM_Life!AB25,0)*(1+AB14)","v":6.5525474971502655},{"$f":"IFERROR(RFM_ORAB!AC25/PTRM_Life!AC25,0)*(1+AC14)","v":6.7081926971978136},{"$f":"IFERROR(RFM_ORAB!AD25/PTRM_Life!AD25,0)*(1+AD14)","v":6.979386395131451},{"$f":"IFERROR(RFM_ORAB!AE25/PTRM_Life!AE25,0)*(1+AE14)","v":7.1639376372755983},{"$f":"IFERROR(RFM_ORAB!AF25/PTRM_Life!AF25,0)*(1+AF14)","v":7.3900674928661081},{"$f":"IFERROR(RFM_ORAB!AG25/PTRM_Life!AG25,0)*(1+AG14)","v":7.6151474315155854},{"$f":"IFERROR(RFM_ORAB!AH25/PTRM_Life!AH25,0)*(1+AH14)","v":7.8177297076937702},{"$f":"IFERROR(RFM_ORAB!AI25/PTRM_Life!AI25,0)*(1+AI14)","v":8.030438435846655},{"$f":"IFERROR(RFM_ORAB!AJ25/PTRM_Life!AJ25,0)*(1+AJ14)","v":8.1629325057508861},{"$f":"IFERROR(RFM_ORAB!AK25/PTRM_Life!AK25,0)*(1+AK14)","v":8.4749767806508842},{"$f":"IFERROR(RFM_ORAB!AL25/PTRM_Life!AL25,0)*(1+AL14)","v":8.8040077742586966},{"$f":"IFERROR(RFM_ORAB!AM25/PTRM_Life!AM25,0)*(1+AM14)","v":8.8697862420812843},{"$f":"IFERROR(RFM_ORAB!AN25/PTRM_Life!AN25,0)*(1+AN14)","v":8.9858529966447076},{"$f":"IFERROR(RFM_ORAB!AO25/PTRM_Life!AO25,0)*(1+AO14)","v":9.1815104989961913},{"$f":"IFERROR(RFM_ORAB!AP25/PTRM_Life!AP25,0)*(1+AP14)","v":9.5833633642481697},{"$f":"IFERROR(RFM_ORAB!AQ25/PTRM_Life!AQ25,0)*(1+AQ14)","v":0},{"$f":"IFERROR(RFM_ORAB!AR25/PTRM_Life!AR25,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS25/PTRM_Life!AS25,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT25/PTRM_Life!AT25,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU25/PTRM_Life!AU25,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV25/PTRM_Life!AV25,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW25/PTRM_Life!AW25,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX25/PTRM_Life!AX25,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY25/PTRM_Life!AY25,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ25/PTRM_Life!AZ25,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA25/PTRM_Life!BA25,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB25/PTRM_Life!BB25,0)*(1+BB14)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N26/PTRM_Life!N26,0)*(1+N14)","v":4.4720782714124345},{"$f":"IFERROR(RFM_ORAB!O26/PTRM_Life!O26,0)*(1+O14)","v":4.6417847610461713},{"$f":"IFERROR(RFM_ORAB!P26/PTRM_Life!P26,0)*(1+P14)","v":4.7282422065330483},{"$f":"IFERROR(RFM_ORAB!Q26/PTRM_Life!Q26,0)*(1+Q14)","v":4.8834079696968136},{"$f":"IFERROR(RFM_ORAB!R26/PTRM_Life!R26,0)*(1+R14)","v":5.0172103402387531},{"$f":"IFERROR(RFM_ORAB!S26/PTRM_Life!S26,0)*(1+S14)","v":5.1846224838000383},{"$f":"IFERROR(RFM_ORAB!T26/PTRM_Life!T26,0)*(1+T14)","v":5.3765790438516161},{"$f":"IFERROR(RFM_ORAB!U26/PTRM_Life!U26,0)*(1+U14)","v":5.4590181549538999},{"$f":"IFERROR(RFM_ORAB!V26/PTRM_Life!V26,0)*(1+V14)","v":5.5224364178559462},{"$f":"IFERROR(RFM_ORAB!W26/PTRM_Life!W26,0)*(1+W14)","v":5.6358672385641961},{"$f":"IFERROR(RFM_ORAB!X26/PTRM_Life!X26,0)*(1+X14)","v":5.7573082638686053},{"$f":"IFERROR(RFM_ORAB!Y26/PTRM_Life!Y26,0)*(1+Y14)","v":5.9082801352840217},{"$f":"IFERROR(RFM_ORAB!Z26/PTRM_Life!Z26,0)*(1+Z14)","v":6.0138144144531678},{"$f":"IFERROR(RFM_ORAB!AA26/PTRM_Life!AA26,0)*(1+AA14)","v":6.2021637033870372},{"$f":"IFERROR(RFM_ORAB!AB26/PTRM_Life!AB26,0)*(1+AB14)","v":6.4234043114661743},{"$f":"IFERROR(RFM_ORAB!AC26/PTRM_Life!AC26,0)*(1+AC14)","v":6.575981923376542},{"$f":"IFERROR(RFM_ORAB!AD26/PTRM_Life!AD26,0)*(1+AD14)","v":6.8418307049850675},{"$f":"IFERROR(RFM_ORAB!AE26/PTRM_Life!AE26,0)*(1+AE14)","v":7.0227446541003866},{"$f":"IFERROR(RFM_ORAB!AF26/PTRM_Life!AF26,0)*(1+AF14)","v":7.2444177499433415},{"$f":"IFERROR(RFM_ORAB!AG26/PTRM_Life!AG26,0)*(1+AG14)","v":7.465061621502362},{"$f":"IFERROR(RFM_ORAB!AH26/PTRM_Life!AH26,0)*(1+AH14)","v":7.6636512336792313},{"$f":"IFERROR(RFM_ORAB!AI26/PTRM_Life!AI26,0)*(1+AI14)","v":7.8721677170924309},{"$f":"IFERROR(RFM_ORAB!AJ26/PTRM_Life!AJ26,0)*(1+AJ14)","v":8.0020504810459414},{"$f":"IFERROR(RFM_ORAB!AK26/PTRM_Life!AK26,0)*(1+AK14)","v":8.3079447216649847},{"$f":"IFERROR(RFM_ORAB!AL26/PTRM_Life!AL26,0)*(1+AL14)","v":8.6304908922750556},{"$f":"IFERROR(RFM_ORAB!AM26/PTRM_Life!AM26,0)*(1+AM14)","v":8.6949729420422681},{"$f":"IFERROR(RFM_ORAB!AN26/PTRM_Life!AN26,0)*(1+AN14)","v":8.8087521541738596},{"$f":"IFERROR(RFM_ORAB!AO26/PTRM_Life!AO26,0)*(1+AO14)","v":9.0005534718631708},{"$f":"IFERROR(RFM_ORAB!AP26/PTRM_Life!AP26,0)*(1+AP14)","v":9.3944862786619279},{"$f":"IFERROR(RFM_ORAB!AQ26/PTRM_Life!AQ26,0)*(1+AQ14)","v":9.5496129432005805},{"$f":"IFERROR(RFM_ORAB!AR26/PTRM_Life!AR26,0)*(1+AR14)","v":0},{"$f":"IFERROR(RFM_ORAB!AS26/PTRM_Life!AS26,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT26/PTRM_Life!AT26,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU26/PTRM_Life!AU26,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV26/PTRM_Life!AV26,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW26/PTRM_Life!AW26,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX26/PTRM_Life!AX26,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY26/PTRM_Life!AY26,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ26/PTRM_Life!AZ26,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA26/PTRM_Life!BA26,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB26/PTRM_Life!BB26,0)*(1+BB14)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O27/PTRM_Life!O27,0)*(1+O14)","v":4.594124881257593},{"$f":"IFERROR(RFM_ORAB!P27/PTRM_Life!P27,0)*(1+P14)","v":4.6796946183153079},{"$f":"IFERROR(RFM_ORAB!Q27/PTRM_Life!Q27,0)*(1+Q14)","v":4.8332672051470409},{"$f":"IFERROR(RFM_ORAB!R27/PTRM_Life!R27,0)*(1+R14)","v":4.9656957496234195},{"$f":"IFERROR(RFM_ORAB!S27/PTRM_Life!S27,0)*(1+S14)","v":5.1313889762059954},{"$f":"IFERROR(RFM_ORAB!T27/PTRM_Life!T27,0)*(1+T14)","v":5.3213746076067094},{"$f":"IFERROR(RFM_ORAB!U27/PTRM_Life!U27,0)*(1+U14)","v":5.4029672688352317},{"$f":"IFERROR(RFM_ORAB!V27/PTRM_Life!V27,0)*(1+V14)","v":5.4657343798761078},{"$f":"IFERROR(RFM_ORAB!W27/PTRM_Life!W27,0)*(1+W14)","v":5.5780005409636351},{"$f":"IFERROR(RFM_ORAB!X27/PTRM_Life!X27,0)*(1+X14)","v":5.698194661259441},{"$f":"IFERROR(RFM_ORAB!Y27/PTRM_Life!Y27,0)*(1+Y14)","v":5.8476164174468748},{"$f":"IFERROR(RFM_ORAB!Z27/PTRM_Life!Z27,0)*(1+Z14)","v":5.9520671153390552},{"$f":"IFERROR(RFM_ORAB!AA27/PTRM_Life!AA27,0)*(1+AA14)","v":6.138482513553952},{"$f":"IFERROR(RFM_ORAB!AB27/PTRM_Life!AB27,0)*(1+AB14)","v":6.3574515167810297},{"$f":"IFERROR(RFM_ORAB!AC27/PTRM_Life!AC27,0)*(1+AC14)","v":6.5084625264001614},{"$f":"IFERROR(RFM_ORAB!AD27/PTRM_Life!AD27,0)*(1+AD14)","v":6.7715816853256756},{"$f":"IFERROR(RFM_ORAB!AE27/PTRM_Life!AE27,0)*(1+AE14)","v":6.9506380866418667},{"$f":"IFERROR(RFM_ORAB!AF27/PTRM_Life!AF27,0)*(1+AF14)","v":7.1700351370315953},{"$f":"IFERROR(RFM_ORAB!AG27/PTRM_Life!AG27,0)*(1+AG14)","v":7.3884135307763827},{"$f":"IFERROR(RFM_ORAB!AH27/PTRM_Life!AH27,0)*(1+AH14)","v":7.5849641089327537},{"$f":"IFERROR(RFM_ORAB!AI27/PTRM_Life!AI27,0)*(1+AI14)","v":7.79133963341636},{"$f":"IFERROR(RFM_ORAB!AJ27/PTRM_Life!AJ27,0)*(1+AJ14)","v":7.9198888161645167},{"$f":"IFERROR(RFM_ORAB!AK27/PTRM_Life!AK27,0)*(1+AK14)","v":8.2226422642896324},{"$f":"IFERROR(RFM_ORAB!AL27/PTRM_Life!AL27,0)*(1+AL14)","v":8.5418766674419473},{"$f":"IFERROR(RFM_ORAB!AM27/PTRM_Life!AM27,0)*(1+AM14)","v":8.6056966428350474},{"$f":"IFERROR(RFM_ORAB!AN27/PTRM_Life!AN27,0)*(1+AN14)","v":8.7183076182103481},{"$f":"IFERROR(RFM_ORAB!AO27/PTRM_Life!AO27,0)*(1+AO14)","v":8.9081396012116159},{"$f":"IFERROR(RFM_ORAB!AP27/PTRM_Life!AP27,0)*(1+AP14)","v":9.2980276728097326},{"$f":"IFERROR(RFM_ORAB!AQ27/PTRM_Life!AQ27,0)*(1+AQ14)","v":9.4515615624644749},{"$f":"IFERROR(RFM_ORAB!AR27/PTRM_Life!AR27,0)*(1+AR14)","v":9.6519761655380858},{"$f":"IFERROR(RFM_ORAB!AS27/PTRM_Life!AS27,0)*(1+AS14)","v":0},{"$f":"IFERROR(RFM_ORAB!AT27/PTRM_Life!AT27,0)*(1+AT14)","v":0},{"$f":"IFERROR(RFM_ORAB!AU27/PTRM_Life!AU27,0)*(1+AU14)","v":0},{"$f":"IFERROR(RFM_ORAB!AV27/PTRM_Life!AV27,0)*(1+AV14)","v":0},{"$f":"IFERROR(RFM_ORAB!AW27/PTRM_Life!AW27,0)*(1+AW14)","v":0},{"$f":"IFERROR(RFM_ORAB!AX27/PTRM_Life!AX27,0)*(1+AX14)","v":0},{"$f":"IFERROR(RFM_ORAB!AY27/PTRM_Life!AY27,0)*(1+AY14)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ27/PTRM_Life!AZ27,0)*(1+AZ14)","v":0},{"$f":"IFERROR(RFM_ORAB!BA27/PTRM_Life!BA27,0)*(1+BA14)","v":0},{"$f":"IFERROR(RFM_ORAB!BB27/PTRM_Life!BB27,0)*(1+BB14)","v":0}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":35.042131311970579},40.423056243525934,44.969042174244485,49.632852912989463,54.449897243891911,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581635,85.478681128884318,{"$f":"SUM(O17:O27)","v":93.316552213251867},95.054657520009371,98.174046889695958,100.86395530632828,104.22954092478945,108.08855750587973,109.74587985312625,111.0208148072491,113.30118187468457,115.74258283617499,118.77765991253943,120.89927812177237,124.68577559201805,129.13350675972848,132.20086498966893,137.54538072809578,141.18240115187783,145.63882687762393,150.07456149713067,154.06692625932948,79.110989969507955,72.431437839263594,66.758835009166702,60.710335220404588,52.457471091703049,44.324309788160605,36.16676907838032,28.275877315719832,19.001174505665055,9.6519761655380858,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach B"]
[{"$f":"Inputs!A88","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E35/PTRM_Life!E35,0)*(1+E32)","v":35.575779393646769},{"$f":"IFERROR(RFM_ORAB!F35/PTRM_Life!F35,0)*(1+F32)","v":35.447518157527618},{"$f":"IFERROR(RFM_ORAB!G35/PTRM_Life!G35,0)*(1+G32)","v":38.597968065564892},{"$f":"IFERROR(RFM_ORAB!H35/PTRM_Life!H35,0)*(1+H32)","v":38.164704303729941},{"$f":"IFERROR(RFM_ORAB!I35/PTRM_Life!I35,0)*(1+I32)","v":38.897680453623494},{"$f":"IFERROR(RFM_ORAB!J35/PTRM_Life!J35,0)*(1+J32)","v":39.615031744913431},{"$f":"IFERROR(RFM_ORAB!K35/PTRM_Life!K35,0)*(1+K32)","v":42.435997743847082},{"$f":"IFERROR(RFM_ORAB!L35/PTRM_Life!L35,0)*(1+L32)","v":43.45352380247742},{"$f":"IFERROR(RFM_ORAB!M35/PTRM_Life!M35,0)*(1+M32)","v":47.114263295447898},{"$f":"IFERROR(RFM_ORAB!N35/PTRM_Life!N35,0)*(1+N32)","v":46.023509610583808},{"$f":"IFERROR(RFM_ORAB!O35/PTRM_Life!O35,0)*(1+O32)","v":44.845348661240031},{"$f":"IFERROR(RFM_ORAB!P35/PTRM_Life!P35,0)*(1+P32)","v":48.625554241388521},{"$f":"IFERROR(RFM_ORAB!Q35/PTRM_Life!Q35,0)*(1+Q32)","v":48.67558400191291},{"$f":"IFERROR(RFM_ORAB!R35/PTRM_Life!R35,0)*(1+R32)","v":51.091170877114948},{"$f":"IFERROR(RFM_ORAB!S35/PTRM_Life!S35,0)*(1+S32)","v":52.334698198049175},{"$f":"IFERROR(RFM_ORAB!T35/PTRM_Life!T35,0)*(1+T32)","v":54.55543807234627},{"$f":"IFERROR(RFM_ORAB!U35/PTRM_Life!U35,0)*(1+U32)","v":56.789805127100927},{"$f":"IFERROR(RFM_ORAB!V35/PTRM_Life!V35,0)*(1+V32)","v":56.378467893759243},{"$f":"IFERROR(RFM_ORAB!W35/PTRM_Life!W35,0)*(1+W32)","v":56.717581204064118},{"$f":"IFERROR(RFM_ORAB!X35/PTRM_Life!X35,0)*(1+X32)","v":58.310326125220762},{"$f":"IFERROR(RFM_ORAB!Y35/PTRM_Life!Y35,0)*(1+Y32)","v":59.530025571817298},{"$f":"IFERROR(RFM_ORAB!Z35/PTRM_Life!Z35,0)*(1+Z32)","v":61.401685205451997},{"$f":"IFERROR(RFM_ORAB!AA35/PTRM_Life!AA35,0)*(1+AA32)","v":61.965153902323166},{"$f":"IFERROR(RFM_ORAB!AB35/PTRM_Life!AB35,0)*(1+AB32)","v":64.839491664185502},{"$f":"IFERROR(RFM_ORAB!AC35/PTRM_Life!AC35,0)*(1+AC32)","v":67.605525242276016},{"$f":"IFERROR(RFM_ORAB!AD35/PTRM_Life!AD35,0)*(1+AD32)","v":68.498904283468235},{"$f":"IFERROR(RFM_ORAB!AE35/PTRM_Life!AE35,0)*(1+AE32)","v":72.71905380985757},{"$f":"IFERROR(RFM_ORAB!AF35/PTRM_Life!AF35,0)*(1+AF32)","v":73.800613611671039},{"$f":"IFERROR(RFM_ORAB!AG35/PTRM_Life!AG35,0)*(1+AG32)","v":77.034271818227822},{"$f":"IFERROR(RFM_ORAB!AH35/PTRM_Life!AH35,0)*(1+AH32)","v":80.830479903554021},{"$f":"IFERROR(RFM_ORAB!AI35/PTRM_Life!AI35,0)*(1+AI32)","v":0.56834676793472949},{"$f":"IFERROR(RFM_ORAB!AJ35/PTRM_Life!AJ35,0)*(1+AJ32)","v":0.58424138302120321},{"$f":"IFERROR(RFM_ORAB!AK35/PTRM_Life!AK35,0)*(1+AK32)","v":0.58577110939207289},{"$f":"IFERROR(RFM_ORAB!AL35/PTRM_Life!AL35,0)*(1+AL32)","v":0.62368037026120726},{"$f":"IFERROR(RFM_ORAB!AM35/PTRM_Life!AM35,0)*(1+AM32)","v":0.65648404744431721},{"$f":"IFERROR(RFM_ORAB!AN35/PTRM_Life!AN35,0)*(1+AN32)","v":-6.8064552524624896E-4},{"$f":"IFERROR(RFM_ORAB!AO35/PTRM_Life!AO35,0)*(1+AO32)","v":-6.9435542702781037E-4},{"$f":"IFERROR(RFM_ORAB!AP35/PTRM_Life!AP35,0)*(1+AP32)","v":-7.1922291379433593E-4},{"$f":"IFERROR(RFM_ORAB!AQ35/PTRM_Life!AQ35,0)*(1+AQ32)","v":-7.8258881034816213E-4},{"$f":"IFERROR(RFM_ORAB!AR35/PTRM_Life!AR35,0)*(1+AR32)","v":-8.0193046142158905E-4},{"$f":"IFERROR(RFM_ORAB!AS35/PTRM_Life!AS35,0)*(1+AS32)","v":-1.1863300737412803E-5},{"$f":"IFERROR(RFM_ORAB!AT35/PTRM_Life!AT35,0)*(1+AT32)","v":-1.2184924321642269E-5},{"$f":"IFERROR(RFM_ORAB!AU35/PTRM_Life!AU35,0)*(1+AU32)","v":-1.2569141195779043E-5},{"$f":"IFERROR(RFM_ORAB!AV35/PTRM_Life!AV35,0)*(1+AV32)","v":-1.2958103368651577E-5},{"$f":"IFERROR(RFM_ORAB!AW35/PTRM_Life!AW35,0)*(1+AW32)","v":-1.3791999581538615E-5},{"$f":"IFERROR(RFM_ORAB!AX35/PTRM_Life!AX35,0)*(1+AX32)","v":0},{"$f":"IFERROR(RFM_ORAB!AY35/PTRM_Life!AY35,0)*(1+AY32)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ35/PTRM_Life!AZ35,0)*(1+AZ32)","v":0},{"$f":"IFERROR(RFM_ORAB!BA35/PTRM_Life!BA35,0)*(1+BA32)","v":0},{"$f":"IFERROR(RFM_ORAB!BB35/PTRM_Life!BB35,0)*(1+BB32)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F36/PTRM_Life!F36,0)*(1+F32)","v":3.5199135649547952},{"$f":"IFERROR(RFM_ORAB!G36/PTRM_Life!G36,0)*(1+G32)","v":3.8346627217680354},{"$f":"IFERROR(RFM_ORAB!H36/PTRM_Life!H36,0)*(1+H32)","v":3.7938469365420389},{"$f":"IFERROR(RFM_ORAB!I36/PTRM_Life!I36,0)*(1+I32)","v":3.8691516330061364},{"$f":"IFERROR(RFM_ORAB!J36/PTRM_Life!J36,0)*(1+J32)","v":3.9431916700090492},{"$f":"IFERROR(RFM_ORAB!K36/PTRM_Life!K36,0)*(1+K32)","v":4.223814185524585},{"$f":"IFERROR(RFM_ORAB!L36/PTRM_Life!L36,0)*(1+L32)","v":4.3249658371304802},{"$f":"IFERROR(RFM_ORAB!M36/PTRM_Life!M36,0)*(1+M32)","v":4.6889546771361097},{"$f":"IFERROR(RFM_ORAB!N36/PTRM_Life!N36,0)*(1+N32)","v":4.5803594026892887},{"$f":"IFERROR(RFM_ORAB!O36/PTRM_Life!O36,0)*(1+O32)","v":4.4632833507814968},{"$f":"IFERROR(RFM_ORAB!P36/PTRM_Life!P36,0)*(1+P32)","v":4.8389953868957694},{"$f":"IFERROR(RFM_ORAB!Q36/PTRM_Life!Q36,0)*(1+Q32)","v":4.8435998406547789},{"$f":"IFERROR(RFM_ORAB!R36/PTRM_Life!R36,0)*(1+R32)","v":5.0832682733707575},{"$f":"IFERROR(RFM_ORAB!S36/PTRM_Life!S36,0)*(1+S32)","v":5.2062006021236531},{"$f":"IFERROR(RFM_ORAB!T36/PTRM_Life!T36,0)*(1+T32)","v":5.4259675347388159},{"$f":"IFERROR(RFM_ORAB!U36/PTRM_Life!U36,0)*(1+U32)","v":5.6480981030847248},{"$f":"IFERROR(RFM_ORAB!V36/PTRM_Life!V36,0)*(1+V32)","v":5.6077212787097777},{"$f":"IFERROR(RFM_ORAB!W36/PTRM_Life!W36,0)*(1+W32)","v":5.6423057932446516},{"$f":"IFERROR(RFM_ORAB!X36/PTRM_Life!X36,0)*(1+X32)","v":5.8015523871404708},{"$f":"IFERROR(RFM_ORAB!Y36/PTRM_Life!Y36,0)*(1+Y32)","v":5.9239716573911805},{"$f":"IFERROR(RFM_ORAB!Z36/PTRM_Life!Z36,0)*(1+Z32)","v":6.1099157620149613},{"$f":"IFERROR(RFM_ORAB!AA36/PTRM_Life!AA36,0)*(1+AA32)","v":6.166216957221871},{"$f":"IFERROR(RFM_ORAB!AB36/PTRM_Life!AB36,0)*(1+AB32)","v":6.4511314619470603},{"$f":"IFERROR(RFM_ORAB!AC36/PTRM_Life!AC36,0)*(1+AC32)","v":6.723747103807872},{"$f":"IFERROR(RFM_ORAB!AD36/PTRM_Life!AD36,0)*(1+AD32)","v":6.8105635435462979},{"$f":"IFERROR(RFM_ORAB!AE36/PTRM_Life!AE36,0)*(1+AE32)","v":7.2243852140796019},{"$f":"IFERROR(RFM_ORAB!AF36/PTRM_Life!AF36,0)*(1+AF32)","v":7.3263597338561963},{"$f":"IFERROR(RFM_ORAB!AG36/PTRM_Life!AG36,0)*(1+AG32)","v":7.6261645394330717},{"$f":"IFERROR(RFM_ORAB!AH36/PTRM_Life!AH36,0)*(1+AH32)","v":7.9093131734547546},{"$f":"IFERROR(RFM_ORAB!AI36/PTRM_Life!AI36,0)*(1+AI32)","v":8.2416637341901282},{"$f":"IFERROR(RFM_ORAB!AJ36/PTRM_Life!AJ36,0)*(1+AJ32)","v":0},{"$f":"IFERROR(RFM_ORAB!AK36/PTRM_Life!AK36,0)*(1+AK32)","v":0},{"$f":"IFERROR(RFM_ORAB!AL36/PTRM_Life!AL36,0)*(1+AL32)","v":0},{"$f":"IFERROR(RFM_ORAB!AM36/PTRM_Life!AM36,0)*(1+AM32)","v":0},{"$f":"IFERROR(RFM_ORAB!AN36/PTRM_Life!AN36,0)*(1+AN32)","v":1.0826665150733409E-3},{"$f":"IFERROR(RFM_ORAB!AO36/PTRM_Life!AO36,0)*(1+AO32)","v":1.1044741242227155E-3},{"$f":"IFERROR(RFM_ORAB!AP36/PTRM_Life!AP36,0)*(1+AP32)","v":1.1440295083948308E-3},{"$f":"IFERROR(RFM_ORAB!AQ36/PTRM_Life!AQ36,0)*(1+AQ32)","v":1.2448222585882721E-3},{"$f":"IFERROR(RFM_ORAB!AR36/PTRM_Life!AR36,0)*(1+AR32)","v":1.2755879908038122E-3},{"$f":"IFERROR(RFM_ORAB!AS36/PTRM_Life!AS36,0)*(1+AS32)","v":1.8870319410378566E-5},{"$f":"IFERROR(RFM_ORAB!AT36/PTRM_Life!AT36,0)*(1+AT32)","v":1.9381908882706519E-5},{"$f":"IFERROR(RFM_ORAB!AU36/PTRM_Life!AU36,0)*(1+AU32)","v":1.9993062161064643E-5},{"$f":"IFERROR(RFM_ORAB!AV36/PTRM_Life!AV36,0)*(1+AV32)","v":2.0611763532893838E-5},{"$f":"IFERROR(RFM_ORAB!AW36/PTRM_Life!AW36,0)*(1+AW32)","v":2.1938197738734873E-5},{"$f":"IFERROR(RFM_ORAB!AX36/PTRM_Life!AX36,0)*(1+AX32)","v":1.0404167286241818E-7},{"$f":"IFERROR(RFM_ORAB!AY36/PTRM_Life!AY36,0)*(1+AY32)","v":1.0907727886977783E-7},{"$f":"IFERROR(RFM_ORAB!AZ36/PTRM_Life!AZ36,0)*(1+AZ32)","v":1.0489417582314434E-7},{"$f":"IFERROR(RFM_ORAB!BA36/PTRM_Life!BA36,0)*(1+BA32)","v":1.1253990811018735E-7},{"$f":"IFERROR(RFM_ORAB!BB36/PTRM_Life!BB36,0)*(1+BB32)","v":1.1488897313552086E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G37/PTRM_Life!G37,0)*(1+G32)","v":3.899914165709939},{"$f":"IFERROR(RFM_ORAB!H37/PTRM_Life!H37,0)*(1+H32)","v":3.8533345822218417},{"$f":"IFERROR(RFM_ORAB!I37/PTRM_Life!I37,0)*(1+I32)","v":3.9242813924508884},{"$f":"IFERROR(RFM_ORAB!J37/PTRM_Life!J37,0)*(1+J32)","v":3.9933138818524889},{"$f":"IFERROR(RFM_ORAB!K37/PTRM_Life!K37,0)*(1+K32)","v":4.2773443709531591},{"$f":"IFERROR(RFM_ORAB!L37/PTRM_Life!L37,0)*(1+L32)","v":4.3796606041777908},{"$f":"IFERROR(RFM_ORAB!M37/PTRM_Life!M37,0)*(1+M32)","v":4.7479123363628153},{"$f":"IFERROR(RFM_ORAB!N37/PTRM_Life!N37,0)*(1+N32)","v":4.6379169679855163},{"$f":"IFERROR(RFM_ORAB!O37/PTRM_Life!O37,0)*(1+O32)","v":4.5195355710176921},{"$f":"IFERROR(RFM_ORAB!P37/PTRM_Life!P37,0)*(1+P32)","v":4.8995090423117018},{"$f":"IFERROR(RFM_ORAB!Q37/PTRM_Life!Q37,0)*(1+Q32)","v":4.9038324370392274},{"$f":"IFERROR(RFM_ORAB!R37/PTRM_Life!R37,0)*(1+R32)","v":5.1458507686690078},{"$f":"IFERROR(RFM_ORAB!S37/PTRM_Life!S37,0)*(1+S32)","v":5.2695940706378348},{"$f":"IFERROR(RFM_ORAB!T37/PTRM_Life!T37,0)*(1+T32)","v":5.4910261119781056},{"$f":"IFERROR(RFM_ORAB!U37/PTRM_Life!U37,0)*(1+U32)","v":5.7157361188179392},{"$f":"IFERROR(RFM_ORAB!V37/PTRM_Life!V37,0)*(1+V32)","v":5.6753442278950486},{"$f":"IFERROR(RFM_ORAB!W37/PTRM_Life!W37,0)*(1+W32)","v":5.7110825899160513},{"$f":"IFERROR(RFM_ORAB!X37/PTRM_Life!X37,0)*(1+X32)","v":5.8729396797569704},{"$f":"IFERROR(RFM_ORAB!Y37/PTRM_Life!Y37,0)*(1+Y32)","v":5.9977356944194318},{"$f":"IFERROR(RFM_ORAB!Z37/PTRM_Life!Z37,0)*(1+Z32)","v":6.1857390783087043},{"$f":"IFERROR(RFM_ORAB!AA37/PTRM_Life!AA37,0)*(1+AA32)","v":6.242932585501916},{"$f":"IFERROR(RFM_ORAB!AB37/PTRM_Life!AB37,0)*(1+AB32)","v":6.5305165575825166},{"$f":"IFERROR(RFM_ORAB!AC37/PTRM_Life!AC37,0)*(1+AC32)","v":6.8045566804848958},{"$f":"IFERROR(RFM_ORAB!AD37/PTRM_Life!AD37,0)*(1+AD32)","v":6.8910844562460118},{"$f":"IFERROR(RFM_ORAB!AE37/PTRM_Life!AE37,0)*(1+AE32)","v":7.3059063074466541},{"$f":"IFERROR(RFM_ORAB!AF37/PTRM_Life!AF37,0)*(1+AF32)","v":7.4060999559096157},{"$f":"IFERROR(RFM_ORAB!AG37/PTRM_Life!AG37,0)*(1+AG32)","v":7.6996152714899493},{"$f":"IFERROR(RFM_ORAB!AH37/PTRM_Life!AH37,0)*(1+AH32)","v":7.9598800524694342},{"$f":"IFERROR(RFM_ORAB!AI37/PTRM_Life!AI37,0)*(1+AI32)","v":8.1961632883934499},{"$f":"IFERROR(RFM_ORAB!AJ37/PTRM_Life!AJ37,0)*(1+AJ32)","v":8.4291076211523652},{"$f":"IFERROR(RFM_ORAB!AK37/PTRM_Life!AK37,0)*(1+AK32)","v":0},{"$f":"IFERROR(RFM_ORAB!AL37/PTRM_Life!AL37,0)*(1+AL32)","v":0},{"$f":"IFERROR(RFM_ORAB!AM37/PTRM_Life!AM37,0)*(1+AM32)","v":0},{"$f":"IFERROR(RFM_ORAB!AN37/PTRM_Life!AN37,0)*(1+AN32)","v":-1.7064714968052626E-2},{"$f":"IFERROR(RFM_ORAB!AO37/PTRM_Life!AO37,0)*(1+AO32)","v":-1.7408440971478121E-2},{"$f":"IFERROR(RFM_ORAB!AP37/PTRM_Life!AP37,0)*(1+AP32)","v":-1.8031902902692687E-2},{"$f":"IFERROR(RFM_ORAB!AQ37/PTRM_Life!AQ37,0)*(1+AQ32)","v":-1.9620572662910302E-2},{"$f":"IFERROR(RFM_ORAB!AR37/PTRM_Life!AR37,0)*(1+AR32)","v":-2.0105494329676777E-2},{"$f":"IFERROR(RFM_ORAB!AS37/PTRM_Life!AS37,0)*(1+AS32)","v":-2.9742918766856373E-4},{"$f":"IFERROR(RFM_ORAB!AT37/PTRM_Life!AT37,0)*(1+AT32)","v":-3.0549273115530534E-4},{"$f":"IFERROR(RFM_ORAB!AU37/PTRM_Life!AU37,0)*(1+AU32)","v":-3.151255740961122E-4},{"$f":"IFERROR(RFM_ORAB!AV37/PTRM_Life!AV37,0)*(1+AV32)","v":-3.2487738817146763E-4},{"$f":"IFERROR(RFM_ORAB!AW37/PTRM_Life!AW37,0)*(1+AW32)","v":-3.4578430764428317E-4},{"$f":"IFERROR(RFM_ORAB!AX37/PTRM_Life!AX37,0)*(1+AX32)","v":-1.6398784551642109E-6},{"$f":"IFERROR(RFM_ORAB!AY37/PTRM_Life!AY37,0)*(1+AY32)","v":-1.719248399658322E-6},{"$f":"IFERROR(RFM_ORAB!AZ37/PTRM_Life!AZ37,0)*(1+AZ32)","v":-1.6533153905747676E-6},{"$f":"IFERROR(RFM_ORAB!BA37/PTRM_Life!BA37,0)*(1+BA32)","v":-1.7738254833724415E-6},{"$f":"IFERROR(RFM_ORAB!BB37/PTRM_Life!BB37,0)*(1+BB32)","v":-1.810850850408958E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H38/PTRM_Life!H38,0)*(1+H32)","v":3.8006599761479363},{"$f":"IFERROR(RFM_ORAB!I38/PTRM_Life!I38,0)*(1+I32)","v":3.8749392550863599},{"$f":"IFERROR(RFM_ORAB!J38/PTRM_Life!J38,0)*(1+J32)","v":3.9478184462577142},{"$f":"IFERROR(RFM_ORAB!K38/PTRM_Life!K38,0)*(1+K32)","v":4.228467421471505},{"$f":"IFERROR(RFM_ORAB!L38/PTRM_Life!L38,0)*(1+L32)","v":4.3295078535903917},{"$f":"IFERROR(RFM_ORAB!M38/PTRM_Life!M38,0)*(1+M32)","v":4.6932341011303897},{"$f":"IFERROR(RFM_ORAB!N38/PTRM_Life!N38,0)*(1+N32)","v":4.58447614072979},{"$f":"IFERROR(RFM_ORAB!O38/PTRM_Life!O38,0)*(1+O32)","v":4.4676108476346839},{"$f":"IFERROR(RFM_ORAB!P38/PTRM_Life!P38,0)*(1+P32)","v":4.8427930557201488},{"$f":"IFERROR(RFM_ORAB!Q38/PTRM_Life!Q38,0)*(1+Q32)","v":4.846765535264292},{"$f":"IFERROR(RFM_ORAB!R38/PTRM_Life!R38,0)*(1+R32)","v":5.0854104430900602},{"$f":"IFERROR(RFM_ORAB!S38/PTRM_Life!S38,0)*(1+S32)","v":5.2070867146813109},{"$f":"IFERROR(RFM_ORAB!T38/PTRM_Life!T38,0)*(1+T32)","v":5.4250169174089642},{"$f":"IFERROR(RFM_ORAB!U38/PTRM_Life!U38,0)*(1+U32)","v":5.6469524316461577},{"$f":"IFERROR(RFM_ORAB!V38/PTRM_Life!V38,0)*(1+V32)","v":5.6074522073436022},{"$f":"IFERROR(RFM_ORAB!W38/PTRM_Life!W38,0)*(1+W32)","v":5.6433906918243091},{"$f":"IFERROR(RFM_ORAB!X38/PTRM_Life!X38,0)*(1+X32)","v":5.80388518572388},{"$f":"IFERROR(RFM_ORAB!Y38/PTRM_Life!Y38,0)*(1+Y32)","v":5.9279210060943344},{"$f":"IFERROR(RFM_ORAB!Z38/PTRM_Life!Z38,0)*(1+Z32)","v":6.1135251006052584},{"$f":"IFERROR(RFM_ORAB!AA38/PTRM_Life!AA38,0)*(1+AA32)","v":6.1702113650237962},{"$f":"IFERROR(RFM_ORAB!AB38/PTRM_Life!AB38,0)*(1+AB32)","v":6.4537545700985017},{"$f":"IFERROR(RFM_ORAB!AC38/PTRM_Life!AC38,0)*(1+AC32)","v":6.7231110888762453},{"$f":"IFERROR(RFM_ORAB!AD38/PTRM_Life!AD38,0)*(1+AD32)","v":6.8076963382600333},{"$f":"IFERROR(RFM_ORAB!AE38/PTRM_Life!AE38,0)*(1+AE32)","v":7.2147518353286015},{"$f":"IFERROR(RFM_ORAB!AF38/PTRM_Life!AF38,0)*(1+AF32)","v":7.3119492493866192},{"$f":"IFERROR(RFM_ORAB!AG38/PTRM_Life!AG38,0)*(1+AG32)","v":7.5965367807021575},{"$f":"IFERROR(RFM_ORAB!AH38/PTRM_Life!AH38,0)*(1+AH32)","v":7.8423461660119544},{"$f":"IFERROR(RFM_ORAB!AI38/PTRM_Life!AI38,0)*(1+AI32)","v":8.049912093105057},{"$f":"IFERROR(RFM_ORAB!AJ38/PTRM_Life!AJ38,0)*(1+AJ32)","v":8.2762593888856877},{"$f":"IFERROR(RFM_ORAB!AK38/PTRM_Life!AK38,0)*(1+AK32)","v":8.2448299271938303},{"$f":"IFERROR(RFM_ORAB!AL38/PTRM_Life!AL38,0)*(1+AL32)","v":0},{"$f":"IFERROR(RFM_ORAB!AM38/PTRM_Life!AM38,0)*(1+AM32)","v":0},{"$f":"IFERROR(RFM_ORAB!AN38/PTRM_Life!AN38,0)*(1+AN32)","v":3.310543963162044E-3},{"$f":"IFERROR(RFM_ORAB!AO38/PTRM_Life!AO38,0)*(1+AO32)","v":3.3772265914832574E-3},{"$f":"IFERROR(RFM_ORAB!AP38/PTRM_Life!AP38,0)*(1+AP32)","v":3.4981778137279768E-3},{"$f":"IFERROR(RFM_ORAB!AQ38/PTRM_Life!AQ38,0)*(1+AQ32)","v":3.8063787472913399E-3},{"$f":"IFERROR(RFM_ORAB!AR38/PTRM_Life!AR38,0)*(1+AR32)","v":3.9004532454312551E-3},{"$f":"IFERROR(RFM_ORAB!AS38/PTRM_Life!AS38,0)*(1+AS32)","v":5.7701075203878818E-5},{"$f":"IFERROR(RFM_ORAB!AT38/PTRM_Life!AT38,0)*(1+AT32)","v":5.9265397565061136E-5},{"$f":"IFERROR(RFM_ORAB!AU38/PTRM_Life!AU38,0)*(1+AU32)","v":6.1134163032605063E-5},{"$f":"IFERROR(RFM_ORAB!AV38/PTRM_Life!AV38,0)*(1+AV32)","v":6.3026008825370206E-5},{"$f":"IFERROR(RFM_ORAB!AW38/PTRM_Life!AW38,0)*(1+AW32)","v":6.7081938044148356E-5},{"$f":"IFERROR(RFM_ORAB!AX38/PTRM_Life!AX38,0)*(1+AX32)","v":3.1813538815193348E-7},{"$f":"IFERROR(RFM_ORAB!AY38/PTRM_Life!AY38,0)*(1+AY32)","v":3.3353310742784343E-7},{"$f":"IFERROR(RFM_ORAB!AZ38/PTRM_Life!AZ38,0)*(1+AZ32)","v":3.2074214516428892E-7},{"$f":"IFERROR(RFM_ORAB!BA38/PTRM_Life!BA38,0)*(1+BA32)","v":3.4412102731721925E-7},{"$f":"IFERROR(RFM_ORAB!BB38/PTRM_Life!BB38,0)*(1+BB32)","v":3.5130392521830217E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I39/PTRM_Life!I39,0)*(1+I32)","v":3.8755891961536513},{"$f":"IFERROR(RFM_ORAB!J39/PTRM_Life!J39,0)*(1+J32)","v":3.9484289224675559},{"$f":"IFERROR(RFM_ORAB!K39/PTRM_Life!K39,0)*(1+K32)","v":4.2289860918132618},{"$f":"IFERROR(RFM_ORAB!L39/PTRM_Life!L39,0)*(1+L32)","v":4.3299405528489192},{"$f":"IFERROR(RFM_ORAB!M39/PTRM_Life!M39,0)*(1+M32)","v":4.6934190854308993},{"$f":"IFERROR(RFM_ORAB!N39/PTRM_Life!N39,0)*(1+N32)","v":4.5846316095439148},{"$f":"IFERROR(RFM_ORAB!O39/PTRM_Life!O39,0)*(1+O32)","v":4.4679037203199092},{"$f":"IFERROR(RFM_ORAB!P39/PTRM_Life!P39,0)*(1+P32)","v":4.8427217544808814},{"$f":"IFERROR(RFM_ORAB!Q39/PTRM_Life!Q39,0)*(1+Q32)","v":4.846422301366637},{"$f":"IFERROR(RFM_ORAB!R39/PTRM_Life!R39,0)*(1+R32)","v":5.0845495441645401},{"$f":"IFERROR(RFM_ORAB!S39/PTRM_Life!S39,0)*(1+S32)","v":5.205659225100951},{"$f":"IFERROR(RFM_ORAB!T39/PTRM_Life!T39,0)*(1+T32)","v":5.4227570081757497},{"$f":"IFERROR(RFM_ORAB!U39/PTRM_Life!U39,0)*(1+U32)","v":5.644535040208698},{"$f":"IFERROR(RFM_ORAB!V39/PTRM_Life!V39,0)*(1+V32)","v":5.6054099266744153},{"$f":"IFERROR(RFM_ORAB!W39/PTRM_Life!W39,0)*(1+W32)","v":5.641881789355109},{"$f":"IFERROR(RFM_ORAB!X39/PTRM_Life!X39,0)*(1+X32)","v":5.802806579580821},{"$f":"IFERROR(RFM_ORAB!Y39/PTRM_Life!Y39,0)*(1+Y32)","v":5.9274100481388929},{"$f":"IFERROR(RFM_ORAB!Z39/PTRM_Life!Z39,0)*(1+Z32)","v":6.1128197083518234},{"$f":"IFERROR(RFM_ORAB!AA39/PTRM_Life!AA39,0)*(1+AA32)","v":6.169635861893318},{"$f":"IFERROR(RFM_ORAB!AB39/PTRM_Life!AB39,0)*(1+AB32)","v":6.4525882737158797},{"$f":"IFERROR(RFM_ORAB!AC39/PTRM_Life!AC39,0)*(1+AC32)","v":6.7207402506596221},{"$f":"IFERROR(RFM_ORAB!AD39/PTRM_Life!AD39,0)*(1+AD32)","v":6.8046405539924146},{"$f":"IFERROR(RFM_ORAB!AE39/PTRM_Life!AE39,0)*(1+AE32)","v":7.2094542733253446},{"$f":"IFERROR(RFM_ORAB!AF39/PTRM_Life!AF39,0)*(1+AF32)","v":7.3054325349116942},{"$f":"IFERROR(RFM_ORAB!AG39/PTRM_Life!AG39,0)*(1+AG32)","v":7.5865255749193512},{"$f":"IFERROR(RFM_ORAB!AH39/PTRM_Life!AH39,0)*(1+AH32)","v":7.8261042223354105},{"$f":"IFERROR(RFM_ORAB!AI39/PTRM_Life!AI39,0)*(1+AI32)","v":8.0227740333501103},{"$f":"IFERROR(RFM_ORAB!AJ39/PTRM_Life!AJ39,0)*(1+AJ32)","v":8.2475475337459319},{"$f":"IFERROR(RFM_ORAB!AK39/PTRM_Life!AK39,0)*(1+AK32)","v":8.2558105113172626},{"$f":"IFERROR(RFM_ORAB!AL39/PTRM_Life!AL39,0)*(1+AL32)","v":8.8119841948328705},{"$f":"IFERROR(RFM_ORAB!AM39/PTRM_Life!AM39,0)*(1+AM32)","v":0},{"$f":"IFERROR(RFM_ORAB!AN39/PTRM_Life!AN39,0)*(1+AN32)","v":2.4317426742773457E-2},{"$f":"IFERROR(RFM_ORAB!AO39/PTRM_Life!AO39,0)*(1+AO32)","v":2.4807240485548186E-2},{"$f":"IFERROR(RFM_ORAB!AP39/PTRM_Life!AP39,0)*(1+AP32)","v":2.5695681333672608E-2},{"$f":"IFERROR(RFM_ORAB!AQ39/PTRM_Life!AQ39,0)*(1+AQ32)","v":2.7959555098038213E-2},{"$f":"IFERROR(RFM_ORAB!AR39/PTRM_Life!AR39,0)*(1+AR32)","v":2.8650574381375419E-2},{"$f":"IFERROR(RFM_ORAB!AS39/PTRM_Life!AS39,0)*(1+AS32)","v":4.2384021624934897E-4},{"$f":"IFERROR(RFM_ORAB!AT39/PTRM_Life!AT39,0)*(1+AT32)","v":4.3533086396266291E-4},{"$f":"IFERROR(RFM_ORAB!AU39/PTRM_Life!AU39,0)*(1+AU32)","v":4.49057782518071E-4},{"$f":"IFERROR(RFM_ORAB!AV39/PTRM_Life!AV39,0)*(1+AV32)","v":4.62954236389733E-4},{"$f":"IFERROR(RFM_ORAB!AW39/PTRM_Life!AW39,0)*(1+AW32)","v":4.9274685136449536E-4},{"$f":"IFERROR(RFM_ORAB!AX39/PTRM_Life!AX39,0)*(1+AX32)","v":2.3368467785816477E-6},{"$f":"IFERROR(RFM_ORAB!AY39/PTRM_Life!AY39,0)*(1+AY32)","v":2.4499499165143271E-6},{"$f":"IFERROR(RFM_ORAB!AZ39/PTRM_Life!AZ39,0)*(1+AZ32)","v":2.3559945752548009E-6},{"$f":"IFERROR(RFM_ORAB!BA39/PTRM_Life!BA39,0)*(1+BA32)","v":2.5277229257639365E-6},{"$f":"IFERROR(RFM_ORAB!BB39/PTRM_Life!BB39,0)*(1+BB32)","v":2.580484524901126E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J40/PTRM_Life!J40,0)*(1+J32)","v":3.9481014303505422},{"$f":"IFERROR(RFM_ORAB!K40/PTRM_Life!K40,0)*(1+K32)","v":4.2285094600977962},{"$f":"IFERROR(RFM_ORAB!L40/PTRM_Life!L40,0)*(1+L32)","v":4.3293615497651734},{"$f":"IFERROR(RFM_ORAB!M40/PTRM_Life!M40,0)*(1+M32)","v":4.6925291396364885},{"$f":"IFERROR(RFM_ORAB!N40/PTRM_Life!N40,0)*(1+N32)","v":4.5837405074960502},{"$f":"IFERROR(RFM_ORAB!O40/PTRM_Life!O40,0)*(1+O32)","v":4.4671670283570348},{"$f":"IFERROR(RFM_ORAB!P40/PTRM_Life!P40,0)*(1+P32)","v":4.8415669478086798},{"$f":"IFERROR(RFM_ORAB!Q40/PTRM_Life!Q40,0)*(1+Q32)","v":4.8450198097469181},{"$f":"IFERROR(RFM_ORAB!R40/PTRM_Life!R40,0)*(1+R32)","v":5.0826256542062929},{"$f":"IFERROR(RFM_ORAB!S40/PTRM_Life!S40,0)*(1+S32)","v":5.2032007743715312},{"$f":"IFERROR(RFM_ORAB!T40/PTRM_Life!T40,0)*(1+T32)","v":5.4195092731044383},{"$f":"IFERROR(RFM_ORAB!U40/PTRM_Life!U40,0)*(1+U32)","v":5.641096330399483},{"$f":"IFERROR(RFM_ORAB!V40/PTRM_Life!V40,0)*(1+V32)","v":5.6023136437680421},{"$f":"IFERROR(RFM_ORAB!W40/PTRM_Life!W40,0)*(1+W32)","v":5.6392452928868861},{"$f":"IFERROR(RFM_ORAB!X40/PTRM_Life!X40,0)*(1+X32)","v":5.800502265661958},{"$f":"IFERROR(RFM_ORAB!Y40/PTRM_Life!Y40,0)*(1+Y32)","v":5.9255563762451438},{"$f":"IFERROR(RFM_ORAB!Z40/PTRM_Life!Z40,0)*(1+Z32)","v":6.1107551560934965},{"$f":"IFERROR(RFM_ORAB!AA40/PTRM_Life!AA40,0)*(1+AA32)","v":6.1676695067030298},{"$f":"IFERROR(RFM_ORAB!AB40/PTRM_Life!AB40,0)*(1+AB32)","v":6.4500621773246838},{"$f":"IFERROR(RFM_ORAB!AC40/PTRM_Life!AC40,0)*(1+AC32)","v":6.7171732991127744},{"$f":"IFERROR(RFM_ORAB!AD40/PTRM_Life!AD40,0)*(1+AD32)","v":6.8005379693800254},{"$f":"IFERROR(RFM_ORAB!AE40/PTRM_Life!AE40,0)*(1+AE32)","v":7.203507095496847},{"$f":"IFERROR(RFM_ORAB!AF40/PTRM_Life!AF40,0)*(1+AF32)","v":7.2986035416224446},{"$f":"IFERROR(RFM_ORAB!AG40/PTRM_Life!AG40,0)*(1+AG32)","v":7.5772391890639978},{"$f":"IFERROR(RFM_ORAB!AH40/PTRM_Life!AH40,0)*(1+AH32)","v":7.8129097445708036},{"$f":"IFERROR(RFM_ORAB!AI40/PTRM_Life!AI40,0)*(1+AI32)","v":8.0038307262864592},{"$f":"IFERROR(RFM_ORAB!AJ40/PTRM_Life!AJ40,0)*(1+AJ32)","v":8.2276690865781923},{"$f":"IFERROR(RFM_ORAB!AK40/PTRM_Life!AK40,0)*(1+AK32)","v":8.2492116933470641},{"$f":"IFERROR(RFM_ORAB!AL40/PTRM_Life!AL40,0)*(1+AL32)","v":8.7830746869869518},{"$f":"IFERROR(RFM_ORAB!AM40/PTRM_Life!AM40,0)*(1+AM32)","v":9.2450375135328624},{"$f":"IFERROR(RFM_ORAB!AN40/PTRM_Life!AN40,0)*(1+AN32)","v":-9.5852952388029589E-3},{"$f":"IFERROR(RFM_ORAB!AO40/PTRM_Life!AO40,0)*(1+AO32)","v":-9.7783670381418487E-3},{"$f":"IFERROR(RFM_ORAB!AP40/PTRM_Life!AP40,0)*(1+AP32)","v":-1.0128567243186812E-2},{"$f":"IFERROR(RFM_ORAB!AQ40/PTRM_Life!AQ40,0)*(1+AQ32)","v":-1.1020927222076159E-2},{"$f":"IFERROR(RFM_ORAB!AR40/PTRM_Life!AR40,0)*(1+AR32)","v":-1.1293308996535979E-2},{"$f":"IFERROR(RFM_ORAB!AS40/PTRM_Life!AS40,0)*(1+AS32)","v":-1.6706675627327537E-4},{"$f":"IFERROR(RFM_ORAB!AT40/PTRM_Life!AT40,0)*(1+AT32)","v":-1.7159606983849142E-4},{"$f":"IFERROR(RFM_ORAB!AU40/PTRM_Life!AU40,0)*(1+AU32)","v":-1.7700686303073139E-4},{"$f":"IFERROR(RFM_ORAB!AV40/PTRM_Life!AV40,0)*(1+AV32)","v":-1.8248448262186981E-4},{"$f":"IFERROR(RFM_ORAB!AW40/PTRM_Life!AW40,0)*(1+AW32)","v":-1.9422795422722585E-4},{"$f":"IFERROR(RFM_ORAB!AX40/PTRM_Life!AX40,0)*(1+AX32)","v":-9.2112403740286063E-7},{"$f":"IFERROR(RFM_ORAB!AY40/PTRM_Life!AY40,0)*(1+AY32)","v":-9.6570634378698568E-7},{"$f":"IFERROR(RFM_ORAB!AZ40/PTRM_Life!AZ40,0)*(1+AZ32)","v":-9.2867159933143901E-7},{"$f":"IFERROR(RFM_ORAB!BA40/PTRM_Life!BA40,0)*(1+BA32)","v":-9.9636243512235825E-7},{"$f":"IFERROR(RFM_ORAB!BB40/PTRM_Life!BB40,0)*(1+BB32)","v":-1.0171596810789703E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K41/PTRM_Life!K41,0)*(1+K32)","v":4.2770344027525953},{"$f":"IFERROR(RFM_ORAB!L41/PTRM_Life!L41,0)*(1+L32)","v":4.3751505129477861},{"$f":"IFERROR(RFM_ORAB!M41/PTRM_Life!M41,0)*(1+M32)","v":4.7376001490177631},{"$f":"IFERROR(RFM_ORAB!N41/PTRM_Life!N41,0)*(1+N32)","v":4.6230447413465816},{"$f":"IFERROR(RFM_ORAB!O41/PTRM_Life!O41,0)*(1+O32)","v":4.5005529608973465},{"$f":"IFERROR(RFM_ORAB!P41/PTRM_Life!P41,0)*(1+P32)","v":4.8774207474662443},{"$f":"IFERROR(RFM_ORAB!Q41/PTRM_Life!Q41,0)*(1+Q32)","v":4.8806724335043308},{"$f":"IFERROR(RFM_ORAB!R41/PTRM_Life!R41,0)*(1+R32)","v":5.1196127576882775},{"$f":"IFERROR(RFM_ORAB!S41/PTRM_Life!S41,0)*(1+S32)","v":5.2406220270438917},{"$f":"IFERROR(RFM_ORAB!T41/PTRM_Life!T41,0)*(1+T32)","v":5.4578672908173393},{"$f":"IFERROR(RFM_ORAB!U41/PTRM_Life!U41,0)*(1+U32)","v":5.680969984009117},{"$f":"IFERROR(RFM_ORAB!V41/PTRM_Life!V41,0)*(1+V32)","v":5.6422005470982928},{"$f":"IFERROR(RFM_ORAB!W41/PTRM_Life!W41,0)*(1+W32)","v":5.6798231990085934},{"$f":"IFERROR(RFM_ORAB!X41/PTRM_Life!X41,0)*(1+X32)","v":5.8425974429028935},{"$f":"IFERROR(RFM_ORAB!Y41/PTRM_Life!Y41,0)*(1+Y32)","v":5.9689908482918765},{"$f":"IFERROR(RFM_ORAB!Z41/PTRM_Life!Z41,0)*(1+Z32)","v":6.1554136572824412},{"$f":"IFERROR(RFM_ORAB!AA41/PTRM_Life!AA41,0)*(1+AA32)","v":6.2128467855685274},{"$f":"IFERROR(RFM_ORAB!AB41/PTRM_Life!AB41,0)*(1+AB32)","v":6.4969081340322283},{"$f":"IFERROR(RFM_ORAB!AC41/PTRM_Life!AC41,0)*(1+AC32)","v":6.7651804071949195},{"$f":"IFERROR(RFM_ORAB!AD41/PTRM_Life!AD41,0)*(1+AD32)","v":6.8487586722395184},{"$f":"IFERROR(RFM_ORAB!AE41/PTRM_Life!AE41,0)*(1+AE32)","v":7.2532956383907932},{"$f":"IFERROR(RFM_ORAB!AF41/PTRM_Life!AF41,0)*(1+AF32)","v":7.3484568126664191},{"$f":"IFERROR(RFM_ORAB!AG41/PTRM_Life!AG41,0)*(1+AG32)","v":7.6274079048972094},{"$f":"IFERROR(RFM_ORAB!AH41/PTRM_Life!AH41,0)*(1+AH32)","v":7.8622116454222528},{"$f":"IFERROR(RFM_ORAB!AI41/PTRM_Life!AI41,0)*(1+AI32)","v":8.0511127587244218},{"$f":"IFERROR(RFM_ORAB!AJ41/PTRM_Life!AJ41,0)*(1+AJ32)","v":8.2760293499407425},{"$f":"IFERROR(RFM_ORAB!AK41/PTRM_Life!AK41,0)*(1+AK32)","v":8.3044287493030922},{"$f":"IFERROR(RFM_ORAB!AL41/PTRM_Life!AL41,0)*(1+AL32)","v":8.8322431814174944},{"$f":"IFERROR(RFM_ORAB!AM41/PTRM_Life!AM41,0)*(1+AM32)","v":9.2372115219173896},{"$f":"IFERROR(RFM_ORAB!AN41/PTRM_Life!AN41,0)*(1+AN32)","v":8.9161405754104344},{"$f":"IFERROR(RFM_ORAB!AO41/PTRM_Life!AO41,0)*(1+AO32)","v":0},{"$f":"IFERROR(RFM_ORAB!AP41/PTRM_Life!AP41,0)*(1+AP32)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ41/PTRM_Life!AQ41,0)*(1+AQ32)","v":0},{"$f":"IFERROR(RFM_ORAB!AR41/PTRM_Life!AR41,0)*(1+AR32)","v":0},{"$f":"IFERROR(RFM_ORAB!AS41/PTRM_Life!AS41,0)*(1+AS32)","v":1.1234646651349571E-2},{"$f":"IFERROR(RFM_ORAB!AT41/PTRM_Life!AT41,0)*(1+AT32)","v":1.1539226919821011E-2},{"$f":"IFERROR(RFM_ORAB!AU41/PTRM_Life!AU41,0)*(1+AU32)","v":1.1903083565956585E-2},{"$f":"IFERROR(RFM_ORAB!AV41/PTRM_Life!AV41,0)*(1+AV32)","v":1.2271434050335947E-2},{"$f":"IFERROR(RFM_ORAB!AW41/PTRM_Life!AW41,0)*(1+AW32)","v":1.3061140853109587E-2},{"$f":"IFERROR(RFM_ORAB!AX41/PTRM_Life!AX41,0)*(1+AX32)","v":6.1942323614388715E-5},{"$f":"IFERROR(RFM_ORAB!AY41/PTRM_Life!AY41,0)*(1+AY32)","v":6.4940325552659183E-5},{"$f":"IFERROR(RFM_ORAB!AZ41/PTRM_Life!AZ41,0)*(1+AZ32)","v":6.244987037736084E-5},{"$f":"IFERROR(RFM_ORAB!BA41/PTRM_Life!BA41,0)*(1+BA32)","v":6.7001838935375749E-5},{"$f":"IFERROR(RFM_ORAB!BB41/PTRM_Life!BB41,0)*(1+BB32)","v":6.8400379942908999E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L42/PTRM_Life!L42,0)*(1+L32)","v":4.3545747751411055},{"$f":"IFERROR(RFM_ORAB!M42/PTRM_Life!M42,0)*(1+M32)","v":4.716921219153388},{"$f":"IFERROR(RFM_ORAB!N42/PTRM_Life!N42,0)*(1+N32)","v":4.6048509663337667},{"$f":"IFERROR(RFM_ORAB!O42/PTRM_Life!O42,0)*(1+O32)","v":4.4851130476767116},{"$f":"IFERROR(RFM_ORAB!P42/PTRM_Life!P42,0)*(1+P32)","v":4.8603841178227185},{"$f":"IFERROR(RFM_ORAB!Q42/PTRM_Life!Q42,0)*(1+Q32)","v":4.863417554698608},{"$f":"IFERROR(RFM_ORAB!R42/PTRM_Life!R42,0)*(1+R32)","v":5.101136869741584},{"$f":"IFERROR(RFM_ORAB!S42/PTRM_Life!S42,0)*(1+S32)","v":5.2213096876586329},{"$f":"IFERROR(RFM_ORAB!T42/PTRM_Life!T42,0)*(1+T32)","v":5.4371995078908197},{"$f":"IFERROR(RFM_ORAB!U42/PTRM_Life!U42,0)*(1+U32)","v":5.6594098533484898},{"$f":"IFERROR(RFM_ORAB!V42/PTRM_Life!V42,0)*(1+V32)","v":5.6210454674613972},{"$f":"IFERROR(RFM_ORAB!W42/PTRM_Life!W42,0)*(1+W32)","v":5.658907349634978},{"$f":"IFERROR(RFM_ORAB!X42/PTRM_Life!X42,0)*(1+X32)","v":5.8213942263628233},{"$f":"IFERROR(RFM_ORAB!Y42/PTRM_Life!Y42,0)*(1+Y32)","v":5.94770147064078},{"$f":"IFERROR(RFM_ORAB!Z42/PTRM_Life!Z42,0)*(1+Z32)","v":6.1333429918005065},{"$f":"IFERROR(RFM_ORAB!AA42/PTRM_Life!AA42,0)*(1+AA32)","v":6.1906601180563685},{"$f":"IFERROR(RFM_ORAB!AB42/PTRM_Life!AB42,0)*(1+AB32)","v":6.4733659014298501},{"$f":"IFERROR(RFM_ORAB!AC42/PTRM_Life!AC42,0)*(1+AC32)","v":6.7400142873166446},{"$f":"IFERROR(RFM_ORAB!AD42/PTRM_Life!AD42,0)*(1+AD32)","v":6.8229801251678692},{"$f":"IFERROR(RFM_ORAB!AE42/PTRM_Life!AE42,0)*(1+AE32)","v":7.2249433499422473},{"$f":"IFERROR(RFM_ORAB!AF42/PTRM_Life!AF42,0)*(1+AF32)","v":7.3192838736118579},{"$f":"IFERROR(RFM_ORAB!AG42/PTRM_Life!AG42,0)*(1+AG32)","v":7.5959405739956507},{"$f":"IFERROR(RFM_ORAB!AH42/PTRM_Life!AH42,0)*(1+AH32)","v":7.8280627662453739},{"$f":"IFERROR(RFM_ORAB!AI42/PTRM_Life!AI42,0)*(1+AI32)","v":8.0140691304831151},{"$f":"IFERROR(RFM_ORAB!AJ42/PTRM_Life!AJ42,0)*(1+AJ32)","v":8.2377888980146921},{"$f":"IFERROR(RFM_ORAB!AK42/PTRM_Life!AK42,0)*(1+AK32)","v":8.2700929680651925},{"$f":"IFERROR(RFM_ORAB!AL42/PTRM_Life!AL42,0)*(1+AL32)","v":8.7902533460820322},{"$f":"IFERROR(RFM_ORAB!AM42/PTRM_Life!AM42,0)*(1+AM32)","v":9.1739928961207085},{"$f":"IFERROR(RFM_ORAB!AN42/PTRM_Life!AN42,0)*(1+AN32)","v":8.8991107965125575},{"$f":"IFERROR(RFM_ORAB!AO42/PTRM_Life!AO42,0)*(1+AO32)","v":9.1160410334684414},{"$f":"IFERROR(RFM_ORAB!AP42/PTRM_Life!AP42,0)*(1+AP32)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ42/PTRM_Life!AQ42,0)*(1+AQ32)","v":0},{"$f":"IFERROR(RFM_ORAB!AR42/PTRM_Life!AR42,0)*(1+AR32)","v":0},{"$f":"IFERROR(RFM_ORAB!AS42/PTRM_Life!AS42,0)*(1+AS32)","v":3.9536541252301605E-2},{"$f":"IFERROR(RFM_ORAB!AT42/PTRM_Life!AT42,0)*(1+AT32)","v":4.060840855020293E-2},{"$f":"IFERROR(RFM_ORAB!AU42/PTRM_Life!AU42,0)*(1+AU32)","v":4.1888879022154553E-2},{"$f":"IFERROR(RFM_ORAB!AV42/PTRM_Life!AV42,0)*(1+AV32)","v":4.3185164038757225E-2},{"$f":"IFERROR(RFM_ORAB!AW42/PTRM_Life!AW42,0)*(1+AW32)","v":4.5964270187265496E-2},{"$f":"IFERROR(RFM_ORAB!AX42/PTRM_Life!AX42,0)*(1+AX32)","v":2.1798506965499823E-4},{"$f":"IFERROR(RFM_ORAB!AY42/PTRM_Life!AY42,0)*(1+AY32)","v":2.2853552406494385E-4},{"$f":"IFERROR(RFM_ORAB!AZ42/PTRM_Life!AZ42,0)*(1+AZ32)","v":2.1977120892172002E-4},{"$f":"IFERROR(RFM_ORAB!BA42/PTRM_Life!BA42,0)*(1+BA32)","v":2.3579032356396993E-4},{"$f":"IFERROR(RFM_ORAB!BB42/PTRM_Life!BB42,0)*(1+BB32)","v":2.4071201589247161E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M43/PTRM_Life!M43,0)*(1+M32)","v":4.7677223542544462},{"$f":"IFERROR(RFM_ORAB!N43/PTRM_Life!N43,0)*(1+N32)","v":4.6506115353571769},{"$f":"IFERROR(RFM_ORAB!O43/PTRM_Life!O43,0)*(1+O32)","v":4.5257237944961384},{"$f":"IFERROR(RFM_ORAB!P43/PTRM_Life!P43,0)*(1+P32)","v":4.9041089307272507},{"$f":"IFERROR(RFM_ORAB!Q43/PTRM_Life!Q43,0)*(1+Q32)","v":4.9069778131224826},{"$f":"IFERROR(RFM_ORAB!R43/PTRM_Life!R43,0)*(1+R32)","v":5.1464786355949466},{"$f":"IFERROR(RFM_ORAB!S43/PTRM_Life!S43,0)*(1+S32)","v":5.2673529378686323},{"$f":"IFERROR(RFM_ORAB!T43/PTRM_Life!T43,0)*(1+T32)","v":5.4846402870630957},{"$f":"IFERROR(RFM_ORAB!U43/PTRM_Life!U43,0)*(1+U32)","v":5.7087459039526118},{"$f":"IFERROR(RFM_ORAB!V43/PTRM_Life!V43,0)*(1+V32)","v":5.6702826714679553},{"$f":"IFERROR(RFM_ORAB!W43/PTRM_Life!W43,0)*(1+W32)","v":5.7088204214535834},{"$f":"IFERROR(RFM_ORAB!X43/PTRM_Life!X43,0)*(1+X32)","v":5.8730188459372554},{"$f":"IFERROR(RFM_ORAB!Y43/PTRM_Life!Y43,0)*(1+Y32)","v":6.0007746140519922},{"$f":"IFERROR(RFM_ORAB!Z43/PTRM_Life!Z43,0)*(1+Z32)","v":6.1879690657598125},{"$f":"IFERROR(RFM_ORAB!AA43/PTRM_Life!AA43,0)*(1+AA32)","v":6.2458769444093614},{"$f":"IFERROR(RFM_ORAB!AB43/PTRM_Life!AB43,0)*(1+AB32)","v":6.5308062218205656},{"$f":"IFERROR(RFM_ORAB!AC43/PTRM_Life!AC43,0)*(1+AC32)","v":6.7992606873181112},{"$f":"IFERROR(RFM_ORAB!AD43/PTRM_Life!AD43,0)*(1+AD32)","v":6.8827100054747152},{"$f":"IFERROR(RFM_ORAB!AE43/PTRM_Life!AE43,0)*(1+AE32)","v":7.2873085418752899},{"$f":"IFERROR(RFM_ORAB!AF43/PTRM_Life!AF43,0)*(1+AF32)","v":7.3821093141091616},{"$f":"IFERROR(RFM_ORAB!AG43/PTRM_Life!AG43,0)*(1+AG32)","v":7.6602114313824998},{"$f":"IFERROR(RFM_ORAB!AH43/PTRM_Life!AH43,0)*(1+AH32)","v":7.893017004384232},{"$f":"IFERROR(RFM_ORAB!AI43/PTRM_Life!AI43,0)*(1+AI32)","v":8.0791272298838646},{"$f":"IFERROR(RFM_ORAB!AJ43/PTRM_Life!AJ43,0)*(1+AJ32)","v":8.3045465195194001},{"$f":"IFERROR(RFM_ORAB!AK43/PTRM_Life!AK43,0)*(1+AK32)","v":8.3398326735098607},{"$f":"IFERROR(RFM_ORAB!AL43/PTRM_Life!AL43,0)*(1+AL32)","v":8.860794602804198},{"$f":"IFERROR(RFM_ORAB!AM43/PTRM_Life!AM43,0)*(1+AM32)","v":9.2380243024207189},{"$f":"IFERROR(RFM_ORAB!AN43/PTRM_Life!AN43,0)*(1+AN32)","v":8.9794165428086998},{"$f":"IFERROR(RFM_ORAB!AO43/PTRM_Life!AO43,0)*(1+AO32)","v":9.1729577415568837},{"$f":"IFERROR(RFM_ORAB!AP43/PTRM_Life!AP43,0)*(1+AP32)","v":9.6111469238842488},{"$f":"IFERROR(RFM_ORAB!AQ43/PTRM_Life!AQ43,0)*(1+AQ32)","v":0},{"$f":"IFERROR(RFM_ORAB!AR43/PTRM_Life!AR43,0)*(1+AR32)","v":0},{"$f":"IFERROR(RFM_ORAB!AS43/PTRM_Life!AS43,0)*(1+AS32)","v":0.110891229652633},{"$f":"IFERROR(RFM_ORAB!AT43/PTRM_Life!AT43,0)*(1+AT32)","v":0.11389757970055996},{"$f":"IFERROR(RFM_ORAB!AU43/PTRM_Life!AU43,0)*(1+AU32)","v":0.11748901538691596},{"$f":"IFERROR(RFM_ORAB!AV43/PTRM_Life!AV43,0)*(1+AV32)","v":0.12112480736361012},{"$f":"IFERROR(RFM_ORAB!AW43/PTRM_Life!AW43,0)*(1+AW32)","v":0.12891958374975476},{"$f":"IFERROR(RFM_ORAB!AX43/PTRM_Life!AX43,0)*(1+AX32)","v":6.1139977484879861E-4},{"$f":"IFERROR(RFM_ORAB!AY43/PTRM_Life!AY43,0)*(1+AY32)","v":6.4099145954996843E-4},{"$f":"IFERROR(RFM_ORAB!AZ43/PTRM_Life!AZ43,0)*(1+AZ32)","v":6.164094993553927E-4},{"$f":"IFERROR(RFM_ORAB!BA43/PTRM_Life!BA43,0)*(1+BA32)","v":6.6133956314852146E-4},{"$f":"IFERROR(RFM_ORAB!BB43/PTRM_Life!BB43,0)*(1+BB32)","v":6.7514381857887483E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N44/PTRM_Life!N44,0)*(1+N32)","v":4.5653470783326018},{"$f":"IFERROR(RFM_ORAB!O44/PTRM_Life!O44,0)*(1+O32)","v":4.4496940385706658},{"$f":"IFERROR(RFM_ORAB!P44/PTRM_Life!P44,0)*(1+P32)","v":4.8214633582786739},{"$f":"IFERROR(RFM_ORAB!Q44/PTRM_Life!Q44,0)*(1+Q32)","v":4.8241099730236634},{"$f":"IFERROR(RFM_ORAB!R44/PTRM_Life!R44,0)*(1+R32)","v":5.0592519902111137},{"$f":"IFERROR(RFM_ORAB!S44/PTRM_Life!S44,0)*(1+S32)","v":5.1777485077822103},{"$f":"IFERROR(RFM_ORAB!T44/PTRM_Life!T44,0)*(1+T32)","v":5.3908873477058386},{"$f":"IFERROR(RFM_ORAB!U44/PTRM_Life!U44,0)*(1+U32)","v":5.6111230691481513},{"$f":"IFERROR(RFM_ORAB!V44/PTRM_Life!V44,0)*(1+V32)","v":5.5735282667553596},{"$f":"IFERROR(RFM_ORAB!W44/PTRM_Life!W44,0)*(1+W32)","v":5.6117137093008322},{"$f":"IFERROR(RFM_ORAB!X44/PTRM_Life!X44,0)*(1+X32)","v":5.7733627655133315},{"$f":"IFERROR(RFM_ORAB!Y44/PTRM_Life!Y44,0)*(1+Y32)","v":5.8992351051726972},{"$f":"IFERROR(RFM_ORAB!Z44/PTRM_Life!Z44,0)*(1+Z32)","v":6.0831714919947606},{"$f":"IFERROR(RFM_ORAB!AA44/PTRM_Life!AA44,0)*(1+AA32)","v":6.1401689549187823},{"$f":"IFERROR(RFM_ORAB!AB44/PTRM_Life!AB44,0)*(1+AB32)","v":6.4200197518034914},{"$f":"IFERROR(RFM_ORAB!AC44/PTRM_Life!AC44,0)*(1+AC32)","v":6.6834458747566527},{"$f":"IFERROR(RFM_ORAB!AD44/PTRM_Life!AD44,0)*(1+AD32)","v":6.7652751067380477},{"$f":"IFERROR(RFM_ORAB!AE44/PTRM_Life!AE44,0)*(1+AE32)","v":7.1622353850434211},{"$f":"IFERROR(RFM_ORAB!AF44/PTRM_Life!AF44,0)*(1+AF32)","v":7.2551302796852495},{"$f":"IFERROR(RFM_ORAB!AG44/PTRM_Life!AG44,0)*(1+AG32)","v":7.5277206177032898},{"$f":"IFERROR(RFM_ORAB!AH44/PTRM_Life!AH44,0)*(1+AH32)","v":7.7555332420134118},{"$f":"IFERROR(RFM_ORAB!AI44/PTRM_Life!AI44,0)*(1+AI32)","v":7.9373805974366247},{"$f":"IFERROR(RFM_ORAB!AJ44/PTRM_Life!AJ44,0)*(1+AJ32)","v":8.1587590126734977},{"$f":"IFERROR(RFM_ORAB!AK44/PTRM_Life!AK44,0)*(1+AK32)","v":8.1953388284615087},{"$f":"IFERROR(RFM_ORAB!AL44/PTRM_Life!AL44,0)*(1+AL32)","v":8.7047980795257676},{"$f":"IFERROR(RFM_ORAB!AM44/PTRM_Life!AM44,0)*(1+AM32)","v":9.0697892270729437},{"$f":"IFERROR(RFM_ORAB!AN44/PTRM_Life!AN44,0)*(1+AN32)","v":8.8258352334889079},{"$f":"IFERROR(RFM_ORAB!AO44/PTRM_Life!AO44,0)*(1+AO32)","v":9.0077617937381298},{"$f":"IFERROR(RFM_ORAB!AP44/PTRM_Life!AP44,0)*(1+AP32)","v":9.356237293193356},{"$f":"IFERROR(RFM_ORAB!AQ44/PTRM_Life!AQ44,0)*(1+AQ32)","v":10.416013344456841},{"$f":"IFERROR(RFM_ORAB!AR44/PTRM_Life!AR44,0)*(1+AR32)","v":0},{"$f":"IFERROR(RFM_ORAB!AS44/PTRM_Life!AS44,0)*(1+AS32)","v":0.12684319082106096},{"$f":"IFERROR(RFM_ORAB!AT44/PTRM_Life!AT44,0)*(1+AT32)","v":0.130282011312083},{"$f":"IFERROR(RFM_ORAB!AU44/PTRM_Life!AU44,0)*(1+AU32)","v":0.13439008337073932},{"$f":"IFERROR(RFM_ORAB!AV44/PTRM_Life!AV44,0)*(1+AV32)","v":0.13854889247521163},{"$f":"IFERROR(RFM_ORAB!AW44/PTRM_Life!AW44,0)*(1+AW32)","v":0.1474649655646019},{"$f":"IFERROR(RFM_ORAB!AX44/PTRM_Life!AX44,0)*(1+AX32)","v":6.9935105374906549E-4},{"$f":"IFERROR(RFM_ORAB!AY44/PTRM_Life!AY44,0)*(1+AY32)","v":7.3319957108470115E-4},{"$f":"IFERROR(RFM_ORAB!AZ44/PTRM_Life!AZ44,0)*(1+AZ32)","v":7.0508143877177118E-4},{"$f":"IFERROR(RFM_ORAB!BA44/PTRM_Life!BA44,0)*(1+BA32)","v":7.5647479668805129E-4},{"$f":"IFERROR(RFM_ORAB!BB44/PTRM_Life!BB44,0)*(1+BB32)","v":7.7226482635207373E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O45/PTRM_Life!O45,0)*(1+O32)","v":4.4071759551854681},{"$f":"IFERROR(RFM_ORAB!P45/PTRM_Life!P45,0)*(1+P32)","v":4.7751539444947584},{"$f":"IFERROR(RFM_ORAB!Q45/PTRM_Life!Q45,0)*(1+Q32)","v":4.7776158085427847},{"$f":"IFERROR(RFM_ORAB!R45/PTRM_Life!R45,0)*(1+R32)","v":5.0102045989394508},{"$f":"IFERROR(RFM_ORAB!S45/PTRM_Life!S45,0)*(1+S32)","v":5.1272536235440276},{"$f":"IFERROR(RFM_ORAB!T45/PTRM_Life!T45,0)*(1+T32)","v":5.3379052999089085},{"$f":"IFERROR(RFM_ORAB!U45/PTRM_Life!U45,0)*(1+U32)","v":5.5559410428255447},{"$f":"IFERROR(RFM_ORAB!V45/PTRM_Life!V45,0)*(1+V32)","v":5.5189065789316478},{"$f":"IFERROR(RFM_ORAB!W45/PTRM_Life!W45,0)*(1+W32)","v":5.5569919090451867},{"$f":"IFERROR(RFM_ORAB!X45/PTRM_Life!X45,0)*(1+X32)","v":5.7172808080063069},{"$f":"IFERROR(RFM_ORAB!Y45/PTRM_Life!Y45,0)*(1+Y32)","v":5.8421802931637474},{"$f":"IFERROR(RFM_ORAB!Z45/PTRM_Life!Z45,0)*(1+Z32)","v":6.0242575064155544},{"$f":"IFERROR(RFM_ORAB!AA45/PTRM_Life!AA45,0)*(1+AA32)","v":6.0807653731817473},{"$f":"IFERROR(RFM_ORAB!AB45/PTRM_Life!AB45,0)*(1+AB32)","v":6.3576849896746124},{"$f":"IFERROR(RFM_ORAB!AC45/PTRM_Life!AC45,0)*(1+AC32)","v":6.6181444275142809},{"$f":"IFERROR(RFM_ORAB!AD45/PTRM_Life!AD45,0)*(1+AD32)","v":6.6990099957668345},{"$f":"IFERROR(RFM_ORAB!AE45/PTRM_Life!AE45,0)*(1+AE32)","v":7.0914583700606295},{"$f":"IFERROR(RFM_ORAB!AF45/PTRM_Life!AF45,0)*(1+AF32)","v":7.183209760844294},{"$f":"IFERROR(RFM_ORAB!AG45/PTRM_Life!AG45,0)*(1+AG32)","v":7.4525104251450056},{"$f":"IFERROR(RFM_ORAB!AH45/PTRM_Life!AH45,0)*(1+AH32)","v":7.6772915271834989},{"$f":"IFERROR(RFM_ORAB!AI45/PTRM_Life!AI45,0)*(1+AI32)","v":7.8565469114741973},{"$f":"IFERROR(RFM_ORAB!AJ45/PTRM_Life!AJ45,0)*(1+AJ32)","v":8.0756046647711894},{"$f":"IFERROR(RFM_ORAB!AK45/PTRM_Life!AK45,0)*(1+AK32)","v":8.1132342704873164},{"$f":"IFERROR(RFM_ORAB!AL45/PTRM_Life!AL45,0)*(1+AL32)","v":8.6157703279031743},{"$f":"IFERROR(RFM_ORAB!AM45/PTRM_Life!AM45,0)*(1+AM32)","v":8.9733610832058588},{"$f":"IFERROR(RFM_ORAB!AN45/PTRM_Life!AN45,0)*(1+AN32)","v":8.738305819914336},{"$f":"IFERROR(RFM_ORAB!AO45/PTRM_Life!AO45,0)*(1+AO32)","v":8.9143171357676625},{"$f":"IFERROR(RFM_ORAB!AP45/PTRM_Life!AP45,0)*(1+AP32)","v":9.2335724548413545},{"$f":"IFERROR(RFM_ORAB!AQ45/PTRM_Life!AQ45,0)*(1+AQ32)","v":10.047080458791083},{"$f":"IFERROR(RFM_ORAB!AR45/PTRM_Life!AR45,0)*(1+AR32)","v":10.295393649538248},{"$f":"IFERROR(RFM_ORAB!AS45/PTRM_Life!AS45,0)*(1+AS32)","v":0.1523041671942566},{"$f":"IFERROR(RFM_ORAB!AT45/PTRM_Life!AT45,0)*(1+AT32)","v":0.15643325514628162},{"$f":"IFERROR(RFM_ORAB!AU45/PTRM_Life!AU45,0)*(1+AU32)","v":0.16136593217543566},{"$f":"IFERROR(RFM_ORAB!AV45/PTRM_Life!AV45,0)*(1+AV32)","v":0.16635953059468458},{"$f":"IFERROR(RFM_ORAB!AW45/PTRM_Life!AW45,0)*(1+AW32)","v":0.17706530894772521},{"$f":"IFERROR(RFM_ORAB!AX45/PTRM_Life!AX45,0)*(1+AX32)","v":8.3973037203030089E-4},{"$f":"IFERROR(RFM_ORAB!AY45/PTRM_Life!AY45,0)*(1+AY32)","v":8.8037323358395778E-4},{"$f":"IFERROR(RFM_ORAB!AZ45/PTRM_Life!AZ45,0)*(1+AZ32)","v":8.4661100561367439E-4},{"$f":"IFERROR(RFM_ORAB!BA45/PTRM_Life!BA45,0)*(1+BA32)","v":9.0832044800540535E-4},{"$f":"IFERROR(RFM_ORAB!BB45/PTRM_Life!BB45,0)*(1+BB32)","v":9.272799782914584E-4}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":35.575779393646769},38.967431722482416,46.332544953042863,49.612545798641754,54.441641930320529,59.395886095850777,67.900153676459993,73.876685488079062,84.852556357570208,87.438488560398497,89.599108976177178,97.129671527395345,97.214017508876637,102.00956041279098,104.46072636886184,108.84821465113836,113.30241300454185,112.50267270986478,113.21174394973428,116.41966631180748,118.89150268542738,122.61859472407932,123.75213835480189,129.45632970361487,134.90089934931802,136.63216105027999,144.89629982084699,146.93724866827458,152.98414412695999,159.19714944764513,81.020927271262153,74.817553458302896,{"$f":"SUM(AK35:AK45)","v":66.558550731077204},62.022598789813699,55.593900591714799,44.360188949623847,36.212485482295726,28.202414867515081,20.464680470656507,10.297019531368225,0.44083382793778608,0.4527851860740435,0.46706247695059117,0.48151610055718552,0.51250323202815129,2.4306066152445811E-3,2.5482477193955969E-3,2.4505226669462553E-3,2.6291411662840202E-3,2.6840196859495547E-3]
[]
[]
["Approach C"]
[{"$f":"Inputs!A97","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E53/PTRM_Life!E53,0)*(1+E50)","v":35.575779393646769},{"$f":"IFERROR(RFM_ORAB!F53/PTRM_Life!F53,0)*(1+F50)","v":35.447518157527618},{"$f":"IFERROR(RFM_ORAB!G53/PTRM_Life!G53,0)*(1+G50)","v":38.597968065564892},{"$f":"IFERROR(RFM_ORAB!H53/PTRM_Life!H53,0)*(1+H50)","v":38.164704303729941},{"$f":"IFERROR(RFM_ORAB!I53/PTRM_Life!I53,0)*(1+I50)","v":38.897680453623494},{"$f":"IFERROR(RFM_ORAB!J53/PTRM_Life!J53,0)*(1+J50)","v":39.615031744913431},{"$f":"IFERROR(RFM_ORAB!K53/PTRM_Life!K53,0)*(1+K50)","v":42.435997743847082},{"$f":"IFERROR(RFM_ORAB!L53/PTRM_Life!L53,0)*(1+L50)","v":43.45352380247742},{"$f":"IFERROR(RFM_ORAB!M53/PTRM_Life!M53,0)*(1+M50)","v":47.114263295447898},{"$f":"IFERROR(RFM_ORAB!N53/PTRM_Life!N53,0)*(1+N50)","v":46.023509610583808},{"$f":"IFERROR(RFM_ORAB!O53/PTRM_Life!O53,0)*(1+O50)","v":44.845348661240031},{"$f":"IFERROR(RFM_ORAB!P53/PTRM_Life!P53,0)*(1+P50)","v":48.625554241388521},{"$f":"IFERROR(RFM_ORAB!Q53/PTRM_Life!Q53,0)*(1+Q50)","v":48.67558400191291},{"$f":"IFERROR(RFM_ORAB!R53/PTRM_Life!R53,0)*(1+R50)","v":51.091170877114948},{"$f":"IFERROR(RFM_ORAB!S53/PTRM_Life!S53,0)*(1+S50)","v":52.334698198049175},{"$f":"IFERROR(RFM_ORAB!T53/PTRM_Life!T53,0)*(1+T50)","v":54.55543807234627},{"$f":"IFERROR(RFM_ORAB!U53/PTRM_Life!U53,0)*(1+U50)","v":56.789805127100927},{"$f":"IFERROR(RFM_ORAB!V53/PTRM_Life!V53,0)*(1+V50)","v":56.378467893759243},{"$f":"IFERROR(RFM_ORAB!W53/PTRM_Life!W53,0)*(1+W50)","v":56.717581204064118},{"$f":"IFERROR(RFM_ORAB!X53/PTRM_Life!X53,0)*(1+X50)","v":58.310326125220762},{"$f":"IFERROR(RFM_ORAB!Y53/PTRM_Life!Y53,0)*(1+Y50)","v":59.530025571817298},{"$f":"IFERROR(RFM_ORAB!Z53/PTRM_Life!Z53,0)*(1+Z50)","v":61.401685205451997},{"$f":"IFERROR(RFM_ORAB!AA53/PTRM_Life!AA53,0)*(1+AA50)","v":61.965153902323166},{"$f":"IFERROR(RFM_ORAB!AB53/PTRM_Life!AB53,0)*(1+AB50)","v":64.839491664185502},{"$f":"IFERROR(RFM_ORAB!AC53/PTRM_Life!AC53,0)*(1+AC50)","v":67.605525242276016},{"$f":"IFERROR(RFM_ORAB!AD53/PTRM_Life!AD53,0)*(1+AD50)","v":68.498904283468235},{"$f":"IFERROR(RFM_ORAB!AE53/PTRM_Life!AE53,0)*(1+AE50)","v":72.71905380985757},{"$f":"IFERROR(RFM_ORAB!AF53/PTRM_Life!AF53,0)*(1+AF50)","v":73.800613611671039},{"$f":"IFERROR(RFM_ORAB!AG53/PTRM_Life!AG53,0)*(1+AG50)","v":77.034271818227822},{"$f":"IFERROR(RFM_ORAB!AH53/PTRM_Life!AH53,0)*(1+AH50)","v":80.830479903554021},{"$f":"IFERROR(RFM_ORAB!AI53/PTRM_Life!AI53,0)*(1+AI50)","v":0.56834676793472949},{"$f":"IFERROR(RFM_ORAB!AJ53/PTRM_Life!AJ53,0)*(1+AJ50)","v":0.58424138302120321},{"$f":"IFERROR(RFM_ORAB!AK53/PTRM_Life!AK53,0)*(1+AK50)","v":0.58577110939207289},{"$f":"IFERROR(RFM_ORAB!AL53/PTRM_Life!AL53,0)*(1+AL50)","v":0.62368037026120726},{"$f":"IFERROR(RFM_ORAB!AM53/PTRM_Life!AM53,0)*(1+AM50)","v":0.65648404744431721},{"$f":"IFERROR(RFM_ORAB!AN53/PTRM_Life!AN53,0)*(1+AN50)","v":-6.8064552524624896E-4},{"$f":"IFERROR(RFM_ORAB!AO53/PTRM_Life!AO53,0)*(1+AO50)","v":-6.9435542702781037E-4},{"$f":"IFERROR(RFM_ORAB!AP53/PTRM_Life!AP53,0)*(1+AP50)","v":-7.1922291379433593E-4},{"$f":"IFERROR(RFM_ORAB!AQ53/PTRM_Life!AQ53,0)*(1+AQ50)","v":-7.8258881034816213E-4},{"$f":"IFERROR(RFM_ORAB!AR53/PTRM_Life!AR53,0)*(1+AR50)","v":-8.0193046142158905E-4},{"$f":"IFERROR(RFM_ORAB!AS53/PTRM_Life!AS53,0)*(1+AS50)","v":-1.1863300737412803E-5},{"$f":"IFERROR(RFM_ORAB!AT53/PTRM_Life!AT53,0)*(1+AT50)","v":-1.2184924321642269E-5},{"$f":"IFERROR(RFM_ORAB!AU53/PTRM_Life!AU53,0)*(1+AU50)","v":-1.2569141195779043E-5},{"$f":"IFERROR(RFM_ORAB!AV53/PTRM_Life!AV53,0)*(1+AV50)","v":-1.2958103368651577E-5},{"$f":"IFERROR(RFM_ORAB!AW53/PTRM_Life!AW53,0)*(1+AW50)","v":-1.3791999581538615E-5},{"$f":"IFERROR(RFM_ORAB!AX53/PTRM_Life!AX53,0)*(1+AX50)","v":0},{"$f":"IFERROR(RFM_ORAB!AY53/PTRM_Life!AY53,0)*(1+AY50)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ53/PTRM_Life!AZ53,0)*(1+AZ50)","v":0},{"$f":"IFERROR(RFM_ORAB!BA53/PTRM_Life!BA53,0)*(1+BA50)","v":0},{"$f":"IFERROR(RFM_ORAB!BB53/PTRM_Life!BB53,0)*(1+BB50)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F54/PTRM_Life!F54,0)*(1+F50)","v":3.5199135649547952},{"$f":"IFERROR(RFM_ORAB!G54/PTRM_Life!G54,0)*(1+G50)","v":3.8346627217680354},{"$f":"IFERROR(RFM_ORAB!H54/PTRM_Life!H54,0)*(1+H50)","v":3.7938469365420389},{"$f":"IFERROR(RFM_ORAB!I54/PTRM_Life!I54,0)*(1+I50)","v":3.8691516330061364},{"$f":"IFERROR(RFM_ORAB!J54/PTRM_Life!J54,0)*(1+J50)","v":3.9431916700090492},{"$f":"IFERROR(RFM_ORAB!K54/PTRM_Life!K54,0)*(1+K50)","v":4.223814185524585},{"$f":"IFERROR(RFM_ORAB!L54/PTRM_Life!L54,0)*(1+L50)","v":4.3249658371304802},{"$f":"IFERROR(RFM_ORAB!M54/PTRM_Life!M54,0)*(1+M50)","v":4.6889546771361097},{"$f":"IFERROR(RFM_ORAB!N54/PTRM_Life!N54,0)*(1+N50)","v":4.5803594026892887},{"$f":"IFERROR(RFM_ORAB!O54/PTRM_Life!O54,0)*(1+O50)","v":4.4632833507814968},{"$f":"IFERROR(RFM_ORAB!P54/PTRM_Life!P54,0)*(1+P50)","v":4.8389953868957694},{"$f":"IFERROR(RFM_ORAB!Q54/PTRM_Life!Q54,0)*(1+Q50)","v":4.8435998406547789},{"$f":"IFERROR(RFM_ORAB!R54/PTRM_Life!R54,0)*(1+R50)","v":5.0832682733707575},{"$f":"IFERROR(RFM_ORAB!S54/PTRM_Life!S54,0)*(1+S50)","v":5.2062006021236531},{"$f":"IFERROR(RFM_ORAB!T54/PTRM_Life!T54,0)*(1+T50)","v":5.4259675347388159},{"$f":"IFERROR(RFM_ORAB!U54/PTRM_Life!U54,0)*(1+U50)","v":5.6480981030847248},{"$f":"IFERROR(RFM_ORAB!V54/PTRM_Life!V54,0)*(1+V50)","v":5.6077212787097777},{"$f":"IFERROR(RFM_ORAB!W54/PTRM_Life!W54,0)*(1+W50)","v":5.6423057932446516},{"$f":"IFERROR(RFM_ORAB!X54/PTRM_Life!X54,0)*(1+X50)","v":5.8015523871404708},{"$f":"IFERROR(RFM_ORAB!Y54/PTRM_Life!Y54,0)*(1+Y50)","v":5.9239716573911805},{"$f":"IFERROR(RFM_ORAB!Z54/PTRM_Life!Z54,0)*(1+Z50)","v":6.1099157620149613},{"$f":"IFERROR(RFM_ORAB!AA54/PTRM_Life!AA54,0)*(1+AA50)","v":6.166216957221871},{"$f":"IFERROR(RFM_ORAB!AB54/PTRM_Life!AB54,0)*(1+AB50)","v":6.4511314619470603},{"$f":"IFERROR(RFM_ORAB!AC54/PTRM_Life!AC54,0)*(1+AC50)","v":6.723747103807872},{"$f":"IFERROR(RFM_ORAB!AD54/PTRM_Life!AD54,0)*(1+AD50)","v":6.8105635435462979},{"$f":"IFERROR(RFM_ORAB!AE54/PTRM_Life!AE54,0)*(1+AE50)","v":7.2243852140796019},{"$f":"IFERROR(RFM_ORAB!AF54/PTRM_Life!AF54,0)*(1+AF50)","v":7.3263597338561963},{"$f":"IFERROR(RFM_ORAB!AG54/PTRM_Life!AG54,0)*(1+AG50)","v":7.6261645394330717},{"$f":"IFERROR(RFM_ORAB!AH54/PTRM_Life!AH54,0)*(1+AH50)","v":7.9093131734547546},{"$f":"IFERROR(RFM_ORAB!AI54/PTRM_Life!AI54,0)*(1+AI50)","v":8.2416637341901282},{"$f":"IFERROR(RFM_ORAB!AJ54/PTRM_Life!AJ54,0)*(1+AJ50)","v":0},{"$f":"IFERROR(RFM_ORAB!AK54/PTRM_Life!AK54,0)*(1+AK50)","v":0},{"$f":"IFERROR(RFM_ORAB!AL54/PTRM_Life!AL54,0)*(1+AL50)","v":0},{"$f":"IFERROR(RFM_ORAB!AM54/PTRM_Life!AM54,0)*(1+AM50)","v":0},{"$f":"IFERROR(RFM_ORAB!AN54/PTRM_Life!AN54,0)*(1+AN50)","v":1.0826665150733409E-3},{"$f":"IFERROR(RFM_ORAB!AO54/PTRM_Life!AO54,0)*(1+AO50)","v":1.1044741242227155E-3},{"$f":"IFERROR(RFM_ORAB!AP54/PTRM_Life!AP54,0)*(1+AP50)","v":1.1440295083948308E-3},{"$f":"IFERROR(RFM_ORAB!AQ54/PTRM_Life!AQ54,0)*(1+AQ50)","v":1.2448222585882721E-3},{"$f":"IFERROR(RFM_ORAB!AR54/PTRM_Life!AR54,0)*(1+AR50)","v":1.2755879908038122E-3},{"$f":"IFERROR(RFM_ORAB!AS54/PTRM_Life!AS54,0)*(1+AS50)","v":1.8870319410378566E-5},{"$f":"IFERROR(RFM_ORAB!AT54/PTRM_Life!AT54,0)*(1+AT50)","v":1.9381908882706519E-5},{"$f":"IFERROR(RFM_ORAB!AU54/PTRM_Life!AU54,0)*(1+AU50)","v":1.9993062161064643E-5},{"$f":"IFERROR(RFM_ORAB!AV54/PTRM_Life!AV54,0)*(1+AV50)","v":2.0611763532893838E-5},{"$f":"IFERROR(RFM_ORAB!AW54/PTRM_Life!AW54,0)*(1+AW50)","v":2.1938197738734873E-5},{"$f":"IFERROR(RFM_ORAB!AX54/PTRM_Life!AX54,0)*(1+AX50)","v":1.0404167286241818E-7},{"$f":"IFERROR(RFM_ORAB!AY54/PTRM_Life!AY54,0)*(1+AY50)","v":1.0907727886977783E-7},{"$f":"IFERROR(RFM_ORAB!AZ54/PTRM_Life!AZ54,0)*(1+AZ50)","v":1.0489417582314434E-7},{"$f":"IFERROR(RFM_ORAB!BA54/PTRM_Life!BA54,0)*(1+BA50)","v":1.1253990811018735E-7},{"$f":"IFERROR(RFM_ORAB!BB54/PTRM_Life!BB54,0)*(1+BB50)","v":1.1488897313552086E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G55/PTRM_Life!G55,0)*(1+G50)","v":3.899914165709939},{"$f":"IFERROR(RFM_ORAB!H55/PTRM_Life!H55,0)*(1+H50)","v":3.8533345822218417},{"$f":"IFERROR(RFM_ORAB!I55/PTRM_Life!I55,0)*(1+I50)","v":3.9242813924508884},{"$f":"IFERROR(RFM_ORAB!J55/PTRM_Life!J55,0)*(1+J50)","v":3.9933138818524889},{"$f":"IFERROR(RFM_ORAB!K55/PTRM_Life!K55,0)*(1+K50)","v":4.2773443709531591},{"$f":"IFERROR(RFM_ORAB!L55/PTRM_Life!L55,0)*(1+L50)","v":4.3796606041777908},{"$f":"IFERROR(RFM_ORAB!M55/PTRM_Life!M55,0)*(1+M50)","v":4.7479123363628153},{"$f":"IFERROR(RFM_ORAB!N55/PTRM_Life!N55,0)*(1+N50)","v":4.6379169679855163},{"$f":"IFERROR(RFM_ORAB!O55/PTRM_Life!O55,0)*(1+O50)","v":4.5195355710176921},{"$f":"IFERROR(RFM_ORAB!P55/PTRM_Life!P55,0)*(1+P50)","v":4.8995090423117018},{"$f":"IFERROR(RFM_ORAB!Q55/PTRM_Life!Q55,0)*(1+Q50)","v":4.9038324370392274},{"$f":"IFERROR(RFM_ORAB!R55/PTRM_Life!R55,0)*(1+R50)","v":5.1458507686690078},{"$f":"IFERROR(RFM_ORAB!S55/PTRM_Life!S55,0)*(1+S50)","v":5.2695940706378348},{"$f":"IFERROR(RFM_ORAB!T55/PTRM_Life!T55,0)*(1+T50)","v":5.4910261119781056},{"$f":"IFERROR(RFM_ORAB!U55/PTRM_Life!U55,0)*(1+U50)","v":5.7157361188179392},{"$f":"IFERROR(RFM_ORAB!V55/PTRM_Life!V55,0)*(1+V50)","v":5.6753442278950486},{"$f":"IFERROR(RFM_ORAB!W55/PTRM_Life!W55,0)*(1+W50)","v":5.7110825899160513},{"$f":"IFERROR(RFM_ORAB!X55/PTRM_Life!X55,0)*(1+X50)","v":5.8729396797569704},{"$f":"IFERROR(RFM_ORAB!Y55/PTRM_Life!Y55,0)*(1+Y50)","v":5.9977356944194318},{"$f":"IFERROR(RFM_ORAB!Z55/PTRM_Life!Z55,0)*(1+Z50)","v":6.1857390783087043},{"$f":"IFERROR(RFM_ORAB!AA55/PTRM_Life!AA55,0)*(1+AA50)","v":6.242932585501916},{"$f":"IFERROR(RFM_ORAB!AB55/PTRM_Life!AB55,0)*(1+AB50)","v":6.5305165575825166},{"$f":"IFERROR(RFM_ORAB!AC55/PTRM_Life!AC55,0)*(1+AC50)","v":6.8045566804848958},{"$f":"IFERROR(RFM_ORAB!AD55/PTRM_Life!AD55,0)*(1+AD50)","v":6.8910844562460118},{"$f":"IFERROR(RFM_ORAB!AE55/PTRM_Life!AE55,0)*(1+AE50)","v":7.3059063074466541},{"$f":"IFERROR(RFM_ORAB!AF55/PTRM_Life!AF55,0)*(1+AF50)","v":7.4060999559096157},{"$f":"IFERROR(RFM_ORAB!AG55/PTRM_Life!AG55,0)*(1+AG50)","v":7.6996152714899493},{"$f":"IFERROR(RFM_ORAB!AH55/PTRM_Life!AH55,0)*(1+AH50)","v":7.9598800524694342},{"$f":"IFERROR(RFM_ORAB!AI55/PTRM_Life!AI55,0)*(1+AI50)","v":8.1961632883934499},{"$f":"IFERROR(RFM_ORAB!AJ55/PTRM_Life!AJ55,0)*(1+AJ50)","v":8.4291076211523652},{"$f":"IFERROR(RFM_ORAB!AK55/PTRM_Life!AK55,0)*(1+AK50)","v":0},{"$f":"IFERROR(RFM_ORAB!AL55/PTRM_Life!AL55,0)*(1+AL50)","v":0},{"$f":"IFERROR(RFM_ORAB!AM55/PTRM_Life!AM55,0)*(1+AM50)","v":0},{"$f":"IFERROR(RFM_ORAB!AN55/PTRM_Life!AN55,0)*(1+AN50)","v":-1.7064714968052626E-2},{"$f":"IFERROR(RFM_ORAB!AO55/PTRM_Life!AO55,0)*(1+AO50)","v":-1.7408440971478121E-2},{"$f":"IFERROR(RFM_ORAB!AP55/PTRM_Life!AP55,0)*(1+AP50)","v":-1.8031902902692687E-2},{"$f":"IFERROR(RFM_ORAB!AQ55/PTRM_Life!AQ55,0)*(1+AQ50)","v":-1.9620572662910302E-2},{"$f":"IFERROR(RFM_ORAB!AR55/PTRM_Life!AR55,0)*(1+AR50)","v":-2.0105494329676777E-2},{"$f":"IFERROR(RFM_ORAB!AS55/PTRM_Life!AS55,0)*(1+AS50)","v":-2.9742918766856373E-4},{"$f":"IFERROR(RFM_ORAB!AT55/PTRM_Life!AT55,0)*(1+AT50)","v":-3.0549273115530534E-4},{"$f":"IFERROR(RFM_ORAB!AU55/PTRM_Life!AU55,0)*(1+AU50)","v":-3.151255740961122E-4},{"$f":"IFERROR(RFM_ORAB!AV55/PTRM_Life!AV55,0)*(1+AV50)","v":-3.2487738817146763E-4},{"$f":"IFERROR(RFM_ORAB!AW55/PTRM_Life!AW55,0)*(1+AW50)","v":-3.4578430764428317E-4},{"$f":"IFERROR(RFM_ORAB!AX55/PTRM_Life!AX55,0)*(1+AX50)","v":-1.6398784551642109E-6},{"$f":"IFERROR(RFM_ORAB!AY55/PTRM_Life!AY55,0)*(1+AY50)","v":-1.719248399658322E-6},{"$f":"IFERROR(RFM_ORAB!AZ55/PTRM_Life!AZ55,0)*(1+AZ50)","v":-1.6533153905747676E-6},{"$f":"IFERROR(RFM_ORAB!BA55/PTRM_Life!BA55,0)*(1+BA50)","v":-1.7738254833724415E-6},{"$f":"IFERROR(RFM_ORAB!BB55/PTRM_Life!BB55,0)*(1+BB50)","v":-1.810850850408958E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H56/PTRM_Life!H56,0)*(1+H50)","v":3.8006599761479363},{"$f":"IFERROR(RFM_ORAB!I56/PTRM_Life!I56,0)*(1+I50)","v":3.8749392550863599},{"$f":"IFERROR(RFM_ORAB!J56/PTRM_Life!J56,0)*(1+J50)","v":3.9478184462577142},{"$f":"IFERROR(RFM_ORAB!K56/PTRM_Life!K56,0)*(1+K50)","v":4.228467421471505},{"$f":"IFERROR(RFM_ORAB!L56/PTRM_Life!L56,0)*(1+L50)","v":4.3295078535903917},{"$f":"IFERROR(RFM_ORAB!M56/PTRM_Life!M56,0)*(1+M50)","v":4.6932341011303897},{"$f":"IFERROR(RFM_ORAB!N56/PTRM_Life!N56,0)*(1+N50)","v":4.58447614072979},{"$f":"IFERROR(RFM_ORAB!O56/PTRM_Life!O56,0)*(1+O50)","v":4.4676108476346839},{"$f":"IFERROR(RFM_ORAB!P56/PTRM_Life!P56,0)*(1+P50)","v":4.8427930557201488},{"$f":"IFERROR(RFM_ORAB!Q56/PTRM_Life!Q56,0)*(1+Q50)","v":4.846765535264292},{"$f":"IFERROR(RFM_ORAB!R56/PTRM_Life!R56,0)*(1+R50)","v":5.0854104430900602},{"$f":"IFERROR(RFM_ORAB!S56/PTRM_Life!S56,0)*(1+S50)","v":5.2070867146813109},{"$f":"IFERROR(RFM_ORAB!T56/PTRM_Life!T56,0)*(1+T50)","v":5.4250169174089642},{"$f":"IFERROR(RFM_ORAB!U56/PTRM_Life!U56,0)*(1+U50)","v":5.6469524316461577},{"$f":"IFERROR(RFM_ORAB!V56/PTRM_Life!V56,0)*(1+V50)","v":5.6074522073436022},{"$f":"IFERROR(RFM_ORAB!W56/PTRM_Life!W56,0)*(1+W50)","v":5.6433906918243091},{"$f":"IFERROR(RFM_ORAB!X56/PTRM_Life!X56,0)*(1+X50)","v":5.80388518572388},{"$f":"IFERROR(RFM_ORAB!Y56/PTRM_Life!Y56,0)*(1+Y50)","v":5.9279210060943344},{"$f":"IFERROR(RFM_ORAB!Z56/PTRM_Life!Z56,0)*(1+Z50)","v":6.1135251006052584},{"$f":"IFERROR(RFM_ORAB!AA56/PTRM_Life!AA56,0)*(1+AA50)","v":6.1702113650237962},{"$f":"IFERROR(RFM_ORAB!AB56/PTRM_Life!AB56,0)*(1+AB50)","v":6.4537545700985017},{"$f":"IFERROR(RFM_ORAB!AC56/PTRM_Life!AC56,0)*(1+AC50)","v":6.7231110888762453},{"$f":"IFERROR(RFM_ORAB!AD56/PTRM_Life!AD56,0)*(1+AD50)","v":6.8076963382600333},{"$f":"IFERROR(RFM_ORAB!AE56/PTRM_Life!AE56,0)*(1+AE50)","v":7.2147518353286015},{"$f":"IFERROR(RFM_ORAB!AF56/PTRM_Life!AF56,0)*(1+AF50)","v":7.3119492493866192},{"$f":"IFERROR(RFM_ORAB!AG56/PTRM_Life!AG56,0)*(1+AG50)","v":7.5965367807021575},{"$f":"IFERROR(RFM_ORAB!AH56/PTRM_Life!AH56,0)*(1+AH50)","v":7.8423461660119544},{"$f":"IFERROR(RFM_ORAB!AI56/PTRM_Life!AI56,0)*(1+AI50)","v":8.049912093105057},{"$f":"IFERROR(RFM_ORAB!AJ56/PTRM_Life!AJ56,0)*(1+AJ50)","v":8.2762593888856877},{"$f":"IFERROR(RFM_ORAB!AK56/PTRM_Life!AK56,0)*(1+AK50)","v":8.2448299271938303},{"$f":"IFERROR(RFM_ORAB!AL56/PTRM_Life!AL56,0)*(1+AL50)","v":0},{"$f":"IFERROR(RFM_ORAB!AM56/PTRM_Life!AM56,0)*(1+AM50)","v":0},{"$f":"IFERROR(RFM_ORAB!AN56/PTRM_Life!AN56,0)*(1+AN50)","v":3.310543963162044E-3},{"$f":"IFERROR(RFM_ORAB!AO56/PTRM_Life!AO56,0)*(1+AO50)","v":3.3772265914832574E-3},{"$f":"IFERROR(RFM_ORAB!AP56/PTRM_Life!AP56,0)*(1+AP50)","v":3.4981778137279768E-3},{"$f":"IFERROR(RFM_ORAB!AQ56/PTRM_Life!AQ56,0)*(1+AQ50)","v":3.8063787472913399E-3},{"$f":"IFERROR(RFM_ORAB!AR56/PTRM_Life!AR56,0)*(1+AR50)","v":3.9004532454312551E-3},{"$f":"IFERROR(RFM_ORAB!AS56/PTRM_Life!AS56,0)*(1+AS50)","v":5.7701075203878818E-5},{"$f":"IFERROR(RFM_ORAB!AT56/PTRM_Life!AT56,0)*(1+AT50)","v":5.9265397565061136E-5},{"$f":"IFERROR(RFM_ORAB!AU56/PTRM_Life!AU56,0)*(1+AU50)","v":6.1134163032605063E-5},{"$f":"IFERROR(RFM_ORAB!AV56/PTRM_Life!AV56,0)*(1+AV50)","v":6.3026008825370206E-5},{"$f":"IFERROR(RFM_ORAB!AW56/PTRM_Life!AW56,0)*(1+AW50)","v":6.7081938044148356E-5},{"$f":"IFERROR(RFM_ORAB!AX56/PTRM_Life!AX56,0)*(1+AX50)","v":3.1813538815193348E-7},{"$f":"IFERROR(RFM_ORAB!AY56/PTRM_Life!AY56,0)*(1+AY50)","v":3.3353310742784343E-7},{"$f":"IFERROR(RFM_ORAB!AZ56/PTRM_Life!AZ56,0)*(1+AZ50)","v":3.2074214516428892E-7},{"$f":"IFERROR(RFM_ORAB!BA56/PTRM_Life!BA56,0)*(1+BA50)","v":3.4412102731721925E-7},{"$f":"IFERROR(RFM_ORAB!BB56/PTRM_Life!BB56,0)*(1+BB50)","v":3.5130392521830217E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I57/PTRM_Life!I57,0)*(1+I50)","v":3.8755891961536513},{"$f":"IFERROR(RFM_ORAB!J57/PTRM_Life!J57,0)*(1+J50)","v":3.9484289224675559},{"$f":"IFERROR(RFM_ORAB!K57/PTRM_Life!K57,0)*(1+K50)","v":4.2289860918132618},{"$f":"IFERROR(RFM_ORAB!L57/PTRM_Life!L57,0)*(1+L50)","v":4.3299405528489192},{"$f":"IFERROR(RFM_ORAB!M57/PTRM_Life!M57,0)*(1+M50)","v":4.6934190854308993},{"$f":"IFERROR(RFM_ORAB!N57/PTRM_Life!N57,0)*(1+N50)","v":4.5846316095439148},{"$f":"IFERROR(RFM_ORAB!O57/PTRM_Life!O57,0)*(1+O50)","v":4.4679037203199092},{"$f":"IFERROR(RFM_ORAB!P57/PTRM_Life!P57,0)*(1+P50)","v":4.8427217544808814},{"$f":"IFERROR(RFM_ORAB!Q57/PTRM_Life!Q57,0)*(1+Q50)","v":4.846422301366637},{"$f":"IFERROR(RFM_ORAB!R57/PTRM_Life!R57,0)*(1+R50)","v":5.0845495441645401},{"$f":"IFERROR(RFM_ORAB!S57/PTRM_Life!S57,0)*(1+S50)","v":5.205659225100951},{"$f":"IFERROR(RFM_ORAB!T57/PTRM_Life!T57,0)*(1+T50)","v":5.4227570081757497},{"$f":"IFERROR(RFM_ORAB!U57/PTRM_Life!U57,0)*(1+U50)","v":5.644535040208698},{"$f":"IFERROR(RFM_ORAB!V57/PTRM_Life!V57,0)*(1+V50)","v":5.6054099266744153},{"$f":"IFERROR(RFM_ORAB!W57/PTRM_Life!W57,0)*(1+W50)","v":5.641881789355109},{"$f":"IFERROR(RFM_ORAB!X57/PTRM_Life!X57,0)*(1+X50)","v":5.802806579580821},{"$f":"IFERROR(RFM_ORAB!Y57/PTRM_Life!Y57,0)*(1+Y50)","v":5.9274100481388929},{"$f":"IFERROR(RFM_ORAB!Z57/PTRM_Life!Z57,0)*(1+Z50)","v":6.1128197083518234},{"$f":"IFERROR(RFM_ORAB!AA57/PTRM_Life!AA57,0)*(1+AA50)","v":6.169635861893318},{"$f":"IFERROR(RFM_ORAB!AB57/PTRM_Life!AB57,0)*(1+AB50)","v":6.4525882737158797},{"$f":"IFERROR(RFM_ORAB!AC57/PTRM_Life!AC57,0)*(1+AC50)","v":6.7207402506596221},{"$f":"IFERROR(RFM_ORAB!AD57/PTRM_Life!AD57,0)*(1+AD50)","v":6.8046405539924146},{"$f":"IFERROR(RFM_ORAB!AE57/PTRM_Life!AE57,0)*(1+AE50)","v":7.2094542733253446},{"$f":"IFERROR(RFM_ORAB!AF57/PTRM_Life!AF57,0)*(1+AF50)","v":7.3054325349116942},{"$f":"IFERROR(RFM_ORAB!AG57/PTRM_Life!AG57,0)*(1+AG50)","v":7.5865255749193512},{"$f":"IFERROR(RFM_ORAB!AH57/PTRM_Life!AH57,0)*(1+AH50)","v":7.8261042223354105},{"$f":"IFERROR(RFM_ORAB!AI57/PTRM_Life!AI57,0)*(1+AI50)","v":8.0227740333501103},{"$f":"IFERROR(RFM_ORAB!AJ57/PTRM_Life!AJ57,0)*(1+AJ50)","v":8.2475475337459319},{"$f":"IFERROR(RFM_ORAB!AK57/PTRM_Life!AK57,0)*(1+AK50)","v":8.2558105113172626},{"$f":"IFERROR(RFM_ORAB!AL57/PTRM_Life!AL57,0)*(1+AL50)","v":8.8119841948328705},{"$f":"IFERROR(RFM_ORAB!AM57/PTRM_Life!AM57,0)*(1+AM50)","v":0},{"$f":"IFERROR(RFM_ORAB!AN57/PTRM_Life!AN57,0)*(1+AN50)","v":2.4317426742773457E-2},{"$f":"IFERROR(RFM_ORAB!AO57/PTRM_Life!AO57,0)*(1+AO50)","v":2.4807240485548186E-2},{"$f":"IFERROR(RFM_ORAB!AP57/PTRM_Life!AP57,0)*(1+AP50)","v":2.5695681333672608E-2},{"$f":"IFERROR(RFM_ORAB!AQ57/PTRM_Life!AQ57,0)*(1+AQ50)","v":2.7959555098038213E-2},{"$f":"IFERROR(RFM_ORAB!AR57/PTRM_Life!AR57,0)*(1+AR50)","v":2.8650574381375419E-2},{"$f":"IFERROR(RFM_ORAB!AS57/PTRM_Life!AS57,0)*(1+AS50)","v":4.2384021624934897E-4},{"$f":"IFERROR(RFM_ORAB!AT57/PTRM_Life!AT57,0)*(1+AT50)","v":4.3533086396266291E-4},{"$f":"IFERROR(RFM_ORAB!AU57/PTRM_Life!AU57,0)*(1+AU50)","v":4.49057782518071E-4},{"$f":"IFERROR(RFM_ORAB!AV57/PTRM_Life!AV57,0)*(1+AV50)","v":4.62954236389733E-4},{"$f":"IFERROR(RFM_ORAB!AW57/PTRM_Life!AW57,0)*(1+AW50)","v":4.9274685136449536E-4},{"$f":"IFERROR(RFM_ORAB!AX57/PTRM_Life!AX57,0)*(1+AX50)","v":2.3368467785816477E-6},{"$f":"IFERROR(RFM_ORAB!AY57/PTRM_Life!AY57,0)*(1+AY50)","v":2.4499499165143271E-6},{"$f":"IFERROR(RFM_ORAB!AZ57/PTRM_Life!AZ57,0)*(1+AZ50)","v":2.3559945752548009E-6},{"$f":"IFERROR(RFM_ORAB!BA57/PTRM_Life!BA57,0)*(1+BA50)","v":2.5277229257639365E-6},{"$f":"IFERROR(RFM_ORAB!BB57/PTRM_Life!BB57,0)*(1+BB50)","v":2.580484524901126E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J58/PTRM_Life!J58,0)*(1+J50)","v":3.9481014303505422},{"$f":"IFERROR(RFM_ORAB!K58/PTRM_Life!K58,0)*(1+K50)","v":4.2285094600977962},{"$f":"IFERROR(RFM_ORAB!L58/PTRM_Life!L58,0)*(1+L50)","v":4.3293615497651734},{"$f":"IFERROR(RFM_ORAB!M58/PTRM_Life!M58,0)*(1+M50)","v":4.6925291396364885},{"$f":"IFERROR(RFM_ORAB!N58/PTRM_Life!N58,0)*(1+N50)","v":4.5837405074960502},{"$f":"IFERROR(RFM_ORAB!O58/PTRM_Life!O58,0)*(1+O50)","v":4.4671670283570348},{"$f":"IFERROR(RFM_ORAB!P58/PTRM_Life!P58,0)*(1+P50)","v":4.8415669478086798},{"$f":"IFERROR(RFM_ORAB!Q58/PTRM_Life!Q58,0)*(1+Q50)","v":4.8450198097469181},{"$f":"IFERROR(RFM_ORAB!R58/PTRM_Life!R58,0)*(1+R50)","v":5.0826256542062929},{"$f":"IFERROR(RFM_ORAB!S58/PTRM_Life!S58,0)*(1+S50)","v":5.2032007743715312},{"$f":"IFERROR(RFM_ORAB!T58/PTRM_Life!T58,0)*(1+T50)","v":5.4195092731044383},{"$f":"IFERROR(RFM_ORAB!U58/PTRM_Life!U58,0)*(1+U50)","v":5.641096330399483},{"$f":"IFERROR(RFM_ORAB!V58/PTRM_Life!V58,0)*(1+V50)","v":5.6023136437680421},{"$f":"IFERROR(RFM_ORAB!W58/PTRM_Life!W58,0)*(1+W50)","v":5.6392452928868861},{"$f":"IFERROR(RFM_ORAB!X58/PTRM_Life!X58,0)*(1+X50)","v":5.800502265661958},{"$f":"IFERROR(RFM_ORAB!Y58/PTRM_Life!Y58,0)*(1+Y50)","v":5.9255563762451438},{"$f":"IFERROR(RFM_ORAB!Z58/PTRM_Life!Z58,0)*(1+Z50)","v":6.1107551560934965},{"$f":"IFERROR(RFM_ORAB!AA58/PTRM_Life!AA58,0)*(1+AA50)","v":6.1676695067030298},{"$f":"IFERROR(RFM_ORAB!AB58/PTRM_Life!AB58,0)*(1+AB50)","v":6.4500621773246838},{"$f":"IFERROR(RFM_ORAB!AC58/PTRM_Life!AC58,0)*(1+AC50)","v":6.7171732991127744},{"$f":"IFERROR(RFM_ORAB!AD58/PTRM_Life!AD58,0)*(1+AD50)","v":6.8005379693800254},{"$f":"IFERROR(RFM_ORAB!AE58/PTRM_Life!AE58,0)*(1+AE50)","v":7.203507095496847},{"$f":"IFERROR(RFM_ORAB!AF58/PTRM_Life!AF58,0)*(1+AF50)","v":7.2986035416224446},{"$f":"IFERROR(RFM_ORAB!AG58/PTRM_Life!AG58,0)*(1+AG50)","v":7.5772391890639978},{"$f":"IFERROR(RFM_ORAB!AH58/PTRM_Life!AH58,0)*(1+AH50)","v":7.8129097445708036},{"$f":"IFERROR(RFM_ORAB!AI58/PTRM_Life!AI58,0)*(1+AI50)","v":8.0038307262864592},{"$f":"IFERROR(RFM_ORAB!AJ58/PTRM_Life!AJ58,0)*(1+AJ50)","v":8.2276690865781923},{"$f":"IFERROR(RFM_ORAB!AK58/PTRM_Life!AK58,0)*(1+AK50)","v":8.2492116933470641},{"$f":"IFERROR(RFM_ORAB!AL58/PTRM_Life!AL58,0)*(1+AL50)","v":8.7830746869869518},{"$f":"IFERROR(RFM_ORAB!AM58/PTRM_Life!AM58,0)*(1+AM50)","v":9.2450375135328624},{"$f":"IFERROR(RFM_ORAB!AN58/PTRM_Life!AN58,0)*(1+AN50)","v":-9.5852952388029589E-3},{"$f":"IFERROR(RFM_ORAB!AO58/PTRM_Life!AO58,0)*(1+AO50)","v":-9.7783670381418487E-3},{"$f":"IFERROR(RFM_ORAB!AP58/PTRM_Life!AP58,0)*(1+AP50)","v":-1.0128567243186812E-2},{"$f":"IFERROR(RFM_ORAB!AQ58/PTRM_Life!AQ58,0)*(1+AQ50)","v":-1.1020927222076159E-2},{"$f":"IFERROR(RFM_ORAB!AR58/PTRM_Life!AR58,0)*(1+AR50)","v":-1.1293308996535979E-2},{"$f":"IFERROR(RFM_ORAB!AS58/PTRM_Life!AS58,0)*(1+AS50)","v":-1.6706675627327537E-4},{"$f":"IFERROR(RFM_ORAB!AT58/PTRM_Life!AT58,0)*(1+AT50)","v":-1.7159606983849142E-4},{"$f":"IFERROR(RFM_ORAB!AU58/PTRM_Life!AU58,0)*(1+AU50)","v":-1.7700686303073139E-4},{"$f":"IFERROR(RFM_ORAB!AV58/PTRM_Life!AV58,0)*(1+AV50)","v":-1.8248448262186981E-4},{"$f":"IFERROR(RFM_ORAB!AW58/PTRM_Life!AW58,0)*(1+AW50)","v":-1.9422795422722585E-4},{"$f":"IFERROR(RFM_ORAB!AX58/PTRM_Life!AX58,0)*(1+AX50)","v":-9.2112403740286063E-7},{"$f":"IFERROR(RFM_ORAB!AY58/PTRM_Life!AY58,0)*(1+AY50)","v":-9.6570634378698568E-7},{"$f":"IFERROR(RFM_ORAB!AZ58/PTRM_Life!AZ58,0)*(1+AZ50)","v":-9.2867159933143901E-7},{"$f":"IFERROR(RFM_ORAB!BA58/PTRM_Life!BA58,0)*(1+BA50)","v":-9.9636243512235825E-7},{"$f":"IFERROR(RFM_ORAB!BB58/PTRM_Life!BB58,0)*(1+BB50)","v":-1.0171596810789703E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K59/PTRM_Life!K59,0)*(1+K50)","v":4.2770344027525953},{"$f":"IFERROR(RFM_ORAB!L59/PTRM_Life!L59,0)*(1+L50)","v":4.3751505129477861},{"$f":"IFERROR(RFM_ORAB!M59/PTRM_Life!M59,0)*(1+M50)","v":4.7376001490177631},{"$f":"IFERROR(RFM_ORAB!N59/PTRM_Life!N59,0)*(1+N50)","v":4.6230447413465816},{"$f":"IFERROR(RFM_ORAB!O59/PTRM_Life!O59,0)*(1+O50)","v":4.5005529608973465},{"$f":"IFERROR(RFM_ORAB!P59/PTRM_Life!P59,0)*(1+P50)","v":4.8774207474662443},{"$f":"IFERROR(RFM_ORAB!Q59/PTRM_Life!Q59,0)*(1+Q50)","v":4.8806724335043308},{"$f":"IFERROR(RFM_ORAB!R59/PTRM_Life!R59,0)*(1+R50)","v":5.1196127576882775},{"$f":"IFERROR(RFM_ORAB!S59/PTRM_Life!S59,0)*(1+S50)","v":5.2406220270438917},{"$f":"IFERROR(RFM_ORAB!T59/PTRM_Life!T59,0)*(1+T50)","v":5.4578672908173393},{"$f":"IFERROR(RFM_ORAB!U59/PTRM_Life!U59,0)*(1+U50)","v":5.680969984009117},{"$f":"IFERROR(RFM_ORAB!V59/PTRM_Life!V59,0)*(1+V50)","v":5.6422005470982928},{"$f":"IFERROR(RFM_ORAB!W59/PTRM_Life!W59,0)*(1+W50)","v":5.6798231990085934},{"$f":"IFERROR(RFM_ORAB!X59/PTRM_Life!X59,0)*(1+X50)","v":5.8425974429028935},{"$f":"IFERROR(RFM_ORAB!Y59/PTRM_Life!Y59,0)*(1+Y50)","v":5.9689908482918765},{"$f":"IFERROR(RFM_ORAB!Z59/PTRM_Life!Z59,0)*(1+Z50)","v":6.1554136572824412},{"$f":"IFERROR(RFM_ORAB!AA59/PTRM_Life!AA59,0)*(1+AA50)","v":6.2128467855685274},{"$f":"IFERROR(RFM_ORAB!AB59/PTRM_Life!AB59,0)*(1+AB50)","v":6.4969081340322283},{"$f":"IFERROR(RFM_ORAB!AC59/PTRM_Life!AC59,0)*(1+AC50)","v":6.7651804071949195},{"$f":"IFERROR(RFM_ORAB!AD59/PTRM_Life!AD59,0)*(1+AD50)","v":6.8487586722395184},{"$f":"IFERROR(RFM_ORAB!AE59/PTRM_Life!AE59,0)*(1+AE50)","v":7.2532956383907932},{"$f":"IFERROR(RFM_ORAB!AF59/PTRM_Life!AF59,0)*(1+AF50)","v":7.3484568126664191},{"$f":"IFERROR(RFM_ORAB!AG59/PTRM_Life!AG59,0)*(1+AG50)","v":7.6274079048972094},{"$f":"IFERROR(RFM_ORAB!AH59/PTRM_Life!AH59,0)*(1+AH50)","v":7.8622116454222528},{"$f":"IFERROR(RFM_ORAB!AI59/PTRM_Life!AI59,0)*(1+AI50)","v":8.0511127587244218},{"$f":"IFERROR(RFM_ORAB!AJ59/PTRM_Life!AJ59,0)*(1+AJ50)","v":8.2760293499407425},{"$f":"IFERROR(RFM_ORAB!AK59/PTRM_Life!AK59,0)*(1+AK50)","v":8.3044287493030922},{"$f":"IFERROR(RFM_ORAB!AL59/PTRM_Life!AL59,0)*(1+AL50)","v":8.8322431814174944},{"$f":"IFERROR(RFM_ORAB!AM59/PTRM_Life!AM59,0)*(1+AM50)","v":9.2372115219173896},{"$f":"IFERROR(RFM_ORAB!AN59/PTRM_Life!AN59,0)*(1+AN50)","v":8.9161405754104344},{"$f":"IFERROR(RFM_ORAB!AO59/PTRM_Life!AO59,0)*(1+AO50)","v":0},{"$f":"IFERROR(RFM_ORAB!AP59/PTRM_Life!AP59,0)*(1+AP50)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ59/PTRM_Life!AQ59,0)*(1+AQ50)","v":0},{"$f":"IFERROR(RFM_ORAB!AR59/PTRM_Life!AR59,0)*(1+AR50)","v":0},{"$f":"IFERROR(RFM_ORAB!AS59/PTRM_Life!AS59,0)*(1+AS50)","v":1.1234646651349571E-2},{"$f":"IFERROR(RFM_ORAB!AT59/PTRM_Life!AT59,0)*(1+AT50)","v":1.1539226919821011E-2},{"$f":"IFERROR(RFM_ORAB!AU59/PTRM_Life!AU59,0)*(1+AU50)","v":1.1903083565956585E-2},{"$f":"IFERROR(RFM_ORAB!AV59/PTRM_Life!AV59,0)*(1+AV50)","v":1.2271434050335947E-2},{"$f":"IFERROR(RFM_ORAB!AW59/PTRM_Life!AW59,0)*(1+AW50)","v":1.3061140853109587E-2},{"$f":"IFERROR(RFM_ORAB!AX59/PTRM_Life!AX59,0)*(1+AX50)","v":6.1942323614388715E-5},{"$f":"IFERROR(RFM_ORAB!AY59/PTRM_Life!AY59,0)*(1+AY50)","v":6.4940325552659183E-5},{"$f":"IFERROR(RFM_ORAB!AZ59/PTRM_Life!AZ59,0)*(1+AZ50)","v":6.244987037736084E-5},{"$f":"IFERROR(RFM_ORAB!BA59/PTRM_Life!BA59,0)*(1+BA50)","v":6.7001838935375749E-5},{"$f":"IFERROR(RFM_ORAB!BB59/PTRM_Life!BB59,0)*(1+BB50)","v":6.8400379942908999E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L60/PTRM_Life!L60,0)*(1+L50)","v":4.3545747751411055},{"$f":"IFERROR(RFM_ORAB!M60/PTRM_Life!M60,0)*(1+M50)","v":4.716921219153388},{"$f":"IFERROR(RFM_ORAB!N60/PTRM_Life!N60,0)*(1+N50)","v":4.6048509663337667},{"$f":"IFERROR(RFM_ORAB!O60/PTRM_Life!O60,0)*(1+O50)","v":4.4851130476767116},{"$f":"IFERROR(RFM_ORAB!P60/PTRM_Life!P60,0)*(1+P50)","v":4.8603841178227185},{"$f":"IFERROR(RFM_ORAB!Q60/PTRM_Life!Q60,0)*(1+Q50)","v":4.863417554698608},{"$f":"IFERROR(RFM_ORAB!R60/PTRM_Life!R60,0)*(1+R50)","v":5.101136869741584},{"$f":"IFERROR(RFM_ORAB!S60/PTRM_Life!S60,0)*(1+S50)","v":5.2213096876586329},{"$f":"IFERROR(RFM_ORAB!T60/PTRM_Life!T60,0)*(1+T50)","v":5.4371995078908197},{"$f":"IFERROR(RFM_ORAB!U60/PTRM_Life!U60,0)*(1+U50)","v":5.6594098533484898},{"$f":"IFERROR(RFM_ORAB!V60/PTRM_Life!V60,0)*(1+V50)","v":5.6210454674613972},{"$f":"IFERROR(RFM_ORAB!W60/PTRM_Life!W60,0)*(1+W50)","v":5.658907349634978},{"$f":"IFERROR(RFM_ORAB!X60/PTRM_Life!X60,0)*(1+X50)","v":5.8213942263628233},{"$f":"IFERROR(RFM_ORAB!Y60/PTRM_Life!Y60,0)*(1+Y50)","v":5.94770147064078},{"$f":"IFERROR(RFM_ORAB!Z60/PTRM_Life!Z60,0)*(1+Z50)","v":6.1333429918005065},{"$f":"IFERROR(RFM_ORAB!AA60/PTRM_Life!AA60,0)*(1+AA50)","v":6.1906601180563685},{"$f":"IFERROR(RFM_ORAB!AB60/PTRM_Life!AB60,0)*(1+AB50)","v":6.4733659014298501},{"$f":"IFERROR(RFM_ORAB!AC60/PTRM_Life!AC60,0)*(1+AC50)","v":6.7400142873166446},{"$f":"IFERROR(RFM_ORAB!AD60/PTRM_Life!AD60,0)*(1+AD50)","v":6.8229801251678692},{"$f":"IFERROR(RFM_ORAB!AE60/PTRM_Life!AE60,0)*(1+AE50)","v":7.2249433499422473},{"$f":"IFERROR(RFM_ORAB!AF60/PTRM_Life!AF60,0)*(1+AF50)","v":7.3192838736118579},{"$f":"IFERROR(RFM_ORAB!AG60/PTRM_Life!AG60,0)*(1+AG50)","v":7.5959405739956507},{"$f":"IFERROR(RFM_ORAB!AH60/PTRM_Life!AH60,0)*(1+AH50)","v":7.8280627662453739},{"$f":"IFERROR(RFM_ORAB!AI60/PTRM_Life!AI60,0)*(1+AI50)","v":8.0140691304831151},{"$f":"IFERROR(RFM_ORAB!AJ60/PTRM_Life!AJ60,0)*(1+AJ50)","v":8.2377888980146921},{"$f":"IFERROR(RFM_ORAB!AK60/PTRM_Life!AK60,0)*(1+AK50)","v":8.2700929680651925},{"$f":"IFERROR(RFM_ORAB!AL60/PTRM_Life!AL60,0)*(1+AL50)","v":8.7902533460820322},{"$f":"IFERROR(RFM_ORAB!AM60/PTRM_Life!AM60,0)*(1+AM50)","v":9.1739928961207085},{"$f":"IFERROR(RFM_ORAB!AN60/PTRM_Life!AN60,0)*(1+AN50)","v":8.8991107965125575},{"$f":"IFERROR(RFM_ORAB!AO60/PTRM_Life!AO60,0)*(1+AO50)","v":9.1160410334684414},{"$f":"IFERROR(RFM_ORAB!AP60/PTRM_Life!AP60,0)*(1+AP50)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ60/PTRM_Life!AQ60,0)*(1+AQ50)","v":0},{"$f":"IFERROR(RFM_ORAB!AR60/PTRM_Life!AR60,0)*(1+AR50)","v":0},{"$f":"IFERROR(RFM_ORAB!AS60/PTRM_Life!AS60,0)*(1+AS50)","v":3.9536541252301605E-2},{"$f":"IFERROR(RFM_ORAB!AT60/PTRM_Life!AT60,0)*(1+AT50)","v":4.060840855020293E-2},{"$f":"IFERROR(RFM_ORAB!AU60/PTRM_Life!AU60,0)*(1+AU50)","v":4.1888879022154553E-2},{"$f":"IFERROR(RFM_ORAB!AV60/PTRM_Life!AV60,0)*(1+AV50)","v":4.3185164038757225E-2},{"$f":"IFERROR(RFM_ORAB!AW60/PTRM_Life!AW60,0)*(1+AW50)","v":4.5964270187265496E-2},{"$f":"IFERROR(RFM_ORAB!AX60/PTRM_Life!AX60,0)*(1+AX50)","v":2.1798506965499823E-4},{"$f":"IFERROR(RFM_ORAB!AY60/PTRM_Life!AY60,0)*(1+AY50)","v":2.2853552406494385E-4},{"$f":"IFERROR(RFM_ORAB!AZ60/PTRM_Life!AZ60,0)*(1+AZ50)","v":2.1977120892172002E-4},{"$f":"IFERROR(RFM_ORAB!BA60/PTRM_Life!BA60,0)*(1+BA50)","v":2.3579032356396993E-4},{"$f":"IFERROR(RFM_ORAB!BB60/PTRM_Life!BB60,0)*(1+BB50)","v":2.4071201589247161E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M61/PTRM_Life!M61,0)*(1+M50)","v":4.7677223542544462},{"$f":"IFERROR(RFM_ORAB!N61/PTRM_Life!N61,0)*(1+N50)","v":4.6506115353571769},{"$f":"IFERROR(RFM_ORAB!O61/PTRM_Life!O61,0)*(1+O50)","v":4.5257237944961384},{"$f":"IFERROR(RFM_ORAB!P61/PTRM_Life!P61,0)*(1+P50)","v":4.9041089307272507},{"$f":"IFERROR(RFM_ORAB!Q61/PTRM_Life!Q61,0)*(1+Q50)","v":4.9069778131224826},{"$f":"IFERROR(RFM_ORAB!R61/PTRM_Life!R61,0)*(1+R50)","v":5.1464786355949466},{"$f":"IFERROR(RFM_ORAB!S61/PTRM_Life!S61,0)*(1+S50)","v":5.2673529378686323},{"$f":"IFERROR(RFM_ORAB!T61/PTRM_Life!T61,0)*(1+T50)","v":5.4846402870630957},{"$f":"IFERROR(RFM_ORAB!U61/PTRM_Life!U61,0)*(1+U50)","v":5.7087459039526118},{"$f":"IFERROR(RFM_ORAB!V61/PTRM_Life!V61,0)*(1+V50)","v":5.6702826714679553},{"$f":"IFERROR(RFM_ORAB!W61/PTRM_Life!W61,0)*(1+W50)","v":5.7088204214535834},{"$f":"IFERROR(RFM_ORAB!X61/PTRM_Life!X61,0)*(1+X50)","v":5.8730188459372554},{"$f":"IFERROR(RFM_ORAB!Y61/PTRM_Life!Y61,0)*(1+Y50)","v":6.0007746140519922},{"$f":"IFERROR(RFM_ORAB!Z61/PTRM_Life!Z61,0)*(1+Z50)","v":6.1879690657598125},{"$f":"IFERROR(RFM_ORAB!AA61/PTRM_Life!AA61,0)*(1+AA50)","v":6.2458769444093614},{"$f":"IFERROR(RFM_ORAB!AB61/PTRM_Life!AB61,0)*(1+AB50)","v":6.5308062218205656},{"$f":"IFERROR(RFM_ORAB!AC61/PTRM_Life!AC61,0)*(1+AC50)","v":6.7992606873181112},{"$f":"IFERROR(RFM_ORAB!AD61/PTRM_Life!AD61,0)*(1+AD50)","v":6.8827100054747152},{"$f":"IFERROR(RFM_ORAB!AE61/PTRM_Life!AE61,0)*(1+AE50)","v":7.2873085418752899},{"$f":"IFERROR(RFM_ORAB!AF61/PTRM_Life!AF61,0)*(1+AF50)","v":7.3821093141091616},{"$f":"IFERROR(RFM_ORAB!AG61/PTRM_Life!AG61,0)*(1+AG50)","v":7.6602114313824998},{"$f":"IFERROR(RFM_ORAB!AH61/PTRM_Life!AH61,0)*(1+AH50)","v":7.893017004384232},{"$f":"IFERROR(RFM_ORAB!AI61/PTRM_Life!AI61,0)*(1+AI50)","v":8.0791272298838646},{"$f":"IFERROR(RFM_ORAB!AJ61/PTRM_Life!AJ61,0)*(1+AJ50)","v":8.3045465195194001},{"$f":"IFERROR(RFM_ORAB!AK61/PTRM_Life!AK61,0)*(1+AK50)","v":8.3398326735098607},{"$f":"IFERROR(RFM_ORAB!AL61/PTRM_Life!AL61,0)*(1+AL50)","v":8.860794602804198},{"$f":"IFERROR(RFM_ORAB!AM61/PTRM_Life!AM61,0)*(1+AM50)","v":9.2380243024207189},{"$f":"IFERROR(RFM_ORAB!AN61/PTRM_Life!AN61,0)*(1+AN50)","v":8.9794165428086998},{"$f":"IFERROR(RFM_ORAB!AO61/PTRM_Life!AO61,0)*(1+AO50)","v":9.1729577415568837},{"$f":"IFERROR(RFM_ORAB!AP61/PTRM_Life!AP61,0)*(1+AP50)","v":9.6111469238842488},{"$f":"IFERROR(RFM_ORAB!AQ61/PTRM_Life!AQ61,0)*(1+AQ50)","v":0},{"$f":"IFERROR(RFM_ORAB!AR61/PTRM_Life!AR61,0)*(1+AR50)","v":0},{"$f":"IFERROR(RFM_ORAB!AS61/PTRM_Life!AS61,0)*(1+AS50)","v":0.110891229652633},{"$f":"IFERROR(RFM_ORAB!AT61/PTRM_Life!AT61,0)*(1+AT50)","v":0.11389757970055996},{"$f":"IFERROR(RFM_ORAB!AU61/PTRM_Life!AU61,0)*(1+AU50)","v":0.11748901538691596},{"$f":"IFERROR(RFM_ORAB!AV61/PTRM_Life!AV61,0)*(1+AV50)","v":0.12112480736361012},{"$f":"IFERROR(RFM_ORAB!AW61/PTRM_Life!AW61,0)*(1+AW50)","v":0.12891958374975476},{"$f":"IFERROR(RFM_ORAB!AX61/PTRM_Life!AX61,0)*(1+AX50)","v":6.1139977484879861E-4},{"$f":"IFERROR(RFM_ORAB!AY61/PTRM_Life!AY61,0)*(1+AY50)","v":6.4099145954996843E-4},{"$f":"IFERROR(RFM_ORAB!AZ61/PTRM_Life!AZ61,0)*(1+AZ50)","v":6.164094993553927E-4},{"$f":"IFERROR(RFM_ORAB!BA61/PTRM_Life!BA61,0)*(1+BA50)","v":6.6133956314852146E-4},{"$f":"IFERROR(RFM_ORAB!BB61/PTRM_Life!BB61,0)*(1+BB50)","v":6.7514381857887483E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N62/PTRM_Life!N62,0)*(1+N50)","v":4.5653470783326018},{"$f":"IFERROR(RFM_ORAB!O62/PTRM_Life!O62,0)*(1+O50)","v":4.4496940385706658},{"$f":"IFERROR(RFM_ORAB!P62/PTRM_Life!P62,0)*(1+P50)","v":4.8214633582786739},{"$f":"IFERROR(RFM_ORAB!Q62/PTRM_Life!Q62,0)*(1+Q50)","v":4.8241099730236634},{"$f":"IFERROR(RFM_ORAB!R62/PTRM_Life!R62,0)*(1+R50)","v":5.0592519902111137},{"$f":"IFERROR(RFM_ORAB!S62/PTRM_Life!S62,0)*(1+S50)","v":5.1777485077822103},{"$f":"IFERROR(RFM_ORAB!T62/PTRM_Life!T62,0)*(1+T50)","v":5.3908873477058386},{"$f":"IFERROR(RFM_ORAB!U62/PTRM_Life!U62,0)*(1+U50)","v":5.6111230691481513},{"$f":"IFERROR(RFM_ORAB!V62/PTRM_Life!V62,0)*(1+V50)","v":5.5735282667553596},{"$f":"IFERROR(RFM_ORAB!W62/PTRM_Life!W62,0)*(1+W50)","v":5.6117137093008322},{"$f":"IFERROR(RFM_ORAB!X62/PTRM_Life!X62,0)*(1+X50)","v":5.7733627655133315},{"$f":"IFERROR(RFM_ORAB!Y62/PTRM_Life!Y62,0)*(1+Y50)","v":5.8992351051726972},{"$f":"IFERROR(RFM_ORAB!Z62/PTRM_Life!Z62,0)*(1+Z50)","v":6.0831714919947606},{"$f":"IFERROR(RFM_ORAB!AA62/PTRM_Life!AA62,0)*(1+AA50)","v":6.1401689549187823},{"$f":"IFERROR(RFM_ORAB!AB62/PTRM_Life!AB62,0)*(1+AB50)","v":6.4200197518034914},{"$f":"IFERROR(RFM_ORAB!AC62/PTRM_Life!AC62,0)*(1+AC50)","v":6.6834458747566527},{"$f":"IFERROR(RFM_ORAB!AD62/PTRM_Life!AD62,0)*(1+AD50)","v":6.7652751067380477},{"$f":"IFERROR(RFM_ORAB!AE62/PTRM_Life!AE62,0)*(1+AE50)","v":7.1622353850434211},{"$f":"IFERROR(RFM_ORAB!AF62/PTRM_Life!AF62,0)*(1+AF50)","v":7.2551302796852495},{"$f":"IFERROR(RFM_ORAB!AG62/PTRM_Life!AG62,0)*(1+AG50)","v":7.5277206177032898},{"$f":"IFERROR(RFM_ORAB!AH62/PTRM_Life!AH62,0)*(1+AH50)","v":7.7555332420134118},{"$f":"IFERROR(RFM_ORAB!AI62/PTRM_Life!AI62,0)*(1+AI50)","v":7.9373805974366247},{"$f":"IFERROR(RFM_ORAB!AJ62/PTRM_Life!AJ62,0)*(1+AJ50)","v":8.1587590126734977},{"$f":"IFERROR(RFM_ORAB!AK62/PTRM_Life!AK62,0)*(1+AK50)","v":8.1953388284615087},{"$f":"IFERROR(RFM_ORAB!AL62/PTRM_Life!AL62,0)*(1+AL50)","v":8.7047980795257676},{"$f":"IFERROR(RFM_ORAB!AM62/PTRM_Life!AM62,0)*(1+AM50)","v":9.0697892270729437},{"$f":"IFERROR(RFM_ORAB!AN62/PTRM_Life!AN62,0)*(1+AN50)","v":8.8258352334889079},{"$f":"IFERROR(RFM_ORAB!AO62/PTRM_Life!AO62,0)*(1+AO50)","v":9.0077617937381298},{"$f":"IFERROR(RFM_ORAB!AP62/PTRM_Life!AP62,0)*(1+AP50)","v":9.356237293193356},{"$f":"IFERROR(RFM_ORAB!AQ62/PTRM_Life!AQ62,0)*(1+AQ50)","v":10.416013344456841},{"$f":"IFERROR(RFM_ORAB!AR62/PTRM_Life!AR62,0)*(1+AR50)","v":0},{"$f":"IFERROR(RFM_ORAB!AS62/PTRM_Life!AS62,0)*(1+AS50)","v":0.12684319082106096},{"$f":"IFERROR(RFM_ORAB!AT62/PTRM_Life!AT62,0)*(1+AT50)","v":0.130282011312083},{"$f":"IFERROR(RFM_ORAB!AU62/PTRM_Life!AU62,0)*(1+AU50)","v":0.13439008337073932},{"$f":"IFERROR(RFM_ORAB!AV62/PTRM_Life!AV62,0)*(1+AV50)","v":0.13854889247521163},{"$f":"IFERROR(RFM_ORAB!AW62/PTRM_Life!AW62,0)*(1+AW50)","v":0.1474649655646019},{"$f":"IFERROR(RFM_ORAB!AX62/PTRM_Life!AX62,0)*(1+AX50)","v":6.9935105374906549E-4},{"$f":"IFERROR(RFM_ORAB!AY62/PTRM_Life!AY62,0)*(1+AY50)","v":7.3319957108470115E-4},{"$f":"IFERROR(RFM_ORAB!AZ62/PTRM_Life!AZ62,0)*(1+AZ50)","v":7.0508143877177118E-4},{"$f":"IFERROR(RFM_ORAB!BA62/PTRM_Life!BA62,0)*(1+BA50)","v":7.5647479668805129E-4},{"$f":"IFERROR(RFM_ORAB!BB62/PTRM_Life!BB62,0)*(1+BB50)","v":7.7226482635207373E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O63/PTRM_Life!O63,0)*(1+O50)","v":4.4071759551854681},{"$f":"IFERROR(RFM_ORAB!P63/PTRM_Life!P63,0)*(1+P50)","v":4.7751539444947584},{"$f":"IFERROR(RFM_ORAB!Q63/PTRM_Life!Q63,0)*(1+Q50)","v":4.7776158085427847},{"$f":"IFERROR(RFM_ORAB!R63/PTRM_Life!R63,0)*(1+R50)","v":5.0102045989394508},{"$f":"IFERROR(RFM_ORAB!S63/PTRM_Life!S63,0)*(1+S50)","v":5.1272536235440276},{"$f":"IFERROR(RFM_ORAB!T63/PTRM_Life!T63,0)*(1+T50)","v":5.3379052999089085},{"$f":"IFERROR(RFM_ORAB!U63/PTRM_Life!U63,0)*(1+U50)","v":5.5559410428255447},{"$f":"IFERROR(RFM_ORAB!V63/PTRM_Life!V63,0)*(1+V50)","v":5.5189065789316478},{"$f":"IFERROR(RFM_ORAB!W63/PTRM_Life!W63,0)*(1+W50)","v":5.5569919090451867},{"$f":"IFERROR(RFM_ORAB!X63/PTRM_Life!X63,0)*(1+X50)","v":5.7172808080063069},{"$f":"IFERROR(RFM_ORAB!Y63/PTRM_Life!Y63,0)*(1+Y50)","v":5.8421802931637474},{"$f":"IFERROR(RFM_ORAB!Z63/PTRM_Life!Z63,0)*(1+Z50)","v":6.0242575064155544},{"$f":"IFERROR(RFM_ORAB!AA63/PTRM_Life!AA63,0)*(1+AA50)","v":6.0807653731817473},{"$f":"IFERROR(RFM_ORAB!AB63/PTRM_Life!AB63,0)*(1+AB50)","v":6.3576849896746124},{"$f":"IFERROR(RFM_ORAB!AC63/PTRM_Life!AC63,0)*(1+AC50)","v":6.6181444275142809},{"$f":"IFERROR(RFM_ORAB!AD63/PTRM_Life!AD63,0)*(1+AD50)","v":6.6990099957668345},{"$f":"IFERROR(RFM_ORAB!AE63/PTRM_Life!AE63,0)*(1+AE50)","v":7.0914583700606295},{"$f":"IFERROR(RFM_ORAB!AF63/PTRM_Life!AF63,0)*(1+AF50)","v":7.183209760844294},{"$f":"IFERROR(RFM_ORAB!AG63/PTRM_Life!AG63,0)*(1+AG50)","v":7.4525104251450056},{"$f":"IFERROR(RFM_ORAB!AH63/PTRM_Life!AH63,0)*(1+AH50)","v":7.6772915271834989},{"$f":"IFERROR(RFM_ORAB!AI63/PTRM_Life!AI63,0)*(1+AI50)","v":7.8565469114741973},{"$f":"IFERROR(RFM_ORAB!AJ63/PTRM_Life!AJ63,0)*(1+AJ50)","v":8.0756046647711894},{"$f":"IFERROR(RFM_ORAB!AK63/PTRM_Life!AK63,0)*(1+AK50)","v":8.1132342704873164},{"$f":"IFERROR(RFM_ORAB!AL63/PTRM_Life!AL63,0)*(1+AL50)","v":8.6157703279031743},{"$f":"IFERROR(RFM_ORAB!AM63/PTRM_Life!AM63,0)*(1+AM50)","v":8.9733610832058588},{"$f":"IFERROR(RFM_ORAB!AN63/PTRM_Life!AN63,0)*(1+AN50)","v":8.738305819914336},{"$f":"IFERROR(RFM_ORAB!AO63/PTRM_Life!AO63,0)*(1+AO50)","v":8.9143171357676625},{"$f":"IFERROR(RFM_ORAB!AP63/PTRM_Life!AP63,0)*(1+AP50)","v":9.2335724548413545},{"$f":"IFERROR(RFM_ORAB!AQ63/PTRM_Life!AQ63,0)*(1+AQ50)","v":10.047080458791083},{"$f":"IFERROR(RFM_ORAB!AR63/PTRM_Life!AR63,0)*(1+AR50)","v":10.295393649538248},{"$f":"IFERROR(RFM_ORAB!AS63/PTRM_Life!AS63,0)*(1+AS50)","v":0.1523041671942566},{"$f":"IFERROR(RFM_ORAB!AT63/PTRM_Life!AT63,0)*(1+AT50)","v":0.15643325514628162},{"$f":"IFERROR(RFM_ORAB!AU63/PTRM_Life!AU63,0)*(1+AU50)","v":0.16136593217543566},{"$f":"IFERROR(RFM_ORAB!AV63/PTRM_Life!AV63,0)*(1+AV50)","v":0.16635953059468458},{"$f":"IFERROR(RFM_ORAB!AW63/PTRM_Life!AW63,0)*(1+AW50)","v":0.17706530894772521},{"$f":"IFERROR(RFM_ORAB!AX63/PTRM_Life!AX63,0)*(1+AX50)","v":8.3973037203030089E-4},{"$f":"IFERROR(RFM_ORAB!AY63/PTRM_Life!AY63,0)*(1+AY50)","v":8.8037323358395778E-4},{"$f":"IFERROR(RFM_ORAB!AZ63/PTRM_Life!AZ63,0)*(1+AZ50)","v":8.4661100561367439E-4},{"$f":"IFERROR(RFM_ORAB!BA63/PTRM_Life!BA63,0)*(1+BA50)","v":9.0832044800540535E-4},{"$f":"IFERROR(RFM_ORAB!BB63/PTRM_Life!BB63,0)*(1+BB50)","v":9.272799782914584E-4}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":35.575779393646769},38.967431722482416,46.332544953042863,49.612545798641754,54.441641930320529,59.395886095850777,67.900153676459993,73.876685488079062,84.852556357570208,87.438488560398497,89.599108976177178,97.129671527395345,97.214017508876637,102.00956041279098,104.46072636886184,108.84821465113836,113.30241300454185,112.50267270986478,113.21174394973428,116.41966631180748,118.89150268542738,122.61859472407932,123.75213835480189,129.45632970361487,134.90089934931802,136.63216105027999,144.89629982084699,146.93724866827458,152.98414412695999,159.19714944764513,81.020927271262153,74.817553458302896,{"$f":"SUM(AK53:AK63)","v":66.558550731077204},62.022598789813699,55.593900591714799,44.360188949623847,36.212485482295726,28.202414867515081,20.464680470656507,10.297019531368225,0.44083382793778608,0.4527851860740435,0.46706247695059117,0.48151610055718552,0.51250323202815129,2.4306066152445811E-3,2.5482477193955969E-3,2.4505226669462553E-3,2.6291411662840202E-3,2.6840196859495547E-3]
[]
[]
["Approach D"]
[{"$f":"Inputs!A106","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E71/PTRM_Life!E71,0)*(1+E68)","v":35.575779393646769},{"$f":"IFERROR(RFM_ORAB!F71/PTRM_Life!F71,0)*(1+F68)","v":35.447518157527618},{"$f":"IFERROR(RFM_ORAB!G71/PTRM_Life!G71,0)*(1+G68)","v":38.597968065564892},{"$f":"IFERROR(RFM_ORAB!H71/PTRM_Life!H71,0)*(1+H68)","v":38.164704303729941},{"$f":"IFERROR(RFM_ORAB!I71/PTRM_Life!I71,0)*(1+I68)","v":38.897680453623494},{"$f":"IFERROR(RFM_ORAB!J71/PTRM_Life!J71,0)*(1+J68)","v":39.615031744913431},{"$f":"IFERROR(RFM_ORAB!K71/PTRM_Life!K71,0)*(1+K68)","v":42.435997743847082},{"$f":"IFERROR(RFM_ORAB!L71/PTRM_Life!L71,0)*(1+L68)","v":43.45352380247742},{"$f":"IFERROR(RFM_ORAB!M71/PTRM_Life!M71,0)*(1+M68)","v":47.114263295447898},{"$f":"IFERROR(RFM_ORAB!N71/PTRM_Life!N71,0)*(1+N68)","v":46.023509610583808},{"$f":"IFERROR(RFM_ORAB!O71/PTRM_Life!O71,0)*(1+O68)","v":44.845348661240031},{"$f":"IFERROR(RFM_ORAB!P71/PTRM_Life!P71,0)*(1+P68)","v":48.625554241388521},{"$f":"IFERROR(RFM_ORAB!Q71/PTRM_Life!Q71,0)*(1+Q68)","v":48.67558400191291},{"$f":"IFERROR(RFM_ORAB!R71/PTRM_Life!R71,0)*(1+R68)","v":51.091170877114948},{"$f":"IFERROR(RFM_ORAB!S71/PTRM_Life!S71,0)*(1+S68)","v":52.334698198049175},{"$f":"IFERROR(RFM_ORAB!T71/PTRM_Life!T71,0)*(1+T68)","v":54.55543807234627},{"$f":"IFERROR(RFM_ORAB!U71/PTRM_Life!U71,0)*(1+U68)","v":56.789805127100927},{"$f":"IFERROR(RFM_ORAB!V71/PTRM_Life!V71,0)*(1+V68)","v":56.378467893759243},{"$f":"IFERROR(RFM_ORAB!W71/PTRM_Life!W71,0)*(1+W68)","v":56.717581204064118},{"$f":"IFERROR(RFM_ORAB!X71/PTRM_Life!X71,0)*(1+X68)","v":58.310326125220762},{"$f":"IFERROR(RFM_ORAB!Y71/PTRM_Life!Y71,0)*(1+Y68)","v":59.530025571817298},{"$f":"IFERROR(RFM_ORAB!Z71/PTRM_Life!Z71,0)*(1+Z68)","v":61.401685205451997},{"$f":"IFERROR(RFM_ORAB!AA71/PTRM_Life!AA71,0)*(1+AA68)","v":61.965153902323166},{"$f":"IFERROR(RFM_ORAB!AB71/PTRM_Life!AB71,0)*(1+AB68)","v":64.839491664185502},{"$f":"IFERROR(RFM_ORAB!AC71/PTRM_Life!AC71,0)*(1+AC68)","v":67.605525242276016},{"$f":"IFERROR(RFM_ORAB!AD71/PTRM_Life!AD71,0)*(1+AD68)","v":68.498904283468235},{"$f":"IFERROR(RFM_ORAB!AE71/PTRM_Life!AE71,0)*(1+AE68)","v":72.71905380985757},{"$f":"IFERROR(RFM_ORAB!AF71/PTRM_Life!AF71,0)*(1+AF68)","v":73.800613611671039},{"$f":"IFERROR(RFM_ORAB!AG71/PTRM_Life!AG71,0)*(1+AG68)","v":77.034271818227822},{"$f":"IFERROR(RFM_ORAB!AH71/PTRM_Life!AH71,0)*(1+AH68)","v":80.830479903554021},{"$f":"IFERROR(RFM_ORAB!AI71/PTRM_Life!AI71,0)*(1+AI68)","v":0.56834676793472949},{"$f":"IFERROR(RFM_ORAB!AJ71/PTRM_Life!AJ71,0)*(1+AJ68)","v":0.58424138302120321},{"$f":"IFERROR(RFM_ORAB!AK71/PTRM_Life!AK71,0)*(1+AK68)","v":0.58577110939207289},{"$f":"IFERROR(RFM_ORAB!AL71/PTRM_Life!AL71,0)*(1+AL68)","v":0.62368037026120726},{"$f":"IFERROR(RFM_ORAB!AM71/PTRM_Life!AM71,0)*(1+AM68)","v":0.65648404744431721},{"$f":"IFERROR(RFM_ORAB!AN71/PTRM_Life!AN71,0)*(1+AN68)","v":-6.8064552524624896E-4},{"$f":"IFERROR(RFM_ORAB!AO71/PTRM_Life!AO71,0)*(1+AO68)","v":-6.9435542702781037E-4},{"$f":"IFERROR(RFM_ORAB!AP71/PTRM_Life!AP71,0)*(1+AP68)","v":-7.1922291379433593E-4},{"$f":"IFERROR(RFM_ORAB!AQ71/PTRM_Life!AQ71,0)*(1+AQ68)","v":-7.8258881034816213E-4},{"$f":"IFERROR(RFM_ORAB!AR71/PTRM_Life!AR71,0)*(1+AR68)","v":-8.0193046142158905E-4},{"$f":"IFERROR(RFM_ORAB!AS71/PTRM_Life!AS71,0)*(1+AS68)","v":-1.1863300737412803E-5},{"$f":"IFERROR(RFM_ORAB!AT71/PTRM_Life!AT71,0)*(1+AT68)","v":-1.2184924321642269E-5},{"$f":"IFERROR(RFM_ORAB!AU71/PTRM_Life!AU71,0)*(1+AU68)","v":-1.2569141195779043E-5},{"$f":"IFERROR(RFM_ORAB!AV71/PTRM_Life!AV71,0)*(1+AV68)","v":-1.2958103368651577E-5},{"$f":"IFERROR(RFM_ORAB!AW71/PTRM_Life!AW71,0)*(1+AW68)","v":-1.3791999581538615E-5},{"$f":"IFERROR(RFM_ORAB!AX71/PTRM_Life!AX71,0)*(1+AX68)","v":0},{"$f":"IFERROR(RFM_ORAB!AY71/PTRM_Life!AY71,0)*(1+AY68)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ71/PTRM_Life!AZ71,0)*(1+AZ68)","v":0},{"$f":"IFERROR(RFM_ORAB!BA71/PTRM_Life!BA71,0)*(1+BA68)","v":0},{"$f":"IFERROR(RFM_ORAB!BB71/PTRM_Life!BB71,0)*(1+BB68)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F72/PTRM_Life!F72,0)*(1+F68)","v":3.5199135649547952},{"$f":"IFERROR(RFM_ORAB!G72/PTRM_Life!G72,0)*(1+G68)","v":3.8346627217680354},{"$f":"IFERROR(RFM_ORAB!H72/PTRM_Life!H72,0)*(1+H68)","v":3.7938469365420389},{"$f":"IFERROR(RFM_ORAB!I72/PTRM_Life!I72,0)*(1+I68)","v":3.8691516330061364},{"$f":"IFERROR(RFM_ORAB!J72/PTRM_Life!J72,0)*(1+J68)","v":3.9431916700090492},{"$f":"IFERROR(RFM_ORAB!K72/PTRM_Life!K72,0)*(1+K68)","v":4.223814185524585},{"$f":"IFERROR(RFM_ORAB!L72/PTRM_Life!L72,0)*(1+L68)","v":4.3249658371304802},{"$f":"IFERROR(RFM_ORAB!M72/PTRM_Life!M72,0)*(1+M68)","v":4.6889546771361097},{"$f":"IFERROR(RFM_ORAB!N72/PTRM_Life!N72,0)*(1+N68)","v":4.5803594026892887},{"$f":"IFERROR(RFM_ORAB!O72/PTRM_Life!O72,0)*(1+O68)","v":4.4632833507814968},{"$f":"IFERROR(RFM_ORAB!P72/PTRM_Life!P72,0)*(1+P68)","v":4.8389953868957694},{"$f":"IFERROR(RFM_ORAB!Q72/PTRM_Life!Q72,0)*(1+Q68)","v":4.8435998406547789},{"$f":"IFERROR(RFM_ORAB!R72/PTRM_Life!R72,0)*(1+R68)","v":5.0832682733707575},{"$f":"IFERROR(RFM_ORAB!S72/PTRM_Life!S72,0)*(1+S68)","v":5.2062006021236531},{"$f":"IFERROR(RFM_ORAB!T72/PTRM_Life!T72,0)*(1+T68)","v":5.4259675347388159},{"$f":"IFERROR(RFM_ORAB!U72/PTRM_Life!U72,0)*(1+U68)","v":5.6480981030847248},{"$f":"IFERROR(RFM_ORAB!V72/PTRM_Life!V72,0)*(1+V68)","v":5.6077212787097777},{"$f":"IFERROR(RFM_ORAB!W72/PTRM_Life!W72,0)*(1+W68)","v":5.6423057932446516},{"$f":"IFERROR(RFM_ORAB!X72/PTRM_Life!X72,0)*(1+X68)","v":5.8015523871404708},{"$f":"IFERROR(RFM_ORAB!Y72/PTRM_Life!Y72,0)*(1+Y68)","v":5.9239716573911805},{"$f":"IFERROR(RFM_ORAB!Z72/PTRM_Life!Z72,0)*(1+Z68)","v":6.1099157620149613},{"$f":"IFERROR(RFM_ORAB!AA72/PTRM_Life!AA72,0)*(1+AA68)","v":6.166216957221871},{"$f":"IFERROR(RFM_ORAB!AB72/PTRM_Life!AB72,0)*(1+AB68)","v":6.4511314619470603},{"$f":"IFERROR(RFM_ORAB!AC72/PTRM_Life!AC72,0)*(1+AC68)","v":6.723747103807872},{"$f":"IFERROR(RFM_ORAB!AD72/PTRM_Life!AD72,0)*(1+AD68)","v":6.8105635435462979},{"$f":"IFERROR(RFM_ORAB!AE72/PTRM_Life!AE72,0)*(1+AE68)","v":7.2243852140796019},{"$f":"IFERROR(RFM_ORAB!AF72/PTRM_Life!AF72,0)*(1+AF68)","v":7.3263597338561963},{"$f":"IFERROR(RFM_ORAB!AG72/PTRM_Life!AG72,0)*(1+AG68)","v":7.6261645394330717},{"$f":"IFERROR(RFM_ORAB!AH72/PTRM_Life!AH72,0)*(1+AH68)","v":7.9093131734547546},{"$f":"IFERROR(RFM_ORAB!AI72/PTRM_Life!AI72,0)*(1+AI68)","v":8.2416637341901282},{"$f":"IFERROR(RFM_ORAB!AJ72/PTRM_Life!AJ72,0)*(1+AJ68)","v":0},{"$f":"IFERROR(RFM_ORAB!AK72/PTRM_Life!AK72,0)*(1+AK68)","v":0},{"$f":"IFERROR(RFM_ORAB!AL72/PTRM_Life!AL72,0)*(1+AL68)","v":0},{"$f":"IFERROR(RFM_ORAB!AM72/PTRM_Life!AM72,0)*(1+AM68)","v":0},{"$f":"IFERROR(RFM_ORAB!AN72/PTRM_Life!AN72,0)*(1+AN68)","v":1.0826665150733409E-3},{"$f":"IFERROR(RFM_ORAB!AO72/PTRM_Life!AO72,0)*(1+AO68)","v":1.1044741242227155E-3},{"$f":"IFERROR(RFM_ORAB!AP72/PTRM_Life!AP72,0)*(1+AP68)","v":1.1440295083948308E-3},{"$f":"IFERROR(RFM_ORAB!AQ72/PTRM_Life!AQ72,0)*(1+AQ68)","v":1.2448222585882721E-3},{"$f":"IFERROR(RFM_ORAB!AR72/PTRM_Life!AR72,0)*(1+AR68)","v":1.2755879908038122E-3},{"$f":"IFERROR(RFM_ORAB!AS72/PTRM_Life!AS72,0)*(1+AS68)","v":1.8870319410378566E-5},{"$f":"IFERROR(RFM_ORAB!AT72/PTRM_Life!AT72,0)*(1+AT68)","v":1.9381908882706519E-5},{"$f":"IFERROR(RFM_ORAB!AU72/PTRM_Life!AU72,0)*(1+AU68)","v":1.9993062161064643E-5},{"$f":"IFERROR(RFM_ORAB!AV72/PTRM_Life!AV72,0)*(1+AV68)","v":2.0611763532893838E-5},{"$f":"IFERROR(RFM_ORAB!AW72/PTRM_Life!AW72,0)*(1+AW68)","v":2.1938197738734873E-5},{"$f":"IFERROR(RFM_ORAB!AX72/PTRM_Life!AX72,0)*(1+AX68)","v":1.0404167286241818E-7},{"$f":"IFERROR(RFM_ORAB!AY72/PTRM_Life!AY72,0)*(1+AY68)","v":1.0907727886977783E-7},{"$f":"IFERROR(RFM_ORAB!AZ72/PTRM_Life!AZ72,0)*(1+AZ68)","v":1.0489417582314434E-7},{"$f":"IFERROR(RFM_ORAB!BA72/PTRM_Life!BA72,0)*(1+BA68)","v":1.1253990811018735E-7},{"$f":"IFERROR(RFM_ORAB!BB72/PTRM_Life!BB72,0)*(1+BB68)","v":1.1488897313552086E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G73/PTRM_Life!G73,0)*(1+G68)","v":3.899914165709939},{"$f":"IFERROR(RFM_ORAB!H73/PTRM_Life!H73,0)*(1+H68)","v":3.8533345822218417},{"$f":"IFERROR(RFM_ORAB!I73/PTRM_Life!I73,0)*(1+I68)","v":3.9242813924508884},{"$f":"IFERROR(RFM_ORAB!J73/PTRM_Life!J73,0)*(1+J68)","v":3.9933138818524889},{"$f":"IFERROR(RFM_ORAB!K73/PTRM_Life!K73,0)*(1+K68)","v":4.2773443709531591},{"$f":"IFERROR(RFM_ORAB!L73/PTRM_Life!L73,0)*(1+L68)","v":4.3796606041777908},{"$f":"IFERROR(RFM_ORAB!M73/PTRM_Life!M73,0)*(1+M68)","v":4.7479123363628153},{"$f":"IFERROR(RFM_ORAB!N73/PTRM_Life!N73,0)*(1+N68)","v":4.6379169679855163},{"$f":"IFERROR(RFM_ORAB!O73/PTRM_Life!O73,0)*(1+O68)","v":4.5195355710176921},{"$f":"IFERROR(RFM_ORAB!P73/PTRM_Life!P73,0)*(1+P68)","v":4.8995090423117018},{"$f":"IFERROR(RFM_ORAB!Q73/PTRM_Life!Q73,0)*(1+Q68)","v":4.9038324370392274},{"$f":"IFERROR(RFM_ORAB!R73/PTRM_Life!R73,0)*(1+R68)","v":5.1458507686690078},{"$f":"IFERROR(RFM_ORAB!S73/PTRM_Life!S73,0)*(1+S68)","v":5.2695940706378348},{"$f":"IFERROR(RFM_ORAB!T73/PTRM_Life!T73,0)*(1+T68)","v":5.4910261119781056},{"$f":"IFERROR(RFM_ORAB!U73/PTRM_Life!U73,0)*(1+U68)","v":5.7157361188179392},{"$f":"IFERROR(RFM_ORAB!V73/PTRM_Life!V73,0)*(1+V68)","v":5.6753442278950486},{"$f":"IFERROR(RFM_ORAB!W73/PTRM_Life!W73,0)*(1+W68)","v":5.7110825899160513},{"$f":"IFERROR(RFM_ORAB!X73/PTRM_Life!X73,0)*(1+X68)","v":5.8729396797569704},{"$f":"IFERROR(RFM_ORAB!Y73/PTRM_Life!Y73,0)*(1+Y68)","v":5.9977356944194318},{"$f":"IFERROR(RFM_ORAB!Z73/PTRM_Life!Z73,0)*(1+Z68)","v":6.1857390783087043},{"$f":"IFERROR(RFM_ORAB!AA73/PTRM_Life!AA73,0)*(1+AA68)","v":6.242932585501916},{"$f":"IFERROR(RFM_ORAB!AB73/PTRM_Life!AB73,0)*(1+AB68)","v":6.5305165575825166},{"$f":"IFERROR(RFM_ORAB!AC73/PTRM_Life!AC73,0)*(1+AC68)","v":6.8045566804848958},{"$f":"IFERROR(RFM_ORAB!AD73/PTRM_Life!AD73,0)*(1+AD68)","v":6.8910844562460118},{"$f":"IFERROR(RFM_ORAB!AE73/PTRM_Life!AE73,0)*(1+AE68)","v":7.3059063074466541},{"$f":"IFERROR(RFM_ORAB!AF73/PTRM_Life!AF73,0)*(1+AF68)","v":7.4060999559096157},{"$f":"IFERROR(RFM_ORAB!AG73/PTRM_Life!AG73,0)*(1+AG68)","v":7.6996152714899493},{"$f":"IFERROR(RFM_ORAB!AH73/PTRM_Life!AH73,0)*(1+AH68)","v":7.9598800524694342},{"$f":"IFERROR(RFM_ORAB!AI73/PTRM_Life!AI73,0)*(1+AI68)","v":8.1961632883934499},{"$f":"IFERROR(RFM_ORAB!AJ73/PTRM_Life!AJ73,0)*(1+AJ68)","v":8.4291076211523652},{"$f":"IFERROR(RFM_ORAB!AK73/PTRM_Life!AK73,0)*(1+AK68)","v":0},{"$f":"IFERROR(RFM_ORAB!AL73/PTRM_Life!AL73,0)*(1+AL68)","v":0},{"$f":"IFERROR(RFM_ORAB!AM73/PTRM_Life!AM73,0)*(1+AM68)","v":0},{"$f":"IFERROR(RFM_ORAB!AN73/PTRM_Life!AN73,0)*(1+AN68)","v":-1.7064714968052626E-2},{"$f":"IFERROR(RFM_ORAB!AO73/PTRM_Life!AO73,0)*(1+AO68)","v":-1.7408440971478121E-2},{"$f":"IFERROR(RFM_ORAB!AP73/PTRM_Life!AP73,0)*(1+AP68)","v":-1.8031902902692687E-2},{"$f":"IFERROR(RFM_ORAB!AQ73/PTRM_Life!AQ73,0)*(1+AQ68)","v":-1.9620572662910302E-2},{"$f":"IFERROR(RFM_ORAB!AR73/PTRM_Life!AR73,0)*(1+AR68)","v":-2.0105494329676777E-2},{"$f":"IFERROR(RFM_ORAB!AS73/PTRM_Life!AS73,0)*(1+AS68)","v":-2.9742918766856373E-4},{"$f":"IFERROR(RFM_ORAB!AT73/PTRM_Life!AT73,0)*(1+AT68)","v":-3.0549273115530534E-4},{"$f":"IFERROR(RFM_ORAB!AU73/PTRM_Life!AU73,0)*(1+AU68)","v":-3.151255740961122E-4},{"$f":"IFERROR(RFM_ORAB!AV73/PTRM_Life!AV73,0)*(1+AV68)","v":-3.2487738817146763E-4},{"$f":"IFERROR(RFM_ORAB!AW73/PTRM_Life!AW73,0)*(1+AW68)","v":-3.4578430764428317E-4},{"$f":"IFERROR(RFM_ORAB!AX73/PTRM_Life!AX73,0)*(1+AX68)","v":-1.6398784551642109E-6},{"$f":"IFERROR(RFM_ORAB!AY73/PTRM_Life!AY73,0)*(1+AY68)","v":-1.719248399658322E-6},{"$f":"IFERROR(RFM_ORAB!AZ73/PTRM_Life!AZ73,0)*(1+AZ68)","v":-1.6533153905747676E-6},{"$f":"IFERROR(RFM_ORAB!BA73/PTRM_Life!BA73,0)*(1+BA68)","v":-1.7738254833724415E-6},{"$f":"IFERROR(RFM_ORAB!BB73/PTRM_Life!BB73,0)*(1+BB68)","v":-1.810850850408958E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H74/PTRM_Life!H74,0)*(1+H68)","v":3.8006599761479363},{"$f":"IFERROR(RFM_ORAB!I74/PTRM_Life!I74,0)*(1+I68)","v":3.8749392550863599},{"$f":"IFERROR(RFM_ORAB!J74/PTRM_Life!J74,0)*(1+J68)","v":3.9478184462577142},{"$f":"IFERROR(RFM_ORAB!K74/PTRM_Life!K74,0)*(1+K68)","v":4.228467421471505},{"$f":"IFERROR(RFM_ORAB!L74/PTRM_Life!L74,0)*(1+L68)","v":4.3295078535903917},{"$f":"IFERROR(RFM_ORAB!M74/PTRM_Life!M74,0)*(1+M68)","v":4.6932341011303897},{"$f":"IFERROR(RFM_ORAB!N74/PTRM_Life!N74,0)*(1+N68)","v":4.58447614072979},{"$f":"IFERROR(RFM_ORAB!O74/PTRM_Life!O74,0)*(1+O68)","v":4.4676108476346839},{"$f":"IFERROR(RFM_ORAB!P74/PTRM_Life!P74,0)*(1+P68)","v":4.8427930557201488},{"$f":"IFERROR(RFM_ORAB!Q74/PTRM_Life!Q74,0)*(1+Q68)","v":4.846765535264292},{"$f":"IFERROR(RFM_ORAB!R74/PTRM_Life!R74,0)*(1+R68)","v":5.0854104430900602},{"$f":"IFERROR(RFM_ORAB!S74/PTRM_Life!S74,0)*(1+S68)","v":5.2070867146813109},{"$f":"IFERROR(RFM_ORAB!T74/PTRM_Life!T74,0)*(1+T68)","v":5.4250169174089642},{"$f":"IFERROR(RFM_ORAB!U74/PTRM_Life!U74,0)*(1+U68)","v":5.6469524316461577},{"$f":"IFERROR(RFM_ORAB!V74/PTRM_Life!V74,0)*(1+V68)","v":5.6074522073436022},{"$f":"IFERROR(RFM_ORAB!W74/PTRM_Life!W74,0)*(1+W68)","v":5.6433906918243091},{"$f":"IFERROR(RFM_ORAB!X74/PTRM_Life!X74,0)*(1+X68)","v":5.80388518572388},{"$f":"IFERROR(RFM_ORAB!Y74/PTRM_Life!Y74,0)*(1+Y68)","v":5.9279210060943344},{"$f":"IFERROR(RFM_ORAB!Z74/PTRM_Life!Z74,0)*(1+Z68)","v":6.1135251006052584},{"$f":"IFERROR(RFM_ORAB!AA74/PTRM_Life!AA74,0)*(1+AA68)","v":6.1702113650237962},{"$f":"IFERROR(RFM_ORAB!AB74/PTRM_Life!AB74,0)*(1+AB68)","v":6.4537545700985017},{"$f":"IFERROR(RFM_ORAB!AC74/PTRM_Life!AC74,0)*(1+AC68)","v":6.7231110888762453},{"$f":"IFERROR(RFM_ORAB!AD74/PTRM_Life!AD74,0)*(1+AD68)","v":6.8076963382600333},{"$f":"IFERROR(RFM_ORAB!AE74/PTRM_Life!AE74,0)*(1+AE68)","v":7.2147518353286015},{"$f":"IFERROR(RFM_ORAB!AF74/PTRM_Life!AF74,0)*(1+AF68)","v":7.3119492493866192},{"$f":"IFERROR(RFM_ORAB!AG74/PTRM_Life!AG74,0)*(1+AG68)","v":7.5965367807021575},{"$f":"IFERROR(RFM_ORAB!AH74/PTRM_Life!AH74,0)*(1+AH68)","v":7.8423461660119544},{"$f":"IFERROR(RFM_ORAB!AI74/PTRM_Life!AI74,0)*(1+AI68)","v":8.049912093105057},{"$f":"IFERROR(RFM_ORAB!AJ74/PTRM_Life!AJ74,0)*(1+AJ68)","v":8.2762593888856877},{"$f":"IFERROR(RFM_ORAB!AK74/PTRM_Life!AK74,0)*(1+AK68)","v":8.2448299271938303},{"$f":"IFERROR(RFM_ORAB!AL74/PTRM_Life!AL74,0)*(1+AL68)","v":0},{"$f":"IFERROR(RFM_ORAB!AM74/PTRM_Life!AM74,0)*(1+AM68)","v":0},{"$f":"IFERROR(RFM_ORAB!AN74/PTRM_Life!AN74,0)*(1+AN68)","v":3.310543963162044E-3},{"$f":"IFERROR(RFM_ORAB!AO74/PTRM_Life!AO74,0)*(1+AO68)","v":3.3772265914832574E-3},{"$f":"IFERROR(RFM_ORAB!AP74/PTRM_Life!AP74,0)*(1+AP68)","v":3.4981778137279768E-3},{"$f":"IFERROR(RFM_ORAB!AQ74/PTRM_Life!AQ74,0)*(1+AQ68)","v":3.8063787472913399E-3},{"$f":"IFERROR(RFM_ORAB!AR74/PTRM_Life!AR74,0)*(1+AR68)","v":3.9004532454312551E-3},{"$f":"IFERROR(RFM_ORAB!AS74/PTRM_Life!AS74,0)*(1+AS68)","v":5.7701075203878818E-5},{"$f":"IFERROR(RFM_ORAB!AT74/PTRM_Life!AT74,0)*(1+AT68)","v":5.9265397565061136E-5},{"$f":"IFERROR(RFM_ORAB!AU74/PTRM_Life!AU74,0)*(1+AU68)","v":6.1134163032605063E-5},{"$f":"IFERROR(RFM_ORAB!AV74/PTRM_Life!AV74,0)*(1+AV68)","v":6.3026008825370206E-5},{"$f":"IFERROR(RFM_ORAB!AW74/PTRM_Life!AW74,0)*(1+AW68)","v":6.7081938044148356E-5},{"$f":"IFERROR(RFM_ORAB!AX74/PTRM_Life!AX74,0)*(1+AX68)","v":3.1813538815193348E-7},{"$f":"IFERROR(RFM_ORAB!AY74/PTRM_Life!AY74,0)*(1+AY68)","v":3.3353310742784343E-7},{"$f":"IFERROR(RFM_ORAB!AZ74/PTRM_Life!AZ74,0)*(1+AZ68)","v":3.2074214516428892E-7},{"$f":"IFERROR(RFM_ORAB!BA74/PTRM_Life!BA74,0)*(1+BA68)","v":3.4412102731721925E-7},{"$f":"IFERROR(RFM_ORAB!BB74/PTRM_Life!BB74,0)*(1+BB68)","v":3.5130392521830217E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I75/PTRM_Life!I75,0)*(1+I68)","v":3.8755891961536513},{"$f":"IFERROR(RFM_ORAB!J75/PTRM_Life!J75,0)*(1+J68)","v":3.9484289224675559},{"$f":"IFERROR(RFM_ORAB!K75/PTRM_Life!K75,0)*(1+K68)","v":4.2289860918132618},{"$f":"IFERROR(RFM_ORAB!L75/PTRM_Life!L75,0)*(1+L68)","v":4.3299405528489192},{"$f":"IFERROR(RFM_ORAB!M75/PTRM_Life!M75,0)*(1+M68)","v":4.6934190854308993},{"$f":"IFERROR(RFM_ORAB!N75/PTRM_Life!N75,0)*(1+N68)","v":4.5846316095439148},{"$f":"IFERROR(RFM_ORAB!O75/PTRM_Life!O75,0)*(1+O68)","v":4.4679037203199092},{"$f":"IFERROR(RFM_ORAB!P75/PTRM_Life!P75,0)*(1+P68)","v":4.8427217544808814},{"$f":"IFERROR(RFM_ORAB!Q75/PTRM_Life!Q75,0)*(1+Q68)","v":4.846422301366637},{"$f":"IFERROR(RFM_ORAB!R75/PTRM_Life!R75,0)*(1+R68)","v":5.0845495441645401},{"$f":"IFERROR(RFM_ORAB!S75/PTRM_Life!S75,0)*(1+S68)","v":5.205659225100951},{"$f":"IFERROR(RFM_ORAB!T75/PTRM_Life!T75,0)*(1+T68)","v":5.4227570081757497},{"$f":"IFERROR(RFM_ORAB!U75/PTRM_Life!U75,0)*(1+U68)","v":5.644535040208698},{"$f":"IFERROR(RFM_ORAB!V75/PTRM_Life!V75,0)*(1+V68)","v":5.6054099266744153},{"$f":"IFERROR(RFM_ORAB!W75/PTRM_Life!W75,0)*(1+W68)","v":5.641881789355109},{"$f":"IFERROR(RFM_ORAB!X75/PTRM_Life!X75,0)*(1+X68)","v":5.802806579580821},{"$f":"IFERROR(RFM_ORAB!Y75/PTRM_Life!Y75,0)*(1+Y68)","v":5.9274100481388929},{"$f":"IFERROR(RFM_ORAB!Z75/PTRM_Life!Z75,0)*(1+Z68)","v":6.1128197083518234},{"$f":"IFERROR(RFM_ORAB!AA75/PTRM_Life!AA75,0)*(1+AA68)","v":6.169635861893318},{"$f":"IFERROR(RFM_ORAB!AB75/PTRM_Life!AB75,0)*(1+AB68)","v":6.4525882737158797},{"$f":"IFERROR(RFM_ORAB!AC75/PTRM_Life!AC75,0)*(1+AC68)","v":6.7207402506596221},{"$f":"IFERROR(RFM_ORAB!AD75/PTRM_Life!AD75,0)*(1+AD68)","v":6.8046405539924146},{"$f":"IFERROR(RFM_ORAB!AE75/PTRM_Life!AE75,0)*(1+AE68)","v":7.2094542733253446},{"$f":"IFERROR(RFM_ORAB!AF75/PTRM_Life!AF75,0)*(1+AF68)","v":7.3054325349116942},{"$f":"IFERROR(RFM_ORAB!AG75/PTRM_Life!AG75,0)*(1+AG68)","v":7.5865255749193512},{"$f":"IFERROR(RFM_ORAB!AH75/PTRM_Life!AH75,0)*(1+AH68)","v":7.8261042223354105},{"$f":"IFERROR(RFM_ORAB!AI75/PTRM_Life!AI75,0)*(1+AI68)","v":8.0227740333501103},{"$f":"IFERROR(RFM_ORAB!AJ75/PTRM_Life!AJ75,0)*(1+AJ68)","v":8.2475475337459319},{"$f":"IFERROR(RFM_ORAB!AK75/PTRM_Life!AK75,0)*(1+AK68)","v":8.2558105113172626},{"$f":"IFERROR(RFM_ORAB!AL75/PTRM_Life!AL75,0)*(1+AL68)","v":8.8119841948328705},{"$f":"IFERROR(RFM_ORAB!AM75/PTRM_Life!AM75,0)*(1+AM68)","v":0},{"$f":"IFERROR(RFM_ORAB!AN75/PTRM_Life!AN75,0)*(1+AN68)","v":2.4317426742773457E-2},{"$f":"IFERROR(RFM_ORAB!AO75/PTRM_Life!AO75,0)*(1+AO68)","v":2.4807240485548186E-2},{"$f":"IFERROR(RFM_ORAB!AP75/PTRM_Life!AP75,0)*(1+AP68)","v":2.5695681333672608E-2},{"$f":"IFERROR(RFM_ORAB!AQ75/PTRM_Life!AQ75,0)*(1+AQ68)","v":2.7959555098038213E-2},{"$f":"IFERROR(RFM_ORAB!AR75/PTRM_Life!AR75,0)*(1+AR68)","v":2.8650574381375419E-2},{"$f":"IFERROR(RFM_ORAB!AS75/PTRM_Life!AS75,0)*(1+AS68)","v":4.2384021624934897E-4},{"$f":"IFERROR(RFM_ORAB!AT75/PTRM_Life!AT75,0)*(1+AT68)","v":4.3533086396266291E-4},{"$f":"IFERROR(RFM_ORAB!AU75/PTRM_Life!AU75,0)*(1+AU68)","v":4.49057782518071E-4},{"$f":"IFERROR(RFM_ORAB!AV75/PTRM_Life!AV75,0)*(1+AV68)","v":4.62954236389733E-4},{"$f":"IFERROR(RFM_ORAB!AW75/PTRM_Life!AW75,0)*(1+AW68)","v":4.9274685136449536E-4},{"$f":"IFERROR(RFM_ORAB!AX75/PTRM_Life!AX75,0)*(1+AX68)","v":2.3368467785816477E-6},{"$f":"IFERROR(RFM_ORAB!AY75/PTRM_Life!AY75,0)*(1+AY68)","v":2.4499499165143271E-6},{"$f":"IFERROR(RFM_ORAB!AZ75/PTRM_Life!AZ75,0)*(1+AZ68)","v":2.3559945752548009E-6},{"$f":"IFERROR(RFM_ORAB!BA75/PTRM_Life!BA75,0)*(1+BA68)","v":2.5277229257639365E-6},{"$f":"IFERROR(RFM_ORAB!BB75/PTRM_Life!BB75,0)*(1+BB68)","v":2.580484524901126E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J76/PTRM_Life!J76,0)*(1+J68)","v":3.9481014303505422},{"$f":"IFERROR(RFM_ORAB!K76/PTRM_Life!K76,0)*(1+K68)","v":4.2285094600977962},{"$f":"IFERROR(RFM_ORAB!L76/PTRM_Life!L76,0)*(1+L68)","v":4.3293615497651734},{"$f":"IFERROR(RFM_ORAB!M76/PTRM_Life!M76,0)*(1+M68)","v":4.6925291396364885},{"$f":"IFERROR(RFM_ORAB!N76/PTRM_Life!N76,0)*(1+N68)","v":4.5837405074960502},{"$f":"IFERROR(RFM_ORAB!O76/PTRM_Life!O76,0)*(1+O68)","v":4.4671670283570348},{"$f":"IFERROR(RFM_ORAB!P76/PTRM_Life!P76,0)*(1+P68)","v":4.8415669478086798},{"$f":"IFERROR(RFM_ORAB!Q76/PTRM_Life!Q76,0)*(1+Q68)","v":4.8450198097469181},{"$f":"IFERROR(RFM_ORAB!R76/PTRM_Life!R76,0)*(1+R68)","v":5.0826256542062929},{"$f":"IFERROR(RFM_ORAB!S76/PTRM_Life!S76,0)*(1+S68)","v":5.2032007743715312},{"$f":"IFERROR(RFM_ORAB!T76/PTRM_Life!T76,0)*(1+T68)","v":5.4195092731044383},{"$f":"IFERROR(RFM_ORAB!U76/PTRM_Life!U76,0)*(1+U68)","v":5.641096330399483},{"$f":"IFERROR(RFM_ORAB!V76/PTRM_Life!V76,0)*(1+V68)","v":5.6023136437680421},{"$f":"IFERROR(RFM_ORAB!W76/PTRM_Life!W76,0)*(1+W68)","v":5.6392452928868861},{"$f":"IFERROR(RFM_ORAB!X76/PTRM_Life!X76,0)*(1+X68)","v":5.800502265661958},{"$f":"IFERROR(RFM_ORAB!Y76/PTRM_Life!Y76,0)*(1+Y68)","v":5.9255563762451438},{"$f":"IFERROR(RFM_ORAB!Z76/PTRM_Life!Z76,0)*(1+Z68)","v":6.1107551560934965},{"$f":"IFERROR(RFM_ORAB!AA76/PTRM_Life!AA76,0)*(1+AA68)","v":6.1676695067030298},{"$f":"IFERROR(RFM_ORAB!AB76/PTRM_Life!AB76,0)*(1+AB68)","v":6.4500621773246838},{"$f":"IFERROR(RFM_ORAB!AC76/PTRM_Life!AC76,0)*(1+AC68)","v":6.7171732991127744},{"$f":"IFERROR(RFM_ORAB!AD76/PTRM_Life!AD76,0)*(1+AD68)","v":6.8005379693800254},{"$f":"IFERROR(RFM_ORAB!AE76/PTRM_Life!AE76,0)*(1+AE68)","v":7.203507095496847},{"$f":"IFERROR(RFM_ORAB!AF76/PTRM_Life!AF76,0)*(1+AF68)","v":7.2986035416224446},{"$f":"IFERROR(RFM_ORAB!AG76/PTRM_Life!AG76,0)*(1+AG68)","v":7.5772391890639978},{"$f":"IFERROR(RFM_ORAB!AH76/PTRM_Life!AH76,0)*(1+AH68)","v":7.8129097445708036},{"$f":"IFERROR(RFM_ORAB!AI76/PTRM_Life!AI76,0)*(1+AI68)","v":8.0038307262864592},{"$f":"IFERROR(RFM_ORAB!AJ76/PTRM_Life!AJ76,0)*(1+AJ68)","v":8.2276690865781923},{"$f":"IFERROR(RFM_ORAB!AK76/PTRM_Life!AK76,0)*(1+AK68)","v":8.2492116933470641},{"$f":"IFERROR(RFM_ORAB!AL76/PTRM_Life!AL76,0)*(1+AL68)","v":8.7830746869869518},{"$f":"IFERROR(RFM_ORAB!AM76/PTRM_Life!AM76,0)*(1+AM68)","v":9.2450375135328624},{"$f":"IFERROR(RFM_ORAB!AN76/PTRM_Life!AN76,0)*(1+AN68)","v":-9.5852952388029589E-3},{"$f":"IFERROR(RFM_ORAB!AO76/PTRM_Life!AO76,0)*(1+AO68)","v":-9.7783670381418487E-3},{"$f":"IFERROR(RFM_ORAB!AP76/PTRM_Life!AP76,0)*(1+AP68)","v":-1.0128567243186812E-2},{"$f":"IFERROR(RFM_ORAB!AQ76/PTRM_Life!AQ76,0)*(1+AQ68)","v":-1.1020927222076159E-2},{"$f":"IFERROR(RFM_ORAB!AR76/PTRM_Life!AR76,0)*(1+AR68)","v":-1.1293308996535979E-2},{"$f":"IFERROR(RFM_ORAB!AS76/PTRM_Life!AS76,0)*(1+AS68)","v":-1.6706675627327537E-4},{"$f":"IFERROR(RFM_ORAB!AT76/PTRM_Life!AT76,0)*(1+AT68)","v":-1.7159606983849142E-4},{"$f":"IFERROR(RFM_ORAB!AU76/PTRM_Life!AU76,0)*(1+AU68)","v":-1.7700686303073139E-4},{"$f":"IFERROR(RFM_ORAB!AV76/PTRM_Life!AV76,0)*(1+AV68)","v":-1.8248448262186981E-4},{"$f":"IFERROR(RFM_ORAB!AW76/PTRM_Life!AW76,0)*(1+AW68)","v":-1.9422795422722585E-4},{"$f":"IFERROR(RFM_ORAB!AX76/PTRM_Life!AX76,0)*(1+AX68)","v":-9.2112403740286063E-7},{"$f":"IFERROR(RFM_ORAB!AY76/PTRM_Life!AY76,0)*(1+AY68)","v":-9.6570634378698568E-7},{"$f":"IFERROR(RFM_ORAB!AZ76/PTRM_Life!AZ76,0)*(1+AZ68)","v":-9.2867159933143901E-7},{"$f":"IFERROR(RFM_ORAB!BA76/PTRM_Life!BA76,0)*(1+BA68)","v":-9.9636243512235825E-7},{"$f":"IFERROR(RFM_ORAB!BB76/PTRM_Life!BB76,0)*(1+BB68)","v":-1.0171596810789703E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K77/PTRM_Life!K77,0)*(1+K68)","v":4.2770344027525953},{"$f":"IFERROR(RFM_ORAB!L77/PTRM_Life!L77,0)*(1+L68)","v":4.3751505129477861},{"$f":"IFERROR(RFM_ORAB!M77/PTRM_Life!M77,0)*(1+M68)","v":4.7376001490177631},{"$f":"IFERROR(RFM_ORAB!N77/PTRM_Life!N77,0)*(1+N68)","v":4.6230447413465816},{"$f":"IFERROR(RFM_ORAB!O77/PTRM_Life!O77,0)*(1+O68)","v":4.5005529608973465},{"$f":"IFERROR(RFM_ORAB!P77/PTRM_Life!P77,0)*(1+P68)","v":4.8774207474662443},{"$f":"IFERROR(RFM_ORAB!Q77/PTRM_Life!Q77,0)*(1+Q68)","v":4.8806724335043308},{"$f":"IFERROR(RFM_ORAB!R77/PTRM_Life!R77,0)*(1+R68)","v":5.1196127576882775},{"$f":"IFERROR(RFM_ORAB!S77/PTRM_Life!S77,0)*(1+S68)","v":5.2406220270438917},{"$f":"IFERROR(RFM_ORAB!T77/PTRM_Life!T77,0)*(1+T68)","v":5.4578672908173393},{"$f":"IFERROR(RFM_ORAB!U77/PTRM_Life!U77,0)*(1+U68)","v":5.680969984009117},{"$f":"IFERROR(RFM_ORAB!V77/PTRM_Life!V77,0)*(1+V68)","v":5.6422005470982928},{"$f":"IFERROR(RFM_ORAB!W77/PTRM_Life!W77,0)*(1+W68)","v":5.6798231990085934},{"$f":"IFERROR(RFM_ORAB!X77/PTRM_Life!X77,0)*(1+X68)","v":5.8425974429028935},{"$f":"IFERROR(RFM_ORAB!Y77/PTRM_Life!Y77,0)*(1+Y68)","v":5.9689908482918765},{"$f":"IFERROR(RFM_ORAB!Z77/PTRM_Life!Z77,0)*(1+Z68)","v":6.1554136572824412},{"$f":"IFERROR(RFM_ORAB!AA77/PTRM_Life!AA77,0)*(1+AA68)","v":6.2128467855685274},{"$f":"IFERROR(RFM_ORAB!AB77/PTRM_Life!AB77,0)*(1+AB68)","v":6.4969081340322283},{"$f":"IFERROR(RFM_ORAB!AC77/PTRM_Life!AC77,0)*(1+AC68)","v":6.7651804071949195},{"$f":"IFERROR(RFM_ORAB!AD77/PTRM_Life!AD77,0)*(1+AD68)","v":6.8487586722395184},{"$f":"IFERROR(RFM_ORAB!AE77/PTRM_Life!AE77,0)*(1+AE68)","v":7.2532956383907932},{"$f":"IFERROR(RFM_ORAB!AF77/PTRM_Life!AF77,0)*(1+AF68)","v":7.3484568126664191},{"$f":"IFERROR(RFM_ORAB!AG77/PTRM_Life!AG77,0)*(1+AG68)","v":7.6274079048972094},{"$f":"IFERROR(RFM_ORAB!AH77/PTRM_Life!AH77,0)*(1+AH68)","v":7.8622116454222528},{"$f":"IFERROR(RFM_ORAB!AI77/PTRM_Life!AI77,0)*(1+AI68)","v":8.0511127587244218},{"$f":"IFERROR(RFM_ORAB!AJ77/PTRM_Life!AJ77,0)*(1+AJ68)","v":8.2760293499407425},{"$f":"IFERROR(RFM_ORAB!AK77/PTRM_Life!AK77,0)*(1+AK68)","v":8.3044287493030922},{"$f":"IFERROR(RFM_ORAB!AL77/PTRM_Life!AL77,0)*(1+AL68)","v":8.8322431814174944},{"$f":"IFERROR(RFM_ORAB!AM77/PTRM_Life!AM77,0)*(1+AM68)","v":9.2372115219173896},{"$f":"IFERROR(RFM_ORAB!AN77/PTRM_Life!AN77,0)*(1+AN68)","v":8.9161405754104344},{"$f":"IFERROR(RFM_ORAB!AO77/PTRM_Life!AO77,0)*(1+AO68)","v":0},{"$f":"IFERROR(RFM_ORAB!AP77/PTRM_Life!AP77,0)*(1+AP68)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ77/PTRM_Life!AQ77,0)*(1+AQ68)","v":0},{"$f":"IFERROR(RFM_ORAB!AR77/PTRM_Life!AR77,0)*(1+AR68)","v":0},{"$f":"IFERROR(RFM_ORAB!AS77/PTRM_Life!AS77,0)*(1+AS68)","v":1.1234646651349571E-2},{"$f":"IFERROR(RFM_ORAB!AT77/PTRM_Life!AT77,0)*(1+AT68)","v":1.1539226919821011E-2},{"$f":"IFERROR(RFM_ORAB!AU77/PTRM_Life!AU77,0)*(1+AU68)","v":1.1903083565956585E-2},{"$f":"IFERROR(RFM_ORAB!AV77/PTRM_Life!AV77,0)*(1+AV68)","v":1.2271434050335947E-2},{"$f":"IFERROR(RFM_ORAB!AW77/PTRM_Life!AW77,0)*(1+AW68)","v":1.3061140853109587E-2},{"$f":"IFERROR(RFM_ORAB!AX77/PTRM_Life!AX77,0)*(1+AX68)","v":6.1942323614388715E-5},{"$f":"IFERROR(RFM_ORAB!AY77/PTRM_Life!AY77,0)*(1+AY68)","v":6.4940325552659183E-5},{"$f":"IFERROR(RFM_ORAB!AZ77/PTRM_Life!AZ77,0)*(1+AZ68)","v":6.244987037736084E-5},{"$f":"IFERROR(RFM_ORAB!BA77/PTRM_Life!BA77,0)*(1+BA68)","v":6.7001838935375749E-5},{"$f":"IFERROR(RFM_ORAB!BB77/PTRM_Life!BB77,0)*(1+BB68)","v":6.8400379942908999E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L78/PTRM_Life!L78,0)*(1+L68)","v":4.3545747751411055},{"$f":"IFERROR(RFM_ORAB!M78/PTRM_Life!M78,0)*(1+M68)","v":4.716921219153388},{"$f":"IFERROR(RFM_ORAB!N78/PTRM_Life!N78,0)*(1+N68)","v":4.6048509663337667},{"$f":"IFERROR(RFM_ORAB!O78/PTRM_Life!O78,0)*(1+O68)","v":4.4851130476767116},{"$f":"IFERROR(RFM_ORAB!P78/PTRM_Life!P78,0)*(1+P68)","v":4.8603841178227185},{"$f":"IFERROR(RFM_ORAB!Q78/PTRM_Life!Q78,0)*(1+Q68)","v":4.863417554698608},{"$f":"IFERROR(RFM_ORAB!R78/PTRM_Life!R78,0)*(1+R68)","v":5.101136869741584},{"$f":"IFERROR(RFM_ORAB!S78/PTRM_Life!S78,0)*(1+S68)","v":5.2213096876586329},{"$f":"IFERROR(RFM_ORAB!T78/PTRM_Life!T78,0)*(1+T68)","v":5.4371995078908197},{"$f":"IFERROR(RFM_ORAB!U78/PTRM_Life!U78,0)*(1+U68)","v":5.6594098533484898},{"$f":"IFERROR(RFM_ORAB!V78/PTRM_Life!V78,0)*(1+V68)","v":5.6210454674613972},{"$f":"IFERROR(RFM_ORAB!W78/PTRM_Life!W78,0)*(1+W68)","v":5.658907349634978},{"$f":"IFERROR(RFM_ORAB!X78/PTRM_Life!X78,0)*(1+X68)","v":5.8213942263628233},{"$f":"IFERROR(RFM_ORAB!Y78/PTRM_Life!Y78,0)*(1+Y68)","v":5.94770147064078},{"$f":"IFERROR(RFM_ORAB!Z78/PTRM_Life!Z78,0)*(1+Z68)","v":6.1333429918005065},{"$f":"IFERROR(RFM_ORAB!AA78/PTRM_Life!AA78,0)*(1+AA68)","v":6.1906601180563685},{"$f":"IFERROR(RFM_ORAB!AB78/PTRM_Life!AB78,0)*(1+AB68)","v":6.4733659014298501},{"$f":"IFERROR(RFM_ORAB!AC78/PTRM_Life!AC78,0)*(1+AC68)","v":6.7400142873166446},{"$f":"IFERROR(RFM_ORAB!AD78/PTRM_Life!AD78,0)*(1+AD68)","v":6.8229801251678692},{"$f":"IFERROR(RFM_ORAB!AE78/PTRM_Life!AE78,0)*(1+AE68)","v":7.2249433499422473},{"$f":"IFERROR(RFM_ORAB!AF78/PTRM_Life!AF78,0)*(1+AF68)","v":7.3192838736118579},{"$f":"IFERROR(RFM_ORAB!AG78/PTRM_Life!AG78,0)*(1+AG68)","v":7.5959405739956507},{"$f":"IFERROR(RFM_ORAB!AH78/PTRM_Life!AH78,0)*(1+AH68)","v":7.8280627662453739},{"$f":"IFERROR(RFM_ORAB!AI78/PTRM_Life!AI78,0)*(1+AI68)","v":8.0140691304831151},{"$f":"IFERROR(RFM_ORAB!AJ78/PTRM_Life!AJ78,0)*(1+AJ68)","v":8.2377888980146921},{"$f":"IFERROR(RFM_ORAB!AK78/PTRM_Life!AK78,0)*(1+AK68)","v":8.2700929680651925},{"$f":"IFERROR(RFM_ORAB!AL78/PTRM_Life!AL78,0)*(1+AL68)","v":8.7902533460820322},{"$f":"IFERROR(RFM_ORAB!AM78/PTRM_Life!AM78,0)*(1+AM68)","v":9.1739928961207085},{"$f":"IFERROR(RFM_ORAB!AN78/PTRM_Life!AN78,0)*(1+AN68)","v":8.8991107965125575},{"$f":"IFERROR(RFM_ORAB!AO78/PTRM_Life!AO78,0)*(1+AO68)","v":9.1160410334684414},{"$f":"IFERROR(RFM_ORAB!AP78/PTRM_Life!AP78,0)*(1+AP68)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ78/PTRM_Life!AQ78,0)*(1+AQ68)","v":0},{"$f":"IFERROR(RFM_ORAB!AR78/PTRM_Life!AR78,0)*(1+AR68)","v":0},{"$f":"IFERROR(RFM_ORAB!AS78/PTRM_Life!AS78,0)*(1+AS68)","v":3.9536541252301605E-2},{"$f":"IFERROR(RFM_ORAB!AT78/PTRM_Life!AT78,0)*(1+AT68)","v":4.060840855020293E-2},{"$f":"IFERROR(RFM_ORAB!AU78/PTRM_Life!AU78,0)*(1+AU68)","v":4.1888879022154553E-2},{"$f":"IFERROR(RFM_ORAB!AV78/PTRM_Life!AV78,0)*(1+AV68)","v":4.3185164038757225E-2},{"$f":"IFERROR(RFM_ORAB!AW78/PTRM_Life!AW78,0)*(1+AW68)","v":4.5964270187265496E-2},{"$f":"IFERROR(RFM_ORAB!AX78/PTRM_Life!AX78,0)*(1+AX68)","v":2.1798506965499823E-4},{"$f":"IFERROR(RFM_ORAB!AY78/PTRM_Life!AY78,0)*(1+AY68)","v":2.2853552406494385E-4},{"$f":"IFERROR(RFM_ORAB!AZ78/PTRM_Life!AZ78,0)*(1+AZ68)","v":2.1977120892172002E-4},{"$f":"IFERROR(RFM_ORAB!BA78/PTRM_Life!BA78,0)*(1+BA68)","v":2.3579032356396993E-4},{"$f":"IFERROR(RFM_ORAB!BB78/PTRM_Life!BB78,0)*(1+BB68)","v":2.4071201589247161E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M79/PTRM_Life!M79,0)*(1+M68)","v":4.7677223542544462},{"$f":"IFERROR(RFM_ORAB!N79/PTRM_Life!N79,0)*(1+N68)","v":4.6506115353571769},{"$f":"IFERROR(RFM_ORAB!O79/PTRM_Life!O79,0)*(1+O68)","v":4.5257237944961384},{"$f":"IFERROR(RFM_ORAB!P79/PTRM_Life!P79,0)*(1+P68)","v":4.9041089307272507},{"$f":"IFERROR(RFM_ORAB!Q79/PTRM_Life!Q79,0)*(1+Q68)","v":4.9069778131224826},{"$f":"IFERROR(RFM_ORAB!R79/PTRM_Life!R79,0)*(1+R68)","v":5.1464786355949466},{"$f":"IFERROR(RFM_ORAB!S79/PTRM_Life!S79,0)*(1+S68)","v":5.2673529378686323},{"$f":"IFERROR(RFM_ORAB!T79/PTRM_Life!T79,0)*(1+T68)","v":5.4846402870630957},{"$f":"IFERROR(RFM_ORAB!U79/PTRM_Life!U79,0)*(1+U68)","v":5.7087459039526118},{"$f":"IFERROR(RFM_ORAB!V79/PTRM_Life!V79,0)*(1+V68)","v":5.6702826714679553},{"$f":"IFERROR(RFM_ORAB!W79/PTRM_Life!W79,0)*(1+W68)","v":5.7088204214535834},{"$f":"IFERROR(RFM_ORAB!X79/PTRM_Life!X79,0)*(1+X68)","v":5.8730188459372554},{"$f":"IFERROR(RFM_ORAB!Y79/PTRM_Life!Y79,0)*(1+Y68)","v":6.0007746140519922},{"$f":"IFERROR(RFM_ORAB!Z79/PTRM_Life!Z79,0)*(1+Z68)","v":6.1879690657598125},{"$f":"IFERROR(RFM_ORAB!AA79/PTRM_Life!AA79,0)*(1+AA68)","v":6.2458769444093614},{"$f":"IFERROR(RFM_ORAB!AB79/PTRM_Life!AB79,0)*(1+AB68)","v":6.5308062218205656},{"$f":"IFERROR(RFM_ORAB!AC79/PTRM_Life!AC79,0)*(1+AC68)","v":6.7992606873181112},{"$f":"IFERROR(RFM_ORAB!AD79/PTRM_Life!AD79,0)*(1+AD68)","v":6.8827100054747152},{"$f":"IFERROR(RFM_ORAB!AE79/PTRM_Life!AE79,0)*(1+AE68)","v":7.2873085418752899},{"$f":"IFERROR(RFM_ORAB!AF79/PTRM_Life!AF79,0)*(1+AF68)","v":7.3821093141091616},{"$f":"IFERROR(RFM_ORAB!AG79/PTRM_Life!AG79,0)*(1+AG68)","v":7.6602114313824998},{"$f":"IFERROR(RFM_ORAB!AH79/PTRM_Life!AH79,0)*(1+AH68)","v":7.893017004384232},{"$f":"IFERROR(RFM_ORAB!AI79/PTRM_Life!AI79,0)*(1+AI68)","v":8.0791272298838646},{"$f":"IFERROR(RFM_ORAB!AJ79/PTRM_Life!AJ79,0)*(1+AJ68)","v":8.3045465195194001},{"$f":"IFERROR(RFM_ORAB!AK79/PTRM_Life!AK79,0)*(1+AK68)","v":8.3398326735098607},{"$f":"IFERROR(RFM_ORAB!AL79/PTRM_Life!AL79,0)*(1+AL68)","v":8.860794602804198},{"$f":"IFERROR(RFM_ORAB!AM79/PTRM_Life!AM79,0)*(1+AM68)","v":9.2380243024207189},{"$f":"IFERROR(RFM_ORAB!AN79/PTRM_Life!AN79,0)*(1+AN68)","v":8.9794165428086998},{"$f":"IFERROR(RFM_ORAB!AO79/PTRM_Life!AO79,0)*(1+AO68)","v":9.1729577415568837},{"$f":"IFERROR(RFM_ORAB!AP79/PTRM_Life!AP79,0)*(1+AP68)","v":9.6111469238842488},{"$f":"IFERROR(RFM_ORAB!AQ79/PTRM_Life!AQ79,0)*(1+AQ68)","v":0},{"$f":"IFERROR(RFM_ORAB!AR79/PTRM_Life!AR79,0)*(1+AR68)","v":0},{"$f":"IFERROR(RFM_ORAB!AS79/PTRM_Life!AS79,0)*(1+AS68)","v":0.110891229652633},{"$f":"IFERROR(RFM_ORAB!AT79/PTRM_Life!AT79,0)*(1+AT68)","v":0.11389757970055996},{"$f":"IFERROR(RFM_ORAB!AU79/PTRM_Life!AU79,0)*(1+AU68)","v":0.11748901538691596},{"$f":"IFERROR(RFM_ORAB!AV79/PTRM_Life!AV79,0)*(1+AV68)","v":0.12112480736361012},{"$f":"IFERROR(RFM_ORAB!AW79/PTRM_Life!AW79,0)*(1+AW68)","v":0.12891958374975476},{"$f":"IFERROR(RFM_ORAB!AX79/PTRM_Life!AX79,0)*(1+AX68)","v":6.1139977484879861E-4},{"$f":"IFERROR(RFM_ORAB!AY79/PTRM_Life!AY79,0)*(1+AY68)","v":6.4099145954996843E-4},{"$f":"IFERROR(RFM_ORAB!AZ79/PTRM_Life!AZ79,0)*(1+AZ68)","v":6.164094993553927E-4},{"$f":"IFERROR(RFM_ORAB!BA79/PTRM_Life!BA79,0)*(1+BA68)","v":6.6133956314852146E-4},{"$f":"IFERROR(RFM_ORAB!BB79/PTRM_Life!BB79,0)*(1+BB68)","v":6.7514381857887483E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N80/PTRM_Life!N80,0)*(1+N68)","v":4.5653470783326018},{"$f":"IFERROR(RFM_ORAB!O80/PTRM_Life!O80,0)*(1+O68)","v":4.4496940385706658},{"$f":"IFERROR(RFM_ORAB!P80/PTRM_Life!P80,0)*(1+P68)","v":4.8214633582786739},{"$f":"IFERROR(RFM_ORAB!Q80/PTRM_Life!Q80,0)*(1+Q68)","v":4.8241099730236634},{"$f":"IFERROR(RFM_ORAB!R80/PTRM_Life!R80,0)*(1+R68)","v":5.0592519902111137},{"$f":"IFERROR(RFM_ORAB!S80/PTRM_Life!S80,0)*(1+S68)","v":5.1777485077822103},{"$f":"IFERROR(RFM_ORAB!T80/PTRM_Life!T80,0)*(1+T68)","v":5.3908873477058386},{"$f":"IFERROR(RFM_ORAB!U80/PTRM_Life!U80,0)*(1+U68)","v":5.6111230691481513},{"$f":"IFERROR(RFM_ORAB!V80/PTRM_Life!V80,0)*(1+V68)","v":5.5735282667553596},{"$f":"IFERROR(RFM_ORAB!W80/PTRM_Life!W80,0)*(1+W68)","v":5.6117137093008322},{"$f":"IFERROR(RFM_ORAB!X80/PTRM_Life!X80,0)*(1+X68)","v":5.7733627655133315},{"$f":"IFERROR(RFM_ORAB!Y80/PTRM_Life!Y80,0)*(1+Y68)","v":5.8992351051726972},{"$f":"IFERROR(RFM_ORAB!Z80/PTRM_Life!Z80,0)*(1+Z68)","v":6.0831714919947606},{"$f":"IFERROR(RFM_ORAB!AA80/PTRM_Life!AA80,0)*(1+AA68)","v":6.1401689549187823},{"$f":"IFERROR(RFM_ORAB!AB80/PTRM_Life!AB80,0)*(1+AB68)","v":6.4200197518034914},{"$f":"IFERROR(RFM_ORAB!AC80/PTRM_Life!AC80,0)*(1+AC68)","v":6.6834458747566527},{"$f":"IFERROR(RFM_ORAB!AD80/PTRM_Life!AD80,0)*(1+AD68)","v":6.7652751067380477},{"$f":"IFERROR(RFM_ORAB!AE80/PTRM_Life!AE80,0)*(1+AE68)","v":7.1622353850434211},{"$f":"IFERROR(RFM_ORAB!AF80/PTRM_Life!AF80,0)*(1+AF68)","v":7.2551302796852495},{"$f":"IFERROR(RFM_ORAB!AG80/PTRM_Life!AG80,0)*(1+AG68)","v":7.5277206177032898},{"$f":"IFERROR(RFM_ORAB!AH80/PTRM_Life!AH80,0)*(1+AH68)","v":7.7555332420134118},{"$f":"IFERROR(RFM_ORAB!AI80/PTRM_Life!AI80,0)*(1+AI68)","v":7.9373805974366247},{"$f":"IFERROR(RFM_ORAB!AJ80/PTRM_Life!AJ80,0)*(1+AJ68)","v":8.1587590126734977},{"$f":"IFERROR(RFM_ORAB!AK80/PTRM_Life!AK80,0)*(1+AK68)","v":8.1953388284615087},{"$f":"IFERROR(RFM_ORAB!AL80/PTRM_Life!AL80,0)*(1+AL68)","v":8.7047980795257676},{"$f":"IFERROR(RFM_ORAB!AM80/PTRM_Life!AM80,0)*(1+AM68)","v":9.0697892270729437},{"$f":"IFERROR(RFM_ORAB!AN80/PTRM_Life!AN80,0)*(1+AN68)","v":8.8258352334889079},{"$f":"IFERROR(RFM_ORAB!AO80/PTRM_Life!AO80,0)*(1+AO68)","v":9.0077617937381298},{"$f":"IFERROR(RFM_ORAB!AP80/PTRM_Life!AP80,0)*(1+AP68)","v":9.356237293193356},{"$f":"IFERROR(RFM_ORAB!AQ80/PTRM_Life!AQ80,0)*(1+AQ68)","v":10.416013344456841},{"$f":"IFERROR(RFM_ORAB!AR80/PTRM_Life!AR80,0)*(1+AR68)","v":0},{"$f":"IFERROR(RFM_ORAB!AS80/PTRM_Life!AS80,0)*(1+AS68)","v":0.12684319082106096},{"$f":"IFERROR(RFM_ORAB!AT80/PTRM_Life!AT80,0)*(1+AT68)","v":0.130282011312083},{"$f":"IFERROR(RFM_ORAB!AU80/PTRM_Life!AU80,0)*(1+AU68)","v":0.13439008337073932},{"$f":"IFERROR(RFM_ORAB!AV80/PTRM_Life!AV80,0)*(1+AV68)","v":0.13854889247521163},{"$f":"IFERROR(RFM_ORAB!AW80/PTRM_Life!AW80,0)*(1+AW68)","v":0.1474649655646019},{"$f":"IFERROR(RFM_ORAB!AX80/PTRM_Life!AX80,0)*(1+AX68)","v":6.9935105374906549E-4},{"$f":"IFERROR(RFM_ORAB!AY80/PTRM_Life!AY80,0)*(1+AY68)","v":7.3319957108470115E-4},{"$f":"IFERROR(RFM_ORAB!AZ80/PTRM_Life!AZ80,0)*(1+AZ68)","v":7.0508143877177118E-4},{"$f":"IFERROR(RFM_ORAB!BA80/PTRM_Life!BA80,0)*(1+BA68)","v":7.5647479668805129E-4},{"$f":"IFERROR(RFM_ORAB!BB80/PTRM_Life!BB80,0)*(1+BB68)","v":7.7226482635207373E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O81/PTRM_Life!O81,0)*(1+O68)","v":4.4071759551854681},{"$f":"IFERROR(RFM_ORAB!P81/PTRM_Life!P81,0)*(1+P68)","v":4.7751539444947584},{"$f":"IFERROR(RFM_ORAB!Q81/PTRM_Life!Q81,0)*(1+Q68)","v":4.7776158085427847},{"$f":"IFERROR(RFM_ORAB!R81/PTRM_Life!R81,0)*(1+R68)","v":5.0102045989394508},{"$f":"IFERROR(RFM_ORAB!S81/PTRM_Life!S81,0)*(1+S68)","v":5.1272536235440276},{"$f":"IFERROR(RFM_ORAB!T81/PTRM_Life!T81,0)*(1+T68)","v":5.3379052999089085},{"$f":"IFERROR(RFM_ORAB!U81/PTRM_Life!U81,0)*(1+U68)","v":5.5559410428255447},{"$f":"IFERROR(RFM_ORAB!V81/PTRM_Life!V81,0)*(1+V68)","v":5.5189065789316478},{"$f":"IFERROR(RFM_ORAB!W81/PTRM_Life!W81,0)*(1+W68)","v":5.5569919090451867},{"$f":"IFERROR(RFM_ORAB!X81/PTRM_Life!X81,0)*(1+X68)","v":5.7172808080063069},{"$f":"IFERROR(RFM_ORAB!Y81/PTRM_Life!Y81,0)*(1+Y68)","v":5.8421802931637474},{"$f":"IFERROR(RFM_ORAB!Z81/PTRM_Life!Z81,0)*(1+Z68)","v":6.0242575064155544},{"$f":"IFERROR(RFM_ORAB!AA81/PTRM_Life!AA81,0)*(1+AA68)","v":6.0807653731817473},{"$f":"IFERROR(RFM_ORAB!AB81/PTRM_Life!AB81,0)*(1+AB68)","v":6.3576849896746124},{"$f":"IFERROR(RFM_ORAB!AC81/PTRM_Life!AC81,0)*(1+AC68)","v":6.6181444275142809},{"$f":"IFERROR(RFM_ORAB!AD81/PTRM_Life!AD81,0)*(1+AD68)","v":6.6990099957668345},{"$f":"IFERROR(RFM_ORAB!AE81/PTRM_Life!AE81,0)*(1+AE68)","v":7.0914583700606295},{"$f":"IFERROR(RFM_ORAB!AF81/PTRM_Life!AF81,0)*(1+AF68)","v":7.183209760844294},{"$f":"IFERROR(RFM_ORAB!AG81/PTRM_Life!AG81,0)*(1+AG68)","v":7.4525104251450056},{"$f":"IFERROR(RFM_ORAB!AH81/PTRM_Life!AH81,0)*(1+AH68)","v":7.6772915271834989},{"$f":"IFERROR(RFM_ORAB!AI81/PTRM_Life!AI81,0)*(1+AI68)","v":7.8565469114741973},{"$f":"IFERROR(RFM_ORAB!AJ81/PTRM_Life!AJ81,0)*(1+AJ68)","v":8.0756046647711894},{"$f":"IFERROR(RFM_ORAB!AK81/PTRM_Life!AK81,0)*(1+AK68)","v":8.1132342704873164},{"$f":"IFERROR(RFM_ORAB!AL81/PTRM_Life!AL81,0)*(1+AL68)","v":8.6157703279031743},{"$f":"IFERROR(RFM_ORAB!AM81/PTRM_Life!AM81,0)*(1+AM68)","v":8.9733610832058588},{"$f":"IFERROR(RFM_ORAB!AN81/PTRM_Life!AN81,0)*(1+AN68)","v":8.738305819914336},{"$f":"IFERROR(RFM_ORAB!AO81/PTRM_Life!AO81,0)*(1+AO68)","v":8.9143171357676625},{"$f":"IFERROR(RFM_ORAB!AP81/PTRM_Life!AP81,0)*(1+AP68)","v":9.2335724548413545},{"$f":"IFERROR(RFM_ORAB!AQ81/PTRM_Life!AQ81,0)*(1+AQ68)","v":10.047080458791083},{"$f":"IFERROR(RFM_ORAB!AR81/PTRM_Life!AR81,0)*(1+AR68)","v":10.295393649538248},{"$f":"IFERROR(RFM_ORAB!AS81/PTRM_Life!AS81,0)*(1+AS68)","v":0.1523041671942566},{"$f":"IFERROR(RFM_ORAB!AT81/PTRM_Life!AT81,0)*(1+AT68)","v":0.15643325514628162},{"$f":"IFERROR(RFM_ORAB!AU81/PTRM_Life!AU81,0)*(1+AU68)","v":0.16136593217543566},{"$f":"IFERROR(RFM_ORAB!AV81/PTRM_Life!AV81,0)*(1+AV68)","v":0.16635953059468458},{"$f":"IFERROR(RFM_ORAB!AW81/PTRM_Life!AW81,0)*(1+AW68)","v":0.17706530894772521},{"$f":"IFERROR(RFM_ORAB!AX81/PTRM_Life!AX81,0)*(1+AX68)","v":8.3973037203030089E-4},{"$f":"IFERROR(RFM_ORAB!AY81/PTRM_Life!AY81,0)*(1+AY68)","v":8.8037323358395778E-4},{"$f":"IFERROR(RFM_ORAB!AZ81/PTRM_Life!AZ81,0)*(1+AZ68)","v":8.4661100561367439E-4},{"$f":"IFERROR(RFM_ORAB!BA81/PTRM_Life!BA81,0)*(1+BA68)","v":9.0832044800540535E-4},{"$f":"IFERROR(RFM_ORAB!BB81/PTRM_Life!BB81,0)*(1+BB68)","v":9.272799782914584E-4}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":35.575779393646769},38.967431722482416,46.332544953042863,49.612545798641754,54.441641930320529,59.395886095850777,67.900153676459993,73.876685488079062,84.852556357570208,87.438488560398497,89.599108976177178,97.129671527395345,97.214017508876637,102.00956041279098,104.46072636886184,108.84821465113836,113.30241300454185,112.50267270986478,113.21174394973428,116.41966631180748,118.89150268542738,122.61859472407932,123.75213835480189,129.45632970361487,134.90089934931802,136.63216105027999,144.89629982084699,146.93724866827458,152.98414412695999,159.19714944764513,81.020927271262153,74.817553458302896,{"$f":"SUM(AK71:AK81)","v":66.558550731077204},62.022598789813699,55.593900591714799,44.360188949623847,36.212485482295726,28.202414867515081,20.464680470656507,10.297019531368225,0.44083382793778608,0.4527851860740435,0.46706247695059117,0.48151610055718552,0.51250323202815129,2.4306066152445811E-3,2.5482477193955969E-3,2.4505226669462553E-3,2.6291411662840202E-3,2.6840196859495547E-3]
[]
[]
["Approach E"]
[{"$f":"Inputs!A115","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E89/PTRM_Life!E89,0)*(1+E86)","v":35.042131311970579},{"$f":"IFERROR(RFM_ORAB!F89/PTRM_Life!F89,0)*(1+F86)","v":36.773400996071558},{"$f":"IFERROR(RFM_ORAB!G89/PTRM_Life!G89,0)*(1+G86)","v":37.464622072761486},{"$f":"IFERROR(RFM_ORAB!H89/PTRM_Life!H89,0)*(1+H86)","v":38.182589523912064},{"$f":"IFERROR(RFM_ORAB!I89/PTRM_Life!I89,0)*(1+I86)","v":38.907382836318419},{"$f":"IFERROR(RFM_ORAB!J89/PTRM_Life!J89,0)*(1+J86)","v":40.628779752079858},{"$f":"IFERROR(RFM_ORAB!K89/PTRM_Life!K89,0)*(1+K86)","v":41.998718476982624},{"$f":"IFERROR(RFM_ORAB!L89/PTRM_Life!L89,0)*(1+L86)","v":44.42459491459411},{"$f":"IFERROR(RFM_ORAB!M89/PTRM_Life!M89,0)*(1+M86)","v":45.156583514476516},{"$f":"IFERROR(RFM_ORAB!N89/PTRM_Life!N89,0)*(1+N86)","v":44.96289563561357},{"$f":"IFERROR(RFM_ORAB!O89/PTRM_Life!O89,0)*(1+O86)","v":46.669148236527491},{"$f":"IFERROR(RFM_ORAB!P89/PTRM_Life!P89,0)*(1+P86)","v":47.538403393173127},{"$f":"IFERROR(RFM_ORAB!Q89/PTRM_Life!Q89,0)*(1+Q86)","v":49.098461512001457},{"$f":"IFERROR(RFM_ORAB!R89/PTRM_Life!R89,0)*(1+R86)","v":50.443729116312603},{"$f":"IFERROR(RFM_ORAB!S89/PTRM_Life!S89,0)*(1+S86)","v":52.126914043374057},{"$f":"IFERROR(RFM_ORAB!T89/PTRM_Life!T89,0)*(1+T86)","v":54.056871940431293},{"$f":"IFERROR(RFM_ORAB!U89/PTRM_Life!U89,0)*(1+U86)","v":54.885726205456045},{"$f":"IFERROR(RFM_ORAB!V89/PTRM_Life!V89,0)*(1+V86)","v":55.52334222270791},{"$f":"IFERROR(RFM_ORAB!W89/PTRM_Life!W89,0)*(1+W86)","v":56.663791437554998},{"$f":"IFERROR(RFM_ORAB!X89/PTRM_Life!X89,0)*(1+X86)","v":57.884776361175206},{"$f":"IFERROR(RFM_ORAB!Y89/PTRM_Life!Y89,0)*(1+Y86)","v":59.402668510281231},{"$f":"IFERROR(RFM_ORAB!Z89/PTRM_Life!Z89,0)*(1+Z86)","v":60.463724800506526},{"$f":"IFERROR(RFM_ORAB!AA89/PTRM_Life!AA89,0)*(1+AA86)","v":62.357414693080983},{"$f":"IFERROR(RFM_ORAB!AB89/PTRM_Life!AB89,0)*(1+AB86)","v":64.581798473439122},{"$f":"IFERROR(RFM_ORAB!AC89/PTRM_Life!AC89,0)*(1+AC86)","v":66.115834960347541},{"$f":"IFERROR(RFM_ORAB!AD89/PTRM_Life!AD89,0)*(1+AD86)","v":68.78871550868908},{"$f":"IFERROR(RFM_ORAB!AE89/PTRM_Life!AE89,0)*(1+AE86)","v":70.607649462751937},{"$f":"IFERROR(RFM_ORAB!AF89/PTRM_Life!AF89,0)*(1+AF86)","v":72.836381535113944},{"$f":"IFERROR(RFM_ORAB!AG89/PTRM_Life!AG89,0)*(1+AG86)","v":75.054765643675765},{"$f":"IFERROR(RFM_ORAB!AH89/PTRM_Life!AH89,0)*(1+AH86)","v":77.051413167424357},{"$f":"IFERROR(RFM_ORAB!AI89/PTRM_Life!AI89,0)*(1+AI86)","v":0},{"$f":"IFERROR(RFM_ORAB!AJ89/PTRM_Life!AJ89,0)*(1+AJ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AK89/PTRM_Life!AK89,0)*(1+AK86)","v":0},{"$f":"IFERROR(RFM_ORAB!AL89/PTRM_Life!AL89,0)*(1+AL86)","v":0},{"$f":"IFERROR(RFM_ORAB!AM89/PTRM_Life!AM89,0)*(1+AM86)","v":0},{"$f":"IFERROR(RFM_ORAB!AN89/PTRM_Life!AN89,0)*(1+AN86)","v":0},{"$f":"IFERROR(RFM_ORAB!AO89/PTRM_Life!AO89,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP89/PTRM_Life!AP89,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ89/PTRM_Life!AQ89,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR89/PTRM_Life!AR89,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS89/PTRM_Life!AS89,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT89/PTRM_Life!AT89,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU89/PTRM_Life!AU89,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV89/PTRM_Life!AV89,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW89/PTRM_Life!AW89,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX89/PTRM_Life!AX89,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY89/PTRM_Life!AY89,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ89/PTRM_Life!AZ89,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA89/PTRM_Life!BA89,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB89/PTRM_Life!BB89,0)*(1+BB86)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F90/PTRM_Life!F90,0)*(1+F86)","v":3.6496552474543797},{"$f":"IFERROR(RFM_ORAB!G90/PTRM_Life!G90,0)*(1+G86)","v":3.7182569693881748},{"$f":"IFERROR(RFM_ORAB!H90/PTRM_Life!H90,0)*(1+H86)","v":3.7895131927620493},{"$f":"IFERROR(RFM_ORAB!I90/PTRM_Life!I90,0)*(1+I86)","v":3.861446863412374},{"$f":"IFERROR(RFM_ORAB!J90/PTRM_Life!J90,0)*(1+J86)","v":4.0322906014509536},{"$f":"IFERROR(RFM_ORAB!K90/PTRM_Life!K90,0)*(1+K86)","v":4.1682531156760172},{"$f":"IFERROR(RFM_ORAB!L90/PTRM_Life!L90,0)*(1+L86)","v":4.4090144385449701},{"$f":"IFERROR(RFM_ORAB!M90/PTRM_Life!M90,0)*(1+M86)","v":4.4816622209712689},{"$f":"IFERROR(RFM_ORAB!N90/PTRM_Life!N90,0)*(1+N86)","v":4.4624392509898962},{"$f":"IFERROR(RFM_ORAB!O90/PTRM_Life!O90,0)*(1+O86)","v":4.6317799589400082},{"$f":"IFERROR(RFM_ORAB!P90/PTRM_Life!P90,0)*(1+P86)","v":4.7180510559257742},{"$f":"IFERROR(RFM_ORAB!Q90/PTRM_Life!Q90,0)*(1+Q86)","v":4.8728823781720862},{"$f":"IFERROR(RFM_ORAB!R90/PTRM_Life!R90,0)*(1+R86)","v":5.0063963539892553},{"$f":"IFERROR(RFM_ORAB!S90/PTRM_Life!S90,0)*(1+S86)","v":5.1734476610506333},{"$f":"IFERROR(RFM_ORAB!T90/PTRM_Life!T90,0)*(1+T86)","v":5.3649904820998326},{"$f":"IFERROR(RFM_ORAB!U90/PTRM_Life!U90,0)*(1+U86)","v":5.4472519057317044},{"$f":"IFERROR(RFM_ORAB!V90/PTRM_Life!V90,0)*(1+V86)","v":5.5105334782866287},{"$f":"IFERROR(RFM_ORAB!W90/PTRM_Life!W90,0)*(1+W86)","v":5.6237198126663772},{"$f":"IFERROR(RFM_ORAB!X90/PTRM_Life!X90,0)*(1+X86)","v":5.7448990866211913},{"$f":"IFERROR(RFM_ORAB!Y90/PTRM_Life!Y90,0)*(1+Y86)","v":5.8955455565423849},{"$f":"IFERROR(RFM_ORAB!Z90/PTRM_Life!Z90,0)*(1+Z86)","v":6.0008523694172364},{"$f":"IFERROR(RFM_ORAB!AA90/PTRM_Life!AA90,0)*(1+AA86)","v":6.1887956943825824},{"$f":"IFERROR(RFM_ORAB!AB90/PTRM_Life!AB90,0)*(1+AB86)","v":6.4095594452579432},{"$f":"IFERROR(RFM_ORAB!AC90/PTRM_Life!AC90,0)*(1+AC86)","v":6.5618081946958835},{"$f":"IFERROR(RFM_ORAB!AD90/PTRM_Life!AD90,0)*(1+AD86)","v":6.827083971611799},{"$f":"IFERROR(RFM_ORAB!AE90/PTRM_Life!AE90,0)*(1+AE86)","v":7.0076079827286293},{"$f":"IFERROR(RFM_ORAB!AF90/PTRM_Life!AF90,0)*(1+AF86)","v":7.2288032891930705},{"$f":"IFERROR(RFM_ORAB!AG90/PTRM_Life!AG90,0)*(1+AG86)","v":7.4489715897412569},{"$f":"IFERROR(RFM_ORAB!AH90/PTRM_Life!AH90,0)*(1+AH86)","v":7.6471331661791915},{"$f":"IFERROR(RFM_ORAB!AI90/PTRM_Life!AI90,0)*(1+AI86)","v":7.8552002176906912},{"$f":"IFERROR(RFM_ORAB!AJ90/PTRM_Life!AJ90,0)*(1+AJ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AK90/PTRM_Life!AK90,0)*(1+AK86)","v":0},{"$f":"IFERROR(RFM_ORAB!AL90/PTRM_Life!AL90,0)*(1+AL86)","v":0},{"$f":"IFERROR(RFM_ORAB!AM90/PTRM_Life!AM90,0)*(1+AM86)","v":0},{"$f":"IFERROR(RFM_ORAB!AN90/PTRM_Life!AN90,0)*(1+AN86)","v":0},{"$f":"IFERROR(RFM_ORAB!AO90/PTRM_Life!AO90,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP90/PTRM_Life!AP90,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ90/PTRM_Life!AQ90,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR90/PTRM_Life!AR90,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS90/PTRM_Life!AS90,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT90/PTRM_Life!AT90,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU90/PTRM_Life!AU90,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV90/PTRM_Life!AV90,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW90/PTRM_Life!AW90,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX90/PTRM_Life!AX90,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY90/PTRM_Life!AY90,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ90/PTRM_Life!AZ90,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA90/PTRM_Life!BA90,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB90/PTRM_Life!BB90,0)*(1+BB86)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G91/PTRM_Life!G91,0)*(1+G86)","v":3.7861631320948264},{"$f":"IFERROR(RFM_ORAB!H91/PTRM_Life!H91,0)*(1+H86)","v":3.8587207008942932},{"$f":"IFERROR(RFM_ORAB!I91/PTRM_Life!I91,0)*(1+I86)","v":3.9319680891234405},{"$f":"IFERROR(RFM_ORAB!J91/PTRM_Life!J91,0)*(1+J86)","v":4.1059319296100689},{"$f":"IFERROR(RFM_ORAB!K91/PTRM_Life!K91,0)*(1+K86)","v":4.2443775139104352},{"$f":"IFERROR(RFM_ORAB!L91/PTRM_Life!L91,0)*(1+L86)","v":4.4895358372284715},{"$f":"IFERROR(RFM_ORAB!M91/PTRM_Life!M91,0)*(1+M86)","v":4.5635103789869875},{"$f":"IFERROR(RFM_ORAB!N91/PTRM_Life!N91,0)*(1+N86)","v":4.543936341788366},{"$f":"IFERROR(RFM_ORAB!O91/PTRM_Life!O91,0)*(1+O86)","v":4.7163697024952924},{"$f":"IFERROR(RFM_ORAB!P91/PTRM_Life!P91,0)*(1+P86)","v":4.8042163600722239},{"$f":"IFERROR(RFM_ORAB!Q91/PTRM_Life!Q91,0)*(1+Q86)","v":4.9618753515859106},{"$f":"IFERROR(RFM_ORAB!R91/PTRM_Life!R91,0)*(1+R86)","v":5.0978276800613544},{"$f":"IFERROR(RFM_ORAB!S91/PTRM_Life!S91,0)*(1+S86)","v":5.2679298287754373},{"$f":"IFERROR(RFM_ORAB!T91/PTRM_Life!T91,0)*(1+T86)","v":5.4629707775975529},{"$f":"IFERROR(RFM_ORAB!U91/PTRM_Life!U91,0)*(1+U86)","v":5.5467345335490084},{"$f":"IFERROR(RFM_ORAB!V91/PTRM_Life!V91,0)*(1+V86)","v":5.6111718112629969},{"$f":"IFERROR(RFM_ORAB!W91/PTRM_Life!W91,0)*(1+W86)","v":5.7264252565772074},{"$f":"IFERROR(RFM_ORAB!X91/PTRM_Life!X91,0)*(1+X86)","v":5.8498176157387709},{"$f":"IFERROR(RFM_ORAB!Y91/PTRM_Life!Y91,0)*(1+Y86)","v":6.0032153273793698},{"$f":"IFERROR(RFM_ORAB!Z91/PTRM_Life!Z91,0)*(1+Z86)","v":6.110445348259498},{"$f":"IFERROR(RFM_ORAB!AA91/PTRM_Life!AA91,0)*(1+AA86)","v":6.3018210637534704},{"$f":"IFERROR(RFM_ORAB!AB91/PTRM_Life!AB91,0)*(1+AB86)","v":6.526616601380014},{"$f":"IFERROR(RFM_ORAB!AC91/PTRM_Life!AC91,0)*(1+AC86)","v":6.6816458548111788},{"$f":"IFERROR(RFM_ORAB!AD91/PTRM_Life!AD91,0)*(1+AD86)","v":6.9517663372484426},{"$f":"IFERROR(RFM_ORAB!AE91/PTRM_Life!AE91,0)*(1+AE86)","v":7.1355872406920495},{"$f":"IFERROR(RFM_ORAB!AF91/PTRM_Life!AF91,0)*(1+AF86)","v":7.3608222153651131},{"$f":"IFERROR(RFM_ORAB!AG91/PTRM_Life!AG91,0)*(1+AG86)","v":7.5850114280135008},{"$f":"IFERROR(RFM_ORAB!AH91/PTRM_Life!AH91,0)*(1+AH86)","v":7.7867920099054926},{"$f":"IFERROR(RFM_ORAB!AI91/PTRM_Life!AI91,0)*(1+AI86)","v":7.9986589695917552},{"$f":"IFERROR(RFM_ORAB!AJ91/PTRM_Life!AJ91,0)*(1+AJ86)","v":8.1306287106119353},{"$f":"IFERROR(RFM_ORAB!AK91/PTRM_Life!AK91,0)*(1+AK86)","v":0},{"$f":"IFERROR(RFM_ORAB!AL91/PTRM_Life!AL91,0)*(1+AL86)","v":0},{"$f":"IFERROR(RFM_ORAB!AM91/PTRM_Life!AM91,0)*(1+AM86)","v":0},{"$f":"IFERROR(RFM_ORAB!AN91/PTRM_Life!AN91,0)*(1+AN86)","v":0},{"$f":"IFERROR(RFM_ORAB!AO91/PTRM_Life!AO91,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP91/PTRM_Life!AP91,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ91/PTRM_Life!AQ91,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR91/PTRM_Life!AR91,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS91/PTRM_Life!AS91,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT91/PTRM_Life!AT91,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU91/PTRM_Life!AU91,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV91/PTRM_Life!AV91,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW91/PTRM_Life!AW91,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX91/PTRM_Life!AX91,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY91/PTRM_Life!AY91,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ91/PTRM_Life!AZ91,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA91/PTRM_Life!BA91,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB91/PTRM_Life!BB91,0)*(1+BB86)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H92/PTRM_Life!H92,0)*(1+H86)","v":3.8020294954210492},{"$f":"IFERROR(RFM_ORAB!I92/PTRM_Life!I92,0)*(1+I86)","v":3.8742007542647463},{"$f":"IFERROR(RFM_ORAB!J92/PTRM_Life!J92,0)*(1+J86)","v":4.0456087684580497},{"$f":"IFERROR(RFM_ORAB!K92/PTRM_Life!K92,0)*(1+K86)","v":4.1820203503843603},{"$f":"IFERROR(RFM_ORAB!L92/PTRM_Life!L92,0)*(1+L86)","v":4.423576878714365},{"$f":"IFERROR(RFM_ORAB!M92/PTRM_Life!M92,0)*(1+M86)","v":4.496464607958659},{"$f":"IFERROR(RFM_ORAB!N92/PTRM_Life!N92,0)*(1+N86)","v":4.4771781468379084},{"$f":"IFERROR(RFM_ORAB!O92/PTRM_Life!O92,0)*(1+O86)","v":4.6470781666165815},{"$f":"IFERROR(RFM_ORAB!P92/PTRM_Life!P92,0)*(1+P86)","v":4.7336342065767267},{"$f":"IFERROR(RFM_ORAB!Q92/PTRM_Life!Q92,0)*(1+Q86)","v":4.8889769179096447},{"$f":"IFERROR(RFM_ORAB!R92/PTRM_Life!R92,0)*(1+R86)","v":5.0229318742025448},{"$f":"IFERROR(RFM_ORAB!S92/PTRM_Life!S92,0)*(1+S86)","v":5.1905349314788998},{"$f":"IFERROR(RFM_ORAB!T92/PTRM_Life!T92,0)*(1+T86)","v":5.3827103952445796},{"$f":"IFERROR(RFM_ORAB!U92/PTRM_Life!U92,0)*(1+U86)","v":5.4652435183858508},{"$f":"IFERROR(RFM_ORAB!V92/PTRM_Life!V92,0)*(1+V86)","v":5.5287341023030656},{"$f":"IFERROR(RFM_ORAB!W92/PTRM_Life!W92,0)*(1+W86)","v":5.6422942774232716},{"$f":"IFERROR(RFM_ORAB!X92/PTRM_Life!X92,0)*(1+X86)","v":5.7638737918289458},{"$f":"IFERROR(RFM_ORAB!Y92/PTRM_Life!Y92,0)*(1+Y86)","v":5.9150178287768611},{"$f":"IFERROR(RFM_ORAB!Z92/PTRM_Life!Z92,0)*(1+Z86)","v":6.0206724572879038},{"$f":"IFERROR(RFM_ORAB!AA92/PTRM_Life!AA92,0)*(1+AA86)","v":6.2092365362705477},{"$f":"IFERROR(RFM_ORAB!AB92/PTRM_Life!AB92,0)*(1+AB86)","v":6.4307294430510451},{"$f":"IFERROR(RFM_ORAB!AC92/PTRM_Life!AC92,0)*(1+AC86)","v":6.5834810516507005},{"$f":"IFERROR(RFM_ORAB!AD92/PTRM_Life!AD92,0)*(1+AD86)","v":6.8496330022974066},{"$f":"IFERROR(RFM_ORAB!AE92/PTRM_Life!AE92,0)*(1+AE86)","v":7.0307532623373623},{"$f":"IFERROR(RFM_ORAB!AF92/PTRM_Life!AF92,0)*(1+AF86)","v":7.2526791500827299},{"$f":"IFERROR(RFM_ORAB!AG92/PTRM_Life!AG92,0)*(1+AG86)","v":7.4735746398358085},{"$f":"IFERROR(RFM_ORAB!AH92/PTRM_Life!AH92,0)*(1+AH86)","v":7.6723907199368568},{"$f":"IFERROR(RFM_ORAB!AI92/PTRM_Life!AI92,0)*(1+AI86)","v":7.8811449916947609},{"$f":"IFERROR(RFM_ORAB!AJ92/PTRM_Life!AJ92,0)*(1+AJ86)","v":8.0111758715523056},{"$f":"IFERROR(RFM_ORAB!AK92/PTRM_Life!AK92,0)*(1+AK86)","v":8.3174189483110244},{"$f":"IFERROR(RFM_ORAB!AL92/PTRM_Life!AL92,0)*(1+AL86)","v":0},{"$f":"IFERROR(RFM_ORAB!AM92/PTRM_Life!AM92,0)*(1+AM86)","v":0},{"$f":"IFERROR(RFM_ORAB!AN92/PTRM_Life!AN92,0)*(1+AN86)","v":0},{"$f":"IFERROR(RFM_ORAB!AO92/PTRM_Life!AO92,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP92/PTRM_Life!AP92,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ92/PTRM_Life!AQ92,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR92/PTRM_Life!AR92,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS92/PTRM_Life!AS92,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT92/PTRM_Life!AT92,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU92/PTRM_Life!AU92,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV92/PTRM_Life!AV92,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW92/PTRM_Life!AW92,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX92/PTRM_Life!AX92,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY92/PTRM_Life!AY92,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ92/PTRM_Life!AZ92,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA92/PTRM_Life!BA92,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB92/PTRM_Life!BB92,0)*(1+BB86)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I93/PTRM_Life!I93,0)*(1+I86)","v":3.8748987007729325},{"$f":"IFERROR(RFM_ORAB!J93/PTRM_Life!J93,0)*(1+J86)","v":4.0463375945289046},{"$f":"IFERROR(RFM_ORAB!K93/PTRM_Life!K93,0)*(1+K86)","v":4.1827737513271233},{"$f":"IFERROR(RFM_ORAB!L93/PTRM_Life!L93,0)*(1+L86)","v":4.4243737966419641},{"$f":"IFERROR(RFM_ORAB!M93/PTRM_Life!M93,0)*(1+M86)","v":4.4972746567845627},{"$f":"IFERROR(RFM_ORAB!N93/PTRM_Life!N93,0)*(1+N86)","v":4.4779847211618327},{"$f":"IFERROR(RFM_ORAB!O93/PTRM_Life!O93,0)*(1+O86)","v":4.6479153488343821},{"$f":"IFERROR(RFM_ORAB!P93/PTRM_Life!P93,0)*(1+P86)","v":4.7344869820716138},{"$f":"IFERROR(RFM_ORAB!Q93/PTRM_Life!Q93,0)*(1+Q86)","v":4.8898576787645638},{"$f":"IFERROR(RFM_ORAB!R93/PTRM_Life!R93,0)*(1+R86)","v":5.023836767362404},{"$f":"IFERROR(RFM_ORAB!S93/PTRM_Life!S93,0)*(1+S86)","v":5.191470018729361},{"$f":"IFERROR(RFM_ORAB!T93/PTRM_Life!T93,0)*(1+T86)","v":5.3836801033632922},{"$f":"IFERROR(RFM_ORAB!U93/PTRM_Life!U93,0)*(1+U86)","v":5.4662280950435891},{"$f":"IFERROR(RFM_ORAB!V93/PTRM_Life!V93,0)*(1+V86)","v":5.529730116940959},{"$f":"IFERROR(RFM_ORAB!W93/PTRM_Life!W93,0)*(1+W86)","v":5.6433107501976236},{"$f":"IFERROR(RFM_ORAB!X93/PTRM_Life!X93,0)*(1+X86)","v":5.7649121674428594},{"$f":"IFERROR(RFM_ORAB!Y93/PTRM_Life!Y93,0)*(1+Y86)","v":5.9160834333495993},{"$f":"IFERROR(RFM_ORAB!Z93/PTRM_Life!Z93,0)*(1+Z86)","v":6.021757095794019},{"$f":"IFERROR(RFM_ORAB!AA93/PTRM_Life!AA93,0)*(1+AA86)","v":6.2103551450453294},{"$f":"IFERROR(RFM_ORAB!AB93/PTRM_Life!AB93,0)*(1+AB86)","v":6.4318879543013772},{"$f":"IFERROR(RFM_ORAB!AC93/PTRM_Life!AC93,0)*(1+AC86)","v":6.5846670814677264},{"$f":"IFERROR(RFM_ORAB!AD93/PTRM_Life!AD93,0)*(1+AD86)","v":6.850866980023274},{"$f":"IFERROR(RFM_ORAB!AE93/PTRM_Life!AE93,0)*(1+AE86)","v":7.0320198693101581},{"$f":"IFERROR(RFM_ORAB!AF93/PTRM_Life!AF93,0)*(1+AF86)","v":7.2539857375336307},{"$f":"IFERROR(RFM_ORAB!AG93/PTRM_Life!AG93,0)*(1+AG86)","v":7.4749210221361597},{"$f":"IFERROR(RFM_ORAB!AH93/PTRM_Life!AH93,0)*(1+AH86)","v":7.6737729194283357},{"$f":"IFERROR(RFM_ORAB!AI93/PTRM_Life!AI93,0)*(1+AI86)","v":7.8825647987663059},{"$f":"IFERROR(RFM_ORAB!AJ93/PTRM_Life!AJ93,0)*(1+AJ86)","v":8.0126191039970589},{"$f":"IFERROR(RFM_ORAB!AK93/PTRM_Life!AK93,0)*(1+AK86)","v":8.3189173511766281},{"$f":"IFERROR(RFM_ORAB!AL93/PTRM_Life!AL93,0)*(1+AL86)","v":8.6418895212064193},{"$f":"IFERROR(RFM_ORAB!AM93/PTRM_Life!AM93,0)*(1+AM86)","v":0},{"$f":"IFERROR(RFM_ORAB!AN93/PTRM_Life!AN93,0)*(1+AN86)","v":0},{"$f":"IFERROR(RFM_ORAB!AO93/PTRM_Life!AO93,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP93/PTRM_Life!AP93,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ93/PTRM_Life!AQ93,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR93/PTRM_Life!AR93,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS93/PTRM_Life!AS93,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT93/PTRM_Life!AT93,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU93/PTRM_Life!AU93,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV93/PTRM_Life!AV93,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW93/PTRM_Life!AW93,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX93/PTRM_Life!AX93,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY93/PTRM_Life!AY93,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ93/PTRM_Life!AZ93,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA93/PTRM_Life!BA93,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB93/PTRM_Life!BB93,0)*(1+BB86)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J94/PTRM_Life!J94,0)*(1+J86)","v":4.0459771200649017},{"$f":"IFERROR(RFM_ORAB!K94/PTRM_Life!K94,0)*(1+K86)","v":4.1824011222296171},{"$f":"IFERROR(RFM_ORAB!L94/PTRM_Life!L94,0)*(1+L86)","v":4.4239796442175461},{"$f":"IFERROR(RFM_ORAB!M94/PTRM_Life!M94,0)*(1+M86)","v":4.4968740098702824},{"$f":"IFERROR(RFM_ORAB!N94/PTRM_Life!N94,0)*(1+N86)","v":4.4775857927223557},{"$f":"IFERROR(RFM_ORAB!O94/PTRM_Life!O94,0)*(1+O86)","v":4.6475012818528301},{"$f":"IFERROR(RFM_ORAB!P94/PTRM_Life!P94,0)*(1+P86)","v":4.7340652027174883},{"$f":"IFERROR(RFM_ORAB!Q94/PTRM_Life!Q94,0)*(1+Q86)","v":4.88942205796313},{"$f":"IFERROR(RFM_ORAB!R94/PTRM_Life!R94,0)*(1+R86)","v":5.0233892108193228},{"$f":"IFERROR(RFM_ORAB!S94/PTRM_Life!S94,0)*(1+S86)","v":5.1910075283096511},{"$f":"IFERROR(RFM_ORAB!T94/PTRM_Life!T94,0)*(1+T86)","v":5.3832004896004069},{"$f":"IFERROR(RFM_ORAB!U94/PTRM_Life!U94,0)*(1+U86)","v":5.4657411273606806},{"$f":"IFERROR(RFM_ORAB!V94/PTRM_Life!V94,0)*(1+V86)","v":5.5292374920787442},{"$f":"IFERROR(RFM_ORAB!W94/PTRM_Life!W94,0)*(1+W86)","v":5.6428080068228166},{"$f":"IFERROR(RFM_ORAB!X94/PTRM_Life!X94,0)*(1+X86)","v":5.7643985910110764},{"$f":"IFERROR(RFM_ORAB!Y94/PTRM_Life!Y94,0)*(1+Y86)","v":5.9155563895835233},{"$f":"IFERROR(RFM_ORAB!Z94/PTRM_Life!Z94,0)*(1+Z86)","v":6.0212206379205089},{"$f":"IFERROR(RFM_ORAB!AA94/PTRM_Life!AA94,0)*(1+AA86)","v":6.2098018856126007},{"$f":"IFERROR(RFM_ORAB!AB94/PTRM_Life!AB94,0)*(1+AB86)","v":6.4313149592635943},{"$f":"IFERROR(RFM_ORAB!AC94/PTRM_Life!AC94,0)*(1+AC86)","v":6.5840804758567542},{"$f":"IFERROR(RFM_ORAB!AD94/PTRM_Life!AD94,0)*(1+AD86)","v":6.8502566595680747},{"$f":"IFERROR(RFM_ORAB!AE94/PTRM_Life!AE94,0)*(1+AE86)","v":7.0313934105597351},{"$f":"IFERROR(RFM_ORAB!AF94/PTRM_Life!AF94,0)*(1+AF86)","v":7.2533395045984044},{"$f":"IFERROR(RFM_ORAB!AG94/PTRM_Life!AG94,0)*(1+AG86)","v":7.4742551068273206},{"$f":"IFERROR(RFM_ORAB!AH94/PTRM_Life!AH94,0)*(1+AH86)","v":7.6730892890798046},{"$f":"IFERROR(RFM_ORAB!AI94/PTRM_Life!AI94,0)*(1+AI86)","v":7.8818625678588647},{"$f":"IFERROR(RFM_ORAB!AJ94/PTRM_Life!AJ94,0)*(1+AJ86)","v":8.0119052869935814},{"$f":"IFERROR(RFM_ORAB!AK94/PTRM_Life!AK94,0)*(1+AK86)","v":8.3181762471033256},{"$f":"IFERROR(RFM_ORAB!AL94/PTRM_Life!AL94,0)*(1+AL86)","v":8.6411196446401775},{"$f":"IFERROR(RFM_ORAB!AM94/PTRM_Life!AM94,0)*(1+AM86)","v":8.705681106314259},{"$f":"IFERROR(RFM_ORAB!AN94/PTRM_Life!AN94,0)*(1+AN86)","v":0},{"$f":"IFERROR(RFM_ORAB!AO94/PTRM_Life!AO94,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP94/PTRM_Life!AP94,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ94/PTRM_Life!AQ94,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR94/PTRM_Life!AR94,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS94/PTRM_Life!AS94,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT94/PTRM_Life!AT94,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU94/PTRM_Life!AU94,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV94/PTRM_Life!AV94,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW94/PTRM_Life!AW94,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX94/PTRM_Life!AX94,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY94/PTRM_Life!AY94,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ94/PTRM_Life!AZ94,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA94/PTRM_Life!BA94,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB94/PTRM_Life!BB94,0)*(1+BB86)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K95/PTRM_Life!K95,0)*(1+K86)","v":4.2339258020702708},{"$f":"IFERROR(RFM_ORAB!L95/PTRM_Life!L95,0)*(1+L86)","v":4.4784804269326113},{"$f":"IFERROR(RFM_ORAB!M95/PTRM_Life!M95,0)*(1+M86)","v":4.5522728075635097},{"$f":"IFERROR(RFM_ORAB!N95/PTRM_Life!N95,0)*(1+N86)","v":4.5327469711188684},{"$f":"IFERROR(RFM_ORAB!O95/PTRM_Life!O95,0)*(1+O86)","v":4.7047557174290242},{"$f":"IFERROR(RFM_ORAB!P95/PTRM_Life!P95,0)*(1+P86)","v":4.7923860540146892},{"$f":"IFERROR(RFM_ORAB!Q95/PTRM_Life!Q95,0)*(1+Q86)","v":4.9496568127797795},{"$f":"IFERROR(RFM_ORAB!R95/PTRM_Life!R95,0)*(1+R86)","v":5.0852743608176754},{"$f":"IFERROR(RFM_ORAB!S95/PTRM_Life!S95,0)*(1+S86)","v":5.2549576357072878},{"$f":"IFERROR(RFM_ORAB!T95/PTRM_Life!T95,0)*(1+T86)","v":5.4495182993079681},{"$f":"IFERROR(RFM_ORAB!U95/PTRM_Life!U95,0)*(1+U86)","v":5.5330757883482002},{"$f":"IFERROR(RFM_ORAB!V95/PTRM_Life!V95,0)*(1+V86)","v":5.5973543902949601},{"$f":"IFERROR(RFM_ORAB!W95/PTRM_Life!W95,0)*(1+W86)","v":5.7123240258408208},{"$f":"IFERROR(RFM_ORAB!X95/PTRM_Life!X95,0)*(1+X86)","v":5.8354125332886753},{"$f":"IFERROR(RFM_ORAB!Y95/PTRM_Life!Y95,0)*(1+Y86)","v":5.9884325055143064},{"$f":"IFERROR(RFM_ORAB!Z95/PTRM_Life!Z95,0)*(1+Z86)","v":6.0953984741806089},{"$f":"IFERROR(RFM_ORAB!AA95/PTRM_Life!AA95,0)*(1+AA86)","v":6.2863029300316784},{"$f":"IFERROR(RFM_ORAB!AB95/PTRM_Life!AB95,0)*(1+AB86)","v":6.5105449122370747},{"$f":"IFERROR(RFM_ORAB!AC95/PTRM_Life!AC95,0)*(1+AC86)","v":6.665192408607667},{"$f":"IFERROR(RFM_ORAB!AD95/PTRM_Life!AD95,0)*(1+AD86)","v":6.9346477236710786},{"$f":"IFERROR(RFM_ORAB!AE95/PTRM_Life!AE95,0)*(1+AE86)","v":7.1180159710757973},{"$f":"IFERROR(RFM_ORAB!AF95/PTRM_Life!AF95,0)*(1+AF86)","v":7.3426963082210026},{"$f":"IFERROR(RFM_ORAB!AG95/PTRM_Life!AG95,0)*(1+AG86)","v":7.5663334585138164},{"$f":"IFERROR(RFM_ORAB!AH95/PTRM_Life!AH95,0)*(1+AH86)","v":7.7676171589455789},{"$f":"IFERROR(RFM_ORAB!AI95/PTRM_Life!AI95,0)*(1+AI86)","v":7.9789623996273846},{"$f":"IFERROR(RFM_ORAB!AJ95/PTRM_Life!AJ95,0)*(1+AJ86)","v":8.1106071672680198},{"$f":"IFERROR(RFM_ORAB!AK95/PTRM_Life!AK95,0)*(1+AK86)","v":8.420651202389692},{"$f":"IFERROR(RFM_ORAB!AL95/PTRM_Life!AL95,0)*(1+AL86)","v":8.7475730693938303},{"$f":"IFERROR(RFM_ORAB!AM95/PTRM_Life!AM95,0)*(1+AM86)","v":8.8129298896539403},{"$f":"IFERROR(RFM_ORAB!AN95/PTRM_Life!AN95,0)*(1+AN86)","v":8.9282526429390394},{"$f":"IFERROR(RFM_ORAB!AO95/PTRM_Life!AO95,0)*(1+AO86)","v":0},{"$f":"IFERROR(RFM_ORAB!AP95/PTRM_Life!AP95,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ95/PTRM_Life!AQ95,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR95/PTRM_Life!AR95,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS95/PTRM_Life!AS95,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT95/PTRM_Life!AT95,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU95/PTRM_Life!AU95,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV95/PTRM_Life!AV95,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW95/PTRM_Life!AW95,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX95/PTRM_Life!AX95,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY95/PTRM_Life!AY95,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ95/PTRM_Life!AZ95,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA95/PTRM_Life!BA95,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB95/PTRM_Life!BB95,0)*(1+BB86)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L96/PTRM_Life!L96,0)*(1+L86)","v":4.4558537722224774},{"$f":"IFERROR(RFM_ORAB!M96/PTRM_Life!M96,0)*(1+M86)","v":4.5292733311465447},{"$f":"IFERROR(RFM_ORAB!N96/PTRM_Life!N96,0)*(1+N86)","v":4.5098461452076659},{"$f":"IFERROR(RFM_ORAB!O96/PTRM_Life!O96,0)*(1+O86)","v":4.6809858506515312},{"$f":"IFERROR(RFM_ORAB!P96/PTRM_Life!P96,0)*(1+P86)","v":4.7681734519388286},{"$f":"IFERROR(RFM_ORAB!Q96/PTRM_Life!Q96,0)*(1+Q86)","v":4.9246496306644074},{"$f":"IFERROR(RFM_ORAB!R96/PTRM_Life!R96,0)*(1+R86)","v":5.0595819973149663},{"$f":"IFERROR(RFM_ORAB!S96/PTRM_Life!S96,0)*(1+S86)","v":5.2284079803321113},{"$f":"IFERROR(RFM_ORAB!T96/PTRM_Life!T96,0)*(1+T86)","v":5.4219856638735298},{"$f":"IFERROR(RFM_ORAB!U96/PTRM_Life!U96,0)*(1+U86)","v":5.5051209948885571},{"$f":"IFERROR(RFM_ORAB!V96/PTRM_Life!V96,0)*(1+V86)","v":5.5690748416521174},{"$f":"IFERROR(RFM_ORAB!W96/PTRM_Life!W96,0)*(1+W86)","v":5.6834636153882441},{"$f":"IFERROR(RFM_ORAB!X96/PTRM_Life!X96,0)*(1+X86)","v":5.8059302419990049},{"$f":"IFERROR(RFM_ORAB!Y96/PTRM_Life!Y96,0)*(1+Y86)","v":5.9581771104605812},{"$f":"IFERROR(RFM_ORAB!Z96/PTRM_Life!Z96,0)*(1+Z86)","v":6.064602654293453},{"$f":"IFERROR(RFM_ORAB!AA96/PTRM_Life!AA96,0)*(1+AA86)","v":6.2545426023665742},{"$f":"IFERROR(RFM_ORAB!AB96/PTRM_Life!AB96,0)*(1+AB86)","v":6.4776516454008251},{"$f":"IFERROR(RFM_ORAB!AC96/PTRM_Life!AC96,0)*(1+AC86)","v":6.6315178152569345},{"$f":"IFERROR(RFM_ORAB!AD96/PTRM_Life!AD96,0)*(1+AD86)","v":6.8996117595444284},{"$f":"IFERROR(RFM_ORAB!AE96/PTRM_Life!AE96,0)*(1+AE86)","v":7.0820535744043314},{"$f":"IFERROR(RFM_ORAB!AF96/PTRM_Life!AF96,0)*(1+AF86)","v":7.3055987576749848},{"$f":"IFERROR(RFM_ORAB!AG96/PTRM_Life!AG96,0)*(1+AG86)","v":7.5281060245927129},{"$f":"IFERROR(RFM_ORAB!AH96/PTRM_Life!AH96,0)*(1+AH86)","v":7.7283727781241254},{"$f":"IFERROR(RFM_ORAB!AI96/PTRM_Life!AI96,0)*(1+AI86)","v":7.9386502379227597},{"$f":"IFERROR(RFM_ORAB!AJ96/PTRM_Life!AJ96,0)*(1+AJ86)","v":8.0696298958793413},{"$f":"IFERROR(RFM_ORAB!AK96/PTRM_Life!AK96,0)*(1+AK86)","v":8.3781074935805346},{"$f":"IFERROR(RFM_ORAB!AL96/PTRM_Life!AL96,0)*(1+AL86)","v":8.7033776511884682},{"$f":"IFERROR(RFM_ORAB!AM96/PTRM_Life!AM96,0)*(1+AM86)","v":8.768404268776246},{"$f":"IFERROR(RFM_ORAB!AN96/PTRM_Life!AN96,0)*(1+AN86)","v":8.8831443761926501},{"$f":"IFERROR(RFM_ORAB!AO96/PTRM_Life!AO96,0)*(1+AO86)","v":9.0765655063093433},{"$f":"IFERROR(RFM_ORAB!AP96/PTRM_Life!AP96,0)*(1+AP86)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ96/PTRM_Life!AQ96,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR96/PTRM_Life!AR96,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS96/PTRM_Life!AS96,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT96/PTRM_Life!AT96,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU96/PTRM_Life!AU96,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV96/PTRM_Life!AV96,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW96/PTRM_Life!AW96,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX96/PTRM_Life!AX96,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY96/PTRM_Life!AY96,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ96/PTRM_Life!AZ96,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA96/PTRM_Life!BA96,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB96/PTRM_Life!BB96,0)*(1+BB86)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M97/PTRM_Life!M97,0)*(1+M86)","v":4.5816416588233064},{"$f":"IFERROR(RFM_ORAB!N97/PTRM_Life!N97,0)*(1+N86)","v":4.5619898520314326},{"$f":"IFERROR(RFM_ORAB!O97/PTRM_Life!O97,0)*(1+O86)","v":4.7351083076009655},{"$f":"IFERROR(RFM_ORAB!P97/PTRM_Life!P97,0)*(1+P86)","v":4.8233039886705456},{"$f":"IFERROR(RFM_ORAB!Q97/PTRM_Life!Q97,0)*(1+Q86)","v":4.9815893750111204},{"$f":"IFERROR(RFM_ORAB!R97/PTRM_Life!R97,0)*(1+R86)","v":5.1180818555859959},{"$f":"IFERROR(RFM_ORAB!S97/PTRM_Life!S97,0)*(1+S86)","v":5.2888598370259761},{"$f":"IFERROR(RFM_ORAB!T97/PTRM_Life!T97,0)*(1+T86)","v":5.4846757029029352},{"$f":"IFERROR(RFM_ORAB!U97/PTRM_Life!U97,0)*(1+U86)","v":5.5687722605734979},{"$f":"IFERROR(RFM_ORAB!V97/PTRM_Life!V97,0)*(1+V86)","v":5.6334655539896756},{"$f":"IFERROR(RFM_ORAB!W97/PTRM_Life!W97,0)*(1+W86)","v":5.7491769126853711},{"$f":"IFERROR(RFM_ORAB!X97/PTRM_Life!X97,0)*(1+X86)","v":5.8730595219412329},{"$f":"IFERROR(RFM_ORAB!Y97/PTRM_Life!Y97,0)*(1+Y86)","v":6.0270666979206915},{"$f":"IFERROR(RFM_ORAB!Z97/PTRM_Life!Z97,0)*(1+Z86)","v":6.1347227543204008},{"$f":"IFERROR(RFM_ORAB!AA97/PTRM_Life!AA97,0)*(1+AA86)","v":6.326858824533292},{"$f":"IFERROR(RFM_ORAB!AB97/PTRM_Life!AB97,0)*(1+AB86)","v":6.5525474971502655},{"$f":"IFERROR(RFM_ORAB!AC97/PTRM_Life!AC97,0)*(1+AC86)","v":6.7081926971978136},{"$f":"IFERROR(RFM_ORAB!AD97/PTRM_Life!AD97,0)*(1+AD86)","v":6.979386395131451},{"$f":"IFERROR(RFM_ORAB!AE97/PTRM_Life!AE97,0)*(1+AE86)","v":7.1639376372755983},{"$f":"IFERROR(RFM_ORAB!AF97/PTRM_Life!AF97,0)*(1+AF86)","v":7.3900674928661081},{"$f":"IFERROR(RFM_ORAB!AG97/PTRM_Life!AG97,0)*(1+AG86)","v":7.6151474315155854},{"$f":"IFERROR(RFM_ORAB!AH97/PTRM_Life!AH97,0)*(1+AH86)","v":7.8177297076937702},{"$f":"IFERROR(RFM_ORAB!AI97/PTRM_Life!AI97,0)*(1+AI86)","v":8.030438435846655},{"$f":"IFERROR(RFM_ORAB!AJ97/PTRM_Life!AJ97,0)*(1+AJ86)","v":8.1629325057508861},{"$f":"IFERROR(RFM_ORAB!AK97/PTRM_Life!AK97,0)*(1+AK86)","v":8.4749767806508842},{"$f":"IFERROR(RFM_ORAB!AL97/PTRM_Life!AL97,0)*(1+AL86)","v":8.8040077742586966},{"$f":"IFERROR(RFM_ORAB!AM97/PTRM_Life!AM97,0)*(1+AM86)","v":8.8697862420812843},{"$f":"IFERROR(RFM_ORAB!AN97/PTRM_Life!AN97,0)*(1+AN86)","v":8.9858529966447076},{"$f":"IFERROR(RFM_ORAB!AO97/PTRM_Life!AO97,0)*(1+AO86)","v":9.1815104989961913},{"$f":"IFERROR(RFM_ORAB!AP97/PTRM_Life!AP97,0)*(1+AP86)","v":9.5833633642481697},{"$f":"IFERROR(RFM_ORAB!AQ97/PTRM_Life!AQ97,0)*(1+AQ86)","v":0},{"$f":"IFERROR(RFM_ORAB!AR97/PTRM_Life!AR97,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS97/PTRM_Life!AS97,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT97/PTRM_Life!AT97,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU97/PTRM_Life!AU97,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV97/PTRM_Life!AV97,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW97/PTRM_Life!AW97,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX97/PTRM_Life!AX97,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY97/PTRM_Life!AY97,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ97/PTRM_Life!AZ97,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA97/PTRM_Life!BA97,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB97/PTRM_Life!BB97,0)*(1+BB86)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N98/PTRM_Life!N98,0)*(1+N86)","v":4.4720782714124345},{"$f":"IFERROR(RFM_ORAB!O98/PTRM_Life!O98,0)*(1+O86)","v":4.6417847610461713},{"$f":"IFERROR(RFM_ORAB!P98/PTRM_Life!P98,0)*(1+P86)","v":4.7282422065330483},{"$f":"IFERROR(RFM_ORAB!Q98/PTRM_Life!Q98,0)*(1+Q86)","v":4.8834079696968136},{"$f":"IFERROR(RFM_ORAB!R98/PTRM_Life!R98,0)*(1+R86)","v":5.0172103402387531},{"$f":"IFERROR(RFM_ORAB!S98/PTRM_Life!S98,0)*(1+S86)","v":5.1846224838000383},{"$f":"IFERROR(RFM_ORAB!T98/PTRM_Life!T98,0)*(1+T86)","v":5.3765790438516161},{"$f":"IFERROR(RFM_ORAB!U98/PTRM_Life!U98,0)*(1+U86)","v":5.4590181549538999},{"$f":"IFERROR(RFM_ORAB!V98/PTRM_Life!V98,0)*(1+V86)","v":5.5224364178559462},{"$f":"IFERROR(RFM_ORAB!W98/PTRM_Life!W98,0)*(1+W86)","v":5.6358672385641961},{"$f":"IFERROR(RFM_ORAB!X98/PTRM_Life!X98,0)*(1+X86)","v":5.7573082638686053},{"$f":"IFERROR(RFM_ORAB!Y98/PTRM_Life!Y98,0)*(1+Y86)","v":5.9082801352840217},{"$f":"IFERROR(RFM_ORAB!Z98/PTRM_Life!Z98,0)*(1+Z86)","v":6.0138144144531678},{"$f":"IFERROR(RFM_ORAB!AA98/PTRM_Life!AA98,0)*(1+AA86)","v":6.2021637033870372},{"$f":"IFERROR(RFM_ORAB!AB98/PTRM_Life!AB98,0)*(1+AB86)","v":6.4234043114661743},{"$f":"IFERROR(RFM_ORAB!AC98/PTRM_Life!AC98,0)*(1+AC86)","v":6.575981923376542},{"$f":"IFERROR(RFM_ORAB!AD98/PTRM_Life!AD98,0)*(1+AD86)","v":6.8418307049850675},{"$f":"IFERROR(RFM_ORAB!AE98/PTRM_Life!AE98,0)*(1+AE86)","v":7.0227446541003866},{"$f":"IFERROR(RFM_ORAB!AF98/PTRM_Life!AF98,0)*(1+AF86)","v":7.2444177499433415},{"$f":"IFERROR(RFM_ORAB!AG98/PTRM_Life!AG98,0)*(1+AG86)","v":7.465061621502362},{"$f":"IFERROR(RFM_ORAB!AH98/PTRM_Life!AH98,0)*(1+AH86)","v":7.6636512336792313},{"$f":"IFERROR(RFM_ORAB!AI98/PTRM_Life!AI98,0)*(1+AI86)","v":7.8721677170924309},{"$f":"IFERROR(RFM_ORAB!AJ98/PTRM_Life!AJ98,0)*(1+AJ86)","v":8.0020504810459414},{"$f":"IFERROR(RFM_ORAB!AK98/PTRM_Life!AK98,0)*(1+AK86)","v":8.3079447216649847},{"$f":"IFERROR(RFM_ORAB!AL98/PTRM_Life!AL98,0)*(1+AL86)","v":8.6304908922750556},{"$f":"IFERROR(RFM_ORAB!AM98/PTRM_Life!AM98,0)*(1+AM86)","v":8.6949729420422681},{"$f":"IFERROR(RFM_ORAB!AN98/PTRM_Life!AN98,0)*(1+AN86)","v":8.8087521541738596},{"$f":"IFERROR(RFM_ORAB!AO98/PTRM_Life!AO98,0)*(1+AO86)","v":9.0005534718631708},{"$f":"IFERROR(RFM_ORAB!AP98/PTRM_Life!AP98,0)*(1+AP86)","v":9.3944862786619279},{"$f":"IFERROR(RFM_ORAB!AQ98/PTRM_Life!AQ98,0)*(1+AQ86)","v":9.5496129432005805},{"$f":"IFERROR(RFM_ORAB!AR98/PTRM_Life!AR98,0)*(1+AR86)","v":0},{"$f":"IFERROR(RFM_ORAB!AS98/PTRM_Life!AS98,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT98/PTRM_Life!AT98,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU98/PTRM_Life!AU98,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV98/PTRM_Life!AV98,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW98/PTRM_Life!AW98,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX98/PTRM_Life!AX98,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY98/PTRM_Life!AY98,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ98/PTRM_Life!AZ98,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA98/PTRM_Life!BA98,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB98/PTRM_Life!BB98,0)*(1+BB86)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O99/PTRM_Life!O99,0)*(1+O86)","v":4.594124881257593},{"$f":"IFERROR(RFM_ORAB!P99/PTRM_Life!P99,0)*(1+P86)","v":4.6796946183153079},{"$f":"IFERROR(RFM_ORAB!Q99/PTRM_Life!Q99,0)*(1+Q86)","v":4.8332672051470409},{"$f":"IFERROR(RFM_ORAB!R99/PTRM_Life!R99,0)*(1+R86)","v":4.9656957496234195},{"$f":"IFERROR(RFM_ORAB!S99/PTRM_Life!S99,0)*(1+S86)","v":5.1313889762059954},{"$f":"IFERROR(RFM_ORAB!T99/PTRM_Life!T99,0)*(1+T86)","v":5.3213746076067094},{"$f":"IFERROR(RFM_ORAB!U99/PTRM_Life!U99,0)*(1+U86)","v":5.4029672688352317},{"$f":"IFERROR(RFM_ORAB!V99/PTRM_Life!V99,0)*(1+V86)","v":5.4657343798761078},{"$f":"IFERROR(RFM_ORAB!W99/PTRM_Life!W99,0)*(1+W86)","v":5.5780005409636351},{"$f":"IFERROR(RFM_ORAB!X99/PTRM_Life!X99,0)*(1+X86)","v":5.698194661259441},{"$f":"IFERROR(RFM_ORAB!Y99/PTRM_Life!Y99,0)*(1+Y86)","v":5.8476164174468748},{"$f":"IFERROR(RFM_ORAB!Z99/PTRM_Life!Z99,0)*(1+Z86)","v":5.9520671153390552},{"$f":"IFERROR(RFM_ORAB!AA99/PTRM_Life!AA99,0)*(1+AA86)","v":6.138482513553952},{"$f":"IFERROR(RFM_ORAB!AB99/PTRM_Life!AB99,0)*(1+AB86)","v":6.3574515167810297},{"$f":"IFERROR(RFM_ORAB!AC99/PTRM_Life!AC99,0)*(1+AC86)","v":6.5084625264001614},{"$f":"IFERROR(RFM_ORAB!AD99/PTRM_Life!AD99,0)*(1+AD86)","v":6.7715816853256756},{"$f":"IFERROR(RFM_ORAB!AE99/PTRM_Life!AE99,0)*(1+AE86)","v":6.9506380866418667},{"$f":"IFERROR(RFM_ORAB!AF99/PTRM_Life!AF99,0)*(1+AF86)","v":7.1700351370315953},{"$f":"IFERROR(RFM_ORAB!AG99/PTRM_Life!AG99,0)*(1+AG86)","v":7.3884135307763827},{"$f":"IFERROR(RFM_ORAB!AH99/PTRM_Life!AH99,0)*(1+AH86)","v":7.5849641089327537},{"$f":"IFERROR(RFM_ORAB!AI99/PTRM_Life!AI99,0)*(1+AI86)","v":7.79133963341636},{"$f":"IFERROR(RFM_ORAB!AJ99/PTRM_Life!AJ99,0)*(1+AJ86)","v":7.9198888161645167},{"$f":"IFERROR(RFM_ORAB!AK99/PTRM_Life!AK99,0)*(1+AK86)","v":8.2226422642896324},{"$f":"IFERROR(RFM_ORAB!AL99/PTRM_Life!AL99,0)*(1+AL86)","v":8.5418766674419473},{"$f":"IFERROR(RFM_ORAB!AM99/PTRM_Life!AM99,0)*(1+AM86)","v":8.6056966428350474},{"$f":"IFERROR(RFM_ORAB!AN99/PTRM_Life!AN99,0)*(1+AN86)","v":8.7183076182103481},{"$f":"IFERROR(RFM_ORAB!AO99/PTRM_Life!AO99,0)*(1+AO86)","v":8.9081396012116159},{"$f":"IFERROR(RFM_ORAB!AP99/PTRM_Life!AP99,0)*(1+AP86)","v":9.2980276728097326},{"$f":"IFERROR(RFM_ORAB!AQ99/PTRM_Life!AQ99,0)*(1+AQ86)","v":9.4515615624644749},{"$f":"IFERROR(RFM_ORAB!AR99/PTRM_Life!AR99,0)*(1+AR86)","v":9.6519761655380858},{"$f":"IFERROR(RFM_ORAB!AS99/PTRM_Life!AS99,0)*(1+AS86)","v":0},{"$f":"IFERROR(RFM_ORAB!AT99/PTRM_Life!AT99,0)*(1+AT86)","v":0},{"$f":"IFERROR(RFM_ORAB!AU99/PTRM_Life!AU99,0)*(1+AU86)","v":0},{"$f":"IFERROR(RFM_ORAB!AV99/PTRM_Life!AV99,0)*(1+AV86)","v":0},{"$f":"IFERROR(RFM_ORAB!AW99/PTRM_Life!AW99,0)*(1+AW86)","v":0},{"$f":"IFERROR(RFM_ORAB!AX99/PTRM_Life!AX99,0)*(1+AX86)","v":0},{"$f":"IFERROR(RFM_ORAB!AY99/PTRM_Life!AY99,0)*(1+AY86)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ99/PTRM_Life!AZ99,0)*(1+AZ86)","v":0},{"$f":"IFERROR(RFM_ORAB!BA99/PTRM_Life!BA99,0)*(1+BA86)","v":0},{"$f":"IFERROR(RFM_ORAB!BB99/PTRM_Life!BB99,0)*(1+BB86)","v":0}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":35.042131311970579},40.423056243525934,44.969042174244485,49.632852912989463,54.449897243891911,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581635,85.478681128884318,93.316552213251867,95.054657520009371,98.174046889695958,100.86395530632828,104.22954092478945,108.08855750587973,109.74587985312625,111.0208148072491,113.30118187468457,115.74258283617499,118.77765991253943,120.89927812177237,124.68577559201805,129.13350675972848,132.20086498966893,137.54538072809578,141.18240115187783,145.63882687762393,150.07456149713067,154.06692625932948,79.110989969507955,72.431437839263594,{"$f":"SUM(AK89:AK99)","v":66.758835009166702},60.710335220404588,52.457471091703049,44.324309788160605,36.16676907838032,28.275877315719832,19.001174505665055,9.6519761655380858,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach F"]
[{"$f":"Inputs!A124","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E107/PTRM_Life!E107,0)*(1+E104)","v":35.042131311970579},{"$f":"IFERROR(RFM_ORAB!F107/PTRM_Life!F107,0)*(1+F104)","v":36.773400996071558},{"$f":"IFERROR(RFM_ORAB!G107/PTRM_Life!G107,0)*(1+G104)","v":37.464622072761486},{"$f":"IFERROR(RFM_ORAB!H107/PTRM_Life!H107,0)*(1+H104)","v":38.182589523912064},{"$f":"IFERROR(RFM_ORAB!I107/PTRM_Life!I107,0)*(1+I104)","v":38.907382836318419},{"$f":"IFERROR(RFM_ORAB!J107/PTRM_Life!J107,0)*(1+J104)","v":40.628779752079858},{"$f":"IFERROR(RFM_ORAB!K107/PTRM_Life!K107,0)*(1+K104)","v":41.998718476982624},{"$f":"IFERROR(RFM_ORAB!L107/PTRM_Life!L107,0)*(1+L104)","v":44.42459491459411},{"$f":"IFERROR(RFM_ORAB!M107/PTRM_Life!M107,0)*(1+M104)","v":45.156583514476516},{"$f":"IFERROR(RFM_ORAB!N107/PTRM_Life!N107,0)*(1+N104)","v":44.96289563561357},{"$f":"IFERROR(RFM_ORAB!O107/PTRM_Life!O107,0)*(1+O104)","v":46.669148236527491},{"$f":"IFERROR(RFM_ORAB!P107/PTRM_Life!P107,0)*(1+P104)","v":47.538403393173127},{"$f":"IFERROR(RFM_ORAB!Q107/PTRM_Life!Q107,0)*(1+Q104)","v":49.098461512001457},{"$f":"IFERROR(RFM_ORAB!R107/PTRM_Life!R107,0)*(1+R104)","v":50.443729116312603},{"$f":"IFERROR(RFM_ORAB!S107/PTRM_Life!S107,0)*(1+S104)","v":52.126914043374057},{"$f":"IFERROR(RFM_ORAB!T107/PTRM_Life!T107,0)*(1+T104)","v":54.056871940431293},{"$f":"IFERROR(RFM_ORAB!U107/PTRM_Life!U107,0)*(1+U104)","v":54.885726205456045},{"$f":"IFERROR(RFM_ORAB!V107/PTRM_Life!V107,0)*(1+V104)","v":55.52334222270791},{"$f":"IFERROR(RFM_ORAB!W107/PTRM_Life!W107,0)*(1+W104)","v":56.663791437554998},{"$f":"IFERROR(RFM_ORAB!X107/PTRM_Life!X107,0)*(1+X104)","v":57.884776361175206},{"$f":"IFERROR(RFM_ORAB!Y107/PTRM_Life!Y107,0)*(1+Y104)","v":59.402668510281231},{"$f":"IFERROR(RFM_ORAB!Z107/PTRM_Life!Z107,0)*(1+Z104)","v":60.463724800506526},{"$f":"IFERROR(RFM_ORAB!AA107/PTRM_Life!AA107,0)*(1+AA104)","v":62.357414693080983},{"$f":"IFERROR(RFM_ORAB!AB107/PTRM_Life!AB107,0)*(1+AB104)","v":64.581798473439122},{"$f":"IFERROR(RFM_ORAB!AC107/PTRM_Life!AC107,0)*(1+AC104)","v":66.115834960347541},{"$f":"IFERROR(RFM_ORAB!AD107/PTRM_Life!AD107,0)*(1+AD104)","v":68.78871550868908},{"$f":"IFERROR(RFM_ORAB!AE107/PTRM_Life!AE107,0)*(1+AE104)","v":70.607649462751937},{"$f":"IFERROR(RFM_ORAB!AF107/PTRM_Life!AF107,0)*(1+AF104)","v":72.836381535113944},{"$f":"IFERROR(RFM_ORAB!AG107/PTRM_Life!AG107,0)*(1+AG104)","v":75.054765643675765},{"$f":"IFERROR(RFM_ORAB!AH107/PTRM_Life!AH107,0)*(1+AH104)","v":77.051413167424357},{"$f":"IFERROR(RFM_ORAB!AI107/PTRM_Life!AI107,0)*(1+AI104)","v":0},{"$f":"IFERROR(RFM_ORAB!AJ107/PTRM_Life!AJ107,0)*(1+AJ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AK107/PTRM_Life!AK107,0)*(1+AK104)","v":0},{"$f":"IFERROR(RFM_ORAB!AL107/PTRM_Life!AL107,0)*(1+AL104)","v":0},{"$f":"IFERROR(RFM_ORAB!AM107/PTRM_Life!AM107,0)*(1+AM104)","v":0},{"$f":"IFERROR(RFM_ORAB!AN107/PTRM_Life!AN107,0)*(1+AN104)","v":0},{"$f":"IFERROR(RFM_ORAB!AO107/PTRM_Life!AO107,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP107/PTRM_Life!AP107,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ107/PTRM_Life!AQ107,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR107/PTRM_Life!AR107,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS107/PTRM_Life!AS107,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT107/PTRM_Life!AT107,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU107/PTRM_Life!AU107,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV107/PTRM_Life!AV107,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW107/PTRM_Life!AW107,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX107/PTRM_Life!AX107,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY107/PTRM_Life!AY107,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ107/PTRM_Life!AZ107,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA107/PTRM_Life!BA107,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB107/PTRM_Life!BB107,0)*(1+BB104)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F108/PTRM_Life!F108,0)*(1+F104)","v":3.6496552474543797},{"$f":"IFERROR(RFM_ORAB!G108/PTRM_Life!G108,0)*(1+G104)","v":3.7182569693881748},{"$f":"IFERROR(RFM_ORAB!H108/PTRM_Life!H108,0)*(1+H104)","v":3.7895131927620493},{"$f":"IFERROR(RFM_ORAB!I108/PTRM_Life!I108,0)*(1+I104)","v":3.861446863412374},{"$f":"IFERROR(RFM_ORAB!J108/PTRM_Life!J108,0)*(1+J104)","v":4.0322906014509536},{"$f":"IFERROR(RFM_ORAB!K108/PTRM_Life!K108,0)*(1+K104)","v":4.1682531156760172},{"$f":"IFERROR(RFM_ORAB!L108/PTRM_Life!L108,0)*(1+L104)","v":4.4090144385449701},{"$f":"IFERROR(RFM_ORAB!M108/PTRM_Life!M108,0)*(1+M104)","v":4.4816622209712689},{"$f":"IFERROR(RFM_ORAB!N108/PTRM_Life!N108,0)*(1+N104)","v":4.4624392509898962},{"$f":"IFERROR(RFM_ORAB!O108/PTRM_Life!O108,0)*(1+O104)","v":4.6317799589400082},{"$f":"IFERROR(RFM_ORAB!P108/PTRM_Life!P108,0)*(1+P104)","v":4.7180510559257742},{"$f":"IFERROR(RFM_ORAB!Q108/PTRM_Life!Q108,0)*(1+Q104)","v":4.8728823781720862},{"$f":"IFERROR(RFM_ORAB!R108/PTRM_Life!R108,0)*(1+R104)","v":5.0063963539892553},{"$f":"IFERROR(RFM_ORAB!S108/PTRM_Life!S108,0)*(1+S104)","v":5.1734476610506333},{"$f":"IFERROR(RFM_ORAB!T108/PTRM_Life!T108,0)*(1+T104)","v":5.3649904820998326},{"$f":"IFERROR(RFM_ORAB!U108/PTRM_Life!U108,0)*(1+U104)","v":5.4472519057317044},{"$f":"IFERROR(RFM_ORAB!V108/PTRM_Life!V108,0)*(1+V104)","v":5.5105334782866287},{"$f":"IFERROR(RFM_ORAB!W108/PTRM_Life!W108,0)*(1+W104)","v":5.6237198126663772},{"$f":"IFERROR(RFM_ORAB!X108/PTRM_Life!X108,0)*(1+X104)","v":5.7448990866211913},{"$f":"IFERROR(RFM_ORAB!Y108/PTRM_Life!Y108,0)*(1+Y104)","v":5.8955455565423849},{"$f":"IFERROR(RFM_ORAB!Z108/PTRM_Life!Z108,0)*(1+Z104)","v":6.0008523694172364},{"$f":"IFERROR(RFM_ORAB!AA108/PTRM_Life!AA108,0)*(1+AA104)","v":6.1887956943825824},{"$f":"IFERROR(RFM_ORAB!AB108/PTRM_Life!AB108,0)*(1+AB104)","v":6.4095594452579432},{"$f":"IFERROR(RFM_ORAB!AC108/PTRM_Life!AC108,0)*(1+AC104)","v":6.5618081946958835},{"$f":"IFERROR(RFM_ORAB!AD108/PTRM_Life!AD108,0)*(1+AD104)","v":6.827083971611799},{"$f":"IFERROR(RFM_ORAB!AE108/PTRM_Life!AE108,0)*(1+AE104)","v":7.0076079827286293},{"$f":"IFERROR(RFM_ORAB!AF108/PTRM_Life!AF108,0)*(1+AF104)","v":7.2288032891930705},{"$f":"IFERROR(RFM_ORAB!AG108/PTRM_Life!AG108,0)*(1+AG104)","v":7.4489715897412569},{"$f":"IFERROR(RFM_ORAB!AH108/PTRM_Life!AH108,0)*(1+AH104)","v":7.6471331661791915},{"$f":"IFERROR(RFM_ORAB!AI108/PTRM_Life!AI108,0)*(1+AI104)","v":7.8552002176906912},{"$f":"IFERROR(RFM_ORAB!AJ108/PTRM_Life!AJ108,0)*(1+AJ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AK108/PTRM_Life!AK108,0)*(1+AK104)","v":0},{"$f":"IFERROR(RFM_ORAB!AL108/PTRM_Life!AL108,0)*(1+AL104)","v":0},{"$f":"IFERROR(RFM_ORAB!AM108/PTRM_Life!AM108,0)*(1+AM104)","v":0},{"$f":"IFERROR(RFM_ORAB!AN108/PTRM_Life!AN108,0)*(1+AN104)","v":0},{"$f":"IFERROR(RFM_ORAB!AO108/PTRM_Life!AO108,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP108/PTRM_Life!AP108,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ108/PTRM_Life!AQ108,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR108/PTRM_Life!AR108,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS108/PTRM_Life!AS108,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT108/PTRM_Life!AT108,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU108/PTRM_Life!AU108,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV108/PTRM_Life!AV108,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW108/PTRM_Life!AW108,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX108/PTRM_Life!AX108,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY108/PTRM_Life!AY108,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ108/PTRM_Life!AZ108,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA108/PTRM_Life!BA108,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB108/PTRM_Life!BB108,0)*(1+BB104)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G109/PTRM_Life!G109,0)*(1+G104)","v":3.7861631320948264},{"$f":"IFERROR(RFM_ORAB!H109/PTRM_Life!H109,0)*(1+H104)","v":3.8587207008942932},{"$f":"IFERROR(RFM_ORAB!I109/PTRM_Life!I109,0)*(1+I104)","v":3.9319680891234405},{"$f":"IFERROR(RFM_ORAB!J109/PTRM_Life!J109,0)*(1+J104)","v":4.1059319296100689},{"$f":"IFERROR(RFM_ORAB!K109/PTRM_Life!K109,0)*(1+K104)","v":4.2443775139104352},{"$f":"IFERROR(RFM_ORAB!L109/PTRM_Life!L109,0)*(1+L104)","v":4.4895358372284715},{"$f":"IFERROR(RFM_ORAB!M109/PTRM_Life!M109,0)*(1+M104)","v":4.5635103789869875},{"$f":"IFERROR(RFM_ORAB!N109/PTRM_Life!N109,0)*(1+N104)","v":4.543936341788366},{"$f":"IFERROR(RFM_ORAB!O109/PTRM_Life!O109,0)*(1+O104)","v":4.7163697024952924},{"$f":"IFERROR(RFM_ORAB!P109/PTRM_Life!P109,0)*(1+P104)","v":4.8042163600722239},{"$f":"IFERROR(RFM_ORAB!Q109/PTRM_Life!Q109,0)*(1+Q104)","v":4.9618753515859106},{"$f":"IFERROR(RFM_ORAB!R109/PTRM_Life!R109,0)*(1+R104)","v":5.0978276800613544},{"$f":"IFERROR(RFM_ORAB!S109/PTRM_Life!S109,0)*(1+S104)","v":5.2679298287754373},{"$f":"IFERROR(RFM_ORAB!T109/PTRM_Life!T109,0)*(1+T104)","v":5.4629707775975529},{"$f":"IFERROR(RFM_ORAB!U109/PTRM_Life!U109,0)*(1+U104)","v":5.5467345335490084},{"$f":"IFERROR(RFM_ORAB!V109/PTRM_Life!V109,0)*(1+V104)","v":5.6111718112629969},{"$f":"IFERROR(RFM_ORAB!W109/PTRM_Life!W109,0)*(1+W104)","v":5.7264252565772074},{"$f":"IFERROR(RFM_ORAB!X109/PTRM_Life!X109,0)*(1+X104)","v":5.8498176157387709},{"$f":"IFERROR(RFM_ORAB!Y109/PTRM_Life!Y109,0)*(1+Y104)","v":6.0032153273793698},{"$f":"IFERROR(RFM_ORAB!Z109/PTRM_Life!Z109,0)*(1+Z104)","v":6.110445348259498},{"$f":"IFERROR(RFM_ORAB!AA109/PTRM_Life!AA109,0)*(1+AA104)","v":6.3018210637534704},{"$f":"IFERROR(RFM_ORAB!AB109/PTRM_Life!AB109,0)*(1+AB104)","v":6.526616601380014},{"$f":"IFERROR(RFM_ORAB!AC109/PTRM_Life!AC109,0)*(1+AC104)","v":6.6816458548111788},{"$f":"IFERROR(RFM_ORAB!AD109/PTRM_Life!AD109,0)*(1+AD104)","v":6.9517663372484426},{"$f":"IFERROR(RFM_ORAB!AE109/PTRM_Life!AE109,0)*(1+AE104)","v":7.1355872406920495},{"$f":"IFERROR(RFM_ORAB!AF109/PTRM_Life!AF109,0)*(1+AF104)","v":7.3608222153651131},{"$f":"IFERROR(RFM_ORAB!AG109/PTRM_Life!AG109,0)*(1+AG104)","v":7.5850114280135008},{"$f":"IFERROR(RFM_ORAB!AH109/PTRM_Life!AH109,0)*(1+AH104)","v":7.7867920099054926},{"$f":"IFERROR(RFM_ORAB!AI109/PTRM_Life!AI109,0)*(1+AI104)","v":7.9986589695917552},{"$f":"IFERROR(RFM_ORAB!AJ109/PTRM_Life!AJ109,0)*(1+AJ104)","v":8.1306287106119353},{"$f":"IFERROR(RFM_ORAB!AK109/PTRM_Life!AK109,0)*(1+AK104)","v":0},{"$f":"IFERROR(RFM_ORAB!AL109/PTRM_Life!AL109,0)*(1+AL104)","v":0},{"$f":"IFERROR(RFM_ORAB!AM109/PTRM_Life!AM109,0)*(1+AM104)","v":0},{"$f":"IFERROR(RFM_ORAB!AN109/PTRM_Life!AN109,0)*(1+AN104)","v":0},{"$f":"IFERROR(RFM_ORAB!AO109/PTRM_Life!AO109,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP109/PTRM_Life!AP109,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ109/PTRM_Life!AQ109,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR109/PTRM_Life!AR109,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS109/PTRM_Life!AS109,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT109/PTRM_Life!AT109,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU109/PTRM_Life!AU109,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV109/PTRM_Life!AV109,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW109/PTRM_Life!AW109,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX109/PTRM_Life!AX109,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY109/PTRM_Life!AY109,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ109/PTRM_Life!AZ109,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA109/PTRM_Life!BA109,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB109/PTRM_Life!BB109,0)*(1+BB104)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H110/PTRM_Life!H110,0)*(1+H104)","v":3.8020294954210492},{"$f":"IFERROR(RFM_ORAB!I110/PTRM_Life!I110,0)*(1+I104)","v":3.8742007542647463},{"$f":"IFERROR(RFM_ORAB!J110/PTRM_Life!J110,0)*(1+J104)","v":4.0456087684580497},{"$f":"IFERROR(RFM_ORAB!K110/PTRM_Life!K110,0)*(1+K104)","v":4.1820203503843603},{"$f":"IFERROR(RFM_ORAB!L110/PTRM_Life!L110,0)*(1+L104)","v":4.423576878714365},{"$f":"IFERROR(RFM_ORAB!M110/PTRM_Life!M110,0)*(1+M104)","v":4.496464607958659},{"$f":"IFERROR(RFM_ORAB!N110/PTRM_Life!N110,0)*(1+N104)","v":4.4771781468379084},{"$f":"IFERROR(RFM_ORAB!O110/PTRM_Life!O110,0)*(1+O104)","v":4.6470781666165815},{"$f":"IFERROR(RFM_ORAB!P110/PTRM_Life!P110,0)*(1+P104)","v":4.7336342065767267},{"$f":"IFERROR(RFM_ORAB!Q110/PTRM_Life!Q110,0)*(1+Q104)","v":4.8889769179096447},{"$f":"IFERROR(RFM_ORAB!R110/PTRM_Life!R110,0)*(1+R104)","v":5.0229318742025448},{"$f":"IFERROR(RFM_ORAB!S110/PTRM_Life!S110,0)*(1+S104)","v":5.1905349314788998},{"$f":"IFERROR(RFM_ORAB!T110/PTRM_Life!T110,0)*(1+T104)","v":5.3827103952445796},{"$f":"IFERROR(RFM_ORAB!U110/PTRM_Life!U110,0)*(1+U104)","v":5.4652435183858508},{"$f":"IFERROR(RFM_ORAB!V110/PTRM_Life!V110,0)*(1+V104)","v":5.5287341023030656},{"$f":"IFERROR(RFM_ORAB!W110/PTRM_Life!W110,0)*(1+W104)","v":5.6422942774232716},{"$f":"IFERROR(RFM_ORAB!X110/PTRM_Life!X110,0)*(1+X104)","v":5.7638737918289458},{"$f":"IFERROR(RFM_ORAB!Y110/PTRM_Life!Y110,0)*(1+Y104)","v":5.9150178287768611},{"$f":"IFERROR(RFM_ORAB!Z110/PTRM_Life!Z110,0)*(1+Z104)","v":6.0206724572879038},{"$f":"IFERROR(RFM_ORAB!AA110/PTRM_Life!AA110,0)*(1+AA104)","v":6.2092365362705477},{"$f":"IFERROR(RFM_ORAB!AB110/PTRM_Life!AB110,0)*(1+AB104)","v":6.4307294430510451},{"$f":"IFERROR(RFM_ORAB!AC110/PTRM_Life!AC110,0)*(1+AC104)","v":6.5834810516507005},{"$f":"IFERROR(RFM_ORAB!AD110/PTRM_Life!AD110,0)*(1+AD104)","v":6.8496330022974066},{"$f":"IFERROR(RFM_ORAB!AE110/PTRM_Life!AE110,0)*(1+AE104)","v":7.0307532623373623},{"$f":"IFERROR(RFM_ORAB!AF110/PTRM_Life!AF110,0)*(1+AF104)","v":7.2526791500827299},{"$f":"IFERROR(RFM_ORAB!AG110/PTRM_Life!AG110,0)*(1+AG104)","v":7.4735746398358085},{"$f":"IFERROR(RFM_ORAB!AH110/PTRM_Life!AH110,0)*(1+AH104)","v":7.6723907199368568},{"$f":"IFERROR(RFM_ORAB!AI110/PTRM_Life!AI110,0)*(1+AI104)","v":7.8811449916947609},{"$f":"IFERROR(RFM_ORAB!AJ110/PTRM_Life!AJ110,0)*(1+AJ104)","v":8.0111758715523056},{"$f":"IFERROR(RFM_ORAB!AK110/PTRM_Life!AK110,0)*(1+AK104)","v":8.3174189483110244},{"$f":"IFERROR(RFM_ORAB!AL110/PTRM_Life!AL110,0)*(1+AL104)","v":0},{"$f":"IFERROR(RFM_ORAB!AM110/PTRM_Life!AM110,0)*(1+AM104)","v":0},{"$f":"IFERROR(RFM_ORAB!AN110/PTRM_Life!AN110,0)*(1+AN104)","v":0},{"$f":"IFERROR(RFM_ORAB!AO110/PTRM_Life!AO110,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP110/PTRM_Life!AP110,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ110/PTRM_Life!AQ110,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR110/PTRM_Life!AR110,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS110/PTRM_Life!AS110,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT110/PTRM_Life!AT110,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU110/PTRM_Life!AU110,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV110/PTRM_Life!AV110,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW110/PTRM_Life!AW110,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX110/PTRM_Life!AX110,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY110/PTRM_Life!AY110,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ110/PTRM_Life!AZ110,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA110/PTRM_Life!BA110,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB110/PTRM_Life!BB110,0)*(1+BB104)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I111/PTRM_Life!I111,0)*(1+I104)","v":3.8748987007729325},{"$f":"IFERROR(RFM_ORAB!J111/PTRM_Life!J111,0)*(1+J104)","v":4.0463375945289046},{"$f":"IFERROR(RFM_ORAB!K111/PTRM_Life!K111,0)*(1+K104)","v":4.1827737513271233},{"$f":"IFERROR(RFM_ORAB!L111/PTRM_Life!L111,0)*(1+L104)","v":4.4243737966419641},{"$f":"IFERROR(RFM_ORAB!M111/PTRM_Life!M111,0)*(1+M104)","v":4.4972746567845627},{"$f":"IFERROR(RFM_ORAB!N111/PTRM_Life!N111,0)*(1+N104)","v":4.4779847211618327},{"$f":"IFERROR(RFM_ORAB!O111/PTRM_Life!O111,0)*(1+O104)","v":4.6479153488343821},{"$f":"IFERROR(RFM_ORAB!P111/PTRM_Life!P111,0)*(1+P104)","v":4.7344869820716138},{"$f":"IFERROR(RFM_ORAB!Q111/PTRM_Life!Q111,0)*(1+Q104)","v":4.8898576787645638},{"$f":"IFERROR(RFM_ORAB!R111/PTRM_Life!R111,0)*(1+R104)","v":5.023836767362404},{"$f":"IFERROR(RFM_ORAB!S111/PTRM_Life!S111,0)*(1+S104)","v":5.191470018729361},{"$f":"IFERROR(RFM_ORAB!T111/PTRM_Life!T111,0)*(1+T104)","v":5.3836801033632922},{"$f":"IFERROR(RFM_ORAB!U111/PTRM_Life!U111,0)*(1+U104)","v":5.4662280950435891},{"$f":"IFERROR(RFM_ORAB!V111/PTRM_Life!V111,0)*(1+V104)","v":5.529730116940959},{"$f":"IFERROR(RFM_ORAB!W111/PTRM_Life!W111,0)*(1+W104)","v":5.6433107501976236},{"$f":"IFERROR(RFM_ORAB!X111/PTRM_Life!X111,0)*(1+X104)","v":5.7649121674428594},{"$f":"IFERROR(RFM_ORAB!Y111/PTRM_Life!Y111,0)*(1+Y104)","v":5.9160834333495993},{"$f":"IFERROR(RFM_ORAB!Z111/PTRM_Life!Z111,0)*(1+Z104)","v":6.021757095794019},{"$f":"IFERROR(RFM_ORAB!AA111/PTRM_Life!AA111,0)*(1+AA104)","v":6.2103551450453294},{"$f":"IFERROR(RFM_ORAB!AB111/PTRM_Life!AB111,0)*(1+AB104)","v":6.4318879543013772},{"$f":"IFERROR(RFM_ORAB!AC111/PTRM_Life!AC111,0)*(1+AC104)","v":6.5846670814677264},{"$f":"IFERROR(RFM_ORAB!AD111/PTRM_Life!AD111,0)*(1+AD104)","v":6.850866980023274},{"$f":"IFERROR(RFM_ORAB!AE111/PTRM_Life!AE111,0)*(1+AE104)","v":7.0320198693101581},{"$f":"IFERROR(RFM_ORAB!AF111/PTRM_Life!AF111,0)*(1+AF104)","v":7.2539857375336307},{"$f":"IFERROR(RFM_ORAB!AG111/PTRM_Life!AG111,0)*(1+AG104)","v":7.4749210221361597},{"$f":"IFERROR(RFM_ORAB!AH111/PTRM_Life!AH111,0)*(1+AH104)","v":7.6737729194283357},{"$f":"IFERROR(RFM_ORAB!AI111/PTRM_Life!AI111,0)*(1+AI104)","v":7.8825647987663059},{"$f":"IFERROR(RFM_ORAB!AJ111/PTRM_Life!AJ111,0)*(1+AJ104)","v":8.0126191039970589},{"$f":"IFERROR(RFM_ORAB!AK111/PTRM_Life!AK111,0)*(1+AK104)","v":8.3189173511766281},{"$f":"IFERROR(RFM_ORAB!AL111/PTRM_Life!AL111,0)*(1+AL104)","v":8.6418895212064193},{"$f":"IFERROR(RFM_ORAB!AM111/PTRM_Life!AM111,0)*(1+AM104)","v":0},{"$f":"IFERROR(RFM_ORAB!AN111/PTRM_Life!AN111,0)*(1+AN104)","v":0},{"$f":"IFERROR(RFM_ORAB!AO111/PTRM_Life!AO111,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP111/PTRM_Life!AP111,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ111/PTRM_Life!AQ111,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR111/PTRM_Life!AR111,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS111/PTRM_Life!AS111,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT111/PTRM_Life!AT111,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU111/PTRM_Life!AU111,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV111/PTRM_Life!AV111,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW111/PTRM_Life!AW111,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX111/PTRM_Life!AX111,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY111/PTRM_Life!AY111,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ111/PTRM_Life!AZ111,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA111/PTRM_Life!BA111,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB111/PTRM_Life!BB111,0)*(1+BB104)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J112/PTRM_Life!J112,0)*(1+J104)","v":4.0459771200649017},{"$f":"IFERROR(RFM_ORAB!K112/PTRM_Life!K112,0)*(1+K104)","v":4.1824011222296171},{"$f":"IFERROR(RFM_ORAB!L112/PTRM_Life!L112,0)*(1+L104)","v":4.4239796442175461},{"$f":"IFERROR(RFM_ORAB!M112/PTRM_Life!M112,0)*(1+M104)","v":4.4968740098702824},{"$f":"IFERROR(RFM_ORAB!N112/PTRM_Life!N112,0)*(1+N104)","v":4.4775857927223557},{"$f":"IFERROR(RFM_ORAB!O112/PTRM_Life!O112,0)*(1+O104)","v":4.6475012818528301},{"$f":"IFERROR(RFM_ORAB!P112/PTRM_Life!P112,0)*(1+P104)","v":4.7340652027174883},{"$f":"IFERROR(RFM_ORAB!Q112/PTRM_Life!Q112,0)*(1+Q104)","v":4.88942205796313},{"$f":"IFERROR(RFM_ORAB!R112/PTRM_Life!R112,0)*(1+R104)","v":5.0233892108193228},{"$f":"IFERROR(RFM_ORAB!S112/PTRM_Life!S112,0)*(1+S104)","v":5.1910075283096511},{"$f":"IFERROR(RFM_ORAB!T112/PTRM_Life!T112,0)*(1+T104)","v":5.3832004896004069},{"$f":"IFERROR(RFM_ORAB!U112/PTRM_Life!U112,0)*(1+U104)","v":5.4657411273606806},{"$f":"IFERROR(RFM_ORAB!V112/PTRM_Life!V112,0)*(1+V104)","v":5.5292374920787442},{"$f":"IFERROR(RFM_ORAB!W112/PTRM_Life!W112,0)*(1+W104)","v":5.6428080068228166},{"$f":"IFERROR(RFM_ORAB!X112/PTRM_Life!X112,0)*(1+X104)","v":5.7643985910110764},{"$f":"IFERROR(RFM_ORAB!Y112/PTRM_Life!Y112,0)*(1+Y104)","v":5.9155563895835233},{"$f":"IFERROR(RFM_ORAB!Z112/PTRM_Life!Z112,0)*(1+Z104)","v":6.0212206379205089},{"$f":"IFERROR(RFM_ORAB!AA112/PTRM_Life!AA112,0)*(1+AA104)","v":6.2098018856126007},{"$f":"IFERROR(RFM_ORAB!AB112/PTRM_Life!AB112,0)*(1+AB104)","v":6.4313149592635943},{"$f":"IFERROR(RFM_ORAB!AC112/PTRM_Life!AC112,0)*(1+AC104)","v":6.5840804758567542},{"$f":"IFERROR(RFM_ORAB!AD112/PTRM_Life!AD112,0)*(1+AD104)","v":6.8502566595680747},{"$f":"IFERROR(RFM_ORAB!AE112/PTRM_Life!AE112,0)*(1+AE104)","v":7.0313934105597351},{"$f":"IFERROR(RFM_ORAB!AF112/PTRM_Life!AF112,0)*(1+AF104)","v":7.2533395045984044},{"$f":"IFERROR(RFM_ORAB!AG112/PTRM_Life!AG112,0)*(1+AG104)","v":7.4742551068273206},{"$f":"IFERROR(RFM_ORAB!AH112/PTRM_Life!AH112,0)*(1+AH104)","v":7.6730892890798046},{"$f":"IFERROR(RFM_ORAB!AI112/PTRM_Life!AI112,0)*(1+AI104)","v":7.8818625678588647},{"$f":"IFERROR(RFM_ORAB!AJ112/PTRM_Life!AJ112,0)*(1+AJ104)","v":8.0119052869935814},{"$f":"IFERROR(RFM_ORAB!AK112/PTRM_Life!AK112,0)*(1+AK104)","v":8.3181762471033256},{"$f":"IFERROR(RFM_ORAB!AL112/PTRM_Life!AL112,0)*(1+AL104)","v":8.6411196446401775},{"$f":"IFERROR(RFM_ORAB!AM112/PTRM_Life!AM112,0)*(1+AM104)","v":8.705681106314259},{"$f":"IFERROR(RFM_ORAB!AN112/PTRM_Life!AN112,0)*(1+AN104)","v":0},{"$f":"IFERROR(RFM_ORAB!AO112/PTRM_Life!AO112,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP112/PTRM_Life!AP112,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ112/PTRM_Life!AQ112,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR112/PTRM_Life!AR112,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS112/PTRM_Life!AS112,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT112/PTRM_Life!AT112,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU112/PTRM_Life!AU112,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV112/PTRM_Life!AV112,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW112/PTRM_Life!AW112,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX112/PTRM_Life!AX112,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY112/PTRM_Life!AY112,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ112/PTRM_Life!AZ112,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA112/PTRM_Life!BA112,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB112/PTRM_Life!BB112,0)*(1+BB104)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K113/PTRM_Life!K113,0)*(1+K104)","v":4.2339258020702708},{"$f":"IFERROR(RFM_ORAB!L113/PTRM_Life!L113,0)*(1+L104)","v":4.4784804269326113},{"$f":"IFERROR(RFM_ORAB!M113/PTRM_Life!M113,0)*(1+M104)","v":4.5522728075635097},{"$f":"IFERROR(RFM_ORAB!N113/PTRM_Life!N113,0)*(1+N104)","v":4.5327469711188684},{"$f":"IFERROR(RFM_ORAB!O113/PTRM_Life!O113,0)*(1+O104)","v":4.7047557174290242},{"$f":"IFERROR(RFM_ORAB!P113/PTRM_Life!P113,0)*(1+P104)","v":4.7923860540146892},{"$f":"IFERROR(RFM_ORAB!Q113/PTRM_Life!Q113,0)*(1+Q104)","v":4.9496568127797795},{"$f":"IFERROR(RFM_ORAB!R113/PTRM_Life!R113,0)*(1+R104)","v":5.0852743608176754},{"$f":"IFERROR(RFM_ORAB!S113/PTRM_Life!S113,0)*(1+S104)","v":5.2549576357072878},{"$f":"IFERROR(RFM_ORAB!T113/PTRM_Life!T113,0)*(1+T104)","v":5.4495182993079681},{"$f":"IFERROR(RFM_ORAB!U113/PTRM_Life!U113,0)*(1+U104)","v":5.5330757883482002},{"$f":"IFERROR(RFM_ORAB!V113/PTRM_Life!V113,0)*(1+V104)","v":5.5973543902949601},{"$f":"IFERROR(RFM_ORAB!W113/PTRM_Life!W113,0)*(1+W104)","v":5.7123240258408208},{"$f":"IFERROR(RFM_ORAB!X113/PTRM_Life!X113,0)*(1+X104)","v":5.8354125332886753},{"$f":"IFERROR(RFM_ORAB!Y113/PTRM_Life!Y113,0)*(1+Y104)","v":5.9884325055143064},{"$f":"IFERROR(RFM_ORAB!Z113/PTRM_Life!Z113,0)*(1+Z104)","v":6.0953984741806089},{"$f":"IFERROR(RFM_ORAB!AA113/PTRM_Life!AA113,0)*(1+AA104)","v":6.2863029300316784},{"$f":"IFERROR(RFM_ORAB!AB113/PTRM_Life!AB113,0)*(1+AB104)","v":6.5105449122370747},{"$f":"IFERROR(RFM_ORAB!AC113/PTRM_Life!AC113,0)*(1+AC104)","v":6.665192408607667},{"$f":"IFERROR(RFM_ORAB!AD113/PTRM_Life!AD113,0)*(1+AD104)","v":6.9346477236710786},{"$f":"IFERROR(RFM_ORAB!AE113/PTRM_Life!AE113,0)*(1+AE104)","v":7.1180159710757973},{"$f":"IFERROR(RFM_ORAB!AF113/PTRM_Life!AF113,0)*(1+AF104)","v":7.3426963082210026},{"$f":"IFERROR(RFM_ORAB!AG113/PTRM_Life!AG113,0)*(1+AG104)","v":7.5663334585138164},{"$f":"IFERROR(RFM_ORAB!AH113/PTRM_Life!AH113,0)*(1+AH104)","v":7.7676171589455789},{"$f":"IFERROR(RFM_ORAB!AI113/PTRM_Life!AI113,0)*(1+AI104)","v":7.9789623996273846},{"$f":"IFERROR(RFM_ORAB!AJ113/PTRM_Life!AJ113,0)*(1+AJ104)","v":8.1106071672680198},{"$f":"IFERROR(RFM_ORAB!AK113/PTRM_Life!AK113,0)*(1+AK104)","v":8.420651202389692},{"$f":"IFERROR(RFM_ORAB!AL113/PTRM_Life!AL113,0)*(1+AL104)","v":8.7475730693938303},{"$f":"IFERROR(RFM_ORAB!AM113/PTRM_Life!AM113,0)*(1+AM104)","v":8.8129298896539403},{"$f":"IFERROR(RFM_ORAB!AN113/PTRM_Life!AN113,0)*(1+AN104)","v":8.9282526429390394},{"$f":"IFERROR(RFM_ORAB!AO113/PTRM_Life!AO113,0)*(1+AO104)","v":0},{"$f":"IFERROR(RFM_ORAB!AP113/PTRM_Life!AP113,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ113/PTRM_Life!AQ113,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR113/PTRM_Life!AR113,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS113/PTRM_Life!AS113,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT113/PTRM_Life!AT113,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU113/PTRM_Life!AU113,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV113/PTRM_Life!AV113,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW113/PTRM_Life!AW113,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX113/PTRM_Life!AX113,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY113/PTRM_Life!AY113,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ113/PTRM_Life!AZ113,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA113/PTRM_Life!BA113,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB113/PTRM_Life!BB113,0)*(1+BB104)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L114/PTRM_Life!L114,0)*(1+L104)","v":4.4558537722224774},{"$f":"IFERROR(RFM_ORAB!M114/PTRM_Life!M114,0)*(1+M104)","v":4.5292733311465447},{"$f":"IFERROR(RFM_ORAB!N114/PTRM_Life!N114,0)*(1+N104)","v":4.5098461452076659},{"$f":"IFERROR(RFM_ORAB!O114/PTRM_Life!O114,0)*(1+O104)","v":4.6809858506515312},{"$f":"IFERROR(RFM_ORAB!P114/PTRM_Life!P114,0)*(1+P104)","v":4.7681734519388286},{"$f":"IFERROR(RFM_ORAB!Q114/PTRM_Life!Q114,0)*(1+Q104)","v":4.9246496306644074},{"$f":"IFERROR(RFM_ORAB!R114/PTRM_Life!R114,0)*(1+R104)","v":5.0595819973149663},{"$f":"IFERROR(RFM_ORAB!S114/PTRM_Life!S114,0)*(1+S104)","v":5.2284079803321113},{"$f":"IFERROR(RFM_ORAB!T114/PTRM_Life!T114,0)*(1+T104)","v":5.4219856638735298},{"$f":"IFERROR(RFM_ORAB!U114/PTRM_Life!U114,0)*(1+U104)","v":5.5051209948885571},{"$f":"IFERROR(RFM_ORAB!V114/PTRM_Life!V114,0)*(1+V104)","v":5.5690748416521174},{"$f":"IFERROR(RFM_ORAB!W114/PTRM_Life!W114,0)*(1+W104)","v":5.6834636153882441},{"$f":"IFERROR(RFM_ORAB!X114/PTRM_Life!X114,0)*(1+X104)","v":5.8059302419990049},{"$f":"IFERROR(RFM_ORAB!Y114/PTRM_Life!Y114,0)*(1+Y104)","v":5.9581771104605812},{"$f":"IFERROR(RFM_ORAB!Z114/PTRM_Life!Z114,0)*(1+Z104)","v":6.064602654293453},{"$f":"IFERROR(RFM_ORAB!AA114/PTRM_Life!AA114,0)*(1+AA104)","v":6.2545426023665742},{"$f":"IFERROR(RFM_ORAB!AB114/PTRM_Life!AB114,0)*(1+AB104)","v":6.4776516454008251},{"$f":"IFERROR(RFM_ORAB!AC114/PTRM_Life!AC114,0)*(1+AC104)","v":6.6315178152569345},{"$f":"IFERROR(RFM_ORAB!AD114/PTRM_Life!AD114,0)*(1+AD104)","v":6.8996117595444284},{"$f":"IFERROR(RFM_ORAB!AE114/PTRM_Life!AE114,0)*(1+AE104)","v":7.0820535744043314},{"$f":"IFERROR(RFM_ORAB!AF114/PTRM_Life!AF114,0)*(1+AF104)","v":7.3055987576749848},{"$f":"IFERROR(RFM_ORAB!AG114/PTRM_Life!AG114,0)*(1+AG104)","v":7.5281060245927129},{"$f":"IFERROR(RFM_ORAB!AH114/PTRM_Life!AH114,0)*(1+AH104)","v":7.7283727781241254},{"$f":"IFERROR(RFM_ORAB!AI114/PTRM_Life!AI114,0)*(1+AI104)","v":7.9386502379227597},{"$f":"IFERROR(RFM_ORAB!AJ114/PTRM_Life!AJ114,0)*(1+AJ104)","v":8.0696298958793413},{"$f":"IFERROR(RFM_ORAB!AK114/PTRM_Life!AK114,0)*(1+AK104)","v":8.3781074935805346},{"$f":"IFERROR(RFM_ORAB!AL114/PTRM_Life!AL114,0)*(1+AL104)","v":8.7033776511884682},{"$f":"IFERROR(RFM_ORAB!AM114/PTRM_Life!AM114,0)*(1+AM104)","v":8.768404268776246},{"$f":"IFERROR(RFM_ORAB!AN114/PTRM_Life!AN114,0)*(1+AN104)","v":8.8831443761926501},{"$f":"IFERROR(RFM_ORAB!AO114/PTRM_Life!AO114,0)*(1+AO104)","v":9.0765655063093433},{"$f":"IFERROR(RFM_ORAB!AP114/PTRM_Life!AP114,0)*(1+AP104)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ114/PTRM_Life!AQ114,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR114/PTRM_Life!AR114,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS114/PTRM_Life!AS114,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT114/PTRM_Life!AT114,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU114/PTRM_Life!AU114,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV114/PTRM_Life!AV114,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW114/PTRM_Life!AW114,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX114/PTRM_Life!AX114,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY114/PTRM_Life!AY114,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ114/PTRM_Life!AZ114,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA114/PTRM_Life!BA114,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB114/PTRM_Life!BB114,0)*(1+BB104)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M115/PTRM_Life!M115,0)*(1+M104)","v":4.5816416588233064},{"$f":"IFERROR(RFM_ORAB!N115/PTRM_Life!N115,0)*(1+N104)","v":4.5619898520314326},{"$f":"IFERROR(RFM_ORAB!O115/PTRM_Life!O115,0)*(1+O104)","v":4.7351083076009655},{"$f":"IFERROR(RFM_ORAB!P115/PTRM_Life!P115,0)*(1+P104)","v":4.8233039886705456},{"$f":"IFERROR(RFM_ORAB!Q115/PTRM_Life!Q115,0)*(1+Q104)","v":4.9815893750111204},{"$f":"IFERROR(RFM_ORAB!R115/PTRM_Life!R115,0)*(1+R104)","v":5.1180818555859959},{"$f":"IFERROR(RFM_ORAB!S115/PTRM_Life!S115,0)*(1+S104)","v":5.2888598370259761},{"$f":"IFERROR(RFM_ORAB!T115/PTRM_Life!T115,0)*(1+T104)","v":5.4846757029029352},{"$f":"IFERROR(RFM_ORAB!U115/PTRM_Life!U115,0)*(1+U104)","v":5.5687722605734979},{"$f":"IFERROR(RFM_ORAB!V115/PTRM_Life!V115,0)*(1+V104)","v":5.6334655539896756},{"$f":"IFERROR(RFM_ORAB!W115/PTRM_Life!W115,0)*(1+W104)","v":5.7491769126853711},{"$f":"IFERROR(RFM_ORAB!X115/PTRM_Life!X115,0)*(1+X104)","v":5.8730595219412329},{"$f":"IFERROR(RFM_ORAB!Y115/PTRM_Life!Y115,0)*(1+Y104)","v":6.0270666979206915},{"$f":"IFERROR(RFM_ORAB!Z115/PTRM_Life!Z115,0)*(1+Z104)","v":6.1347227543204008},{"$f":"IFERROR(RFM_ORAB!AA115/PTRM_Life!AA115,0)*(1+AA104)","v":6.326858824533292},{"$f":"IFERROR(RFM_ORAB!AB115/PTRM_Life!AB115,0)*(1+AB104)","v":6.5525474971502655},{"$f":"IFERROR(RFM_ORAB!AC115/PTRM_Life!AC115,0)*(1+AC104)","v":6.7081926971978136},{"$f":"IFERROR(RFM_ORAB!AD115/PTRM_Life!AD115,0)*(1+AD104)","v":6.979386395131451},{"$f":"IFERROR(RFM_ORAB!AE115/PTRM_Life!AE115,0)*(1+AE104)","v":7.1639376372755983},{"$f":"IFERROR(RFM_ORAB!AF115/PTRM_Life!AF115,0)*(1+AF104)","v":7.3900674928661081},{"$f":"IFERROR(RFM_ORAB!AG115/PTRM_Life!AG115,0)*(1+AG104)","v":7.6151474315155854},{"$f":"IFERROR(RFM_ORAB!AH115/PTRM_Life!AH115,0)*(1+AH104)","v":7.8177297076937702},{"$f":"IFERROR(RFM_ORAB!AI115/PTRM_Life!AI115,0)*(1+AI104)","v":8.030438435846655},{"$f":"IFERROR(RFM_ORAB!AJ115/PTRM_Life!AJ115,0)*(1+AJ104)","v":8.1629325057508861},{"$f":"IFERROR(RFM_ORAB!AK115/PTRM_Life!AK115,0)*(1+AK104)","v":8.4749767806508842},{"$f":"IFERROR(RFM_ORAB!AL115/PTRM_Life!AL115,0)*(1+AL104)","v":8.8040077742586966},{"$f":"IFERROR(RFM_ORAB!AM115/PTRM_Life!AM115,0)*(1+AM104)","v":8.8697862420812843},{"$f":"IFERROR(RFM_ORAB!AN115/PTRM_Life!AN115,0)*(1+AN104)","v":8.9858529966447076},{"$f":"IFERROR(RFM_ORAB!AO115/PTRM_Life!AO115,0)*(1+AO104)","v":9.1815104989961913},{"$f":"IFERROR(RFM_ORAB!AP115/PTRM_Life!AP115,0)*(1+AP104)","v":9.5833633642481697},{"$f":"IFERROR(RFM_ORAB!AQ115/PTRM_Life!AQ115,0)*(1+AQ104)","v":0},{"$f":"IFERROR(RFM_ORAB!AR115/PTRM_Life!AR115,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS115/PTRM_Life!AS115,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT115/PTRM_Life!AT115,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU115/PTRM_Life!AU115,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV115/PTRM_Life!AV115,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW115/PTRM_Life!AW115,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX115/PTRM_Life!AX115,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY115/PTRM_Life!AY115,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ115/PTRM_Life!AZ115,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA115/PTRM_Life!BA115,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB115/PTRM_Life!BB115,0)*(1+BB104)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N116/PTRM_Life!N116,0)*(1+N104)","v":4.4720782714124345},{"$f":"IFERROR(RFM_ORAB!O116/PTRM_Life!O116,0)*(1+O104)","v":4.6417847610461713},{"$f":"IFERROR(RFM_ORAB!P116/PTRM_Life!P116,0)*(1+P104)","v":4.7282422065330483},{"$f":"IFERROR(RFM_ORAB!Q116/PTRM_Life!Q116,0)*(1+Q104)","v":4.8834079696968136},{"$f":"IFERROR(RFM_ORAB!R116/PTRM_Life!R116,0)*(1+R104)","v":5.0172103402387531},{"$f":"IFERROR(RFM_ORAB!S116/PTRM_Life!S116,0)*(1+S104)","v":5.1846224838000383},{"$f":"IFERROR(RFM_ORAB!T116/PTRM_Life!T116,0)*(1+T104)","v":5.3765790438516161},{"$f":"IFERROR(RFM_ORAB!U116/PTRM_Life!U116,0)*(1+U104)","v":5.4590181549538999},{"$f":"IFERROR(RFM_ORAB!V116/PTRM_Life!V116,0)*(1+V104)","v":5.5224364178559462},{"$f":"IFERROR(RFM_ORAB!W116/PTRM_Life!W116,0)*(1+W104)","v":5.6358672385641961},{"$f":"IFERROR(RFM_ORAB!X116/PTRM_Life!X116,0)*(1+X104)","v":5.7573082638686053},{"$f":"IFERROR(RFM_ORAB!Y116/PTRM_Life!Y116,0)*(1+Y104)","v":5.9082801352840217},{"$f":"IFERROR(RFM_ORAB!Z116/PTRM_Life!Z116,0)*(1+Z104)","v":6.0138144144531678},{"$f":"IFERROR(RFM_ORAB!AA116/PTRM_Life!AA116,0)*(1+AA104)","v":6.2021637033870372},{"$f":"IFERROR(RFM_ORAB!AB116/PTRM_Life!AB116,0)*(1+AB104)","v":6.4234043114661743},{"$f":"IFERROR(RFM_ORAB!AC116/PTRM_Life!AC116,0)*(1+AC104)","v":6.575981923376542},{"$f":"IFERROR(RFM_ORAB!AD116/PTRM_Life!AD116,0)*(1+AD104)","v":6.8418307049850675},{"$f":"IFERROR(RFM_ORAB!AE116/PTRM_Life!AE116,0)*(1+AE104)","v":7.0227446541003866},{"$f":"IFERROR(RFM_ORAB!AF116/PTRM_Life!AF116,0)*(1+AF104)","v":7.2444177499433415},{"$f":"IFERROR(RFM_ORAB!AG116/PTRM_Life!AG116,0)*(1+AG104)","v":7.465061621502362},{"$f":"IFERROR(RFM_ORAB!AH116/PTRM_Life!AH116,0)*(1+AH104)","v":7.6636512336792313},{"$f":"IFERROR(RFM_ORAB!AI116/PTRM_Life!AI116,0)*(1+AI104)","v":7.8721677170924309},{"$f":"IFERROR(RFM_ORAB!AJ116/PTRM_Life!AJ116,0)*(1+AJ104)","v":8.0020504810459414},{"$f":"IFERROR(RFM_ORAB!AK116/PTRM_Life!AK116,0)*(1+AK104)","v":8.3079447216649847},{"$f":"IFERROR(RFM_ORAB!AL116/PTRM_Life!AL116,0)*(1+AL104)","v":8.6304908922750556},{"$f":"IFERROR(RFM_ORAB!AM116/PTRM_Life!AM116,0)*(1+AM104)","v":8.6949729420422681},{"$f":"IFERROR(RFM_ORAB!AN116/PTRM_Life!AN116,0)*(1+AN104)","v":8.8087521541738596},{"$f":"IFERROR(RFM_ORAB!AO116/PTRM_Life!AO116,0)*(1+AO104)","v":9.0005534718631708},{"$f":"IFERROR(RFM_ORAB!AP116/PTRM_Life!AP116,0)*(1+AP104)","v":9.3944862786619279},{"$f":"IFERROR(RFM_ORAB!AQ116/PTRM_Life!AQ116,0)*(1+AQ104)","v":9.5496129432005805},{"$f":"IFERROR(RFM_ORAB!AR116/PTRM_Life!AR116,0)*(1+AR104)","v":0},{"$f":"IFERROR(RFM_ORAB!AS116/PTRM_Life!AS116,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT116/PTRM_Life!AT116,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU116/PTRM_Life!AU116,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV116/PTRM_Life!AV116,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW116/PTRM_Life!AW116,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX116/PTRM_Life!AX116,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY116/PTRM_Life!AY116,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ116/PTRM_Life!AZ116,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA116/PTRM_Life!BA116,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB116/PTRM_Life!BB116,0)*(1+BB104)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O117/PTRM_Life!O117,0)*(1+O104)","v":4.594124881257593},{"$f":"IFERROR(RFM_ORAB!P117/PTRM_Life!P117,0)*(1+P104)","v":4.6796946183153079},{"$f":"IFERROR(RFM_ORAB!Q117/PTRM_Life!Q117,0)*(1+Q104)","v":4.8332672051470409},{"$f":"IFERROR(RFM_ORAB!R117/PTRM_Life!R117,0)*(1+R104)","v":4.9656957496234195},{"$f":"IFERROR(RFM_ORAB!S117/PTRM_Life!S117,0)*(1+S104)","v":5.1313889762059954},{"$f":"IFERROR(RFM_ORAB!T117/PTRM_Life!T117,0)*(1+T104)","v":5.3213746076067094},{"$f":"IFERROR(RFM_ORAB!U117/PTRM_Life!U117,0)*(1+U104)","v":5.4029672688352317},{"$f":"IFERROR(RFM_ORAB!V117/PTRM_Life!V117,0)*(1+V104)","v":5.4657343798761078},{"$f":"IFERROR(RFM_ORAB!W117/PTRM_Life!W117,0)*(1+W104)","v":5.5780005409636351},{"$f":"IFERROR(RFM_ORAB!X117/PTRM_Life!X117,0)*(1+X104)","v":5.698194661259441},{"$f":"IFERROR(RFM_ORAB!Y117/PTRM_Life!Y117,0)*(1+Y104)","v":5.8476164174468748},{"$f":"IFERROR(RFM_ORAB!Z117/PTRM_Life!Z117,0)*(1+Z104)","v":5.9520671153390552},{"$f":"IFERROR(RFM_ORAB!AA117/PTRM_Life!AA117,0)*(1+AA104)","v":6.138482513553952},{"$f":"IFERROR(RFM_ORAB!AB117/PTRM_Life!AB117,0)*(1+AB104)","v":6.3574515167810297},{"$f":"IFERROR(RFM_ORAB!AC117/PTRM_Life!AC117,0)*(1+AC104)","v":6.5084625264001614},{"$f":"IFERROR(RFM_ORAB!AD117/PTRM_Life!AD117,0)*(1+AD104)","v":6.7715816853256756},{"$f":"IFERROR(RFM_ORAB!AE117/PTRM_Life!AE117,0)*(1+AE104)","v":6.9506380866418667},{"$f":"IFERROR(RFM_ORAB!AF117/PTRM_Life!AF117,0)*(1+AF104)","v":7.1700351370315953},{"$f":"IFERROR(RFM_ORAB!AG117/PTRM_Life!AG117,0)*(1+AG104)","v":7.3884135307763827},{"$f":"IFERROR(RFM_ORAB!AH117/PTRM_Life!AH117,0)*(1+AH104)","v":7.5849641089327537},{"$f":"IFERROR(RFM_ORAB!AI117/PTRM_Life!AI117,0)*(1+AI104)","v":7.79133963341636},{"$f":"IFERROR(RFM_ORAB!AJ117/PTRM_Life!AJ117,0)*(1+AJ104)","v":7.9198888161645167},{"$f":"IFERROR(RFM_ORAB!AK117/PTRM_Life!AK117,0)*(1+AK104)","v":8.2226422642896324},{"$f":"IFERROR(RFM_ORAB!AL117/PTRM_Life!AL117,0)*(1+AL104)","v":8.5418766674419473},{"$f":"IFERROR(RFM_ORAB!AM117/PTRM_Life!AM117,0)*(1+AM104)","v":8.6056966428350474},{"$f":"IFERROR(RFM_ORAB!AN117/PTRM_Life!AN117,0)*(1+AN104)","v":8.7183076182103481},{"$f":"IFERROR(RFM_ORAB!AO117/PTRM_Life!AO117,0)*(1+AO104)","v":8.9081396012116159},{"$f":"IFERROR(RFM_ORAB!AP117/PTRM_Life!AP117,0)*(1+AP104)","v":9.2980276728097326},{"$f":"IFERROR(RFM_ORAB!AQ117/PTRM_Life!AQ117,0)*(1+AQ104)","v":9.4515615624644749},{"$f":"IFERROR(RFM_ORAB!AR117/PTRM_Life!AR117,0)*(1+AR104)","v":9.6519761655380858},{"$f":"IFERROR(RFM_ORAB!AS117/PTRM_Life!AS117,0)*(1+AS104)","v":0},{"$f":"IFERROR(RFM_ORAB!AT117/PTRM_Life!AT117,0)*(1+AT104)","v":0},{"$f":"IFERROR(RFM_ORAB!AU117/PTRM_Life!AU117,0)*(1+AU104)","v":0},{"$f":"IFERROR(RFM_ORAB!AV117/PTRM_Life!AV117,0)*(1+AV104)","v":0},{"$f":"IFERROR(RFM_ORAB!AW117/PTRM_Life!AW117,0)*(1+AW104)","v":0},{"$f":"IFERROR(RFM_ORAB!AX117/PTRM_Life!AX117,0)*(1+AX104)","v":0},{"$f":"IFERROR(RFM_ORAB!AY117/PTRM_Life!AY117,0)*(1+AY104)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ117/PTRM_Life!AZ117,0)*(1+AZ104)","v":0},{"$f":"IFERROR(RFM_ORAB!BA117/PTRM_Life!BA117,0)*(1+BA104)","v":0},{"$f":"IFERROR(RFM_ORAB!BB117/PTRM_Life!BB117,0)*(1+BB104)","v":0}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":35.042131311970579},40.423056243525934,44.969042174244485,49.632852912989463,54.449897243891911,60.904925766192747,67.192470132580453,75.529409709096527,81.355557186581635,85.478681128884318,93.316552213251867,95.054657520009371,98.174046889695958,100.86395530632828,104.22954092478945,108.08855750587973,109.74587985312625,111.0208148072491,113.30118187468457,115.74258283617499,118.77765991253943,120.89927812177237,124.68577559201805,129.13350675972848,132.20086498966893,137.54538072809578,141.18240115187783,145.63882687762393,150.07456149713067,154.06692625932948,79.110989969507955,72.431437839263594,{"$f":"SUM(AK107:AK117)","v":66.758835009166702},60.710335220404588,52.457471091703049,44.324309788160605,36.16676907838032,28.275877315719832,19.001174505665055,9.6519761655380858,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach G"]
[{"$f":"Inputs!A133","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E125/PTRM_Life!E125,0)*(1+E122)","v":35.575779393646769},{"$f":"IFERROR(RFM_ORAB!F125/PTRM_Life!F125,0)*(1+F122)","v":36.006247720711343},{"$f":"IFERROR(RFM_ORAB!G125/PTRM_Life!G125,0)*(1+G122)","v":37.785149938790852},{"$f":"IFERROR(RFM_ORAB!H125/PTRM_Life!H125,0)*(1+H122)","v":38.495388625345065},{"$f":"IFERROR(RFM_ORAB!I125/PTRM_Life!I125,0)*(1+I122)","v":39.233109561077775},{"$f":"IFERROR(RFM_ORAB!J125/PTRM_Life!J125,0)*(1+J122)","v":39.97784415842527},{"$f":"IFERROR(RFM_ORAB!K125/PTRM_Life!K125,0)*(1+K122)","v":41.746601978055992},{"$f":"IFERROR(RFM_ORAB!L125/PTRM_Life!L125,0)*(1+L122)","v":43.15423191505684},{"$f":"IFERROR(RFM_ORAB!M125/PTRM_Life!M125,0)*(1+M122)","v":45.646851646854877},{"$f":"IFERROR(RFM_ORAB!N125/PTRM_Life!N125,0)*(1+N122)","v":46.398979496084742},{"$f":"IFERROR(RFM_ORAB!O125/PTRM_Life!O125,0)*(1+O122)","v":46.199962670174493},{"$f":"IFERROR(RFM_ORAB!P125/PTRM_Life!P125,0)*(1+P122)","v":47.953159508450923},{"$f":"IFERROR(RFM_ORAB!Q125/PTRM_Life!Q125,0)*(1+Q122)","v":48.846330538033733},{"$f":"IFERROR(RFM_ORAB!R125/PTRM_Life!R125,0)*(1+R122)","v":50.449310636052225},{"$f":"IFERROR(RFM_ORAB!S125/PTRM_Life!S125,0)*(1+S122)","v":51.83159067433656},{"$f":"IFERROR(RFM_ORAB!T125/PTRM_Life!T125,0)*(1+T122)","v":53.561085176368721},{"$f":"IFERROR(RFM_ORAB!U125/PTRM_Life!U125,0)*(1+U122)","v":55.544142128964744},{"$f":"IFERROR(RFM_ORAB!V125/PTRM_Life!V125,0)*(1+V122)","v":56.395800714601464},{"$f":"IFERROR(RFM_ORAB!W125/PTRM_Life!W125,0)*(1+W122)","v":57.050959502275468},{"$f":"IFERROR(RFM_ORAB!X125/PTRM_Life!X125,0)*(1+X122)","v":58.22278596959562},{"$f":"IFERROR(RFM_ORAB!Y125/PTRM_Life!Y125,0)*(1+Y122)","v":59.477363929815311},{"$f":"IFERROR(RFM_ORAB!Z125/PTRM_Life!Z125,0)*(1+Z122)","v":61.037017943079199},{"$f":"IFERROR(RFM_ORAB!AA125/PTRM_Life!AA125,0)*(1+AA122)","v":62.127267143144827},{"$f":"IFERROR(RFM_ORAB!AB125/PTRM_Life!AB125,0)*(1+AB122)","v":64.073058247322066},{"$f":"IFERROR(RFM_ORAB!AC125/PTRM_Life!AC125,0)*(1+AC122)","v":66.35864164145049},{"$f":"IFERROR(RFM_ORAB!AD125/PTRM_Life!AD125,0)*(1+AD122)","v":67.934884172719279},{"$f":"IFERROR(RFM_ORAB!AE125/PTRM_Life!AE125,0)*(1+AE122)","v":70.6813038552053},{"$f":"IFERROR(RFM_ORAB!AF125/PTRM_Life!AF125,0)*(1+AF122)","v":72.550282255934817},{"$f":"IFERROR(RFM_ORAB!AG125/PTRM_Life!AG125,0)*(1+AG122)","v":74.8403335769042},{"$f":"IFERROR(RFM_ORAB!AH125/PTRM_Life!AH125,0)*(1+AH122)","v":77.11975222988093},{"$f":"IFERROR(RFM_ORAB!AI125/PTRM_Life!AI125,0)*(1+AI122)","v":0},{"$f":"IFERROR(RFM_ORAB!AJ125/PTRM_Life!AJ125,0)*(1+AJ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AK125/PTRM_Life!AK125,0)*(1+AK122)","v":0},{"$f":"IFERROR(RFM_ORAB!AL125/PTRM_Life!AL125,0)*(1+AL122)","v":0},{"$f":"IFERROR(RFM_ORAB!AM125/PTRM_Life!AM125,0)*(1+AM122)","v":0},{"$f":"IFERROR(RFM_ORAB!AN125/PTRM_Life!AN125,0)*(1+AN122)","v":0},{"$f":"IFERROR(RFM_ORAB!AO125/PTRM_Life!AO125,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP125/PTRM_Life!AP125,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ125/PTRM_Life!AQ125,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR125/PTRM_Life!AR125,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS125/PTRM_Life!AS125,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT125/PTRM_Life!AT125,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU125/PTRM_Life!AU125,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV125/PTRM_Life!AV125,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW125/PTRM_Life!AW125,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX125/PTRM_Life!AX125,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY125/PTRM_Life!AY125,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ125/PTRM_Life!AZ125,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA125/PTRM_Life!BA125,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB125/PTRM_Life!BB125,0)*(1+BB122)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F126/PTRM_Life!F126,0)*(1+F122)","v":3.5466142476300404},{"$f":"IFERROR(RFM_ORAB!G126/PTRM_Life!G126,0)*(1+G122)","v":3.7218360591533877},{"$f":"IFERROR(RFM_ORAB!H126/PTRM_Life!H126,0)*(1+H122)","v":3.7917945470383194},{"$f":"IFERROR(RFM_ORAB!I126/PTRM_Life!I126,0)*(1+I122)","v":3.8644600355873964},{"$f":"IFERROR(RFM_ORAB!J126/PTRM_Life!J126,0)*(1+J122)","v":3.9378163695809643},{"$f":"IFERROR(RFM_ORAB!K126/PTRM_Life!K126,0)*(1+K122)","v":4.1120389581819143},{"$f":"IFERROR(RFM_ORAB!L126/PTRM_Life!L126,0)*(1+L122)","v":4.250690461906534},{"$f":"IFERROR(RFM_ORAB!M126/PTRM_Life!M126,0)*(1+M122)","v":4.4962134256791133},{"$f":"IFERROR(RFM_ORAB!N126/PTRM_Life!N126,0)*(1+N122)","v":4.5702979947463733},{"$f":"IFERROR(RFM_ORAB!O126/PTRM_Life!O126,0)*(1+O122)","v":4.5506948437664017},{"$f":"IFERROR(RFM_ORAB!P126/PTRM_Life!P126,0)*(1+P122)","v":4.7233846762021914},{"$f":"IFERROR(RFM_ORAB!Q126/PTRM_Life!Q126,0)*(1+Q122)","v":4.8113619940182497},{"$f":"IFERROR(RFM_ORAB!R126/PTRM_Life!R126,0)*(1+R122)","v":4.9692554823483208},{"$f":"IFERROR(RFM_ORAB!S126/PTRM_Life!S126,0)*(1+S122)","v":5.105410021861025},{"$f":"IFERROR(RFM_ORAB!T126/PTRM_Life!T126,0)*(1+T122)","v":5.2757651749356622},{"$f":"IFERROR(RFM_ORAB!U126/PTRM_Life!U126,0)*(1+U122)","v":5.4710962212721928},{"$f":"IFERROR(RFM_ORAB!V126/PTRM_Life!V126,0)*(1+V122)","v":5.5549845646887235},{"$f":"IFERROR(RFM_ORAB!W126/PTRM_Life!W126,0)*(1+W122)","v":5.619517684297521},{"$f":"IFERROR(RFM_ORAB!X126/PTRM_Life!X126,0)*(1+X122)","v":5.7349425538086258},{"$f":"IFERROR(RFM_ORAB!Y126/PTRM_Life!Y126,0)*(1+Y122)","v":5.8585184427207722},{"$f":"IFERROR(RFM_ORAB!Z126/PTRM_Life!Z126,0)*(1+Z122)","v":6.0121443130897427},{"$f":"IFERROR(RFM_ORAB!AA126/PTRM_Life!AA126,0)*(1+AA122)","v":6.1195338243882471},{"$f":"IFERROR(RFM_ORAB!AB126/PTRM_Life!AB126,0)*(1+AB122)","v":6.3111941858487173},{"$f":"IFERROR(RFM_ORAB!AC126/PTRM_Life!AC126,0)*(1+AC122)","v":6.5363240769897963},{"$f":"IFERROR(RFM_ORAB!AD126/PTRM_Life!AD126,0)*(1+AD122)","v":6.6915839158511146},{"$f":"IFERROR(RFM_ORAB!AE126/PTRM_Life!AE126,0)*(1+AE122)","v":6.9621061666402078},{"$f":"IFERROR(RFM_ORAB!AF126/PTRM_Life!AF126,0)*(1+AF122)","v":7.1462004792704921},{"$f":"IFERROR(RFM_ORAB!AG126/PTRM_Life!AG126,0)*(1+AG122)","v":7.3717704610623516},{"$f":"IFERROR(RFM_ORAB!AH126/PTRM_Life!AH126,0)*(1+AH122)","v":7.5962931253973771},{"$f":"IFERROR(RFM_ORAB!AI126/PTRM_Life!AI126,0)*(1+AI122)","v":7.7983738291131095},{"$f":"IFERROR(RFM_ORAB!AJ126/PTRM_Life!AJ126,0)*(1+AJ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AK126/PTRM_Life!AK126,0)*(1+AK122)","v":0},{"$f":"IFERROR(RFM_ORAB!AL126/PTRM_Life!AL126,0)*(1+AL122)","v":0},{"$f":"IFERROR(RFM_ORAB!AM126/PTRM_Life!AM126,0)*(1+AM122)","v":0},{"$f":"IFERROR(RFM_ORAB!AN126/PTRM_Life!AN126,0)*(1+AN122)","v":0},{"$f":"IFERROR(RFM_ORAB!AO126/PTRM_Life!AO126,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP126/PTRM_Life!AP126,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ126/PTRM_Life!AQ126,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR126/PTRM_Life!AR126,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS126/PTRM_Life!AS126,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT126/PTRM_Life!AT126,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU126/PTRM_Life!AU126,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV126/PTRM_Life!AV126,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW126/PTRM_Life!AW126,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX126/PTRM_Life!AX126,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY126/PTRM_Life!AY126,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ126/PTRM_Life!AZ126,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA126/PTRM_Life!BA126,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB126/PTRM_Life!BB126,0)*(1+BB122)","v":0}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G127/PTRM_Life!G127,0)*(1+G122)","v":3.8299678383491984},{"$f":"IFERROR(RFM_ORAB!H127/PTRM_Life!H127,0)*(1+H122)","v":3.9019588541705068},{"$f":"IFERROR(RFM_ORAB!I127/PTRM_Life!I127,0)*(1+I122)","v":3.9767355180744524},{"$f":"IFERROR(RFM_ORAB!J127/PTRM_Life!J127,0)*(1+J122)","v":4.052223098792469},{"$f":"IFERROR(RFM_ORAB!K127/PTRM_Life!K127,0)*(1+K122)","v":4.2315074359987044},{"$f":"IFERROR(RFM_ORAB!L127/PTRM_Life!L127,0)*(1+L122)","v":4.3741872294028346},{"$f":"IFERROR(RFM_ORAB!M127/PTRM_Life!M127,0)*(1+M122)","v":4.6268434560285314},{"$f":"IFERROR(RFM_ORAB!N127/PTRM_Life!N127,0)*(1+N122)","v":4.7030804294835411},{"$f":"IFERROR(RFM_ORAB!O127/PTRM_Life!O127,0)*(1+O122)","v":4.6829077414364821},{"$f":"IFERROR(RFM_ORAB!P127/PTRM_Life!P127,0)*(1+P122)","v":4.8606147907871273},{"$f":"IFERROR(RFM_ORAB!Q127/PTRM_Life!Q127,0)*(1+Q122)","v":4.9511481437839757},{"$f":"IFERROR(RFM_ORAB!R127/PTRM_Life!R127,0)*(1+R122)","v":5.1136289657701264},{"$f":"IFERROR(RFM_ORAB!S127/PTRM_Life!S127,0)*(1+S122)","v":5.2537392498049149},{"$f":"IFERROR(RFM_ORAB!T127/PTRM_Life!T127,0)*(1+T122)","v":5.4290437895543988},{"$f":"IFERROR(RFM_ORAB!U127/PTRM_Life!U127,0)*(1+U122)","v":5.6300498557566208},{"$f":"IFERROR(RFM_ORAB!V127/PTRM_Life!V127,0)*(1+V122)","v":5.7163754359786534},{"$f":"IFERROR(RFM_ORAB!W127/PTRM_Life!W127,0)*(1+W122)","v":5.7827834584390141},{"$f":"IFERROR(RFM_ORAB!X127/PTRM_Life!X127,0)*(1+X122)","v":5.9015618062617117},{"$f":"IFERROR(RFM_ORAB!Y127/PTRM_Life!Y127,0)*(1+Y122)","v":6.028727987846989},{"$f":"IFERROR(RFM_ORAB!Z127/PTRM_Life!Z127,0)*(1+Z122)","v":6.1868172033041056},{"$f":"IFERROR(RFM_ORAB!AA127/PTRM_Life!AA127,0)*(1+AA122)","v":6.2973267388968326},{"$f":"IFERROR(RFM_ORAB!AB127/PTRM_Life!AB127,0)*(1+AB122)","v":6.4945554745566625},{"$f":"IFERROR(RFM_ORAB!AC127/PTRM_Life!AC127,0)*(1+AC122)","v":6.7262261416191782},{"$f":"IFERROR(RFM_ORAB!AD127/PTRM_Life!AD127,0)*(1+AD122)","v":6.8859967978155163},{"$f":"IFERROR(RFM_ORAB!AE127/PTRM_Life!AE127,0)*(1+AE122)","v":7.1643786243153516},{"$f":"IFERROR(RFM_ORAB!AF127/PTRM_Life!AF127,0)*(1+AF122)","v":7.3538214921340321},{"$f":"IFERROR(RFM_ORAB!AG127/PTRM_Life!AG127,0)*(1+AG122)","v":7.5859450359519061},{"$f":"IFERROR(RFM_ORAB!AH127/PTRM_Life!AH127,0)*(1+AH122)","v":7.8169908342397623},{"$f":"IFERROR(RFM_ORAB!AI127/PTRM_Life!AI127,0)*(1+AI122)","v":8.0249426579313958},{"$f":"IFERROR(RFM_ORAB!AJ127/PTRM_Life!AJ127,0)*(1+AJ122)","v":8.2432893404201142},{"$f":"IFERROR(RFM_ORAB!AK127/PTRM_Life!AK127,0)*(1+AK122)","v":0},{"$f":"IFERROR(RFM_ORAB!AL127/PTRM_Life!AL127,0)*(1+AL122)","v":0},{"$f":"IFERROR(RFM_ORAB!AM127/PTRM_Life!AM127,0)*(1+AM122)","v":0},{"$f":"IFERROR(RFM_ORAB!AN127/PTRM_Life!AN127,0)*(1+AN122)","v":0},{"$f":"IFERROR(RFM_ORAB!AO127/PTRM_Life!AO127,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP127/PTRM_Life!AP127,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ127/PTRM_Life!AQ127,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR127/PTRM_Life!AR127,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS127/PTRM_Life!AS127,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT127/PTRM_Life!AT127,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU127/PTRM_Life!AU127,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV127/PTRM_Life!AV127,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW127/PTRM_Life!AW127,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX127/PTRM_Life!AX127,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY127/PTRM_Life!AY127,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ127/PTRM_Life!AZ127,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA127/PTRM_Life!BA127,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB127/PTRM_Life!BB127,0)*(1+BB122)","v":0}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H128/PTRM_Life!H128,0)*(1+H122)","v":3.8573307610277574},{"$f":"IFERROR(RFM_ORAB!I128/PTRM_Life!I128,0)*(1+I122)","v":3.9312521775940632},{"$f":"IFERROR(RFM_ORAB!J128/PTRM_Life!J128,0)*(1+J122)","v":4.0058763799656365},{"$f":"IFERROR(RFM_ORAB!K128/PTRM_Life!K128,0)*(1+K122)","v":4.1831101783530613},{"$f":"IFERROR(RFM_ORAB!L128/PTRM_Life!L128,0)*(1+L122)","v":4.3241580921429765},{"$f":"IFERROR(RFM_ORAB!M128/PTRM_Life!M128,0)*(1+M122)","v":4.5739245995183291},{"$f":"IFERROR(RFM_ORAB!N128/PTRM_Life!N128,0)*(1+N122)","v":4.6492896235552559},{"$f":"IFERROR(RFM_ORAB!O128/PTRM_Life!O128,0)*(1+O122)","v":4.629347657726127},{"$f":"IFERROR(RFM_ORAB!P128/PTRM_Life!P128,0)*(1+P122)","v":4.8050222082609357},{"$f":"IFERROR(RFM_ORAB!Q128/PTRM_Life!Q128,0)*(1+Q122)","v":4.8945200990550619},{"$f":"IFERROR(RFM_ORAB!R128/PTRM_Life!R128,0)*(1+R122)","v":5.0551425700107409},{"$f":"IFERROR(RFM_ORAB!S128/PTRM_Life!S128,0)*(1+S122)","v":5.1936503628251316},{"$f":"IFERROR(RFM_ORAB!T128/PTRM_Life!T128,0)*(1+T122)","v":5.366949882116768},{"$f":"IFERROR(RFM_ORAB!U128/PTRM_Life!U128,0)*(1+U122)","v":5.5656569703492096},{"$f":"IFERROR(RFM_ORAB!V128/PTRM_Life!V128,0)*(1+V122)","v":5.6509952141643929},{"$f":"IFERROR(RFM_ORAB!W128/PTRM_Life!W128,0)*(1+W122)","v":5.7166437044198917},{"$f":"IFERROR(RFM_ORAB!X128/PTRM_Life!X128,0)*(1+X122)","v":5.834063541974265},{"$f":"IFERROR(RFM_ORAB!Y128/PTRM_Life!Y128,0)*(1+Y122)","v":5.959775278649051},{"$f":"IFERROR(RFM_ORAB!Z128/PTRM_Life!Z128,0)*(1+Z122)","v":6.1160563714436886},{"$f":"IFERROR(RFM_ORAB!AA128/PTRM_Life!AA128,0)*(1+AA122)","v":6.225301970118597},{"$f":"IFERROR(RFM_ORAB!AB128/PTRM_Life!AB128,0)*(1+AB122)","v":6.4202749304833988},{"$f":"IFERROR(RFM_ORAB!AC128/PTRM_Life!AC128,0)*(1+AC122)","v":6.6492958976145431},{"$f":"IFERROR(RFM_ORAB!AD128/PTRM_Life!AD128,0)*(1+AD122)","v":6.8072391999118036},{"$f":"IFERROR(RFM_ORAB!AE128/PTRM_Life!AE128,0)*(1+AE122)","v":7.0824370743130647},{"$f":"IFERROR(RFM_ORAB!AF128/PTRM_Life!AF128,0)*(1+AF122)","v":7.2697132165802429},{"$f":"IFERROR(RFM_ORAB!AG128/PTRM_Life!AG128,0)*(1+AG122)","v":7.4991818807539969},{"$f":"IFERROR(RFM_ORAB!AH128/PTRM_Life!AH128,0)*(1+AH122)","v":7.7275851259572104},{"$f":"IFERROR(RFM_ORAB!AI128/PTRM_Life!AI128,0)*(1+AI122)","v":7.9331585305768417},{"$f":"IFERROR(RFM_ORAB!AJ128/PTRM_Life!AJ128,0)*(1+AJ122)","v":8.1490079042912473},{"$f":"IFERROR(RFM_ORAB!AK128/PTRM_Life!AK128,0)*(1+AK122)","v":8.2834582498790699},{"$f":"IFERROR(RFM_ORAB!AL128/PTRM_Life!AL128,0)*(1+AL122)","v":0},{"$f":"IFERROR(RFM_ORAB!AM128/PTRM_Life!AM128,0)*(1+AM122)","v":0},{"$f":"IFERROR(RFM_ORAB!AN128/PTRM_Life!AN128,0)*(1+AN122)","v":0},{"$f":"IFERROR(RFM_ORAB!AO128/PTRM_Life!AO128,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP128/PTRM_Life!AP128,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ128/PTRM_Life!AQ128,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR128/PTRM_Life!AR128,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS128/PTRM_Life!AS128,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT128/PTRM_Life!AT128,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU128/PTRM_Life!AU128,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV128/PTRM_Life!AV128,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW128/PTRM_Life!AW128,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX128/PTRM_Life!AX128,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY128/PTRM_Life!AY128,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ128/PTRM_Life!AZ128,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA128/PTRM_Life!BA128,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB128/PTRM_Life!BB128,0)*(1+BB122)","v":0}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I129/PTRM_Life!I129,0)*(1+I122)","v":3.8748911252734795},{"$f":"IFERROR(RFM_ORAB!J129/PTRM_Life!J129,0)*(1+J122)","v":3.9484454653253018},{"$f":"IFERROR(RFM_ORAB!K129/PTRM_Life!K129,0)*(1+K122)","v":4.1231383218111057},{"$f":"IFERROR(RFM_ORAB!L129/PTRM_Life!L129,0)*(1+L122)","v":4.2621640786673769},{"$f":"IFERROR(RFM_ORAB!M129/PTRM_Life!M129,0)*(1+M122)","v":4.5083497668649768},{"$f":"IFERROR(RFM_ORAB!N129/PTRM_Life!N129,0)*(1+N122)","v":4.582634307668827},{"$f":"IFERROR(RFM_ORAB!O129/PTRM_Life!O129,0)*(1+O122)","v":4.5629782431578256},{"$f":"IFERROR(RFM_ORAB!P129/PTRM_Life!P129,0)*(1+P122)","v":4.7361342062078338},{"$f":"IFERROR(RFM_ORAB!Q129/PTRM_Life!Q129,0)*(1+Q122)","v":4.8243489955681778},{"$f":"IFERROR(RFM_ORAB!R129/PTRM_Life!R129,0)*(1+R122)","v":4.9826686756876457},{"$f":"IFERROR(RFM_ORAB!S129/PTRM_Life!S129,0)*(1+S122)","v":5.1191907284362861},{"$f":"IFERROR(RFM_ORAB!T129/PTRM_Life!T129,0)*(1+T122)","v":5.2900057102745395},{"$f":"IFERROR(RFM_ORAB!U129/PTRM_Life!U129,0)*(1+U122)","v":5.4858640012051518},{"$f":"IFERROR(RFM_ORAB!V129/PTRM_Life!V129,0)*(1+V122)","v":5.5699787790590252},{"$f":"IFERROR(RFM_ORAB!W129/PTRM_Life!W129,0)*(1+W122)","v":5.6346860887880892},{"$f":"IFERROR(RFM_ORAB!X129/PTRM_Life!X129,0)*(1+X122)","v":5.7504225172633916},{"$f":"IFERROR(RFM_ORAB!Y129/PTRM_Life!Y129,0)*(1+Y122)","v":5.8743319666648199},{"$f":"IFERROR(RFM_ORAB!Z129/PTRM_Life!Z129,0)*(1+Z122)","v":6.0283725095151102},{"$f":"IFERROR(RFM_ORAB!AA129/PTRM_Life!AA129,0)*(1+AA122)","v":6.1360518904495747},{"$f":"IFERROR(RFM_ORAB!AB129/PTRM_Life!AB129,0)*(1+AB122)","v":6.3282295884593296},{"$f":"IFERROR(RFM_ORAB!AC129/PTRM_Life!AC129,0)*(1+AC122)","v":6.5539671583094359},{"$f":"IFERROR(RFM_ORAB!AD129/PTRM_Life!AD129,0)*(1+AD122)","v":6.7096460801186684},{"$f":"IFERROR(RFM_ORAB!AE129/PTRM_Life!AE129,0)*(1+AE122)","v":6.9808985343085155},{"$f":"IFERROR(RFM_ORAB!AF129/PTRM_Life!AF129,0)*(1+AF122)","v":7.165489760936631},{"$f":"IFERROR(RFM_ORAB!AG129/PTRM_Life!AG129,0)*(1+AG122)","v":7.3916686093460484},{"$f":"IFERROR(RFM_ORAB!AH129/PTRM_Life!AH129,0)*(1+AH122)","v":7.616797313341638},{"$f":"IFERROR(RFM_ORAB!AI129/PTRM_Life!AI129,0)*(1+AI122)","v":7.8194234805697027},{"$f":"IFERROR(RFM_ORAB!AJ129/PTRM_Life!AJ129,0)*(1+AJ122)","v":8.0321782937482524},{"$f":"IFERROR(RFM_ORAB!AK129/PTRM_Life!AK129,0)*(1+AK122)","v":8.1647010695390012},{"$f":"IFERROR(RFM_ORAB!AL129/PTRM_Life!AL129,0)*(1+AL122)","v":8.4768129512952974},{"$f":"IFERROR(RFM_ORAB!AM129/PTRM_Life!AM129,0)*(1+AM122)","v":0},{"$f":"IFERROR(RFM_ORAB!AN129/PTRM_Life!AN129,0)*(1+AN122)","v":0},{"$f":"IFERROR(RFM_ORAB!AO129/PTRM_Life!AO129,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP129/PTRM_Life!AP129,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ129/PTRM_Life!AQ129,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR129/PTRM_Life!AR129,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS129/PTRM_Life!AS129,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT129/PTRM_Life!AT129,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU129/PTRM_Life!AU129,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV129/PTRM_Life!AV129,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW129/PTRM_Life!AW129,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX129/PTRM_Life!AX129,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY129/PTRM_Life!AY129,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ129/PTRM_Life!AZ129,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA129/PTRM_Life!BA129,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB129/PTRM_Life!BB129,0)*(1+BB122)","v":0}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J130/PTRM_Life!J130,0)*(1+J122)","v":3.9484531846251474},{"$f":"IFERROR(RFM_ORAB!K130/PTRM_Life!K130,0)*(1+K122)","v":4.1231463826394217},{"$f":"IFERROR(RFM_ORAB!L130/PTRM_Life!L130,0)*(1+L122)","v":4.2621724112941797},{"$f":"IFERROR(RFM_ORAB!M130/PTRM_Life!M130,0)*(1+M122)","v":4.5083585807903477},{"$f":"IFERROR(RFM_ORAB!N130/PTRM_Life!N130,0)*(1+N122)","v":4.5826432668221484},{"$f":"IFERROR(RFM_ORAB!O130/PTRM_Life!O130,0)*(1+O122)","v":4.5629871638830988},{"$f":"IFERROR(RFM_ORAB!P130/PTRM_Life!P130,0)*(1+P122)","v":4.7361434654569159},{"$f":"IFERROR(RFM_ORAB!Q130/PTRM_Life!Q130,0)*(1+Q122)","v":4.8243584272791606},{"$f":"IFERROR(RFM_ORAB!R130/PTRM_Life!R130,0)*(1+R122)","v":4.9826784169171701},{"$f":"IFERROR(RFM_ORAB!S130/PTRM_Life!S130,0)*(1+S122)","v":5.1192007365694998},{"$f":"IFERROR(RFM_ORAB!T130/PTRM_Life!T130,0)*(1+T122)","v":5.2900160523548907},{"$f":"IFERROR(RFM_ORAB!U130/PTRM_Life!U130,0)*(1+U122)","v":5.4858747261928755},{"$f":"IFERROR(RFM_ORAB!V130/PTRM_Life!V130,0)*(1+V122)","v":5.5699896684930348},{"$f":"IFERROR(RFM_ORAB!W130/PTRM_Life!W130,0)*(1+W122)","v":5.6346971047263459},{"$f":"IFERROR(RFM_ORAB!X130/PTRM_Life!X130,0)*(1+X122)","v":5.7504337594689749},{"$f":"IFERROR(RFM_ORAB!Y130/PTRM_Life!Y130,0)*(1+Y122)","v":5.8743434511161672},{"$f":"IFERROR(RFM_ORAB!Z130/PTRM_Life!Z130,0)*(1+Z122)","v":6.0283842951191913},{"$f":"IFERROR(RFM_ORAB!AA130/PTRM_Life!AA130,0)*(1+AA122)","v":6.1360638865692696},{"$f":"IFERROR(RFM_ORAB!AB130/PTRM_Life!AB130,0)*(1+AB122)","v":6.3282419602907556},{"$f":"IFERROR(RFM_ORAB!AC130/PTRM_Life!AC130,0)*(1+AC122)","v":6.5539799714628977},{"$f":"IFERROR(RFM_ORAB!AD130/PTRM_Life!AD130,0)*(1+AD122)","v":6.7096591976279294},{"$f":"IFERROR(RFM_ORAB!AE130/PTRM_Life!AE130,0)*(1+AE122)","v":6.9809121821224362},{"$f":"IFERROR(RFM_ORAB!AF130/PTRM_Life!AF130,0)*(1+AF122)","v":7.1655037696305595},{"$f":"IFERROR(RFM_ORAB!AG130/PTRM_Life!AG130,0)*(1+AG122)","v":7.3916830602247217},{"$f":"IFERROR(RFM_ORAB!AH130/PTRM_Life!AH130,0)*(1+AH122)","v":7.6168122043519997},{"$f":"IFERROR(RFM_ORAB!AI130/PTRM_Life!AI130,0)*(1+AI122)","v":7.8194387677187844},{"$f":"IFERROR(RFM_ORAB!AJ130/PTRM_Life!AJ130,0)*(1+AJ122)","v":8.0321939968377887},{"$f":"IFERROR(RFM_ORAB!AK130/PTRM_Life!AK130,0)*(1+AK122)","v":8.1647170317135505},{"$f":"IFERROR(RFM_ORAB!AL130/PTRM_Life!AL130,0)*(1+AL122)","v":8.4768295236556082},{"$f":"IFERROR(RFM_ORAB!AM130/PTRM_Life!AM130,0)*(1+AM122)","v":8.8059324478288445},{"$f":"IFERROR(RFM_ORAB!AN130/PTRM_Life!AN130,0)*(1+AN122)","v":0},{"$f":"IFERROR(RFM_ORAB!AO130/PTRM_Life!AO130,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP130/PTRM_Life!AP130,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ130/PTRM_Life!AQ130,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR130/PTRM_Life!AR130,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS130/PTRM_Life!AS130,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT130/PTRM_Life!AT130,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU130/PTRM_Life!AU130,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV130/PTRM_Life!AV130,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW130/PTRM_Life!AW130,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX130/PTRM_Life!AX130,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY130/PTRM_Life!AY130,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ130/PTRM_Life!AZ130,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA130/PTRM_Life!BA130,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB130/PTRM_Life!BB130,0)*(1+BB122)","v":0}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K131/PTRM_Life!K131,0)*(1+K122)","v":4.224985113612588},{"$f":"IFERROR(RFM_ORAB!L131/PTRM_Life!L131,0)*(1+L122)","v":4.3674449845364567},{"$f":"IFERROR(RFM_ORAB!M131/PTRM_Life!M131,0)*(1+M122)","v":4.6197117742090503},{"$f":"IFERROR(RFM_ORAB!N131/PTRM_Life!N131,0)*(1+N122)","v":4.6958312382123717},{"$f":"IFERROR(RFM_ORAB!O131/PTRM_Life!O131,0)*(1+O122)","v":4.6756896437594575},{"$f":"IFERROR(RFM_ORAB!P131/PTRM_Life!P131,0)*(1+P122)","v":4.8531227806371415},{"$f":"IFERROR(RFM_ORAB!Q131/PTRM_Life!Q131,0)*(1+Q122)","v":4.9435165881590324},{"$f":"IFERROR(RFM_ORAB!R131/PTRM_Life!R131,0)*(1+R122)","v":5.1057469669358584},{"$f":"IFERROR(RFM_ORAB!S131/PTRM_Life!S131,0)*(1+S122)","v":5.2456412890573327},{"$f":"IFERROR(RFM_ORAB!T131/PTRM_Life!T131,0)*(1+T122)","v":5.4206756194922185},{"$f":"IFERROR(RFM_ORAB!U131/PTRM_Life!U131,0)*(1+U122)","v":5.6213718607951204},{"$f":"IFERROR(RFM_ORAB!V131/PTRM_Life!V131,0)*(1+V122)","v":5.7075643812806653},{"$f":"IFERROR(RFM_ORAB!W131/PTRM_Life!W131,0)*(1+W122)","v":5.7738700443482891},{"$f":"IFERROR(RFM_ORAB!X131/PTRM_Life!X131,0)*(1+X122)","v":5.8924653106831952},{"$f":"IFERROR(RFM_ORAB!Y131/PTRM_Life!Y131,0)*(1+Y122)","v":6.0194354820178804},{"$f":"IFERROR(RFM_ORAB!Z131/PTRM_Life!Z131,0)*(1+Z122)","v":6.1772810233601394},{"$f":"IFERROR(RFM_ORAB!AA131/PTRM_Life!AA131,0)*(1+AA122)","v":6.2876202227715456},{"$f":"IFERROR(RFM_ORAB!AB131/PTRM_Life!AB131,0)*(1+AB122)","v":6.4845449557993966},{"$f":"IFERROR(RFM_ORAB!AC131/PTRM_Life!AC131,0)*(1+AC122)","v":6.7158585324394462},{"$f":"IFERROR(RFM_ORAB!AD131/PTRM_Life!AD131,0)*(1+AD122)","v":6.8753829227971179},{"$f":"IFERROR(RFM_ORAB!AE131/PTRM_Life!AE131,0)*(1+AE122)","v":7.1533356596530542},{"$f":"IFERROR(RFM_ORAB!AF131/PTRM_Life!AF131,0)*(1+AF122)","v":7.3424865257498055},{"$f":"IFERROR(RFM_ORAB!AG131/PTRM_Life!AG131,0)*(1+AG122)","v":7.5742522810941653},{"$f":"IFERROR(RFM_ORAB!AH131/PTRM_Life!AH131,0)*(1+AH122)","v":7.8049419521140946},{"$f":"IFERROR(RFM_ORAB!AI131/PTRM_Life!AI131,0)*(1+AI122)","v":8.0125732449179949},{"$f":"IFERROR(RFM_ORAB!AJ131/PTRM_Life!AJ131,0)*(1+AJ122)","v":8.2305833741862191},{"$f":"IFERROR(RFM_ORAB!AK131/PTRM_Life!AK131,0)*(1+AK122)","v":8.366379632092162},{"$f":"IFERROR(RFM_ORAB!AL131/PTRM_Life!AL131,0)*(1+AL122)","v":8.6862010766520754},{"$f":"IFERROR(RFM_ORAB!AM131/PTRM_Life!AM131,0)*(1+AM122)","v":9.0234326048201812},{"$f":"IFERROR(RFM_ORAB!AN131/PTRM_Life!AN131,0)*(1+AN122)","v":9.0908504884096235},{"$f":"IFERROR(RFM_ORAB!AO131/PTRM_Life!AO131,0)*(1+AO122)","v":0},{"$f":"IFERROR(RFM_ORAB!AP131/PTRM_Life!AP131,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ131/PTRM_Life!AQ131,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR131/PTRM_Life!AR131,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS131/PTRM_Life!AS131,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT131/PTRM_Life!AT131,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU131/PTRM_Life!AU131,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV131/PTRM_Life!AV131,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW131/PTRM_Life!AW131,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX131/PTRM_Life!AX131,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY131/PTRM_Life!AY131,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ131/PTRM_Life!AZ131,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA131/PTRM_Life!BA131,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB131/PTRM_Life!BB131,0)*(1+BB122)","v":0}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L132/PTRM_Life!L132,0)*(1+L122)","v":4.3766871389850026},{"$f":"IFERROR(RFM_ORAB!M132/PTRM_Life!M132,0)*(1+M122)","v":4.6294877622011539},{"$f":"IFERROR(RFM_ORAB!N132/PTRM_Life!N132,0)*(1+N122)","v":4.7057683061597713},{"$f":"IFERROR(RFM_ORAB!O132/PTRM_Life!O132,0)*(1+O122)","v":4.6855840891374978},{"$f":"IFERROR(RFM_ORAB!P132/PTRM_Life!P132,0)*(1+P122)","v":4.8633927005686379},{"$f":"IFERROR(RFM_ORAB!Q132/PTRM_Life!Q132,0)*(1+Q122)","v":4.9539777946512684},{"$f":"IFERROR(RFM_ORAB!R132/PTRM_Life!R132,0)*(1+R122)","v":5.1165514767146183},{"$f":"IFERROR(RFM_ORAB!S132/PTRM_Life!S132,0)*(1+S122)","v":5.2567418357492297},{"$f":"IFERROR(RFM_ORAB!T132/PTRM_Life!T132,0)*(1+T122)","v":5.4321465645111475},{"$f":"IFERROR(RFM_ORAB!U132/PTRM_Life!U132,0)*(1+U122)","v":5.633267508510003},{"$f":"IFERROR(RFM_ORAB!V132/PTRM_Life!V132,0)*(1+V122)","v":5.7196424250164402},{"$f":"IFERROR(RFM_ORAB!W132/PTRM_Life!W132,0)*(1+W122)","v":5.7860884005965394},{"$f":"IFERROR(RFM_ORAB!X132/PTRM_Life!X132,0)*(1+X122)","v":5.9049346319172002},{"$f":"IFERROR(RFM_ORAB!Y132/PTRM_Life!Y132,0)*(1+Y122)","v":6.0321734907655209},{"$f":"IFERROR(RFM_ORAB!Z132/PTRM_Life!Z132,0)*(1+Z122)","v":6.1903530564348781},{"$f":"IFERROR(RFM_ORAB!AA132/PTRM_Life!AA132,0)*(1+AA122)","v":6.3009257497829685},{"$f":"IFERROR(RFM_ORAB!AB132/PTRM_Life!AB132,0)*(1+AB122)","v":6.4982672044418486},{"$f":"IFERROR(RFM_ORAB!AC132/PTRM_Life!AC132,0)*(1+AC122)","v":6.7300702745520908},{"$f":"IFERROR(RFM_ORAB!AD132/PTRM_Life!AD132,0)*(1+AD122)","v":6.889932241927724},{"$f":"IFERROR(RFM_ORAB!AE132/PTRM_Life!AE132,0)*(1+AE122)","v":7.1684731675605109},{"$f":"IFERROR(RFM_ORAB!AF132/PTRM_Life!AF132,0)*(1+AF122)","v":7.3580243046451592},{"$f":"IFERROR(RFM_ORAB!AG132/PTRM_Life!AG132,0)*(1+AG122)","v":7.5902805103362008},{"$f":"IFERROR(RFM_ORAB!AH132/PTRM_Life!AH132,0)*(1+AH122)","v":7.8214583545504794},{"$f":"IFERROR(RFM_ORAB!AI132/PTRM_Life!AI132,0)*(1+AI122)","v":8.0295290256369309},{"$f":"IFERROR(RFM_ORAB!AJ132/PTRM_Life!AJ132,0)*(1+AJ122)","v":8.2480004963286149},{"$f":"IFERROR(RFM_ORAB!AK132/PTRM_Life!AK132,0)*(1+AK122)","v":8.3840841190424822},{"$f":"IFERROR(RFM_ORAB!AL132/PTRM_Life!AL132,0)*(1+AL122)","v":8.7045823527083925},{"$f":"IFERROR(RFM_ORAB!AM132/PTRM_Life!AM132,0)*(1+AM122)","v":9.0425275122740949},{"$f":"IFERROR(RFM_ORAB!AN132/PTRM_Life!AN132,0)*(1+AN122)","v":9.1100880619978373},{"$f":"IFERROR(RFM_ORAB!AO132/PTRM_Life!AO132,0)*(1+AO122)","v":9.2292993176340232},{"$f":"IFERROR(RFM_ORAB!AP132/PTRM_Life!AP132,0)*(1+AP122)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ132/PTRM_Life!AQ132,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR132/PTRM_Life!AR132,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS132/PTRM_Life!AS132,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT132/PTRM_Life!AT132,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU132/PTRM_Life!AU132,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV132/PTRM_Life!AV132,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW132/PTRM_Life!AW132,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX132/PTRM_Life!AX132,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY132/PTRM_Life!AY132,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ132/PTRM_Life!AZ132,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA132/PTRM_Life!BA132,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB132/PTRM_Life!BB132,0)*(1+BB122)","v":0}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M133/PTRM_Life!M133,0)*(1+M122)","v":4.7132271175877829},{"$f":"IFERROR(RFM_ORAB!N133/PTRM_Life!N133,0)*(1+N122)","v":4.7908874434807602},{"$f":"IFERROR(RFM_ORAB!O133/PTRM_Life!O133,0)*(1+O122)","v":4.7703381291930356},{"$f":"IFERROR(RFM_ORAB!P133/PTRM_Life!P133,0)*(1+P122)","v":4.9513629881375634},{"$f":"IFERROR(RFM_ORAB!Q133/PTRM_Life!Q133,0)*(1+Q122)","v":5.0435866085055512},{"$f":"IFERROR(RFM_ORAB!R133/PTRM_Life!R133,0)*(1+R122)","v":5.2091009647942377},{"$f":"IFERROR(RFM_ORAB!S133/PTRM_Life!S133,0)*(1+S122)","v":5.3518271227984098},{"$f":"IFERROR(RFM_ORAB!T133/PTRM_Life!T133,0)*(1+T122)","v":5.5304046170308867},{"$f":"IFERROR(RFM_ORAB!U133/PTRM_Life!U133,0)*(1+U122)","v":5.7351634879603894},{"$f":"IFERROR(RFM_ORAB!V133/PTRM_Life!V133,0)*(1+V122)","v":5.8231007759863882},{"$f":"IFERROR(RFM_ORAB!W133/PTRM_Life!W133,0)*(1+W122)","v":5.8907486433197267},{"$f":"IFERROR(RFM_ORAB!X133/PTRM_Life!X133,0)*(1+X122)","v":6.0117445955840711},{"$f":"IFERROR(RFM_ORAB!Y133/PTRM_Life!Y133,0)*(1+Y122)","v":6.1412849833633203},{"$f":"IFERROR(RFM_ORAB!Z133/PTRM_Life!Z133,0)*(1+Z122)","v":6.302325741359966},{"$f":"IFERROR(RFM_ORAB!AA133/PTRM_Life!AA133,0)*(1+AA122)","v":6.4148985017867366},{"$f":"IFERROR(RFM_ORAB!AB133/PTRM_Life!AB133,0)*(1+AB122)","v":6.6158095190091286},{"$f":"IFERROR(RFM_ORAB!AC133/PTRM_Life!AC133,0)*(1+AC122)","v":6.8518055021725512},{"$f":"IFERROR(RFM_ORAB!AD133/PTRM_Life!AD133,0)*(1+AD122)","v":7.0145590935866311},{"$f":"IFERROR(RFM_ORAB!AE133/PTRM_Life!AE133,0)*(1+AE122)","v":7.2981383385237093},{"$f":"IFERROR(RFM_ORAB!AF133/PTRM_Life!AF133,0)*(1+AF122)","v":7.4911181249206793},{"$f":"IFERROR(RFM_ORAB!AG133/PTRM_Life!AG133,0)*(1+AG122)","v":7.7275754400968575},{"$f":"IFERROR(RFM_ORAB!AH133/PTRM_Life!AH133,0)*(1+AH122)","v":7.9629348881188466},{"$f":"IFERROR(RFM_ORAB!AI133/PTRM_Life!AI133,0)*(1+AI122)","v":8.1747691945720238},{"$f":"IFERROR(RFM_ORAB!AJ133/PTRM_Life!AJ133,0)*(1+AJ122)","v":8.3971924329463992},{"$f":"IFERROR(RFM_ORAB!AK133/PTRM_Life!AK133,0)*(1+AK122)","v":8.5357375709358401},{"$f":"IFERROR(RFM_ORAB!AL133/PTRM_Life!AL133,0)*(1+AL122)","v":8.8620330583948945},{"$f":"IFERROR(RFM_ORAB!AM133/PTRM_Life!AM133,0)*(1+AM122)","v":9.2060910561992291},{"$f":"IFERROR(RFM_ORAB!AN133/PTRM_Life!AN133,0)*(1+AN122)","v":9.2748736583775901},{"$f":"IFERROR(RFM_ORAB!AO133/PTRM_Life!AO133,0)*(1+AO122)","v":9.3962412376103774},{"$f":"IFERROR(RFM_ORAB!AP133/PTRM_Life!AP133,0)*(1+AP122)","v":9.6008345124758048},{"$f":"IFERROR(RFM_ORAB!AQ133/PTRM_Life!AQ133,0)*(1+AQ122)","v":0},{"$f":"IFERROR(RFM_ORAB!AR133/PTRM_Life!AR133,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS133/PTRM_Life!AS133,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT133/PTRM_Life!AT133,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU133/PTRM_Life!AU133,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV133/PTRM_Life!AV133,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW133/PTRM_Life!AW133,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX133/PTRM_Life!AX133,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY133/PTRM_Life!AY133,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ133/PTRM_Life!AZ133,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA133/PTRM_Life!BA133,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB133/PTRM_Life!BB133,0)*(1+BB122)","v":0}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N134/PTRM_Life!N134,0)*(1+N122)","v":4.6571338376366977},{"$f":"IFERROR(RFM_ORAB!O134/PTRM_Life!O134,0)*(1+O122)","v":4.6371582260117936},{"$f":"IFERROR(RFM_ORAB!P134/PTRM_Life!P134,0)*(1+P122)","v":4.8131291721026193},{"$f":"IFERROR(RFM_ORAB!Q134/PTRM_Life!Q134,0)*(1+Q122)","v":4.9027780624412065},{"$f":"IFERROR(RFM_ORAB!R134/PTRM_Life!R134,0)*(1+R122)","v":5.063671533302351},{"$f":"IFERROR(RFM_ORAB!S134/PTRM_Life!S134,0)*(1+S122)","v":5.2024130144577052},{"$f":"IFERROR(RFM_ORAB!T134/PTRM_Life!T134,0)*(1+T122)","v":5.3760049221870609},{"$f":"IFERROR(RFM_ORAB!U134/PTRM_Life!U134,0)*(1+U122)","v":5.5750472661393653},{"$f":"IFERROR(RFM_ORAB!V134/PTRM_Life!V134,0)*(1+V122)","v":5.6605294914029036},{"$f":"IFERROR(RFM_ORAB!W134/PTRM_Life!W134,0)*(1+W122)","v":5.7262887428398699},{"$f":"IFERROR(RFM_ORAB!X134/PTRM_Life!X134,0)*(1+X122)","v":5.8439066894426688},{"$f":"IFERROR(RFM_ORAB!Y134/PTRM_Life!Y134,0)*(1+Y122)","v":5.9698305251379225},{"$f":"IFERROR(RFM_ORAB!Z134/PTRM_Life!Z134,0)*(1+Z122)","v":6.1263752931277011},{"$f":"IFERROR(RFM_ORAB!AA134/PTRM_Life!AA134,0)*(1+AA122)","v":6.2358052093936491},{"$f":"IFERROR(RFM_ORAB!AB134/PTRM_Life!AB134,0)*(1+AB122)","v":6.4311071253118852},{"$f":"IFERROR(RFM_ORAB!AC134/PTRM_Life!AC134,0)*(1+AC122)","v":6.6605144933001013},{"$f":"IFERROR(RFM_ORAB!AD134/PTRM_Life!AD134,0)*(1+AD122)","v":6.8187242752482904},{"$f":"IFERROR(RFM_ORAB!AE134/PTRM_Life!AE134,0)*(1+AE122)","v":7.0943864595154338},{"$f":"IFERROR(RFM_ORAB!AF134/PTRM_Life!AF134,0)*(1+AF122)","v":7.2819785713760838},{"$f":"IFERROR(RFM_ORAB!AG134/PTRM_Life!AG134,0)*(1+AG122)","v":7.5118343917548707},{"$f":"IFERROR(RFM_ORAB!AH134/PTRM_Life!AH134,0)*(1+AH122)","v":7.740622995603669},{"$f":"IFERROR(RFM_ORAB!AI134/PTRM_Life!AI134,0)*(1+AI122)","v":7.946543240692673},{"$f":"IFERROR(RFM_ORAB!AJ134/PTRM_Life!AJ134,0)*(1+AJ122)","v":8.1627567923426039},{"$f":"IFERROR(RFM_ORAB!AK134/PTRM_Life!AK134,0)*(1+AK122)","v":8.29743398060522},{"$f":"IFERROR(RFM_ORAB!AL134/PTRM_Life!AL134,0)*(1+AL122)","v":8.6146198409788646},{"$f":"IFERROR(RFM_ORAB!AM134/PTRM_Life!AM134,0)*(1+AM122)","v":8.9490723119640609},{"$f":"IFERROR(RFM_ORAB!AN134/PTRM_Life!AN134,0)*(1+AN122)","v":9.0159346183372637},{"$f":"IFERROR(RFM_ORAB!AO134/PTRM_Life!AO134,0)*(1+AO122)","v":9.1339138167019005},{"$f":"IFERROR(RFM_ORAB!AP134/PTRM_Life!AP134,0)*(1+AP122)","v":9.3327951877566999},{"$f":"IFERROR(RFM_ORAB!AQ134/PTRM_Life!AQ134,0)*(1+AQ122)","v":9.7412694238227466},{"$f":"IFERROR(RFM_ORAB!AR134/PTRM_Life!AR134,0)*(1+AR122)","v":0},{"$f":"IFERROR(RFM_ORAB!AS134/PTRM_Life!AS134,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT134/PTRM_Life!AT134,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU134/PTRM_Life!AU134,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV134/PTRM_Life!AV134,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW134/PTRM_Life!AW134,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX134/PTRM_Life!AX134,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY134/PTRM_Life!AY134,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ134/PTRM_Life!AZ134,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA134/PTRM_Life!BA134,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB134/PTRM_Life!BB134,0)*(1+BB122)","v":0}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O135/PTRM_Life!O135,0)*(1+O122)","v":4.4528964093873489},{"$f":"IFERROR(RFM_ORAB!P135/PTRM_Life!P135,0)*(1+P122)","v":4.6218749854490637},{"$f":"IFERROR(RFM_ORAB!Q135/PTRM_Life!Q135,0)*(1+Q122)","v":4.7079615933320955},{"$f":"IFERROR(RFM_ORAB!R135/PTRM_Life!R135,0)*(1+R122)","v":4.8624618117358214},{"$f":"IFERROR(RFM_ORAB!S135/PTRM_Life!S135,0)*(1+S122)","v":4.9956902704509565},{"$f":"IFERROR(RFM_ORAB!T135/PTRM_Life!T135,0)*(1+T122)","v":5.1623843414642625},{"$f":"IFERROR(RFM_ORAB!U135/PTRM_Life!U135,0)*(1+U122)","v":5.3535175518277871},{"$f":"IFERROR(RFM_ORAB!V135/PTRM_Life!V135,0)*(1+V122)","v":5.4356030609672557},{"$f":"IFERROR(RFM_ORAB!W135/PTRM_Life!W135,0)*(1+W122)","v":5.4987493070809021},{"$f":"IFERROR(RFM_ORAB!X135/PTRM_Life!X135,0)*(1+X122)","v":5.6116935946338344},{"$f":"IFERROR(RFM_ORAB!Y135/PTRM_Life!Y135,0)*(1+Y122)","v":5.7326137290123267},{"$f":"IFERROR(RFM_ORAB!Z135/PTRM_Life!Z135,0)*(1+Z122)","v":5.8829380443181654},{"$f":"IFERROR(RFM_ORAB!AA135/PTRM_Life!AA135,0)*(1+AA122)","v":5.9880196605733191},{"$f":"IFERROR(RFM_ORAB!AB135/PTRM_Life!AB135,0)*(1+AB122)","v":6.1755610723070182},{"$f":"IFERROR(RFM_ORAB!AC135/PTRM_Life!AC135,0)*(1+AC122)","v":6.395852724093138},{"$f":"IFERROR(RFM_ORAB!AD135/PTRM_Life!AD135,0)*(1+AD122)","v":6.5477758924714022},{"$f":"IFERROR(RFM_ORAB!AE135/PTRM_Life!AE135,0)*(1+AE122)","v":6.8124843821756116},{"$f":"IFERROR(RFM_ORAB!AF135/PTRM_Life!AF135,0)*(1+AF122)","v":6.9926223461225749},{"$f":"IFERROR(RFM_ORAB!AG135/PTRM_Life!AG135,0)*(1+AG122)","v":7.2133446306243441},{"$f":"IFERROR(RFM_ORAB!AH135/PTRM_Life!AH135,0)*(1+AH122)","v":7.4330421054425058},{"$f":"IFERROR(RFM_ORAB!AI135/PTRM_Life!AI135,0)*(1+AI122)","v":7.6307799171120481},{"$f":"IFERROR(RFM_ORAB!AJ135/PTRM_Life!AJ135,0)*(1+AJ122)","v":7.8384020211848062},{"$f":"IFERROR(RFM_ORAB!AK135/PTRM_Life!AK135,0)*(1+AK122)","v":7.9677276854843333},{"$f":"IFERROR(RFM_ORAB!AL135/PTRM_Life!AL135,0)*(1+AL122)","v":8.2723098692113197},{"$f":"IFERROR(RFM_ORAB!AM135/PTRM_Life!AM135,0)*(1+AM122)","v":8.5934725586375098},{"$f":"IFERROR(RFM_ORAB!AN135/PTRM_Life!AN135,0)*(1+AN122)","v":8.6576780287684407},{"$f":"IFERROR(RFM_ORAB!AO135/PTRM_Life!AO135,0)*(1+AO122)","v":8.7709692134067758},{"$f":"IFERROR(RFM_ORAB!AP135/PTRM_Life!AP135,0)*(1+AP122)","v":8.9619478472813476},{"$f":"IFERROR(RFM_ORAB!AQ135/PTRM_Life!AQ135,0)*(1+AQ122)","v":9.354190977762169},{"$f":"IFERROR(RFM_ORAB!AR135/PTRM_Life!AR135,0)*(1+AR122)","v":9.5086522652445602},{"$f":"IFERROR(RFM_ORAB!AS135/PTRM_Life!AS135,0)*(1+AS122)","v":0},{"$f":"IFERROR(RFM_ORAB!AT135/PTRM_Life!AT135,0)*(1+AT122)","v":0},{"$f":"IFERROR(RFM_ORAB!AU135/PTRM_Life!AU135,0)*(1+AU122)","v":0},{"$f":"IFERROR(RFM_ORAB!AV135/PTRM_Life!AV135,0)*(1+AV122)","v":0},{"$f":"IFERROR(RFM_ORAB!AW135/PTRM_Life!AW135,0)*(1+AW122)","v":0},{"$f":"IFERROR(RFM_ORAB!AX135/PTRM_Life!AX135,0)*(1+AX122)","v":0},{"$f":"IFERROR(RFM_ORAB!AY135/PTRM_Life!AY135,0)*(1+AY122)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ135/PTRM_Life!AZ135,0)*(1+AZ122)","v":0},{"$f":"IFERROR(RFM_ORAB!BA135/PTRM_Life!BA135,0)*(1+BA122)","v":0},{"$f":"IFERROR(RFM_ORAB!BB135/PTRM_Life!BB135,0)*(1+BB122)","v":0}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":35.575779393646769},39.552861968341382,45.336953836293439,50.046472787581649,54.88044841760717,59.870658656714781,66.74452836865278,73.371736311992208,82.32296812973415,88.336545943850481,92.41054481763355,95.917341482260952,97.703888844827503,100.91021750026911,103.67509530634703,107.13448185029056,111.10105157897347,112.80456451163894,114.11503268113165,116.45895497063356,118.96839926711007,122.08806579415187,124.26881479787556,128.1608442638302,132.73253641400365,135.88538379007548,141.37885444433323,145.11724084730108,149.69786987814965,154.25723112899848,79.189531888841515,73.333604652286041,{"$f":"SUM(AK125:AK135)","v":66.164239339291655},60.093388672896445,53.620528491723917,45.149424855890757,36.530423585353077,27.895577547513852,19.095460401584916,9.5086522652445602,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Approach H"]
[{"$f":"Inputs!A143","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.0275130642071255},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0399460126154247},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0913249367086562},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1118383180478177},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.133145452062142},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1546551572937367},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.2057410870489016},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2463967852370827},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3183895674663408},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.3401128073843311},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.33436472843553},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3850012200643647},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.410798122257646},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4570959973977242},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.4970195302601841},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5469714420833669},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.6042468401375571},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.628844764284292},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6477673072317378},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6816124407657669},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7178476340957065},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7628941489320873},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.7943831370976946},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8505822088773325},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9165952895976726},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.9621209202610681},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0414440482894007},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.0954245866276127},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1615667116943382},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2274017400380681},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2866562874408825},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3488727836374275},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.387626796544394},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.478898563392228},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5751388810327547},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5943788333780913},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6283279188554411},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.6855569961790904},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.8030974350676638},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.8493836440822595},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.9098030878174681},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9791312521083557},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0585397642190681},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1403455247848062},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2506117912662571},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3115191120178977},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.4169153947016562},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4131394521199119},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5238084155166751},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.6047715359860937}]
[]
["Capex Year 0 (Depreciation)",null,null,null,{"$f":"IFERROR(RFM_ORAB!E143/PTRM_Life!E143,0)*(1+E140)","v":35.575779393646769},{"$f":"IFERROR(RFM_ORAB!F143/PTRM_Life!F143,0)*(1+F140)","v":35.447518157527618},{"$f":"IFERROR(RFM_ORAB!G143/PTRM_Life!G143,0)*(1+G140)","v":38.597968065564892},{"$f":"IFERROR(RFM_ORAB!H143/PTRM_Life!H143,0)*(1+H140)","v":38.164704303729941},{"$f":"IFERROR(RFM_ORAB!I143/PTRM_Life!I143,0)*(1+I140)","v":38.897680453623494},{"$f":"IFERROR(RFM_ORAB!J143/PTRM_Life!J143,0)*(1+J140)","v":39.615031744913431},{"$f":"IFERROR(RFM_ORAB!K143/PTRM_Life!K143,0)*(1+K140)","v":42.435997743847082},{"$f":"IFERROR(RFM_ORAB!L143/PTRM_Life!L143,0)*(1+L140)","v":43.45352380247742},{"$f":"IFERROR(RFM_ORAB!M143/PTRM_Life!M143,0)*(1+M140)","v":47.114263295447898},{"$f":"IFERROR(RFM_ORAB!N143/PTRM_Life!N143,0)*(1+N140)","v":46.023509610583808},{"$f":"IFERROR(RFM_ORAB!O143/PTRM_Life!O143,0)*(1+O140)","v":44.845348661240031},{"$f":"IFERROR(RFM_ORAB!P143/PTRM_Life!P143,0)*(1+P140)","v":48.625554241388521},{"$f":"IFERROR(RFM_ORAB!Q143/PTRM_Life!Q143,0)*(1+Q140)","v":48.67558400191291},{"$f":"IFERROR(RFM_ORAB!R143/PTRM_Life!R143,0)*(1+R140)","v":51.091170877114948},{"$f":"IFERROR(RFM_ORAB!S143/PTRM_Life!S143,0)*(1+S140)","v":52.334698198049175},{"$f":"IFERROR(RFM_ORAB!T143/PTRM_Life!T143,0)*(1+T140)","v":54.55543807234627},{"$f":"IFERROR(RFM_ORAB!U143/PTRM_Life!U143,0)*(1+U140)","v":56.789805127100927},{"$f":"IFERROR(RFM_ORAB!V143/PTRM_Life!V143,0)*(1+V140)","v":56.378467893759243},{"$f":"IFERROR(RFM_ORAB!W143/PTRM_Life!W143,0)*(1+W140)","v":56.717581204064118},{"$f":"IFERROR(RFM_ORAB!X143/PTRM_Life!X143,0)*(1+X140)","v":58.310326125220762},{"$f":"IFERROR(RFM_ORAB!Y143/PTRM_Life!Y143,0)*(1+Y140)","v":59.530025571817298},{"$f":"IFERROR(RFM_ORAB!Z143/PTRM_Life!Z143,0)*(1+Z140)","v":61.401685205451997},{"$f":"IFERROR(RFM_ORAB!AA143/PTRM_Life!AA143,0)*(1+AA140)","v":61.965153902323166},{"$f":"IFERROR(RFM_ORAB!AB143/PTRM_Life!AB143,0)*(1+AB140)","v":64.839491664185502},{"$f":"IFERROR(RFM_ORAB!AC143/PTRM_Life!AC143,0)*(1+AC140)","v":67.605525242276016},{"$f":"IFERROR(RFM_ORAB!AD143/PTRM_Life!AD143,0)*(1+AD140)","v":68.498904283468235},{"$f":"IFERROR(RFM_ORAB!AE143/PTRM_Life!AE143,0)*(1+AE140)","v":72.71905380985757},{"$f":"IFERROR(RFM_ORAB!AF143/PTRM_Life!AF143,0)*(1+AF140)","v":73.800613611671039},{"$f":"IFERROR(RFM_ORAB!AG143/PTRM_Life!AG143,0)*(1+AG140)","v":77.034271818227822},{"$f":"IFERROR(RFM_ORAB!AH143/PTRM_Life!AH143,0)*(1+AH140)","v":80.830479903554021},{"$f":"IFERROR(RFM_ORAB!AI143/PTRM_Life!AI143,0)*(1+AI140)","v":0.56834676793472949},{"$f":"IFERROR(RFM_ORAB!AJ143/PTRM_Life!AJ143,0)*(1+AJ140)","v":0.58424138302120321},{"$f":"IFERROR(RFM_ORAB!AK143/PTRM_Life!AK143,0)*(1+AK140)","v":0.58577110939207289},{"$f":"IFERROR(RFM_ORAB!AL143/PTRM_Life!AL143,0)*(1+AL140)","v":0.62368037026120726},{"$f":"IFERROR(RFM_ORAB!AM143/PTRM_Life!AM143,0)*(1+AM140)","v":0.65648404744431721},{"$f":"IFERROR(RFM_ORAB!AN143/PTRM_Life!AN143,0)*(1+AN140)","v":-6.8064552524624896E-4},{"$f":"IFERROR(RFM_ORAB!AO143/PTRM_Life!AO143,0)*(1+AO140)","v":-6.9435542702781037E-4},{"$f":"IFERROR(RFM_ORAB!AP143/PTRM_Life!AP143,0)*(1+AP140)","v":-7.1922291379433593E-4},{"$f":"IFERROR(RFM_ORAB!AQ143/PTRM_Life!AQ143,0)*(1+AQ140)","v":-7.8258881034816213E-4},{"$f":"IFERROR(RFM_ORAB!AR143/PTRM_Life!AR143,0)*(1+AR140)","v":-8.0193046142158905E-4},{"$f":"IFERROR(RFM_ORAB!AS143/PTRM_Life!AS143,0)*(1+AS140)","v":-1.1863300737412803E-5},{"$f":"IFERROR(RFM_ORAB!AT143/PTRM_Life!AT143,0)*(1+AT140)","v":-1.2184924321642269E-5},{"$f":"IFERROR(RFM_ORAB!AU143/PTRM_Life!AU143,0)*(1+AU140)","v":-1.2569141195779043E-5},{"$f":"IFERROR(RFM_ORAB!AV143/PTRM_Life!AV143,0)*(1+AV140)","v":-1.2958103368651577E-5},{"$f":"IFERROR(RFM_ORAB!AW143/PTRM_Life!AW143,0)*(1+AW140)","v":-1.3791999581538615E-5},{"$f":"IFERROR(RFM_ORAB!AX143/PTRM_Life!AX143,0)*(1+AX140)","v":0},{"$f":"IFERROR(RFM_ORAB!AY143/PTRM_Life!AY143,0)*(1+AY140)","v":0},{"$f":"IFERROR(RFM_ORAB!AZ143/PTRM_Life!AZ143,0)*(1+AZ140)","v":0},{"$f":"IFERROR(RFM_ORAB!BA143/PTRM_Life!BA143,0)*(1+BA140)","v":0},{"$f":"IFERROR(RFM_ORAB!BB143/PTRM_Life!BB143,0)*(1+BB140)","v":0}]
["Capex Year 1 (Depreciation)",null,null,null,null,{"$f":"IFERROR(RFM_ORAB!F144/PTRM_Life!F144,0)*(1+F140)","v":3.5199135649547952},{"$f":"IFERROR(RFM_ORAB!G144/PTRM_Life!G144,0)*(1+G140)","v":3.8346627217680354},{"$f":"IFERROR(RFM_ORAB!H144/PTRM_Life!H144,0)*(1+H140)","v":3.7938469365420389},{"$f":"IFERROR(RFM_ORAB!I144/PTRM_Life!I144,0)*(1+I140)","v":3.8691516330061364},{"$f":"IFERROR(RFM_ORAB!J144/PTRM_Life!J144,0)*(1+J140)","v":3.9431916700090492},{"$f":"IFERROR(RFM_ORAB!K144/PTRM_Life!K144,0)*(1+K140)","v":4.223814185524585},{"$f":"IFERROR(RFM_ORAB!L144/PTRM_Life!L144,0)*(1+L140)","v":4.3249658371304802},{"$f":"IFERROR(RFM_ORAB!M144/PTRM_Life!M144,0)*(1+M140)","v":4.6889546771361097},{"$f":"IFERROR(RFM_ORAB!N144/PTRM_Life!N144,0)*(1+N140)","v":4.5803594026892887},{"$f":"IFERROR(RFM_ORAB!O144/PTRM_Life!O144,0)*(1+O140)","v":4.4632833507814968},{"$f":"IFERROR(RFM_ORAB!P144/PTRM_Life!P144,0)*(1+P140)","v":4.8389953868957694},{"$f":"IFERROR(RFM_ORAB!Q144/PTRM_Life!Q144,0)*(1+Q140)","v":4.8435998406547789},{"$f":"IFERROR(RFM_ORAB!R144/PTRM_Life!R144,0)*(1+R140)","v":5.0832682733707575},{"$f":"IFERROR(RFM_ORAB!S144/PTRM_Life!S144,0)*(1+S140)","v":5.2062006021236531},{"$f":"IFERROR(RFM_ORAB!T144/PTRM_Life!T144,0)*(1+T140)","v":5.4259675347388159},{"$f":"IFERROR(RFM_ORAB!U144/PTRM_Life!U144,0)*(1+U140)","v":5.6480981030847248},{"$f":"IFERROR(RFM_ORAB!V144/PTRM_Life!V144,0)*(1+V140)","v":5.6077212787097777},{"$f":"IFERROR(RFM_ORAB!W144/PTRM_Life!W144,0)*(1+W140)","v":5.6423057932446516},{"$f":"IFERROR(RFM_ORAB!X144/PTRM_Life!X144,0)*(1+X140)","v":5.8015523871404708},{"$f":"IFERROR(RFM_ORAB!Y144/PTRM_Life!Y144,0)*(1+Y140)","v":5.9239716573911805},{"$f":"IFERROR(RFM_ORAB!Z144/PTRM_Life!Z144,0)*(1+Z140)","v":6.1099157620149613},{"$f":"IFERROR(RFM_ORAB!AA144/PTRM_Life!AA144,0)*(1+AA140)","v":6.166216957221871},{"$f":"IFERROR(RFM_ORAB!AB144/PTRM_Life!AB144,0)*(1+AB140)","v":6.4511314619470603},{"$f":"IFERROR(RFM_ORAB!AC144/PTRM_Life!AC144,0)*(1+AC140)","v":6.723747103807872},{"$f":"IFERROR(RFM_ORAB!AD144/PTRM_Life!AD144,0)*(1+AD140)","v":6.8105635435462979},{"$f":"IFERROR(RFM_ORAB!AE144/PTRM_Life!AE144,0)*(1+AE140)","v":7.2243852140796019},{"$f":"IFERROR(RFM_ORAB!AF144/PTRM_Life!AF144,0)*(1+AF140)","v":7.3263597338561963},{"$f":"IFERROR(RFM_ORAB!AG144/PTRM_Life!AG144,0)*(1+AG140)","v":7.6261645394330717},{"$f":"IFERROR(RFM_ORAB!AH144/PTRM_Life!AH144,0)*(1+AH140)","v":7.9093131734547546},{"$f":"IFERROR(RFM_ORAB!AI144/PTRM_Life!AI144,0)*(1+AI140)","v":8.2416637341901282},{"$f":"IFERROR(RFM_ORAB!AJ144/PTRM_Life!AJ144,0)*(1+AJ140)","v":0},{"$f":"IFERROR(RFM_ORAB!AK144/PTRM_Life!AK144,0)*(1+AK140)","v":0},{"$f":"IFERROR(RFM_ORAB!AL144/PTRM_Life!AL144,0)*(1+AL140)","v":0},{"$f":"IFERROR(RFM_ORAB!AM144/PTRM_Life!AM144,0)*(1+AM140)","v":0},{"$f":"IFERROR(RFM_ORAB!AN144/PTRM_Life!AN144,0)*(1+AN140)","v":1.0826665150733409E-3},{"$f":"IFERROR(RFM_ORAB!AO144/PTRM_Life!AO144,0)*(1+AO140)","v":1.1044741242227155E-3},{"$f":"IFERROR(RFM_ORAB!AP144/PTRM_Life!AP144,0)*(1+AP140)","v":1.1440295083948308E-3},{"$f":"IFERROR(RFM_ORAB!AQ144/PTRM_Life!AQ144,0)*(1+AQ140)","v":1.2448222585882721E-3},{"$f":"IFERROR(RFM_ORAB!AR144/PTRM_Life!AR144,0)*(1+AR140)","v":1.2755879908038122E-3},{"$f":"IFERROR(RFM_ORAB!AS144/PTRM_Life!AS144,0)*(1+AS140)","v":1.8870319410378566E-5},{"$f":"IFERROR(RFM_ORAB!AT144/PTRM_Life!AT144,0)*(1+AT140)","v":1.9381908882706519E-5},{"$f":"IFERROR(RFM_ORAB!AU144/PTRM_Life!AU144,0)*(1+AU140)","v":1.9993062161064643E-5},{"$f":"IFERROR(RFM_ORAB!AV144/PTRM_Life!AV144,0)*(1+AV140)","v":2.0611763532893838E-5},{"$f":"IFERROR(RFM_ORAB!AW144/PTRM_Life!AW144,0)*(1+AW140)","v":2.1938197738734873E-5},{"$f":"IFERROR(RFM_ORAB!AX144/PTRM_Life!AX144,0)*(1+AX140)","v":1.0404167286241818E-7},{"$f":"IFERROR(RFM_ORAB!AY144/PTRM_Life!AY144,0)*(1+AY140)","v":1.0907727886977783E-7},{"$f":"IFERROR(RFM_ORAB!AZ144/PTRM_Life!AZ144,0)*(1+AZ140)","v":1.0489417582314434E-7},{"$f":"IFERROR(RFM_ORAB!BA144/PTRM_Life!BA144,0)*(1+BA140)","v":1.1253990811018735E-7},{"$f":"IFERROR(RFM_ORAB!BB144/PTRM_Life!BB144,0)*(1+BB140)","v":1.1488897313552086E-7}]
["Capex Year 2 (Depreciation)",null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!G145/PTRM_Life!G145,0)*(1+G140)","v":3.899914165709939},{"$f":"IFERROR(RFM_ORAB!H145/PTRM_Life!H145,0)*(1+H140)","v":3.8533345822218417},{"$f":"IFERROR(RFM_ORAB!I145/PTRM_Life!I145,0)*(1+I140)","v":3.9242813924508884},{"$f":"IFERROR(RFM_ORAB!J145/PTRM_Life!J145,0)*(1+J140)","v":3.9933138818524889},{"$f":"IFERROR(RFM_ORAB!K145/PTRM_Life!K145,0)*(1+K140)","v":4.2773443709531591},{"$f":"IFERROR(RFM_ORAB!L145/PTRM_Life!L145,0)*(1+L140)","v":4.3796606041777908},{"$f":"IFERROR(RFM_ORAB!M145/PTRM_Life!M145,0)*(1+M140)","v":4.7479123363628153},{"$f":"IFERROR(RFM_ORAB!N145/PTRM_Life!N145,0)*(1+N140)","v":4.6379169679855163},{"$f":"IFERROR(RFM_ORAB!O145/PTRM_Life!O145,0)*(1+O140)","v":4.5195355710176921},{"$f":"IFERROR(RFM_ORAB!P145/PTRM_Life!P145,0)*(1+P140)","v":4.8995090423117018},{"$f":"IFERROR(RFM_ORAB!Q145/PTRM_Life!Q145,0)*(1+Q140)","v":4.9038324370392274},{"$f":"IFERROR(RFM_ORAB!R145/PTRM_Life!R145,0)*(1+R140)","v":5.1458507686690078},{"$f":"IFERROR(RFM_ORAB!S145/PTRM_Life!S145,0)*(1+S140)","v":5.2695940706378348},{"$f":"IFERROR(RFM_ORAB!T145/PTRM_Life!T145,0)*(1+T140)","v":5.4910261119781056},{"$f":"IFERROR(RFM_ORAB!U145/PTRM_Life!U145,0)*(1+U140)","v":5.7157361188179392},{"$f":"IFERROR(RFM_ORAB!V145/PTRM_Life!V145,0)*(1+V140)","v":5.6753442278950486},{"$f":"IFERROR(RFM_ORAB!W145/PTRM_Life!W145,0)*(1+W140)","v":5.7110825899160513},{"$f":"IFERROR(RFM_ORAB!X145/PTRM_Life!X145,0)*(1+X140)","v":5.8729396797569704},{"$f":"IFERROR(RFM_ORAB!Y145/PTRM_Life!Y145,0)*(1+Y140)","v":5.9977356944194318},{"$f":"IFERROR(RFM_ORAB!Z145/PTRM_Life!Z145,0)*(1+Z140)","v":6.1857390783087043},{"$f":"IFERROR(RFM_ORAB!AA145/PTRM_Life!AA145,0)*(1+AA140)","v":6.242932585501916},{"$f":"IFERROR(RFM_ORAB!AB145/PTRM_Life!AB145,0)*(1+AB140)","v":6.5305165575825166},{"$f":"IFERROR(RFM_ORAB!AC145/PTRM_Life!AC145,0)*(1+AC140)","v":6.8045566804848958},{"$f":"IFERROR(RFM_ORAB!AD145/PTRM_Life!AD145,0)*(1+AD140)","v":6.8910844562460118},{"$f":"IFERROR(RFM_ORAB!AE145/PTRM_Life!AE145,0)*(1+AE140)","v":7.3059063074466541},{"$f":"IFERROR(RFM_ORAB!AF145/PTRM_Life!AF145,0)*(1+AF140)","v":7.4060999559096157},{"$f":"IFERROR(RFM_ORAB!AG145/PTRM_Life!AG145,0)*(1+AG140)","v":7.6996152714899493},{"$f":"IFERROR(RFM_ORAB!AH145/PTRM_Life!AH145,0)*(1+AH140)","v":7.9598800524694342},{"$f":"IFERROR(RFM_ORAB!AI145/PTRM_Life!AI145,0)*(1+AI140)","v":8.1961632883934499},{"$f":"IFERROR(RFM_ORAB!AJ145/PTRM_Life!AJ145,0)*(1+AJ140)","v":8.4291076211523652},{"$f":"IFERROR(RFM_ORAB!AK145/PTRM_Life!AK145,0)*(1+AK140)","v":0},{"$f":"IFERROR(RFM_ORAB!AL145/PTRM_Life!AL145,0)*(1+AL140)","v":0},{"$f":"IFERROR(RFM_ORAB!AM145/PTRM_Life!AM145,0)*(1+AM140)","v":0},{"$f":"IFERROR(RFM_ORAB!AN145/PTRM_Life!AN145,0)*(1+AN140)","v":-1.7064714968052626E-2},{"$f":"IFERROR(RFM_ORAB!AO145/PTRM_Life!AO145,0)*(1+AO140)","v":-1.7408440971478121E-2},{"$f":"IFERROR(RFM_ORAB!AP145/PTRM_Life!AP145,0)*(1+AP140)","v":-1.8031902902692687E-2},{"$f":"IFERROR(RFM_ORAB!AQ145/PTRM_Life!AQ145,0)*(1+AQ140)","v":-1.9620572662910302E-2},{"$f":"IFERROR(RFM_ORAB!AR145/PTRM_Life!AR145,0)*(1+AR140)","v":-2.0105494329676777E-2},{"$f":"IFERROR(RFM_ORAB!AS145/PTRM_Life!AS145,0)*(1+AS140)","v":-2.9742918766856373E-4},{"$f":"IFERROR(RFM_ORAB!AT145/PTRM_Life!AT145,0)*(1+AT140)","v":-3.0549273115530534E-4},{"$f":"IFERROR(RFM_ORAB!AU145/PTRM_Life!AU145,0)*(1+AU140)","v":-3.151255740961122E-4},{"$f":"IFERROR(RFM_ORAB!AV145/PTRM_Life!AV145,0)*(1+AV140)","v":-3.2487738817146763E-4},{"$f":"IFERROR(RFM_ORAB!AW145/PTRM_Life!AW145,0)*(1+AW140)","v":-3.4578430764428317E-4},{"$f":"IFERROR(RFM_ORAB!AX145/PTRM_Life!AX145,0)*(1+AX140)","v":-1.6398784551642109E-6},{"$f":"IFERROR(RFM_ORAB!AY145/PTRM_Life!AY145,0)*(1+AY140)","v":-1.719248399658322E-6},{"$f":"IFERROR(RFM_ORAB!AZ145/PTRM_Life!AZ145,0)*(1+AZ140)","v":-1.6533153905747676E-6},{"$f":"IFERROR(RFM_ORAB!BA145/PTRM_Life!BA145,0)*(1+BA140)","v":-1.7738254833724415E-6},{"$f":"IFERROR(RFM_ORAB!BB145/PTRM_Life!BB145,0)*(1+BB140)","v":-1.810850850408958E-6}]
["Capex Year 3 (Depreciation)",null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!H146/PTRM_Life!H146,0)*(1+H140)","v":3.8006599761479363},{"$f":"IFERROR(RFM_ORAB!I146/PTRM_Life!I146,0)*(1+I140)","v":3.8749392550863599},{"$f":"IFERROR(RFM_ORAB!J146/PTRM_Life!J146,0)*(1+J140)","v":3.9478184462577142},{"$f":"IFERROR(RFM_ORAB!K146/PTRM_Life!K146,0)*(1+K140)","v":4.228467421471505},{"$f":"IFERROR(RFM_ORAB!L146/PTRM_Life!L146,0)*(1+L140)","v":4.3295078535903917},{"$f":"IFERROR(RFM_ORAB!M146/PTRM_Life!M146,0)*(1+M140)","v":4.6932341011303897},{"$f":"IFERROR(RFM_ORAB!N146/PTRM_Life!N146,0)*(1+N140)","v":4.58447614072979},{"$f":"IFERROR(RFM_ORAB!O146/PTRM_Life!O146,0)*(1+O140)","v":4.4676108476346839},{"$f":"IFERROR(RFM_ORAB!P146/PTRM_Life!P146,0)*(1+P140)","v":4.8427930557201488},{"$f":"IFERROR(RFM_ORAB!Q146/PTRM_Life!Q146,0)*(1+Q140)","v":4.846765535264292},{"$f":"IFERROR(RFM_ORAB!R146/PTRM_Life!R146,0)*(1+R140)","v":5.0854104430900602},{"$f":"IFERROR(RFM_ORAB!S146/PTRM_Life!S146,0)*(1+S140)","v":5.2070867146813109},{"$f":"IFERROR(RFM_ORAB!T146/PTRM_Life!T146,0)*(1+T140)","v":5.4250169174089642},{"$f":"IFERROR(RFM_ORAB!U146/PTRM_Life!U146,0)*(1+U140)","v":5.6469524316461577},{"$f":"IFERROR(RFM_ORAB!V146/PTRM_Life!V146,0)*(1+V140)","v":5.6074522073436022},{"$f":"IFERROR(RFM_ORAB!W146/PTRM_Life!W146,0)*(1+W140)","v":5.6433906918243091},{"$f":"IFERROR(RFM_ORAB!X146/PTRM_Life!X146,0)*(1+X140)","v":5.80388518572388},{"$f":"IFERROR(RFM_ORAB!Y146/PTRM_Life!Y146,0)*(1+Y140)","v":5.9279210060943344},{"$f":"IFERROR(RFM_ORAB!Z146/PTRM_Life!Z146,0)*(1+Z140)","v":6.1135251006052584},{"$f":"IFERROR(RFM_ORAB!AA146/PTRM_Life!AA146,0)*(1+AA140)","v":6.1702113650237962},{"$f":"IFERROR(RFM_ORAB!AB146/PTRM_Life!AB146,0)*(1+AB140)","v":6.4537545700985017},{"$f":"IFERROR(RFM_ORAB!AC146/PTRM_Life!AC146,0)*(1+AC140)","v":6.7231110888762453},{"$f":"IFERROR(RFM_ORAB!AD146/PTRM_Life!AD146,0)*(1+AD140)","v":6.8076963382600333},{"$f":"IFERROR(RFM_ORAB!AE146/PTRM_Life!AE146,0)*(1+AE140)","v":7.2147518353286015},{"$f":"IFERROR(RFM_ORAB!AF146/PTRM_Life!AF146,0)*(1+AF140)","v":7.3119492493866192},{"$f":"IFERROR(RFM_ORAB!AG146/PTRM_Life!AG146,0)*(1+AG140)","v":7.5965367807021575},{"$f":"IFERROR(RFM_ORAB!AH146/PTRM_Life!AH146,0)*(1+AH140)","v":7.8423461660119544},{"$f":"IFERROR(RFM_ORAB!AI146/PTRM_Life!AI146,0)*(1+AI140)","v":8.049912093105057},{"$f":"IFERROR(RFM_ORAB!AJ146/PTRM_Life!AJ146,0)*(1+AJ140)","v":8.2762593888856877},{"$f":"IFERROR(RFM_ORAB!AK146/PTRM_Life!AK146,0)*(1+AK140)","v":8.2448299271938303},{"$f":"IFERROR(RFM_ORAB!AL146/PTRM_Life!AL146,0)*(1+AL140)","v":0},{"$f":"IFERROR(RFM_ORAB!AM146/PTRM_Life!AM146,0)*(1+AM140)","v":0},{"$f":"IFERROR(RFM_ORAB!AN146/PTRM_Life!AN146,0)*(1+AN140)","v":3.310543963162044E-3},{"$f":"IFERROR(RFM_ORAB!AO146/PTRM_Life!AO146,0)*(1+AO140)","v":3.3772265914832574E-3},{"$f":"IFERROR(RFM_ORAB!AP146/PTRM_Life!AP146,0)*(1+AP140)","v":3.4981778137279768E-3},{"$f":"IFERROR(RFM_ORAB!AQ146/PTRM_Life!AQ146,0)*(1+AQ140)","v":3.8063787472913399E-3},{"$f":"IFERROR(RFM_ORAB!AR146/PTRM_Life!AR146,0)*(1+AR140)","v":3.9004532454312551E-3},{"$f":"IFERROR(RFM_ORAB!AS146/PTRM_Life!AS146,0)*(1+AS140)","v":5.7701075203878818E-5},{"$f":"IFERROR(RFM_ORAB!AT146/PTRM_Life!AT146,0)*(1+AT140)","v":5.9265397565061136E-5},{"$f":"IFERROR(RFM_ORAB!AU146/PTRM_Life!AU146,0)*(1+AU140)","v":6.1134163032605063E-5},{"$f":"IFERROR(RFM_ORAB!AV146/PTRM_Life!AV146,0)*(1+AV140)","v":6.3026008825370206E-5},{"$f":"IFERROR(RFM_ORAB!AW146/PTRM_Life!AW146,0)*(1+AW140)","v":6.7081938044148356E-5},{"$f":"IFERROR(RFM_ORAB!AX146/PTRM_Life!AX146,0)*(1+AX140)","v":3.1813538815193348E-7},{"$f":"IFERROR(RFM_ORAB!AY146/PTRM_Life!AY146,0)*(1+AY140)","v":3.3353310742784343E-7},{"$f":"IFERROR(RFM_ORAB!AZ146/PTRM_Life!AZ146,0)*(1+AZ140)","v":3.2074214516428892E-7},{"$f":"IFERROR(RFM_ORAB!BA146/PTRM_Life!BA146,0)*(1+BA140)","v":3.4412102731721925E-7},{"$f":"IFERROR(RFM_ORAB!BB146/PTRM_Life!BB146,0)*(1+BB140)","v":3.5130392521830217E-7}]
["Capex Year 4 (Depreciation)",null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!I147/PTRM_Life!I147,0)*(1+I140)","v":3.8755891961536513},{"$f":"IFERROR(RFM_ORAB!J147/PTRM_Life!J147,0)*(1+J140)","v":3.9484289224675559},{"$f":"IFERROR(RFM_ORAB!K147/PTRM_Life!K147,0)*(1+K140)","v":4.2289860918132618},{"$f":"IFERROR(RFM_ORAB!L147/PTRM_Life!L147,0)*(1+L140)","v":4.3299405528489192},{"$f":"IFERROR(RFM_ORAB!M147/PTRM_Life!M147,0)*(1+M140)","v":4.6934190854308993},{"$f":"IFERROR(RFM_ORAB!N147/PTRM_Life!N147,0)*(1+N140)","v":4.5846316095439148},{"$f":"IFERROR(RFM_ORAB!O147/PTRM_Life!O147,0)*(1+O140)","v":4.4679037203199092},{"$f":"IFERROR(RFM_ORAB!P147/PTRM_Life!P147,0)*(1+P140)","v":4.8427217544808814},{"$f":"IFERROR(RFM_ORAB!Q147/PTRM_Life!Q147,0)*(1+Q140)","v":4.846422301366637},{"$f":"IFERROR(RFM_ORAB!R147/PTRM_Life!R147,0)*(1+R140)","v":5.0845495441645401},{"$f":"IFERROR(RFM_ORAB!S147/PTRM_Life!S147,0)*(1+S140)","v":5.205659225100951},{"$f":"IFERROR(RFM_ORAB!T147/PTRM_Life!T147,0)*(1+T140)","v":5.4227570081757497},{"$f":"IFERROR(RFM_ORAB!U147/PTRM_Life!U147,0)*(1+U140)","v":5.644535040208698},{"$f":"IFERROR(RFM_ORAB!V147/PTRM_Life!V147,0)*(1+V140)","v":5.6054099266744153},{"$f":"IFERROR(RFM_ORAB!W147/PTRM_Life!W147,0)*(1+W140)","v":5.641881789355109},{"$f":"IFERROR(RFM_ORAB!X147/PTRM_Life!X147,0)*(1+X140)","v":5.802806579580821},{"$f":"IFERROR(RFM_ORAB!Y147/PTRM_Life!Y147,0)*(1+Y140)","v":5.9274100481388929},{"$f":"IFERROR(RFM_ORAB!Z147/PTRM_Life!Z147,0)*(1+Z140)","v":6.1128197083518234},{"$f":"IFERROR(RFM_ORAB!AA147/PTRM_Life!AA147,0)*(1+AA140)","v":6.169635861893318},{"$f":"IFERROR(RFM_ORAB!AB147/PTRM_Life!AB147,0)*(1+AB140)","v":6.4525882737158797},{"$f":"IFERROR(RFM_ORAB!AC147/PTRM_Life!AC147,0)*(1+AC140)","v":6.7207402506596221},{"$f":"IFERROR(RFM_ORAB!AD147/PTRM_Life!AD147,0)*(1+AD140)","v":6.8046405539924146},{"$f":"IFERROR(RFM_ORAB!AE147/PTRM_Life!AE147,0)*(1+AE140)","v":7.2094542733253446},{"$f":"IFERROR(RFM_ORAB!AF147/PTRM_Life!AF147,0)*(1+AF140)","v":7.3054325349116942},{"$f":"IFERROR(RFM_ORAB!AG147/PTRM_Life!AG147,0)*(1+AG140)","v":7.5865255749193512},{"$f":"IFERROR(RFM_ORAB!AH147/PTRM_Life!AH147,0)*(1+AH140)","v":7.8261042223354105},{"$f":"IFERROR(RFM_ORAB!AI147/PTRM_Life!AI147,0)*(1+AI140)","v":8.0227740333501103},{"$f":"IFERROR(RFM_ORAB!AJ147/PTRM_Life!AJ147,0)*(1+AJ140)","v":8.2475475337459319},{"$f":"IFERROR(RFM_ORAB!AK147/PTRM_Life!AK147,0)*(1+AK140)","v":8.2558105113172626},{"$f":"IFERROR(RFM_ORAB!AL147/PTRM_Life!AL147,0)*(1+AL140)","v":8.8119841948328705},{"$f":"IFERROR(RFM_ORAB!AM147/PTRM_Life!AM147,0)*(1+AM140)","v":0},{"$f":"IFERROR(RFM_ORAB!AN147/PTRM_Life!AN147,0)*(1+AN140)","v":2.4317426742773457E-2},{"$f":"IFERROR(RFM_ORAB!AO147/PTRM_Life!AO147,0)*(1+AO140)","v":2.4807240485548186E-2},{"$f":"IFERROR(RFM_ORAB!AP147/PTRM_Life!AP147,0)*(1+AP140)","v":2.5695681333672608E-2},{"$f":"IFERROR(RFM_ORAB!AQ147/PTRM_Life!AQ147,0)*(1+AQ140)","v":2.7959555098038213E-2},{"$f":"IFERROR(RFM_ORAB!AR147/PTRM_Life!AR147,0)*(1+AR140)","v":2.8650574381375419E-2},{"$f":"IFERROR(RFM_ORAB!AS147/PTRM_Life!AS147,0)*(1+AS140)","v":4.2384021624934897E-4},{"$f":"IFERROR(RFM_ORAB!AT147/PTRM_Life!AT147,0)*(1+AT140)","v":4.3533086396266291E-4},{"$f":"IFERROR(RFM_ORAB!AU147/PTRM_Life!AU147,0)*(1+AU140)","v":4.49057782518071E-4},{"$f":"IFERROR(RFM_ORAB!AV147/PTRM_Life!AV147,0)*(1+AV140)","v":4.62954236389733E-4},{"$f":"IFERROR(RFM_ORAB!AW147/PTRM_Life!AW147,0)*(1+AW140)","v":4.9274685136449536E-4},{"$f":"IFERROR(RFM_ORAB!AX147/PTRM_Life!AX147,0)*(1+AX140)","v":2.3368467785816477E-6},{"$f":"IFERROR(RFM_ORAB!AY147/PTRM_Life!AY147,0)*(1+AY140)","v":2.4499499165143271E-6},{"$f":"IFERROR(RFM_ORAB!AZ147/PTRM_Life!AZ147,0)*(1+AZ140)","v":2.3559945752548009E-6},{"$f":"IFERROR(RFM_ORAB!BA147/PTRM_Life!BA147,0)*(1+BA140)","v":2.5277229257639365E-6},{"$f":"IFERROR(RFM_ORAB!BB147/PTRM_Life!BB147,0)*(1+BB140)","v":2.580484524901126E-6}]
["Capex Year 5 (Depreciation)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!J148/PTRM_Life!J148,0)*(1+J140)","v":3.9481014303505422},{"$f":"IFERROR(RFM_ORAB!K148/PTRM_Life!K148,0)*(1+K140)","v":4.2285094600977962},{"$f":"IFERROR(RFM_ORAB!L148/PTRM_Life!L148,0)*(1+L140)","v":4.3293615497651734},{"$f":"IFERROR(RFM_ORAB!M148/PTRM_Life!M148,0)*(1+M140)","v":4.6925291396364885},{"$f":"IFERROR(RFM_ORAB!N148/PTRM_Life!N148,0)*(1+N140)","v":4.5837405074960502},{"$f":"IFERROR(RFM_ORAB!O148/PTRM_Life!O148,0)*(1+O140)","v":4.4671670283570348},{"$f":"IFERROR(RFM_ORAB!P148/PTRM_Life!P148,0)*(1+P140)","v":4.8415669478086798},{"$f":"IFERROR(RFM_ORAB!Q148/PTRM_Life!Q148,0)*(1+Q140)","v":4.8450198097469181},{"$f":"IFERROR(RFM_ORAB!R148/PTRM_Life!R148,0)*(1+R140)","v":5.0826256542062929},{"$f":"IFERROR(RFM_ORAB!S148/PTRM_Life!S148,0)*(1+S140)","v":5.2032007743715312},{"$f":"IFERROR(RFM_ORAB!T148/PTRM_Life!T148,0)*(1+T140)","v":5.4195092731044383},{"$f":"IFERROR(RFM_ORAB!U148/PTRM_Life!U148,0)*(1+U140)","v":5.641096330399483},{"$f":"IFERROR(RFM_ORAB!V148/PTRM_Life!V148,0)*(1+V140)","v":5.6023136437680421},{"$f":"IFERROR(RFM_ORAB!W148/PTRM_Life!W148,0)*(1+W140)","v":5.6392452928868861},{"$f":"IFERROR(RFM_ORAB!X148/PTRM_Life!X148,0)*(1+X140)","v":5.800502265661958},{"$f":"IFERROR(RFM_ORAB!Y148/PTRM_Life!Y148,0)*(1+Y140)","v":5.9255563762451438},{"$f":"IFERROR(RFM_ORAB!Z148/PTRM_Life!Z148,0)*(1+Z140)","v":6.1107551560934965},{"$f":"IFERROR(RFM_ORAB!AA148/PTRM_Life!AA148,0)*(1+AA140)","v":6.1676695067030298},{"$f":"IFERROR(RFM_ORAB!AB148/PTRM_Life!AB148,0)*(1+AB140)","v":6.4500621773246838},{"$f":"IFERROR(RFM_ORAB!AC148/PTRM_Life!AC148,0)*(1+AC140)","v":6.7171732991127744},{"$f":"IFERROR(RFM_ORAB!AD148/PTRM_Life!AD148,0)*(1+AD140)","v":6.8005379693800254},{"$f":"IFERROR(RFM_ORAB!AE148/PTRM_Life!AE148,0)*(1+AE140)","v":7.203507095496847},{"$f":"IFERROR(RFM_ORAB!AF148/PTRM_Life!AF148,0)*(1+AF140)","v":7.2986035416224446},{"$f":"IFERROR(RFM_ORAB!AG148/PTRM_Life!AG148,0)*(1+AG140)","v":7.5772391890639978},{"$f":"IFERROR(RFM_ORAB!AH148/PTRM_Life!AH148,0)*(1+AH140)","v":7.8129097445708036},{"$f":"IFERROR(RFM_ORAB!AI148/PTRM_Life!AI148,0)*(1+AI140)","v":8.0038307262864592},{"$f":"IFERROR(RFM_ORAB!AJ148/PTRM_Life!AJ148,0)*(1+AJ140)","v":8.2276690865781923},{"$f":"IFERROR(RFM_ORAB!AK148/PTRM_Life!AK148,0)*(1+AK140)","v":8.2492116933470641},{"$f":"IFERROR(RFM_ORAB!AL148/PTRM_Life!AL148,0)*(1+AL140)","v":8.7830746869869518},{"$f":"IFERROR(RFM_ORAB!AM148/PTRM_Life!AM148,0)*(1+AM140)","v":9.2450375135328624},{"$f":"IFERROR(RFM_ORAB!AN148/PTRM_Life!AN148,0)*(1+AN140)","v":-9.5852952388029589E-3},{"$f":"IFERROR(RFM_ORAB!AO148/PTRM_Life!AO148,0)*(1+AO140)","v":-9.7783670381418487E-3},{"$f":"IFERROR(RFM_ORAB!AP148/PTRM_Life!AP148,0)*(1+AP140)","v":-1.0128567243186812E-2},{"$f":"IFERROR(RFM_ORAB!AQ148/PTRM_Life!AQ148,0)*(1+AQ140)","v":-1.1020927222076159E-2},{"$f":"IFERROR(RFM_ORAB!AR148/PTRM_Life!AR148,0)*(1+AR140)","v":-1.1293308996535979E-2},{"$f":"IFERROR(RFM_ORAB!AS148/PTRM_Life!AS148,0)*(1+AS140)","v":-1.6706675627327537E-4},{"$f":"IFERROR(RFM_ORAB!AT148/PTRM_Life!AT148,0)*(1+AT140)","v":-1.7159606983849142E-4},{"$f":"IFERROR(RFM_ORAB!AU148/PTRM_Life!AU148,0)*(1+AU140)","v":-1.7700686303073139E-4},{"$f":"IFERROR(RFM_ORAB!AV148/PTRM_Life!AV148,0)*(1+AV140)","v":-1.8248448262186981E-4},{"$f":"IFERROR(RFM_ORAB!AW148/PTRM_Life!AW148,0)*(1+AW140)","v":-1.9422795422722585E-4},{"$f":"IFERROR(RFM_ORAB!AX148/PTRM_Life!AX148,0)*(1+AX140)","v":-9.2112403740286063E-7},{"$f":"IFERROR(RFM_ORAB!AY148/PTRM_Life!AY148,0)*(1+AY140)","v":-9.6570634378698568E-7},{"$f":"IFERROR(RFM_ORAB!AZ148/PTRM_Life!AZ148,0)*(1+AZ140)","v":-9.2867159933143901E-7},{"$f":"IFERROR(RFM_ORAB!BA148/PTRM_Life!BA148,0)*(1+BA140)","v":-9.9636243512235825E-7},{"$f":"IFERROR(RFM_ORAB!BB148/PTRM_Life!BB148,0)*(1+BB140)","v":-1.0171596810789703E-6}]
["Capex Year 6 (Depreciation)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!K149/PTRM_Life!K149,0)*(1+K140)","v":4.2770344027525953},{"$f":"IFERROR(RFM_ORAB!L149/PTRM_Life!L149,0)*(1+L140)","v":4.3751505129477861},{"$f":"IFERROR(RFM_ORAB!M149/PTRM_Life!M149,0)*(1+M140)","v":4.7376001490177631},{"$f":"IFERROR(RFM_ORAB!N149/PTRM_Life!N149,0)*(1+N140)","v":4.6230447413465816},{"$f":"IFERROR(RFM_ORAB!O149/PTRM_Life!O149,0)*(1+O140)","v":4.5005529608973465},{"$f":"IFERROR(RFM_ORAB!P149/PTRM_Life!P149,0)*(1+P140)","v":4.8774207474662443},{"$f":"IFERROR(RFM_ORAB!Q149/PTRM_Life!Q149,0)*(1+Q140)","v":4.8806724335043308},{"$f":"IFERROR(RFM_ORAB!R149/PTRM_Life!R149,0)*(1+R140)","v":5.1196127576882775},{"$f":"IFERROR(RFM_ORAB!S149/PTRM_Life!S149,0)*(1+S140)","v":5.2406220270438917},{"$f":"IFERROR(RFM_ORAB!T149/PTRM_Life!T149,0)*(1+T140)","v":5.4578672908173393},{"$f":"IFERROR(RFM_ORAB!U149/PTRM_Life!U149,0)*(1+U140)","v":5.680969984009117},{"$f":"IFERROR(RFM_ORAB!V149/PTRM_Life!V149,0)*(1+V140)","v":5.6422005470982928},{"$f":"IFERROR(RFM_ORAB!W149/PTRM_Life!W149,0)*(1+W140)","v":5.6798231990085934},{"$f":"IFERROR(RFM_ORAB!X149/PTRM_Life!X149,0)*(1+X140)","v":5.8425974429028935},{"$f":"IFERROR(RFM_ORAB!Y149/PTRM_Life!Y149,0)*(1+Y140)","v":5.9689908482918765},{"$f":"IFERROR(RFM_ORAB!Z149/PTRM_Life!Z149,0)*(1+Z140)","v":6.1554136572824412},{"$f":"IFERROR(RFM_ORAB!AA149/PTRM_Life!AA149,0)*(1+AA140)","v":6.2128467855685274},{"$f":"IFERROR(RFM_ORAB!AB149/PTRM_Life!AB149,0)*(1+AB140)","v":6.4969081340322283},{"$f":"IFERROR(RFM_ORAB!AC149/PTRM_Life!AC149,0)*(1+AC140)","v":6.7651804071949195},{"$f":"IFERROR(RFM_ORAB!AD149/PTRM_Life!AD149,0)*(1+AD140)","v":6.8487586722395184},{"$f":"IFERROR(RFM_ORAB!AE149/PTRM_Life!AE149,0)*(1+AE140)","v":7.2532956383907932},{"$f":"IFERROR(RFM_ORAB!AF149/PTRM_Life!AF149,0)*(1+AF140)","v":7.3484568126664191},{"$f":"IFERROR(RFM_ORAB!AG149/PTRM_Life!AG149,0)*(1+AG140)","v":7.6274079048972094},{"$f":"IFERROR(RFM_ORAB!AH149/PTRM_Life!AH149,0)*(1+AH140)","v":7.8622116454222528},{"$f":"IFERROR(RFM_ORAB!AI149/PTRM_Life!AI149,0)*(1+AI140)","v":8.0511127587244218},{"$f":"IFERROR(RFM_ORAB!AJ149/PTRM_Life!AJ149,0)*(1+AJ140)","v":8.2760293499407425},{"$f":"IFERROR(RFM_ORAB!AK149/PTRM_Life!AK149,0)*(1+AK140)","v":8.3044287493030922},{"$f":"IFERROR(RFM_ORAB!AL149/PTRM_Life!AL149,0)*(1+AL140)","v":8.8322431814174944},{"$f":"IFERROR(RFM_ORAB!AM149/PTRM_Life!AM149,0)*(1+AM140)","v":9.2372115219173896},{"$f":"IFERROR(RFM_ORAB!AN149/PTRM_Life!AN149,0)*(1+AN140)","v":8.9161405754104344},{"$f":"IFERROR(RFM_ORAB!AO149/PTRM_Life!AO149,0)*(1+AO140)","v":0},{"$f":"IFERROR(RFM_ORAB!AP149/PTRM_Life!AP149,0)*(1+AP140)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ149/PTRM_Life!AQ149,0)*(1+AQ140)","v":0},{"$f":"IFERROR(RFM_ORAB!AR149/PTRM_Life!AR149,0)*(1+AR140)","v":0},{"$f":"IFERROR(RFM_ORAB!AS149/PTRM_Life!AS149,0)*(1+AS140)","v":1.1234646651349571E-2},{"$f":"IFERROR(RFM_ORAB!AT149/PTRM_Life!AT149,0)*(1+AT140)","v":1.1539226919821011E-2},{"$f":"IFERROR(RFM_ORAB!AU149/PTRM_Life!AU149,0)*(1+AU140)","v":1.1903083565956585E-2},{"$f":"IFERROR(RFM_ORAB!AV149/PTRM_Life!AV149,0)*(1+AV140)","v":1.2271434050335947E-2},{"$f":"IFERROR(RFM_ORAB!AW149/PTRM_Life!AW149,0)*(1+AW140)","v":1.3061140853109587E-2},{"$f":"IFERROR(RFM_ORAB!AX149/PTRM_Life!AX149,0)*(1+AX140)","v":6.1942323614388715E-5},{"$f":"IFERROR(RFM_ORAB!AY149/PTRM_Life!AY149,0)*(1+AY140)","v":6.4940325552659183E-5},{"$f":"IFERROR(RFM_ORAB!AZ149/PTRM_Life!AZ149,0)*(1+AZ140)","v":6.244987037736084E-5},{"$f":"IFERROR(RFM_ORAB!BA149/PTRM_Life!BA149,0)*(1+BA140)","v":6.7001838935375749E-5},{"$f":"IFERROR(RFM_ORAB!BB149/PTRM_Life!BB149,0)*(1+BB140)","v":6.8400379942908999E-5}]
["Capex Year 7 (Depreciation)",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!L150/PTRM_Life!L150,0)*(1+L140)","v":4.3545747751411055},{"$f":"IFERROR(RFM_ORAB!M150/PTRM_Life!M150,0)*(1+M140)","v":4.716921219153388},{"$f":"IFERROR(RFM_ORAB!N150/PTRM_Life!N150,0)*(1+N140)","v":4.6048509663337667},{"$f":"IFERROR(RFM_ORAB!O150/PTRM_Life!O150,0)*(1+O140)","v":4.4851130476767116},{"$f":"IFERROR(RFM_ORAB!P150/PTRM_Life!P150,0)*(1+P140)","v":4.8603841178227185},{"$f":"IFERROR(RFM_ORAB!Q150/PTRM_Life!Q150,0)*(1+Q140)","v":4.863417554698608},{"$f":"IFERROR(RFM_ORAB!R150/PTRM_Life!R150,0)*(1+R140)","v":5.101136869741584},{"$f":"IFERROR(RFM_ORAB!S150/PTRM_Life!S150,0)*(1+S140)","v":5.2213096876586329},{"$f":"IFERROR(RFM_ORAB!T150/PTRM_Life!T150,0)*(1+T140)","v":5.4371995078908197},{"$f":"IFERROR(RFM_ORAB!U150/PTRM_Life!U150,0)*(1+U140)","v":5.6594098533484898},{"$f":"IFERROR(RFM_ORAB!V150/PTRM_Life!V150,0)*(1+V140)","v":5.6210454674613972},{"$f":"IFERROR(RFM_ORAB!W150/PTRM_Life!W150,0)*(1+W140)","v":5.658907349634978},{"$f":"IFERROR(RFM_ORAB!X150/PTRM_Life!X150,0)*(1+X140)","v":5.8213942263628233},{"$f":"IFERROR(RFM_ORAB!Y150/PTRM_Life!Y150,0)*(1+Y140)","v":5.94770147064078},{"$f":"IFERROR(RFM_ORAB!Z150/PTRM_Life!Z150,0)*(1+Z140)","v":6.1333429918005065},{"$f":"IFERROR(RFM_ORAB!AA150/PTRM_Life!AA150,0)*(1+AA140)","v":6.1906601180563685},{"$f":"IFERROR(RFM_ORAB!AB150/PTRM_Life!AB150,0)*(1+AB140)","v":6.4733659014298501},{"$f":"IFERROR(RFM_ORAB!AC150/PTRM_Life!AC150,0)*(1+AC140)","v":6.7400142873166446},{"$f":"IFERROR(RFM_ORAB!AD150/PTRM_Life!AD150,0)*(1+AD140)","v":6.8229801251678692},{"$f":"IFERROR(RFM_ORAB!AE150/PTRM_Life!AE150,0)*(1+AE140)","v":7.2249433499422473},{"$f":"IFERROR(RFM_ORAB!AF150/PTRM_Life!AF150,0)*(1+AF140)","v":7.3192838736118579},{"$f":"IFERROR(RFM_ORAB!AG150/PTRM_Life!AG150,0)*(1+AG140)","v":7.5959405739956507},{"$f":"IFERROR(RFM_ORAB!AH150/PTRM_Life!AH150,0)*(1+AH140)","v":7.8280627662453739},{"$f":"IFERROR(RFM_ORAB!AI150/PTRM_Life!AI150,0)*(1+AI140)","v":8.0140691304831151},{"$f":"IFERROR(RFM_ORAB!AJ150/PTRM_Life!AJ150,0)*(1+AJ140)","v":8.2377888980146921},{"$f":"IFERROR(RFM_ORAB!AK150/PTRM_Life!AK150,0)*(1+AK140)","v":8.2700929680651925},{"$f":"IFERROR(RFM_ORAB!AL150/PTRM_Life!AL150,0)*(1+AL140)","v":8.7902533460820322},{"$f":"IFERROR(RFM_ORAB!AM150/PTRM_Life!AM150,0)*(1+AM140)","v":9.1739928961207085},{"$f":"IFERROR(RFM_ORAB!AN150/PTRM_Life!AN150,0)*(1+AN140)","v":8.8991107965125575},{"$f":"IFERROR(RFM_ORAB!AO150/PTRM_Life!AO150,0)*(1+AO140)","v":9.1160410334684414},{"$f":"IFERROR(RFM_ORAB!AP150/PTRM_Life!AP150,0)*(1+AP140)","v":0},{"$f":"IFERROR(RFM_ORAB!AQ150/PTRM_Life!AQ150,0)*(1+AQ140)","v":0},{"$f":"IFERROR(RFM_ORAB!AR150/PTRM_Life!AR150,0)*(1+AR140)","v":0},{"$f":"IFERROR(RFM_ORAB!AS150/PTRM_Life!AS150,0)*(1+AS140)","v":3.9536541252301605E-2},{"$f":"IFERROR(RFM_ORAB!AT150/PTRM_Life!AT150,0)*(1+AT140)","v":4.060840855020293E-2},{"$f":"IFERROR(RFM_ORAB!AU150/PTRM_Life!AU150,0)*(1+AU140)","v":4.1888879022154553E-2},{"$f":"IFERROR(RFM_ORAB!AV150/PTRM_Life!AV150,0)*(1+AV140)","v":4.3185164038757225E-2},{"$f":"IFERROR(RFM_ORAB!AW150/PTRM_Life!AW150,0)*(1+AW140)","v":4.5964270187265496E-2},{"$f":"IFERROR(RFM_ORAB!AX150/PTRM_Life!AX150,0)*(1+AX140)","v":2.1798506965499823E-4},{"$f":"IFERROR(RFM_ORAB!AY150/PTRM_Life!AY150,0)*(1+AY140)","v":2.2853552406494385E-4},{"$f":"IFERROR(RFM_ORAB!AZ150/PTRM_Life!AZ150,0)*(1+AZ140)","v":2.1977120892172002E-4},{"$f":"IFERROR(RFM_ORAB!BA150/PTRM_Life!BA150,0)*(1+BA140)","v":2.3579032356396993E-4},{"$f":"IFERROR(RFM_ORAB!BB150/PTRM_Life!BB150,0)*(1+BB140)","v":2.4071201589247161E-4}]
["Capex Year 8 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!M151/PTRM_Life!M151,0)*(1+M140)","v":4.7677223542544462},{"$f":"IFERROR(RFM_ORAB!N151/PTRM_Life!N151,0)*(1+N140)","v":4.6506115353571769},{"$f":"IFERROR(RFM_ORAB!O151/PTRM_Life!O151,0)*(1+O140)","v":4.5257237944961384},{"$f":"IFERROR(RFM_ORAB!P151/PTRM_Life!P151,0)*(1+P140)","v":4.9041089307272507},{"$f":"IFERROR(RFM_ORAB!Q151/PTRM_Life!Q151,0)*(1+Q140)","v":4.9069778131224826},{"$f":"IFERROR(RFM_ORAB!R151/PTRM_Life!R151,0)*(1+R140)","v":5.1464786355949466},{"$f":"IFERROR(RFM_ORAB!S151/PTRM_Life!S151,0)*(1+S140)","v":5.2673529378686323},{"$f":"IFERROR(RFM_ORAB!T151/PTRM_Life!T151,0)*(1+T140)","v":5.4846402870630957},{"$f":"IFERROR(RFM_ORAB!U151/PTRM_Life!U151,0)*(1+U140)","v":5.7087459039526118},{"$f":"IFERROR(RFM_ORAB!V151/PTRM_Life!V151,0)*(1+V140)","v":5.6702826714679553},{"$f":"IFERROR(RFM_ORAB!W151/PTRM_Life!W151,0)*(1+W140)","v":5.7088204214535834},{"$f":"IFERROR(RFM_ORAB!X151/PTRM_Life!X151,0)*(1+X140)","v":5.8730188459372554},{"$f":"IFERROR(RFM_ORAB!Y151/PTRM_Life!Y151,0)*(1+Y140)","v":6.0007746140519922},{"$f":"IFERROR(RFM_ORAB!Z151/PTRM_Life!Z151,0)*(1+Z140)","v":6.1879690657598125},{"$f":"IFERROR(RFM_ORAB!AA151/PTRM_Life!AA151,0)*(1+AA140)","v":6.2458769444093614},{"$f":"IFERROR(RFM_ORAB!AB151/PTRM_Life!AB151,0)*(1+AB140)","v":6.5308062218205656},{"$f":"IFERROR(RFM_ORAB!AC151/PTRM_Life!AC151,0)*(1+AC140)","v":6.7992606873181112},{"$f":"IFERROR(RFM_ORAB!AD151/PTRM_Life!AD151,0)*(1+AD140)","v":6.8827100054747152},{"$f":"IFERROR(RFM_ORAB!AE151/PTRM_Life!AE151,0)*(1+AE140)","v":7.2873085418752899},{"$f":"IFERROR(RFM_ORAB!AF151/PTRM_Life!AF151,0)*(1+AF140)","v":7.3821093141091616},{"$f":"IFERROR(RFM_ORAB!AG151/PTRM_Life!AG151,0)*(1+AG140)","v":7.6602114313824998},{"$f":"IFERROR(RFM_ORAB!AH151/PTRM_Life!AH151,0)*(1+AH140)","v":7.893017004384232},{"$f":"IFERROR(RFM_ORAB!AI151/PTRM_Life!AI151,0)*(1+AI140)","v":8.0791272298838646},{"$f":"IFERROR(RFM_ORAB!AJ151/PTRM_Life!AJ151,0)*(1+AJ140)","v":8.3045465195194001},{"$f":"IFERROR(RFM_ORAB!AK151/PTRM_Life!AK151,0)*(1+AK140)","v":8.3398326735098607},{"$f":"IFERROR(RFM_ORAB!AL151/PTRM_Life!AL151,0)*(1+AL140)","v":8.860794602804198},{"$f":"IFERROR(RFM_ORAB!AM151/PTRM_Life!AM151,0)*(1+AM140)","v":9.2380243024207189},{"$f":"IFERROR(RFM_ORAB!AN151/PTRM_Life!AN151,0)*(1+AN140)","v":8.9794165428086998},{"$f":"IFERROR(RFM_ORAB!AO151/PTRM_Life!AO151,0)*(1+AO140)","v":9.1729577415568837},{"$f":"IFERROR(RFM_ORAB!AP151/PTRM_Life!AP151,0)*(1+AP140)","v":9.6111469238842488},{"$f":"IFERROR(RFM_ORAB!AQ151/PTRM_Life!AQ151,0)*(1+AQ140)","v":0},{"$f":"IFERROR(RFM_ORAB!AR151/PTRM_Life!AR151,0)*(1+AR140)","v":0},{"$f":"IFERROR(RFM_ORAB!AS151/PTRM_Life!AS151,0)*(1+AS140)","v":0.110891229652633},{"$f":"IFERROR(RFM_ORAB!AT151/PTRM_Life!AT151,0)*(1+AT140)","v":0.11389757970055996},{"$f":"IFERROR(RFM_ORAB!AU151/PTRM_Life!AU151,0)*(1+AU140)","v":0.11748901538691596},{"$f":"IFERROR(RFM_ORAB!AV151/PTRM_Life!AV151,0)*(1+AV140)","v":0.12112480736361012},{"$f":"IFERROR(RFM_ORAB!AW151/PTRM_Life!AW151,0)*(1+AW140)","v":0.12891958374975476},{"$f":"IFERROR(RFM_ORAB!AX151/PTRM_Life!AX151,0)*(1+AX140)","v":6.1139977484879861E-4},{"$f":"IFERROR(RFM_ORAB!AY151/PTRM_Life!AY151,0)*(1+AY140)","v":6.4099145954996843E-4},{"$f":"IFERROR(RFM_ORAB!AZ151/PTRM_Life!AZ151,0)*(1+AZ140)","v":6.164094993553927E-4},{"$f":"IFERROR(RFM_ORAB!BA151/PTRM_Life!BA151,0)*(1+BA140)","v":6.6133956314852146E-4},{"$f":"IFERROR(RFM_ORAB!BB151/PTRM_Life!BB151,0)*(1+BB140)","v":6.7514381857887483E-4}]
["Capex Year 9 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!N152/PTRM_Life!N152,0)*(1+N140)","v":4.5653470783326018},{"$f":"IFERROR(RFM_ORAB!O152/PTRM_Life!O152,0)*(1+O140)","v":4.4496940385706658},{"$f":"IFERROR(RFM_ORAB!P152/PTRM_Life!P152,0)*(1+P140)","v":4.8214633582786739},{"$f":"IFERROR(RFM_ORAB!Q152/PTRM_Life!Q152,0)*(1+Q140)","v":4.8241099730236634},{"$f":"IFERROR(RFM_ORAB!R152/PTRM_Life!R152,0)*(1+R140)","v":5.0592519902111137},{"$f":"IFERROR(RFM_ORAB!S152/PTRM_Life!S152,0)*(1+S140)","v":5.1777485077822103},{"$f":"IFERROR(RFM_ORAB!T152/PTRM_Life!T152,0)*(1+T140)","v":5.3908873477058386},{"$f":"IFERROR(RFM_ORAB!U152/PTRM_Life!U152,0)*(1+U140)","v":5.6111230691481513},{"$f":"IFERROR(RFM_ORAB!V152/PTRM_Life!V152,0)*(1+V140)","v":5.5735282667553596},{"$f":"IFERROR(RFM_ORAB!W152/PTRM_Life!W152,0)*(1+W140)","v":5.6117137093008322},{"$f":"IFERROR(RFM_ORAB!X152/PTRM_Life!X152,0)*(1+X140)","v":5.7733627655133315},{"$f":"IFERROR(RFM_ORAB!Y152/PTRM_Life!Y152,0)*(1+Y140)","v":5.8992351051726972},{"$f":"IFERROR(RFM_ORAB!Z152/PTRM_Life!Z152,0)*(1+Z140)","v":6.0831714919947606},{"$f":"IFERROR(RFM_ORAB!AA152/PTRM_Life!AA152,0)*(1+AA140)","v":6.1401689549187823},{"$f":"IFERROR(RFM_ORAB!AB152/PTRM_Life!AB152,0)*(1+AB140)","v":6.4200197518034914},{"$f":"IFERROR(RFM_ORAB!AC152/PTRM_Life!AC152,0)*(1+AC140)","v":6.6834458747566527},{"$f":"IFERROR(RFM_ORAB!AD152/PTRM_Life!AD152,0)*(1+AD140)","v":6.7652751067380477},{"$f":"IFERROR(RFM_ORAB!AE152/PTRM_Life!AE152,0)*(1+AE140)","v":7.1622353850434211},{"$f":"IFERROR(RFM_ORAB!AF152/PTRM_Life!AF152,0)*(1+AF140)","v":7.2551302796852495},{"$f":"IFERROR(RFM_ORAB!AG152/PTRM_Life!AG152,0)*(1+AG140)","v":7.5277206177032898},{"$f":"IFERROR(RFM_ORAB!AH152/PTRM_Life!AH152,0)*(1+AH140)","v":7.7555332420134118},{"$f":"IFERROR(RFM_ORAB!AI152/PTRM_Life!AI152,0)*(1+AI140)","v":7.9373805974366247},{"$f":"IFERROR(RFM_ORAB!AJ152/PTRM_Life!AJ152,0)*(1+AJ140)","v":8.1587590126734977},{"$f":"IFERROR(RFM_ORAB!AK152/PTRM_Life!AK152,0)*(1+AK140)","v":8.1953388284615087},{"$f":"IFERROR(RFM_ORAB!AL152/PTRM_Life!AL152,0)*(1+AL140)","v":8.7047980795257676},{"$f":"IFERROR(RFM_ORAB!AM152/PTRM_Life!AM152,0)*(1+AM140)","v":9.0697892270729437},{"$f":"IFERROR(RFM_ORAB!AN152/PTRM_Life!AN152,0)*(1+AN140)","v":8.8258352334889079},{"$f":"IFERROR(RFM_ORAB!AO152/PTRM_Life!AO152,0)*(1+AO140)","v":9.0077617937381298},{"$f":"IFERROR(RFM_ORAB!AP152/PTRM_Life!AP152,0)*(1+AP140)","v":9.356237293193356},{"$f":"IFERROR(RFM_ORAB!AQ152/PTRM_Life!AQ152,0)*(1+AQ140)","v":10.416013344456841},{"$f":"IFERROR(RFM_ORAB!AR152/PTRM_Life!AR152,0)*(1+AR140)","v":0},{"$f":"IFERROR(RFM_ORAB!AS152/PTRM_Life!AS152,0)*(1+AS140)","v":0.12684319082106096},{"$f":"IFERROR(RFM_ORAB!AT152/PTRM_Life!AT152,0)*(1+AT140)","v":0.130282011312083},{"$f":"IFERROR(RFM_ORAB!AU152/PTRM_Life!AU152,0)*(1+AU140)","v":0.13439008337073932},{"$f":"IFERROR(RFM_ORAB!AV152/PTRM_Life!AV152,0)*(1+AV140)","v":0.13854889247521163},{"$f":"IFERROR(RFM_ORAB!AW152/PTRM_Life!AW152,0)*(1+AW140)","v":0.1474649655646019},{"$f":"IFERROR(RFM_ORAB!AX152/PTRM_Life!AX152,0)*(1+AX140)","v":6.9935105374906549E-4},{"$f":"IFERROR(RFM_ORAB!AY152/PTRM_Life!AY152,0)*(1+AY140)","v":7.3319957108470115E-4},{"$f":"IFERROR(RFM_ORAB!AZ152/PTRM_Life!AZ152,0)*(1+AZ140)","v":7.0508143877177118E-4},{"$f":"IFERROR(RFM_ORAB!BA152/PTRM_Life!BA152,0)*(1+BA140)","v":7.5647479668805129E-4},{"$f":"IFERROR(RFM_ORAB!BB152/PTRM_Life!BB152,0)*(1+BB140)","v":7.7226482635207373E-4}]
["Capex Year 10 (Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RFM_ORAB!O153/PTRM_Life!O153,0)*(1+O140)","v":4.4071759551854681},{"$f":"IFERROR(RFM_ORAB!P153/PTRM_Life!P153,0)*(1+P140)","v":4.7751539444947584},{"$f":"IFERROR(RFM_ORAB!Q153/PTRM_Life!Q153,0)*(1+Q140)","v":4.7776158085427847},{"$f":"IFERROR(RFM_ORAB!R153/PTRM_Life!R153,0)*(1+R140)","v":5.0102045989394508},{"$f":"IFERROR(RFM_ORAB!S153/PTRM_Life!S153,0)*(1+S140)","v":5.1272536235440276},{"$f":"IFERROR(RFM_ORAB!T153/PTRM_Life!T153,0)*(1+T140)","v":5.3379052999089085},{"$f":"IFERROR(RFM_ORAB!U153/PTRM_Life!U153,0)*(1+U140)","v":5.5559410428255447},{"$f":"IFERROR(RFM_ORAB!V153/PTRM_Life!V153,0)*(1+V140)","v":5.5189065789316478},{"$f":"IFERROR(RFM_ORAB!W153/PTRM_Life!W153,0)*(1+W140)","v":5.5569919090451867},{"$f":"IFERROR(RFM_ORAB!X153/PTRM_Life!X153,0)*(1+X140)","v":5.7172808080063069},{"$f":"IFERROR(RFM_ORAB!Y153/PTRM_Life!Y153,0)*(1+Y140)","v":5.8421802931637474},{"$f":"IFERROR(RFM_ORAB!Z153/PTRM_Life!Z153,0)*(1+Z140)","v":6.0242575064155544},{"$f":"IFERROR(RFM_ORAB!AA153/PTRM_Life!AA153,0)*(1+AA140)","v":6.0807653731817473},{"$f":"IFERROR(RFM_ORAB!AB153/PTRM_Life!AB153,0)*(1+AB140)","v":6.3576849896746124},{"$f":"IFERROR(RFM_ORAB!AC153/PTRM_Life!AC153,0)*(1+AC140)","v":6.6181444275142809},{"$f":"IFERROR(RFM_ORAB!AD153/PTRM_Life!AD153,0)*(1+AD140)","v":6.6990099957668345},{"$f":"IFERROR(RFM_ORAB!AE153/PTRM_Life!AE153,0)*(1+AE140)","v":7.0914583700606295},{"$f":"IFERROR(RFM_ORAB!AF153/PTRM_Life!AF153,0)*(1+AF140)","v":7.183209760844294},{"$f":"IFERROR(RFM_ORAB!AG153/PTRM_Life!AG153,0)*(1+AG140)","v":7.4525104251450056},{"$f":"IFERROR(RFM_ORAB!AH153/PTRM_Life!AH153,0)*(1+AH140)","v":7.6772915271834989},{"$f":"IFERROR(RFM_ORAB!AI153/PTRM_Life!AI153,0)*(1+AI140)","v":7.8565469114741973},{"$f":"IFERROR(RFM_ORAB!AJ153/PTRM_Life!AJ153,0)*(1+AJ140)","v":8.0756046647711894},{"$f":"IFERROR(RFM_ORAB!AK153/PTRM_Life!AK153,0)*(1+AK140)","v":8.1132342704873164},{"$f":"IFERROR(RFM_ORAB!AL153/PTRM_Life!AL153,0)*(1+AL140)","v":8.6157703279031743},{"$f":"IFERROR(RFM_ORAB!AM153/PTRM_Life!AM153,0)*(1+AM140)","v":8.9733610832058588},{"$f":"IFERROR(RFM_ORAB!AN153/PTRM_Life!AN153,0)*(1+AN140)","v":8.738305819914336},{"$f":"IFERROR(RFM_ORAB!AO153/PTRM_Life!AO153,0)*(1+AO140)","v":8.9143171357676625},{"$f":"IFERROR(RFM_ORAB!AP153/PTRM_Life!AP153,0)*(1+AP140)","v":9.2335724548413545},{"$f":"IFERROR(RFM_ORAB!AQ153/PTRM_Life!AQ153,0)*(1+AQ140)","v":10.047080458791083},{"$f":"IFERROR(RFM_ORAB!AR153/PTRM_Life!AR153,0)*(1+AR140)","v":10.295393649538248},{"$f":"IFERROR(RFM_ORAB!AS153/PTRM_Life!AS153,0)*(1+AS140)","v":0.1523041671942566},{"$f":"IFERROR(RFM_ORAB!AT153/PTRM_Life!AT153,0)*(1+AT140)","v":0.15643325514628162},{"$f":"IFERROR(RFM_ORAB!AU153/PTRM_Life!AU153,0)*(1+AU140)","v":0.16136593217543566},{"$f":"IFERROR(RFM_ORAB!AV153/PTRM_Life!AV153,0)*(1+AV140)","v":0.16635953059468458},{"$f":"IFERROR(RFM_ORAB!AW153/PTRM_Life!AW153,0)*(1+AW140)","v":0.17706530894772521},{"$f":"IFERROR(RFM_ORAB!AX153/PTRM_Life!AX153,0)*(1+AX140)","v":8.3973037203030089E-4},{"$f":"IFERROR(RFM_ORAB!AY153/PTRM_Life!AY153,0)*(1+AY140)","v":8.8037323358395778E-4},{"$f":"IFERROR(RFM_ORAB!AZ153/PTRM_Life!AZ153,0)*(1+AZ140)","v":8.4661100561367439E-4},{"$f":"IFERROR(RFM_ORAB!BA153/PTRM_Life!BA153,0)*(1+BA140)","v":9.0832044800540535E-4},{"$f":"IFERROR(RFM_ORAB!BB153/PTRM_Life!BB153,0)*(1+BB140)","v":9.272799782914584E-4}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":35.575779393646769},38.967431722482416,46.332544953042863,49.612545798641754,54.441641930320529,59.395886095850777,67.900153676459993,73.876685488079062,84.852556357570208,87.438488560398497,89.599108976177178,97.129671527395345,97.214017508876637,102.00956041279098,104.46072636886184,108.84821465113836,113.30241300454185,112.50267270986478,113.21174394973428,116.41966631180748,118.89150268542738,122.61859472407932,123.75213835480189,129.45632970361487,134.90089934931802,136.63216105027999,144.89629982084699,146.93724866827458,152.98414412695999,159.19714944764513,81.020927271262153,74.817553458302896,{"$f":"SUM(AK143:AK153)","v":66.558550731077204},62.022598789813699,55.593900591714799,44.360188949623847,36.212485482295726,28.202414867515081,20.464680470656507,10.297019531368225,0.44083382793778608,0.4527851860740435,0.46706247695059117,0.48151610055718552,0.51250323202815129,2.4306066152445811E-3,2.5482477193955969E-3,2.4505226669462553E-3,2.6291411662840202E-3,2.6840196859495547E-3]

{"sheet":"RFM_IndexRAB","index":23,"n_rows":154,"n_cols":54,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["RFM - RAB indexation under different inflation approaches"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Table of different inflation options"]
["Forecast Inflation",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2}]
["Actual Inflation",null,null,null,{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
["Lagged Inflation",null,null,null,{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Forecast Yr 1, Lagged Inflation Yrs 2-5",null,null,null,{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2}]
["Gearing*Actual +(1-Gearing)*Forecast",null,null,null,{"$f":"Outcomes!E10","v":1.7678398984009278E-2},{"$f":"Outcomes!F10","v":4.006160121790852E-2},{"$f":"Outcomes!G10","v":2.1696436063373861E-2},{"$f":"Outcomes!H10","v":2.1916702304110369E-2},{"$f":"Outcomes!I10","v":2.1807754541937834E-2},{"$f":"Outcomes!J10","v":3.7580396170768526E-2},{"$f":"Outcomes!K10","v":3.1265383981729504E-2},{"$f":"Outcomes!L10","v":4.5690760245692727E-2},{"$f":"Outcomes!M10","v":2.0920586558037739E-2},{"$f":"Outcomes!N10","v":8.4607750725144443E-3},{"$f":"Outcomes!O10","v":3.3106222898942911E-2},{"$f":"Outcomes!P10","v":2.151295784619623E-2},{"$f":"Outcomes!Q10","v":3.0027492404454806E-2},{"$f":"Outcomes!R10","v":2.677704483734239E-2},{"$f":"Outcomes!S10","v":3.0357959542748142E-2},{"$f":"Outcomes!T10","v":3.2419083831760231E-2},{"$f":"Outcomes!U10","v":1.9404359602747522E-2},{"$f":"Outcomes!V10","v":1.7174850167988958E-2},{"$f":"Outcomes!W10","v":2.252855432188329E-2},{"$f":"Outcomes!X10","v":2.3133288512088131E-2},{"$f":"Outcomes!Y10","v":2.56095947678023E-2},{"$f":"Outcomes!Z10","v":2.0593264453802142E-2},{"$f":"Outcomes!AA10","v":2.8667668538490933E-2},{"$f":"Outcomes!AB10","v":3.1278917759276166E-2},{"$f":"Outcomes!AC10","v":2.412803813665728E-2},{"$f":"Outcomes!AD10","v":3.4967117767755754E-2},{"$f":"Outcomes!AE10","v":2.6576173729933726E-2},{"$f":"Outcomes!AF10","v":2.9649789137132804E-2},{"$f":"Outcomes!AG10","v":2.8985028414485657E-2},{"$f":"Outcomes!AH10","v":2.6672300343299937E-2},{"$f":"Outcomes!AI10","v":2.6074848653643505E-2},{"$f":"Outcomes!AJ10","v":1.9649136396539618E-2},{"$f":"Outcomes!AK10","v":3.2685935665907474E-2},{"$f":"Outcomes!AL10","v":3.3044039853553232E-2},{"$f":"Outcomes!AM10","v":1.4232600309312969E-2},{"$f":"Outcomes!AN10","v":1.7218313270363175E-2},{"$f":"Outcomes!AO10","v":2.2431303580807305E-2},{"$f":"Outcomes!AP10","v":3.5627506525829293E-2},{"$f":"Outcomes!AQ10","v":1.9274447752326701E-2},{"$f":"Outcomes!AR10","v":2.2089568704124693E-2},{"$f":"Outcomes!AS10","v":2.4261625757848564E-2},{"$f":"Outcomes!AT10","v":2.595914495158794E-2},{"$f":"Outcomes!AU10","v":2.6014194894634461E-2},{"$f":"Outcomes!AV10","v":3.1033860503579161E-2},{"$f":"Outcomes!AW10","v":2.1208503713290219E-2},{"$f":"Outcomes!AX10","v":2.8245508308335256E-2},{"$f":"Outcomes!AY10","v":8.4861620494580767E-3},{"$f":"Outcomes!AZ10","v":2.8603839904095457E-2},{"$f":"Outcomes!BA10","v":2.2934822876738283E-2},{"$f":"Outcomes!BB10","v":2.2788120658235291E-2}]
["(Not required)",null,null,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
["Approach A"]
[{"$f":"Inputs!A78","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A14,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A14,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A14,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A14,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A14,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A14,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D15*(1+E14),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ15*(1+AK14),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E17*RFM_IndexRAB!E14","v":12.568258508618145},{"$f":"RFM_ORAB!F17*RFM_IndexRAB!F14","v":50.206820838928522},{"$f":"RFM_ORAB!G17*RFM_IndexRAB!G14","v":19.354190147317833},{"$f":"RFM_ORAB!H17*RFM_IndexRAB!H14","v":19.385121181065568},{"$f":"RFM_ORAB!I17*RFM_IndexRAB!I14","v":18.844626122565398},{"$f":"RFM_ORAB!J17*RFM_IndexRAB!J14","v":43.034922894035972},{"$f":"RFM_ORAB!K17*RFM_IndexRAB!K14","v":32.878529397666462},{"$f":"RFM_ORAB!L17*RFM_IndexRAB!L14","v":55.795158065064072},{"$f":"RFM_ORAB!M17*RFM_IndexRAB!M14","v":16.103749197413002},{"$f":"RFM_ORAB!N17*RFM_IndexRAB!N14","v":-4.0674454561218703},{"$f":"RFM_ORAB!O17*RFM_IndexRAB!O14","v":34.125052018278318},{"$f":"RFM_ORAB!P17*RFM_IndexRAB!P14","v":16.515847976266961},{"$f":"RFM_ORAB!Q17*RFM_IndexRAB!Q14","v":28.081046138909908},{"$f":"RFM_ORAB!R17*RFM_IndexRAB!R14","v":22.869549273289582},{"$f":"RFM_ORAB!S17*RFM_IndexRAB!S14","v":26.930958832983347},{"$f":"RFM_ORAB!T17*RFM_IndexRAB!T14","v":28.949368455858483},{"$f":"RFM_ORAB!U17*RFM_IndexRAB!U14","v":11.603959710346608},{"$f":"RFM_ORAB!V17*RFM_IndexRAB!V14","v":8.2890082242741006},{"$f":"RFM_ORAB!W17*RFM_IndexRAB!W14","v":13.685390578165132},{"$f":"RFM_ORAB!X17*RFM_IndexRAB!X14","v":13.430834159822245},{"$f":"RFM_ORAB!Y17*RFM_IndexRAB!Y14","v":15.17892149106048},{"$f":"RFM_ORAB!Z17*RFM_IndexRAB!Z14","v":9.5495066120275691},{"$f":"RFM_ORAB!AA17*RFM_IndexRAB!AA14","v":15.149519140595643},{"$f":"RFM_ORAB!AB17*RFM_IndexRAB!AB14","v":15.570686462506954},{"$f":"RFM_ORAB!AC17*RFM_IndexRAB!AC14","v":9.204218921450547},{"$f":"RFM_ORAB!AD17*RFM_IndexRAB!AD14","v":13.364402741707611},{"$f":"RFM_ORAB!AE17*RFM_IndexRAB!AE14","v":7.2757358162514354},{"$f":"RFM_ORAB!AF17*RFM_IndexRAB!AF14","v":6.6861962170860103},{"$f":"RFM_ORAB!AG17*RFM_IndexRAB!AG14","v":4.4367682171236522},{"$f":"RFM_ORAB!AH17*RFM_IndexRAB!AH14","v":1.9966475237485966},{"$f":"RFM_ORAB!AI17*RFM_IndexRAB!AI14","v":5.0144462185837769E-16},{"$f":"RFM_ORAB!AJ17*RFM_IndexRAB!AJ14","v":3.1234467602030422E-16},{"$f":"RFM_ORAB!AK17*RFM_IndexRAB!AK14","v":7.3562060564733995E-16},{"$f":"RFM_ORAB!AL17*RFM_IndexRAB!AL14","v":7.7566550090398279E-16},{"$f":"RFM_ORAB!AM17*RFM_IndexRAB!AM14","v":1.5506772669908201E-16},{"$f":"RFM_ORAB!AN17*RFM_IndexRAB!AN14","v":2.736185315844373E-16},{"$f":"RFM_ORAB!AO17*RFM_IndexRAB!AO14","v":4.6124765604294115E-16},{"$f":"RFM_ORAB!AP17*RFM_IndexRAB!AP14","v":9.4733751552568486E-16},{"$f":"RFM_ORAB!AQ17*RFM_IndexRAB!AQ14","v":3.7305171450446667E-16},{"$f":"RFM_ORAB!AR17*RFM_IndexRAB!AR14","v":4.8696096644506218E-16},{"$f":"RFM_ORAB!AS17*RFM_IndexRAB!AS14","v":5.5876234201870975E-16},{"$f":"RFM_ORAB!AT17*RFM_IndexRAB!AT14","v":6.400066503568814E-16},{"$f":"RFM_ORAB!AU17*RFM_IndexRAB!AU14","v":6.5932768928574347E-16},{"$f":"RFM_ORAB!AV17*RFM_IndexRAB!AV14","v":8.8871006372416854E-16},{"$f":"RFM_ORAB!AW17*RFM_IndexRAB!AW14","v":4.9089309571902986E-16},{"$f":"RFM_ORAB!AX17*RFM_IndexRAB!AX14","v":8.4945958622739665E-16},{"$f":"RFM_ORAB!AY17*RFM_IndexRAB!AY14","v":-3.043286291918763E-17},{"$f":"RFM_ORAB!AZ17*RFM_IndexRAB!AZ14","v":8.9195566922699953E-16},{"$f":"RFM_ORAB!BA17*RFM_IndexRAB!BA14","v":6.5253628555373936E-16},{"$f":"RFM_ORAB!BB17*RFM_IndexRAB!BB14","v":6.6042534301231962E-16}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F18*RFM_IndexRAB!F14","v":5.1547074647891602},{"$f":"RFM_ORAB!G18*RFM_IndexRAB!G14","v":1.9894499360800557},{"$f":"RFM_ORAB!H18*RFM_IndexRAB!H14","v":1.9951742544684961},{"$f":"RFM_ORAB!I18*RFM_IndexRAB!I14","v":1.9422091075587555},{"$f":"RFM_ORAB!J18*RFM_IndexRAB!J14","v":4.4419371890030899},{"$f":"RFM_ORAB!K18*RFM_IndexRAB!K14","v":3.3990628556265938},{"$f":"RFM_ORAB!L18*RFM_IndexRAB!L14","v":5.7782717488548823},{"$f":"RFM_ORAB!M18*RFM_IndexRAB!M14","v":1.670898995804855},{"$f":"RFM_ORAB!N18*RFM_IndexRAB!N14","v":-0.42290533959019649},{"$f":"RFM_ORAB!O18*RFM_IndexRAB!O14","v":3.5561548669523768},{"$f":"RFM_ORAB!P18*RFM_IndexRAB!P14","v":1.7254219397152906},{"$f":"RFM_ORAB!Q18*RFM_IndexRAB!Q14","v":2.9417951226799319},{"$f":"RFM_ORAB!R18*RFM_IndexRAB!R14","v":2.4032515647090511},{"$f":"RFM_ORAB!S18*RFM_IndexRAB!S14","v":2.8398722200434423},{"$f":"RFM_ORAB!T18*RFM_IndexRAB!T14","v":3.0646851367871721},{"$f":"RFM_ORAB!U18*RFM_IndexRAB!U14","v":1.2339213544780812},{"$f":"RFM_ORAB!V18*RFM_IndexRAB!V14","v":0.88594201576892584},{"$f":"RFM_ORAB!W18*RFM_IndexRAB!W14","v":1.4714223469367278},{"$f":"RFM_ORAB!X18*RFM_IndexRAB!X14","v":1.4541512874577607},{"$f":"RFM_ORAB!Y18*RFM_IndexRAB!Y14","v":1.6571111691331324},{"$f":"RFM_ORAB!Z18*RFM_IndexRAB!Z14","v":1.0530681287485164},{"$f":"RFM_ORAB!AA18*RFM_IndexRAB!AA14","v":1.6914899246881203},{"$f":"RFM_ORAB!AB18*RFM_IndexRAB!AB14","v":1.7661100070028852},{"$f":"RFM_ORAB!AC18*RFM_IndexRAB!AC14","v":1.065741246065584},{"$f":"RFM_ORAB!AD18*RFM_IndexRAB!AD14","v":1.5916546614954914},{"$f":"RFM_ORAB!AE18*RFM_IndexRAB!AE14","v":0.90262005558414793},{"$f":"RFM_ORAB!AF18*RFM_IndexRAB!AF14","v":0.8847812258577672},{"$f":"RFM_ORAB!AG18*RFM_IndexRAB!AG14","v":0.66050490164456033},{"$f":"RFM_ORAB!AH18*RFM_IndexRAB!AH14","v":0.39632315287586933},{"$f":"RFM_ORAB!AI18*RFM_IndexRAB!AI14","v":0.20806705151150259},{"$f":"RFM_ORAB!AJ18*RFM_IndexRAB!AJ14","v":0},{"$f":"RFM_ORAB!AK18*RFM_IndexRAB!AK14","v":0},{"$f":"RFM_ORAB!AL18*RFM_IndexRAB!AL14","v":0},{"$f":"RFM_ORAB!AM18*RFM_IndexRAB!AM14","v":0},{"$f":"RFM_ORAB!AN18*RFM_IndexRAB!AN14","v":0},{"$f":"RFM_ORAB!AO18*RFM_IndexRAB!AO14","v":0},{"$f":"RFM_ORAB!AP18*RFM_IndexRAB!AP14","v":0},{"$f":"RFM_ORAB!AQ18*RFM_IndexRAB!AQ14","v":0},{"$f":"RFM_ORAB!AR18*RFM_IndexRAB!AR14","v":0},{"$f":"RFM_ORAB!AS18*RFM_IndexRAB!AS14","v":0},{"$f":"RFM_ORAB!AT18*RFM_IndexRAB!AT14","v":0},{"$f":"RFM_ORAB!AU18*RFM_IndexRAB!AU14","v":0},{"$f":"RFM_ORAB!AV18*RFM_IndexRAB!AV14","v":0},{"$f":"RFM_ORAB!AW18*RFM_IndexRAB!AW14","v":0},{"$f":"RFM_ORAB!AX18*RFM_IndexRAB!AX14","v":0},{"$f":"RFM_ORAB!AY18*RFM_IndexRAB!AY14","v":0},{"$f":"RFM_ORAB!AZ18*RFM_IndexRAB!AZ14","v":0},{"$f":"RFM_ORAB!BA18*RFM_IndexRAB!BA14","v":0},{"$f":"RFM_ORAB!BB18*RFM_IndexRAB!BB14","v":0}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G19*RFM_IndexRAB!G14","v":2.0956376537904631},{"$f":"RFM_ORAB!H19*RFM_IndexRAB!H14","v":2.1041694951845309},{"$f":"RFM_ORAB!I19*RFM_IndexRAB!I14","v":2.0509268704161334},{"$f":"RFM_ORAB!J19*RFM_IndexRAB!J14","v":4.6970236931389726},{"$f":"RFM_ORAB!K19*RFM_IndexRAB!K14","v":3.5995851918095223},{"$f":"RFM_ORAB!L19*RFM_IndexRAB!L14","v":6.1289580829509251},{"$f":"RFM_ORAB!M19*RFM_IndexRAB!M14","v":1.7753890022043677},{"$f":"RFM_ORAB!N19*RFM_IndexRAB!N14","v":-0.45020285556829837},{"$f":"RFM_ORAB!O19*RFM_IndexRAB!O14","v":3.7935339355523916},{"$f":"RFM_ORAB!P19*RFM_IndexRAB!P14","v":1.8447798091155434},{"$f":"RFM_ORAB!Q19*RFM_IndexRAB!Q14","v":3.153179830273757},{"$f":"RFM_ORAB!R19*RFM_IndexRAB!R14","v":2.583094241033423},{"$f":"RFM_ORAB!S19*RFM_IndexRAB!S14","v":3.0618386768535055},{"$f":"RFM_ORAB!T19*RFM_IndexRAB!T14","v":3.3156961299759553},{"$f":"RFM_ORAB!U19*RFM_IndexRAB!U14","v":1.3402200952232819},{"$f":"RFM_ORAB!V19*RFM_IndexRAB!V14","v":0.9665591657098086},{"$f":"RFM_ORAB!W19*RFM_IndexRAB!W14","v":1.61354823439894},{"$f":"RFM_ORAB!X19*RFM_IndexRAB!X14","v":1.6041006691003292},{"$f":"RFM_ORAB!Y19*RFM_IndexRAB!Y14","v":1.8407725396871935},{"$f":"RFM_ORAB!Z19*RFM_IndexRAB!Z14","v":1.1795302296813985},{"$f":"RFM_ORAB!AA19*RFM_IndexRAB!AA14","v":1.9137571549397288},{"$f":"RFM_ORAB!AB19*RFM_IndexRAB!AB14","v":2.0231598386388936},{"$f":"RFM_ORAB!AC19*RFM_IndexRAB!AC14","v":1.2402340274493175},{"$f":"RFM_ORAB!AD19*RFM_IndexRAB!AD14","v":1.8908433770608435},{"$f":"RFM_ORAB!AE19*RFM_IndexRAB!AE14","v":1.1029254206616335},{"$f":"RFM_ORAB!AF19*RFM_IndexRAB!AF14","v":1.1261748733653163},{"$f":"RFM_ORAB!AG19*RFM_IndexRAB!AG14","v":0.89675685059355437},{"$f":"RFM_ORAB!AH19*RFM_IndexRAB!AH14","v":0.60534174567597521},{"$f":"RFM_ORAB!AI19*RFM_IndexRAB!AI14","v":0.42373391937252397},{"$f":"RFM_ORAB!AJ19*RFM_IndexRAB!AJ14","v":0.1319697410201803},{"$f":"RFM_ORAB!AK19*RFM_IndexRAB!AK14","v":0},{"$f":"RFM_ORAB!AL19*RFM_IndexRAB!AL14","v":0},{"$f":"RFM_ORAB!AM19*RFM_IndexRAB!AM14","v":0},{"$f":"RFM_ORAB!AN19*RFM_IndexRAB!AN14","v":0},{"$f":"RFM_ORAB!AO19*RFM_IndexRAB!AO14","v":0},{"$f":"RFM_ORAB!AP19*RFM_IndexRAB!AP14","v":0},{"$f":"RFM_ORAB!AQ19*RFM_IndexRAB!AQ14","v":0},{"$f":"RFM_ORAB!AR19*RFM_IndexRAB!AR14","v":0},{"$f":"RFM_ORAB!AS19*RFM_IndexRAB!AS14","v":0},{"$f":"RFM_ORAB!AT19*RFM_IndexRAB!AT14","v":0},{"$f":"RFM_ORAB!AU19*RFM_IndexRAB!AU14","v":0},{"$f":"RFM_ORAB!AV19*RFM_IndexRAB!AV14","v":0},{"$f":"RFM_ORAB!AW19*RFM_IndexRAB!AW14","v":0},{"$f":"RFM_ORAB!AX19*RFM_IndexRAB!AX14","v":0},{"$f":"RFM_ORAB!AY19*RFM_IndexRAB!AY14","v":0},{"$f":"RFM_ORAB!AZ19*RFM_IndexRAB!AZ14","v":0},{"$f":"RFM_ORAB!BA19*RFM_IndexRAB!BA14","v":0},{"$f":"RFM_ORAB!BB19*RFM_IndexRAB!BB14","v":0}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H20*RFM_IndexRAB!H14","v":2.1447472212307015},{"$f":"RFM_ORAB!I20*RFM_IndexRAB!I14","v":2.0929665064672269},{"$f":"RFM_ORAB!J20*RFM_IndexRAB!J14","v":4.7994243974125075},{"$f":"RFM_ORAB!K20*RFM_IndexRAB!K14","v":3.6831127120103941},{"$f":"RFM_ORAB!L20*RFM_IndexRAB!L14","v":6.2804697365801125},{"$f":"RFM_ORAB!M20*RFM_IndexRAB!M14","v":1.8221932311073221},{"$f":"RFM_ORAB!N20*RFM_IndexRAB!N14","v":-0.46287506689798391},{"$f":"RFM_ORAB!O20*RFM_IndexRAB!O14","v":3.9077004549094649},{"$f":"RFM_ORAB!P20*RFM_IndexRAB!P14","v":1.9042328791231791},{"$f":"RFM_ORAB!Q20*RFM_IndexRAB!Q14","v":3.2621969379912832},{"$f":"RFM_ORAB!R20*RFM_IndexRAB!R14","v":2.6790991258580159},{"$f":"RFM_ORAB!S20*RFM_IndexRAB!S14","v":3.1844580882507492},{"$f":"RFM_ORAB!T20*RFM_IndexRAB!T14","v":3.459158347782231},{"$f":"RFM_ORAB!U20*RFM_IndexRAB!U14","v":1.4030630934016184},{"$f":"RFM_ORAB!V20*RFM_IndexRAB!V14","v":1.0158493426754114},{"$f":"RFM_ORAB!W20*RFM_IndexRAB!W14","v":1.7034026268031028},{"$f":"RFM_ORAB!X20*RFM_IndexRAB!X14","v":1.7021132016794467},{"$f":"RFM_ORAB!Y20*RFM_IndexRAB!Y14","v":1.9648724803228963},{"$f":"RFM_ORAB!Z20*RFM_IndexRAB!Z14","v":1.2678555421325166},{"$f":"RFM_ORAB!AA20*RFM_IndexRAB!AA14","v":2.0742048688090753},{"$f":"RFM_ORAB!AB20*RFM_IndexRAB!AB14","v":2.214929067804964},{"$f":"RFM_ORAB!AC20*RFM_IndexRAB!AC14","v":1.3747644773968986},{"$f":"RFM_ORAB!AD20*RFM_IndexRAB!AD14","v":2.1292156051736439},{"$f":"RFM_ORAB!AE20*RFM_IndexRAB!AE14","v":1.2678418202796871},{"$f":"RFM_ORAB!AF20*RFM_IndexRAB!AF14","v":1.3315553264722151},{"$f":"RFM_ORAB!AG20*RFM_IndexRAB!AG14","v":1.1044774487654021},{"$f":"RFM_ORAB!AH20*RFM_IndexRAB!AH14","v":0.7952643204041947},{"$f":"RFM_ORAB!AI20*RFM_IndexRAB!AI14","v":0.62626281527372174},{"$f":"RFM_ORAB!AJ20*RFM_IndexRAB!AJ14","v":0.26006175971508716},{"$f":"RFM_ORAB!AK20*RFM_IndexRAB!AK14","v":0.3062430767587172},{"$f":"RFM_ORAB!AL20*RFM_IndexRAB!AL14","v":0},{"$f":"RFM_ORAB!AM20*RFM_IndexRAB!AM14","v":0},{"$f":"RFM_ORAB!AN20*RFM_IndexRAB!AN14","v":0},{"$f":"RFM_ORAB!AO20*RFM_IndexRAB!AO14","v":0},{"$f":"RFM_ORAB!AP20*RFM_IndexRAB!AP14","v":0},{"$f":"RFM_ORAB!AQ20*RFM_IndexRAB!AQ14","v":0},{"$f":"RFM_ORAB!AR20*RFM_IndexRAB!AR14","v":0},{"$f":"RFM_ORAB!AS20*RFM_IndexRAB!AS14","v":0},{"$f":"RFM_ORAB!AT20*RFM_IndexRAB!AT14","v":0},{"$f":"RFM_ORAB!AU20*RFM_IndexRAB!AU14","v":0},{"$f":"RFM_ORAB!AV20*RFM_IndexRAB!AV14","v":0},{"$f":"RFM_ORAB!AW20*RFM_IndexRAB!AW14","v":0},{"$f":"RFM_ORAB!AX20*RFM_IndexRAB!AX14","v":0},{"$f":"RFM_ORAB!AY20*RFM_IndexRAB!AY14","v":0},{"$f":"RFM_ORAB!AZ20*RFM_IndexRAB!AZ14","v":0},{"$f":"RFM_ORAB!BA20*RFM_IndexRAB!BA14","v":0},{"$f":"RFM_ORAB!BB20*RFM_IndexRAB!BB14","v":0}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I21*RFM_IndexRAB!I14","v":2.1655278200445047},{"$f":"RFM_ORAB!J21*RFM_IndexRAB!J14","v":4.9717279189231967},{"$f":"RFM_ORAB!K21*RFM_IndexRAB!K14","v":3.8202123903501275},{"$f":"RFM_ORAB!L21*RFM_IndexRAB!L14","v":6.5232012235007071},{"$f":"RFM_ORAB!M21*RFM_IndexRAB!M14","v":1.8954223637075334},{"$f":"RFM_ORAB!N21*RFM_IndexRAB!N14","v":-0.48224839056825192},{"$f":"RFM_ORAB!O21*RFM_IndexRAB!O14","v":4.0783350641411893},{"$f":"RFM_ORAB!P21*RFM_IndexRAB!P14","v":1.9911475644563288},{"$f":"RFM_ORAB!Q21*RFM_IndexRAB!Q14","v":3.4181553272449201},{"$f":"RFM_ORAB!R21*RFM_IndexRAB!R14","v":2.813560860554646},{"$f":"RFM_ORAB!S21*RFM_IndexRAB!S14","v":3.3526650273391576},{"$f":"RFM_ORAB!T21*RFM_IndexRAB!T14","v":3.6519916080446935},{"$f":"RFM_ORAB!U21*RFM_IndexRAB!U14","v":1.4858638502453427},{"$f":"RFM_ORAB!V21*RFM_IndexRAB!V14","v":1.0795343722552766},{"$f":"RFM_ORAB!W21*RFM_IndexRAB!W14","v":1.8172901321066279},{"$f":"RFM_ORAB!X21*RFM_IndexRAB!X14","v":1.8240212586785309},{"$f":"RFM_ORAB!Y21*RFM_IndexRAB!Y14","v":2.1163977226943729},{"$f":"RFM_ORAB!Z21*RFM_IndexRAB!Z14","v":1.373757611777451},{"$f":"RFM_ORAB!AA21*RFM_IndexRAB!AA14","v":2.2631765910157311},{"$f":"RFM_ORAB!AB21*RFM_IndexRAB!AB14","v":2.4368609018165173},{"$f":"RFM_ORAB!AC21*RFM_IndexRAB!AC14","v":1.5277912716634929},{"$f":"RFM_ORAB!AD21*RFM_IndexRAB!AD14","v":2.3957990869999262},{"$f":"RFM_ORAB!AE21*RFM_IndexRAB!AE14","v":1.4492231142950602},{"$f":"RFM_ORAB!AF21*RFM_IndexRAB!AF14","v":1.5537610775643151},{"$f":"RFM_ORAB!AG21*RFM_IndexRAB!AG14","v":1.3256117076151708},{"$f":"RFM_ORAB!AH21*RFM_IndexRAB!AH14","v":0.99425948646087603},{"$f":"RFM_ORAB!AI21*RFM_IndexRAB!AI14","v":0.83516751735187766},{"$f":"RFM_ORAB!AJ21*RFM_IndexRAB!AJ14","v":0.39016291569225625},{"$f":"RFM_ORAB!AK21*RFM_IndexRAB!AK14","v":0.61259649435913988},{"$f":"RFM_ORAB!AL21*RFM_IndexRAB!AL14","v":0.32297217002979439},{"$f":"RFM_ORAB!AM21*RFM_IndexRAB!AM14","v":-5.5576138527348299E-17},{"$f":"RFM_ORAB!AN21*RFM_IndexRAB!AN14","v":-9.8064644002267006E-17},{"$f":"RFM_ORAB!AO21*RFM_IndexRAB!AO14","v":-1.6531075919750973E-16},{"$f":"RFM_ORAB!AP21*RFM_IndexRAB!AP14","v":-3.395249425251367E-16},{"$f":"RFM_ORAB!AQ21*RFM_IndexRAB!AQ14","v":-1.3370141037405021E-16},{"$f":"RFM_ORAB!AR21*RFM_IndexRAB!AR14","v":-1.7452638730611114E-16},{"$f":"RFM_ORAB!AS21*RFM_IndexRAB!AS14","v":-2.002599379312447E-16},{"$f":"RFM_ORAB!AT21*RFM_IndexRAB!AT14","v":-2.2937782745523908E-16},{"$f":"RFM_ORAB!AU21*RFM_IndexRAB!AU14","v":-2.3630247102137895E-16},{"$f":"RFM_ORAB!AV21*RFM_IndexRAB!AV14","v":-3.1851291473453523E-16},{"$f":"RFM_ORAB!AW21*RFM_IndexRAB!AW14","v":-1.7593565902169866E-16},{"$f":"RFM_ORAB!AX21*RFM_IndexRAB!AX14","v":-3.0444557770019358E-16},{"$f":"RFM_ORAB!AY21*RFM_IndexRAB!AY14","v":1.0907111630408557E-17},{"$f":"RFM_ORAB!AZ21*RFM_IndexRAB!AZ14","v":-3.1967613692699368E-16},{"$f":"RFM_ORAB!BA21*RFM_IndexRAB!BA14","v":-2.3386843782414598E-16},{"$f":"RFM_ORAB!BB21*RFM_IndexRAB!BB14","v":-2.3669586916335097E-16}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J22*RFM_IndexRAB!J14","v":5.1427086254279155},{"$f":"RFM_ORAB!K22*RFM_IndexRAB!K14","v":3.9562960627767478},{"$f":"RFM_ORAB!L22*RFM_IndexRAB!L14","v":6.7641986156620488},{"$f":"RFM_ORAB!M22*RFM_IndexRAB!M14","v":1.9681478726238608},{"$f":"RFM_ORAB!N22*RFM_IndexRAB!N14","v":-0.50149364584608047},{"$f":"RFM_ORAB!O22*RFM_IndexRAB!O14","v":4.247887228261841},{"$f":"RFM_ORAB!P22*RFM_IndexRAB!P14","v":2.0775341007517851},{"$f":"RFM_ORAB!Q22*RFM_IndexRAB!Q14","v":3.5732076706497464},{"$f":"RFM_ORAB!R22*RFM_IndexRAB!R14","v":2.9472773628362252},{"$f":"RFM_ORAB!S22*RFM_IndexRAB!S14","v":3.5199846672969102},{"$f":"RFM_ORAB!T22*RFM_IndexRAB!T14","v":3.8438592258151192},{"$f":"RFM_ORAB!U22*RFM_IndexRAB!U14","v":1.5682721174452066},{"$f":"RFM_ORAB!V22*RFM_IndexRAB!V14","v":1.1429345649251306},{"$f":"RFM_ORAB!W22*RFM_IndexRAB!W14","v":1.9306987506492594},{"$f":"RFM_ORAB!X22*RFM_IndexRAB!X14","v":1.945449347012159},{"$f":"RFM_ORAB!Y22*RFM_IndexRAB!Y14","v":2.2673669785867094},{"$f":"RFM_ORAB!Z22*RFM_IndexRAB!Z14","v":1.4792994767177952},{"$f":"RFM_ORAB!AA22*RFM_IndexRAB!AA14","v":2.4515562199971908},{"$f":"RFM_ORAB!AB22*RFM_IndexRAB!AB14","v":2.6581568838119307},{"$f":"RFM_ORAB!AC22*RFM_IndexRAB!AC14","v":1.6804206825247672},{"$f":"RFM_ORAB!AD22*RFM_IndexRAB!AD14","v":2.6617618371131897},{"$f":"RFM_ORAB!AE22*RFM_IndexRAB!AE14","v":1.6302307589249445},{"$f":"RFM_ORAB!AF22*RFM_IndexRAB!AF14","v":1.7755687523093537},{"$f":"RFM_ORAB!AG22*RFM_IndexRAB!AG14","v":1.5464092156024136},{"$f":"RFM_ORAB!AH22*RFM_IndexRAB!AH14","v":1.1930050935149017},{"$f":"RFM_ORAB!AI22*RFM_IndexRAB!AI14","v":1.0438663938953019},{"$f":"RFM_ORAB!AJ22*RFM_IndexRAB!AJ14","v":0.52017087653885918},{"$f":"RFM_ORAB!AK22*RFM_IndexRAB!AK14","v":0.9188128803292348},{"$f":"RFM_ORAB!AL22*RFM_IndexRAB!AL14","v":0.64588679507370483},{"$f":"RFM_ORAB!AM22*RFM_IndexRAB!AM14","v":6.4561461674078821E-2},{"$f":"RFM_ORAB!AN22*RFM_IndexRAB!AN14","v":5.7930278072561899E-17},{"$f":"RFM_ORAB!AO22*RFM_IndexRAB!AO14","v":9.7654953486362244E-17},{"$f":"RFM_ORAB!AP22*RFM_IndexRAB!AP14","v":2.0056947672799453E-16},{"$f":"RFM_ORAB!AQ22*RFM_IndexRAB!AQ14","v":7.8982185276513994E-17},{"$f":"RFM_ORAB!AR22*RFM_IndexRAB!AR14","v":1.0309895325178488E-16},{"$f":"RFM_ORAB!AS22*RFM_IndexRAB!AS14","v":1.1830067818206531E-16},{"$f":"RFM_ORAB!AT22*RFM_IndexRAB!AT14","v":1.355016526430763E-16},{"$f":"RFM_ORAB!AU22*RFM_IndexRAB!AU14","v":1.3959228623912121E-16},{"$f":"RFM_ORAB!AV22*RFM_IndexRAB!AV14","v":1.8815692350698042E-16},{"$f":"RFM_ORAB!AW22*RFM_IndexRAB!AW14","v":1.0393146024953522E-16},{"$f":"RFM_ORAB!AX22*RFM_IndexRAB!AX14","v":1.7984684647125471E-16},{"$f":"RFM_ORAB!AY22*RFM_IndexRAB!AY14","v":-6.4432193289095591E-18},{"$f":"RFM_ORAB!AZ22*RFM_IndexRAB!AZ14","v":1.8884408028764174E-16},{"$f":"RFM_ORAB!BA22*RFM_IndexRAB!BA14","v":1.3815441613427192E-16},{"$f":"RFM_ORAB!BB22*RFM_IndexRAB!BB14","v":1.3982468053361482E-16}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K23*RFM_IndexRAB!K14","v":4.1431399278050982},{"$f":"RFM_ORAB!L23*RFM_IndexRAB!L14","v":7.0920841210078924},{"$f":"RFM_ORAB!M23*RFM_IndexRAB!M14","v":2.0661866576651393},{"$f":"RFM_ORAB!N23*RFM_IndexRAB!N14","v":-0.52719758400530969},{"$f":"RFM_ORAB!O23*RFM_IndexRAB!O14","v":4.4722274040640384},{"$f":"RFM_ORAB!P23*RFM_IndexRAB!P14","v":2.1907584146416195},{"$f":"RFM_ORAB!Q23*RFM_IndexRAB!Q14","v":3.7744982103621627},{"$f":"RFM_ORAB!R23*RFM_IndexRAB!R14","v":3.1192036048715992},{"$f":"RFM_ORAB!S23*RFM_IndexRAB!S14","v":3.7330320475714687},{"$f":"RFM_ORAB!T23*RFM_IndexRAB!T14","v":4.0857739356142879},{"$f":"RFM_ORAB!U23*RFM_IndexRAB!U14","v":1.6711497808046625},{"$f":"RFM_ORAB!V23*RFM_IndexRAB!V14","v":1.2212934369883979},{"$f":"RFM_ORAB!W23*RFM_IndexRAB!W14","v":2.0694534398254913},{"$f":"RFM_ORAB!X23*RFM_IndexRAB!X14","v":2.0925046266135117},{"$f":"RFM_ORAB!Y23*RFM_IndexRAB!Y14","v":2.4483195556101029},{"$f":"RFM_ORAB!Z23*RFM_IndexRAB!Z14","v":1.6044895299945436},{"$f":"RFM_ORAB!AA23*RFM_IndexRAB!AA14","v":2.6726623819149871},{"$f":"RFM_ORAB!AB23*RFM_IndexRAB!AB14","v":2.9151457686701332},{"$f":"RFM_ORAB!AC23*RFM_IndexRAB!AC14","v":1.8557699564471402},{"$f":"RFM_ORAB!AD23*RFM_IndexRAB!AD14","v":2.9640084656975341},{"$f":"RFM_ORAB!AE23*RFM_IndexRAB!AE14","v":1.8336824740471769},{"$f":"RFM_ORAB!AF23*RFM_IndexRAB!AF14","v":2.0221230343068504},{"$f":"RFM_ORAB!AG23*RFM_IndexRAB!AG14","v":1.7890972023425167},{"$f":"RFM_ORAB!AH23*RFM_IndexRAB!AH14","v":1.4089859030223371},{"$f":"RFM_ORAB!AI23*RFM_IndexRAB!AI14","v":1.2680714440908354},{"$f":"RFM_ORAB!AJ23*RFM_IndexRAB!AJ14","v":0.65822383820317176},{"$f":"RFM_ORAB!AK23*RFM_IndexRAB!AK14","v":1.2401761404866918},{"$f":"RFM_ORAB!AL23*RFM_IndexRAB!AL14","v":0.9807656010124195},{"$f":"RFM_ORAB!AM23*RFM_IndexRAB!AM14","v":0.13071364052022461},{"$f":"RFM_ORAB!AN23*RFM_IndexRAB!AN14","v":0.11532275328510243},{"$f":"RFM_ORAB!AO23*RFM_IndexRAB!AO14","v":3.354134064775739E-17},{"$f":"RFM_ORAB!AP23*RFM_IndexRAB!AP14","v":6.8889174612280236E-17},{"$f":"RFM_ORAB!AQ23*RFM_IndexRAB!AQ14","v":2.7127844383580674E-17},{"$f":"RFM_ORAB!AR23*RFM_IndexRAB!AR14","v":3.5411179750633545E-17},{"$f":"RFM_ORAB!AS23*RFM_IndexRAB!AS14","v":4.0632484109672005E-17},{"$f":"RFM_ORAB!AT23*RFM_IndexRAB!AT14","v":4.654046648304661E-17},{"$f":"RFM_ORAB!AU23*RFM_IndexRAB!AU14","v":4.7945467765744107E-17},{"$f":"RFM_ORAB!AV23*RFM_IndexRAB!AV14","v":6.4625861170094265E-17},{"$f":"RFM_ORAB!AW23*RFM_IndexRAB!AW14","v":3.5697119171075586E-17},{"$f":"RFM_ORAB!AX23*RFM_IndexRAB!AX14","v":6.1771616559724265E-17},{"$f":"RFM_ORAB!AY23*RFM_IndexRAB!AY14","v":-2.2130389362107589E-18},{"$f":"RFM_ORAB!AZ23*RFM_IndexRAB!AZ14","v":6.4861877458421055E-17},{"$f":"RFM_ORAB!BA23*RFM_IndexRAB!BA14","v":4.74516055573031E-17},{"$f":"RFM_ORAB!BB23*RFM_IndexRAB!BB14","v":4.8025287743307178E-17}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L24*RFM_IndexRAB!L14","v":7.2995717999844167},{"$f":"RFM_ORAB!M24*RFM_IndexRAB!M14","v":2.1291672087979645},{"$f":"RFM_ORAB!N24*RFM_IndexRAB!N14","v":-0.54396120628863143},{"$f":"RFM_ORAB!O24*RFM_IndexRAB!O14","v":4.6207720469843716},{"$f":"RFM_ORAB!P24*RFM_IndexRAB!P14","v":2.2668776334696963},{"$f":"RFM_ORAB!Q24*RFM_IndexRAB!Q14","v":3.9119044681394932},{"$f":"RFM_ORAB!R24*RFM_IndexRAB!R14","v":3.2383767996134001},{"$f":"RFM_ORAB!S24*RFM_IndexRAB!S14","v":3.882997609394339},{"$f":"RFM_ORAB!T24*RFM_IndexRAB!T14","v":4.2587090379112169},{"$f":"RFM_ORAB!U24*RFM_IndexRAB!U14","v":1.7458419513155621},{"$f":"RFM_ORAB!V24*RFM_IndexRAB!V14","v":1.2790769352711855},{"$f":"RFM_ORAB!W24*RFM_IndexRAB!W14","v":2.173386700986407},{"$f":"RFM_ORAB!X24*RFM_IndexRAB!X14","v":2.2043992789936793},{"$f":"RFM_ORAB!Y24*RFM_IndexRAB!Y14","v":2.5881967638468164},{"$f":"RFM_ORAB!Z24*RFM_IndexRAB!Z14","v":1.7028087013259559},{"$f":"RFM_ORAB!AA24*RFM_IndexRAB!AA14","v":2.8490992210968242},{"$f":"RFM_ORAB!AB24*RFM_IndexRAB!AB14","v":3.1235266024794996},{"$f":"RFM_ORAB!AC24*RFM_IndexRAB!AC14","v":2.0002602081294314},{"$f":"RFM_ORAB!AD24*RFM_IndexRAB!AD14","v":3.2171273314499218},{"$f":"RFM_ORAB!AE24*RFM_IndexRAB!AE14","v":2.0068599634589259},{"$f":"RFM_ORAB!AF24*RFM_IndexRAB!AF14","v":2.2354518327065289},{"$f":"RFM_ORAB!AG24*RFM_IndexRAB!AG14","v":2.0025654022595685},{"$f":"RFM_ORAB!AH24*RFM_IndexRAB!AH14","v":1.6021340282512992},{"$f":"RFM_ORAB!AI24*RFM_IndexRAB!AI14","v":1.4719422185904396},{"$f":"RFM_ORAB!AJ24*RFM_IndexRAB!AJ14","v":0.78587794773948072},{"$f":"RFM_ORAB!AK24*RFM_IndexRAB!AK14","v":1.5423879885059653},{"$f":"RFM_ORAB!AL24*RFM_IndexRAB!AL14","v":1.3010806304317311},{"$f":"RFM_ORAB!AM24*RFM_IndexRAB!AM14","v":0.19507985276332895},{"$f":"RFM_ORAB!AN24*RFM_IndexRAB!AN14","v":0.22948021483280615},{"$f":"RFM_ORAB!AO24*RFM_IndexRAB!AO14","v":0.1934211301166904},{"$f":"RFM_ORAB!AP24*RFM_IndexRAB!AP14","v":1.0811679901993496E-16},{"$f":"RFM_ORAB!AQ24*RFM_IndexRAB!AQ14","v":4.2575277110967574E-17},{"$f":"RFM_ORAB!AR24*RFM_IndexRAB!AR14","v":5.5575399555963888E-17},{"$f":"RFM_ORAB!AS24*RFM_IndexRAB!AS14","v":6.3769875933206498E-17},{"$f":"RFM_ORAB!AT24*RFM_IndexRAB!AT14","v":7.3042046001587554E-17},{"$f":"RFM_ORAB!AU24*RFM_IndexRAB!AU14","v":7.5247098423235775E-17},{"$f":"RFM_ORAB!AV24*RFM_IndexRAB!AV14","v":1.0142582318545836E-16},{"$f":"RFM_ORAB!AW24*RFM_IndexRAB!AW14","v":5.6024161716721418E-17},{"$f":"RFM_ORAB!AX24*RFM_IndexRAB!AX14","v":9.6946283509886524E-17},{"$f":"RFM_ORAB!AY24*RFM_IndexRAB!AY14","v":-3.4732116800095543E-18},{"$f":"RFM_ORAB!AZ24*RFM_IndexRAB!AZ14","v":1.017962344402611E-16},{"$f":"RFM_ORAB!BA24*RFM_IndexRAB!BA14","v":7.4472015815060085E-17},{"$f":"RFM_ORAB!BB24*RFM_IndexRAB!BB14","v":7.5372370362122159E-17}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M25*RFM_IndexRAB!M14","v":2.2280534987305955},{"$f":"RFM_ORAB!N25*RFM_IndexRAB!N14","v":-0.56990239696433398},{"$f":"RFM_ORAB!O25*RFM_IndexRAB!O14","v":4.8473167559469266},{"$f":"RFM_ORAB!P25*RFM_IndexRAB!P14","v":2.3812833888786415},{"$f":"RFM_ORAB!Q25*RFM_IndexRAB!Q14","v":4.115420044854968},{"$f":"RFM_ORAB!R25*RFM_IndexRAB!R14","v":3.4123120143718708},{"$f":"RFM_ORAB!S25*RFM_IndexRAB!S14","v":4.0986715545595569},{"$f":"RFM_ORAB!T25*RFM_IndexRAB!T14","v":4.5037649151700583},{"$f":"RFM_ORAB!U25*RFM_IndexRAB!U14","v":1.850124268752402},{"$f":"RFM_ORAB!V25*RFM_IndexRAB!V14","v":1.3585591617396995},{"$f":"RFM_ORAB!W25*RFM_IndexRAB!W14","v":2.3142271739139342},{"$f":"RFM_ORAB!X25*RFM_IndexRAB!X14","v":2.3537695758613464},{"$f":"RFM_ORAB!Y25*RFM_IndexRAB!Y14","v":2.772129167630256},{"$f":"RFM_ORAB!Z25*RFM_IndexRAB!Z14","v":1.8301529587950631},{"$f":"RFM_ORAB!AA25*RFM_IndexRAB!AA14","v":3.0741771234062627},{"$f":"RFM_ORAB!AB25*RFM_IndexRAB!AB14","v":3.3853300892546003},{"$f":"RFM_ORAB!AC25*RFM_IndexRAB!AC14","v":2.1790328006656976},{"$f":"RFM_ORAB!AD25*RFM_IndexRAB!AD14","v":3.5255180731372802},{"$f":"RFM_ORAB!AE25*RFM_IndexRAB!AE14","v":2.214614905729773},{"$f":"RFM_ORAB!AF25*RFM_IndexRAB!AF14","v":2.4874284114956029},{"$f":"RFM_ORAB!AG25*RFM_IndexRAB!AG14","v":2.2507993864947928},{"$f":"RFM_ORAB!AH25*RFM_IndexRAB!AH14","v":1.8232404856036655},{"$f":"RFM_ORAB!AI25*RFM_IndexRAB!AI14","v":1.7016698252230842},{"$f":"RFM_ORAB!AJ25*RFM_IndexRAB!AJ14","v":0.92745848932960895},{"$f":"RFM_ORAB!AK25*RFM_IndexRAB!AK14","v":1.8722656493999863},{"$f":"RFM_ORAB!AL25*RFM_IndexRAB!AL14","v":1.6451549680390745},{"$f":"RFM_ORAB!AM25*RFM_IndexRAB!AM14","v":0.26311387129035096},{"$f":"RFM_ORAB!AN25*RFM_IndexRAB!AN14","v":0.3482002636902749},{"$f":"RFM_ORAB!AO25*RFM_IndexRAB!AO14","v":0.39131500470296415},{"$f":"RFM_ORAB!AP25*RFM_IndexRAB!AP14","v":0.40185286525197617},{"$f":"RFM_ORAB!AQ25*RFM_IndexRAB!AQ14","v":5.1331230986715196E-17},{"$f":"RFM_ORAB!AR25*RFM_IndexRAB!AR14","v":6.7004934914476215E-17},{"$f":"RFM_ORAB!AS25*RFM_IndexRAB!AS14","v":7.6884672364900582E-17},{"$f":"RFM_ORAB!AT25*RFM_IndexRAB!AT14","v":8.8063740026343172E-17},{"$f":"RFM_ORAB!AU25*RFM_IndexRAB!AU14","v":9.0722279509208518E-17},{"$f":"RFM_ORAB!AV25*RFM_IndexRAB!AV14","v":1.2228487308211385E-16},{"$f":"RFM_ORAB!AW25*RFM_IndexRAB!AW14","v":6.7545988683119981E-17},{"$f":"RFM_ORAB!AX25*RFM_IndexRAB!AX14","v":1.1688407944308194E-16},{"$f":"RFM_ORAB!AY25*RFM_IndexRAB!AY14","v":-4.1875060624420635E-18},{"$f":"RFM_ORAB!AZ25*RFM_IndexRAB!AZ14","v":1.2273146244031814E-16},{"$f":"RFM_ORAB!BA25*RFM_IndexRAB!BA14","v":8.9787794824813989E-17},{"$f":"RFM_ORAB!BB25*RFM_IndexRAB!BB14","v":9.087331464667506E-17}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N26*RFM_IndexRAB!N14","v":-0.57793476749273331},{"$f":"RFM_ORAB!O26*RFM_IndexRAB!O14","v":4.9214881993783877},{"$f":"RFM_ORAB!P26*RFM_IndexRAB!P14","v":2.4208084736325133},{"$f":"RFM_ORAB!Q26*RFM_IndexRAB!Q14","v":4.18947560542167},{"$f":"RFM_ORAB!R26*RFM_IndexRAB!R14","v":3.4788616340904501},{"$f":"RFM_ORAB!S26*RFM_IndexRAB!S14","v":4.1853035890321575},{"$f":"RFM_ORAB!T26*RFM_IndexRAB!T14","v":4.6069574412378662},{"$f":"RFM_ORAB!U26*RFM_IndexRAB!U14","v":1.8960995553525284},{"$f":"RFM_ORAB!V26*RFM_IndexRAB!V14","v":1.3952017838449888},{"$f":"RFM_ORAB!W26*RFM_IndexRAB!W14","v":2.3820472348732595},{"$f":"RFM_ORAB!X26*RFM_IndexRAB!X14","v":2.4288205060881958},{"$f":"RFM_ORAB!Y26*RFM_IndexRAB!Y14","v":2.8684655568929283},{"$f":"RFM_ORAB!Z26*RFM_IndexRAB!Z14","v":1.8996170250446143},{"$f":"RFM_ORAB!AA26*RFM_IndexRAB!AA14","v":3.2019379118757691},{"$f":"RFM_ORAB!AB26*RFM_IndexRAB!AB14","v":3.5398497292661735},{"$f":"RFM_ORAB!AC26*RFM_IndexRAB!AC14","v":2.2886641786555213},{"$f":"RFM_ORAB!AD26*RFM_IndexRAB!AD14","v":3.7218829425193314},{"$f":"RFM_ORAB!AE26*RFM_IndexRAB!AE14","v":2.3518813384991533},{"$f":"RFM_ORAB!AF26*RFM_IndexRAB!AF14","v":2.6600771501154528},{"$f":"RFM_ORAB!AG26*RFM_IndexRAB!AG14","v":2.4270825871492314},{"$f":"RFM_ORAB!AH26*RFM_IndexRAB!AH14","v":1.9858961217686919},{"$f":"RFM_ORAB!AI26*RFM_IndexRAB!AI14","v":1.8766483507187914},{"$f":"RFM_ORAB!AJ26*RFM_IndexRAB!AJ14","v":1.0390621116280807},{"$f":"RFM_ORAB!AK26*RFM_IndexRAB!AK14","v":2.1412596843332921},{"$f":"RFM_ORAB!AL26*RFM_IndexRAB!AL14","v":1.9352770236604406},{"$f":"RFM_ORAB!AM26*RFM_IndexRAB!AM14","v":0.32241024883604907},{"$f":"RFM_ORAB!AN26*RFM_IndexRAB!AN14","v":0.4551168485263673},{"$f":"RFM_ORAB!AO26*RFM_IndexRAB!AO14","v":0.57540395306793157},{"$f":"RFM_ORAB!AP26*RFM_IndexRAB!AP14","v":0.78786561359751617},{"$f":"RFM_ORAB!AQ26*RFM_IndexRAB!AQ14","v":0.15512666453865265},{"$f":"RFM_ORAB!AR26*RFM_IndexRAB!AR14","v":3.7666564253184204E-17},{"$f":"RFM_ORAB!AS26*RFM_IndexRAB!AS14","v":4.3220420337903732E-17},{"$f":"RFM_ORAB!AT26*RFM_IndexRAB!AT14","v":4.9504689860706427E-17},{"$f":"RFM_ORAB!AU26*RFM_IndexRAB!AU14","v":5.0999177518649667E-17},{"$f":"RFM_ORAB!AV26*RFM_IndexRAB!AV14","v":6.8741967065843584E-17},{"$f":"RFM_ORAB!AW26*RFM_IndexRAB!AW14","v":3.797071553050521E-17},{"$f":"RFM_ORAB!AX26*RFM_IndexRAB!AX14","v":6.5705931871086133E-17},{"$f":"RFM_ORAB!AY26*RFM_IndexRAB!AY14","v":-2.3539902898628969E-18},{"$f":"RFM_ORAB!AZ26*RFM_IndexRAB!AZ14","v":6.8993015541259062E-17},{"$f":"RFM_ORAB!BA26*RFM_IndexRAB!BA14","v":5.0473860578139399E-17},{"$f":"RFM_ORAB!BB26*RFM_IndexRAB!BB14","v":5.1084081335318303E-17}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O27*RFM_IndexRAB!O14","v":5.0389204584414076},{"$f":"RFM_ORAB!P27*RFM_IndexRAB!P14","v":2.4815223746737174},{"$f":"RFM_ORAB!Q27*RFM_IndexRAB!Q14","v":4.3000324312885239},{"$f":"RFM_ORAB!R27*RFM_IndexRAB!R14","v":3.5755707008622051},{"$f":"RFM_ORAB!S27*RFM_IndexRAB!S14","v":4.3080238911469868},{"$f":"RFM_ORAB!T27*RFM_IndexRAB!T14","v":4.749640785017859},{"$f":"RFM_ORAB!U27*RFM_IndexRAB!U14","v":1.9582238694845546},{"$f":"RFM_ORAB!V27*RFM_IndexRAB!V14","v":1.4436435539400936},{"$f":"RFM_ORAB!W27*RFM_IndexRAB!W14","v":2.4698555439256178},{"$f":"RFM_ORAB!X27*RFM_IndexRAB!X14","v":2.5240765262119238},{"$f":"RFM_ORAB!Y27*RFM_IndexRAB!Y14","v":2.9884351237486939},{"$f":"RFM_ORAB!Z27*RFM_IndexRAB!Z14","v":1.9845632599514063},{"$f":"RFM_ORAB!AA27*RFM_IndexRAB!AA14","v":3.3554771678681448},{"$f":"RFM_ORAB!AB27*RFM_IndexRAB!AB14","v":3.7224730548603158},{"$f":"RFM_ORAB!AC27*RFM_IndexRAB!AC14","v":2.4161761539061231},{"$f":"RFM_ORAB!AD27*RFM_IndexRAB!AD14","v":3.9467873838827034},{"$f":"RFM_ORAB!AE27*RFM_IndexRAB!AE14","v":2.5067896184266631},{"$f":"RFM_ORAB!AF27*RFM_IndexRAB!AF14","v":2.8521616550664568},{"$f":"RFM_ORAB!AG27*RFM_IndexRAB!AG14","v":2.6205407249374706},{"$f":"RFM_ORAB!AH27*RFM_IndexRAB!AH14","v":2.162056359720065},{"$f":"RFM_ORAB!AI27*RFM_IndexRAB!AI14","v":2.0637552448360617},{"$f":"RFM_ORAB!AJ27*RFM_IndexRAB!AJ14","v":1.1569426447333997},{"$f":"RFM_ORAB!AK27*RFM_IndexRAB!AK14","v":2.4220275850009121},{"$f":"RFM_ORAB!AL27*RFM_IndexRAB!AL14","v":2.2346408220662193},{"$f":"RFM_ORAB!AM27*RFM_IndexRAB!AM14","v":0.38291985235859455},{"$f":"RFM_ORAB!AN27*RFM_IndexRAB!AN14","v":0.56305487687652001},{"$f":"RFM_ORAB!AO27*RFM_IndexRAB!AO14","v":0.75932793200506499},{"$f":"RFM_ORAB!AP27*RFM_IndexRAB!AP14","v":1.1696642147943488},{"$f":"RFM_ORAB!AQ27*RFM_IndexRAB!AQ14","v":0.3070677793094832},{"$f":"RFM_ORAB!AR27*RFM_IndexRAB!AR14","v":0.20041460307361039},{"$f":"RFM_ORAB!AS27*RFM_IndexRAB!AS14","v":1.5672731192532127E-16},{"$f":"RFM_ORAB!AT27*RFM_IndexRAB!AT14","v":1.7951553707498109E-16},{"$f":"RFM_ORAB!AU27*RFM_IndexRAB!AU14","v":1.8493489744916976E-16},{"$f":"RFM_ORAB!AV27*RFM_IndexRAB!AV14","v":2.4927438535900119E-16},{"$f":"RFM_ORAB!AW27*RFM_IndexRAB!AW14","v":1.3769065942558961E-16},{"$f":"RFM_ORAB!AX27*RFM_IndexRAB!AX14","v":2.3826501452769279E-16},{"$f":"RFM_ORAB!AY27*RFM_IndexRAB!AY14","v":-8.5361171303780429E-18},{"$f":"RFM_ORAB!AZ27*RFM_IndexRAB!AZ14","v":2.5018474561017882E-16},{"$f":"RFM_ORAB!BA27*RFM_IndexRAB!BA14","v":1.8302997585536458E-16},{"$f":"RFM_ORAB!BB27*RFM_IndexRAB!BB14","v":1.8524277846593545E-16}]
["Total",null,null,null,{"$f":"SUM(E17:E27)","v":12.568258508618145},55.361528303717684,23.439277737188352,25.629212151949297,27.096256427052023,67.087744717941661,55.479938538044948,101.66191339360506,31.659208028054636,-8.6061667093436895,{"$f":"SUM(O17:O27)","v":77.609388432910706},37.800214554725272,64.720911787816362,53.120157182090473,63.097806204471624,68.489605019214935,27.756739646849848,20.077602557393021,33.630722762584497,33.564240437519125,38.690988549213586,24.924649076196832,40.697057706207474,43.356228406112862,26.833073924354522,41.409001506237473,24.542405286158601,25.615279556345872,21.060613644528335,14.963154221046473,11.519184780864141,5.8699303246001255,11.055769499173939,9.0657780103133856,1.3587989274426271,1.711174957211071,1.9194680198926515,2.359382693643842,0.46219444384813629,0.200414603073611,8.5803784694053455E-16,9.8279695499138354E-16,1.0124664251694936E-15,1.3647069823591248E-15,7.5381754147387817E-16,1.3044337809099292E-15,-4.6732834716591944E-17,1.3696909480780856E-15,1.0020375164945464E-15,1.0141519869359415E-15]
[]
[]
["Approach B"]
[{"$f":"Inputs!A87","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A32,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A32,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A32,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A32,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A32,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A32,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D33*(1+E32),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ33*(1+AK32),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E35*RFM_IndexRAB!E32","v":12.568258508618145},{"$f":"RFM_ORAB!F35*RFM_IndexRAB!F32","v":50.180455754637286},{"$f":"RFM_ORAB!G35*RFM_IndexRAB!G32","v":19.358083711838976},{"$f":"RFM_ORAB!H35*RFM_IndexRAB!H32","v":19.383022847713203},{"$f":"RFM_ORAB!I35*RFM_IndexRAB!I32","v":18.836570194016435},{"$f":"RFM_ORAB!J35*RFM_IndexRAB!J32","v":43.001378646841232},{"$f":"RFM_ORAB!K35*RFM_IndexRAB!K32","v":32.886015883459358},{"$f":"RFM_ORAB!L35*RFM_IndexRAB!L32","v":55.844860993034338},{"$f":"RFM_ORAB!M35*RFM_IndexRAB!M32","v":16.146131634539159},{"$f":"RFM_ORAB!N35*RFM_IndexRAB!N32","v":-4.0783340474947716},{"$f":"RFM_ORAB!O35*RFM_IndexRAB!O32","v":34.18245563339827},{"$f":"RFM_ORAB!P35*RFM_IndexRAB!P32","v":16.579062327439853},{"$f":"RFM_ORAB!Q35*RFM_IndexRAB!Q32","v":28.227027433177362},{"$f":"RFM_ORAB!R35*RFM_IndexRAB!R32","v":23.041581533874346},{"$f":"RFM_ORAB!S35*RFM_IndexRAB!S32","v":27.195375154166175},{"$f":"RFM_ORAB!T35*RFM_IndexRAB!T32","v":29.319752230935606},{"$f":"RFM_ORAB!U35*RFM_IndexRAB!U32","v":11.755383001278467},{"$f":"RFM_ORAB!V35*RFM_IndexRAB!V32","v":8.3858660620485281},{"$f":"RFM_ORAB!W35*RFM_IndexRAB!W32","v":13.819206668730478},{"$f":"RFM_ORAB!X35*RFM_IndexRAB!X32","v":13.542935091143748},{"$f":"RFM_ORAB!Y35*RFM_IndexRAB!Y32","v":15.281074556016},{"$f":"RFM_ORAB!Z35*RFM_IndexRAB!Z32","v":9.6186400834032852},{"$f":"RFM_ORAB!AA35*RFM_IndexRAB!AA32","v":15.253255325956522},{"$f":"RFM_ORAB!AB35*RFM_IndexRAB!AB32","v":15.698785531537284},{"$f":"RFM_ORAB!AC35*RFM_IndexRAB!AC32","v":9.3032986382331977},{"$f":"RFM_ORAB!AD35*RFM_IndexRAB!AD32","v":13.524846369509133},{"$f":"RFM_ORAB!AE35*RFM_IndexRAB!AE32","v":7.3925833146678439},{"$f":"RFM_ORAB!AF35*RFM_IndexRAB!AF32","v":6.8085210133083223},{"$f":"RFM_ORAB!AG35*RFM_IndexRAB!AG32","v":4.5488933257120436},{"$f":"RFM_ORAB!AH35*RFM_IndexRAB!AH32","v":2.0867401726637778},{"$f":"RFM_ORAB!AI35*RFM_IndexRAB!AI32","v":7.531573586900038E-2},{"$f":"RFM_ORAB!AJ35*RFM_IndexRAB!AJ32","v":3.7536250158462368E-2},{"$f":"RFM_ORAB!AK35*RFM_IndexRAB!AK32","v":6.6086426319595035E-2},{"$f":"RFM_ORAB!AL35*RFM_IndexRAB!AL32","v":4.6644243240763314E-2},{"$f":"RFM_ORAB!AM35*RFM_IndexRAB!AM32","v":4.7215610847951188E-3},{"$f":"RFM_ORAB!AN35*RFM_IndexRAB!AN32","v":-4.4203122514155142E-5},{"$f":"RFM_ORAB!AO35*RFM_IndexRAB!AO32","v":-5.9694300227770828E-5},{"$f":"RFM_ORAB!AP35*RFM_IndexRAB!AP32","v":-9.2423599479075219E-5},{"$f":"RFM_ORAB!AQ35*RFM_IndexRAB!AQ32","v":-2.4761287784302643E-5},{"$f":"RFM_ORAB!AR35*RFM_IndexRAB!AR32","v":-1.6728221598665039E-5},{"$f":"RFM_ORAB!AS35*RFM_IndexRAB!AS32","v":-1.3839135815142041E-6},{"$f":"RFM_ORAB!AT35*RFM_IndexRAB!AT32","v":-1.2689199100207776E-6},{"$f":"RFM_ORAB!AU35*RFM_IndexRAB!AU32","v":-9.823632822226891E-7},{"$f":"RFM_ORAB!AV35*RFM_IndexRAB!AV32","v":-8.8628493379302895E-7},{"$f":"RFM_ORAB!AW35*RFM_IndexRAB!AW32","v":-2.4965711835522307E-7},{"$f":"RFM_ORAB!AX35*RFM_IndexRAB!AX32","v":-1.0217378635602806E-8},{"$f":"RFM_ORAB!AY35*RFM_IndexRAB!AY32","v":3.6604929587256218E-10},{"$f":"RFM_ORAB!AZ35*RFM_IndexRAB!AZ32","v":-1.0728525460686387E-8},{"$f":"RFM_ORAB!BA35*RFM_IndexRAB!BA32","v":-7.8487669231948671E-9},{"$f":"RFM_ORAB!BB35*RFM_IndexRAB!BB32","v":-7.9436572375067279E-9}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F36*RFM_IndexRAB!F32","v":5.1547074647891602},{"$f":"RFM_ORAB!G36*RFM_IndexRAB!G32","v":1.9918886603492225},{"$f":"RFM_ORAB!H36*RFM_IndexRAB!H32","v":1.9981757232311104},{"$f":"RFM_ORAB!I36*RFM_IndexRAB!I32","v":1.9457376851511663},{"$f":"RFM_ORAB!J36*RFM_IndexRAB!J32","v":4.4514715105570311},{"$f":"RFM_ORAB!K36*RFM_IndexRAB!K32","v":3.4096548277341423},{"$f":"RFM_ORAB!L36*RFM_IndexRAB!L32","v":5.7999506800689886},{"$f":"RFM_ORAB!M36*RFM_IndexRAB!M32","v":1.6799535518434336},{"$f":"RFM_ORAB!N36*RFM_IndexRAB!N32","v":-0.42521248163714287},{"$f":"RFM_ORAB!O36*RFM_IndexRAB!O32","v":3.572149379043601},{"$f":"RFM_ORAB!P36*RFM_IndexRAB!P32","v":1.7367087905494125},{"$f":"RFM_ORAB!Q36*RFM_IndexRAB!Q32","v":2.9648540995537771},{"$f":"RFM_ORAB!R36*RFM_IndexRAB!R32","v":2.4273535866034863},{"$f":"RFM_ORAB!S36*RFM_IndexRAB!S32","v":2.8744527022918525},{"$f":"RFM_ORAB!T36*RFM_IndexRAB!T32","v":3.1104853700448105},{"$f":"RFM_ORAB!U36*RFM_IndexRAB!U32","v":1.2526561064328579},{"$f":"RFM_ORAB!V36*RFM_IndexRAB!V32","v":0.89826764118591129},{"$f":"RFM_ORAB!W36*RFM_IndexRAB!W32","v":1.4893066759704421},{"$f":"RFM_ORAB!X36*RFM_IndexRAB!X32","v":1.4699416841760227},{"$f":"RFM_ORAB!Y36*RFM_IndexRAB!Y32","v":1.672720897803446},{"$f":"RFM_ORAB!Z36*RFM_IndexRAB!Z32","v":1.0634720901676922},{"$f":"RFM_ORAB!AA36*RFM_IndexRAB!AA32","v":1.7076007269506577},{"$f":"RFM_ORAB!AB36*RFM_IndexRAB!AB32","v":1.7850660658014528},{"$f":"RFM_ORAB!AC36*RFM_IndexRAB!AC32","v":1.079475849923939},{"$f":"RFM_ORAB!AD36*RFM_IndexRAB!AD32","v":1.6136636329549112},{"$f":"RFM_ORAB!AE36*RFM_IndexRAB!AE32","v":0.91803431828169424},{"$f":"RFM_ORAB!AF36*RFM_IndexRAB!AF32","v":0.90119709955234395},{"$f":"RFM_ORAB!AG36*RFM_IndexRAB!AG32","v":0.6754904308578239},{"$f":"RFM_ORAB!AH36*RFM_IndexRAB!AH32","v":0.40837767032733335},{"$f":"RFM_ORAB!AI36*RFM_IndexRAB!AI32","v":0.21843247958671216},{"$f":"RFM_ORAB!AJ36*RFM_IndexRAB!AJ32","v":8.026297631944544E-5},{"$f":"RFM_ORAB!AK36*RFM_IndexRAB!AK32","v":1.8903187338890451E-4},{"$f":"RFM_ORAB!AL36*RFM_IndexRAB!AL32","v":1.9932217998433265E-4},{"$f":"RFM_ORAB!AM36*RFM_IndexRAB!AM32","v":3.9847637022471868E-5},{"$f":"RFM_ORAB!AN36*RFM_IndexRAB!AN32","v":7.0311548129911155E-5},{"$f":"RFM_ORAB!AO36*RFM_IndexRAB!AO32","v":9.4952537848479101E-5},{"$f":"RFM_ORAB!AP36*RFM_IndexRAB!AP32","v":1.4701328760273968E-4},{"$f":"RFM_ORAB!AQ36*RFM_IndexRAB!AQ32","v":3.9386459118290917E-5},{"$f":"RFM_ORAB!AR36*RFM_IndexRAB!AR32","v":2.6608689412964125E-5},{"$f":"RFM_ORAB!AS36*RFM_IndexRAB!AS32","v":2.2013174830152072E-6},{"$f":"RFM_ORAB!AT36*RFM_IndexRAB!AT32","v":2.0184031862875045E-6},{"$f":"RFM_ORAB!AU36*RFM_IndexRAB!AU32","v":1.562592850243527E-6},{"$f":"RFM_ORAB!AV36*RFM_IndexRAB!AV32","v":1.4097661485169451E-6},{"$f":"RFM_ORAB!AW36*RFM_IndexRAB!AW32","v":3.9711625547690244E-7},{"$f":"RFM_ORAB!AX36*RFM_IndexRAB!AX32","v":1.6252238955939575E-8},{"$f":"RFM_ORAB!AY36*RFM_IndexRAB!AY32","v":-4.6728138774423489E-10},{"$f":"RFM_ORAB!AZ36*RFM_IndexRAB!AZ32","v":1.0214676843336168E-8},{"$f":"RFM_ORAB!BA36*RFM_IndexRAB!BA32","v":5.0090255414870528E-9},{"$f":"RFM_ORAB!BB36*RFM_IndexRAB!BB32","v":2.5529449392857632E-9}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G37*RFM_IndexRAB!G32","v":2.0956376537904631},{"$f":"RFM_ORAB!H37*RFM_IndexRAB!H32","v":2.1019895842405005},{"$f":"RFM_ORAB!I37*RFM_IndexRAB!I32","v":2.0465527757615414},{"$f":"RFM_ORAB!J37*RFM_IndexRAB!J32","v":4.6814412182359764},{"$f":"RFM_ORAB!K37*RFM_IndexRAB!K32","v":3.590981500004172},{"$f":"RFM_ORAB!L37*RFM_IndexRAB!L32","v":6.1180193035654424},{"$f":"RFM_ORAB!M37*RFM_IndexRAB!M32","v":1.7750366999889706},{"$f":"RFM_ORAB!N37*RFM_IndexRAB!N32","v":-0.45012649003247585},{"$f":"RFM_ORAB!O37*RFM_IndexRAB!O32","v":3.7894165532654895},{"$f":"RFM_ORAB!P37*RFM_IndexRAB!P32","v":1.8463484111830308},{"$f":"RFM_ORAB!Q37*RFM_IndexRAB!Q32","v":3.1597089991330596},{"$f":"RFM_ORAB!R37*RFM_IndexRAB!R32","v":2.5937510880647259},{"$f":"RFM_ORAB!S37*RFM_IndexRAB!S32","v":3.0805978952759299},{"$f":"RFM_ORAB!T37*RFM_IndexRAB!T32","v":3.344517092278473},{"$f":"RFM_ORAB!U37*RFM_IndexRAB!U32","v":1.3521675903536707},{"$f":"RFM_ORAB!V37*RFM_IndexRAB!V32","v":0.97403545788559776},{"$f":"RFM_ORAB!W37*RFM_IndexRAB!W32","v":1.6234190603027172},{"$f":"RFM_ORAB!X37*RFM_IndexRAB!X32","v":1.6120315374525098},{"$f":"RFM_ORAB!Y37*RFM_IndexRAB!Y32","v":1.8475082871207409},{"$f":"RFM_ORAB!Z37*RFM_IndexRAB!Z32","v":1.1843366153281683},{"$f":"RFM_ORAB!AA37*RFM_IndexRAB!AA32","v":1.9209394053047066},{"$f":"RFM_ORAB!AB37*RFM_IndexRAB!AB32","v":2.0329114379144513},{"$f":"RFM_ORAB!AC37*RFM_IndexRAB!AC32","v":1.2485137898117453},{"$f":"RFM_ORAB!AD37*RFM_IndexRAB!AD32","v":1.9048655360396234},{"$f":"RFM_ORAB!AE37*RFM_IndexRAB!AE32","v":1.1140722734411186},{"$f":"RFM_ORAB!AF37*RFM_IndexRAB!AF32","v":1.1387571798476703},{"$f":"RFM_ORAB!AG37*RFM_IndexRAB!AG32","v":0.90932847659484495},{"$f":"RFM_ORAB!AH37*RFM_IndexRAB!AH32","v":0.61648284761733896},{"$f":"RFM_ORAB!AI37*RFM_IndexRAB!AI32","v":0.43445312206911763},{"$f":"RFM_ORAB!AJ37*RFM_IndexRAB!AJ32","v":0.13538800120766786},{"$f":"RFM_ORAB!AK37*RFM_IndexRAB!AK32","v":-2.9794724362008649E-3},{"$f":"RFM_ORAB!AL37*RFM_IndexRAB!AL32","v":-3.1416656383919917E-3},{"$f":"RFM_ORAB!AM37*RFM_IndexRAB!AM32","v":-6.2806834650542458E-4},{"$f":"RFM_ORAB!AN37*RFM_IndexRAB!AN32","v":-1.1082327855296869E-3},{"$f":"RFM_ORAB!AO37*RFM_IndexRAB!AO32","v":-1.4966178147365729E-3},{"$f":"RFM_ORAB!AP37*RFM_IndexRAB!AP32","v":-2.3171861459917345E-3},{"$f":"RFM_ORAB!AQ37*RFM_IndexRAB!AQ32","v":-6.2079937736779598E-4},{"$f":"RFM_ORAB!AR37*RFM_IndexRAB!AR32","v":-4.1939941263899978E-4},{"$f":"RFM_ORAB!AS37*RFM_IndexRAB!AS32","v":-3.4696607753958807E-5},{"$f":"RFM_ORAB!AT37*RFM_IndexRAB!AT32","v":-3.1813559009231932E-5},{"$f":"RFM_ORAB!AU37*RFM_IndexRAB!AU32","v":-2.4629192118975057E-5},{"$f":"RFM_ORAB!AV37*RFM_IndexRAB!AV32","v":-2.2220376414265619E-5},{"$f":"RFM_ORAB!AW37*RFM_IndexRAB!AW32","v":-6.2592456814225857E-6},{"$f":"RFM_ORAB!AX37*RFM_IndexRAB!AX32","v":-2.5616366768025025E-7},{"$f":"RFM_ORAB!AY37*RFM_IndexRAB!AY32","v":7.3651706972677984E-9},{"$f":"RFM_ORAB!AZ37*RFM_IndexRAB!AZ32","v":-1.6100114522382379E-7},{"$f":"RFM_ORAB!BA37*RFM_IndexRAB!BA32","v":-7.8950989933755558E-8},{"$f":"RFM_ORAB!BB37*RFM_IndexRAB!BB32","v":-4.0238870521539638E-8}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H38*RFM_IndexRAB!H32","v":2.1447472212307015},{"$f":"RFM_ORAB!I38*RFM_IndexRAB!I32","v":2.0929925030908905},{"$f":"RFM_ORAB!J38*RFM_IndexRAB!J32","v":4.7995173488989309},{"$f":"RFM_ORAB!K38*RFM_IndexRAB!K32","v":3.6864840218358066},{"$f":"RFM_ORAB!L38*RFM_IndexRAB!L32","v":6.2898785129273653},{"$f":"RFM_ORAB!M38*RFM_IndexRAB!M32","v":1.8277030208589831},{"$f":"RFM_ORAB!N38*RFM_IndexRAB!N32","v":-0.46428507747741093},{"$f":"RFM_ORAB!O38*RFM_IndexRAB!O32","v":3.9161474103185059},{"$f":"RFM_ORAB!P38*RFM_IndexRAB!P32","v":1.9118789455353935},{"$f":"RFM_ORAB!Q38*RFM_IndexRAB!Q32","v":3.2790857597276095},{"$f":"RFM_ORAB!R38*RFM_IndexRAB!R32","v":2.6981961242558388},{"$f":"RFM_ORAB!S38*RFM_IndexRAB!S32","v":3.2131704076050718},{"$f":"RFM_ORAB!T38*RFM_IndexRAB!T32","v":3.4986829724905006},{"$f":"RFM_ORAB!U38*RFM_IndexRAB!U32","v":1.4193889505372912},{"$f":"RFM_ORAB!V38*RFM_IndexRAB!V32","v":1.0265423317008424},{"$f":"RFM_ORAB!W38*RFM_IndexRAB!W32","v":1.7187611986246383},{"$f":"RFM_ORAB!X38*RFM_IndexRAB!X32","v":1.7156215373504484},{"$f":"RFM_ORAB!Y38*RFM_IndexRAB!Y32","v":1.9781698828790919},{"$f":"RFM_ORAB!Z38*RFM_IndexRAB!Z32","v":1.2769203839018306},{"$f":"RFM_ORAB!AA38*RFM_IndexRAB!AA32","v":2.0884195346630121},{"$f":"RFM_ORAB!AB38*RFM_IndexRAB!AB32","v":2.2322398690928309},{"$f":"RFM_ORAB!AC38*RFM_IndexRAB!AC32","v":1.3877662368649137},{"$f":"RFM_ORAB!AD38*RFM_IndexRAB!AD32","v":2.1506457206780882},{"$f":"RFM_ORAB!AE38*RFM_IndexRAB!AE32","v":1.2835342276229738},{"$f":"RFM_ORAB!AF38*RFM_IndexRAB!AF32","v":1.3491367531074268},{"$f":"RFM_ORAB!AG38*RFM_IndexRAB!AG32","v":1.1214435680589345},{"$f":"RFM_ORAB!AH38*RFM_IndexRAB!AH32","v":0.80983999165064235},{"$f":"RFM_ORAB!AI38*RFM_IndexRAB!AI32","v":0.64005120167334184},{"$f":"RFM_ORAB!AJ38*RFM_IndexRAB!AJ32","v":0.26586591760332529},{"$f":"RFM_ORAB!AK38*RFM_IndexRAB!AK32","v":0.31005930289424677},{"$f":"RFM_ORAB!AL38*RFM_IndexRAB!AL32","v":6.0948115646370662E-4},{"$f":"RFM_ORAB!AM38*RFM_IndexRAB!AM32","v":1.2184486391183936E-4},{"$f":"RFM_ORAB!AN38*RFM_IndexRAB!AN32","v":2.1499646286399354E-4},{"$f":"RFM_ORAB!AO38*RFM_IndexRAB!AO32","v":2.9034291407812121E-4},{"$f":"RFM_ORAB!AP38*RFM_IndexRAB!AP32","v":4.4953265387069445E-4},{"$f":"RFM_ORAB!AQ38*RFM_IndexRAB!AQ32","v":1.2043468847427483E-4},{"$f":"RFM_ORAB!AR38*RFM_IndexRAB!AR32","v":8.1363222079307486E-5},{"$f":"RFM_ORAB!AS38*RFM_IndexRAB!AS32","v":6.7311200660023975E-6},{"$f":"RFM_ORAB!AT38*RFM_IndexRAB!AT32","v":6.1718104241346008E-6},{"$f":"RFM_ORAB!AU38*RFM_IndexRAB!AU32","v":4.7780477693109862E-6},{"$f":"RFM_ORAB!AV38*RFM_IndexRAB!AV32","v":4.3107390387212812E-6},{"$f":"RFM_ORAB!AW38*RFM_IndexRAB!AW32","v":1.2142897225869379E-6},{"$f":"RFM_ORAB!AX38*RFM_IndexRAB!AX32","v":4.9695590298927826E-8},{"$f":"RFM_ORAB!AY38*RFM_IndexRAB!AY32","v":-1.4288384795846998E-9},{"$f":"RFM_ORAB!AZ38*RFM_IndexRAB!AZ32","v":3.1234120838277623E-8},{"$f":"RFM_ORAB!BA38*RFM_IndexRAB!BA32","v":1.5316442354893671E-8},{"$f":"RFM_ORAB!BB38*RFM_IndexRAB!BB32","v":7.8063155545778105E-9}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I39*RFM_IndexRAB!I32","v":2.1655278200445052},{"$f":"RFM_ORAB!J39*RFM_IndexRAB!J32","v":4.9716973690241266},{"$f":"RFM_ORAB!K39*RFM_IndexRAB!K32","v":3.823489404681395},{"$f":"RFM_ORAB!L39*RFM_IndexRAB!L32","v":6.5324497174915654},{"$f":"RFM_ORAB!M39*RFM_IndexRAB!M32","v":1.9008860623582546},{"$f":"RFM_ORAB!N39*RFM_IndexRAB!N32","v":-0.48364668991558102},{"$f":"RFM_ORAB!O39*RFM_IndexRAB!O32","v":4.086682572530786},{"$f":"RFM_ORAB!P39*RFM_IndexRAB!P32","v":1.9987531055645797},{"$f":"RFM_ORAB!Q39*RFM_IndexRAB!Q32","v":3.4349894274365278},{"$f":"RFM_ORAB!R39*RFM_IndexRAB!R32","v":2.8326263196528041},{"$f":"RFM_ORAB!S39*RFM_IndexRAB!S32","v":3.3813574078431272},{"$f":"RFM_ORAB!T39*RFM_IndexRAB!T32","v":3.691515826367739},{"$f":"RFM_ORAB!U39*RFM_IndexRAB!U32","v":1.502239052589402},{"$f":"RFM_ORAB!V39*RFM_IndexRAB!V32","v":1.0903039849857938},{"$f":"RFM_ORAB!W39*RFM_IndexRAB!W32","v":1.8328550875522513},{"$f":"RFM_ORAB!X39*RFM_IndexRAB!X32","v":1.8378243242799077},{"$f":"RFM_ORAB!Y39*RFM_IndexRAB!Y32","v":2.13015317227745},{"$f":"RFM_ORAB!Z39*RFM_IndexRAB!Z32","v":1.38317080412413},{"$f":"RFM_ORAB!AA39*RFM_IndexRAB!AA32","v":2.2780633584315622},{"$f":"RFM_ORAB!AB39*RFM_IndexRAB!AB32","v":2.4550201145208086},{"$f":"RFM_ORAB!AC39*RFM_IndexRAB!AC32","v":1.5414187276806992},{"$f":"RFM_ORAB!AD39*RFM_IndexRAB!AD32","v":2.4183904005372874},{"$f":"RFM_ORAB!AE39*RFM_IndexRAB!AE32","v":1.4658191650348738},{"$f":"RFM_ORAB!AF39*RFM_IndexRAB!AF32","v":1.5725900704512419},{"$f":"RFM_ORAB!AG39*RFM_IndexRAB!AG32","v":1.3439587889345848},{"$f":"RFM_ORAB!AH39*RFM_IndexRAB!AH32","v":1.0102034588738633},{"$f":"RFM_ORAB!AI39*RFM_IndexRAB!AI32","v":0.8505245939596715},{"$f":"RFM_ORAB!AJ39*RFM_IndexRAB!AJ32","v":0.39741537027846252},{"$f":"RFM_ORAB!AK39*RFM_IndexRAB!AK32","v":0.62094448874514585},{"$f":"RFM_ORAB!AL39*RFM_IndexRAB!AL32","v":0.32951841505401319},{"$f":"RFM_ORAB!AM39*RFM_IndexRAB!AM32","v":8.9500504603760324E-4},{"$f":"RFM_ORAB!AN39*RFM_IndexRAB!AN32","v":1.5792452218809786E-3},{"$f":"RFM_ORAB!AO39*RFM_IndexRAB!AO32","v":2.1326986205114137E-3},{"$f":"RFM_ORAB!AP39*RFM_IndexRAB!AP32","v":3.3020184902012358E-3},{"$f":"RFM_ORAB!AQ39*RFM_IndexRAB!AQ32","v":8.8464667645272088E-4},{"$f":"RFM_ORAB!AR39*RFM_IndexRAB!AR32","v":5.976492728946496E-4},{"$f":"RFM_ORAB!AS39*RFM_IndexRAB!AS32","v":4.9443088786376852E-5},{"$f":"RFM_ORAB!AT39*RFM_IndexRAB!AT32","v":4.533470919861386E-5},{"$f":"RFM_ORAB!AU39*RFM_IndexRAB!AU32","v":3.5096898847014083E-5},{"$f":"RFM_ORAB!AV39*RFM_IndexRAB!AV32","v":3.166430711924269E-5},{"$f":"RFM_ORAB!AW39*RFM_IndexRAB!AW32","v":8.9195013575069768E-6},{"$f":"RFM_ORAB!AX39*RFM_IndexRAB!AX32","v":3.6503634749461327E-7},{"$f":"RFM_ORAB!AY39*RFM_IndexRAB!AY32","v":-1.049545797947003E-8},{"$f":"RFM_ORAB!AZ39*RFM_IndexRAB!AZ32","v":2.294285935518154E-7},{"$f":"RFM_ORAB!BA39*RFM_IndexRAB!BA32","v":1.1250612257970914E-7},{"$f":"RFM_ORAB!BB39*RFM_IndexRAB!BB32","v":5.734088075607283E-8}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J40*RFM_IndexRAB!J32","v":5.1427086254279146},{"$f":"RFM_ORAB!K40*RFM_IndexRAB!K32","v":3.9595962775108458},{"$f":"RFM_ORAB!L40*RFM_IndexRAB!L32","v":6.7734864225114615},{"$f":"RFM_ORAB!M40*RFM_IndexRAB!M32","v":1.9736227639848702},{"$f":"RFM_ORAB!N40*RFM_IndexRAB!N32","v":-0.50289479225291345},{"$f":"RFM_ORAB!O40*RFM_IndexRAB!O32","v":4.2562591024565917},{"$f":"RFM_ORAB!P40*RFM_IndexRAB!P32","v":2.0851580642700713},{"$f":"RFM_ORAB!Q40*RFM_IndexRAB!Q32","v":3.5900860855147827},{"$f":"RFM_ORAB!R40*RFM_IndexRAB!R32","v":2.9663904406855823},{"$f":"RFM_ORAB!S40*RFM_IndexRAB!S32","v":3.5487485365897795},{"$f":"RFM_ORAB!T40*RFM_IndexRAB!T32","v":3.8834788908355002},{"$f":"RFM_ORAB!U40*RFM_IndexRAB!U32","v":1.5847307546640075},{"$f":"RFM_ORAB!V40*RFM_IndexRAB!V32","v":1.1538018311006135},{"$f":"RFM_ORAB!W40*RFM_IndexRAB!W32","v":1.9464984909480034},{"$f":"RFM_ORAB!X40*RFM_IndexRAB!X32","v":1.959567485960783},{"$f":"RFM_ORAB!Y40*RFM_IndexRAB!Y32","v":2.2815932271532322},{"$f":"RFM_ORAB!Z40*RFM_IndexRAB!Z32","v":1.4890654693240557},{"$f":"RFM_ORAB!AA40*RFM_IndexRAB!AA32","v":2.4671154143786795},{"$f":"RFM_ORAB!AB40*RFM_IndexRAB!AB32","v":2.6771552826742431},{"$f":"RFM_ORAB!AC40*RFM_IndexRAB!AC32","v":1.6946607021814686},{"$f":"RFM_ORAB!AD40*RFM_IndexRAB!AD32","v":2.6854803657954665},{"$f":"RFM_ORAB!AE40*RFM_IndexRAB!AE32","v":1.647686239512044},{"$f":"RFM_ORAB!AF40*RFM_IndexRAB!AF32","v":1.7955657601952302},{"$f":"RFM_ORAB!AG40*RFM_IndexRAB!AG32","v":1.5660326483679952},{"$f":"RFM_ORAB!AH40*RFM_IndexRAB!AH32","v":1.2102003587393282},{"$f":"RFM_ORAB!AI40*RFM_IndexRAB!AI32","v":1.0606454279870372},{"$f":"RFM_ORAB!AJ40*RFM_IndexRAB!AJ32","v":0.52861001296725729},{"$f":"RFM_ORAB!AK40*RFM_IndexRAB!AK32","v":0.93067225751864657},{"$f":"RFM_ORAB!AL40*RFM_IndexRAB!AL32","v":0.65687472563875948},{"$f":"RFM_ORAB!AM40*RFM_IndexRAB!AM32","v":6.6492109779819536E-2},{"$f":"RFM_ORAB!AN40*RFM_IndexRAB!AN32","v":-6.2249726775455688E-4},{"$f":"RFM_ORAB!AO40*RFM_IndexRAB!AO32","v":-8.4065415922614922E-4},{"$f":"RFM_ORAB!AP40*RFM_IndexRAB!AP32","v":-1.3015695471138245E-3},{"$f":"RFM_ORAB!AQ40*RFM_IndexRAB!AQ32","v":-3.4870464155279339E-4},{"$f":"RFM_ORAB!AR40*RFM_IndexRAB!AR32","v":-2.3557775214244465E-4},{"$f":"RFM_ORAB!AS40*RFM_IndexRAB!AS32","v":-1.9489175748277577E-5},{"$f":"RFM_ORAB!AT40*RFM_IndexRAB!AT32","v":-1.786975969252722E-5},{"$f":"RFM_ORAB!AU40*RFM_IndexRAB!AU32","v":-1.3834281931784261E-5},{"$f":"RFM_ORAB!AV40*RFM_IndexRAB!AV32","v":-1.2481243820762099E-5},{"$f":"RFM_ORAB!AW40*RFM_IndexRAB!AW32","v":-3.5158347467836761E-6},{"$f":"RFM_ORAB!AX40*RFM_IndexRAB!AX32","v":-1.4388780526171913E-7},{"$f":"RFM_ORAB!AY40*RFM_IndexRAB!AY32","v":4.1370357342423953E-9},{"$f":"RFM_ORAB!AZ40*RFM_IndexRAB!AZ32","v":-9.043476633772989E-8},{"$f":"RFM_ORAB!BA40*RFM_IndexRAB!BA32","v":-4.4346978506679187E-8},{"$f":"RFM_ORAB!BB40*RFM_IndexRAB!BB32","v":-2.260227930832838E-8}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K41*RFM_IndexRAB!K32","v":4.1431399278050982},{"$f":"RFM_ORAB!L41*RFM_IndexRAB!L32","v":7.0895941369691906},{"$f":"RFM_ORAB!M41*RFM_IndexRAB!M32","v":2.0663783283522394},{"$f":"RFM_ORAB!N41*RFM_IndexRAB!N32","v":-0.52671492827814081},{"$f":"RFM_ORAB!O41*RFM_IndexRAB!O32","v":4.4595915397124832},{"$f":"RFM_ORAB!P41*RFM_IndexRAB!P32","v":2.1881244995272322},{"$f":"RFM_ORAB!Q41*RFM_IndexRAB!Q32","v":3.7737434485282568},{"$f":"RFM_ORAB!R41*RFM_IndexRAB!R32","v":3.123794504560252},{"$f":"RFM_ORAB!S41*RFM_IndexRAB!S32","v":3.7444744039613531},{"$f":"RFM_ORAB!T41*RFM_IndexRAB!T32","v":4.1065135074057713},{"$f":"RFM_ORAB!U41*RFM_IndexRAB!U32","v":1.6799287385003003},{"$f":"RFM_ORAB!V41*RFM_IndexRAB!V32","v":1.2265730533242387},{"$f":"RFM_ORAB!W41*RFM_IndexRAB!W32","v":2.0758285780880237},{"$f":"RFM_ORAB!X41*RFM_IndexRAB!X32","v":2.0971501560475261},{"$f":"RFM_ORAB!Y41*RFM_IndexRAB!Y32","v":2.4515385182728955},{"$f":"RFM_ORAB!Z41*RFM_IndexRAB!Z32","v":1.6070869590347929},{"$f":"RFM_ORAB!AA41*RFM_IndexRAB!AA32","v":2.6763548804177364},{"$f":"RFM_ORAB!AB41*RFM_IndexRAB!AB32","v":2.9213157033826547},{"$f":"RFM_ORAB!AC41*RFM_IndexRAB!AC32","v":1.8619334276039567},{"$f":"RFM_ORAB!AD41*RFM_IndexRAB!AD32","v":2.9749745872902063},{"$f":"RFM_ORAB!AE41*RFM_IndexRAB!AE32","v":1.843416185423888},{"$f":"RFM_ORAB!AF41*RFM_IndexRAB!AF32","v":2.0338092127942331},{"$f":"RFM_ORAB!AG41*RFM_IndexRAB!AG32","v":1.801601499807278},{"$f":"RFM_ORAB!AH41*RFM_IndexRAB!AH32","v":1.4208099511773848},{"$f":"RFM_ORAB!AI41*RFM_IndexRAB!AI32","v":1.2802933339962594},{"$f":"RFM_ORAB!AJ41*RFM_IndexRAB!AJ32","v":0.66464631962504761},{"$f":"RFM_ORAB!AK41*RFM_IndexRAB!AK32","v":1.2492024270633935},{"$f":"RFM_ORAB!AL41*RFM_IndexRAB!AL32","v":0.99082796002478779},{"$f":"RFM_ORAB!AM41*RFM_IndexRAB!AM32","v":0.13287164744884553},{"$f":"RFM_ORAB!AN41*RFM_IndexRAB!AN32","v":0.11580807912186274},{"$f":"RFM_ORAB!AO41*RFM_IndexRAB!AO32","v":1.081857081796742E-3},{"$f":"RFM_ORAB!AP41*RFM_IndexRAB!AP32","v":2.2219815897075879E-3},{"$f":"RFM_ORAB!AQ41*RFM_IndexRAB!AQ32","v":8.7499336620043523E-4},{"$f":"RFM_ORAB!AR41*RFM_IndexRAB!AR32","v":1.1421676906215651E-3},{"$f":"RFM_ORAB!AS41*RFM_IndexRAB!AS32","v":1.3105779267049472E-3},{"$f":"RFM_ORAB!AT41*RFM_IndexRAB!AT32","v":1.2016779422094213E-3},{"$f":"RFM_ORAB!AU41*RFM_IndexRAB!AU32","v":9.3030637959185642E-4},{"$f":"RFM_ORAB!AV41*RFM_IndexRAB!AV32","v":8.3931936684182151E-4},{"$f":"RFM_ORAB!AW41*RFM_IndexRAB!AW32","v":2.3642741348279894E-4},{"$f":"RFM_ORAB!AX41*RFM_IndexRAB!AX32","v":9.6759444285216205E-6},{"$f":"RFM_ORAB!AY41*RFM_IndexRAB!AY32","v":-2.7820097603495333E-7},{"$f":"RFM_ORAB!AZ41*RFM_IndexRAB!AZ32","v":6.081417197924375E-6},{"$f":"RFM_ORAB!BA41*RFM_IndexRAB!BA32","v":2.9821769733924132E-6},{"$f":"RFM_ORAB!BB41*RFM_IndexRAB!BB32","v":1.5199230966621284E-6}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L42*RFM_IndexRAB!L32","v":7.2995717999844167},{"$f":"RFM_ORAB!M42*RFM_IndexRAB!M32","v":2.1308359932047467},{"$f":"RFM_ORAB!N42*RFM_IndexRAB!N32","v":-0.54407325411270324},{"$f":"RFM_ORAB!O42*RFM_IndexRAB!O32","v":4.6152264651454393},{"$f":"RFM_ORAB!P42*RFM_IndexRAB!P32","v":2.2677007296693814},{"$f":"RFM_ORAB!Q42*RFM_IndexRAB!Q32","v":3.9170853642077574},{"$f":"RFM_ORAB!R42*RFM_IndexRAB!R32","v":3.2478482243109403},{"$f":"RFM_ORAB!S42*RFM_IndexRAB!S32","v":3.9002517148565388},{"$f":"RFM_ORAB!T42*RFM_IndexRAB!T32","v":4.2857707764868849},{"$f":"RFM_ORAB!U42*RFM_IndexRAB!U32","v":1.7572308155950771},{"$f":"RFM_ORAB!V42*RFM_IndexRAB!V32","v":1.2862885200357752},{"$f":"RFM_ORAB!W42*RFM_IndexRAB!W32","v":2.1830835077198842},{"$f":"RFM_ORAB!X42*RFM_IndexRAB!X32","v":2.2124535285554994},{"$f":"RFM_ORAB!Y42*RFM_IndexRAB!Y32","v":2.5954693762098189},{"$f":"RFM_ORAB!Z42*RFM_IndexRAB!Z32","v":1.7080796122935429},{"$f":"RFM_ORAB!AA42*RFM_IndexRAB!AA32","v":2.8572828881508787},{"$f":"RFM_ORAB!AB42*RFM_IndexRAB!AB32","v":3.134632315751062},{"$f":"RFM_ORAB!AC42*RFM_IndexRAB!AC32","v":2.0095910595817763},{"$f":"RFM_ORAB!AD42*RFM_IndexRAB!AD32","v":3.233211121505688},{"$f":"RFM_ORAB!AE42*RFM_IndexRAB!AE32","v":2.0198315347187439},{"$f":"RFM_ORAB!AF42*RFM_IndexRAB!AF32","v":2.2508167894137157},{"$f":"RFM_ORAB!AG42*RFM_IndexRAB!AG32","v":2.018439994797248},{"$f":"RFM_ORAB!AH42*RFM_IndexRAB!AH32","v":1.6167300323292551},{"$f":"RFM_ORAB!AI42*RFM_IndexRAB!AI32","v":1.4868030700429189},{"$f":"RFM_ORAB!AJ42*RFM_IndexRAB!AJ32","v":0.79389028357460989},{"$f":"RFM_ORAB!AK42*RFM_IndexRAB!AK32","v":1.5550467888314896},{"$f":"RFM_ORAB!AL42*RFM_IndexRAB!AL32","v":1.3148232164204983},{"$f":"RFM_ORAB!AM42*RFM_IndexRAB!AM32","v":0.19794342917761956},{"$f":"RFM_ORAB!AN42*RFM_IndexRAB!AN32","v":0.23117377266997799},{"$f":"RFM_ORAB!AO42*RFM_IndexRAB!AO32","v":0.19592836361555074},{"$f":"RFM_ORAB!AP42*RFM_IndexRAB!AP32","v":7.8195131106126737E-3},{"$f":"RFM_ORAB!AQ42*RFM_IndexRAB!AQ32","v":3.0792433791514127E-3},{"$f":"RFM_ORAB!AR42*RFM_IndexRAB!AR32","v":4.0194731012640266E-3},{"$f":"RFM_ORAB!AS42*RFM_IndexRAB!AS32","v":4.6121359996045492E-3},{"$f":"RFM_ORAB!AT42*RFM_IndexRAB!AT32","v":4.2288993155326785E-3},{"$f":"RFM_ORAB!AU42*RFM_IndexRAB!AU32","v":3.2738988323762221E-3},{"$f":"RFM_ORAB!AV42*RFM_IndexRAB!AV32","v":2.9537007972574836E-3},{"$f":"RFM_ORAB!AW42*RFM_IndexRAB!AW32","v":8.3202636241476923E-4},{"$f":"RFM_ORAB!AX42*RFM_IndexRAB!AX32","v":3.4051215665716876E-5},{"$f":"RFM_ORAB!AY42*RFM_IndexRAB!AY32","v":-9.7903429513872395E-7},{"$f":"RFM_ORAB!AZ42*RFM_IndexRAB!AZ32","v":2.1401492132314986E-5},{"$f":"RFM_ORAB!BA42*RFM_IndexRAB!BA32","v":1.0494763795355437E-5},{"$f":"RFM_ORAB!BB42*RFM_IndexRAB!BB32","v":5.3488555605164829E-6}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M43*RFM_IndexRAB!M32","v":2.2280534987305955},{"$f":"RFM_ORAB!N43*RFM_IndexRAB!N32","v":-0.56910425032899681},{"$f":"RFM_ORAB!O43*RFM_IndexRAB!O32","v":4.8294973816832414},{"$f":"RFM_ORAB!P43*RFM_IndexRAB!P32","v":2.3761052350607712},{"$f":"RFM_ORAB!Q43*RFM_IndexRAB!Q32","v":4.1102563759784001},{"$f":"RFM_ORAB!R43*RFM_IndexRAB!R32","v":3.4132467928414769},{"$f":"RFM_ORAB!S43*RFM_IndexRAB!S32","v":4.1057169759338512},{"$f":"RFM_ORAB!T43*RFM_IndexRAB!T32","v":4.5196725867764345},{"$f":"RFM_ORAB!U43*RFM_IndexRAB!U32","v":1.8569566403316387},{"$f":"RFM_ORAB!V43*RFM_IndexRAB!V32","v":1.3624334699447016},{"$f":"RFM_ORAB!W43*RFM_IndexRAB!W32","v":2.3182514593635708},{"$f":"RFM_ORAB!X43*RFM_IndexRAB!X32","v":2.3560778522812948},{"$f":"RFM_ORAB!Y43*RFM_IndexRAB!Y32","v":2.7726665678816573},{"$f":"RFM_ORAB!Z43*RFM_IndexRAB!Z32","v":1.8309982509393623},{"$f":"RFM_ORAB!AA43*RFM_IndexRAB!AA32","v":3.074952607000927},{"$f":"RFM_ORAB!AB43*RFM_IndexRAB!AB32","v":3.388336014483321},{"$f":"RFM_ORAB!AC43*RFM_IndexRAB!AC32","v":2.1831986230239004},{"$f":"RFM_ORAB!AD43*RFM_IndexRAB!AD32","v":3.533308315651801},{"$f":"RFM_ORAB!AE43*RFM_IndexRAB!AE32","v":2.2224726277255686},{"$f":"RFM_ORAB!AF43*RFM_IndexRAB!AF32","v":2.4971504671280558},{"$f":"RFM_ORAB!AG43*RFM_IndexRAB!AG32","v":2.2616871576316906},{"$f":"RFM_ORAB!AH43*RFM_IndexRAB!AH32","v":1.8339131621632769},{"$f":"RFM_ORAB!AI43*RFM_IndexRAB!AI32","v":1.7129976185746152},{"$f":"RFM_ORAB!AJ43*RFM_IndexRAB!AJ32","v":0.93371113921319338},{"$f":"RFM_ORAB!AK43*RFM_IndexRAB!AK32","v":1.8817921493863254},{"$f":"RFM_ORAB!AL43*RFM_IndexRAB!AL32","v":1.6567182424971267},{"$f":"RFM_ORAB!AM43*RFM_IndexRAB!AM32","v":0.26576667760019507},{"$f":"RFM_ORAB!AN43*RFM_IndexRAB!AN32","v":0.34988983383425987},{"$f":"RFM_ORAB!AO43*RFM_IndexRAB!AO32","v":0.39430331505079447},{"$f":"RFM_ORAB!AP43*RFM_IndexRAB!AP32","v":0.4116928501537494},{"$f":"RFM_ORAB!AQ43*RFM_IndexRAB!AQ32","v":8.6365947525556749E-3},{"$f":"RFM_ORAB!AR43*RFM_IndexRAB!AR32","v":1.127373059546281E-2},{"$f":"RFM_ORAB!AS43*RFM_IndexRAB!AS32","v":1.2936018582342494E-2},{"$f":"RFM_ORAB!AT43*RFM_IndexRAB!AT32","v":1.1861124679167456E-2},{"$f":"RFM_ORAB!AU43*RFM_IndexRAB!AU32","v":9.1825601274462543E-3},{"$f":"RFM_ORAB!AV43*RFM_IndexRAB!AV32","v":8.2844756536404728E-3},{"$f":"RFM_ORAB!AW43*RFM_IndexRAB!AW32","v":2.3336494166952427E-3},{"$f":"RFM_ORAB!AX43*RFM_IndexRAB!AX32","v":9.5506107938020518E-5},{"$f":"RFM_ORAB!AY43*RFM_IndexRAB!AY32","v":-2.7459740640238982E-6},{"$f":"RFM_ORAB!AZ43*RFM_IndexRAB!AZ32","v":6.0026438929211727E-5},{"$f":"RFM_ORAB!BA43*RFM_IndexRAB!BA32","v":2.9435484878514525E-5},{"$f":"RFM_ORAB!BB43*RFM_IndexRAB!BB32","v":1.5002353558316445E-5}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N44*RFM_IndexRAB!N32","v":-0.57793476749273331},{"$f":"RFM_ORAB!O44*RFM_IndexRAB!O32","v":4.9179488333713284},{"$f":"RFM_ORAB!P44*RFM_IndexRAB!P32","v":2.4225831974203449},{"$f":"RFM_ORAB!Q44*RFM_IndexRAB!Q32","v":4.1962604252632714},{"$f":"RFM_ORAB!R44*RFM_IndexRAB!R32","v":3.4896122041084521},{"$f":"RFM_ORAB!S44*RFM_IndexRAB!S32","v":4.204034857947927},{"$f":"RFM_ORAB!T44*RFM_IndexRAB!T32","v":4.6355629993847289},{"$f":"RFM_ORAB!U44*RFM_IndexRAB!U32","v":1.9081653246726937},{"$f":"RFM_ORAB!V44*RFM_IndexRAB!V32","v":1.4029564453507419},{"$f":"RFM_ORAB!W44*RFM_IndexRAB!W32","v":2.3927590399568039},{"$f":"RFM_ORAB!X44*RFM_IndexRAB!X32","v":2.4379987804955783},{"$f":"RFM_ORAB!Y44*RFM_IndexRAB!Y32","v":2.8771806519388994},{"$f":"RFM_ORAB!Z44*RFM_IndexRAB!Z32","v":1.9058707249266693},{"$f":"RFM_ORAB!AA44*RFM_IndexRAB!AA32","v":3.2118426679490577},{"$f":"RFM_ORAB!AB44*RFM_IndexRAB!AB32","v":3.5529145447799033},{"$f":"RFM_ORAB!AC44*RFM_IndexRAB!AC32","v":2.299297752754045},{"$f":"RFM_ORAB!AD44*RFM_IndexRAB!AD32","v":3.7401774639321084},{"$f":"RFM_ORAB!AE44*RFM_IndexRAB!AE32","v":2.3663553339174395},{"$f":"RFM_ORAB!AF44*RFM_IndexRAB!AF32","v":2.677306030188062},{"$f":"RFM_ORAB!AG44*RFM_IndexRAB!AG32","v":2.4448259842155218},{"$f":"RFM_ORAB!AH44*RFM_IndexRAB!AH32","v":2.0021881344573274},{"$f":"RFM_ORAB!AI44*RFM_IndexRAB!AI32","v":1.8933113544976736},{"$f":"RFM_ORAB!AJ44*RFM_IndexRAB!AJ32","v":1.0483653783600864},{"$f":"RFM_ORAB!AK44*RFM_IndexRAB!AK32","v":2.1573868067644293},{"$f":"RFM_ORAB!AL44*RFM_IndexRAB!AL32","v":1.953061560105273},{"$f":"RFM_ORAB!AM44*RFM_IndexRAB!AM32","v":0.32615844991628601},{"$f":"RFM_ORAB!AN44*RFM_IndexRAB!AN32","v":0.45854056085891504},{"$f":"RFM_ORAB!AO44*RFM_IndexRAB!AO32","v":0.58080345018399815},{"$f":"RFM_ORAB!AP44*RFM_IndexRAB!AP32","v":0.80154762557575565},{"$f":"RFM_ORAB!AQ44*RFM_IndexRAB!AQ32","v":0.16478251450623888},{"$f":"RFM_ORAB!AR44*RFM_IndexRAB!AR32","v":1.2895482949057268E-2},{"$f":"RFM_ORAB!AS44*RFM_IndexRAB!AS32","v":1.4796894927081364E-2},{"$f":"RFM_ORAB!AT44*RFM_IndexRAB!AT32","v":1.3567375037186363E-2},{"$f":"RFM_ORAB!AU44*RFM_IndexRAB!AU32","v":1.050349274798465E-2},{"$f":"RFM_ORAB!AV44*RFM_IndexRAB!AV32","v":9.4762167348930761E-3},{"$f":"RFM_ORAB!AW44*RFM_IndexRAB!AW32","v":2.6693503101965447E-3},{"$f":"RFM_ORAB!AX44*RFM_IndexRAB!AX32","v":1.092448835828319E-4},{"$f":"RFM_ORAB!AY44*RFM_IndexRAB!AY32","v":-3.1409888165523762E-6},{"$f":"RFM_ORAB!AZ44*RFM_IndexRAB!AZ32","v":6.8661381709422207E-5},{"$f":"RFM_ORAB!BA44*RFM_IndexRAB!BA32","v":3.3669847805381921E-5},{"$f":"RFM_ORAB!BB44*RFM_IndexRAB!BB32","v":1.716047699284702E-5}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O45*RFM_IndexRAB!O32","v":5.0389204584414067},{"$f":"RFM_ORAB!P45*RFM_IndexRAB!P32","v":2.485004467751438},{"$f":"RFM_ORAB!Q45*RFM_IndexRAB!Q32","v":4.3097365584690239},{"$f":"RFM_ORAB!R45*RFM_IndexRAB!R32","v":3.5886965183096295},{"$f":"RFM_ORAB!S45*RFM_IndexRAB!S32","v":4.3295573440042796},{"$f":"RFM_ORAB!T45*RFM_IndexRAB!T32","v":4.7812545169797023},{"$f":"RFM_ORAB!U45*RFM_IndexRAB!U32","v":1.971547475912377},{"$f":"RFM_ORAB!V45*RFM_IndexRAB!V32","v":1.4523529740564602},{"$f":"RFM_ORAB!W45*RFM_IndexRAB!W32","v":2.4822562310497323},{"$f":"RFM_ORAB!X45*RFM_IndexRAB!X32","v":2.5350320799133681},{"$f":"RFM_ORAB!Y45*RFM_IndexRAB!Y32","v":2.999319814563866},{"$f":"RFM_ORAB!Z45*RFM_IndexRAB!Z32","v":1.9922691156534629},{"$f":"RFM_ORAB!AA45*RFM_IndexRAB!AA32","v":3.3678735093809387},{"$f":"RFM_ORAB!AB45*RFM_IndexRAB!AB32","v":3.7383188628252682},{"$f":"RFM_ORAB!AC45*RFM_IndexRAB!AC32","v":2.4286209869967679},{"$f":"RFM_ORAB!AD45*RFM_IndexRAB!AD32","v":3.9680816197706212},{"$f":"RFM_ORAB!AE45*RFM_IndexRAB!AE32","v":2.5231996191929111},{"$f":"RFM_ORAB!AF45*RFM_IndexRAB!AF32","v":2.8716628886117275},{"$f":"RFM_ORAB!AG45*RFM_IndexRAB!AG32","v":2.6404358059800574},{"$f":"RFM_ORAB!AH45*RFM_IndexRAB!AH32","v":2.1801879603776437},{"$f":"RFM_ORAB!AI45*RFM_IndexRAB!AI32","v":2.0822555714611064},{"$f":"RFM_ORAB!AJ45*RFM_IndexRAB!AJ32","v":1.1673904533223829},{"$f":"RFM_ORAB!AK45*RFM_IndexRAB!AK32","v":2.4408835930772939},{"$f":"RFM_ORAB!AL45*RFM_IndexRAB!AL32","v":2.2552678762285585},{"$f":"RFM_ORAB!AM45*RFM_IndexRAB!AM32","v":0.38722895998967988},{"$f":"RFM_ORAB!AN45*RFM_IndexRAB!AN32","v":0.56749128349016043},{"$f":"RFM_ORAB!AO45*RFM_IndexRAB!AO32","v":0.76637108707550139},{"$f":"RFM_ORAB!AP45*RFM_IndexRAB!AP32","v":1.1865584173689316},{"$f":"RFM_ORAB!AQ45*RFM_IndexRAB!AQ32","v":0.31789190867869871},{"$f":"RFM_ORAB!AR45*RFM_IndexRAB!AR32","v":0.21476129751906706},{"$f":"RFM_ORAB!AS45*RFM_IndexRAB!AS32","v":1.7767045628087872E-2},{"$f":"RFM_ORAB!AT45*RFM_IndexRAB!AT32","v":1.629072670495858E-2},{"$f":"RFM_ORAB!AU45*RFM_IndexRAB!AU32","v":1.261183753938724E-2},{"$f":"RFM_ORAB!AV45*RFM_IndexRAB!AV32","v":1.1378358496170282E-2},{"$f":"RFM_ORAB!AW45*RFM_IndexRAB!AW32","v":3.2051635827873817E-3},{"$f":"RFM_ORAB!AX45*RFM_IndexRAB!AX32","v":1.3117338744489011E-4},{"$f":"RFM_ORAB!AY45*RFM_IndexRAB!AY32","v":-3.7714731297351184E-6},{"$f":"RFM_ORAB!AZ45*RFM_IndexRAB!AZ32","v":8.2443641570111297E-5},{"$f":"RFM_ORAB!BA45*RFM_IndexRAB!BA32","v":4.0428328051053214E-5},{"$f":"RFM_ORAB!BB45*RFM_IndexRAB!BB32","v":2.0605064727036729E-5}]
["Total",null,null,null,{"$f":"SUM(E35:E45)","v":12.568258508618145},55.335163219426448,23.44561002597866,25.627935376415515,27.087380978064537,67.048214718985207,55.499361843030826,101.74781156655277,31.728601553861253,-8.6223267790228686,77.66429532936715,37.897427773971508,64.962833976989828,53.423097337267535,63.577737400475876,69.177206769986157,28.040394450867783,20.259421771619206,33.882225998306545,33.776634057656686,38.887394952117099,25.059910109096993,40.903700318584669,43.616695742763277,27.037775794656419,41.747645133664932,24.797004839539103,25.896513264598031,21.332137680958024,15.195673740377172,11.735083509717454,5.9728993892868143,{"$f":"SUM(AK35:AK45)","v":11.209283800037754},9.2014033769078374,1.3816114641977071,1.7229931500322524,1.938609100805889,2.410027772937847,0.49531545720018549,0.24412606765347955,5.1425478893072862E-2,4.7152376363251758E-2,3.6504087328919813E-2,3.2933867955940797E-2,9.2771232553657459E-3,3.7967225438515298E-4,-1.0916194603604487E-5,2.3862308449319579E-4,1.1701228635880997E-4,5.9633589269561365E-5]
[null,null,"Check vs RFM slave",null,{"$f":"'[5]RAB roll forward'!$H$663","v":25.935617401558034},{"$f":"'[5]RAB roll forward'!$I$663","v":28.35627502570345},{"$f":"'[5]RAB roll forward'!$J$663","v":30.790927076738463},{"$f":"'[5]RAB roll forward'!$K$663","v":33.236489647656413},{"$f":"'[5]RAB roll forward'!$L$663","v":35.689659121650095},{"$f":"'[6]RAB roll forward'!$H$663","v":38.146901694865306},{"$f":"'[6]RAB roll forward'!$I$663","v":40.604442477130668},{"$f":"'[6]RAB roll forward'!$J$663","v":43.058254155223935},{"$f":"'[6]RAB roll forward'!$K$663","v":45.504045202704425},{"$f":"'[6]RAB roll forward'!$L$663","v":47.937247619793482},{"$f":"'[7]RAB roll forward'!$H$663","v":50.353004186218882},{"$f":"'[7]RAB roll forward'!$I$663","v":49.343177453912844},{"$f":"'[7]RAB roll forward'!$J$663","v":48.251388757375125},{"$f":"'[7]RAB roll forward'!$K$663","v":47.074171140101811},{"$f":"'[7]RAB roll forward'!$L$663","v":45.807935523991475}]
[null,null,"ERROR ROW",null,{"$f":"IF(ROUND(E47,9)=ROUND(E46,9),\"\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ROUND(F47,9)=ROUND(F46,9),\"\",\"ERROR\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
["Approach C"]
[{"$f":"Inputs!A96","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A50,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A50,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A50,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A50,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A50,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A50,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D51*(1+E50),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ51*(1+AK50),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E53*RFM_IndexRAB!E50","v":12.568258508618145},{"$f":"RFM_ORAB!F53*RFM_IndexRAB!F50","v":50.180455754637286},{"$f":"RFM_ORAB!G53*RFM_IndexRAB!G50","v":19.358083711838976},{"$f":"RFM_ORAB!H53*RFM_IndexRAB!H50","v":19.383022847713203},{"$f":"RFM_ORAB!I53*RFM_IndexRAB!I50","v":18.836570194016435},{"$f":"RFM_ORAB!J53*RFM_IndexRAB!J50","v":43.001378646841232},{"$f":"RFM_ORAB!K53*RFM_IndexRAB!K50","v":32.886015883459358},{"$f":"RFM_ORAB!L53*RFM_IndexRAB!L50","v":55.844860993034338},{"$f":"RFM_ORAB!M53*RFM_IndexRAB!M50","v":16.146131634539159},{"$f":"RFM_ORAB!N53*RFM_IndexRAB!N50","v":-4.0783340474947716},{"$f":"RFM_ORAB!O53*RFM_IndexRAB!O50","v":34.18245563339827},{"$f":"RFM_ORAB!P53*RFM_IndexRAB!P50","v":16.579062327439853},{"$f":"RFM_ORAB!Q53*RFM_IndexRAB!Q50","v":28.227027433177362},{"$f":"RFM_ORAB!R53*RFM_IndexRAB!R50","v":23.041581533874346},{"$f":"RFM_ORAB!S53*RFM_IndexRAB!S50","v":27.195375154166175},{"$f":"RFM_ORAB!T53*RFM_IndexRAB!T50","v":29.319752230935606},{"$f":"RFM_ORAB!U53*RFM_IndexRAB!U50","v":11.755383001278467},{"$f":"RFM_ORAB!V53*RFM_IndexRAB!V50","v":8.3858660620485281},{"$f":"RFM_ORAB!W53*RFM_IndexRAB!W50","v":13.819206668730478},{"$f":"RFM_ORAB!X53*RFM_IndexRAB!X50","v":13.542935091143748},{"$f":"RFM_ORAB!Y53*RFM_IndexRAB!Y50","v":15.281074556016},{"$f":"RFM_ORAB!Z53*RFM_IndexRAB!Z50","v":9.6186400834032852},{"$f":"RFM_ORAB!AA53*RFM_IndexRAB!AA50","v":15.253255325956522},{"$f":"RFM_ORAB!AB53*RFM_IndexRAB!AB50","v":15.698785531537284},{"$f":"RFM_ORAB!AC53*RFM_IndexRAB!AC50","v":9.3032986382331977},{"$f":"RFM_ORAB!AD53*RFM_IndexRAB!AD50","v":13.524846369509133},{"$f":"RFM_ORAB!AE53*RFM_IndexRAB!AE50","v":7.3925833146678439},{"$f":"RFM_ORAB!AF53*RFM_IndexRAB!AF50","v":6.8085210133083223},{"$f":"RFM_ORAB!AG53*RFM_IndexRAB!AG50","v":4.5488933257120436},{"$f":"RFM_ORAB!AH53*RFM_IndexRAB!AH50","v":2.0867401726637778},{"$f":"RFM_ORAB!AI53*RFM_IndexRAB!AI50","v":7.531573586900038E-2},{"$f":"RFM_ORAB!AJ53*RFM_IndexRAB!AJ50","v":3.7536250158462368E-2},{"$f":"RFM_ORAB!AK53*RFM_IndexRAB!AK50","v":6.6086426319595035E-2},{"$f":"RFM_ORAB!AL53*RFM_IndexRAB!AL50","v":4.6644243240763314E-2},{"$f":"RFM_ORAB!AM53*RFM_IndexRAB!AM50","v":4.7215610847951188E-3},{"$f":"RFM_ORAB!AN53*RFM_IndexRAB!AN50","v":-4.4203122514155142E-5},{"$f":"RFM_ORAB!AO53*RFM_IndexRAB!AO50","v":-5.9694300227770828E-5},{"$f":"RFM_ORAB!AP53*RFM_IndexRAB!AP50","v":-9.2423599479075219E-5},{"$f":"RFM_ORAB!AQ53*RFM_IndexRAB!AQ50","v":-2.4761287784302643E-5},{"$f":"RFM_ORAB!AR53*RFM_IndexRAB!AR50","v":-1.6728221598665039E-5},{"$f":"RFM_ORAB!AS53*RFM_IndexRAB!AS50","v":-1.3839135815142041E-6},{"$f":"RFM_ORAB!AT53*RFM_IndexRAB!AT50","v":-1.2689199100207776E-6},{"$f":"RFM_ORAB!AU53*RFM_IndexRAB!AU50","v":-9.823632822226891E-7},{"$f":"RFM_ORAB!AV53*RFM_IndexRAB!AV50","v":-8.8628493379302895E-7},{"$f":"RFM_ORAB!AW53*RFM_IndexRAB!AW50","v":-2.4965711835522307E-7},{"$f":"RFM_ORAB!AX53*RFM_IndexRAB!AX50","v":-1.0217378635602806E-8},{"$f":"RFM_ORAB!AY53*RFM_IndexRAB!AY50","v":3.6604929587256218E-10},{"$f":"RFM_ORAB!AZ53*RFM_IndexRAB!AZ50","v":-1.0728525460686387E-8},{"$f":"RFM_ORAB!BA53*RFM_IndexRAB!BA50","v":-7.8487669231948671E-9},{"$f":"RFM_ORAB!BB53*RFM_IndexRAB!BB50","v":-7.9436572375067279E-9}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F54*RFM_IndexRAB!F50","v":5.1547074647891602},{"$f":"RFM_ORAB!G54*RFM_IndexRAB!G50","v":1.9918886603492225},{"$f":"RFM_ORAB!H54*RFM_IndexRAB!H50","v":1.9981757232311104},{"$f":"RFM_ORAB!I54*RFM_IndexRAB!I50","v":1.9457376851511663},{"$f":"RFM_ORAB!J54*RFM_IndexRAB!J50","v":4.4514715105570311},{"$f":"RFM_ORAB!K54*RFM_IndexRAB!K50","v":3.4096548277341423},{"$f":"RFM_ORAB!L54*RFM_IndexRAB!L50","v":5.7999506800689886},{"$f":"RFM_ORAB!M54*RFM_IndexRAB!M50","v":1.6799535518434336},{"$f":"RFM_ORAB!N54*RFM_IndexRAB!N50","v":-0.42521248163714287},{"$f":"RFM_ORAB!O54*RFM_IndexRAB!O50","v":3.572149379043601},{"$f":"RFM_ORAB!P54*RFM_IndexRAB!P50","v":1.7367087905494125},{"$f":"RFM_ORAB!Q54*RFM_IndexRAB!Q50","v":2.9648540995537771},{"$f":"RFM_ORAB!R54*RFM_IndexRAB!R50","v":2.4273535866034863},{"$f":"RFM_ORAB!S54*RFM_IndexRAB!S50","v":2.8744527022918525},{"$f":"RFM_ORAB!T54*RFM_IndexRAB!T50","v":3.1104853700448105},{"$f":"RFM_ORAB!U54*RFM_IndexRAB!U50","v":1.2526561064328579},{"$f":"RFM_ORAB!V54*RFM_IndexRAB!V50","v":0.89826764118591129},{"$f":"RFM_ORAB!W54*RFM_IndexRAB!W50","v":1.4893066759704421},{"$f":"RFM_ORAB!X54*RFM_IndexRAB!X50","v":1.4699416841760227},{"$f":"RFM_ORAB!Y54*RFM_IndexRAB!Y50","v":1.672720897803446},{"$f":"RFM_ORAB!Z54*RFM_IndexRAB!Z50","v":1.0634720901676922},{"$f":"RFM_ORAB!AA54*RFM_IndexRAB!AA50","v":1.7076007269506577},{"$f":"RFM_ORAB!AB54*RFM_IndexRAB!AB50","v":1.7850660658014528},{"$f":"RFM_ORAB!AC54*RFM_IndexRAB!AC50","v":1.079475849923939},{"$f":"RFM_ORAB!AD54*RFM_IndexRAB!AD50","v":1.6136636329549112},{"$f":"RFM_ORAB!AE54*RFM_IndexRAB!AE50","v":0.91803431828169424},{"$f":"RFM_ORAB!AF54*RFM_IndexRAB!AF50","v":0.90119709955234395},{"$f":"RFM_ORAB!AG54*RFM_IndexRAB!AG50","v":0.6754904308578239},{"$f":"RFM_ORAB!AH54*RFM_IndexRAB!AH50","v":0.40837767032733335},{"$f":"RFM_ORAB!AI54*RFM_IndexRAB!AI50","v":0.21843247958671216},{"$f":"RFM_ORAB!AJ54*RFM_IndexRAB!AJ50","v":8.026297631944544E-5},{"$f":"RFM_ORAB!AK54*RFM_IndexRAB!AK50","v":1.8903187338890451E-4},{"$f":"RFM_ORAB!AL54*RFM_IndexRAB!AL50","v":1.9932217998433265E-4},{"$f":"RFM_ORAB!AM54*RFM_IndexRAB!AM50","v":3.9847637022471868E-5},{"$f":"RFM_ORAB!AN54*RFM_IndexRAB!AN50","v":7.0311548129911155E-5},{"$f":"RFM_ORAB!AO54*RFM_IndexRAB!AO50","v":9.4952537848479101E-5},{"$f":"RFM_ORAB!AP54*RFM_IndexRAB!AP50","v":1.4701328760273968E-4},{"$f":"RFM_ORAB!AQ54*RFM_IndexRAB!AQ50","v":3.9386459118290917E-5},{"$f":"RFM_ORAB!AR54*RFM_IndexRAB!AR50","v":2.6608689412964125E-5},{"$f":"RFM_ORAB!AS54*RFM_IndexRAB!AS50","v":2.2013174830152072E-6},{"$f":"RFM_ORAB!AT54*RFM_IndexRAB!AT50","v":2.0184031862875045E-6},{"$f":"RFM_ORAB!AU54*RFM_IndexRAB!AU50","v":1.562592850243527E-6},{"$f":"RFM_ORAB!AV54*RFM_IndexRAB!AV50","v":1.4097661485169451E-6},{"$f":"RFM_ORAB!AW54*RFM_IndexRAB!AW50","v":3.9711625547690244E-7},{"$f":"RFM_ORAB!AX54*RFM_IndexRAB!AX50","v":1.6252238955939575E-8},{"$f":"RFM_ORAB!AY54*RFM_IndexRAB!AY50","v":-4.6728138774423489E-10},{"$f":"RFM_ORAB!AZ54*RFM_IndexRAB!AZ50","v":1.0214676843336168E-8},{"$f":"RFM_ORAB!BA54*RFM_IndexRAB!BA50","v":5.0090255414870528E-9},{"$f":"RFM_ORAB!BB54*RFM_IndexRAB!BB50","v":2.5529449392857632E-9}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G55*RFM_IndexRAB!G50","v":2.0956376537904631},{"$f":"RFM_ORAB!H55*RFM_IndexRAB!H50","v":2.1019895842405005},{"$f":"RFM_ORAB!I55*RFM_IndexRAB!I50","v":2.0465527757615414},{"$f":"RFM_ORAB!J55*RFM_IndexRAB!J50","v":4.6814412182359764},{"$f":"RFM_ORAB!K55*RFM_IndexRAB!K50","v":3.590981500004172},{"$f":"RFM_ORAB!L55*RFM_IndexRAB!L50","v":6.1180193035654424},{"$f":"RFM_ORAB!M55*RFM_IndexRAB!M50","v":1.7750366999889706},{"$f":"RFM_ORAB!N55*RFM_IndexRAB!N50","v":-0.45012649003247585},{"$f":"RFM_ORAB!O55*RFM_IndexRAB!O50","v":3.7894165532654895},{"$f":"RFM_ORAB!P55*RFM_IndexRAB!P50","v":1.8463484111830308},{"$f":"RFM_ORAB!Q55*RFM_IndexRAB!Q50","v":3.1597089991330596},{"$f":"RFM_ORAB!R55*RFM_IndexRAB!R50","v":2.5937510880647259},{"$f":"RFM_ORAB!S55*RFM_IndexRAB!S50","v":3.0805978952759299},{"$f":"RFM_ORAB!T55*RFM_IndexRAB!T50","v":3.344517092278473},{"$f":"RFM_ORAB!U55*RFM_IndexRAB!U50","v":1.3521675903536707},{"$f":"RFM_ORAB!V55*RFM_IndexRAB!V50","v":0.97403545788559776},{"$f":"RFM_ORAB!W55*RFM_IndexRAB!W50","v":1.6234190603027172},{"$f":"RFM_ORAB!X55*RFM_IndexRAB!X50","v":1.6120315374525098},{"$f":"RFM_ORAB!Y55*RFM_IndexRAB!Y50","v":1.8475082871207409},{"$f":"RFM_ORAB!Z55*RFM_IndexRAB!Z50","v":1.1843366153281683},{"$f":"RFM_ORAB!AA55*RFM_IndexRAB!AA50","v":1.9209394053047066},{"$f":"RFM_ORAB!AB55*RFM_IndexRAB!AB50","v":2.0329114379144513},{"$f":"RFM_ORAB!AC55*RFM_IndexRAB!AC50","v":1.2485137898117453},{"$f":"RFM_ORAB!AD55*RFM_IndexRAB!AD50","v":1.9048655360396234},{"$f":"RFM_ORAB!AE55*RFM_IndexRAB!AE50","v":1.1140722734411186},{"$f":"RFM_ORAB!AF55*RFM_IndexRAB!AF50","v":1.1387571798476703},{"$f":"RFM_ORAB!AG55*RFM_IndexRAB!AG50","v":0.90932847659484495},{"$f":"RFM_ORAB!AH55*RFM_IndexRAB!AH50","v":0.61648284761733896},{"$f":"RFM_ORAB!AI55*RFM_IndexRAB!AI50","v":0.43445312206911763},{"$f":"RFM_ORAB!AJ55*RFM_IndexRAB!AJ50","v":0.13538800120766786},{"$f":"RFM_ORAB!AK55*RFM_IndexRAB!AK50","v":-2.9794724362008649E-3},{"$f":"RFM_ORAB!AL55*RFM_IndexRAB!AL50","v":-3.1416656383919917E-3},{"$f":"RFM_ORAB!AM55*RFM_IndexRAB!AM50","v":-6.2806834650542458E-4},{"$f":"RFM_ORAB!AN55*RFM_IndexRAB!AN50","v":-1.1082327855296869E-3},{"$f":"RFM_ORAB!AO55*RFM_IndexRAB!AO50","v":-1.4966178147365729E-3},{"$f":"RFM_ORAB!AP55*RFM_IndexRAB!AP50","v":-2.3171861459917345E-3},{"$f":"RFM_ORAB!AQ55*RFM_IndexRAB!AQ50","v":-6.2079937736779598E-4},{"$f":"RFM_ORAB!AR55*RFM_IndexRAB!AR50","v":-4.1939941263899978E-4},{"$f":"RFM_ORAB!AS55*RFM_IndexRAB!AS50","v":-3.4696607753958807E-5},{"$f":"RFM_ORAB!AT55*RFM_IndexRAB!AT50","v":-3.1813559009231932E-5},{"$f":"RFM_ORAB!AU55*RFM_IndexRAB!AU50","v":-2.4629192118975057E-5},{"$f":"RFM_ORAB!AV55*RFM_IndexRAB!AV50","v":-2.2220376414265619E-5},{"$f":"RFM_ORAB!AW55*RFM_IndexRAB!AW50","v":-6.2592456814225857E-6},{"$f":"RFM_ORAB!AX55*RFM_IndexRAB!AX50","v":-2.5616366768025025E-7},{"$f":"RFM_ORAB!AY55*RFM_IndexRAB!AY50","v":7.3651706972677984E-9},{"$f":"RFM_ORAB!AZ55*RFM_IndexRAB!AZ50","v":-1.6100114522382379E-7},{"$f":"RFM_ORAB!BA55*RFM_IndexRAB!BA50","v":-7.8950989933755558E-8},{"$f":"RFM_ORAB!BB55*RFM_IndexRAB!BB50","v":-4.0238870521539638E-8}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H56*RFM_IndexRAB!H50","v":2.1447472212307015},{"$f":"RFM_ORAB!I56*RFM_IndexRAB!I50","v":2.0929925030908905},{"$f":"RFM_ORAB!J56*RFM_IndexRAB!J50","v":4.7995173488989309},{"$f":"RFM_ORAB!K56*RFM_IndexRAB!K50","v":3.6864840218358066},{"$f":"RFM_ORAB!L56*RFM_IndexRAB!L50","v":6.2898785129273653},{"$f":"RFM_ORAB!M56*RFM_IndexRAB!M50","v":1.8277030208589831},{"$f":"RFM_ORAB!N56*RFM_IndexRAB!N50","v":-0.46428507747741093},{"$f":"RFM_ORAB!O56*RFM_IndexRAB!O50","v":3.9161474103185059},{"$f":"RFM_ORAB!P56*RFM_IndexRAB!P50","v":1.9118789455353935},{"$f":"RFM_ORAB!Q56*RFM_IndexRAB!Q50","v":3.2790857597276095},{"$f":"RFM_ORAB!R56*RFM_IndexRAB!R50","v":2.6981961242558388},{"$f":"RFM_ORAB!S56*RFM_IndexRAB!S50","v":3.2131704076050718},{"$f":"RFM_ORAB!T56*RFM_IndexRAB!T50","v":3.4986829724905006},{"$f":"RFM_ORAB!U56*RFM_IndexRAB!U50","v":1.4193889505372912},{"$f":"RFM_ORAB!V56*RFM_IndexRAB!V50","v":1.0265423317008424},{"$f":"RFM_ORAB!W56*RFM_IndexRAB!W50","v":1.7187611986246383},{"$f":"RFM_ORAB!X56*RFM_IndexRAB!X50","v":1.7156215373504484},{"$f":"RFM_ORAB!Y56*RFM_IndexRAB!Y50","v":1.9781698828790919},{"$f":"RFM_ORAB!Z56*RFM_IndexRAB!Z50","v":1.2769203839018306},{"$f":"RFM_ORAB!AA56*RFM_IndexRAB!AA50","v":2.0884195346630121},{"$f":"RFM_ORAB!AB56*RFM_IndexRAB!AB50","v":2.2322398690928309},{"$f":"RFM_ORAB!AC56*RFM_IndexRAB!AC50","v":1.3877662368649137},{"$f":"RFM_ORAB!AD56*RFM_IndexRAB!AD50","v":2.1506457206780882},{"$f":"RFM_ORAB!AE56*RFM_IndexRAB!AE50","v":1.2835342276229738},{"$f":"RFM_ORAB!AF56*RFM_IndexRAB!AF50","v":1.3491367531074268},{"$f":"RFM_ORAB!AG56*RFM_IndexRAB!AG50","v":1.1214435680589345},{"$f":"RFM_ORAB!AH56*RFM_IndexRAB!AH50","v":0.80983999165064235},{"$f":"RFM_ORAB!AI56*RFM_IndexRAB!AI50","v":0.64005120167334184},{"$f":"RFM_ORAB!AJ56*RFM_IndexRAB!AJ50","v":0.26586591760332529},{"$f":"RFM_ORAB!AK56*RFM_IndexRAB!AK50","v":0.31005930289424677},{"$f":"RFM_ORAB!AL56*RFM_IndexRAB!AL50","v":6.0948115646370662E-4},{"$f":"RFM_ORAB!AM56*RFM_IndexRAB!AM50","v":1.2184486391183936E-4},{"$f":"RFM_ORAB!AN56*RFM_IndexRAB!AN50","v":2.1499646286399354E-4},{"$f":"RFM_ORAB!AO56*RFM_IndexRAB!AO50","v":2.9034291407812121E-4},{"$f":"RFM_ORAB!AP56*RFM_IndexRAB!AP50","v":4.4953265387069445E-4},{"$f":"RFM_ORAB!AQ56*RFM_IndexRAB!AQ50","v":1.2043468847427483E-4},{"$f":"RFM_ORAB!AR56*RFM_IndexRAB!AR50","v":8.1363222079307486E-5},{"$f":"RFM_ORAB!AS56*RFM_IndexRAB!AS50","v":6.7311200660023975E-6},{"$f":"RFM_ORAB!AT56*RFM_IndexRAB!AT50","v":6.1718104241346008E-6},{"$f":"RFM_ORAB!AU56*RFM_IndexRAB!AU50","v":4.7780477693109862E-6},{"$f":"RFM_ORAB!AV56*RFM_IndexRAB!AV50","v":4.3107390387212812E-6},{"$f":"RFM_ORAB!AW56*RFM_IndexRAB!AW50","v":1.2142897225869379E-6},{"$f":"RFM_ORAB!AX56*RFM_IndexRAB!AX50","v":4.9695590298927826E-8},{"$f":"RFM_ORAB!AY56*RFM_IndexRAB!AY50","v":-1.4288384795846998E-9},{"$f":"RFM_ORAB!AZ56*RFM_IndexRAB!AZ50","v":3.1234120838277623E-8},{"$f":"RFM_ORAB!BA56*RFM_IndexRAB!BA50","v":1.5316442354893671E-8},{"$f":"RFM_ORAB!BB56*RFM_IndexRAB!BB50","v":7.8063155545778105E-9}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I57*RFM_IndexRAB!I50","v":2.1655278200445052},{"$f":"RFM_ORAB!J57*RFM_IndexRAB!J50","v":4.9716973690241266},{"$f":"RFM_ORAB!K57*RFM_IndexRAB!K50","v":3.823489404681395},{"$f":"RFM_ORAB!L57*RFM_IndexRAB!L50","v":6.5324497174915654},{"$f":"RFM_ORAB!M57*RFM_IndexRAB!M50","v":1.9008860623582546},{"$f":"RFM_ORAB!N57*RFM_IndexRAB!N50","v":-0.48364668991558102},{"$f":"RFM_ORAB!O57*RFM_IndexRAB!O50","v":4.086682572530786},{"$f":"RFM_ORAB!P57*RFM_IndexRAB!P50","v":1.9987531055645797},{"$f":"RFM_ORAB!Q57*RFM_IndexRAB!Q50","v":3.4349894274365278},{"$f":"RFM_ORAB!R57*RFM_IndexRAB!R50","v":2.8326263196528041},{"$f":"RFM_ORAB!S57*RFM_IndexRAB!S50","v":3.3813574078431272},{"$f":"RFM_ORAB!T57*RFM_IndexRAB!T50","v":3.691515826367739},{"$f":"RFM_ORAB!U57*RFM_IndexRAB!U50","v":1.502239052589402},{"$f":"RFM_ORAB!V57*RFM_IndexRAB!V50","v":1.0903039849857938},{"$f":"RFM_ORAB!W57*RFM_IndexRAB!W50","v":1.8328550875522513},{"$f":"RFM_ORAB!X57*RFM_IndexRAB!X50","v":1.8378243242799077},{"$f":"RFM_ORAB!Y57*RFM_IndexRAB!Y50","v":2.13015317227745},{"$f":"RFM_ORAB!Z57*RFM_IndexRAB!Z50","v":1.38317080412413},{"$f":"RFM_ORAB!AA57*RFM_IndexRAB!AA50","v":2.2780633584315622},{"$f":"RFM_ORAB!AB57*RFM_IndexRAB!AB50","v":2.4550201145208086},{"$f":"RFM_ORAB!AC57*RFM_IndexRAB!AC50","v":1.5414187276806992},{"$f":"RFM_ORAB!AD57*RFM_IndexRAB!AD50","v":2.4183904005372874},{"$f":"RFM_ORAB!AE57*RFM_IndexRAB!AE50","v":1.4658191650348738},{"$f":"RFM_ORAB!AF57*RFM_IndexRAB!AF50","v":1.5725900704512419},{"$f":"RFM_ORAB!AG57*RFM_IndexRAB!AG50","v":1.3439587889345848},{"$f":"RFM_ORAB!AH57*RFM_IndexRAB!AH50","v":1.0102034588738633},{"$f":"RFM_ORAB!AI57*RFM_IndexRAB!AI50","v":0.8505245939596715},{"$f":"RFM_ORAB!AJ57*RFM_IndexRAB!AJ50","v":0.39741537027846252},{"$f":"RFM_ORAB!AK57*RFM_IndexRAB!AK50","v":0.62094448874514585},{"$f":"RFM_ORAB!AL57*RFM_IndexRAB!AL50","v":0.32951841505401319},{"$f":"RFM_ORAB!AM57*RFM_IndexRAB!AM50","v":8.9500504603760324E-4},{"$f":"RFM_ORAB!AN57*RFM_IndexRAB!AN50","v":1.5792452218809786E-3},{"$f":"RFM_ORAB!AO57*RFM_IndexRAB!AO50","v":2.1326986205114137E-3},{"$f":"RFM_ORAB!AP57*RFM_IndexRAB!AP50","v":3.3020184902012358E-3},{"$f":"RFM_ORAB!AQ57*RFM_IndexRAB!AQ50","v":8.8464667645272088E-4},{"$f":"RFM_ORAB!AR57*RFM_IndexRAB!AR50","v":5.976492728946496E-4},{"$f":"RFM_ORAB!AS57*RFM_IndexRAB!AS50","v":4.9443088786376852E-5},{"$f":"RFM_ORAB!AT57*RFM_IndexRAB!AT50","v":4.533470919861386E-5},{"$f":"RFM_ORAB!AU57*RFM_IndexRAB!AU50","v":3.5096898847014083E-5},{"$f":"RFM_ORAB!AV57*RFM_IndexRAB!AV50","v":3.166430711924269E-5},{"$f":"RFM_ORAB!AW57*RFM_IndexRAB!AW50","v":8.9195013575069768E-6},{"$f":"RFM_ORAB!AX57*RFM_IndexRAB!AX50","v":3.6503634749461327E-7},{"$f":"RFM_ORAB!AY57*RFM_IndexRAB!AY50","v":-1.049545797947003E-8},{"$f":"RFM_ORAB!AZ57*RFM_IndexRAB!AZ50","v":2.294285935518154E-7},{"$f":"RFM_ORAB!BA57*RFM_IndexRAB!BA50","v":1.1250612257970914E-7},{"$f":"RFM_ORAB!BB57*RFM_IndexRAB!BB50","v":5.734088075607283E-8}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J58*RFM_IndexRAB!J50","v":5.1427086254279146},{"$f":"RFM_ORAB!K58*RFM_IndexRAB!K50","v":3.9595962775108458},{"$f":"RFM_ORAB!L58*RFM_IndexRAB!L50","v":6.7734864225114615},{"$f":"RFM_ORAB!M58*RFM_IndexRAB!M50","v":1.9736227639848702},{"$f":"RFM_ORAB!N58*RFM_IndexRAB!N50","v":-0.50289479225291345},{"$f":"RFM_ORAB!O58*RFM_IndexRAB!O50","v":4.2562591024565917},{"$f":"RFM_ORAB!P58*RFM_IndexRAB!P50","v":2.0851580642700713},{"$f":"RFM_ORAB!Q58*RFM_IndexRAB!Q50","v":3.5900860855147827},{"$f":"RFM_ORAB!R58*RFM_IndexRAB!R50","v":2.9663904406855823},{"$f":"RFM_ORAB!S58*RFM_IndexRAB!S50","v":3.5487485365897795},{"$f":"RFM_ORAB!T58*RFM_IndexRAB!T50","v":3.8834788908355002},{"$f":"RFM_ORAB!U58*RFM_IndexRAB!U50","v":1.5847307546640075},{"$f":"RFM_ORAB!V58*RFM_IndexRAB!V50","v":1.1538018311006135},{"$f":"RFM_ORAB!W58*RFM_IndexRAB!W50","v":1.9464984909480034},{"$f":"RFM_ORAB!X58*RFM_IndexRAB!X50","v":1.959567485960783},{"$f":"RFM_ORAB!Y58*RFM_IndexRAB!Y50","v":2.2815932271532322},{"$f":"RFM_ORAB!Z58*RFM_IndexRAB!Z50","v":1.4890654693240557},{"$f":"RFM_ORAB!AA58*RFM_IndexRAB!AA50","v":2.4671154143786795},{"$f":"RFM_ORAB!AB58*RFM_IndexRAB!AB50","v":2.6771552826742431},{"$f":"RFM_ORAB!AC58*RFM_IndexRAB!AC50","v":1.6946607021814686},{"$f":"RFM_ORAB!AD58*RFM_IndexRAB!AD50","v":2.6854803657954665},{"$f":"RFM_ORAB!AE58*RFM_IndexRAB!AE50","v":1.647686239512044},{"$f":"RFM_ORAB!AF58*RFM_IndexRAB!AF50","v":1.7955657601952302},{"$f":"RFM_ORAB!AG58*RFM_IndexRAB!AG50","v":1.5660326483679952},{"$f":"RFM_ORAB!AH58*RFM_IndexRAB!AH50","v":1.2102003587393282},{"$f":"RFM_ORAB!AI58*RFM_IndexRAB!AI50","v":1.0606454279870372},{"$f":"RFM_ORAB!AJ58*RFM_IndexRAB!AJ50","v":0.52861001296725729},{"$f":"RFM_ORAB!AK58*RFM_IndexRAB!AK50","v":0.93067225751864657},{"$f":"RFM_ORAB!AL58*RFM_IndexRAB!AL50","v":0.65687472563875948},{"$f":"RFM_ORAB!AM58*RFM_IndexRAB!AM50","v":6.6492109779819536E-2},{"$f":"RFM_ORAB!AN58*RFM_IndexRAB!AN50","v":-6.2249726775455688E-4},{"$f":"RFM_ORAB!AO58*RFM_IndexRAB!AO50","v":-8.4065415922614922E-4},{"$f":"RFM_ORAB!AP58*RFM_IndexRAB!AP50","v":-1.3015695471138245E-3},{"$f":"RFM_ORAB!AQ58*RFM_IndexRAB!AQ50","v":-3.4870464155279339E-4},{"$f":"RFM_ORAB!AR58*RFM_IndexRAB!AR50","v":-2.3557775214244465E-4},{"$f":"RFM_ORAB!AS58*RFM_IndexRAB!AS50","v":-1.9489175748277577E-5},{"$f":"RFM_ORAB!AT58*RFM_IndexRAB!AT50","v":-1.786975969252722E-5},{"$f":"RFM_ORAB!AU58*RFM_IndexRAB!AU50","v":-1.3834281931784261E-5},{"$f":"RFM_ORAB!AV58*RFM_IndexRAB!AV50","v":-1.2481243820762099E-5},{"$f":"RFM_ORAB!AW58*RFM_IndexRAB!AW50","v":-3.5158347467836761E-6},{"$f":"RFM_ORAB!AX58*RFM_IndexRAB!AX50","v":-1.4388780526171913E-7},{"$f":"RFM_ORAB!AY58*RFM_IndexRAB!AY50","v":4.1370357342423953E-9},{"$f":"RFM_ORAB!AZ58*RFM_IndexRAB!AZ50","v":-9.043476633772989E-8},{"$f":"RFM_ORAB!BA58*RFM_IndexRAB!BA50","v":-4.4346978506679187E-8},{"$f":"RFM_ORAB!BB58*RFM_IndexRAB!BB50","v":-2.260227930832838E-8}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K59*RFM_IndexRAB!K50","v":4.1431399278050982},{"$f":"RFM_ORAB!L59*RFM_IndexRAB!L50","v":7.0895941369691906},{"$f":"RFM_ORAB!M59*RFM_IndexRAB!M50","v":2.0663783283522394},{"$f":"RFM_ORAB!N59*RFM_IndexRAB!N50","v":-0.52671492827814081},{"$f":"RFM_ORAB!O59*RFM_IndexRAB!O50","v":4.4595915397124832},{"$f":"RFM_ORAB!P59*RFM_IndexRAB!P50","v":2.1881244995272322},{"$f":"RFM_ORAB!Q59*RFM_IndexRAB!Q50","v":3.7737434485282568},{"$f":"RFM_ORAB!R59*RFM_IndexRAB!R50","v":3.123794504560252},{"$f":"RFM_ORAB!S59*RFM_IndexRAB!S50","v":3.7444744039613531},{"$f":"RFM_ORAB!T59*RFM_IndexRAB!T50","v":4.1065135074057713},{"$f":"RFM_ORAB!U59*RFM_IndexRAB!U50","v":1.6799287385003003},{"$f":"RFM_ORAB!V59*RFM_IndexRAB!V50","v":1.2265730533242387},{"$f":"RFM_ORAB!W59*RFM_IndexRAB!W50","v":2.0758285780880237},{"$f":"RFM_ORAB!X59*RFM_IndexRAB!X50","v":2.0971501560475261},{"$f":"RFM_ORAB!Y59*RFM_IndexRAB!Y50","v":2.4515385182728955},{"$f":"RFM_ORAB!Z59*RFM_IndexRAB!Z50","v":1.6070869590347929},{"$f":"RFM_ORAB!AA59*RFM_IndexRAB!AA50","v":2.6763548804177364},{"$f":"RFM_ORAB!AB59*RFM_IndexRAB!AB50","v":2.9213157033826547},{"$f":"RFM_ORAB!AC59*RFM_IndexRAB!AC50","v":1.8619334276039567},{"$f":"RFM_ORAB!AD59*RFM_IndexRAB!AD50","v":2.9749745872902063},{"$f":"RFM_ORAB!AE59*RFM_IndexRAB!AE50","v":1.843416185423888},{"$f":"RFM_ORAB!AF59*RFM_IndexRAB!AF50","v":2.0338092127942331},{"$f":"RFM_ORAB!AG59*RFM_IndexRAB!AG50","v":1.801601499807278},{"$f":"RFM_ORAB!AH59*RFM_IndexRAB!AH50","v":1.4208099511773848},{"$f":"RFM_ORAB!AI59*RFM_IndexRAB!AI50","v":1.2802933339962594},{"$f":"RFM_ORAB!AJ59*RFM_IndexRAB!AJ50","v":0.66464631962504761},{"$f":"RFM_ORAB!AK59*RFM_IndexRAB!AK50","v":1.2492024270633935},{"$f":"RFM_ORAB!AL59*RFM_IndexRAB!AL50","v":0.99082796002478779},{"$f":"RFM_ORAB!AM59*RFM_IndexRAB!AM50","v":0.13287164744884553},{"$f":"RFM_ORAB!AN59*RFM_IndexRAB!AN50","v":0.11580807912186274},{"$f":"RFM_ORAB!AO59*RFM_IndexRAB!AO50","v":1.081857081796742E-3},{"$f":"RFM_ORAB!AP59*RFM_IndexRAB!AP50","v":2.2219815897075879E-3},{"$f":"RFM_ORAB!AQ59*RFM_IndexRAB!AQ50","v":8.7499336620043523E-4},{"$f":"RFM_ORAB!AR59*RFM_IndexRAB!AR50","v":1.1421676906215651E-3},{"$f":"RFM_ORAB!AS59*RFM_IndexRAB!AS50","v":1.3105779267049472E-3},{"$f":"RFM_ORAB!AT59*RFM_IndexRAB!AT50","v":1.2016779422094213E-3},{"$f":"RFM_ORAB!AU59*RFM_IndexRAB!AU50","v":9.3030637959185642E-4},{"$f":"RFM_ORAB!AV59*RFM_IndexRAB!AV50","v":8.3931936684182151E-4},{"$f":"RFM_ORAB!AW59*RFM_IndexRAB!AW50","v":2.3642741348279894E-4},{"$f":"RFM_ORAB!AX59*RFM_IndexRAB!AX50","v":9.6759444285216205E-6},{"$f":"RFM_ORAB!AY59*RFM_IndexRAB!AY50","v":-2.7820097603495333E-7},{"$f":"RFM_ORAB!AZ59*RFM_IndexRAB!AZ50","v":6.081417197924375E-6},{"$f":"RFM_ORAB!BA59*RFM_IndexRAB!BA50","v":2.9821769733924132E-6},{"$f":"RFM_ORAB!BB59*RFM_IndexRAB!BB50","v":1.5199230966621284E-6}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L60*RFM_IndexRAB!L50","v":7.2995717999844167},{"$f":"RFM_ORAB!M60*RFM_IndexRAB!M50","v":2.1308359932047467},{"$f":"RFM_ORAB!N60*RFM_IndexRAB!N50","v":-0.54407325411270324},{"$f":"RFM_ORAB!O60*RFM_IndexRAB!O50","v":4.6152264651454393},{"$f":"RFM_ORAB!P60*RFM_IndexRAB!P50","v":2.2677007296693814},{"$f":"RFM_ORAB!Q60*RFM_IndexRAB!Q50","v":3.9170853642077574},{"$f":"RFM_ORAB!R60*RFM_IndexRAB!R50","v":3.2478482243109403},{"$f":"RFM_ORAB!S60*RFM_IndexRAB!S50","v":3.9002517148565388},{"$f":"RFM_ORAB!T60*RFM_IndexRAB!T50","v":4.2857707764868849},{"$f":"RFM_ORAB!U60*RFM_IndexRAB!U50","v":1.7572308155950771},{"$f":"RFM_ORAB!V60*RFM_IndexRAB!V50","v":1.2862885200357752},{"$f":"RFM_ORAB!W60*RFM_IndexRAB!W50","v":2.1830835077198842},{"$f":"RFM_ORAB!X60*RFM_IndexRAB!X50","v":2.2124535285554994},{"$f":"RFM_ORAB!Y60*RFM_IndexRAB!Y50","v":2.5954693762098189},{"$f":"RFM_ORAB!Z60*RFM_IndexRAB!Z50","v":1.7080796122935429},{"$f":"RFM_ORAB!AA60*RFM_IndexRAB!AA50","v":2.8572828881508787},{"$f":"RFM_ORAB!AB60*RFM_IndexRAB!AB50","v":3.134632315751062},{"$f":"RFM_ORAB!AC60*RFM_IndexRAB!AC50","v":2.0095910595817763},{"$f":"RFM_ORAB!AD60*RFM_IndexRAB!AD50","v":3.233211121505688},{"$f":"RFM_ORAB!AE60*RFM_IndexRAB!AE50","v":2.0198315347187439},{"$f":"RFM_ORAB!AF60*RFM_IndexRAB!AF50","v":2.2508167894137157},{"$f":"RFM_ORAB!AG60*RFM_IndexRAB!AG50","v":2.018439994797248},{"$f":"RFM_ORAB!AH60*RFM_IndexRAB!AH50","v":1.6167300323292551},{"$f":"RFM_ORAB!AI60*RFM_IndexRAB!AI50","v":1.4868030700429189},{"$f":"RFM_ORAB!AJ60*RFM_IndexRAB!AJ50","v":0.79389028357460989},{"$f":"RFM_ORAB!AK60*RFM_IndexRAB!AK50","v":1.5550467888314896},{"$f":"RFM_ORAB!AL60*RFM_IndexRAB!AL50","v":1.3148232164204983},{"$f":"RFM_ORAB!AM60*RFM_IndexRAB!AM50","v":0.19794342917761956},{"$f":"RFM_ORAB!AN60*RFM_IndexRAB!AN50","v":0.23117377266997799},{"$f":"RFM_ORAB!AO60*RFM_IndexRAB!AO50","v":0.19592836361555074},{"$f":"RFM_ORAB!AP60*RFM_IndexRAB!AP50","v":7.8195131106126737E-3},{"$f":"RFM_ORAB!AQ60*RFM_IndexRAB!AQ50","v":3.0792433791514127E-3},{"$f":"RFM_ORAB!AR60*RFM_IndexRAB!AR50","v":4.0194731012640266E-3},{"$f":"RFM_ORAB!AS60*RFM_IndexRAB!AS50","v":4.6121359996045492E-3},{"$f":"RFM_ORAB!AT60*RFM_IndexRAB!AT50","v":4.2288993155326785E-3},{"$f":"RFM_ORAB!AU60*RFM_IndexRAB!AU50","v":3.2738988323762221E-3},{"$f":"RFM_ORAB!AV60*RFM_IndexRAB!AV50","v":2.9537007972574836E-3},{"$f":"RFM_ORAB!AW60*RFM_IndexRAB!AW50","v":8.3202636241476923E-4},{"$f":"RFM_ORAB!AX60*RFM_IndexRAB!AX50","v":3.4051215665716876E-5},{"$f":"RFM_ORAB!AY60*RFM_IndexRAB!AY50","v":-9.7903429513872395E-7},{"$f":"RFM_ORAB!AZ60*RFM_IndexRAB!AZ50","v":2.1401492132314986E-5},{"$f":"RFM_ORAB!BA60*RFM_IndexRAB!BA50","v":1.0494763795355437E-5},{"$f":"RFM_ORAB!BB60*RFM_IndexRAB!BB50","v":5.3488555605164829E-6}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M61*RFM_IndexRAB!M50","v":2.2280534987305955},{"$f":"RFM_ORAB!N61*RFM_IndexRAB!N50","v":-0.56910425032899681},{"$f":"RFM_ORAB!O61*RFM_IndexRAB!O50","v":4.8294973816832414},{"$f":"RFM_ORAB!P61*RFM_IndexRAB!P50","v":2.3761052350607712},{"$f":"RFM_ORAB!Q61*RFM_IndexRAB!Q50","v":4.1102563759784001},{"$f":"RFM_ORAB!R61*RFM_IndexRAB!R50","v":3.4132467928414769},{"$f":"RFM_ORAB!S61*RFM_IndexRAB!S50","v":4.1057169759338512},{"$f":"RFM_ORAB!T61*RFM_IndexRAB!T50","v":4.5196725867764345},{"$f":"RFM_ORAB!U61*RFM_IndexRAB!U50","v":1.8569566403316387},{"$f":"RFM_ORAB!V61*RFM_IndexRAB!V50","v":1.3624334699447016},{"$f":"RFM_ORAB!W61*RFM_IndexRAB!W50","v":2.3182514593635708},{"$f":"RFM_ORAB!X61*RFM_IndexRAB!X50","v":2.3560778522812948},{"$f":"RFM_ORAB!Y61*RFM_IndexRAB!Y50","v":2.7726665678816573},{"$f":"RFM_ORAB!Z61*RFM_IndexRAB!Z50","v":1.8309982509393623},{"$f":"RFM_ORAB!AA61*RFM_IndexRAB!AA50","v":3.074952607000927},{"$f":"RFM_ORAB!AB61*RFM_IndexRAB!AB50","v":3.388336014483321},{"$f":"RFM_ORAB!AC61*RFM_IndexRAB!AC50","v":2.1831986230239004},{"$f":"RFM_ORAB!AD61*RFM_IndexRAB!AD50","v":3.533308315651801},{"$f":"RFM_ORAB!AE61*RFM_IndexRAB!AE50","v":2.2224726277255686},{"$f":"RFM_ORAB!AF61*RFM_IndexRAB!AF50","v":2.4971504671280558},{"$f":"RFM_ORAB!AG61*RFM_IndexRAB!AG50","v":2.2616871576316906},{"$f":"RFM_ORAB!AH61*RFM_IndexRAB!AH50","v":1.8339131621632769},{"$f":"RFM_ORAB!AI61*RFM_IndexRAB!AI50","v":1.7129976185746152},{"$f":"RFM_ORAB!AJ61*RFM_IndexRAB!AJ50","v":0.93371113921319338},{"$f":"RFM_ORAB!AK61*RFM_IndexRAB!AK50","v":1.8817921493863254},{"$f":"RFM_ORAB!AL61*RFM_IndexRAB!AL50","v":1.6567182424971267},{"$f":"RFM_ORAB!AM61*RFM_IndexRAB!AM50","v":0.26576667760019507},{"$f":"RFM_ORAB!AN61*RFM_IndexRAB!AN50","v":0.34988983383425987},{"$f":"RFM_ORAB!AO61*RFM_IndexRAB!AO50","v":0.39430331505079447},{"$f":"RFM_ORAB!AP61*RFM_IndexRAB!AP50","v":0.4116928501537494},{"$f":"RFM_ORAB!AQ61*RFM_IndexRAB!AQ50","v":8.6365947525556749E-3},{"$f":"RFM_ORAB!AR61*RFM_IndexRAB!AR50","v":1.127373059546281E-2},{"$f":"RFM_ORAB!AS61*RFM_IndexRAB!AS50","v":1.2936018582342494E-2},{"$f":"RFM_ORAB!AT61*RFM_IndexRAB!AT50","v":1.1861124679167456E-2},{"$f":"RFM_ORAB!AU61*RFM_IndexRAB!AU50","v":9.1825601274462543E-3},{"$f":"RFM_ORAB!AV61*RFM_IndexRAB!AV50","v":8.2844756536404728E-3},{"$f":"RFM_ORAB!AW61*RFM_IndexRAB!AW50","v":2.3336494166952427E-3},{"$f":"RFM_ORAB!AX61*RFM_IndexRAB!AX50","v":9.5506107938020518E-5},{"$f":"RFM_ORAB!AY61*RFM_IndexRAB!AY50","v":-2.7459740640238982E-6},{"$f":"RFM_ORAB!AZ61*RFM_IndexRAB!AZ50","v":6.0026438929211727E-5},{"$f":"RFM_ORAB!BA61*RFM_IndexRAB!BA50","v":2.9435484878514525E-5},{"$f":"RFM_ORAB!BB61*RFM_IndexRAB!BB50","v":1.5002353558316445E-5}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N62*RFM_IndexRAB!N50","v":-0.57793476749273331},{"$f":"RFM_ORAB!O62*RFM_IndexRAB!O50","v":4.9179488333713284},{"$f":"RFM_ORAB!P62*RFM_IndexRAB!P50","v":2.4225831974203449},{"$f":"RFM_ORAB!Q62*RFM_IndexRAB!Q50","v":4.1962604252632714},{"$f":"RFM_ORAB!R62*RFM_IndexRAB!R50","v":3.4896122041084521},{"$f":"RFM_ORAB!S62*RFM_IndexRAB!S50","v":4.204034857947927},{"$f":"RFM_ORAB!T62*RFM_IndexRAB!T50","v":4.6355629993847289},{"$f":"RFM_ORAB!U62*RFM_IndexRAB!U50","v":1.9081653246726937},{"$f":"RFM_ORAB!V62*RFM_IndexRAB!V50","v":1.4029564453507419},{"$f":"RFM_ORAB!W62*RFM_IndexRAB!W50","v":2.3927590399568039},{"$f":"RFM_ORAB!X62*RFM_IndexRAB!X50","v":2.4379987804955783},{"$f":"RFM_ORAB!Y62*RFM_IndexRAB!Y50","v":2.8771806519388994},{"$f":"RFM_ORAB!Z62*RFM_IndexRAB!Z50","v":1.9058707249266693},{"$f":"RFM_ORAB!AA62*RFM_IndexRAB!AA50","v":3.2118426679490577},{"$f":"RFM_ORAB!AB62*RFM_IndexRAB!AB50","v":3.5529145447799033},{"$f":"RFM_ORAB!AC62*RFM_IndexRAB!AC50","v":2.299297752754045},{"$f":"RFM_ORAB!AD62*RFM_IndexRAB!AD50","v":3.7401774639321084},{"$f":"RFM_ORAB!AE62*RFM_IndexRAB!AE50","v":2.3663553339174395},{"$f":"RFM_ORAB!AF62*RFM_IndexRAB!AF50","v":2.677306030188062},{"$f":"RFM_ORAB!AG62*RFM_IndexRAB!AG50","v":2.4448259842155218},{"$f":"RFM_ORAB!AH62*RFM_IndexRAB!AH50","v":2.0021881344573274},{"$f":"RFM_ORAB!AI62*RFM_IndexRAB!AI50","v":1.8933113544976736},{"$f":"RFM_ORAB!AJ62*RFM_IndexRAB!AJ50","v":1.0483653783600864},{"$f":"RFM_ORAB!AK62*RFM_IndexRAB!AK50","v":2.1573868067644293},{"$f":"RFM_ORAB!AL62*RFM_IndexRAB!AL50","v":1.953061560105273},{"$f":"RFM_ORAB!AM62*RFM_IndexRAB!AM50","v":0.32615844991628601},{"$f":"RFM_ORAB!AN62*RFM_IndexRAB!AN50","v":0.45854056085891504},{"$f":"RFM_ORAB!AO62*RFM_IndexRAB!AO50","v":0.58080345018399815},{"$f":"RFM_ORAB!AP62*RFM_IndexRAB!AP50","v":0.80154762557575565},{"$f":"RFM_ORAB!AQ62*RFM_IndexRAB!AQ50","v":0.16478251450623888},{"$f":"RFM_ORAB!AR62*RFM_IndexRAB!AR50","v":1.2895482949057268E-2},{"$f":"RFM_ORAB!AS62*RFM_IndexRAB!AS50","v":1.4796894927081364E-2},{"$f":"RFM_ORAB!AT62*RFM_IndexRAB!AT50","v":1.3567375037186363E-2},{"$f":"RFM_ORAB!AU62*RFM_IndexRAB!AU50","v":1.050349274798465E-2},{"$f":"RFM_ORAB!AV62*RFM_IndexRAB!AV50","v":9.4762167348930761E-3},{"$f":"RFM_ORAB!AW62*RFM_IndexRAB!AW50","v":2.6693503101965447E-3},{"$f":"RFM_ORAB!AX62*RFM_IndexRAB!AX50","v":1.092448835828319E-4},{"$f":"RFM_ORAB!AY62*RFM_IndexRAB!AY50","v":-3.1409888165523762E-6},{"$f":"RFM_ORAB!AZ62*RFM_IndexRAB!AZ50","v":6.8661381709422207E-5},{"$f":"RFM_ORAB!BA62*RFM_IndexRAB!BA50","v":3.3669847805381921E-5},{"$f":"RFM_ORAB!BB62*RFM_IndexRAB!BB50","v":1.716047699284702E-5}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O63*RFM_IndexRAB!O50","v":5.0389204584414067},{"$f":"RFM_ORAB!P63*RFM_IndexRAB!P50","v":2.485004467751438},{"$f":"RFM_ORAB!Q63*RFM_IndexRAB!Q50","v":4.3097365584690239},{"$f":"RFM_ORAB!R63*RFM_IndexRAB!R50","v":3.5886965183096295},{"$f":"RFM_ORAB!S63*RFM_IndexRAB!S50","v":4.3295573440042796},{"$f":"RFM_ORAB!T63*RFM_IndexRAB!T50","v":4.7812545169797023},{"$f":"RFM_ORAB!U63*RFM_IndexRAB!U50","v":1.971547475912377},{"$f":"RFM_ORAB!V63*RFM_IndexRAB!V50","v":1.4523529740564602},{"$f":"RFM_ORAB!W63*RFM_IndexRAB!W50","v":2.4822562310497323},{"$f":"RFM_ORAB!X63*RFM_IndexRAB!X50","v":2.5350320799133681},{"$f":"RFM_ORAB!Y63*RFM_IndexRAB!Y50","v":2.999319814563866},{"$f":"RFM_ORAB!Z63*RFM_IndexRAB!Z50","v":1.9922691156534629},{"$f":"RFM_ORAB!AA63*RFM_IndexRAB!AA50","v":3.3678735093809387},{"$f":"RFM_ORAB!AB63*RFM_IndexRAB!AB50","v":3.7383188628252682},{"$f":"RFM_ORAB!AC63*RFM_IndexRAB!AC50","v":2.4286209869967679},{"$f":"RFM_ORAB!AD63*RFM_IndexRAB!AD50","v":3.9680816197706212},{"$f":"RFM_ORAB!AE63*RFM_IndexRAB!AE50","v":2.5231996191929111},{"$f":"RFM_ORAB!AF63*RFM_IndexRAB!AF50","v":2.8716628886117275},{"$f":"RFM_ORAB!AG63*RFM_IndexRAB!AG50","v":2.6404358059800574},{"$f":"RFM_ORAB!AH63*RFM_IndexRAB!AH50","v":2.1801879603776437},{"$f":"RFM_ORAB!AI63*RFM_IndexRAB!AI50","v":2.0822555714611064},{"$f":"RFM_ORAB!AJ63*RFM_IndexRAB!AJ50","v":1.1673904533223829},{"$f":"RFM_ORAB!AK63*RFM_IndexRAB!AK50","v":2.4408835930772939},{"$f":"RFM_ORAB!AL63*RFM_IndexRAB!AL50","v":2.2552678762285585},{"$f":"RFM_ORAB!AM63*RFM_IndexRAB!AM50","v":0.38722895998967988},{"$f":"RFM_ORAB!AN63*RFM_IndexRAB!AN50","v":0.56749128349016043},{"$f":"RFM_ORAB!AO63*RFM_IndexRAB!AO50","v":0.76637108707550139},{"$f":"RFM_ORAB!AP63*RFM_IndexRAB!AP50","v":1.1865584173689316},{"$f":"RFM_ORAB!AQ63*RFM_IndexRAB!AQ50","v":0.31789190867869871},{"$f":"RFM_ORAB!AR63*RFM_IndexRAB!AR50","v":0.21476129751906706},{"$f":"RFM_ORAB!AS63*RFM_IndexRAB!AS50","v":1.7767045628087872E-2},{"$f":"RFM_ORAB!AT63*RFM_IndexRAB!AT50","v":1.629072670495858E-2},{"$f":"RFM_ORAB!AU63*RFM_IndexRAB!AU50","v":1.261183753938724E-2},{"$f":"RFM_ORAB!AV63*RFM_IndexRAB!AV50","v":1.1378358496170282E-2},{"$f":"RFM_ORAB!AW63*RFM_IndexRAB!AW50","v":3.2051635827873817E-3},{"$f":"RFM_ORAB!AX63*RFM_IndexRAB!AX50","v":1.3117338744489011E-4},{"$f":"RFM_ORAB!AY63*RFM_IndexRAB!AY50","v":-3.7714731297351184E-6},{"$f":"RFM_ORAB!AZ63*RFM_IndexRAB!AZ50","v":8.2443641570111297E-5},{"$f":"RFM_ORAB!BA63*RFM_IndexRAB!BA50","v":4.0428328051053214E-5},{"$f":"RFM_ORAB!BB63*RFM_IndexRAB!BB50","v":2.0605064727036729E-5}]
["Total",null,null,null,{"$f":"SUM(E53:E63)","v":12.568258508618145},55.335163219426448,23.44561002597866,25.627935376415515,27.087380978064537,67.048214718985207,55.499361843030826,101.74781156655277,31.728601553861253,-8.6223267790228686,77.66429532936715,37.897427773971508,64.962833976989828,53.423097337267535,63.577737400475876,69.177206769986157,28.040394450867783,20.259421771619206,33.882225998306545,33.776634057656686,38.887394952117099,25.059910109096993,40.903700318584669,43.616695742763277,27.037775794656419,41.747645133664932,24.797004839539103,25.896513264598031,21.332137680958024,15.195673740377172,11.735083509717454,5.9728993892868143,{"$f":"SUM(AK53:AK63)","v":11.209283800037754},9.2014033769078374,1.3816114641977071,1.7229931500322524,1.938609100805889,2.410027772937847,0.49531545720018549,0.24412606765347955,5.1425478893072862E-2,4.7152376363251758E-2,3.6504087328919813E-2,3.2933867955940797E-2,9.2771232553657459E-3,3.7967225438515298E-4,-1.0916194603604487E-5,2.3862308449319579E-4,1.1701228635880997E-4,5.9633589269561365E-5]
[]
[]
["Approach D"]
[{"$f":"Inputs!A105","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A68,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A68,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A68,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A68,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A68,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A68,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D69*(1+E68),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ69*(1+AK68),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E71*RFM_IndexRAB!E68","v":12.568258508618145},{"$f":"RFM_ORAB!F71*RFM_IndexRAB!F68","v":50.180455754637286},{"$f":"RFM_ORAB!G71*RFM_IndexRAB!G68","v":19.358083711838976},{"$f":"RFM_ORAB!H71*RFM_IndexRAB!H68","v":19.383022847713203},{"$f":"RFM_ORAB!I71*RFM_IndexRAB!I68","v":18.836570194016435},{"$f":"RFM_ORAB!J71*RFM_IndexRAB!J68","v":43.001378646841232},{"$f":"RFM_ORAB!K71*RFM_IndexRAB!K68","v":32.886015883459358},{"$f":"RFM_ORAB!L71*RFM_IndexRAB!L68","v":55.844860993034338},{"$f":"RFM_ORAB!M71*RFM_IndexRAB!M68","v":16.146131634539159},{"$f":"RFM_ORAB!N71*RFM_IndexRAB!N68","v":-4.0783340474947716},{"$f":"RFM_ORAB!O71*RFM_IndexRAB!O68","v":34.18245563339827},{"$f":"RFM_ORAB!P71*RFM_IndexRAB!P68","v":16.579062327439853},{"$f":"RFM_ORAB!Q71*RFM_IndexRAB!Q68","v":28.227027433177362},{"$f":"RFM_ORAB!R71*RFM_IndexRAB!R68","v":23.041581533874346},{"$f":"RFM_ORAB!S71*RFM_IndexRAB!S68","v":27.195375154166175},{"$f":"RFM_ORAB!T71*RFM_IndexRAB!T68","v":29.319752230935606},{"$f":"RFM_ORAB!U71*RFM_IndexRAB!U68","v":11.755383001278467},{"$f":"RFM_ORAB!V71*RFM_IndexRAB!V68","v":8.3858660620485281},{"$f":"RFM_ORAB!W71*RFM_IndexRAB!W68","v":13.819206668730478},{"$f":"RFM_ORAB!X71*RFM_IndexRAB!X68","v":13.542935091143748},{"$f":"RFM_ORAB!Y71*RFM_IndexRAB!Y68","v":15.281074556016},{"$f":"RFM_ORAB!Z71*RFM_IndexRAB!Z68","v":9.6186400834032852},{"$f":"RFM_ORAB!AA71*RFM_IndexRAB!AA68","v":15.253255325956522},{"$f":"RFM_ORAB!AB71*RFM_IndexRAB!AB68","v":15.698785531537284},{"$f":"RFM_ORAB!AC71*RFM_IndexRAB!AC68","v":9.3032986382331977},{"$f":"RFM_ORAB!AD71*RFM_IndexRAB!AD68","v":13.524846369509133},{"$f":"RFM_ORAB!AE71*RFM_IndexRAB!AE68","v":7.3925833146678439},{"$f":"RFM_ORAB!AF71*RFM_IndexRAB!AF68","v":6.8085210133083223},{"$f":"RFM_ORAB!AG71*RFM_IndexRAB!AG68","v":4.5488933257120436},{"$f":"RFM_ORAB!AH71*RFM_IndexRAB!AH68","v":2.0867401726637778},{"$f":"RFM_ORAB!AI71*RFM_IndexRAB!AI68","v":7.531573586900038E-2},{"$f":"RFM_ORAB!AJ71*RFM_IndexRAB!AJ68","v":3.7536250158462368E-2},{"$f":"RFM_ORAB!AK71*RFM_IndexRAB!AK68","v":6.6086426319595035E-2},{"$f":"RFM_ORAB!AL71*RFM_IndexRAB!AL68","v":4.6644243240763314E-2},{"$f":"RFM_ORAB!AM71*RFM_IndexRAB!AM68","v":4.7215610847951188E-3},{"$f":"RFM_ORAB!AN71*RFM_IndexRAB!AN68","v":-4.4203122514155142E-5},{"$f":"RFM_ORAB!AO71*RFM_IndexRAB!AO68","v":-5.9694300227770828E-5},{"$f":"RFM_ORAB!AP71*RFM_IndexRAB!AP68","v":-9.2423599479075219E-5},{"$f":"RFM_ORAB!AQ71*RFM_IndexRAB!AQ68","v":-2.4761287784302643E-5},{"$f":"RFM_ORAB!AR71*RFM_IndexRAB!AR68","v":-1.6728221598665039E-5},{"$f":"RFM_ORAB!AS71*RFM_IndexRAB!AS68","v":-1.3839135815142041E-6},{"$f":"RFM_ORAB!AT71*RFM_IndexRAB!AT68","v":-1.2689199100207776E-6},{"$f":"RFM_ORAB!AU71*RFM_IndexRAB!AU68","v":-9.823632822226891E-7},{"$f":"RFM_ORAB!AV71*RFM_IndexRAB!AV68","v":-8.8628493379302895E-7},{"$f":"RFM_ORAB!AW71*RFM_IndexRAB!AW68","v":-2.4965711835522307E-7},{"$f":"RFM_ORAB!AX71*RFM_IndexRAB!AX68","v":-1.0217378635602806E-8},{"$f":"RFM_ORAB!AY71*RFM_IndexRAB!AY68","v":3.6604929587256218E-10},{"$f":"RFM_ORAB!AZ71*RFM_IndexRAB!AZ68","v":-1.0728525460686387E-8},{"$f":"RFM_ORAB!BA71*RFM_IndexRAB!BA68","v":-7.8487669231948671E-9},{"$f":"RFM_ORAB!BB71*RFM_IndexRAB!BB68","v":-7.9436572375067279E-9}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F72*RFM_IndexRAB!F68","v":5.1547074647891602},{"$f":"RFM_ORAB!G72*RFM_IndexRAB!G68","v":1.9918886603492225},{"$f":"RFM_ORAB!H72*RFM_IndexRAB!H68","v":1.9981757232311104},{"$f":"RFM_ORAB!I72*RFM_IndexRAB!I68","v":1.9457376851511663},{"$f":"RFM_ORAB!J72*RFM_IndexRAB!J68","v":4.4514715105570311},{"$f":"RFM_ORAB!K72*RFM_IndexRAB!K68","v":3.4096548277341423},{"$f":"RFM_ORAB!L72*RFM_IndexRAB!L68","v":5.7999506800689886},{"$f":"RFM_ORAB!M72*RFM_IndexRAB!M68","v":1.6799535518434336},{"$f":"RFM_ORAB!N72*RFM_IndexRAB!N68","v":-0.42521248163714287},{"$f":"RFM_ORAB!O72*RFM_IndexRAB!O68","v":3.572149379043601},{"$f":"RFM_ORAB!P72*RFM_IndexRAB!P68","v":1.7367087905494125},{"$f":"RFM_ORAB!Q72*RFM_IndexRAB!Q68","v":2.9648540995537771},{"$f":"RFM_ORAB!R72*RFM_IndexRAB!R68","v":2.4273535866034863},{"$f":"RFM_ORAB!S72*RFM_IndexRAB!S68","v":2.8744527022918525},{"$f":"RFM_ORAB!T72*RFM_IndexRAB!T68","v":3.1104853700448105},{"$f":"RFM_ORAB!U72*RFM_IndexRAB!U68","v":1.2526561064328579},{"$f":"RFM_ORAB!V72*RFM_IndexRAB!V68","v":0.89826764118591129},{"$f":"RFM_ORAB!W72*RFM_IndexRAB!W68","v":1.4893066759704421},{"$f":"RFM_ORAB!X72*RFM_IndexRAB!X68","v":1.4699416841760227},{"$f":"RFM_ORAB!Y72*RFM_IndexRAB!Y68","v":1.672720897803446},{"$f":"RFM_ORAB!Z72*RFM_IndexRAB!Z68","v":1.0634720901676922},{"$f":"RFM_ORAB!AA72*RFM_IndexRAB!AA68","v":1.7076007269506577},{"$f":"RFM_ORAB!AB72*RFM_IndexRAB!AB68","v":1.7850660658014528},{"$f":"RFM_ORAB!AC72*RFM_IndexRAB!AC68","v":1.079475849923939},{"$f":"RFM_ORAB!AD72*RFM_IndexRAB!AD68","v":1.6136636329549112},{"$f":"RFM_ORAB!AE72*RFM_IndexRAB!AE68","v":0.91803431828169424},{"$f":"RFM_ORAB!AF72*RFM_IndexRAB!AF68","v":0.90119709955234395},{"$f":"RFM_ORAB!AG72*RFM_IndexRAB!AG68","v":0.6754904308578239},{"$f":"RFM_ORAB!AH72*RFM_IndexRAB!AH68","v":0.40837767032733335},{"$f":"RFM_ORAB!AI72*RFM_IndexRAB!AI68","v":0.21843247958671216},{"$f":"RFM_ORAB!AJ72*RFM_IndexRAB!AJ68","v":8.026297631944544E-5},{"$f":"RFM_ORAB!AK72*RFM_IndexRAB!AK68","v":1.8903187338890451E-4},{"$f":"RFM_ORAB!AL72*RFM_IndexRAB!AL68","v":1.9932217998433265E-4},{"$f":"RFM_ORAB!AM72*RFM_IndexRAB!AM68","v":3.9847637022471868E-5},{"$f":"RFM_ORAB!AN72*RFM_IndexRAB!AN68","v":7.0311548129911155E-5},{"$f":"RFM_ORAB!AO72*RFM_IndexRAB!AO68","v":9.4952537848479101E-5},{"$f":"RFM_ORAB!AP72*RFM_IndexRAB!AP68","v":1.4701328760273968E-4},{"$f":"RFM_ORAB!AQ72*RFM_IndexRAB!AQ68","v":3.9386459118290917E-5},{"$f":"RFM_ORAB!AR72*RFM_IndexRAB!AR68","v":2.6608689412964125E-5},{"$f":"RFM_ORAB!AS72*RFM_IndexRAB!AS68","v":2.2013174830152072E-6},{"$f":"RFM_ORAB!AT72*RFM_IndexRAB!AT68","v":2.0184031862875045E-6},{"$f":"RFM_ORAB!AU72*RFM_IndexRAB!AU68","v":1.562592850243527E-6},{"$f":"RFM_ORAB!AV72*RFM_IndexRAB!AV68","v":1.4097661485169451E-6},{"$f":"RFM_ORAB!AW72*RFM_IndexRAB!AW68","v":3.9711625547690244E-7},{"$f":"RFM_ORAB!AX72*RFM_IndexRAB!AX68","v":1.6252238955939575E-8},{"$f":"RFM_ORAB!AY72*RFM_IndexRAB!AY68","v":-4.6728138774423489E-10},{"$f":"RFM_ORAB!AZ72*RFM_IndexRAB!AZ68","v":1.0214676843336168E-8},{"$f":"RFM_ORAB!BA72*RFM_IndexRAB!BA68","v":5.0090255414870528E-9},{"$f":"RFM_ORAB!BB72*RFM_IndexRAB!BB68","v":2.5529449392857632E-9}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G73*RFM_IndexRAB!G68","v":2.0956376537904631},{"$f":"RFM_ORAB!H73*RFM_IndexRAB!H68","v":2.1019895842405005},{"$f":"RFM_ORAB!I73*RFM_IndexRAB!I68","v":2.0465527757615414},{"$f":"RFM_ORAB!J73*RFM_IndexRAB!J68","v":4.6814412182359764},{"$f":"RFM_ORAB!K73*RFM_IndexRAB!K68","v":3.590981500004172},{"$f":"RFM_ORAB!L73*RFM_IndexRAB!L68","v":6.1180193035654424},{"$f":"RFM_ORAB!M73*RFM_IndexRAB!M68","v":1.7750366999889706},{"$f":"RFM_ORAB!N73*RFM_IndexRAB!N68","v":-0.45012649003247585},{"$f":"RFM_ORAB!O73*RFM_IndexRAB!O68","v":3.7894165532654895},{"$f":"RFM_ORAB!P73*RFM_IndexRAB!P68","v":1.8463484111830308},{"$f":"RFM_ORAB!Q73*RFM_IndexRAB!Q68","v":3.1597089991330596},{"$f":"RFM_ORAB!R73*RFM_IndexRAB!R68","v":2.5937510880647259},{"$f":"RFM_ORAB!S73*RFM_IndexRAB!S68","v":3.0805978952759299},{"$f":"RFM_ORAB!T73*RFM_IndexRAB!T68","v":3.344517092278473},{"$f":"RFM_ORAB!U73*RFM_IndexRAB!U68","v":1.3521675903536707},{"$f":"RFM_ORAB!V73*RFM_IndexRAB!V68","v":0.97403545788559776},{"$f":"RFM_ORAB!W73*RFM_IndexRAB!W68","v":1.6234190603027172},{"$f":"RFM_ORAB!X73*RFM_IndexRAB!X68","v":1.6120315374525098},{"$f":"RFM_ORAB!Y73*RFM_IndexRAB!Y68","v":1.8475082871207409},{"$f":"RFM_ORAB!Z73*RFM_IndexRAB!Z68","v":1.1843366153281683},{"$f":"RFM_ORAB!AA73*RFM_IndexRAB!AA68","v":1.9209394053047066},{"$f":"RFM_ORAB!AB73*RFM_IndexRAB!AB68","v":2.0329114379144513},{"$f":"RFM_ORAB!AC73*RFM_IndexRAB!AC68","v":1.2485137898117453},{"$f":"RFM_ORAB!AD73*RFM_IndexRAB!AD68","v":1.9048655360396234},{"$f":"RFM_ORAB!AE73*RFM_IndexRAB!AE68","v":1.1140722734411186},{"$f":"RFM_ORAB!AF73*RFM_IndexRAB!AF68","v":1.1387571798476703},{"$f":"RFM_ORAB!AG73*RFM_IndexRAB!AG68","v":0.90932847659484495},{"$f":"RFM_ORAB!AH73*RFM_IndexRAB!AH68","v":0.61648284761733896},{"$f":"RFM_ORAB!AI73*RFM_IndexRAB!AI68","v":0.43445312206911763},{"$f":"RFM_ORAB!AJ73*RFM_IndexRAB!AJ68","v":0.13538800120766786},{"$f":"RFM_ORAB!AK73*RFM_IndexRAB!AK68","v":-2.9794724362008649E-3},{"$f":"RFM_ORAB!AL73*RFM_IndexRAB!AL68","v":-3.1416656383919917E-3},{"$f":"RFM_ORAB!AM73*RFM_IndexRAB!AM68","v":-6.2806834650542458E-4},{"$f":"RFM_ORAB!AN73*RFM_IndexRAB!AN68","v":-1.1082327855296869E-3},{"$f":"RFM_ORAB!AO73*RFM_IndexRAB!AO68","v":-1.4966178147365729E-3},{"$f":"RFM_ORAB!AP73*RFM_IndexRAB!AP68","v":-2.3171861459917345E-3},{"$f":"RFM_ORAB!AQ73*RFM_IndexRAB!AQ68","v":-6.2079937736779598E-4},{"$f":"RFM_ORAB!AR73*RFM_IndexRAB!AR68","v":-4.1939941263899978E-4},{"$f":"RFM_ORAB!AS73*RFM_IndexRAB!AS68","v":-3.4696607753958807E-5},{"$f":"RFM_ORAB!AT73*RFM_IndexRAB!AT68","v":-3.1813559009231932E-5},{"$f":"RFM_ORAB!AU73*RFM_IndexRAB!AU68","v":-2.4629192118975057E-5},{"$f":"RFM_ORAB!AV73*RFM_IndexRAB!AV68","v":-2.2220376414265619E-5},{"$f":"RFM_ORAB!AW73*RFM_IndexRAB!AW68","v":-6.2592456814225857E-6},{"$f":"RFM_ORAB!AX73*RFM_IndexRAB!AX68","v":-2.5616366768025025E-7},{"$f":"RFM_ORAB!AY73*RFM_IndexRAB!AY68","v":7.3651706972677984E-9},{"$f":"RFM_ORAB!AZ73*RFM_IndexRAB!AZ68","v":-1.6100114522382379E-7},{"$f":"RFM_ORAB!BA73*RFM_IndexRAB!BA68","v":-7.8950989933755558E-8},{"$f":"RFM_ORAB!BB73*RFM_IndexRAB!BB68","v":-4.0238870521539638E-8}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H74*RFM_IndexRAB!H68","v":2.1447472212307015},{"$f":"RFM_ORAB!I74*RFM_IndexRAB!I68","v":2.0929925030908905},{"$f":"RFM_ORAB!J74*RFM_IndexRAB!J68","v":4.7995173488989309},{"$f":"RFM_ORAB!K74*RFM_IndexRAB!K68","v":3.6864840218358066},{"$f":"RFM_ORAB!L74*RFM_IndexRAB!L68","v":6.2898785129273653},{"$f":"RFM_ORAB!M74*RFM_IndexRAB!M68","v":1.8277030208589831},{"$f":"RFM_ORAB!N74*RFM_IndexRAB!N68","v":-0.46428507747741093},{"$f":"RFM_ORAB!O74*RFM_IndexRAB!O68","v":3.9161474103185059},{"$f":"RFM_ORAB!P74*RFM_IndexRAB!P68","v":1.9118789455353935},{"$f":"RFM_ORAB!Q74*RFM_IndexRAB!Q68","v":3.2790857597276095},{"$f":"RFM_ORAB!R74*RFM_IndexRAB!R68","v":2.6981961242558388},{"$f":"RFM_ORAB!S74*RFM_IndexRAB!S68","v":3.2131704076050718},{"$f":"RFM_ORAB!T74*RFM_IndexRAB!T68","v":3.4986829724905006},{"$f":"RFM_ORAB!U74*RFM_IndexRAB!U68","v":1.4193889505372912},{"$f":"RFM_ORAB!V74*RFM_IndexRAB!V68","v":1.0265423317008424},{"$f":"RFM_ORAB!W74*RFM_IndexRAB!W68","v":1.7187611986246383},{"$f":"RFM_ORAB!X74*RFM_IndexRAB!X68","v":1.7156215373504484},{"$f":"RFM_ORAB!Y74*RFM_IndexRAB!Y68","v":1.9781698828790919},{"$f":"RFM_ORAB!Z74*RFM_IndexRAB!Z68","v":1.2769203839018306},{"$f":"RFM_ORAB!AA74*RFM_IndexRAB!AA68","v":2.0884195346630121},{"$f":"RFM_ORAB!AB74*RFM_IndexRAB!AB68","v":2.2322398690928309},{"$f":"RFM_ORAB!AC74*RFM_IndexRAB!AC68","v":1.3877662368649137},{"$f":"RFM_ORAB!AD74*RFM_IndexRAB!AD68","v":2.1506457206780882},{"$f":"RFM_ORAB!AE74*RFM_IndexRAB!AE68","v":1.2835342276229738},{"$f":"RFM_ORAB!AF74*RFM_IndexRAB!AF68","v":1.3491367531074268},{"$f":"RFM_ORAB!AG74*RFM_IndexRAB!AG68","v":1.1214435680589345},{"$f":"RFM_ORAB!AH74*RFM_IndexRAB!AH68","v":0.80983999165064235},{"$f":"RFM_ORAB!AI74*RFM_IndexRAB!AI68","v":0.64005120167334184},{"$f":"RFM_ORAB!AJ74*RFM_IndexRAB!AJ68","v":0.26586591760332529},{"$f":"RFM_ORAB!AK74*RFM_IndexRAB!AK68","v":0.31005930289424677},{"$f":"RFM_ORAB!AL74*RFM_IndexRAB!AL68","v":6.0948115646370662E-4},{"$f":"RFM_ORAB!AM74*RFM_IndexRAB!AM68","v":1.2184486391183936E-4},{"$f":"RFM_ORAB!AN74*RFM_IndexRAB!AN68","v":2.1499646286399354E-4},{"$f":"RFM_ORAB!AO74*RFM_IndexRAB!AO68","v":2.9034291407812121E-4},{"$f":"RFM_ORAB!AP74*RFM_IndexRAB!AP68","v":4.4953265387069445E-4},{"$f":"RFM_ORAB!AQ74*RFM_IndexRAB!AQ68","v":1.2043468847427483E-4},{"$f":"RFM_ORAB!AR74*RFM_IndexRAB!AR68","v":8.1363222079307486E-5},{"$f":"RFM_ORAB!AS74*RFM_IndexRAB!AS68","v":6.7311200660023975E-6},{"$f":"RFM_ORAB!AT74*RFM_IndexRAB!AT68","v":6.1718104241346008E-6},{"$f":"RFM_ORAB!AU74*RFM_IndexRAB!AU68","v":4.7780477693109862E-6},{"$f":"RFM_ORAB!AV74*RFM_IndexRAB!AV68","v":4.3107390387212812E-6},{"$f":"RFM_ORAB!AW74*RFM_IndexRAB!AW68","v":1.2142897225869379E-6},{"$f":"RFM_ORAB!AX74*RFM_IndexRAB!AX68","v":4.9695590298927826E-8},{"$f":"RFM_ORAB!AY74*RFM_IndexRAB!AY68","v":-1.4288384795846998E-9},{"$f":"RFM_ORAB!AZ74*RFM_IndexRAB!AZ68","v":3.1234120838277623E-8},{"$f":"RFM_ORAB!BA74*RFM_IndexRAB!BA68","v":1.5316442354893671E-8},{"$f":"RFM_ORAB!BB74*RFM_IndexRAB!BB68","v":7.8063155545778105E-9}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I75*RFM_IndexRAB!I68","v":2.1655278200445052},{"$f":"RFM_ORAB!J75*RFM_IndexRAB!J68","v":4.9716973690241266},{"$f":"RFM_ORAB!K75*RFM_IndexRAB!K68","v":3.823489404681395},{"$f":"RFM_ORAB!L75*RFM_IndexRAB!L68","v":6.5324497174915654},{"$f":"RFM_ORAB!M75*RFM_IndexRAB!M68","v":1.9008860623582546},{"$f":"RFM_ORAB!N75*RFM_IndexRAB!N68","v":-0.48364668991558102},{"$f":"RFM_ORAB!O75*RFM_IndexRAB!O68","v":4.086682572530786},{"$f":"RFM_ORAB!P75*RFM_IndexRAB!P68","v":1.9987531055645797},{"$f":"RFM_ORAB!Q75*RFM_IndexRAB!Q68","v":3.4349894274365278},{"$f":"RFM_ORAB!R75*RFM_IndexRAB!R68","v":2.8326263196528041},{"$f":"RFM_ORAB!S75*RFM_IndexRAB!S68","v":3.3813574078431272},{"$f":"RFM_ORAB!T75*RFM_IndexRAB!T68","v":3.691515826367739},{"$f":"RFM_ORAB!U75*RFM_IndexRAB!U68","v":1.502239052589402},{"$f":"RFM_ORAB!V75*RFM_IndexRAB!V68","v":1.0903039849857938},{"$f":"RFM_ORAB!W75*RFM_IndexRAB!W68","v":1.8328550875522513},{"$f":"RFM_ORAB!X75*RFM_IndexRAB!X68","v":1.8378243242799077},{"$f":"RFM_ORAB!Y75*RFM_IndexRAB!Y68","v":2.13015317227745},{"$f":"RFM_ORAB!Z75*RFM_IndexRAB!Z68","v":1.38317080412413},{"$f":"RFM_ORAB!AA75*RFM_IndexRAB!AA68","v":2.2780633584315622},{"$f":"RFM_ORAB!AB75*RFM_IndexRAB!AB68","v":2.4550201145208086},{"$f":"RFM_ORAB!AC75*RFM_IndexRAB!AC68","v":1.5414187276806992},{"$f":"RFM_ORAB!AD75*RFM_IndexRAB!AD68","v":2.4183904005372874},{"$f":"RFM_ORAB!AE75*RFM_IndexRAB!AE68","v":1.4658191650348738},{"$f":"RFM_ORAB!AF75*RFM_IndexRAB!AF68","v":1.5725900704512419},{"$f":"RFM_ORAB!AG75*RFM_IndexRAB!AG68","v":1.3439587889345848},{"$f":"RFM_ORAB!AH75*RFM_IndexRAB!AH68","v":1.0102034588738633},{"$f":"RFM_ORAB!AI75*RFM_IndexRAB!AI68","v":0.8505245939596715},{"$f":"RFM_ORAB!AJ75*RFM_IndexRAB!AJ68","v":0.39741537027846252},{"$f":"RFM_ORAB!AK75*RFM_IndexRAB!AK68","v":0.62094448874514585},{"$f":"RFM_ORAB!AL75*RFM_IndexRAB!AL68","v":0.32951841505401319},{"$f":"RFM_ORAB!AM75*RFM_IndexRAB!AM68","v":8.9500504603760324E-4},{"$f":"RFM_ORAB!AN75*RFM_IndexRAB!AN68","v":1.5792452218809786E-3},{"$f":"RFM_ORAB!AO75*RFM_IndexRAB!AO68","v":2.1326986205114137E-3},{"$f":"RFM_ORAB!AP75*RFM_IndexRAB!AP68","v":3.3020184902012358E-3},{"$f":"RFM_ORAB!AQ75*RFM_IndexRAB!AQ68","v":8.8464667645272088E-4},{"$f":"RFM_ORAB!AR75*RFM_IndexRAB!AR68","v":5.976492728946496E-4},{"$f":"RFM_ORAB!AS75*RFM_IndexRAB!AS68","v":4.9443088786376852E-5},{"$f":"RFM_ORAB!AT75*RFM_IndexRAB!AT68","v":4.533470919861386E-5},{"$f":"RFM_ORAB!AU75*RFM_IndexRAB!AU68","v":3.5096898847014083E-5},{"$f":"RFM_ORAB!AV75*RFM_IndexRAB!AV68","v":3.166430711924269E-5},{"$f":"RFM_ORAB!AW75*RFM_IndexRAB!AW68","v":8.9195013575069768E-6},{"$f":"RFM_ORAB!AX75*RFM_IndexRAB!AX68","v":3.6503634749461327E-7},{"$f":"RFM_ORAB!AY75*RFM_IndexRAB!AY68","v":-1.049545797947003E-8},{"$f":"RFM_ORAB!AZ75*RFM_IndexRAB!AZ68","v":2.294285935518154E-7},{"$f":"RFM_ORAB!BA75*RFM_IndexRAB!BA68","v":1.1250612257970914E-7},{"$f":"RFM_ORAB!BB75*RFM_IndexRAB!BB68","v":5.734088075607283E-8}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J76*RFM_IndexRAB!J68","v":5.1427086254279146},{"$f":"RFM_ORAB!K76*RFM_IndexRAB!K68","v":3.9595962775108458},{"$f":"RFM_ORAB!L76*RFM_IndexRAB!L68","v":6.7734864225114615},{"$f":"RFM_ORAB!M76*RFM_IndexRAB!M68","v":1.9736227639848702},{"$f":"RFM_ORAB!N76*RFM_IndexRAB!N68","v":-0.50289479225291345},{"$f":"RFM_ORAB!O76*RFM_IndexRAB!O68","v":4.2562591024565917},{"$f":"RFM_ORAB!P76*RFM_IndexRAB!P68","v":2.0851580642700713},{"$f":"RFM_ORAB!Q76*RFM_IndexRAB!Q68","v":3.5900860855147827},{"$f":"RFM_ORAB!R76*RFM_IndexRAB!R68","v":2.9663904406855823},{"$f":"RFM_ORAB!S76*RFM_IndexRAB!S68","v":3.5487485365897795},{"$f":"RFM_ORAB!T76*RFM_IndexRAB!T68","v":3.8834788908355002},{"$f":"RFM_ORAB!U76*RFM_IndexRAB!U68","v":1.5847307546640075},{"$f":"RFM_ORAB!V76*RFM_IndexRAB!V68","v":1.1538018311006135},{"$f":"RFM_ORAB!W76*RFM_IndexRAB!W68","v":1.9464984909480034},{"$f":"RFM_ORAB!X76*RFM_IndexRAB!X68","v":1.959567485960783},{"$f":"RFM_ORAB!Y76*RFM_IndexRAB!Y68","v":2.2815932271532322},{"$f":"RFM_ORAB!Z76*RFM_IndexRAB!Z68","v":1.4890654693240557},{"$f":"RFM_ORAB!AA76*RFM_IndexRAB!AA68","v":2.4671154143786795},{"$f":"RFM_ORAB!AB76*RFM_IndexRAB!AB68","v":2.6771552826742431},{"$f":"RFM_ORAB!AC76*RFM_IndexRAB!AC68","v":1.6946607021814686},{"$f":"RFM_ORAB!AD76*RFM_IndexRAB!AD68","v":2.6854803657954665},{"$f":"RFM_ORAB!AE76*RFM_IndexRAB!AE68","v":1.647686239512044},{"$f":"RFM_ORAB!AF76*RFM_IndexRAB!AF68","v":1.7955657601952302},{"$f":"RFM_ORAB!AG76*RFM_IndexRAB!AG68","v":1.5660326483679952},{"$f":"RFM_ORAB!AH76*RFM_IndexRAB!AH68","v":1.2102003587393282},{"$f":"RFM_ORAB!AI76*RFM_IndexRAB!AI68","v":1.0606454279870372},{"$f":"RFM_ORAB!AJ76*RFM_IndexRAB!AJ68","v":0.52861001296725729},{"$f":"RFM_ORAB!AK76*RFM_IndexRAB!AK68","v":0.93067225751864657},{"$f":"RFM_ORAB!AL76*RFM_IndexRAB!AL68","v":0.65687472563875948},{"$f":"RFM_ORAB!AM76*RFM_IndexRAB!AM68","v":6.6492109779819536E-2},{"$f":"RFM_ORAB!AN76*RFM_IndexRAB!AN68","v":-6.2249726775455688E-4},{"$f":"RFM_ORAB!AO76*RFM_IndexRAB!AO68","v":-8.4065415922614922E-4},{"$f":"RFM_ORAB!AP76*RFM_IndexRAB!AP68","v":-1.3015695471138245E-3},{"$f":"RFM_ORAB!AQ76*RFM_IndexRAB!AQ68","v":-3.4870464155279339E-4},{"$f":"RFM_ORAB!AR76*RFM_IndexRAB!AR68","v":-2.3557775214244465E-4},{"$f":"RFM_ORAB!AS76*RFM_IndexRAB!AS68","v":-1.9489175748277577E-5},{"$f":"RFM_ORAB!AT76*RFM_IndexRAB!AT68","v":-1.786975969252722E-5},{"$f":"RFM_ORAB!AU76*RFM_IndexRAB!AU68","v":-1.3834281931784261E-5},{"$f":"RFM_ORAB!AV76*RFM_IndexRAB!AV68","v":-1.2481243820762099E-5},{"$f":"RFM_ORAB!AW76*RFM_IndexRAB!AW68","v":-3.5158347467836761E-6},{"$f":"RFM_ORAB!AX76*RFM_IndexRAB!AX68","v":-1.4388780526171913E-7},{"$f":"RFM_ORAB!AY76*RFM_IndexRAB!AY68","v":4.1370357342423953E-9},{"$f":"RFM_ORAB!AZ76*RFM_IndexRAB!AZ68","v":-9.043476633772989E-8},{"$f":"RFM_ORAB!BA76*RFM_IndexRAB!BA68","v":-4.4346978506679187E-8},{"$f":"RFM_ORAB!BB76*RFM_IndexRAB!BB68","v":-2.260227930832838E-8}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K77*RFM_IndexRAB!K68","v":4.1431399278050982},{"$f":"RFM_ORAB!L77*RFM_IndexRAB!L68","v":7.0895941369691906},{"$f":"RFM_ORAB!M77*RFM_IndexRAB!M68","v":2.0663783283522394},{"$f":"RFM_ORAB!N77*RFM_IndexRAB!N68","v":-0.52671492827814081},{"$f":"RFM_ORAB!O77*RFM_IndexRAB!O68","v":4.4595915397124832},{"$f":"RFM_ORAB!P77*RFM_IndexRAB!P68","v":2.1881244995272322},{"$f":"RFM_ORAB!Q77*RFM_IndexRAB!Q68","v":3.7737434485282568},{"$f":"RFM_ORAB!R77*RFM_IndexRAB!R68","v":3.123794504560252},{"$f":"RFM_ORAB!S77*RFM_IndexRAB!S68","v":3.7444744039613531},{"$f":"RFM_ORAB!T77*RFM_IndexRAB!T68","v":4.1065135074057713},{"$f":"RFM_ORAB!U77*RFM_IndexRAB!U68","v":1.6799287385003003},{"$f":"RFM_ORAB!V77*RFM_IndexRAB!V68","v":1.2265730533242387},{"$f":"RFM_ORAB!W77*RFM_IndexRAB!W68","v":2.0758285780880237},{"$f":"RFM_ORAB!X77*RFM_IndexRAB!X68","v":2.0971501560475261},{"$f":"RFM_ORAB!Y77*RFM_IndexRAB!Y68","v":2.4515385182728955},{"$f":"RFM_ORAB!Z77*RFM_IndexRAB!Z68","v":1.6070869590347929},{"$f":"RFM_ORAB!AA77*RFM_IndexRAB!AA68","v":2.6763548804177364},{"$f":"RFM_ORAB!AB77*RFM_IndexRAB!AB68","v":2.9213157033826547},{"$f":"RFM_ORAB!AC77*RFM_IndexRAB!AC68","v":1.8619334276039567},{"$f":"RFM_ORAB!AD77*RFM_IndexRAB!AD68","v":2.9749745872902063},{"$f":"RFM_ORAB!AE77*RFM_IndexRAB!AE68","v":1.843416185423888},{"$f":"RFM_ORAB!AF77*RFM_IndexRAB!AF68","v":2.0338092127942331},{"$f":"RFM_ORAB!AG77*RFM_IndexRAB!AG68","v":1.801601499807278},{"$f":"RFM_ORAB!AH77*RFM_IndexRAB!AH68","v":1.4208099511773848},{"$f":"RFM_ORAB!AI77*RFM_IndexRAB!AI68","v":1.2802933339962594},{"$f":"RFM_ORAB!AJ77*RFM_IndexRAB!AJ68","v":0.66464631962504761},{"$f":"RFM_ORAB!AK77*RFM_IndexRAB!AK68","v":1.2492024270633935},{"$f":"RFM_ORAB!AL77*RFM_IndexRAB!AL68","v":0.99082796002478779},{"$f":"RFM_ORAB!AM77*RFM_IndexRAB!AM68","v":0.13287164744884553},{"$f":"RFM_ORAB!AN77*RFM_IndexRAB!AN68","v":0.11580807912186274},{"$f":"RFM_ORAB!AO77*RFM_IndexRAB!AO68","v":1.081857081796742E-3},{"$f":"RFM_ORAB!AP77*RFM_IndexRAB!AP68","v":2.2219815897075879E-3},{"$f":"RFM_ORAB!AQ77*RFM_IndexRAB!AQ68","v":8.7499336620043523E-4},{"$f":"RFM_ORAB!AR77*RFM_IndexRAB!AR68","v":1.1421676906215651E-3},{"$f":"RFM_ORAB!AS77*RFM_IndexRAB!AS68","v":1.3105779267049472E-3},{"$f":"RFM_ORAB!AT77*RFM_IndexRAB!AT68","v":1.2016779422094213E-3},{"$f":"RFM_ORAB!AU77*RFM_IndexRAB!AU68","v":9.3030637959185642E-4},{"$f":"RFM_ORAB!AV77*RFM_IndexRAB!AV68","v":8.3931936684182151E-4},{"$f":"RFM_ORAB!AW77*RFM_IndexRAB!AW68","v":2.3642741348279894E-4},{"$f":"RFM_ORAB!AX77*RFM_IndexRAB!AX68","v":9.6759444285216205E-6},{"$f":"RFM_ORAB!AY77*RFM_IndexRAB!AY68","v":-2.7820097603495333E-7},{"$f":"RFM_ORAB!AZ77*RFM_IndexRAB!AZ68","v":6.081417197924375E-6},{"$f":"RFM_ORAB!BA77*RFM_IndexRAB!BA68","v":2.9821769733924132E-6},{"$f":"RFM_ORAB!BB77*RFM_IndexRAB!BB68","v":1.5199230966621284E-6}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L78*RFM_IndexRAB!L68","v":7.2995717999844167},{"$f":"RFM_ORAB!M78*RFM_IndexRAB!M68","v":2.1308359932047467},{"$f":"RFM_ORAB!N78*RFM_IndexRAB!N68","v":-0.54407325411270324},{"$f":"RFM_ORAB!O78*RFM_IndexRAB!O68","v":4.6152264651454393},{"$f":"RFM_ORAB!P78*RFM_IndexRAB!P68","v":2.2677007296693814},{"$f":"RFM_ORAB!Q78*RFM_IndexRAB!Q68","v":3.9170853642077574},{"$f":"RFM_ORAB!R78*RFM_IndexRAB!R68","v":3.2478482243109403},{"$f":"RFM_ORAB!S78*RFM_IndexRAB!S68","v":3.9002517148565388},{"$f":"RFM_ORAB!T78*RFM_IndexRAB!T68","v":4.2857707764868849},{"$f":"RFM_ORAB!U78*RFM_IndexRAB!U68","v":1.7572308155950771},{"$f":"RFM_ORAB!V78*RFM_IndexRAB!V68","v":1.2862885200357752},{"$f":"RFM_ORAB!W78*RFM_IndexRAB!W68","v":2.1830835077198842},{"$f":"RFM_ORAB!X78*RFM_IndexRAB!X68","v":2.2124535285554994},{"$f":"RFM_ORAB!Y78*RFM_IndexRAB!Y68","v":2.5954693762098189},{"$f":"RFM_ORAB!Z78*RFM_IndexRAB!Z68","v":1.7080796122935429},{"$f":"RFM_ORAB!AA78*RFM_IndexRAB!AA68","v":2.8572828881508787},{"$f":"RFM_ORAB!AB78*RFM_IndexRAB!AB68","v":3.134632315751062},{"$f":"RFM_ORAB!AC78*RFM_IndexRAB!AC68","v":2.0095910595817763},{"$f":"RFM_ORAB!AD78*RFM_IndexRAB!AD68","v":3.233211121505688},{"$f":"RFM_ORAB!AE78*RFM_IndexRAB!AE68","v":2.0198315347187439},{"$f":"RFM_ORAB!AF78*RFM_IndexRAB!AF68","v":2.2508167894137157},{"$f":"RFM_ORAB!AG78*RFM_IndexRAB!AG68","v":2.018439994797248},{"$f":"RFM_ORAB!AH78*RFM_IndexRAB!AH68","v":1.6167300323292551},{"$f":"RFM_ORAB!AI78*RFM_IndexRAB!AI68","v":1.4868030700429189},{"$f":"RFM_ORAB!AJ78*RFM_IndexRAB!AJ68","v":0.79389028357460989},{"$f":"RFM_ORAB!AK78*RFM_IndexRAB!AK68","v":1.5550467888314896},{"$f":"RFM_ORAB!AL78*RFM_IndexRAB!AL68","v":1.3148232164204983},{"$f":"RFM_ORAB!AM78*RFM_IndexRAB!AM68","v":0.19794342917761956},{"$f":"RFM_ORAB!AN78*RFM_IndexRAB!AN68","v":0.23117377266997799},{"$f":"RFM_ORAB!AO78*RFM_IndexRAB!AO68","v":0.19592836361555074},{"$f":"RFM_ORAB!AP78*RFM_IndexRAB!AP68","v":7.8195131106126737E-3},{"$f":"RFM_ORAB!AQ78*RFM_IndexRAB!AQ68","v":3.0792433791514127E-3},{"$f":"RFM_ORAB!AR78*RFM_IndexRAB!AR68","v":4.0194731012640266E-3},{"$f":"RFM_ORAB!AS78*RFM_IndexRAB!AS68","v":4.6121359996045492E-3},{"$f":"RFM_ORAB!AT78*RFM_IndexRAB!AT68","v":4.2288993155326785E-3},{"$f":"RFM_ORAB!AU78*RFM_IndexRAB!AU68","v":3.2738988323762221E-3},{"$f":"RFM_ORAB!AV78*RFM_IndexRAB!AV68","v":2.9537007972574836E-3},{"$f":"RFM_ORAB!AW78*RFM_IndexRAB!AW68","v":8.3202636241476923E-4},{"$f":"RFM_ORAB!AX78*RFM_IndexRAB!AX68","v":3.4051215665716876E-5},{"$f":"RFM_ORAB!AY78*RFM_IndexRAB!AY68","v":-9.7903429513872395E-7},{"$f":"RFM_ORAB!AZ78*RFM_IndexRAB!AZ68","v":2.1401492132314986E-5},{"$f":"RFM_ORAB!BA78*RFM_IndexRAB!BA68","v":1.0494763795355437E-5},{"$f":"RFM_ORAB!BB78*RFM_IndexRAB!BB68","v":5.3488555605164829E-6}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M79*RFM_IndexRAB!M68","v":2.2280534987305955},{"$f":"RFM_ORAB!N79*RFM_IndexRAB!N68","v":-0.56910425032899681},{"$f":"RFM_ORAB!O79*RFM_IndexRAB!O68","v":4.8294973816832414},{"$f":"RFM_ORAB!P79*RFM_IndexRAB!P68","v":2.3761052350607712},{"$f":"RFM_ORAB!Q79*RFM_IndexRAB!Q68","v":4.1102563759784001},{"$f":"RFM_ORAB!R79*RFM_IndexRAB!R68","v":3.4132467928414769},{"$f":"RFM_ORAB!S79*RFM_IndexRAB!S68","v":4.1057169759338512},{"$f":"RFM_ORAB!T79*RFM_IndexRAB!T68","v":4.5196725867764345},{"$f":"RFM_ORAB!U79*RFM_IndexRAB!U68","v":1.8569566403316387},{"$f":"RFM_ORAB!V79*RFM_IndexRAB!V68","v":1.3624334699447016},{"$f":"RFM_ORAB!W79*RFM_IndexRAB!W68","v":2.3182514593635708},{"$f":"RFM_ORAB!X79*RFM_IndexRAB!X68","v":2.3560778522812948},{"$f":"RFM_ORAB!Y79*RFM_IndexRAB!Y68","v":2.7726665678816573},{"$f":"RFM_ORAB!Z79*RFM_IndexRAB!Z68","v":1.8309982509393623},{"$f":"RFM_ORAB!AA79*RFM_IndexRAB!AA68","v":3.074952607000927},{"$f":"RFM_ORAB!AB79*RFM_IndexRAB!AB68","v":3.388336014483321},{"$f":"RFM_ORAB!AC79*RFM_IndexRAB!AC68","v":2.1831986230239004},{"$f":"RFM_ORAB!AD79*RFM_IndexRAB!AD68","v":3.533308315651801},{"$f":"RFM_ORAB!AE79*RFM_IndexRAB!AE68","v":2.2224726277255686},{"$f":"RFM_ORAB!AF79*RFM_IndexRAB!AF68","v":2.4971504671280558},{"$f":"RFM_ORAB!AG79*RFM_IndexRAB!AG68","v":2.2616871576316906},{"$f":"RFM_ORAB!AH79*RFM_IndexRAB!AH68","v":1.8339131621632769},{"$f":"RFM_ORAB!AI79*RFM_IndexRAB!AI68","v":1.7129976185746152},{"$f":"RFM_ORAB!AJ79*RFM_IndexRAB!AJ68","v":0.93371113921319338},{"$f":"RFM_ORAB!AK79*RFM_IndexRAB!AK68","v":1.8817921493863254},{"$f":"RFM_ORAB!AL79*RFM_IndexRAB!AL68","v":1.6567182424971267},{"$f":"RFM_ORAB!AM79*RFM_IndexRAB!AM68","v":0.26576667760019507},{"$f":"RFM_ORAB!AN79*RFM_IndexRAB!AN68","v":0.34988983383425987},{"$f":"RFM_ORAB!AO79*RFM_IndexRAB!AO68","v":0.39430331505079447},{"$f":"RFM_ORAB!AP79*RFM_IndexRAB!AP68","v":0.4116928501537494},{"$f":"RFM_ORAB!AQ79*RFM_IndexRAB!AQ68","v":8.6365947525556749E-3},{"$f":"RFM_ORAB!AR79*RFM_IndexRAB!AR68","v":1.127373059546281E-2},{"$f":"RFM_ORAB!AS79*RFM_IndexRAB!AS68","v":1.2936018582342494E-2},{"$f":"RFM_ORAB!AT79*RFM_IndexRAB!AT68","v":1.1861124679167456E-2},{"$f":"RFM_ORAB!AU79*RFM_IndexRAB!AU68","v":9.1825601274462543E-3},{"$f":"RFM_ORAB!AV79*RFM_IndexRAB!AV68","v":8.2844756536404728E-3},{"$f":"RFM_ORAB!AW79*RFM_IndexRAB!AW68","v":2.3336494166952427E-3},{"$f":"RFM_ORAB!AX79*RFM_IndexRAB!AX68","v":9.5506107938020518E-5},{"$f":"RFM_ORAB!AY79*RFM_IndexRAB!AY68","v":-2.7459740640238982E-6},{"$f":"RFM_ORAB!AZ79*RFM_IndexRAB!AZ68","v":6.0026438929211727E-5},{"$f":"RFM_ORAB!BA79*RFM_IndexRAB!BA68","v":2.9435484878514525E-5},{"$f":"RFM_ORAB!BB79*RFM_IndexRAB!BB68","v":1.5002353558316445E-5}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N80*RFM_IndexRAB!N68","v":-0.57793476749273331},{"$f":"RFM_ORAB!O80*RFM_IndexRAB!O68","v":4.9179488333713284},{"$f":"RFM_ORAB!P80*RFM_IndexRAB!P68","v":2.4225831974203449},{"$f":"RFM_ORAB!Q80*RFM_IndexRAB!Q68","v":4.1962604252632714},{"$f":"RFM_ORAB!R80*RFM_IndexRAB!R68","v":3.4896122041084521},{"$f":"RFM_ORAB!S80*RFM_IndexRAB!S68","v":4.204034857947927},{"$f":"RFM_ORAB!T80*RFM_IndexRAB!T68","v":4.6355629993847289},{"$f":"RFM_ORAB!U80*RFM_IndexRAB!U68","v":1.9081653246726937},{"$f":"RFM_ORAB!V80*RFM_IndexRAB!V68","v":1.4029564453507419},{"$f":"RFM_ORAB!W80*RFM_IndexRAB!W68","v":2.3927590399568039},{"$f":"RFM_ORAB!X80*RFM_IndexRAB!X68","v":2.4379987804955783},{"$f":"RFM_ORAB!Y80*RFM_IndexRAB!Y68","v":2.8771806519388994},{"$f":"RFM_ORAB!Z80*RFM_IndexRAB!Z68","v":1.9058707249266693},{"$f":"RFM_ORAB!AA80*RFM_IndexRAB!AA68","v":3.2118426679490577},{"$f":"RFM_ORAB!AB80*RFM_IndexRAB!AB68","v":3.5529145447799033},{"$f":"RFM_ORAB!AC80*RFM_IndexRAB!AC68","v":2.299297752754045},{"$f":"RFM_ORAB!AD80*RFM_IndexRAB!AD68","v":3.7401774639321084},{"$f":"RFM_ORAB!AE80*RFM_IndexRAB!AE68","v":2.3663553339174395},{"$f":"RFM_ORAB!AF80*RFM_IndexRAB!AF68","v":2.677306030188062},{"$f":"RFM_ORAB!AG80*RFM_IndexRAB!AG68","v":2.4448259842155218},{"$f":"RFM_ORAB!AH80*RFM_IndexRAB!AH68","v":2.0021881344573274},{"$f":"RFM_ORAB!AI80*RFM_IndexRAB!AI68","v":1.8933113544976736},{"$f":"RFM_ORAB!AJ80*RFM_IndexRAB!AJ68","v":1.0483653783600864},{"$f":"RFM_ORAB!AK80*RFM_IndexRAB!AK68","v":2.1573868067644293},{"$f":"RFM_ORAB!AL80*RFM_IndexRAB!AL68","v":1.953061560105273},{"$f":"RFM_ORAB!AM80*RFM_IndexRAB!AM68","v":0.32615844991628601},{"$f":"RFM_ORAB!AN80*RFM_IndexRAB!AN68","v":0.45854056085891504},{"$f":"RFM_ORAB!AO80*RFM_IndexRAB!AO68","v":0.58080345018399815},{"$f":"RFM_ORAB!AP80*RFM_IndexRAB!AP68","v":0.80154762557575565},{"$f":"RFM_ORAB!AQ80*RFM_IndexRAB!AQ68","v":0.16478251450623888},{"$f":"RFM_ORAB!AR80*RFM_IndexRAB!AR68","v":1.2895482949057268E-2},{"$f":"RFM_ORAB!AS80*RFM_IndexRAB!AS68","v":1.4796894927081364E-2},{"$f":"RFM_ORAB!AT80*RFM_IndexRAB!AT68","v":1.3567375037186363E-2},{"$f":"RFM_ORAB!AU80*RFM_IndexRAB!AU68","v":1.050349274798465E-2},{"$f":"RFM_ORAB!AV80*RFM_IndexRAB!AV68","v":9.4762167348930761E-3},{"$f":"RFM_ORAB!AW80*RFM_IndexRAB!AW68","v":2.6693503101965447E-3},{"$f":"RFM_ORAB!AX80*RFM_IndexRAB!AX68","v":1.092448835828319E-4},{"$f":"RFM_ORAB!AY80*RFM_IndexRAB!AY68","v":-3.1409888165523762E-6},{"$f":"RFM_ORAB!AZ80*RFM_IndexRAB!AZ68","v":6.8661381709422207E-5},{"$f":"RFM_ORAB!BA80*RFM_IndexRAB!BA68","v":3.3669847805381921E-5},{"$f":"RFM_ORAB!BB80*RFM_IndexRAB!BB68","v":1.716047699284702E-5}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O81*RFM_IndexRAB!O68","v":5.0389204584414067},{"$f":"RFM_ORAB!P81*RFM_IndexRAB!P68","v":2.485004467751438},{"$f":"RFM_ORAB!Q81*RFM_IndexRAB!Q68","v":4.3097365584690239},{"$f":"RFM_ORAB!R81*RFM_IndexRAB!R68","v":3.5886965183096295},{"$f":"RFM_ORAB!S81*RFM_IndexRAB!S68","v":4.3295573440042796},{"$f":"RFM_ORAB!T81*RFM_IndexRAB!T68","v":4.7812545169797023},{"$f":"RFM_ORAB!U81*RFM_IndexRAB!U68","v":1.971547475912377},{"$f":"RFM_ORAB!V81*RFM_IndexRAB!V68","v":1.4523529740564602},{"$f":"RFM_ORAB!W81*RFM_IndexRAB!W68","v":2.4822562310497323},{"$f":"RFM_ORAB!X81*RFM_IndexRAB!X68","v":2.5350320799133681},{"$f":"RFM_ORAB!Y81*RFM_IndexRAB!Y68","v":2.999319814563866},{"$f":"RFM_ORAB!Z81*RFM_IndexRAB!Z68","v":1.9922691156534629},{"$f":"RFM_ORAB!AA81*RFM_IndexRAB!AA68","v":3.3678735093809387},{"$f":"RFM_ORAB!AB81*RFM_IndexRAB!AB68","v":3.7383188628252682},{"$f":"RFM_ORAB!AC81*RFM_IndexRAB!AC68","v":2.4286209869967679},{"$f":"RFM_ORAB!AD81*RFM_IndexRAB!AD68","v":3.9680816197706212},{"$f":"RFM_ORAB!AE81*RFM_IndexRAB!AE68","v":2.5231996191929111},{"$f":"RFM_ORAB!AF81*RFM_IndexRAB!AF68","v":2.8716628886117275},{"$f":"RFM_ORAB!AG81*RFM_IndexRAB!AG68","v":2.6404358059800574},{"$f":"RFM_ORAB!AH81*RFM_IndexRAB!AH68","v":2.1801879603776437},{"$f":"RFM_ORAB!AI81*RFM_IndexRAB!AI68","v":2.0822555714611064},{"$f":"RFM_ORAB!AJ81*RFM_IndexRAB!AJ68","v":1.1673904533223829},{"$f":"RFM_ORAB!AK81*RFM_IndexRAB!AK68","v":2.4408835930772939},{"$f":"RFM_ORAB!AL81*RFM_IndexRAB!AL68","v":2.2552678762285585},{"$f":"RFM_ORAB!AM81*RFM_IndexRAB!AM68","v":0.38722895998967988},{"$f":"RFM_ORAB!AN81*RFM_IndexRAB!AN68","v":0.56749128349016043},{"$f":"RFM_ORAB!AO81*RFM_IndexRAB!AO68","v":0.76637108707550139},{"$f":"RFM_ORAB!AP81*RFM_IndexRAB!AP68","v":1.1865584173689316},{"$f":"RFM_ORAB!AQ81*RFM_IndexRAB!AQ68","v":0.31789190867869871},{"$f":"RFM_ORAB!AR81*RFM_IndexRAB!AR68","v":0.21476129751906706},{"$f":"RFM_ORAB!AS81*RFM_IndexRAB!AS68","v":1.7767045628087872E-2},{"$f":"RFM_ORAB!AT81*RFM_IndexRAB!AT68","v":1.629072670495858E-2},{"$f":"RFM_ORAB!AU81*RFM_IndexRAB!AU68","v":1.261183753938724E-2},{"$f":"RFM_ORAB!AV81*RFM_IndexRAB!AV68","v":1.1378358496170282E-2},{"$f":"RFM_ORAB!AW81*RFM_IndexRAB!AW68","v":3.2051635827873817E-3},{"$f":"RFM_ORAB!AX81*RFM_IndexRAB!AX68","v":1.3117338744489011E-4},{"$f":"RFM_ORAB!AY81*RFM_IndexRAB!AY68","v":-3.7714731297351184E-6},{"$f":"RFM_ORAB!AZ81*RFM_IndexRAB!AZ68","v":8.2443641570111297E-5},{"$f":"RFM_ORAB!BA81*RFM_IndexRAB!BA68","v":4.0428328051053214E-5},{"$f":"RFM_ORAB!BB81*RFM_IndexRAB!BB68","v":2.0605064727036729E-5}]
["Total",null,null,null,{"$f":"SUM(E71:E81)","v":12.568258508618145},55.335163219426448,23.44561002597866,25.627935376415515,27.087380978064537,67.048214718985207,55.499361843030826,101.74781156655277,31.728601553861253,-8.6223267790228686,77.66429532936715,37.897427773971508,64.962833976989828,53.423097337267535,63.577737400475876,69.177206769986157,28.040394450867783,20.259421771619206,33.882225998306545,33.776634057656686,38.887394952117099,25.059910109096993,40.903700318584669,43.616695742763277,27.037775794656419,41.747645133664932,24.797004839539103,25.896513264598031,21.332137680958024,15.195673740377172,11.735083509717454,5.9728993892868143,{"$f":"SUM(AK71:AK81)","v":11.209283800037754},9.2014033769078374,1.3816114641977071,1.7229931500322524,1.938609100805889,2.410027772937847,0.49531545720018549,0.24412606765347955,5.1425478893072862E-2,4.7152376363251758E-2,3.6504087328919813E-2,3.2933867955940797E-2,9.2771232553657459E-3,3.7967225438515298E-4,-1.0916194603604487E-5,2.3862308449319579E-4,1.1701228635880997E-4,5.9633589269561365E-5]
[]
[]
["Approach E"]
[{"$f":"Inputs!A114","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A86,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A86,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A86,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A86,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A86,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A86,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D87*(1+E86),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ87*(1+AK86),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E89*RFM_IndexRAB!E86","v":12.568258508618145},{"$f":"RFM_ORAB!F89*RFM_IndexRAB!F86","v":50.206820838928522},{"$f":"RFM_ORAB!G89*RFM_IndexRAB!G86","v":19.354190147317833},{"$f":"RFM_ORAB!H89*RFM_IndexRAB!H86","v":19.385121181065568},{"$f":"RFM_ORAB!I89*RFM_IndexRAB!I86","v":18.844626122565398},{"$f":"RFM_ORAB!J89*RFM_IndexRAB!J86","v":43.034922894035972},{"$f":"RFM_ORAB!K89*RFM_IndexRAB!K86","v":32.878529397666462},{"$f":"RFM_ORAB!L89*RFM_IndexRAB!L86","v":55.795158065064072},{"$f":"RFM_ORAB!M89*RFM_IndexRAB!M86","v":16.103749197413002},{"$f":"RFM_ORAB!N89*RFM_IndexRAB!N86","v":-4.0674454561218703},{"$f":"RFM_ORAB!O89*RFM_IndexRAB!O86","v":34.125052018278318},{"$f":"RFM_ORAB!P89*RFM_IndexRAB!P86","v":16.515847976266961},{"$f":"RFM_ORAB!Q89*RFM_IndexRAB!Q86","v":28.081046138909908},{"$f":"RFM_ORAB!R89*RFM_IndexRAB!R86","v":22.869549273289582},{"$f":"RFM_ORAB!S89*RFM_IndexRAB!S86","v":26.930958832983347},{"$f":"RFM_ORAB!T89*RFM_IndexRAB!T86","v":28.949368455858483},{"$f":"RFM_ORAB!U89*RFM_IndexRAB!U86","v":11.603959710346608},{"$f":"RFM_ORAB!V89*RFM_IndexRAB!V86","v":8.2890082242741006},{"$f":"RFM_ORAB!W89*RFM_IndexRAB!W86","v":13.685390578165132},{"$f":"RFM_ORAB!X89*RFM_IndexRAB!X86","v":13.430834159822245},{"$f":"RFM_ORAB!Y89*RFM_IndexRAB!Y86","v":15.17892149106048},{"$f":"RFM_ORAB!Z89*RFM_IndexRAB!Z86","v":9.5495066120275691},{"$f":"RFM_ORAB!AA89*RFM_IndexRAB!AA86","v":15.149519140595643},{"$f":"RFM_ORAB!AB89*RFM_IndexRAB!AB86","v":15.570686462506954},{"$f":"RFM_ORAB!AC89*RFM_IndexRAB!AC86","v":9.204218921450547},{"$f":"RFM_ORAB!AD89*RFM_IndexRAB!AD86","v":13.364402741707611},{"$f":"RFM_ORAB!AE89*RFM_IndexRAB!AE86","v":7.2757358162514354},{"$f":"RFM_ORAB!AF89*RFM_IndexRAB!AF86","v":6.6861962170860103},{"$f":"RFM_ORAB!AG89*RFM_IndexRAB!AG86","v":4.4367682171236522},{"$f":"RFM_ORAB!AH89*RFM_IndexRAB!AH86","v":1.9966475237485966},{"$f":"RFM_ORAB!AI89*RFM_IndexRAB!AI86","v":5.0144462185837769E-16},{"$f":"RFM_ORAB!AJ89*RFM_IndexRAB!AJ86","v":3.1234467602030422E-16},{"$f":"RFM_ORAB!AK89*RFM_IndexRAB!AK86","v":7.3562060564733995E-16},{"$f":"RFM_ORAB!AL89*RFM_IndexRAB!AL86","v":7.7566550090398279E-16},{"$f":"RFM_ORAB!AM89*RFM_IndexRAB!AM86","v":1.5506772669908201E-16},{"$f":"RFM_ORAB!AN89*RFM_IndexRAB!AN86","v":2.736185315844373E-16},{"$f":"RFM_ORAB!AO89*RFM_IndexRAB!AO86","v":4.6124765604294115E-16},{"$f":"RFM_ORAB!AP89*RFM_IndexRAB!AP86","v":9.4733751552568486E-16},{"$f":"RFM_ORAB!AQ89*RFM_IndexRAB!AQ86","v":3.7305171450446667E-16},{"$f":"RFM_ORAB!AR89*RFM_IndexRAB!AR86","v":4.8696096644506218E-16},{"$f":"RFM_ORAB!AS89*RFM_IndexRAB!AS86","v":5.5876234201870975E-16},{"$f":"RFM_ORAB!AT89*RFM_IndexRAB!AT86","v":6.400066503568814E-16},{"$f":"RFM_ORAB!AU89*RFM_IndexRAB!AU86","v":6.5932768928574347E-16},{"$f":"RFM_ORAB!AV89*RFM_IndexRAB!AV86","v":8.8871006372416854E-16},{"$f":"RFM_ORAB!AW89*RFM_IndexRAB!AW86","v":4.9089309571902986E-16},{"$f":"RFM_ORAB!AX89*RFM_IndexRAB!AX86","v":8.4945958622739665E-16},{"$f":"RFM_ORAB!AY89*RFM_IndexRAB!AY86","v":-3.043286291918763E-17},{"$f":"RFM_ORAB!AZ89*RFM_IndexRAB!AZ86","v":8.9195566922699953E-16},{"$f":"RFM_ORAB!BA89*RFM_IndexRAB!BA86","v":6.5253628555373936E-16},{"$f":"RFM_ORAB!BB89*RFM_IndexRAB!BB86","v":6.6042534301231962E-16}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F90*RFM_IndexRAB!F86","v":5.1547074647891602},{"$f":"RFM_ORAB!G90*RFM_IndexRAB!G86","v":1.9894499360800557},{"$f":"RFM_ORAB!H90*RFM_IndexRAB!H86","v":1.9951742544684961},{"$f":"RFM_ORAB!I90*RFM_IndexRAB!I86","v":1.9422091075587555},{"$f":"RFM_ORAB!J90*RFM_IndexRAB!J86","v":4.4419371890030899},{"$f":"RFM_ORAB!K90*RFM_IndexRAB!K86","v":3.3990628556265938},{"$f":"RFM_ORAB!L90*RFM_IndexRAB!L86","v":5.7782717488548823},{"$f":"RFM_ORAB!M90*RFM_IndexRAB!M86","v":1.670898995804855},{"$f":"RFM_ORAB!N90*RFM_IndexRAB!N86","v":-0.42290533959019649},{"$f":"RFM_ORAB!O90*RFM_IndexRAB!O86","v":3.5561548669523768},{"$f":"RFM_ORAB!P90*RFM_IndexRAB!P86","v":1.7254219397152906},{"$f":"RFM_ORAB!Q90*RFM_IndexRAB!Q86","v":2.9417951226799319},{"$f":"RFM_ORAB!R90*RFM_IndexRAB!R86","v":2.4032515647090511},{"$f":"RFM_ORAB!S90*RFM_IndexRAB!S86","v":2.8398722200434423},{"$f":"RFM_ORAB!T90*RFM_IndexRAB!T86","v":3.0646851367871721},{"$f":"RFM_ORAB!U90*RFM_IndexRAB!U86","v":1.2339213544780812},{"$f":"RFM_ORAB!V90*RFM_IndexRAB!V86","v":0.88594201576892584},{"$f":"RFM_ORAB!W90*RFM_IndexRAB!W86","v":1.4714223469367278},{"$f":"RFM_ORAB!X90*RFM_IndexRAB!X86","v":1.4541512874577607},{"$f":"RFM_ORAB!Y90*RFM_IndexRAB!Y86","v":1.6571111691331324},{"$f":"RFM_ORAB!Z90*RFM_IndexRAB!Z86","v":1.0530681287485164},{"$f":"RFM_ORAB!AA90*RFM_IndexRAB!AA86","v":1.6914899246881203},{"$f":"RFM_ORAB!AB90*RFM_IndexRAB!AB86","v":1.7661100070028852},{"$f":"RFM_ORAB!AC90*RFM_IndexRAB!AC86","v":1.065741246065584},{"$f":"RFM_ORAB!AD90*RFM_IndexRAB!AD86","v":1.5916546614954914},{"$f":"RFM_ORAB!AE90*RFM_IndexRAB!AE86","v":0.90262005558414793},{"$f":"RFM_ORAB!AF90*RFM_IndexRAB!AF86","v":0.8847812258577672},{"$f":"RFM_ORAB!AG90*RFM_IndexRAB!AG86","v":0.66050490164456033},{"$f":"RFM_ORAB!AH90*RFM_IndexRAB!AH86","v":0.39632315287586933},{"$f":"RFM_ORAB!AI90*RFM_IndexRAB!AI86","v":0.20806705151150259},{"$f":"RFM_ORAB!AJ90*RFM_IndexRAB!AJ86","v":0},{"$f":"RFM_ORAB!AK90*RFM_IndexRAB!AK86","v":0},{"$f":"RFM_ORAB!AL90*RFM_IndexRAB!AL86","v":0},{"$f":"RFM_ORAB!AM90*RFM_IndexRAB!AM86","v":0},{"$f":"RFM_ORAB!AN90*RFM_IndexRAB!AN86","v":0},{"$f":"RFM_ORAB!AO90*RFM_IndexRAB!AO86","v":0},{"$f":"RFM_ORAB!AP90*RFM_IndexRAB!AP86","v":0},{"$f":"RFM_ORAB!AQ90*RFM_IndexRAB!AQ86","v":0},{"$f":"RFM_ORAB!AR90*RFM_IndexRAB!AR86","v":0},{"$f":"RFM_ORAB!AS90*RFM_IndexRAB!AS86","v":0},{"$f":"RFM_ORAB!AT90*RFM_IndexRAB!AT86","v":0},{"$f":"RFM_ORAB!AU90*RFM_IndexRAB!AU86","v":0},{"$f":"RFM_ORAB!AV90*RFM_IndexRAB!AV86","v":0},{"$f":"RFM_ORAB!AW90*RFM_IndexRAB!AW86","v":0},{"$f":"RFM_ORAB!AX90*RFM_IndexRAB!AX86","v":0},{"$f":"RFM_ORAB!AY90*RFM_IndexRAB!AY86","v":0},{"$f":"RFM_ORAB!AZ90*RFM_IndexRAB!AZ86","v":0},{"$f":"RFM_ORAB!BA90*RFM_IndexRAB!BA86","v":0},{"$f":"RFM_ORAB!BB90*RFM_IndexRAB!BB86","v":0}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G91*RFM_IndexRAB!G86","v":2.0956376537904631},{"$f":"RFM_ORAB!H91*RFM_IndexRAB!H86","v":2.1041694951845309},{"$f":"RFM_ORAB!I91*RFM_IndexRAB!I86","v":2.0509268704161334},{"$f":"RFM_ORAB!J91*RFM_IndexRAB!J86","v":4.6970236931389726},{"$f":"RFM_ORAB!K91*RFM_IndexRAB!K86","v":3.5995851918095223},{"$f":"RFM_ORAB!L91*RFM_IndexRAB!L86","v":6.1289580829509251},{"$f":"RFM_ORAB!M91*RFM_IndexRAB!M86","v":1.7753890022043677},{"$f":"RFM_ORAB!N91*RFM_IndexRAB!N86","v":-0.45020285556829837},{"$f":"RFM_ORAB!O91*RFM_IndexRAB!O86","v":3.7935339355523916},{"$f":"RFM_ORAB!P91*RFM_IndexRAB!P86","v":1.8447798091155434},{"$f":"RFM_ORAB!Q91*RFM_IndexRAB!Q86","v":3.153179830273757},{"$f":"RFM_ORAB!R91*RFM_IndexRAB!R86","v":2.583094241033423},{"$f":"RFM_ORAB!S91*RFM_IndexRAB!S86","v":3.0618386768535055},{"$f":"RFM_ORAB!T91*RFM_IndexRAB!T86","v":3.3156961299759553},{"$f":"RFM_ORAB!U91*RFM_IndexRAB!U86","v":1.3402200952232819},{"$f":"RFM_ORAB!V91*RFM_IndexRAB!V86","v":0.9665591657098086},{"$f":"RFM_ORAB!W91*RFM_IndexRAB!W86","v":1.61354823439894},{"$f":"RFM_ORAB!X91*RFM_IndexRAB!X86","v":1.6041006691003292},{"$f":"RFM_ORAB!Y91*RFM_IndexRAB!Y86","v":1.8407725396871935},{"$f":"RFM_ORAB!Z91*RFM_IndexRAB!Z86","v":1.1795302296813985},{"$f":"RFM_ORAB!AA91*RFM_IndexRAB!AA86","v":1.9137571549397288},{"$f":"RFM_ORAB!AB91*RFM_IndexRAB!AB86","v":2.0231598386388936},{"$f":"RFM_ORAB!AC91*RFM_IndexRAB!AC86","v":1.2402340274493175},{"$f":"RFM_ORAB!AD91*RFM_IndexRAB!AD86","v":1.8908433770608435},{"$f":"RFM_ORAB!AE91*RFM_IndexRAB!AE86","v":1.1029254206616335},{"$f":"RFM_ORAB!AF91*RFM_IndexRAB!AF86","v":1.1261748733653163},{"$f":"RFM_ORAB!AG91*RFM_IndexRAB!AG86","v":0.89675685059355437},{"$f":"RFM_ORAB!AH91*RFM_IndexRAB!AH86","v":0.60534174567597521},{"$f":"RFM_ORAB!AI91*RFM_IndexRAB!AI86","v":0.42373391937252397},{"$f":"RFM_ORAB!AJ91*RFM_IndexRAB!AJ86","v":0.1319697410201803},{"$f":"RFM_ORAB!AK91*RFM_IndexRAB!AK86","v":0},{"$f":"RFM_ORAB!AL91*RFM_IndexRAB!AL86","v":0},{"$f":"RFM_ORAB!AM91*RFM_IndexRAB!AM86","v":0},{"$f":"RFM_ORAB!AN91*RFM_IndexRAB!AN86","v":0},{"$f":"RFM_ORAB!AO91*RFM_IndexRAB!AO86","v":0},{"$f":"RFM_ORAB!AP91*RFM_IndexRAB!AP86","v":0},{"$f":"RFM_ORAB!AQ91*RFM_IndexRAB!AQ86","v":0},{"$f":"RFM_ORAB!AR91*RFM_IndexRAB!AR86","v":0},{"$f":"RFM_ORAB!AS91*RFM_IndexRAB!AS86","v":0},{"$f":"RFM_ORAB!AT91*RFM_IndexRAB!AT86","v":0},{"$f":"RFM_ORAB!AU91*RFM_IndexRAB!AU86","v":0},{"$f":"RFM_ORAB!AV91*RFM_IndexRAB!AV86","v":0},{"$f":"RFM_ORAB!AW91*RFM_IndexRAB!AW86","v":0},{"$f":"RFM_ORAB!AX91*RFM_IndexRAB!AX86","v":0},{"$f":"RFM_ORAB!AY91*RFM_IndexRAB!AY86","v":0},{"$f":"RFM_ORAB!AZ91*RFM_IndexRAB!AZ86","v":0},{"$f":"RFM_ORAB!BA91*RFM_IndexRAB!BA86","v":0},{"$f":"RFM_ORAB!BB91*RFM_IndexRAB!BB86","v":0}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H92*RFM_IndexRAB!H86","v":2.1447472212307015},{"$f":"RFM_ORAB!I92*RFM_IndexRAB!I86","v":2.0929665064672269},{"$f":"RFM_ORAB!J92*RFM_IndexRAB!J86","v":4.7994243974125075},{"$f":"RFM_ORAB!K92*RFM_IndexRAB!K86","v":3.6831127120103941},{"$f":"RFM_ORAB!L92*RFM_IndexRAB!L86","v":6.2804697365801125},{"$f":"RFM_ORAB!M92*RFM_IndexRAB!M86","v":1.8221932311073221},{"$f":"RFM_ORAB!N92*RFM_IndexRAB!N86","v":-0.46287506689798391},{"$f":"RFM_ORAB!O92*RFM_IndexRAB!O86","v":3.9077004549094649},{"$f":"RFM_ORAB!P92*RFM_IndexRAB!P86","v":1.9042328791231791},{"$f":"RFM_ORAB!Q92*RFM_IndexRAB!Q86","v":3.2621969379912832},{"$f":"RFM_ORAB!R92*RFM_IndexRAB!R86","v":2.6790991258580159},{"$f":"RFM_ORAB!S92*RFM_IndexRAB!S86","v":3.1844580882507492},{"$f":"RFM_ORAB!T92*RFM_IndexRAB!T86","v":3.459158347782231},{"$f":"RFM_ORAB!U92*RFM_IndexRAB!U86","v":1.4030630934016184},{"$f":"RFM_ORAB!V92*RFM_IndexRAB!V86","v":1.0158493426754114},{"$f":"RFM_ORAB!W92*RFM_IndexRAB!W86","v":1.7034026268031028},{"$f":"RFM_ORAB!X92*RFM_IndexRAB!X86","v":1.7021132016794467},{"$f":"RFM_ORAB!Y92*RFM_IndexRAB!Y86","v":1.9648724803228963},{"$f":"RFM_ORAB!Z92*RFM_IndexRAB!Z86","v":1.2678555421325166},{"$f":"RFM_ORAB!AA92*RFM_IndexRAB!AA86","v":2.0742048688090753},{"$f":"RFM_ORAB!AB92*RFM_IndexRAB!AB86","v":2.214929067804964},{"$f":"RFM_ORAB!AC92*RFM_IndexRAB!AC86","v":1.3747644773968986},{"$f":"RFM_ORAB!AD92*RFM_IndexRAB!AD86","v":2.1292156051736439},{"$f":"RFM_ORAB!AE92*RFM_IndexRAB!AE86","v":1.2678418202796871},{"$f":"RFM_ORAB!AF92*RFM_IndexRAB!AF86","v":1.3315553264722151},{"$f":"RFM_ORAB!AG92*RFM_IndexRAB!AG86","v":1.1044774487654021},{"$f":"RFM_ORAB!AH92*RFM_IndexRAB!AH86","v":0.7952643204041947},{"$f":"RFM_ORAB!AI92*RFM_IndexRAB!AI86","v":0.62626281527372174},{"$f":"RFM_ORAB!AJ92*RFM_IndexRAB!AJ86","v":0.26006175971508716},{"$f":"RFM_ORAB!AK92*RFM_IndexRAB!AK86","v":0.3062430767587172},{"$f":"RFM_ORAB!AL92*RFM_IndexRAB!AL86","v":0},{"$f":"RFM_ORAB!AM92*RFM_IndexRAB!AM86","v":0},{"$f":"RFM_ORAB!AN92*RFM_IndexRAB!AN86","v":0},{"$f":"RFM_ORAB!AO92*RFM_IndexRAB!AO86","v":0},{"$f":"RFM_ORAB!AP92*RFM_IndexRAB!AP86","v":0},{"$f":"RFM_ORAB!AQ92*RFM_IndexRAB!AQ86","v":0},{"$f":"RFM_ORAB!AR92*RFM_IndexRAB!AR86","v":0},{"$f":"RFM_ORAB!AS92*RFM_IndexRAB!AS86","v":0},{"$f":"RFM_ORAB!AT92*RFM_IndexRAB!AT86","v":0},{"$f":"RFM_ORAB!AU92*RFM_IndexRAB!AU86","v":0},{"$f":"RFM_ORAB!AV92*RFM_IndexRAB!AV86","v":0},{"$f":"RFM_ORAB!AW92*RFM_IndexRAB!AW86","v":0},{"$f":"RFM_ORAB!AX92*RFM_IndexRAB!AX86","v":0},{"$f":"RFM_ORAB!AY92*RFM_IndexRAB!AY86","v":0},{"$f":"RFM_ORAB!AZ92*RFM_IndexRAB!AZ86","v":0},{"$f":"RFM_ORAB!BA92*RFM_IndexRAB!BA86","v":0},{"$f":"RFM_ORAB!BB92*RFM_IndexRAB!BB86","v":0}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I93*RFM_IndexRAB!I86","v":2.1655278200445047},{"$f":"RFM_ORAB!J93*RFM_IndexRAB!J86","v":4.9717279189231967},{"$f":"RFM_ORAB!K93*RFM_IndexRAB!K86","v":3.8202123903501275},{"$f":"RFM_ORAB!L93*RFM_IndexRAB!L86","v":6.5232012235007071},{"$f":"RFM_ORAB!M93*RFM_IndexRAB!M86","v":1.8954223637075334},{"$f":"RFM_ORAB!N93*RFM_IndexRAB!N86","v":-0.48224839056825192},{"$f":"RFM_ORAB!O93*RFM_IndexRAB!O86","v":4.0783350641411893},{"$f":"RFM_ORAB!P93*RFM_IndexRAB!P86","v":1.9911475644563288},{"$f":"RFM_ORAB!Q93*RFM_IndexRAB!Q86","v":3.4181553272449201},{"$f":"RFM_ORAB!R93*RFM_IndexRAB!R86","v":2.813560860554646},{"$f":"RFM_ORAB!S93*RFM_IndexRAB!S86","v":3.3526650273391576},{"$f":"RFM_ORAB!T93*RFM_IndexRAB!T86","v":3.6519916080446935},{"$f":"RFM_ORAB!U93*RFM_IndexRAB!U86","v":1.4858638502453427},{"$f":"RFM_ORAB!V93*RFM_IndexRAB!V86","v":1.0795343722552766},{"$f":"RFM_ORAB!W93*RFM_IndexRAB!W86","v":1.8172901321066279},{"$f":"RFM_ORAB!X93*RFM_IndexRAB!X86","v":1.8240212586785309},{"$f":"RFM_ORAB!Y93*RFM_IndexRAB!Y86","v":2.1163977226943729},{"$f":"RFM_ORAB!Z93*RFM_IndexRAB!Z86","v":1.373757611777451},{"$f":"RFM_ORAB!AA93*RFM_IndexRAB!AA86","v":2.2631765910157311},{"$f":"RFM_ORAB!AB93*RFM_IndexRAB!AB86","v":2.4368609018165173},{"$f":"RFM_ORAB!AC93*RFM_IndexRAB!AC86","v":1.5277912716634929},{"$f":"RFM_ORAB!AD93*RFM_IndexRAB!AD86","v":2.3957990869999262},{"$f":"RFM_ORAB!AE93*RFM_IndexRAB!AE86","v":1.4492231142950602},{"$f":"RFM_ORAB!AF93*RFM_IndexRAB!AF86","v":1.5537610775643151},{"$f":"RFM_ORAB!AG93*RFM_IndexRAB!AG86","v":1.3256117076151708},{"$f":"RFM_ORAB!AH93*RFM_IndexRAB!AH86","v":0.99425948646087603},{"$f":"RFM_ORAB!AI93*RFM_IndexRAB!AI86","v":0.83516751735187766},{"$f":"RFM_ORAB!AJ93*RFM_IndexRAB!AJ86","v":0.39016291569225625},{"$f":"RFM_ORAB!AK93*RFM_IndexRAB!AK86","v":0.61259649435913988},{"$f":"RFM_ORAB!AL93*RFM_IndexRAB!AL86","v":0.32297217002979439},{"$f":"RFM_ORAB!AM93*RFM_IndexRAB!AM86","v":-5.5576138527348299E-17},{"$f":"RFM_ORAB!AN93*RFM_IndexRAB!AN86","v":-9.8064644002267006E-17},{"$f":"RFM_ORAB!AO93*RFM_IndexRAB!AO86","v":-1.6531075919750973E-16},{"$f":"RFM_ORAB!AP93*RFM_IndexRAB!AP86","v":-3.395249425251367E-16},{"$f":"RFM_ORAB!AQ93*RFM_IndexRAB!AQ86","v":-1.3370141037405021E-16},{"$f":"RFM_ORAB!AR93*RFM_IndexRAB!AR86","v":-1.7452638730611114E-16},{"$f":"RFM_ORAB!AS93*RFM_IndexRAB!AS86","v":-2.002599379312447E-16},{"$f":"RFM_ORAB!AT93*RFM_IndexRAB!AT86","v":-2.2937782745523908E-16},{"$f":"RFM_ORAB!AU93*RFM_IndexRAB!AU86","v":-2.3630247102137895E-16},{"$f":"RFM_ORAB!AV93*RFM_IndexRAB!AV86","v":-3.1851291473453523E-16},{"$f":"RFM_ORAB!AW93*RFM_IndexRAB!AW86","v":-1.7593565902169866E-16},{"$f":"RFM_ORAB!AX93*RFM_IndexRAB!AX86","v":-3.0444557770019358E-16},{"$f":"RFM_ORAB!AY93*RFM_IndexRAB!AY86","v":1.0907111630408557E-17},{"$f":"RFM_ORAB!AZ93*RFM_IndexRAB!AZ86","v":-3.1967613692699368E-16},{"$f":"RFM_ORAB!BA93*RFM_IndexRAB!BA86","v":-2.3386843782414598E-16},{"$f":"RFM_ORAB!BB93*RFM_IndexRAB!BB86","v":-2.3669586916335097E-16}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J94*RFM_IndexRAB!J86","v":5.1427086254279155},{"$f":"RFM_ORAB!K94*RFM_IndexRAB!K86","v":3.9562960627767478},{"$f":"RFM_ORAB!L94*RFM_IndexRAB!L86","v":6.7641986156620488},{"$f":"RFM_ORAB!M94*RFM_IndexRAB!M86","v":1.9681478726238608},{"$f":"RFM_ORAB!N94*RFM_IndexRAB!N86","v":-0.50149364584608047},{"$f":"RFM_ORAB!O94*RFM_IndexRAB!O86","v":4.247887228261841},{"$f":"RFM_ORAB!P94*RFM_IndexRAB!P86","v":2.0775341007517851},{"$f":"RFM_ORAB!Q94*RFM_IndexRAB!Q86","v":3.5732076706497464},{"$f":"RFM_ORAB!R94*RFM_IndexRAB!R86","v":2.9472773628362252},{"$f":"RFM_ORAB!S94*RFM_IndexRAB!S86","v":3.5199846672969102},{"$f":"RFM_ORAB!T94*RFM_IndexRAB!T86","v":3.8438592258151192},{"$f":"RFM_ORAB!U94*RFM_IndexRAB!U86","v":1.5682721174452066},{"$f":"RFM_ORAB!V94*RFM_IndexRAB!V86","v":1.1429345649251306},{"$f":"RFM_ORAB!W94*RFM_IndexRAB!W86","v":1.9306987506492594},{"$f":"RFM_ORAB!X94*RFM_IndexRAB!X86","v":1.945449347012159},{"$f":"RFM_ORAB!Y94*RFM_IndexRAB!Y86","v":2.2673669785867094},{"$f":"RFM_ORAB!Z94*RFM_IndexRAB!Z86","v":1.4792994767177952},{"$f":"RFM_ORAB!AA94*RFM_IndexRAB!AA86","v":2.4515562199971908},{"$f":"RFM_ORAB!AB94*RFM_IndexRAB!AB86","v":2.6581568838119307},{"$f":"RFM_ORAB!AC94*RFM_IndexRAB!AC86","v":1.6804206825247672},{"$f":"RFM_ORAB!AD94*RFM_IndexRAB!AD86","v":2.6617618371131897},{"$f":"RFM_ORAB!AE94*RFM_IndexRAB!AE86","v":1.6302307589249445},{"$f":"RFM_ORAB!AF94*RFM_IndexRAB!AF86","v":1.7755687523093537},{"$f":"RFM_ORAB!AG94*RFM_IndexRAB!AG86","v":1.5464092156024136},{"$f":"RFM_ORAB!AH94*RFM_IndexRAB!AH86","v":1.1930050935149017},{"$f":"RFM_ORAB!AI94*RFM_IndexRAB!AI86","v":1.0438663938953019},{"$f":"RFM_ORAB!AJ94*RFM_IndexRAB!AJ86","v":0.52017087653885918},{"$f":"RFM_ORAB!AK94*RFM_IndexRAB!AK86","v":0.9188128803292348},{"$f":"RFM_ORAB!AL94*RFM_IndexRAB!AL86","v":0.64588679507370483},{"$f":"RFM_ORAB!AM94*RFM_IndexRAB!AM86","v":6.4561461674078821E-2},{"$f":"RFM_ORAB!AN94*RFM_IndexRAB!AN86","v":5.7930278072561899E-17},{"$f":"RFM_ORAB!AO94*RFM_IndexRAB!AO86","v":9.7654953486362244E-17},{"$f":"RFM_ORAB!AP94*RFM_IndexRAB!AP86","v":2.0056947672799453E-16},{"$f":"RFM_ORAB!AQ94*RFM_IndexRAB!AQ86","v":7.8982185276513994E-17},{"$f":"RFM_ORAB!AR94*RFM_IndexRAB!AR86","v":1.0309895325178488E-16},{"$f":"RFM_ORAB!AS94*RFM_IndexRAB!AS86","v":1.1830067818206531E-16},{"$f":"RFM_ORAB!AT94*RFM_IndexRAB!AT86","v":1.355016526430763E-16},{"$f":"RFM_ORAB!AU94*RFM_IndexRAB!AU86","v":1.3959228623912121E-16},{"$f":"RFM_ORAB!AV94*RFM_IndexRAB!AV86","v":1.8815692350698042E-16},{"$f":"RFM_ORAB!AW94*RFM_IndexRAB!AW86","v":1.0393146024953522E-16},{"$f":"RFM_ORAB!AX94*RFM_IndexRAB!AX86","v":1.7984684647125471E-16},{"$f":"RFM_ORAB!AY94*RFM_IndexRAB!AY86","v":-6.4432193289095591E-18},{"$f":"RFM_ORAB!AZ94*RFM_IndexRAB!AZ86","v":1.8884408028764174E-16},{"$f":"RFM_ORAB!BA94*RFM_IndexRAB!BA86","v":1.3815441613427192E-16},{"$f":"RFM_ORAB!BB94*RFM_IndexRAB!BB86","v":1.3982468053361482E-16}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K95*RFM_IndexRAB!K86","v":4.1431399278050982},{"$f":"RFM_ORAB!L95*RFM_IndexRAB!L86","v":7.0920841210078924},{"$f":"RFM_ORAB!M95*RFM_IndexRAB!M86","v":2.0661866576651393},{"$f":"RFM_ORAB!N95*RFM_IndexRAB!N86","v":-0.52719758400530969},{"$f":"RFM_ORAB!O95*RFM_IndexRAB!O86","v":4.4722274040640384},{"$f":"RFM_ORAB!P95*RFM_IndexRAB!P86","v":2.1907584146416195},{"$f":"RFM_ORAB!Q95*RFM_IndexRAB!Q86","v":3.7744982103621627},{"$f":"RFM_ORAB!R95*RFM_IndexRAB!R86","v":3.1192036048715992},{"$f":"RFM_ORAB!S95*RFM_IndexRAB!S86","v":3.7330320475714687},{"$f":"RFM_ORAB!T95*RFM_IndexRAB!T86","v":4.0857739356142879},{"$f":"RFM_ORAB!U95*RFM_IndexRAB!U86","v":1.6711497808046625},{"$f":"RFM_ORAB!V95*RFM_IndexRAB!V86","v":1.2212934369883979},{"$f":"RFM_ORAB!W95*RFM_IndexRAB!W86","v":2.0694534398254913},{"$f":"RFM_ORAB!X95*RFM_IndexRAB!X86","v":2.0925046266135117},{"$f":"RFM_ORAB!Y95*RFM_IndexRAB!Y86","v":2.4483195556101029},{"$f":"RFM_ORAB!Z95*RFM_IndexRAB!Z86","v":1.6044895299945436},{"$f":"RFM_ORAB!AA95*RFM_IndexRAB!AA86","v":2.6726623819149871},{"$f":"RFM_ORAB!AB95*RFM_IndexRAB!AB86","v":2.9151457686701332},{"$f":"RFM_ORAB!AC95*RFM_IndexRAB!AC86","v":1.8557699564471402},{"$f":"RFM_ORAB!AD95*RFM_IndexRAB!AD86","v":2.9640084656975341},{"$f":"RFM_ORAB!AE95*RFM_IndexRAB!AE86","v":1.8336824740471769},{"$f":"RFM_ORAB!AF95*RFM_IndexRAB!AF86","v":2.0221230343068504},{"$f":"RFM_ORAB!AG95*RFM_IndexRAB!AG86","v":1.7890972023425167},{"$f":"RFM_ORAB!AH95*RFM_IndexRAB!AH86","v":1.4089859030223371},{"$f":"RFM_ORAB!AI95*RFM_IndexRAB!AI86","v":1.2680714440908354},{"$f":"RFM_ORAB!AJ95*RFM_IndexRAB!AJ86","v":0.65822383820317176},{"$f":"RFM_ORAB!AK95*RFM_IndexRAB!AK86","v":1.2401761404866918},{"$f":"RFM_ORAB!AL95*RFM_IndexRAB!AL86","v":0.9807656010124195},{"$f":"RFM_ORAB!AM95*RFM_IndexRAB!AM86","v":0.13071364052022461},{"$f":"RFM_ORAB!AN95*RFM_IndexRAB!AN86","v":0.11532275328510243},{"$f":"RFM_ORAB!AO95*RFM_IndexRAB!AO86","v":3.354134064775739E-17},{"$f":"RFM_ORAB!AP95*RFM_IndexRAB!AP86","v":6.8889174612280236E-17},{"$f":"RFM_ORAB!AQ95*RFM_IndexRAB!AQ86","v":2.7127844383580674E-17},{"$f":"RFM_ORAB!AR95*RFM_IndexRAB!AR86","v":3.5411179750633545E-17},{"$f":"RFM_ORAB!AS95*RFM_IndexRAB!AS86","v":4.0632484109672005E-17},{"$f":"RFM_ORAB!AT95*RFM_IndexRAB!AT86","v":4.654046648304661E-17},{"$f":"RFM_ORAB!AU95*RFM_IndexRAB!AU86","v":4.7945467765744107E-17},{"$f":"RFM_ORAB!AV95*RFM_IndexRAB!AV86","v":6.4625861170094265E-17},{"$f":"RFM_ORAB!AW95*RFM_IndexRAB!AW86","v":3.5697119171075586E-17},{"$f":"RFM_ORAB!AX95*RFM_IndexRAB!AX86","v":6.1771616559724265E-17},{"$f":"RFM_ORAB!AY95*RFM_IndexRAB!AY86","v":-2.2130389362107589E-18},{"$f":"RFM_ORAB!AZ95*RFM_IndexRAB!AZ86","v":6.4861877458421055E-17},{"$f":"RFM_ORAB!BA95*RFM_IndexRAB!BA86","v":4.74516055573031E-17},{"$f":"RFM_ORAB!BB95*RFM_IndexRAB!BB86","v":4.8025287743307178E-17}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L96*RFM_IndexRAB!L86","v":7.2995717999844167},{"$f":"RFM_ORAB!M96*RFM_IndexRAB!M86","v":2.1291672087979645},{"$f":"RFM_ORAB!N96*RFM_IndexRAB!N86","v":-0.54396120628863143},{"$f":"RFM_ORAB!O96*RFM_IndexRAB!O86","v":4.6207720469843716},{"$f":"RFM_ORAB!P96*RFM_IndexRAB!P86","v":2.2668776334696963},{"$f":"RFM_ORAB!Q96*RFM_IndexRAB!Q86","v":3.9119044681394932},{"$f":"RFM_ORAB!R96*RFM_IndexRAB!R86","v":3.2383767996134001},{"$f":"RFM_ORAB!S96*RFM_IndexRAB!S86","v":3.882997609394339},{"$f":"RFM_ORAB!T96*RFM_IndexRAB!T86","v":4.2587090379112169},{"$f":"RFM_ORAB!U96*RFM_IndexRAB!U86","v":1.7458419513155621},{"$f":"RFM_ORAB!V96*RFM_IndexRAB!V86","v":1.2790769352711855},{"$f":"RFM_ORAB!W96*RFM_IndexRAB!W86","v":2.173386700986407},{"$f":"RFM_ORAB!X96*RFM_IndexRAB!X86","v":2.2043992789936793},{"$f":"RFM_ORAB!Y96*RFM_IndexRAB!Y86","v":2.5881967638468164},{"$f":"RFM_ORAB!Z96*RFM_IndexRAB!Z86","v":1.7028087013259559},{"$f":"RFM_ORAB!AA96*RFM_IndexRAB!AA86","v":2.8490992210968242},{"$f":"RFM_ORAB!AB96*RFM_IndexRAB!AB86","v":3.1235266024794996},{"$f":"RFM_ORAB!AC96*RFM_IndexRAB!AC86","v":2.0002602081294314},{"$f":"RFM_ORAB!AD96*RFM_IndexRAB!AD86","v":3.2171273314499218},{"$f":"RFM_ORAB!AE96*RFM_IndexRAB!AE86","v":2.0068599634589259},{"$f":"RFM_ORAB!AF96*RFM_IndexRAB!AF86","v":2.2354518327065289},{"$f":"RFM_ORAB!AG96*RFM_IndexRAB!AG86","v":2.0025654022595685},{"$f":"RFM_ORAB!AH96*RFM_IndexRAB!AH86","v":1.6021340282512992},{"$f":"RFM_ORAB!AI96*RFM_IndexRAB!AI86","v":1.4719422185904396},{"$f":"RFM_ORAB!AJ96*RFM_IndexRAB!AJ86","v":0.78587794773948072},{"$f":"RFM_ORAB!AK96*RFM_IndexRAB!AK86","v":1.5423879885059653},{"$f":"RFM_ORAB!AL96*RFM_IndexRAB!AL86","v":1.3010806304317311},{"$f":"RFM_ORAB!AM96*RFM_IndexRAB!AM86","v":0.19507985276332895},{"$f":"RFM_ORAB!AN96*RFM_IndexRAB!AN86","v":0.22948021483280615},{"$f":"RFM_ORAB!AO96*RFM_IndexRAB!AO86","v":0.1934211301166904},{"$f":"RFM_ORAB!AP96*RFM_IndexRAB!AP86","v":1.0811679901993496E-16},{"$f":"RFM_ORAB!AQ96*RFM_IndexRAB!AQ86","v":4.2575277110967574E-17},{"$f":"RFM_ORAB!AR96*RFM_IndexRAB!AR86","v":5.5575399555963888E-17},{"$f":"RFM_ORAB!AS96*RFM_IndexRAB!AS86","v":6.3769875933206498E-17},{"$f":"RFM_ORAB!AT96*RFM_IndexRAB!AT86","v":7.3042046001587554E-17},{"$f":"RFM_ORAB!AU96*RFM_IndexRAB!AU86","v":7.5247098423235775E-17},{"$f":"RFM_ORAB!AV96*RFM_IndexRAB!AV86","v":1.0142582318545836E-16},{"$f":"RFM_ORAB!AW96*RFM_IndexRAB!AW86","v":5.6024161716721418E-17},{"$f":"RFM_ORAB!AX96*RFM_IndexRAB!AX86","v":9.6946283509886524E-17},{"$f":"RFM_ORAB!AY96*RFM_IndexRAB!AY86","v":-3.4732116800095543E-18},{"$f":"RFM_ORAB!AZ96*RFM_IndexRAB!AZ86","v":1.017962344402611E-16},{"$f":"RFM_ORAB!BA96*RFM_IndexRAB!BA86","v":7.4472015815060085E-17},{"$f":"RFM_ORAB!BB96*RFM_IndexRAB!BB86","v":7.5372370362122159E-17}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M97*RFM_IndexRAB!M86","v":2.2280534987305955},{"$f":"RFM_ORAB!N97*RFM_IndexRAB!N86","v":-0.56990239696433398},{"$f":"RFM_ORAB!O97*RFM_IndexRAB!O86","v":4.8473167559469266},{"$f":"RFM_ORAB!P97*RFM_IndexRAB!P86","v":2.3812833888786415},{"$f":"RFM_ORAB!Q97*RFM_IndexRAB!Q86","v":4.115420044854968},{"$f":"RFM_ORAB!R97*RFM_IndexRAB!R86","v":3.4123120143718708},{"$f":"RFM_ORAB!S97*RFM_IndexRAB!S86","v":4.0986715545595569},{"$f":"RFM_ORAB!T97*RFM_IndexRAB!T86","v":4.5037649151700583},{"$f":"RFM_ORAB!U97*RFM_IndexRAB!U86","v":1.850124268752402},{"$f":"RFM_ORAB!V97*RFM_IndexRAB!V86","v":1.3585591617396995},{"$f":"RFM_ORAB!W97*RFM_IndexRAB!W86","v":2.3142271739139342},{"$f":"RFM_ORAB!X97*RFM_IndexRAB!X86","v":2.3537695758613464},{"$f":"RFM_ORAB!Y97*RFM_IndexRAB!Y86","v":2.772129167630256},{"$f":"RFM_ORAB!Z97*RFM_IndexRAB!Z86","v":1.8301529587950631},{"$f":"RFM_ORAB!AA97*RFM_IndexRAB!AA86","v":3.0741771234062627},{"$f":"RFM_ORAB!AB97*RFM_IndexRAB!AB86","v":3.3853300892546003},{"$f":"RFM_ORAB!AC97*RFM_IndexRAB!AC86","v":2.1790328006656976},{"$f":"RFM_ORAB!AD97*RFM_IndexRAB!AD86","v":3.5255180731372802},{"$f":"RFM_ORAB!AE97*RFM_IndexRAB!AE86","v":2.214614905729773},{"$f":"RFM_ORAB!AF97*RFM_IndexRAB!AF86","v":2.4874284114956029},{"$f":"RFM_ORAB!AG97*RFM_IndexRAB!AG86","v":2.2507993864947928},{"$f":"RFM_ORAB!AH97*RFM_IndexRAB!AH86","v":1.8232404856036655},{"$f":"RFM_ORAB!AI97*RFM_IndexRAB!AI86","v":1.7016698252230842},{"$f":"RFM_ORAB!AJ97*RFM_IndexRAB!AJ86","v":0.92745848932960895},{"$f":"RFM_ORAB!AK97*RFM_IndexRAB!AK86","v":1.8722656493999863},{"$f":"RFM_ORAB!AL97*RFM_IndexRAB!AL86","v":1.6451549680390745},{"$f":"RFM_ORAB!AM97*RFM_IndexRAB!AM86","v":0.26311387129035096},{"$f":"RFM_ORAB!AN97*RFM_IndexRAB!AN86","v":0.3482002636902749},{"$f":"RFM_ORAB!AO97*RFM_IndexRAB!AO86","v":0.39131500470296415},{"$f":"RFM_ORAB!AP97*RFM_IndexRAB!AP86","v":0.40185286525197617},{"$f":"RFM_ORAB!AQ97*RFM_IndexRAB!AQ86","v":5.1331230986715196E-17},{"$f":"RFM_ORAB!AR97*RFM_IndexRAB!AR86","v":6.7004934914476215E-17},{"$f":"RFM_ORAB!AS97*RFM_IndexRAB!AS86","v":7.6884672364900582E-17},{"$f":"RFM_ORAB!AT97*RFM_IndexRAB!AT86","v":8.8063740026343172E-17},{"$f":"RFM_ORAB!AU97*RFM_IndexRAB!AU86","v":9.0722279509208518E-17},{"$f":"RFM_ORAB!AV97*RFM_IndexRAB!AV86","v":1.2228487308211385E-16},{"$f":"RFM_ORAB!AW97*RFM_IndexRAB!AW86","v":6.7545988683119981E-17},{"$f":"RFM_ORAB!AX97*RFM_IndexRAB!AX86","v":1.1688407944308194E-16},{"$f":"RFM_ORAB!AY97*RFM_IndexRAB!AY86","v":-4.1875060624420635E-18},{"$f":"RFM_ORAB!AZ97*RFM_IndexRAB!AZ86","v":1.2273146244031814E-16},{"$f":"RFM_ORAB!BA97*RFM_IndexRAB!BA86","v":8.9787794824813989E-17},{"$f":"RFM_ORAB!BB97*RFM_IndexRAB!BB86","v":9.087331464667506E-17}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N98*RFM_IndexRAB!N86","v":-0.57793476749273331},{"$f":"RFM_ORAB!O98*RFM_IndexRAB!O86","v":4.9214881993783877},{"$f":"RFM_ORAB!P98*RFM_IndexRAB!P86","v":2.4208084736325133},{"$f":"RFM_ORAB!Q98*RFM_IndexRAB!Q86","v":4.18947560542167},{"$f":"RFM_ORAB!R98*RFM_IndexRAB!R86","v":3.4788616340904501},{"$f":"RFM_ORAB!S98*RFM_IndexRAB!S86","v":4.1853035890321575},{"$f":"RFM_ORAB!T98*RFM_IndexRAB!T86","v":4.6069574412378662},{"$f":"RFM_ORAB!U98*RFM_IndexRAB!U86","v":1.8960995553525284},{"$f":"RFM_ORAB!V98*RFM_IndexRAB!V86","v":1.3952017838449888},{"$f":"RFM_ORAB!W98*RFM_IndexRAB!W86","v":2.3820472348732595},{"$f":"RFM_ORAB!X98*RFM_IndexRAB!X86","v":2.4288205060881958},{"$f":"RFM_ORAB!Y98*RFM_IndexRAB!Y86","v":2.8684655568929283},{"$f":"RFM_ORAB!Z98*RFM_IndexRAB!Z86","v":1.8996170250446143},{"$f":"RFM_ORAB!AA98*RFM_IndexRAB!AA86","v":3.2019379118757691},{"$f":"RFM_ORAB!AB98*RFM_IndexRAB!AB86","v":3.5398497292661735},{"$f":"RFM_ORAB!AC98*RFM_IndexRAB!AC86","v":2.2886641786555213},{"$f":"RFM_ORAB!AD98*RFM_IndexRAB!AD86","v":3.7218829425193314},{"$f":"RFM_ORAB!AE98*RFM_IndexRAB!AE86","v":2.3518813384991533},{"$f":"RFM_ORAB!AF98*RFM_IndexRAB!AF86","v":2.6600771501154528},{"$f":"RFM_ORAB!AG98*RFM_IndexRAB!AG86","v":2.4270825871492314},{"$f":"RFM_ORAB!AH98*RFM_IndexRAB!AH86","v":1.9858961217686919},{"$f":"RFM_ORAB!AI98*RFM_IndexRAB!AI86","v":1.8766483507187914},{"$f":"RFM_ORAB!AJ98*RFM_IndexRAB!AJ86","v":1.0390621116280807},{"$f":"RFM_ORAB!AK98*RFM_IndexRAB!AK86","v":2.1412596843332921},{"$f":"RFM_ORAB!AL98*RFM_IndexRAB!AL86","v":1.9352770236604406},{"$f":"RFM_ORAB!AM98*RFM_IndexRAB!AM86","v":0.32241024883604907},{"$f":"RFM_ORAB!AN98*RFM_IndexRAB!AN86","v":0.4551168485263673},{"$f":"RFM_ORAB!AO98*RFM_IndexRAB!AO86","v":0.57540395306793157},{"$f":"RFM_ORAB!AP98*RFM_IndexRAB!AP86","v":0.78786561359751617},{"$f":"RFM_ORAB!AQ98*RFM_IndexRAB!AQ86","v":0.15512666453865265},{"$f":"RFM_ORAB!AR98*RFM_IndexRAB!AR86","v":3.7666564253184204E-17},{"$f":"RFM_ORAB!AS98*RFM_IndexRAB!AS86","v":4.3220420337903732E-17},{"$f":"RFM_ORAB!AT98*RFM_IndexRAB!AT86","v":4.9504689860706427E-17},{"$f":"RFM_ORAB!AU98*RFM_IndexRAB!AU86","v":5.0999177518649667E-17},{"$f":"RFM_ORAB!AV98*RFM_IndexRAB!AV86","v":6.8741967065843584E-17},{"$f":"RFM_ORAB!AW98*RFM_IndexRAB!AW86","v":3.797071553050521E-17},{"$f":"RFM_ORAB!AX98*RFM_IndexRAB!AX86","v":6.5705931871086133E-17},{"$f":"RFM_ORAB!AY98*RFM_IndexRAB!AY86","v":-2.3539902898628969E-18},{"$f":"RFM_ORAB!AZ98*RFM_IndexRAB!AZ86","v":6.8993015541259062E-17},{"$f":"RFM_ORAB!BA98*RFM_IndexRAB!BA86","v":5.0473860578139399E-17},{"$f":"RFM_ORAB!BB98*RFM_IndexRAB!BB86","v":5.1084081335318303E-17}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O99*RFM_IndexRAB!O86","v":5.0389204584414076},{"$f":"RFM_ORAB!P99*RFM_IndexRAB!P86","v":2.4815223746737174},{"$f":"RFM_ORAB!Q99*RFM_IndexRAB!Q86","v":4.3000324312885239},{"$f":"RFM_ORAB!R99*RFM_IndexRAB!R86","v":3.5755707008622051},{"$f":"RFM_ORAB!S99*RFM_IndexRAB!S86","v":4.3080238911469868},{"$f":"RFM_ORAB!T99*RFM_IndexRAB!T86","v":4.749640785017859},{"$f":"RFM_ORAB!U99*RFM_IndexRAB!U86","v":1.9582238694845546},{"$f":"RFM_ORAB!V99*RFM_IndexRAB!V86","v":1.4436435539400936},{"$f":"RFM_ORAB!W99*RFM_IndexRAB!W86","v":2.4698555439256178},{"$f":"RFM_ORAB!X99*RFM_IndexRAB!X86","v":2.5240765262119238},{"$f":"RFM_ORAB!Y99*RFM_IndexRAB!Y86","v":2.9884351237486939},{"$f":"RFM_ORAB!Z99*RFM_IndexRAB!Z86","v":1.9845632599514063},{"$f":"RFM_ORAB!AA99*RFM_IndexRAB!AA86","v":3.3554771678681448},{"$f":"RFM_ORAB!AB99*RFM_IndexRAB!AB86","v":3.7224730548603158},{"$f":"RFM_ORAB!AC99*RFM_IndexRAB!AC86","v":2.4161761539061231},{"$f":"RFM_ORAB!AD99*RFM_IndexRAB!AD86","v":3.9467873838827034},{"$f":"RFM_ORAB!AE99*RFM_IndexRAB!AE86","v":2.5067896184266631},{"$f":"RFM_ORAB!AF99*RFM_IndexRAB!AF86","v":2.8521616550664568},{"$f":"RFM_ORAB!AG99*RFM_IndexRAB!AG86","v":2.6205407249374706},{"$f":"RFM_ORAB!AH99*RFM_IndexRAB!AH86","v":2.162056359720065},{"$f":"RFM_ORAB!AI99*RFM_IndexRAB!AI86","v":2.0637552448360617},{"$f":"RFM_ORAB!AJ99*RFM_IndexRAB!AJ86","v":1.1569426447333997},{"$f":"RFM_ORAB!AK99*RFM_IndexRAB!AK86","v":2.4220275850009121},{"$f":"RFM_ORAB!AL99*RFM_IndexRAB!AL86","v":2.2346408220662193},{"$f":"RFM_ORAB!AM99*RFM_IndexRAB!AM86","v":0.38291985235859455},{"$f":"RFM_ORAB!AN99*RFM_IndexRAB!AN86","v":0.56305487687652001},{"$f":"RFM_ORAB!AO99*RFM_IndexRAB!AO86","v":0.75932793200506499},{"$f":"RFM_ORAB!AP99*RFM_IndexRAB!AP86","v":1.1696642147943488},{"$f":"RFM_ORAB!AQ99*RFM_IndexRAB!AQ86","v":0.3070677793094832},{"$f":"RFM_ORAB!AR99*RFM_IndexRAB!AR86","v":0.20041460307361039},{"$f":"RFM_ORAB!AS99*RFM_IndexRAB!AS86","v":1.5672731192532127E-16},{"$f":"RFM_ORAB!AT99*RFM_IndexRAB!AT86","v":1.7951553707498109E-16},{"$f":"RFM_ORAB!AU99*RFM_IndexRAB!AU86","v":1.8493489744916976E-16},{"$f":"RFM_ORAB!AV99*RFM_IndexRAB!AV86","v":2.4927438535900119E-16},{"$f":"RFM_ORAB!AW99*RFM_IndexRAB!AW86","v":1.3769065942558961E-16},{"$f":"RFM_ORAB!AX99*RFM_IndexRAB!AX86","v":2.3826501452769279E-16},{"$f":"RFM_ORAB!AY99*RFM_IndexRAB!AY86","v":-8.5361171303780429E-18},{"$f":"RFM_ORAB!AZ99*RFM_IndexRAB!AZ86","v":2.5018474561017882E-16},{"$f":"RFM_ORAB!BA99*RFM_IndexRAB!BA86","v":1.8302997585536458E-16},{"$f":"RFM_ORAB!BB99*RFM_IndexRAB!BB86","v":1.8524277846593545E-16}]
["Total",null,null,null,{"$f":"SUM(E89:E99)","v":12.568258508618145},55.361528303717684,23.439277737188352,25.629212151949297,27.096256427052023,67.087744717941661,55.479938538044948,101.66191339360506,31.659208028054636,-8.6061667093436895,77.609388432910706,37.800214554725272,64.720911787816362,53.120157182090473,63.097806204471624,68.489605019214935,27.756739646849848,20.077602557393021,33.630722762584497,33.564240437519125,38.690988549213586,24.924649076196832,40.697057706207474,43.356228406112862,26.833073924354522,41.409001506237473,24.542405286158601,25.615279556345872,21.060613644528335,14.963154221046473,11.519184780864141,5.8699303246001255,{"$f":"SUM(AK89:AK99)","v":11.055769499173939},9.0657780103133856,1.3587989274426271,1.711174957211071,1.9194680198926515,2.359382693643842,0.46219444384813629,0.200414603073611,8.5803784694053455E-16,9.8279695499138354E-16,1.0124664251694936E-15,1.3647069823591248E-15,7.5381754147387817E-16,1.3044337809099292E-15,-4.6732834716591944E-17,1.3696909480780856E-15,1.0020375164945464E-15,1.0141519869359415E-15]
[]
[]
["Approach F"]
[{"$f":"Inputs!A123","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A104,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A104,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A104,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A104,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A104,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A104,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D105*(1+E104),\"NA\")","v":1.012100039251465},1.0621032225519884,1.0820673301178525,1.1028039365480253,1.1237376900747433,1.1734557243603563,1.213022810759937,1.2830878880198655,1.3042294585504095,1.2986352922579969,1.347915922736314,1.3730220776767257,1.4180802640422721,1.4569347898416756,1.5055491710726605,1.5612909421988372,1.5852302233657545,1.6036460894083409,1.6365849733145474,1.6718499199046915,1.7156902528459963,1.7463360803906862,1.8010303453468244,1.8652758357642905,1.9095824555526484,1.986781598601542,2.0393167343760594,2.1036878138014719,2.1677600194376416,2.2254279454883319,2.2859785101125922,2.3236948314489743,{"$f":"IFERROR(AJ105*(1+AK104),\"NA\")","v":2.4125226722105548},2.5061860240383877,2.5249108004091707,2.5579508528035859,2.6136475434999809,2.7280406767680945,2.773087509384585,2.831889140079014,2.89936094818141,2.9766431890373815,3.0562584887502502,3.1635722255021395,3.2228486696402383,3.3254228230551024,3.3217479864877855,3.4294536373956506,3.5082488598504553,3.5879967037167733]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E107*RFM_IndexRAB!E104","v":12.568258508618145},{"$f":"RFM_ORAB!F107*RFM_IndexRAB!F104","v":50.206820838928522},{"$f":"RFM_ORAB!G107*RFM_IndexRAB!G104","v":19.354190147317833},{"$f":"RFM_ORAB!H107*RFM_IndexRAB!H104","v":19.385121181065568},{"$f":"RFM_ORAB!I107*RFM_IndexRAB!I104","v":18.844626122565398},{"$f":"RFM_ORAB!J107*RFM_IndexRAB!J104","v":43.034922894035972},{"$f":"RFM_ORAB!K107*RFM_IndexRAB!K104","v":32.878529397666462},{"$f":"RFM_ORAB!L107*RFM_IndexRAB!L104","v":55.795158065064072},{"$f":"RFM_ORAB!M107*RFM_IndexRAB!M104","v":16.103749197413002},{"$f":"RFM_ORAB!N107*RFM_IndexRAB!N104","v":-4.0674454561218703},{"$f":"RFM_ORAB!O107*RFM_IndexRAB!O104","v":34.125052018278318},{"$f":"RFM_ORAB!P107*RFM_IndexRAB!P104","v":16.515847976266961},{"$f":"RFM_ORAB!Q107*RFM_IndexRAB!Q104","v":28.081046138909908},{"$f":"RFM_ORAB!R107*RFM_IndexRAB!R104","v":22.869549273289582},{"$f":"RFM_ORAB!S107*RFM_IndexRAB!S104","v":26.930958832983347},{"$f":"RFM_ORAB!T107*RFM_IndexRAB!T104","v":28.949368455858483},{"$f":"RFM_ORAB!U107*RFM_IndexRAB!U104","v":11.603959710346608},{"$f":"RFM_ORAB!V107*RFM_IndexRAB!V104","v":8.2890082242741006},{"$f":"RFM_ORAB!W107*RFM_IndexRAB!W104","v":13.685390578165132},{"$f":"RFM_ORAB!X107*RFM_IndexRAB!X104","v":13.430834159822245},{"$f":"RFM_ORAB!Y107*RFM_IndexRAB!Y104","v":15.17892149106048},{"$f":"RFM_ORAB!Z107*RFM_IndexRAB!Z104","v":9.5495066120275691},{"$f":"RFM_ORAB!AA107*RFM_IndexRAB!AA104","v":15.149519140595643},{"$f":"RFM_ORAB!AB107*RFM_IndexRAB!AB104","v":15.570686462506954},{"$f":"RFM_ORAB!AC107*RFM_IndexRAB!AC104","v":9.204218921450547},{"$f":"RFM_ORAB!AD107*RFM_IndexRAB!AD104","v":13.364402741707611},{"$f":"RFM_ORAB!AE107*RFM_IndexRAB!AE104","v":7.2757358162514354},{"$f":"RFM_ORAB!AF107*RFM_IndexRAB!AF104","v":6.6861962170860103},{"$f":"RFM_ORAB!AG107*RFM_IndexRAB!AG104","v":4.4367682171236522},{"$f":"RFM_ORAB!AH107*RFM_IndexRAB!AH104","v":1.9966475237485966},{"$f":"RFM_ORAB!AI107*RFM_IndexRAB!AI104","v":5.0144462185837769E-16},{"$f":"RFM_ORAB!AJ107*RFM_IndexRAB!AJ104","v":3.1234467602030422E-16},{"$f":"RFM_ORAB!AK107*RFM_IndexRAB!AK104","v":7.3562060564733995E-16},{"$f":"RFM_ORAB!AL107*RFM_IndexRAB!AL104","v":7.7566550090398279E-16},{"$f":"RFM_ORAB!AM107*RFM_IndexRAB!AM104","v":1.5506772669908201E-16},{"$f":"RFM_ORAB!AN107*RFM_IndexRAB!AN104","v":2.736185315844373E-16},{"$f":"RFM_ORAB!AO107*RFM_IndexRAB!AO104","v":4.6124765604294115E-16},{"$f":"RFM_ORAB!AP107*RFM_IndexRAB!AP104","v":9.4733751552568486E-16},{"$f":"RFM_ORAB!AQ107*RFM_IndexRAB!AQ104","v":3.7305171450446667E-16},{"$f":"RFM_ORAB!AR107*RFM_IndexRAB!AR104","v":4.8696096644506218E-16},{"$f":"RFM_ORAB!AS107*RFM_IndexRAB!AS104","v":5.5876234201870975E-16},{"$f":"RFM_ORAB!AT107*RFM_IndexRAB!AT104","v":6.400066503568814E-16},{"$f":"RFM_ORAB!AU107*RFM_IndexRAB!AU104","v":6.5932768928574347E-16},{"$f":"RFM_ORAB!AV107*RFM_IndexRAB!AV104","v":8.8871006372416854E-16},{"$f":"RFM_ORAB!AW107*RFM_IndexRAB!AW104","v":4.9089309571902986E-16},{"$f":"RFM_ORAB!AX107*RFM_IndexRAB!AX104","v":8.4945958622739665E-16},{"$f":"RFM_ORAB!AY107*RFM_IndexRAB!AY104","v":-3.043286291918763E-17},{"$f":"RFM_ORAB!AZ107*RFM_IndexRAB!AZ104","v":8.9195566922699953E-16},{"$f":"RFM_ORAB!BA107*RFM_IndexRAB!BA104","v":6.5253628555373936E-16},{"$f":"RFM_ORAB!BB107*RFM_IndexRAB!BB104","v":6.6042534301231962E-16}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F108*RFM_IndexRAB!F104","v":5.1547074647891602},{"$f":"RFM_ORAB!G108*RFM_IndexRAB!G104","v":1.9894499360800557},{"$f":"RFM_ORAB!H108*RFM_IndexRAB!H104","v":1.9951742544684961},{"$f":"RFM_ORAB!I108*RFM_IndexRAB!I104","v":1.9422091075587555},{"$f":"RFM_ORAB!J108*RFM_IndexRAB!J104","v":4.4419371890030899},{"$f":"RFM_ORAB!K108*RFM_IndexRAB!K104","v":3.3990628556265938},{"$f":"RFM_ORAB!L108*RFM_IndexRAB!L104","v":5.7782717488548823},{"$f":"RFM_ORAB!M108*RFM_IndexRAB!M104","v":1.670898995804855},{"$f":"RFM_ORAB!N108*RFM_IndexRAB!N104","v":-0.42290533959019649},{"$f":"RFM_ORAB!O108*RFM_IndexRAB!O104","v":3.5561548669523768},{"$f":"RFM_ORAB!P108*RFM_IndexRAB!P104","v":1.7254219397152906},{"$f":"RFM_ORAB!Q108*RFM_IndexRAB!Q104","v":2.9417951226799319},{"$f":"RFM_ORAB!R108*RFM_IndexRAB!R104","v":2.4032515647090511},{"$f":"RFM_ORAB!S108*RFM_IndexRAB!S104","v":2.8398722200434423},{"$f":"RFM_ORAB!T108*RFM_IndexRAB!T104","v":3.0646851367871721},{"$f":"RFM_ORAB!U108*RFM_IndexRAB!U104","v":1.2339213544780812},{"$f":"RFM_ORAB!V108*RFM_IndexRAB!V104","v":0.88594201576892584},{"$f":"RFM_ORAB!W108*RFM_IndexRAB!W104","v":1.4714223469367278},{"$f":"RFM_ORAB!X108*RFM_IndexRAB!X104","v":1.4541512874577607},{"$f":"RFM_ORAB!Y108*RFM_IndexRAB!Y104","v":1.6571111691331324},{"$f":"RFM_ORAB!Z108*RFM_IndexRAB!Z104","v":1.0530681287485164},{"$f":"RFM_ORAB!AA108*RFM_IndexRAB!AA104","v":1.6914899246881203},{"$f":"RFM_ORAB!AB108*RFM_IndexRAB!AB104","v":1.7661100070028852},{"$f":"RFM_ORAB!AC108*RFM_IndexRAB!AC104","v":1.065741246065584},{"$f":"RFM_ORAB!AD108*RFM_IndexRAB!AD104","v":1.5916546614954914},{"$f":"RFM_ORAB!AE108*RFM_IndexRAB!AE104","v":0.90262005558414793},{"$f":"RFM_ORAB!AF108*RFM_IndexRAB!AF104","v":0.8847812258577672},{"$f":"RFM_ORAB!AG108*RFM_IndexRAB!AG104","v":0.66050490164456033},{"$f":"RFM_ORAB!AH108*RFM_IndexRAB!AH104","v":0.39632315287586933},{"$f":"RFM_ORAB!AI108*RFM_IndexRAB!AI104","v":0.20806705151150259},{"$f":"RFM_ORAB!AJ108*RFM_IndexRAB!AJ104","v":0},{"$f":"RFM_ORAB!AK108*RFM_IndexRAB!AK104","v":0},{"$f":"RFM_ORAB!AL108*RFM_IndexRAB!AL104","v":0},{"$f":"RFM_ORAB!AM108*RFM_IndexRAB!AM104","v":0},{"$f":"RFM_ORAB!AN108*RFM_IndexRAB!AN104","v":0},{"$f":"RFM_ORAB!AO108*RFM_IndexRAB!AO104","v":0},{"$f":"RFM_ORAB!AP108*RFM_IndexRAB!AP104","v":0},{"$f":"RFM_ORAB!AQ108*RFM_IndexRAB!AQ104","v":0},{"$f":"RFM_ORAB!AR108*RFM_IndexRAB!AR104","v":0},{"$f":"RFM_ORAB!AS108*RFM_IndexRAB!AS104","v":0},{"$f":"RFM_ORAB!AT108*RFM_IndexRAB!AT104","v":0},{"$f":"RFM_ORAB!AU108*RFM_IndexRAB!AU104","v":0},{"$f":"RFM_ORAB!AV108*RFM_IndexRAB!AV104","v":0},{"$f":"RFM_ORAB!AW108*RFM_IndexRAB!AW104","v":0},{"$f":"RFM_ORAB!AX108*RFM_IndexRAB!AX104","v":0},{"$f":"RFM_ORAB!AY108*RFM_IndexRAB!AY104","v":0},{"$f":"RFM_ORAB!AZ108*RFM_IndexRAB!AZ104","v":0},{"$f":"RFM_ORAB!BA108*RFM_IndexRAB!BA104","v":0},{"$f":"RFM_ORAB!BB108*RFM_IndexRAB!BB104","v":0}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G109*RFM_IndexRAB!G104","v":2.0956376537904631},{"$f":"RFM_ORAB!H109*RFM_IndexRAB!H104","v":2.1041694951845309},{"$f":"RFM_ORAB!I109*RFM_IndexRAB!I104","v":2.0509268704161334},{"$f":"RFM_ORAB!J109*RFM_IndexRAB!J104","v":4.6970236931389726},{"$f":"RFM_ORAB!K109*RFM_IndexRAB!K104","v":3.5995851918095223},{"$f":"RFM_ORAB!L109*RFM_IndexRAB!L104","v":6.1289580829509251},{"$f":"RFM_ORAB!M109*RFM_IndexRAB!M104","v":1.7753890022043677},{"$f":"RFM_ORAB!N109*RFM_IndexRAB!N104","v":-0.45020285556829837},{"$f":"RFM_ORAB!O109*RFM_IndexRAB!O104","v":3.7935339355523916},{"$f":"RFM_ORAB!P109*RFM_IndexRAB!P104","v":1.8447798091155434},{"$f":"RFM_ORAB!Q109*RFM_IndexRAB!Q104","v":3.153179830273757},{"$f":"RFM_ORAB!R109*RFM_IndexRAB!R104","v":2.583094241033423},{"$f":"RFM_ORAB!S109*RFM_IndexRAB!S104","v":3.0618386768535055},{"$f":"RFM_ORAB!T109*RFM_IndexRAB!T104","v":3.3156961299759553},{"$f":"RFM_ORAB!U109*RFM_IndexRAB!U104","v":1.3402200952232819},{"$f":"RFM_ORAB!V109*RFM_IndexRAB!V104","v":0.9665591657098086},{"$f":"RFM_ORAB!W109*RFM_IndexRAB!W104","v":1.61354823439894},{"$f":"RFM_ORAB!X109*RFM_IndexRAB!X104","v":1.6041006691003292},{"$f":"RFM_ORAB!Y109*RFM_IndexRAB!Y104","v":1.8407725396871935},{"$f":"RFM_ORAB!Z109*RFM_IndexRAB!Z104","v":1.1795302296813985},{"$f":"RFM_ORAB!AA109*RFM_IndexRAB!AA104","v":1.9137571549397288},{"$f":"RFM_ORAB!AB109*RFM_IndexRAB!AB104","v":2.0231598386388936},{"$f":"RFM_ORAB!AC109*RFM_IndexRAB!AC104","v":1.2402340274493175},{"$f":"RFM_ORAB!AD109*RFM_IndexRAB!AD104","v":1.8908433770608435},{"$f":"RFM_ORAB!AE109*RFM_IndexRAB!AE104","v":1.1029254206616335},{"$f":"RFM_ORAB!AF109*RFM_IndexRAB!AF104","v":1.1261748733653163},{"$f":"RFM_ORAB!AG109*RFM_IndexRAB!AG104","v":0.89675685059355437},{"$f":"RFM_ORAB!AH109*RFM_IndexRAB!AH104","v":0.60534174567597521},{"$f":"RFM_ORAB!AI109*RFM_IndexRAB!AI104","v":0.42373391937252397},{"$f":"RFM_ORAB!AJ109*RFM_IndexRAB!AJ104","v":0.1319697410201803},{"$f":"RFM_ORAB!AK109*RFM_IndexRAB!AK104","v":0},{"$f":"RFM_ORAB!AL109*RFM_IndexRAB!AL104","v":0},{"$f":"RFM_ORAB!AM109*RFM_IndexRAB!AM104","v":0},{"$f":"RFM_ORAB!AN109*RFM_IndexRAB!AN104","v":0},{"$f":"RFM_ORAB!AO109*RFM_IndexRAB!AO104","v":0},{"$f":"RFM_ORAB!AP109*RFM_IndexRAB!AP104","v":0},{"$f":"RFM_ORAB!AQ109*RFM_IndexRAB!AQ104","v":0},{"$f":"RFM_ORAB!AR109*RFM_IndexRAB!AR104","v":0},{"$f":"RFM_ORAB!AS109*RFM_IndexRAB!AS104","v":0},{"$f":"RFM_ORAB!AT109*RFM_IndexRAB!AT104","v":0},{"$f":"RFM_ORAB!AU109*RFM_IndexRAB!AU104","v":0},{"$f":"RFM_ORAB!AV109*RFM_IndexRAB!AV104","v":0},{"$f":"RFM_ORAB!AW109*RFM_IndexRAB!AW104","v":0},{"$f":"RFM_ORAB!AX109*RFM_IndexRAB!AX104","v":0},{"$f":"RFM_ORAB!AY109*RFM_IndexRAB!AY104","v":0},{"$f":"RFM_ORAB!AZ109*RFM_IndexRAB!AZ104","v":0},{"$f":"RFM_ORAB!BA109*RFM_IndexRAB!BA104","v":0},{"$f":"RFM_ORAB!BB109*RFM_IndexRAB!BB104","v":0}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H110*RFM_IndexRAB!H104","v":2.1447472212307015},{"$f":"RFM_ORAB!I110*RFM_IndexRAB!I104","v":2.0929665064672269},{"$f":"RFM_ORAB!J110*RFM_IndexRAB!J104","v":4.7994243974125075},{"$f":"RFM_ORAB!K110*RFM_IndexRAB!K104","v":3.6831127120103941},{"$f":"RFM_ORAB!L110*RFM_IndexRAB!L104","v":6.2804697365801125},{"$f":"RFM_ORAB!M110*RFM_IndexRAB!M104","v":1.8221932311073221},{"$f":"RFM_ORAB!N110*RFM_IndexRAB!N104","v":-0.46287506689798391},{"$f":"RFM_ORAB!O110*RFM_IndexRAB!O104","v":3.9077004549094649},{"$f":"RFM_ORAB!P110*RFM_IndexRAB!P104","v":1.9042328791231791},{"$f":"RFM_ORAB!Q110*RFM_IndexRAB!Q104","v":3.2621969379912832},{"$f":"RFM_ORAB!R110*RFM_IndexRAB!R104","v":2.6790991258580159},{"$f":"RFM_ORAB!S110*RFM_IndexRAB!S104","v":3.1844580882507492},{"$f":"RFM_ORAB!T110*RFM_IndexRAB!T104","v":3.459158347782231},{"$f":"RFM_ORAB!U110*RFM_IndexRAB!U104","v":1.4030630934016184},{"$f":"RFM_ORAB!V110*RFM_IndexRAB!V104","v":1.0158493426754114},{"$f":"RFM_ORAB!W110*RFM_IndexRAB!W104","v":1.7034026268031028},{"$f":"RFM_ORAB!X110*RFM_IndexRAB!X104","v":1.7021132016794467},{"$f":"RFM_ORAB!Y110*RFM_IndexRAB!Y104","v":1.9648724803228963},{"$f":"RFM_ORAB!Z110*RFM_IndexRAB!Z104","v":1.2678555421325166},{"$f":"RFM_ORAB!AA110*RFM_IndexRAB!AA104","v":2.0742048688090753},{"$f":"RFM_ORAB!AB110*RFM_IndexRAB!AB104","v":2.214929067804964},{"$f":"RFM_ORAB!AC110*RFM_IndexRAB!AC104","v":1.3747644773968986},{"$f":"RFM_ORAB!AD110*RFM_IndexRAB!AD104","v":2.1292156051736439},{"$f":"RFM_ORAB!AE110*RFM_IndexRAB!AE104","v":1.2678418202796871},{"$f":"RFM_ORAB!AF110*RFM_IndexRAB!AF104","v":1.3315553264722151},{"$f":"RFM_ORAB!AG110*RFM_IndexRAB!AG104","v":1.1044774487654021},{"$f":"RFM_ORAB!AH110*RFM_IndexRAB!AH104","v":0.7952643204041947},{"$f":"RFM_ORAB!AI110*RFM_IndexRAB!AI104","v":0.62626281527372174},{"$f":"RFM_ORAB!AJ110*RFM_IndexRAB!AJ104","v":0.26006175971508716},{"$f":"RFM_ORAB!AK110*RFM_IndexRAB!AK104","v":0.3062430767587172},{"$f":"RFM_ORAB!AL110*RFM_IndexRAB!AL104","v":0},{"$f":"RFM_ORAB!AM110*RFM_IndexRAB!AM104","v":0},{"$f":"RFM_ORAB!AN110*RFM_IndexRAB!AN104","v":0},{"$f":"RFM_ORAB!AO110*RFM_IndexRAB!AO104","v":0},{"$f":"RFM_ORAB!AP110*RFM_IndexRAB!AP104","v":0},{"$f":"RFM_ORAB!AQ110*RFM_IndexRAB!AQ104","v":0},{"$f":"RFM_ORAB!AR110*RFM_IndexRAB!AR104","v":0},{"$f":"RFM_ORAB!AS110*RFM_IndexRAB!AS104","v":0},{"$f":"RFM_ORAB!AT110*RFM_IndexRAB!AT104","v":0},{"$f":"RFM_ORAB!AU110*RFM_IndexRAB!AU104","v":0},{"$f":"RFM_ORAB!AV110*RFM_IndexRAB!AV104","v":0},{"$f":"RFM_ORAB!AW110*RFM_IndexRAB!AW104","v":0},{"$f":"RFM_ORAB!AX110*RFM_IndexRAB!AX104","v":0},{"$f":"RFM_ORAB!AY110*RFM_IndexRAB!AY104","v":0},{"$f":"RFM_ORAB!AZ110*RFM_IndexRAB!AZ104","v":0},{"$f":"RFM_ORAB!BA110*RFM_IndexRAB!BA104","v":0},{"$f":"RFM_ORAB!BB110*RFM_IndexRAB!BB104","v":0}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I111*RFM_IndexRAB!I104","v":2.1655278200445047},{"$f":"RFM_ORAB!J111*RFM_IndexRAB!J104","v":4.9717279189231967},{"$f":"RFM_ORAB!K111*RFM_IndexRAB!K104","v":3.8202123903501275},{"$f":"RFM_ORAB!L111*RFM_IndexRAB!L104","v":6.5232012235007071},{"$f":"RFM_ORAB!M111*RFM_IndexRAB!M104","v":1.8954223637075334},{"$f":"RFM_ORAB!N111*RFM_IndexRAB!N104","v":-0.48224839056825192},{"$f":"RFM_ORAB!O111*RFM_IndexRAB!O104","v":4.0783350641411893},{"$f":"RFM_ORAB!P111*RFM_IndexRAB!P104","v":1.9911475644563288},{"$f":"RFM_ORAB!Q111*RFM_IndexRAB!Q104","v":3.4181553272449201},{"$f":"RFM_ORAB!R111*RFM_IndexRAB!R104","v":2.813560860554646},{"$f":"RFM_ORAB!S111*RFM_IndexRAB!S104","v":3.3526650273391576},{"$f":"RFM_ORAB!T111*RFM_IndexRAB!T104","v":3.6519916080446935},{"$f":"RFM_ORAB!U111*RFM_IndexRAB!U104","v":1.4858638502453427},{"$f":"RFM_ORAB!V111*RFM_IndexRAB!V104","v":1.0795343722552766},{"$f":"RFM_ORAB!W111*RFM_IndexRAB!W104","v":1.8172901321066279},{"$f":"RFM_ORAB!X111*RFM_IndexRAB!X104","v":1.8240212586785309},{"$f":"RFM_ORAB!Y111*RFM_IndexRAB!Y104","v":2.1163977226943729},{"$f":"RFM_ORAB!Z111*RFM_IndexRAB!Z104","v":1.373757611777451},{"$f":"RFM_ORAB!AA111*RFM_IndexRAB!AA104","v":2.2631765910157311},{"$f":"RFM_ORAB!AB111*RFM_IndexRAB!AB104","v":2.4368609018165173},{"$f":"RFM_ORAB!AC111*RFM_IndexRAB!AC104","v":1.5277912716634929},{"$f":"RFM_ORAB!AD111*RFM_IndexRAB!AD104","v":2.3957990869999262},{"$f":"RFM_ORAB!AE111*RFM_IndexRAB!AE104","v":1.4492231142950602},{"$f":"RFM_ORAB!AF111*RFM_IndexRAB!AF104","v":1.5537610775643151},{"$f":"RFM_ORAB!AG111*RFM_IndexRAB!AG104","v":1.3256117076151708},{"$f":"RFM_ORAB!AH111*RFM_IndexRAB!AH104","v":0.99425948646087603},{"$f":"RFM_ORAB!AI111*RFM_IndexRAB!AI104","v":0.83516751735187766},{"$f":"RFM_ORAB!AJ111*RFM_IndexRAB!AJ104","v":0.39016291569225625},{"$f":"RFM_ORAB!AK111*RFM_IndexRAB!AK104","v":0.61259649435913988},{"$f":"RFM_ORAB!AL111*RFM_IndexRAB!AL104","v":0.32297217002979439},{"$f":"RFM_ORAB!AM111*RFM_IndexRAB!AM104","v":-5.5576138527348299E-17},{"$f":"RFM_ORAB!AN111*RFM_IndexRAB!AN104","v":-9.8064644002267006E-17},{"$f":"RFM_ORAB!AO111*RFM_IndexRAB!AO104","v":-1.6531075919750973E-16},{"$f":"RFM_ORAB!AP111*RFM_IndexRAB!AP104","v":-3.395249425251367E-16},{"$f":"RFM_ORAB!AQ111*RFM_IndexRAB!AQ104","v":-1.3370141037405021E-16},{"$f":"RFM_ORAB!AR111*RFM_IndexRAB!AR104","v":-1.7452638730611114E-16},{"$f":"RFM_ORAB!AS111*RFM_IndexRAB!AS104","v":-2.002599379312447E-16},{"$f":"RFM_ORAB!AT111*RFM_IndexRAB!AT104","v":-2.2937782745523908E-16},{"$f":"RFM_ORAB!AU111*RFM_IndexRAB!AU104","v":-2.3630247102137895E-16},{"$f":"RFM_ORAB!AV111*RFM_IndexRAB!AV104","v":-3.1851291473453523E-16},{"$f":"RFM_ORAB!AW111*RFM_IndexRAB!AW104","v":-1.7593565902169866E-16},{"$f":"RFM_ORAB!AX111*RFM_IndexRAB!AX104","v":-3.0444557770019358E-16},{"$f":"RFM_ORAB!AY111*RFM_IndexRAB!AY104","v":1.0907111630408557E-17},{"$f":"RFM_ORAB!AZ111*RFM_IndexRAB!AZ104","v":-3.1967613692699368E-16},{"$f":"RFM_ORAB!BA111*RFM_IndexRAB!BA104","v":-2.3386843782414598E-16},{"$f":"RFM_ORAB!BB111*RFM_IndexRAB!BB104","v":-2.3669586916335097E-16}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J112*RFM_IndexRAB!J104","v":5.1427086254279155},{"$f":"RFM_ORAB!K112*RFM_IndexRAB!K104","v":3.9562960627767478},{"$f":"RFM_ORAB!L112*RFM_IndexRAB!L104","v":6.7641986156620488},{"$f":"RFM_ORAB!M112*RFM_IndexRAB!M104","v":1.9681478726238608},{"$f":"RFM_ORAB!N112*RFM_IndexRAB!N104","v":-0.50149364584608047},{"$f":"RFM_ORAB!O112*RFM_IndexRAB!O104","v":4.247887228261841},{"$f":"RFM_ORAB!P112*RFM_IndexRAB!P104","v":2.0775341007517851},{"$f":"RFM_ORAB!Q112*RFM_IndexRAB!Q104","v":3.5732076706497464},{"$f":"RFM_ORAB!R112*RFM_IndexRAB!R104","v":2.9472773628362252},{"$f":"RFM_ORAB!S112*RFM_IndexRAB!S104","v":3.5199846672969102},{"$f":"RFM_ORAB!T112*RFM_IndexRAB!T104","v":3.8438592258151192},{"$f":"RFM_ORAB!U112*RFM_IndexRAB!U104","v":1.5682721174452066},{"$f":"RFM_ORAB!V112*RFM_IndexRAB!V104","v":1.1429345649251306},{"$f":"RFM_ORAB!W112*RFM_IndexRAB!W104","v":1.9306987506492594},{"$f":"RFM_ORAB!X112*RFM_IndexRAB!X104","v":1.945449347012159},{"$f":"RFM_ORAB!Y112*RFM_IndexRAB!Y104","v":2.2673669785867094},{"$f":"RFM_ORAB!Z112*RFM_IndexRAB!Z104","v":1.4792994767177952},{"$f":"RFM_ORAB!AA112*RFM_IndexRAB!AA104","v":2.4515562199971908},{"$f":"RFM_ORAB!AB112*RFM_IndexRAB!AB104","v":2.6581568838119307},{"$f":"RFM_ORAB!AC112*RFM_IndexRAB!AC104","v":1.6804206825247672},{"$f":"RFM_ORAB!AD112*RFM_IndexRAB!AD104","v":2.6617618371131897},{"$f":"RFM_ORAB!AE112*RFM_IndexRAB!AE104","v":1.6302307589249445},{"$f":"RFM_ORAB!AF112*RFM_IndexRAB!AF104","v":1.7755687523093537},{"$f":"RFM_ORAB!AG112*RFM_IndexRAB!AG104","v":1.5464092156024136},{"$f":"RFM_ORAB!AH112*RFM_IndexRAB!AH104","v":1.1930050935149017},{"$f":"RFM_ORAB!AI112*RFM_IndexRAB!AI104","v":1.0438663938953019},{"$f":"RFM_ORAB!AJ112*RFM_IndexRAB!AJ104","v":0.52017087653885918},{"$f":"RFM_ORAB!AK112*RFM_IndexRAB!AK104","v":0.9188128803292348},{"$f":"RFM_ORAB!AL112*RFM_IndexRAB!AL104","v":0.64588679507370483},{"$f":"RFM_ORAB!AM112*RFM_IndexRAB!AM104","v":6.4561461674078821E-2},{"$f":"RFM_ORAB!AN112*RFM_IndexRAB!AN104","v":5.7930278072561899E-17},{"$f":"RFM_ORAB!AO112*RFM_IndexRAB!AO104","v":9.7654953486362244E-17},{"$f":"RFM_ORAB!AP112*RFM_IndexRAB!AP104","v":2.0056947672799453E-16},{"$f":"RFM_ORAB!AQ112*RFM_IndexRAB!AQ104","v":7.8982185276513994E-17},{"$f":"RFM_ORAB!AR112*RFM_IndexRAB!AR104","v":1.0309895325178488E-16},{"$f":"RFM_ORAB!AS112*RFM_IndexRAB!AS104","v":1.1830067818206531E-16},{"$f":"RFM_ORAB!AT112*RFM_IndexRAB!AT104","v":1.355016526430763E-16},{"$f":"RFM_ORAB!AU112*RFM_IndexRAB!AU104","v":1.3959228623912121E-16},{"$f":"RFM_ORAB!AV112*RFM_IndexRAB!AV104","v":1.8815692350698042E-16},{"$f":"RFM_ORAB!AW112*RFM_IndexRAB!AW104","v":1.0393146024953522E-16},{"$f":"RFM_ORAB!AX112*RFM_IndexRAB!AX104","v":1.7984684647125471E-16},{"$f":"RFM_ORAB!AY112*RFM_IndexRAB!AY104","v":-6.4432193289095591E-18},{"$f":"RFM_ORAB!AZ112*RFM_IndexRAB!AZ104","v":1.8884408028764174E-16},{"$f":"RFM_ORAB!BA112*RFM_IndexRAB!BA104","v":1.3815441613427192E-16},{"$f":"RFM_ORAB!BB112*RFM_IndexRAB!BB104","v":1.3982468053361482E-16}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K113*RFM_IndexRAB!K104","v":4.1431399278050982},{"$f":"RFM_ORAB!L113*RFM_IndexRAB!L104","v":7.0920841210078924},{"$f":"RFM_ORAB!M113*RFM_IndexRAB!M104","v":2.0661866576651393},{"$f":"RFM_ORAB!N113*RFM_IndexRAB!N104","v":-0.52719758400530969},{"$f":"RFM_ORAB!O113*RFM_IndexRAB!O104","v":4.4722274040640384},{"$f":"RFM_ORAB!P113*RFM_IndexRAB!P104","v":2.1907584146416195},{"$f":"RFM_ORAB!Q113*RFM_IndexRAB!Q104","v":3.7744982103621627},{"$f":"RFM_ORAB!R113*RFM_IndexRAB!R104","v":3.1192036048715992},{"$f":"RFM_ORAB!S113*RFM_IndexRAB!S104","v":3.7330320475714687},{"$f":"RFM_ORAB!T113*RFM_IndexRAB!T104","v":4.0857739356142879},{"$f":"RFM_ORAB!U113*RFM_IndexRAB!U104","v":1.6711497808046625},{"$f":"RFM_ORAB!V113*RFM_IndexRAB!V104","v":1.2212934369883979},{"$f":"RFM_ORAB!W113*RFM_IndexRAB!W104","v":2.0694534398254913},{"$f":"RFM_ORAB!X113*RFM_IndexRAB!X104","v":2.0925046266135117},{"$f":"RFM_ORAB!Y113*RFM_IndexRAB!Y104","v":2.4483195556101029},{"$f":"RFM_ORAB!Z113*RFM_IndexRAB!Z104","v":1.6044895299945436},{"$f":"RFM_ORAB!AA113*RFM_IndexRAB!AA104","v":2.6726623819149871},{"$f":"RFM_ORAB!AB113*RFM_IndexRAB!AB104","v":2.9151457686701332},{"$f":"RFM_ORAB!AC113*RFM_IndexRAB!AC104","v":1.8557699564471402},{"$f":"RFM_ORAB!AD113*RFM_IndexRAB!AD104","v":2.9640084656975341},{"$f":"RFM_ORAB!AE113*RFM_IndexRAB!AE104","v":1.8336824740471769},{"$f":"RFM_ORAB!AF113*RFM_IndexRAB!AF104","v":2.0221230343068504},{"$f":"RFM_ORAB!AG113*RFM_IndexRAB!AG104","v":1.7890972023425167},{"$f":"RFM_ORAB!AH113*RFM_IndexRAB!AH104","v":1.4089859030223371},{"$f":"RFM_ORAB!AI113*RFM_IndexRAB!AI104","v":1.2680714440908354},{"$f":"RFM_ORAB!AJ113*RFM_IndexRAB!AJ104","v":0.65822383820317176},{"$f":"RFM_ORAB!AK113*RFM_IndexRAB!AK104","v":1.2401761404866918},{"$f":"RFM_ORAB!AL113*RFM_IndexRAB!AL104","v":0.9807656010124195},{"$f":"RFM_ORAB!AM113*RFM_IndexRAB!AM104","v":0.13071364052022461},{"$f":"RFM_ORAB!AN113*RFM_IndexRAB!AN104","v":0.11532275328510243},{"$f":"RFM_ORAB!AO113*RFM_IndexRAB!AO104","v":3.354134064775739E-17},{"$f":"RFM_ORAB!AP113*RFM_IndexRAB!AP104","v":6.8889174612280236E-17},{"$f":"RFM_ORAB!AQ113*RFM_IndexRAB!AQ104","v":2.7127844383580674E-17},{"$f":"RFM_ORAB!AR113*RFM_IndexRAB!AR104","v":3.5411179750633545E-17},{"$f":"RFM_ORAB!AS113*RFM_IndexRAB!AS104","v":4.0632484109672005E-17},{"$f":"RFM_ORAB!AT113*RFM_IndexRAB!AT104","v":4.654046648304661E-17},{"$f":"RFM_ORAB!AU113*RFM_IndexRAB!AU104","v":4.7945467765744107E-17},{"$f":"RFM_ORAB!AV113*RFM_IndexRAB!AV104","v":6.4625861170094265E-17},{"$f":"RFM_ORAB!AW113*RFM_IndexRAB!AW104","v":3.5697119171075586E-17},{"$f":"RFM_ORAB!AX113*RFM_IndexRAB!AX104","v":6.1771616559724265E-17},{"$f":"RFM_ORAB!AY113*RFM_IndexRAB!AY104","v":-2.2130389362107589E-18},{"$f":"RFM_ORAB!AZ113*RFM_IndexRAB!AZ104","v":6.4861877458421055E-17},{"$f":"RFM_ORAB!BA113*RFM_IndexRAB!BA104","v":4.74516055573031E-17},{"$f":"RFM_ORAB!BB113*RFM_IndexRAB!BB104","v":4.8025287743307178E-17}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L114*RFM_IndexRAB!L104","v":7.2995717999844167},{"$f":"RFM_ORAB!M114*RFM_IndexRAB!M104","v":2.1291672087979645},{"$f":"RFM_ORAB!N114*RFM_IndexRAB!N104","v":-0.54396120628863143},{"$f":"RFM_ORAB!O114*RFM_IndexRAB!O104","v":4.6207720469843716},{"$f":"RFM_ORAB!P114*RFM_IndexRAB!P104","v":2.2668776334696963},{"$f":"RFM_ORAB!Q114*RFM_IndexRAB!Q104","v":3.9119044681394932},{"$f":"RFM_ORAB!R114*RFM_IndexRAB!R104","v":3.2383767996134001},{"$f":"RFM_ORAB!S114*RFM_IndexRAB!S104","v":3.882997609394339},{"$f":"RFM_ORAB!T114*RFM_IndexRAB!T104","v":4.2587090379112169},{"$f":"RFM_ORAB!U114*RFM_IndexRAB!U104","v":1.7458419513155621},{"$f":"RFM_ORAB!V114*RFM_IndexRAB!V104","v":1.2790769352711855},{"$f":"RFM_ORAB!W114*RFM_IndexRAB!W104","v":2.173386700986407},{"$f":"RFM_ORAB!X114*RFM_IndexRAB!X104","v":2.2043992789936793},{"$f":"RFM_ORAB!Y114*RFM_IndexRAB!Y104","v":2.5881967638468164},{"$f":"RFM_ORAB!Z114*RFM_IndexRAB!Z104","v":1.7028087013259559},{"$f":"RFM_ORAB!AA114*RFM_IndexRAB!AA104","v":2.8490992210968242},{"$f":"RFM_ORAB!AB114*RFM_IndexRAB!AB104","v":3.1235266024794996},{"$f":"RFM_ORAB!AC114*RFM_IndexRAB!AC104","v":2.0002602081294314},{"$f":"RFM_ORAB!AD114*RFM_IndexRAB!AD104","v":3.2171273314499218},{"$f":"RFM_ORAB!AE114*RFM_IndexRAB!AE104","v":2.0068599634589259},{"$f":"RFM_ORAB!AF114*RFM_IndexRAB!AF104","v":2.2354518327065289},{"$f":"RFM_ORAB!AG114*RFM_IndexRAB!AG104","v":2.0025654022595685},{"$f":"RFM_ORAB!AH114*RFM_IndexRAB!AH104","v":1.6021340282512992},{"$f":"RFM_ORAB!AI114*RFM_IndexRAB!AI104","v":1.4719422185904396},{"$f":"RFM_ORAB!AJ114*RFM_IndexRAB!AJ104","v":0.78587794773948072},{"$f":"RFM_ORAB!AK114*RFM_IndexRAB!AK104","v":1.5423879885059653},{"$f":"RFM_ORAB!AL114*RFM_IndexRAB!AL104","v":1.3010806304317311},{"$f":"RFM_ORAB!AM114*RFM_IndexRAB!AM104","v":0.19507985276332895},{"$f":"RFM_ORAB!AN114*RFM_IndexRAB!AN104","v":0.22948021483280615},{"$f":"RFM_ORAB!AO114*RFM_IndexRAB!AO104","v":0.1934211301166904},{"$f":"RFM_ORAB!AP114*RFM_IndexRAB!AP104","v":1.0811679901993496E-16},{"$f":"RFM_ORAB!AQ114*RFM_IndexRAB!AQ104","v":4.2575277110967574E-17},{"$f":"RFM_ORAB!AR114*RFM_IndexRAB!AR104","v":5.5575399555963888E-17},{"$f":"RFM_ORAB!AS114*RFM_IndexRAB!AS104","v":6.3769875933206498E-17},{"$f":"RFM_ORAB!AT114*RFM_IndexRAB!AT104","v":7.3042046001587554E-17},{"$f":"RFM_ORAB!AU114*RFM_IndexRAB!AU104","v":7.5247098423235775E-17},{"$f":"RFM_ORAB!AV114*RFM_IndexRAB!AV104","v":1.0142582318545836E-16},{"$f":"RFM_ORAB!AW114*RFM_IndexRAB!AW104","v":5.6024161716721418E-17},{"$f":"RFM_ORAB!AX114*RFM_IndexRAB!AX104","v":9.6946283509886524E-17},{"$f":"RFM_ORAB!AY114*RFM_IndexRAB!AY104","v":-3.4732116800095543E-18},{"$f":"RFM_ORAB!AZ114*RFM_IndexRAB!AZ104","v":1.017962344402611E-16},{"$f":"RFM_ORAB!BA114*RFM_IndexRAB!BA104","v":7.4472015815060085E-17},{"$f":"RFM_ORAB!BB114*RFM_IndexRAB!BB104","v":7.5372370362122159E-17}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M115*RFM_IndexRAB!M104","v":2.2280534987305955},{"$f":"RFM_ORAB!N115*RFM_IndexRAB!N104","v":-0.56990239696433398},{"$f":"RFM_ORAB!O115*RFM_IndexRAB!O104","v":4.8473167559469266},{"$f":"RFM_ORAB!P115*RFM_IndexRAB!P104","v":2.3812833888786415},{"$f":"RFM_ORAB!Q115*RFM_IndexRAB!Q104","v":4.115420044854968},{"$f":"RFM_ORAB!R115*RFM_IndexRAB!R104","v":3.4123120143718708},{"$f":"RFM_ORAB!S115*RFM_IndexRAB!S104","v":4.0986715545595569},{"$f":"RFM_ORAB!T115*RFM_IndexRAB!T104","v":4.5037649151700583},{"$f":"RFM_ORAB!U115*RFM_IndexRAB!U104","v":1.850124268752402},{"$f":"RFM_ORAB!V115*RFM_IndexRAB!V104","v":1.3585591617396995},{"$f":"RFM_ORAB!W115*RFM_IndexRAB!W104","v":2.3142271739139342},{"$f":"RFM_ORAB!X115*RFM_IndexRAB!X104","v":2.3537695758613464},{"$f":"RFM_ORAB!Y115*RFM_IndexRAB!Y104","v":2.772129167630256},{"$f":"RFM_ORAB!Z115*RFM_IndexRAB!Z104","v":1.8301529587950631},{"$f":"RFM_ORAB!AA115*RFM_IndexRAB!AA104","v":3.0741771234062627},{"$f":"RFM_ORAB!AB115*RFM_IndexRAB!AB104","v":3.3853300892546003},{"$f":"RFM_ORAB!AC115*RFM_IndexRAB!AC104","v":2.1790328006656976},{"$f":"RFM_ORAB!AD115*RFM_IndexRAB!AD104","v":3.5255180731372802},{"$f":"RFM_ORAB!AE115*RFM_IndexRAB!AE104","v":2.214614905729773},{"$f":"RFM_ORAB!AF115*RFM_IndexRAB!AF104","v":2.4874284114956029},{"$f":"RFM_ORAB!AG115*RFM_IndexRAB!AG104","v":2.2507993864947928},{"$f":"RFM_ORAB!AH115*RFM_IndexRAB!AH104","v":1.8232404856036655},{"$f":"RFM_ORAB!AI115*RFM_IndexRAB!AI104","v":1.7016698252230842},{"$f":"RFM_ORAB!AJ115*RFM_IndexRAB!AJ104","v":0.92745848932960895},{"$f":"RFM_ORAB!AK115*RFM_IndexRAB!AK104","v":1.8722656493999863},{"$f":"RFM_ORAB!AL115*RFM_IndexRAB!AL104","v":1.6451549680390745},{"$f":"RFM_ORAB!AM115*RFM_IndexRAB!AM104","v":0.26311387129035096},{"$f":"RFM_ORAB!AN115*RFM_IndexRAB!AN104","v":0.3482002636902749},{"$f":"RFM_ORAB!AO115*RFM_IndexRAB!AO104","v":0.39131500470296415},{"$f":"RFM_ORAB!AP115*RFM_IndexRAB!AP104","v":0.40185286525197617},{"$f":"RFM_ORAB!AQ115*RFM_IndexRAB!AQ104","v":5.1331230986715196E-17},{"$f":"RFM_ORAB!AR115*RFM_IndexRAB!AR104","v":6.7004934914476215E-17},{"$f":"RFM_ORAB!AS115*RFM_IndexRAB!AS104","v":7.6884672364900582E-17},{"$f":"RFM_ORAB!AT115*RFM_IndexRAB!AT104","v":8.8063740026343172E-17},{"$f":"RFM_ORAB!AU115*RFM_IndexRAB!AU104","v":9.0722279509208518E-17},{"$f":"RFM_ORAB!AV115*RFM_IndexRAB!AV104","v":1.2228487308211385E-16},{"$f":"RFM_ORAB!AW115*RFM_IndexRAB!AW104","v":6.7545988683119981E-17},{"$f":"RFM_ORAB!AX115*RFM_IndexRAB!AX104","v":1.1688407944308194E-16},{"$f":"RFM_ORAB!AY115*RFM_IndexRAB!AY104","v":-4.1875060624420635E-18},{"$f":"RFM_ORAB!AZ115*RFM_IndexRAB!AZ104","v":1.2273146244031814E-16},{"$f":"RFM_ORAB!BA115*RFM_IndexRAB!BA104","v":8.9787794824813989E-17},{"$f":"RFM_ORAB!BB115*RFM_IndexRAB!BB104","v":9.087331464667506E-17}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N116*RFM_IndexRAB!N104","v":-0.57793476749273331},{"$f":"RFM_ORAB!O116*RFM_IndexRAB!O104","v":4.9214881993783877},{"$f":"RFM_ORAB!P116*RFM_IndexRAB!P104","v":2.4208084736325133},{"$f":"RFM_ORAB!Q116*RFM_IndexRAB!Q104","v":4.18947560542167},{"$f":"RFM_ORAB!R116*RFM_IndexRAB!R104","v":3.4788616340904501},{"$f":"RFM_ORAB!S116*RFM_IndexRAB!S104","v":4.1853035890321575},{"$f":"RFM_ORAB!T116*RFM_IndexRAB!T104","v":4.6069574412378662},{"$f":"RFM_ORAB!U116*RFM_IndexRAB!U104","v":1.8960995553525284},{"$f":"RFM_ORAB!V116*RFM_IndexRAB!V104","v":1.3952017838449888},{"$f":"RFM_ORAB!W116*RFM_IndexRAB!W104","v":2.3820472348732595},{"$f":"RFM_ORAB!X116*RFM_IndexRAB!X104","v":2.4288205060881958},{"$f":"RFM_ORAB!Y116*RFM_IndexRAB!Y104","v":2.8684655568929283},{"$f":"RFM_ORAB!Z116*RFM_IndexRAB!Z104","v":1.8996170250446143},{"$f":"RFM_ORAB!AA116*RFM_IndexRAB!AA104","v":3.2019379118757691},{"$f":"RFM_ORAB!AB116*RFM_IndexRAB!AB104","v":3.5398497292661735},{"$f":"RFM_ORAB!AC116*RFM_IndexRAB!AC104","v":2.2886641786555213},{"$f":"RFM_ORAB!AD116*RFM_IndexRAB!AD104","v":3.7218829425193314},{"$f":"RFM_ORAB!AE116*RFM_IndexRAB!AE104","v":2.3518813384991533},{"$f":"RFM_ORAB!AF116*RFM_IndexRAB!AF104","v":2.6600771501154528},{"$f":"RFM_ORAB!AG116*RFM_IndexRAB!AG104","v":2.4270825871492314},{"$f":"RFM_ORAB!AH116*RFM_IndexRAB!AH104","v":1.9858961217686919},{"$f":"RFM_ORAB!AI116*RFM_IndexRAB!AI104","v":1.8766483507187914},{"$f":"RFM_ORAB!AJ116*RFM_IndexRAB!AJ104","v":1.0390621116280807},{"$f":"RFM_ORAB!AK116*RFM_IndexRAB!AK104","v":2.1412596843332921},{"$f":"RFM_ORAB!AL116*RFM_IndexRAB!AL104","v":1.9352770236604406},{"$f":"RFM_ORAB!AM116*RFM_IndexRAB!AM104","v":0.32241024883604907},{"$f":"RFM_ORAB!AN116*RFM_IndexRAB!AN104","v":0.4551168485263673},{"$f":"RFM_ORAB!AO116*RFM_IndexRAB!AO104","v":0.57540395306793157},{"$f":"RFM_ORAB!AP116*RFM_IndexRAB!AP104","v":0.78786561359751617},{"$f":"RFM_ORAB!AQ116*RFM_IndexRAB!AQ104","v":0.15512666453865265},{"$f":"RFM_ORAB!AR116*RFM_IndexRAB!AR104","v":3.7666564253184204E-17},{"$f":"RFM_ORAB!AS116*RFM_IndexRAB!AS104","v":4.3220420337903732E-17},{"$f":"RFM_ORAB!AT116*RFM_IndexRAB!AT104","v":4.9504689860706427E-17},{"$f":"RFM_ORAB!AU116*RFM_IndexRAB!AU104","v":5.0999177518649667E-17},{"$f":"RFM_ORAB!AV116*RFM_IndexRAB!AV104","v":6.8741967065843584E-17},{"$f":"RFM_ORAB!AW116*RFM_IndexRAB!AW104","v":3.797071553050521E-17},{"$f":"RFM_ORAB!AX116*RFM_IndexRAB!AX104","v":6.5705931871086133E-17},{"$f":"RFM_ORAB!AY116*RFM_IndexRAB!AY104","v":-2.3539902898628969E-18},{"$f":"RFM_ORAB!AZ116*RFM_IndexRAB!AZ104","v":6.8993015541259062E-17},{"$f":"RFM_ORAB!BA116*RFM_IndexRAB!BA104","v":5.0473860578139399E-17},{"$f":"RFM_ORAB!BB116*RFM_IndexRAB!BB104","v":5.1084081335318303E-17}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O117*RFM_IndexRAB!O104","v":5.0389204584414076},{"$f":"RFM_ORAB!P117*RFM_IndexRAB!P104","v":2.4815223746737174},{"$f":"RFM_ORAB!Q117*RFM_IndexRAB!Q104","v":4.3000324312885239},{"$f":"RFM_ORAB!R117*RFM_IndexRAB!R104","v":3.5755707008622051},{"$f":"RFM_ORAB!S117*RFM_IndexRAB!S104","v":4.3080238911469868},{"$f":"RFM_ORAB!T117*RFM_IndexRAB!T104","v":4.749640785017859},{"$f":"RFM_ORAB!U117*RFM_IndexRAB!U104","v":1.9582238694845546},{"$f":"RFM_ORAB!V117*RFM_IndexRAB!V104","v":1.4436435539400936},{"$f":"RFM_ORAB!W117*RFM_IndexRAB!W104","v":2.4698555439256178},{"$f":"RFM_ORAB!X117*RFM_IndexRAB!X104","v":2.5240765262119238},{"$f":"RFM_ORAB!Y117*RFM_IndexRAB!Y104","v":2.9884351237486939},{"$f":"RFM_ORAB!Z117*RFM_IndexRAB!Z104","v":1.9845632599514063},{"$f":"RFM_ORAB!AA117*RFM_IndexRAB!AA104","v":3.3554771678681448},{"$f":"RFM_ORAB!AB117*RFM_IndexRAB!AB104","v":3.7224730548603158},{"$f":"RFM_ORAB!AC117*RFM_IndexRAB!AC104","v":2.4161761539061231},{"$f":"RFM_ORAB!AD117*RFM_IndexRAB!AD104","v":3.9467873838827034},{"$f":"RFM_ORAB!AE117*RFM_IndexRAB!AE104","v":2.5067896184266631},{"$f":"RFM_ORAB!AF117*RFM_IndexRAB!AF104","v":2.8521616550664568},{"$f":"RFM_ORAB!AG117*RFM_IndexRAB!AG104","v":2.6205407249374706},{"$f":"RFM_ORAB!AH117*RFM_IndexRAB!AH104","v":2.162056359720065},{"$f":"RFM_ORAB!AI117*RFM_IndexRAB!AI104","v":2.0637552448360617},{"$f":"RFM_ORAB!AJ117*RFM_IndexRAB!AJ104","v":1.1569426447333997},{"$f":"RFM_ORAB!AK117*RFM_IndexRAB!AK104","v":2.4220275850009121},{"$f":"RFM_ORAB!AL117*RFM_IndexRAB!AL104","v":2.2346408220662193},{"$f":"RFM_ORAB!AM117*RFM_IndexRAB!AM104","v":0.38291985235859455},{"$f":"RFM_ORAB!AN117*RFM_IndexRAB!AN104","v":0.56305487687652001},{"$f":"RFM_ORAB!AO117*RFM_IndexRAB!AO104","v":0.75932793200506499},{"$f":"RFM_ORAB!AP117*RFM_IndexRAB!AP104","v":1.1696642147943488},{"$f":"RFM_ORAB!AQ117*RFM_IndexRAB!AQ104","v":0.3070677793094832},{"$f":"RFM_ORAB!AR117*RFM_IndexRAB!AR104","v":0.20041460307361039},{"$f":"RFM_ORAB!AS117*RFM_IndexRAB!AS104","v":1.5672731192532127E-16},{"$f":"RFM_ORAB!AT117*RFM_IndexRAB!AT104","v":1.7951553707498109E-16},{"$f":"RFM_ORAB!AU117*RFM_IndexRAB!AU104","v":1.8493489744916976E-16},{"$f":"RFM_ORAB!AV117*RFM_IndexRAB!AV104","v":2.4927438535900119E-16},{"$f":"RFM_ORAB!AW117*RFM_IndexRAB!AW104","v":1.3769065942558961E-16},{"$f":"RFM_ORAB!AX117*RFM_IndexRAB!AX104","v":2.3826501452769279E-16},{"$f":"RFM_ORAB!AY117*RFM_IndexRAB!AY104","v":-8.5361171303780429E-18},{"$f":"RFM_ORAB!AZ117*RFM_IndexRAB!AZ104","v":2.5018474561017882E-16},{"$f":"RFM_ORAB!BA117*RFM_IndexRAB!BA104","v":1.8302997585536458E-16},{"$f":"RFM_ORAB!BB117*RFM_IndexRAB!BB104","v":1.8524277846593545E-16}]
["Total",null,null,null,{"$f":"SUM(E107:E117)","v":12.568258508618145},55.361528303717684,23.439277737188352,25.629212151949297,27.096256427052023,67.087744717941661,55.479938538044948,101.66191339360506,31.659208028054636,-8.6061667093436895,77.609388432910706,37.800214554725272,64.720911787816362,53.120157182090473,63.097806204471624,68.489605019214935,27.756739646849848,20.077602557393021,33.630722762584497,33.564240437519125,38.690988549213586,24.924649076196832,40.697057706207474,43.356228406112862,26.833073924354522,41.409001506237473,24.542405286158601,25.615279556345872,21.060613644528335,14.963154221046473,11.519184780864141,5.8699303246001255,{"$f":"SUM(AK107:AK117)","v":11.055769499173939},9.0657780103133856,1.3587989274426271,1.711174957211071,1.9194680198926515,2.359382693643842,0.46219444384813629,0.200414603073611,8.5803784694053455E-16,9.8279695499138354E-16,1.0124664251694936E-15,1.3647069823591248E-15,7.5381754147387817E-16,1.3044337809099292E-15,-4.6732834716591944E-17,1.3696909480780856E-15,1.0020375164945464E-15,1.0141519869359415E-15]
[]
[]
["Approach G"]
[{"$f":"Inputs!A132","v":"Lagged Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A122,$A$6:$A$11,0))","v":2.7513064207125494E-2},{"$f":"INDEX(F$6:F$11,MATCH($A122,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(G$6:G$11,MATCH($A122,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(H$6:H$11,MATCH($A122,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(I$6:I$11,MATCH($A122,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(J$6:J$11,MATCH($A122,$A$6:$A$11,0))","v":1.89822985146792E-2},4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D123*(1+E122),\"NA\")","v":1.0275130642071255},1.0399460126154247,1.0913249367086562,1.1118383180478177,1.133145452062142,1.1546551572937367,1.2057410870489016,1.2463967852370827,1.3183895674663408,1.3401128073843311,1.33436472843553,1.3850012200643647,1.410798122257646,1.4570959973977242,1.4970195302601841,1.5469714420833669,1.6042468401375571,1.628844764284292,1.6477673072317378,1.6816124407657669,1.7178476340957065,1.7628941489320873,1.7943831370976946,1.8505822088773325,1.9165952895976726,1.9621209202610681,2.0414440482894007,2.0954245866276127,2.1615667116943382,2.2274017400380681,2.2866562874408825,2.3488727836374275,{"$f":"IFERROR(AJ123*(1+AK122),\"NA\")","v":2.387626796544394},2.478898563392228,2.5751388810327547,2.5943788333780913,2.6283279188554411,2.6855569961790904,2.8030974350676638,2.8493836440822595,2.9098030878174681,2.9791312521083557,3.0585397642190681,3.1403455247848062,3.2506117912662571,3.3115191120178977,3.4169153947016562,3.4131394521199119,3.5238084155166751,3.6047715359860937]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E125*RFM_IndexRAB!E122","v":28.577700958903716},{"$f":"RFM_ORAB!F125*RFM_IndexRAB!F122","v":12.483581484872923},{"$f":"RFM_ORAB!G125*RFM_IndexRAB!G122","v":49.809262106226107},{"$f":"RFM_ORAB!H125*RFM_IndexRAB!H122","v":19.176444536963693},{"$f":"RFM_ORAB!I125*RFM_IndexRAB!I122","v":19.180744329050423},{"$f":"RFM_ORAB!J125*RFM_IndexRAB!J122","v":18.618364933687324},{"$f":"RFM_ORAB!K125*RFM_IndexRAB!K122","v":42.450187671137556},{"$f":"RFM_ORAB!L125*RFM_IndexRAB!L122","v":32.37548855101948},{"$f":"RFM_ORAB!M125*RFM_IndexRAB!M122","v":54.837634099556858},{"$f":"RFM_ORAB!N125*RFM_IndexRAB!N122","v":15.794684833827015},{"$f":"RFM_ORAB!O125*RFM_IndexRAB!O122","v":-3.9803365182048878},{"$f":"RFM_ORAB!P125*RFM_IndexRAB!P122","v":33.310739927252271},{"$f":"RFM_ORAB!Q125*RFM_IndexRAB!Q122","v":16.077078532490322},{"$f":"RFM_ORAB!R125*RFM_IndexRAB!R122","v":27.250661666314489},{"$f":"RFM_ORAB!S125*RFM_IndexRAB!S122","v":22.116480612549285},{"$f":"RFM_ORAB!T125*RFM_IndexRAB!T122","v":25.942417530482501},{"$f":"RFM_ORAB!U125*RFM_IndexRAB!U122","v":27.762797336344232},{"$f":"RFM_ORAB!V125*RFM_IndexRAB!V122","v":11.071561613277536},{"$f":"RFM_ORAB!W125*RFM_IndexRAB!W122","v":7.8619054520879486},{"$f":"RFM_ORAB!X125*RFM_IndexRAB!X122","v":12.890091140521632},{"$f":"RFM_ORAB!Y125*RFM_IndexRAB!Y122","v":12.545779602196991},{"$f":"RFM_ORAB!Z125*RFM_IndexRAB!Z122","v":14.036886119375051},{"$f":"RFM_ORAB!AA125*RFM_IndexRAB!AA122","v":8.7219936005250265},{"$f":"RFM_ORAB!AB125*RFM_IndexRAB!AB122","v":13.620537729240686},{"$f":"RFM_ORAB!AC125*RFM_IndexRAB!AC122","v":13.713500364770509},{"$f":"RFM_ORAB!AD125*RFM_IndexRAB!AD122","v":7.8812126563440437},{"$f":"RFM_ORAB!AE125*RFM_IndexRAB!AE122","v":10.985678729944071},{"$f":"RFM_ORAB!AF125*RFM_IndexRAB!AF122","v":5.6069352021885299},{"$f":"RFM_ORAB!AG125*RFM_IndexRAB!AG122","v":4.5801026419387565},{"$f":"RFM_ORAB!AH125*RFM_IndexRAB!AH122","v":2.2794186529767537},{"$f":"RFM_ORAB!AI125*RFM_IndexRAB!AI122","v":-1.2995291836872766E-16},{"$f":"RFM_ORAB!AJ125*RFM_IndexRAB!AJ122","v":-1.3644885676797644E-16},{"$f":"RFM_ORAB!AK125*RFM_IndexRAB!AK122","v":-8.4992583632837015E-17},{"$f":"RFM_ORAB!AL125*RFM_IndexRAB!AL122","v":-2.001708389723135E-16},{"$f":"RFM_ORAB!AM125*RFM_IndexRAB!AM122","v":-2.1106751617050964E-16},{"$f":"RFM_ORAB!AN125*RFM_IndexRAB!AN122","v":-4.2195714356818064E-17},{"$f":"RFM_ORAB!AO125*RFM_IndexRAB!AO122","v":-7.445475372108661E-17},{"$f":"RFM_ORAB!AP125*RFM_IndexRAB!AP122","v":-1.25510799419329E-16},{"$f":"RFM_ORAB!AQ125*RFM_IndexRAB!AQ122","v":-2.5778144850340495E-16},{"$f":"RFM_ORAB!AR125*RFM_IndexRAB!AR122","v":-1.0151166797007608E-16},{"$f":"RFM_ORAB!AS125*RFM_IndexRAB!AS122","v":-1.3250768732110099E-16},{"$f":"RFM_ORAB!AT125*RFM_IndexRAB!AT122","v":-1.5204566855436934E-16},{"$f":"RFM_ORAB!AU125*RFM_IndexRAB!AU122","v":-1.7415318054754692E-16},{"$f":"RFM_ORAB!AV125*RFM_IndexRAB!AV122","v":-1.7941065776136652E-16},{"$f":"RFM_ORAB!AW125*RFM_IndexRAB!AW122","v":-2.4182824365320745E-16},{"$f":"RFM_ORAB!AX125*RFM_IndexRAB!AX122","v":-1.335776649830577E-16},{"$f":"RFM_ORAB!AY125*RFM_IndexRAB!AY122","v":-2.3114773667681732E-16},{"$f":"RFM_ORAB!AZ125*RFM_IndexRAB!AZ122","v":8.2811324969649102E-18},{"$f":"RFM_ORAB!BA125*RFM_IndexRAB!BA122","v":-2.4271141029031254E-16},{"$f":"RFM_ORAB!BB125*RFM_IndexRAB!BB122","v":-1.7756263858898524E-16}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F126*RFM_IndexRAB!F122","v":1.2720334929894981},{"$f":"RFM_ORAB!G126*RFM_IndexRAB!G122","v":5.0814325341770816},{"$f":"RFM_ORAB!H126*RFM_IndexRAB!H122","v":1.9588376607780691},{"$f":"RFM_ORAB!I126*RFM_IndexRAB!I122","v":1.9619681908250859},{"$f":"RFM_ORAB!J126*RFM_IndexRAB!J122","v":1.9072646838327618},{"$f":"RFM_ORAB!K126*RFM_IndexRAB!K122","v":4.3555647150237577},{"$f":"RFM_ORAB!L126*RFM_IndexRAB!L122","v":3.3276360893908667},{"$f":"RFM_ORAB!M126*RFM_IndexRAB!M122","v":5.647028166769303},{"$f":"RFM_ORAB!N126*RFM_IndexRAB!N122","v":1.6298605194797446},{"$f":"RFM_ORAB!O126*RFM_IndexRAB!O122","v":-0.41166617057941379},{"$f":"RFM_ORAB!P126*RFM_IndexRAB!P122","v":3.4537966487157772},{"$f":"RFM_ORAB!Q126*RFM_IndexRAB!Q122","v":1.6715690385051021},{"$f":"RFM_ORAB!R126*RFM_IndexRAB!R122","v":2.8420827899412915},{"$f":"RFM_ORAB!S126*RFM_IndexRAB!S122","v":2.3146271717159697},{"$f":"RFM_ORAB!T126*RFM_IndexRAB!T122","v":2.7256824491942031},{"$f":"RFM_ORAB!U126*RFM_IndexRAB!U122","v":2.9299656950479496},{"$f":"RFM_ORAB!V126*RFM_IndexRAB!V122","v":1.1744368078314222},{"$f":"RFM_ORAB!W126*RFM_IndexRAB!W122","v":0.83893055491435353},{"$f":"RFM_ORAB!X126*RFM_IndexRAB!X122","v":1.3850984341332564},{"$f":"RFM_ORAB!Y126*RFM_IndexRAB!Y122","v":1.3593347780336018},{"$f":"RFM_ORAB!Z126*RFM_IndexRAB!Z122","v":1.5362587036897226},{"$f":"RFM_ORAB!AA126*RFM_IndexRAB!AA122","v":0.96650560168652333},{"$f":"RFM_ORAB!AB126*RFM_IndexRAB!AB122","v":1.5332828916837677},{"$f":"RFM_ORAB!AC126*RFM_IndexRAB!AC122","v":1.5759092379875548},{"$f":"RFM_ORAB!AD126*RFM_IndexRAB!AD122","v":0.93155903316791766},{"$f":"RFM_ORAB!AE126*RFM_IndexRAB!AE122","v":1.352611253945466},{"$f":"RFM_ORAB!AF126*RFM_IndexRAB!AF122","v":0.73637725052113678},{"$f":"RFM_ORAB!AG126*RFM_IndexRAB!AG122","v":0.67670994537557494},{"$f":"RFM_ORAB!AH126*RFM_IndexRAB!AH122","v":0.44904532867005026},{"$f":"RFM_ORAB!AI126*RFM_IndexRAB!AI122","v":0.20208070371572964},{"$f":"RFM_ORAB!AJ126*RFM_IndexRAB!AJ122","v":2.1900442822127939E-17},{"$f":"RFM_ORAB!AK126*RFM_IndexRAB!AK122","v":1.3641559645465093E-17},{"$f":"RFM_ORAB!AL126*RFM_IndexRAB!AL122","v":3.2128008379175987E-17},{"$f":"RFM_ORAB!AM126*RFM_IndexRAB!AM122","v":3.3876957117794421E-17},{"$f":"RFM_ORAB!AN126*RFM_IndexRAB!AN122","v":6.7725362564358088E-18},{"$f":"RFM_ORAB!AO126*RFM_IndexRAB!AO122","v":1.1950206951729938E-17},{"$f":"RFM_ORAB!AP126*RFM_IndexRAB!AP122","v":2.0144852447658568E-17},{"$f":"RFM_ORAB!AQ126*RFM_IndexRAB!AQ122","v":4.1374680647959103E-17},{"$f":"RFM_ORAB!AR126*RFM_IndexRAB!AR122","v":1.6292921266008326E-17},{"$f":"RFM_ORAB!AS126*RFM_IndexRAB!AS122","v":2.1267873534498185E-17},{"$f":"RFM_ORAB!AT126*RFM_IndexRAB!AT122","v":2.4403776985756894E-17},{"$f":"RFM_ORAB!AU126*RFM_IndexRAB!AU122","v":2.7952097681249324E-17},{"$f":"RFM_ORAB!AV126*RFM_IndexRAB!AV122","v":2.8795938236877337E-17},{"$f":"RFM_ORAB!AW126*RFM_IndexRAB!AW122","v":3.8814144349398908E-17},{"$f":"RFM_ORAB!AX126*RFM_IndexRAB!AX122","v":2.143960809616244E-17},{"$f":"RFM_ORAB!AY126*RFM_IndexRAB!AY122","v":3.7099891567160377E-17},{"$f":"RFM_ORAB!AZ126*RFM_IndexRAB!AZ122","v":-1.3291461214705434E-18},{"$f":"RFM_ORAB!BA126*RFM_IndexRAB!BA122","v":3.8955895192143025E-17},{"$f":"RFM_ORAB!BB126*RFM_IndexRAB!BB122","v":2.8499325724485584E-17}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G127*RFM_IndexRAB!G122","v":5.4093777268445393},{"$f":"RFM_ORAB!H127*RFM_IndexRAB!H122","v":2.0877394588179454},{"$f":"RFM_ORAB!I127*RFM_IndexRAB!I122","v":2.0937465893104736},{"$f":"RFM_ORAB!J127*RFM_IndexRAB!J122","v":2.0381646793864507},{"$f":"RFM_ORAB!K127*RFM_IndexRAB!K122","v":4.6613927673621278},{"$f":"RFM_ORAB!L127*RFM_IndexRAB!L122","v":3.566994835103249},{"$f":"RFM_ORAB!M127*RFM_IndexRAB!M122","v":6.0637494390167355},{"$f":"RFM_ORAB!N127*RFM_IndexRAB!N122","v":1.7534503894651934},{"$f":"RFM_ORAB!O127*RFM_IndexRAB!O122","v":-0.44379913703529755},{"$f":"RFM_ORAB!P127*RFM_IndexRAB!P122","v":3.7318480363635578},{"$f":"RFM_ORAB!Q127*RFM_IndexRAB!Q122","v":1.8106670599369425},{"$f":"RFM_ORAB!R127*RFM_IndexRAB!R122","v":3.0871356177368687},{"$f":"RFM_ORAB!S127*RFM_IndexRAB!S122","v":2.5219851126262061},{"$f":"RFM_ORAB!T127*RFM_IndexRAB!T122","v":2.9801771757412223},{"$f":"RFM_ORAB!U127*RFM_IndexRAB!U122","v":3.2160970592355671},{"$f":"RFM_ORAB!V127*RFM_IndexRAB!V122","v":1.2948837033305034},{"$f":"RFM_ORAB!W127*RFM_IndexRAB!W122","v":0.92971231444502578},{"$f":"RFM_ORAB!X127*RFM_IndexRAB!X122","v":1.5441185216950843},{"$f":"RFM_ORAB!Y127*RFM_IndexRAB!Y122","v":1.5259941790233214},{"$f":"RFM_ORAB!Z127*RFM_IndexRAB!Z122","v":1.7389813700282848},{"$f":"RFM_ORAB!AA127*RFM_IndexRAB!AA122","v":1.1050953559272605},{"$f":"RFM_ORAB!AB127*RFM_IndexRAB!AB122","v":1.7750586209384669},{"$f":"RFM_ORAB!AC127*RFM_IndexRAB!AC122","v":1.8533653365001241},{"$f":"RFM_ORAB!AD127*RFM_IndexRAB!AD122","v":1.1183945933743726},{"$f":"RFM_ORAB!AE127*RFM_IndexRAB!AE122","v":1.6702909589990016},{"$f":"RFM_ORAB!AF127*RFM_IndexRAB!AF122","v":0.94721433909339858},{"$f":"RFM_ORAB!AG127*RFM_IndexRAB!AG122","v":0.92849417527149247},{"$f":"RFM_ORAB!AH127*RFM_IndexRAB!AH122","v":0.69313739486356507},{"$f":"RFM_ORAB!AI127*RFM_IndexRAB!AI122","v":0.41590364738326091},{"$f":"RFM_ORAB!AJ127*RFM_IndexRAB!AJ122","v":0.21834668248871728},{"$f":"RFM_ORAB!AK127*RFM_IndexRAB!AK122","v":4.0756551372039587E-17},{"$f":"RFM_ORAB!AL127*RFM_IndexRAB!AL122","v":9.5988058405220625E-17},{"$f":"RFM_ORAB!AM127*RFM_IndexRAB!AM122","v":1.0121334942509771E-16},{"$f":"RFM_ORAB!AN127*RFM_IndexRAB!AN122","v":2.0234139572610133E-17},{"$f":"RFM_ORAB!AO127*RFM_IndexRAB!AO122","v":3.5703338635226885E-17},{"$f":"RFM_ORAB!AP127*RFM_IndexRAB!AP122","v":6.0186278915555886E-17},{"$f":"RFM_ORAB!AQ127*RFM_IndexRAB!AQ122","v":1.2361411313338032E-16},{"$f":"RFM_ORAB!AR127*RFM_IndexRAB!AR122","v":4.8677959107074284E-17},{"$f":"RFM_ORAB!AS127*RFM_IndexRAB!AS122","v":6.3541501324664976E-17},{"$f":"RFM_ORAB!AT127*RFM_IndexRAB!AT122","v":7.2910562739242279E-17},{"$f":"RFM_ORAB!AU127*RFM_IndexRAB!AU122","v":8.3511792984816444E-17},{"$f":"RFM_ORAB!AV127*RFM_IndexRAB!AV122","v":8.6032914605004237E-17},{"$f":"RFM_ORAB!AW127*RFM_IndexRAB!AW122","v":1.1596406197321602E-16},{"$f":"RFM_ORAB!AX127*RFM_IndexRAB!AX122","v":6.405458843982857E-17},{"$f":"RFM_ORAB!AY127*RFM_IndexRAB!AY122","v":1.1084243120666415E-16},{"$f":"RFM_ORAB!AZ127*RFM_IndexRAB!AZ122","v":-3.9710570923369276E-18},{"$f":"RFM_ORAB!BA127*RFM_IndexRAB!BA122","v":1.1638756747071617E-16},{"$f":"RFM_ORAB!BB127*RFM_IndexRAB!BB122","v":8.5146732715757979E-17}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H128*RFM_IndexRAB!H122","v":2.1350288679879132},{"$f":"RFM_ORAB!I128*RFM_IndexRAB!I122","v":2.143721080422865},{"$f":"RFM_ORAB!J128*RFM_IndexRAB!J122","v":2.0894776664040484},{"$f":"RFM_ORAB!K128*RFM_IndexRAB!K122","v":4.785312556460493},{"$f":"RFM_ORAB!L128*RFM_IndexRAB!L122","v":3.6672457585377805},{"$f":"RFM_ORAB!M128*RFM_IndexRAB!M122","v":6.244162684383828},{"$f":"RFM_ORAB!N128*RFM_IndexRAB!N122","v":1.8087605768862485},{"$f":"RFM_ORAB!O128*RFM_IndexRAB!O122","v":-0.45866521406997851},{"$f":"RFM_ORAB!P128*RFM_IndexRAB!P122","v":3.8648401117658024},{"$f":"RFM_ORAB!Q128*RFM_IndexRAB!Q122","v":1.879455706676634},{"$f":"RFM_ORAB!R128*RFM_IndexRAB!R122","v":3.2124494191135717},{"$f":"RFM_ORAB!S128*RFM_IndexRAB!S122","v":2.6316480634734365},{"$f":"RFM_ORAB!T128*RFM_IndexRAB!T122","v":3.1193913472494699},{"$f":"RFM_ORAB!U128*RFM_IndexRAB!U122","v":3.3780204999515102},{"$f":"RFM_ORAB!V128*RFM_IndexRAB!V122","v":1.3654119010429466},{"$f":"RFM_ORAB!W128*RFM_IndexRAB!W122","v":0.98472735383246313},{"$f":"RFM_ORAB!X128*RFM_IndexRAB!X122","v":1.6438777257612291},{"$f":"RFM_ORAB!Y128*RFM_IndexRAB!Y122","v":1.6342525767722085},{"$f":"RFM_ORAB!Z128*RFM_IndexRAB!Z122","v":1.8753731135356593},{"$f":"RFM_ORAB!AA128*RFM_IndexRAB!AA122","v":1.2017015854239848},{"$f":"RFM_ORAB!AB128*RFM_IndexRAB!AB122","v":1.9497296036480161},{"$f":"RFM_ORAB!AC128*RFM_IndexRAB!AC122","v":2.0611887041802985},{"$f":"RFM_ORAB!AD128*RFM_IndexRAB!AD122","v":1.2635464183780913},{"$f":"RFM_ORAB!AE128*RFM_IndexRAB!AE122","v":1.9263851208088207},{"$f":"RFM_ORAB!AF128*RFM_IndexRAB!AF122","v":1.1236568536030644},{"$f":"RFM_ORAB!AG128*RFM_IndexRAB!AG122","v":1.1473433208687676},{"$f":"RFM_ORAB!AH128*RFM_IndexRAB!AH122","v":0.91361298081285469},{"$f":"RFM_ORAB!AI128*RFM_IndexRAB!AI122","v":0.61672021385889353},{"$f":"RFM_ORAB!AJ128*RFM_IndexRAB!AJ122","v":0.43169874742881392},{"$f":"RFM_ORAB!AK128*RFM_IndexRAB!AK122","v":0.13445034558781888},{"$f":"RFM_ORAB!AL128*RFM_IndexRAB!AL122","v":6.3660713558338678E-17},{"$f":"RFM_ORAB!AM128*RFM_IndexRAB!AM122","v":6.712620458297286E-17},{"$f":"RFM_ORAB!AN128*RFM_IndexRAB!AN122","v":1.3419583486036222E-17},{"$f":"RFM_ORAB!AO128*RFM_IndexRAB!AO122","v":2.3678987279212705E-17},{"$f":"RFM_ORAB!AP128*RFM_IndexRAB!AP122","v":3.9916438834615424E-17},{"$f":"RFM_ORAB!AQ128*RFM_IndexRAB!AQ122","v":8.198272554624558E-17},{"$f":"RFM_ORAB!AR128*RFM_IndexRAB!AR122","v":3.2283949303754608E-17},{"$f":"RFM_ORAB!AS128*RFM_IndexRAB!AS122","v":4.2141672434081532E-17},{"$f":"RFM_ORAB!AT128*RFM_IndexRAB!AT122","v":4.8355373856251872E-17},{"$f":"RFM_ORAB!AU128*RFM_IndexRAB!AU122","v":5.5386268044989701E-17},{"$f":"RFM_ORAB!AV128*RFM_IndexRAB!AV122","v":5.7058313547055836E-17},{"$f":"RFM_ORAB!AW128*RFM_IndexRAB!AW122","v":7.6909097391815003E-17},{"$f":"RFM_ORAB!AX128*RFM_IndexRAB!AX122","v":4.2481959469902316E-17},{"$f":"RFM_ORAB!AY128*RFM_IndexRAB!AY122","v":7.3512355394965737E-17},{"$f":"RFM_ORAB!AZ128*RFM_IndexRAB!AZ122","v":-2.633664356579183E-18},{"$f":"RFM_ORAB!BA128*RFM_IndexRAB!BA122","v":7.7189972561233696E-17},{"$f":"RFM_ORAB!BB128*RFM_IndexRAB!BB122","v":5.6470584486283143E-17}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I129*RFM_IndexRAB!I122","v":2.1858488955729292},{"$f":"RFM_ORAB!J129*RFM_IndexRAB!J122","v":2.1330758615028493},{"$f":"RFM_ORAB!K129*RFM_IndexRAB!K122","v":4.8913999816025164},{"$f":"RFM_ORAB!L129*RFM_IndexRAB!L122","v":3.7536954351193228},{"$f":"RFM_ORAB!M129*RFM_IndexRAB!M122","v":6.4008278931376061},{"$f":"RFM_ORAB!N129*RFM_IndexRAB!N122","v":1.8571135200962539},{"$f":"RFM_ORAB!O129*RFM_IndexRAB!O122","v":-0.47174554826401671},{"$f":"RFM_ORAB!P129*RFM_IndexRAB!P122","v":3.9825871501501746},{"$f":"RFM_ORAB!Q129*RFM_IndexRAB!Q122","v":1.940725365927555},{"$f":"RFM_ORAB!R129*RFM_IndexRAB!R122","v":3.3247132825088386},{"$f":"RFM_ORAB!S129*RFM_IndexRAB!S122","v":2.7304410549728022},{"$f":"RFM_ORAB!T129*RFM_IndexRAB!T122","v":3.2454846549268206},{"$f":"RFM_ORAB!U129*RFM_IndexRAB!U122","v":3.5254492367510295},{"$f":"RFM_ORAB!V129*RFM_IndexRAB!V122","v":1.4299512235158516},{"$f":"RFM_ORAB!W129*RFM_IndexRAB!W122","v":1.0353169556649979},{"$f":"RFM_ORAB!X129*RFM_IndexRAB!X122","v":1.7360464271295493},{"$f":"RFM_ORAB!Y129*RFM_IndexRAB!Y122","v":1.7347322916199808},{"$f":"RFM_ORAB!Z129*RFM_IndexRAB!Z122","v":2.0025270570538054},{"$f":"RFM_ORAB!AA129*RFM_IndexRAB!AA122","v":1.2921525712135553},{"$f":"RFM_ORAB!AB129*RFM_IndexRAB!AB122","v":2.1139546781073157},{"$f":"RFM_ORAB!AC129*RFM_IndexRAB!AC122","v":2.2573756985010571},{"$f":"RFM_ORAB!AD129*RFM_IndexRAB!AD122","v":1.4011102962831004},{"$f":"RFM_ORAB!AE129*RFM_IndexRAB!AE122","v":2.1700196335187729},{"$f":"RFM_ORAB!AF129*RFM_IndexRAB!AF122","v":1.29213858639681},{"$f":"RFM_ORAB!AG129*RFM_IndexRAB!AG122","v":1.3570730904565014},{"$f":"RFM_ORAB!AH129*RFM_IndexRAB!AH122","v":1.1256435199779531},{"$f":"RFM_ORAB!AI129*RFM_IndexRAB!AI122","v":0.81050466891225337},{"$f":"RFM_ORAB!AJ129*RFM_IndexRAB!AJ122","v":0.63826443953565093},{"$f":"RFM_ORAB!AK129*RFM_IndexRAB!AK122","v":0.26504555158149778},{"$f":"RFM_ORAB!AL129*RFM_IndexRAB!AL122","v":0.31211188175629451},{"$f":"RFM_ORAB!AM129*RFM_IndexRAB!AM122","v":7.1120117578604813E-17},{"$f":"RFM_ORAB!AN129*RFM_IndexRAB!AN122","v":1.4218029476150242E-17},{"$f":"RFM_ORAB!AO129*RFM_IndexRAB!AO122","v":2.5087853095556509E-17},{"$f":"RFM_ORAB!AP129*RFM_IndexRAB!AP122","v":4.2291409753816743E-17},{"$f":"RFM_ORAB!AQ129*RFM_IndexRAB!AQ122","v":8.6860580253072484E-17},{"$f":"RFM_ORAB!AR129*RFM_IndexRAB!AR122","v":3.4204798031544824E-17},{"$f":"RFM_ORAB!AS129*RFM_IndexRAB!AS122","v":4.4649041564181829E-17},{"$f":"RFM_ORAB!AT129*RFM_IndexRAB!AT122","v":5.1232449318106821E-17},{"$f":"RFM_ORAB!AU129*RFM_IndexRAB!AU122","v":5.8681671637352959E-17},{"$f":"RFM_ORAB!AV129*RFM_IndexRAB!AV122","v":6.0453201451119389E-17},{"$f":"RFM_ORAB!AW129*RFM_IndexRAB!AW122","v":8.1485078492844058E-17},{"$f":"RFM_ORAB!AX129*RFM_IndexRAB!AX122","v":4.5009575191077635E-17},{"$f":"RFM_ORAB!AY129*RFM_IndexRAB!AY122","v":7.7886235213964809E-17},{"$f":"RFM_ORAB!AZ129*RFM_IndexRAB!AZ122","v":-2.7903636123351444E-18},{"$f":"RFM_ORAB!BA129*RFM_IndexRAB!BA122","v":8.1782665332410968E-17},{"$f":"RFM_ORAB!BB129*RFM_IndexRAB!BB122","v":5.9830503353316904E-17}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J130*RFM_IndexRAB!J122","v":2.2066345155664324},{"$f":"RFM_ORAB!K130*RFM_IndexRAB!K122","v":5.0661027424139613},{"$f":"RFM_ORAB!L130*RFM_IndexRAB!L122","v":3.8927288023332305},{"$f":"RFM_ORAB!M130*RFM_IndexRAB!M122","v":6.6470265763965193},{"$f":"RFM_ORAB!N130*RFM_IndexRAB!N122","v":1.9314018368268289},{"$f":"RFM_ORAB!O130*RFM_IndexRAB!O122","v":-0.49140257347624205},{"$f":"RFM_ORAB!P130*RFM_IndexRAB!P122","v":4.155751237771601},{"$f":"RFM_ORAB!Q130*RFM_IndexRAB!Q122","v":2.0289441219116156},{"$f":"RFM_ORAB!R130*RFM_IndexRAB!R122","v":3.4830397720362245},{"$f":"RFM_ORAB!S130*RFM_IndexRAB!S122","v":2.8669687126989132},{"$f":"RFM_ORAB!T130*RFM_IndexRAB!T122","v":3.4163063157078359},{"$f":"RFM_ORAB!U130*RFM_IndexRAB!U122","v":3.7213148029217029},{"$f":"RFM_ORAB!V130*RFM_IndexRAB!V122","v":1.5140689614028711},{"$f":"RFM_ORAB!W130*RFM_IndexRAB!W122","v":1.1000264159662836},{"$f":"RFM_ORAB!X130*RFM_IndexRAB!X122","v":1.8517864758820572},{"$f":"RFM_ORAB!Y130*RFM_IndexRAB!Y122","v":1.8586453747078882},{"$f":"RFM_ORAB!Z130*RFM_IndexRAB!Z122","v":2.1565718160423453},{"$f":"RFM_ORAB!AA130*RFM_IndexRAB!AA122","v":1.3998346888510238},{"$f":"RFM_ORAB!AB130*RFM_IndexRAB!AB122","v":2.3061368846578265},{"$f":"RFM_ORAB!AC130*RFM_IndexRAB!AC122","v":2.4831181228935493},{"$f":"RFM_ORAB!AD130*RFM_IndexRAB!AD122","v":1.5567922616503309},{"$f":"RFM_ORAB!AE130*RFM_IndexRAB!AE122","v":2.4412768604505546},{"$f":"RFM_ORAB!AF130*RFM_IndexRAB!AF122","v":1.4767327000649821},{"$f":"RFM_ORAB!AG130*RFM_IndexRAB!AG122","v":1.5832550341591307},{"$f":"RFM_ORAB!AH130*RFM_IndexRAB!AH122","v":1.3507748647636755},{"$f":"RFM_ORAB!AI130*RFM_IndexRAB!AI122","v":1.013132816833928},{"$f":"RFM_ORAB!AJ130*RFM_IndexRAB!AJ122","v":0.85102091647601441},{"$f":"RFM_ORAB!AK130*RFM_IndexRAB!AK122","v":0.39756910462728423},{"$f":"RFM_ORAB!AL130*RFM_IndexRAB!AL122","v":0.62422498388411118},{"$f":"RFM_ORAB!AM130*RFM_IndexRAB!AM122","v":0.329102924173234},{"$f":"RFM_ORAB!AN130*RFM_IndexRAB!AN122","v":7.5069261742164491E-17},{"$f":"RFM_ORAB!AO130*RFM_IndexRAB!AO122","v":1.3246045197321141E-16},{"$f":"RFM_ORAB!AP130*RFM_IndexRAB!AP122","v":2.2329289115484523E-16},{"$f":"RFM_ORAB!AQ130*RFM_IndexRAB!AQ122","v":4.5861204923171436E-16},{"$f":"RFM_ORAB!AR130*RFM_IndexRAB!AR122","v":1.8059668117688866E-16},{"$f":"RFM_ORAB!AS130*RFM_IndexRAB!AS122","v":2.3574086643586648E-16},{"$f":"RFM_ORAB!AT130*RFM_IndexRAB!AT122","v":2.705003639220544E-16},{"$f":"RFM_ORAB!AU130*RFM_IndexRAB!AU122","v":3.0983124454774828E-16},{"$f":"RFM_ORAB!AV130*RFM_IndexRAB!AV122","v":3.1918468100648937E-16},{"$f":"RFM_ORAB!AW130*RFM_IndexRAB!AW122","v":4.3023013109664822E-16},{"$f":"RFM_ORAB!AX130*RFM_IndexRAB!AX122","v":2.3764443494721977E-16},{"$f":"RFM_ORAB!AY130*RFM_IndexRAB!AY122","v":4.1122872808757487E-16},{"$f":"RFM_ORAB!AZ130*RFM_IndexRAB!AZ122","v":-1.4732740336596632E-17},{"$f":"RFM_ORAB!BA130*RFM_IndexRAB!BA122","v":4.3180134913273021E-16},{"$f":"RFM_ORAB!BB130*RFM_IndexRAB!BB122","v":3.1589691974754038E-16}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K131*RFM_IndexRAB!K122","v":5.3702398064306065},{"$f":"RFM_ORAB!L131*RFM_IndexRAB!L122","v":4.1313362567922089},{"$f":"RFM_ORAB!M131*RFM_IndexRAB!M122","v":7.0634701108326103},{"$f":"RFM_ORAB!N131*RFM_IndexRAB!N122","v":2.0552255280896667},{"$f":"RFM_ORAB!O131*RFM_IndexRAB!O122","v":-0.52368145577575731},{"$f":"RFM_ORAB!P131*RFM_IndexRAB!P122","v":4.4358284219420963},{"$f":"RFM_ORAB!Q131*RFM_IndexRAB!Q122","v":2.169451380525357},{"$f":"RFM_ORAB!R131*RFM_IndexRAB!R122","v":3.7312987118669927},{"$f":"RFM_ORAB!S131*RFM_IndexRAB!S122","v":3.0776750866724316},{"$f":"RFM_ORAB!T131*RFM_IndexRAB!T122","v":3.6757209391326078},{"$f":"RFM_ORAB!U131*RFM_IndexRAB!U122","v":4.013924826058032},{"$f":"RFM_ORAB!V131*RFM_IndexRAB!V122","v":1.6376578892253852},{"$f":"RFM_ORAB!W131*RFM_IndexRAB!W122","v":1.1935019352171961},{"$f":"RFM_ORAB!X131*RFM_IndexRAB!X122","v":2.0161195276933985},{"$f":"RFM_ORAB!Y131*RFM_IndexRAB!Y122","v":2.0315227413549626},{"$f":"RFM_ORAB!Z131*RFM_IndexRAB!Z122","v":2.3676831201338913},{"$f":"RFM_ORAB!AA131*RFM_IndexRAB!AA122","v":1.5447487917596829},{"$f":"RFM_ORAB!AB131*RFM_IndexRAB!AB122","v":2.5600215293620674},{"$f":"RFM_ORAB!AC131*RFM_IndexRAB!AC122","v":2.7757629196805955},{"$f":"RFM_ORAB!AD131*RFM_IndexRAB!AD122","v":1.7547682939343865},{"$f":"RFM_ORAB!AE131*RFM_IndexRAB!AE122","v":2.7795273685593482},{"$f":"RFM_ORAB!AF131*RFM_IndexRAB!AF122","v":1.7023577948707631},{"$f":"RFM_ORAB!AG131*RFM_IndexRAB!AG122","v":1.8541260427548747},{"$f":"RFM_ORAB!AH131*RFM_IndexRAB!AH122","v":1.6148276971395024},{"$f":"RFM_ORAB!AI131*RFM_IndexRAB!AI122","v":1.2457877568234008},{"$f":"RFM_ORAB!AJ131*RFM_IndexRAB!AJ122","v":1.0900506463411148},{"$f":"RFM_ORAB!AK131*RFM_IndexRAB!AK122","v":0.54318503162376741},{"$f":"RFM_ORAB!AL131*RFM_IndexRAB!AL122","v":0.95946433367973527},{"$f":"RFM_ORAB!AM131*RFM_IndexRAB!AM122","v":0.67446305633621007},{"$f":"RFM_ORAB!AN131*RFM_IndexRAB!AN122","v":6.7417883589435026E-2},{"$f":"RFM_ORAB!AO131*RFM_IndexRAB!AO122","v":-2.7239942667348853E-18},{"$f":"RFM_ORAB!AP131*RFM_IndexRAB!AP122","v":-4.5919257125248703E-18},{"$f":"RFM_ORAB!AQ131*RFM_IndexRAB!AQ122","v":-9.4311666173038182E-18},{"$f":"RFM_ORAB!AR131*RFM_IndexRAB!AR122","v":-3.7138958593972097E-18},{"$f":"RFM_ORAB!AS131*RFM_IndexRAB!AS122","v":-4.8479131623096343E-18},{"$f":"RFM_ORAB!AT131*RFM_IndexRAB!AT122","v":-5.5627278142036977E-18},{"$f":"RFM_ORAB!AU131*RFM_IndexRAB!AU122","v":-6.371551064721456E-18},{"$f":"RFM_ORAB!AV131*RFM_IndexRAB!AV122","v":-6.5639006068552286E-18},{"$f":"RFM_ORAB!AW131*RFM_IndexRAB!AW122","v":-8.8475042401401446E-18},{"$f":"RFM_ORAB!AX131*RFM_IndexRAB!AX122","v":-4.8870592593825323E-18},{"$f":"RFM_ORAB!AY131*RFM_IndexRAB!AY122","v":-8.456748266673417E-18},{"$f":"RFM_ORAB!AZ131*RFM_IndexRAB!AZ122","v":3.0297269571675038E-19},{"$f":"RFM_ORAB!BA131*RFM_IndexRAB!BA122","v":-8.8798156875066617E-18},{"$f":"RFM_ORAB!BB131*RFM_IndexRAB!BB122","v":-6.49628915991874E-18}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L132*RFM_IndexRAB!L122","v":4.2828401074419364},{"$f":"RFM_ORAB!M132*RFM_IndexRAB!M122","v":7.3312180732684062},{"$f":"RFM_ORAB!N132*RFM_IndexRAB!N122","v":2.1358552308412269},{"$f":"RFM_ORAB!O132*RFM_IndexRAB!O122","v":-0.54497385960135658},{"$f":"RFM_ORAB!P132*RFM_IndexRAB!P122","v":4.6230238972096425},{"$f":"RFM_ORAB!Q132*RFM_IndexRAB!Q122","v":2.2646273520657259},{"$f":"RFM_ORAB!R132*RFM_IndexRAB!R122","v":3.9017683695203806},{"$f":"RFM_ORAB!S132*RFM_IndexRAB!S122","v":3.2243782577960749},{"$f":"RFM_ORAB!T132*RFM_IndexRAB!T122","v":3.8589040327622004},{"$f":"RFM_ORAB!U132*RFM_IndexRAB!U122","v":4.2235398239759707},{"$f":"RFM_ORAB!V132*RFM_IndexRAB!V122","v":1.7274983301287388},{"$f":"RFM_ORAB!W132*RFM_IndexRAB!W122","v":1.262473536021876},{"$f":"RFM_ORAB!X132*RFM_IndexRAB!X122","v":2.1392321637719092},{"$f":"RFM_ORAB!Y132*RFM_IndexRAB!Y122","v":2.1630606004214452},{"$f":"RFM_ORAB!Z132*RFM_IndexRAB!Z122","v":2.5308730507097268},{"$f":"RFM_ORAB!AA132*RFM_IndexRAB!AA122","v":1.6585904002213452},{"$f":"RFM_ORAB!AB132*RFM_IndexRAB!AB122","v":2.7627803652243141},{"$f":"RFM_ORAB!AC132*RFM_IndexRAB!AC122","v":3.0134399114331401},{"$f":"RFM_ORAB!AD132*RFM_IndexRAB!AD122","v":1.9183436085076098},{"$f":"RFM_ORAB!AE132*RFM_IndexRAB!AE122","v":3.0639501819606445},{"$f":"RFM_ORAB!AF132*RFM_IndexRAB!AF122","v":1.8955113708464761},{"$f":"RFM_ORAB!AG132*RFM_IndexRAB!AG122","v":2.0903058512193642},{"$f":"RFM_ORAB!AH132*RFM_IndexRAB!AH122","v":1.849422753714234},{"$f":"RFM_ORAB!AI132*RFM_IndexRAB!AI122","v":1.4564946976051631},{"$f":"RFM_ORAB!AJ132*RFM_IndexRAB!AJ122","v":1.3108288241500912},{"$f":"RFM_ORAB!AK132*RFM_IndexRAB!AK122","v":0.68041811356933091},{"$f":"RFM_ORAB!AL132*RFM_IndexRAB!AL122","v":1.2819929346636389},{"$f":"RFM_ORAB!AM132*RFM_IndexRAB!AM122","v":1.01383547869711},{"$f":"RFM_ORAB!AN132*RFM_IndexRAB!AN122","v":0.13512109944747727},{"$f":"RFM_ORAB!AO132*RFM_IndexRAB!AO122","v":0.11921125563618751},{"$f":"RFM_ORAB!AP132*RFM_IndexRAB!AP122","v":-4.8347878411181824E-18},{"$f":"RFM_ORAB!AQ132*RFM_IndexRAB!AQ122","v":-9.9299711152836372E-18},{"$f":"RFM_ORAB!AR132*RFM_IndexRAB!AR122","v":-3.9103199111467646E-18},{"$f":"RFM_ORAB!AS132*RFM_IndexRAB!AS122","v":-5.10431419828952E-18},{"$f":"RFM_ORAB!AT132*RFM_IndexRAB!AT122","v":-5.856934646439209E-18},{"$f":"RFM_ORAB!AU132*RFM_IndexRAB!AU122","v":-6.7085357092679807E-18},{"$f":"RFM_ORAB!AV132*RFM_IndexRAB!AV122","v":-6.9110584166838357E-18},{"$f":"RFM_ORAB!AW132*RFM_IndexRAB!AW122","v":-9.3154394479415178E-18},{"$f":"RFM_ORAB!AX132*RFM_IndexRAB!AX122","v":-5.1455306913262123E-18},{"$f":"RFM_ORAB!AY132*RFM_IndexRAB!AY122","v":-8.9040168014016979E-18},{"$f":"RFM_ORAB!AZ132*RFM_IndexRAB!AZ122","v":3.1899660341776717E-19},{"$f":"RFM_ORAB!BA132*RFM_IndexRAB!BA122","v":-9.3494598138264618E-18},{"$f":"RFM_ORAB!BB132*RFM_IndexRAB!BB122","v":-6.839871071322971E-18}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M133*RFM_IndexRAB!M122","v":7.7212003609592026},{"$f":"RFM_ORAB!N133*RFM_IndexRAB!N122","v":2.252149450896344},{"$f":"RFM_ORAB!O133*RFM_IndexRAB!O122","v":-0.57538080005631986},{"$f":"RFM_ORAB!P133*RFM_IndexRAB!P122","v":4.8876711915022328},{"$f":"RFM_ORAB!Q133*RFM_IndexRAB!Q122","v":2.3978141295677},{"$f":"RFM_ORAB!R133*RFM_IndexRAB!R122","v":4.137858907217141},{"$f":"RFM_ORAB!S133*RFM_IndexRAB!S122","v":3.4254277921001166},{"$f":"RFM_ORAB!T133*RFM_IndexRAB!T122","v":4.1072823673469863},{"$f":"RFM_ORAB!U133*RFM_IndexRAB!U122","v":4.5046951604490708},{"$f":"RFM_ORAB!V133*RFM_IndexRAB!V122","v":1.8466830485459729},{"$f":"RFM_ORAB!W133*RFM_IndexRAB!W122","v":1.3529573466667661},{"$f":"RFM_ORAB!X133*RFM_IndexRAB!X122","v":2.2989230930225251},{"$f":"RFM_ORAB!Y133*RFM_IndexRAB!Y122","v":2.3317269800264908},{"$f":"RFM_ORAB!Z133*RFM_IndexRAB!Z122","v":2.7376928859429994},{"$f":"RFM_ORAB!AA133*RFM_IndexRAB!AA122","v":1.8011641668283211},{"$f":"RFM_ORAB!AB133*RFM_IndexRAB!AB122","v":3.0136652583358856},{"$f":"RFM_ORAB!AC133*RFM_IndexRAB!AC122","v":3.3039437642879093},{"$f":"RFM_ORAB!AD133*RFM_IndexRAB!AD122","v":2.1157966883830452},{"$f":"RFM_ORAB!AE133*RFM_IndexRAB!AE122","v":3.4029509392449397},{"$f":"RFM_ORAB!AF133*RFM_IndexRAB!AF122","v":2.1227776503666571},{"$f":"RFM_ORAB!AG133*RFM_IndexRAB!AG122","v":2.3645731517617801},{"$f":"RFM_ORAB!AH133*RFM_IndexRAB!AH122","v":2.1182350321979158},{"$f":"RFM_ORAB!AI133*RFM_IndexRAB!AI122","v":1.6946744516254173},{"$f":"RFM_ORAB!AJ133*RFM_IndexRAB!AJ122","v":1.5569626686206244},{"$f":"RFM_ORAB!AK133*RFM_IndexRAB!AK122","v":0.83127082793663454},{"$f":"RFM_ORAB!AL133*RFM_IndexRAB!AL122","v":1.6314774372952698},{"$f":"RFM_ORAB!AM133*RFM_IndexRAB!AM122","v":1.3762319912173415},{"$f":"RFM_ORAB!AN133*RFM_IndexRAB!AN122","v":0.20634780653507634},{"$f":"RFM_ORAB!AO133*RFM_IndexRAB!AO122","v":0.24273515846557467},{"$f":"RFM_ORAB!AP133*RFM_IndexRAB!AP122","v":0.20459327486542628},{"$f":"RFM_ORAB!AQ133*RFM_IndexRAB!AQ122","v":-4.6162228795028409E-17},{"$f":"RFM_ORAB!AR133*RFM_IndexRAB!AR122","v":-1.8178208204682784E-17},{"$f":"RFM_ORAB!AS133*RFM_IndexRAB!AS122","v":-2.3728822282321656E-17},{"$f":"RFM_ORAB!AT133*RFM_IndexRAB!AT122","v":-2.7227587477099399E-17},{"$f":"RFM_ORAB!AU133*RFM_IndexRAB!AU122","v":-3.1186491551239625E-17},{"$f":"RFM_ORAB!AV133*RFM_IndexRAB!AV122","v":-3.2127974607673697E-17},{"$f":"RFM_ORAB!AW133*RFM_IndexRAB!AW122","v":-4.3305407652218171E-17},{"$f":"RFM_ORAB!AX133*RFM_IndexRAB!AX122","v":-2.3920428598150715E-17},{"$f":"RFM_ORAB!AY133*RFM_IndexRAB!AY122","v":-4.1392795206468394E-17},{"$f":"RFM_ORAB!AZ133*RFM_IndexRAB!AZ122","v":1.4829443128130677E-18},{"$f":"RFM_ORAB!BA133*RFM_IndexRAB!BA122","v":-4.34635607722463E-17},{"$f":"RFM_ORAB!BB133*RFM_IndexRAB!BB122","v":-3.1797040460362729E-17}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N134*RFM_IndexRAB!N122","v":2.2647653644017249},{"$f":"RFM_ORAB!O134*RFM_IndexRAB!O122","v":-0.57929273712220253},{"$f":"RFM_ORAB!P134*RFM_IndexRAB!P122","v":4.9271864905431233},{"$f":"RFM_ORAB!Q134*RFM_IndexRAB!Q122","v":2.4205200391418478},{"$f":"RFM_ORAB!R134*RFM_IndexRAB!R122","v":4.1832302423897527},{"$f":"RFM_ORAB!S134*RFM_IndexRAB!S122","v":3.4685370288838535},{"$f":"RFM_ORAB!T134*RFM_IndexRAB!T122","v":4.1662057855045491},{"$f":"RFM_ORAB!U134*RFM_IndexRAB!U122","v":4.577973910903002},{"$f":"RFM_ORAB!V134*RFM_IndexRAB!V122","v":1.8806089557978578},{"$f":"RFM_ORAB!W134*RFM_IndexRAB!W122","v":1.3809442801762568},{"$f":"RFM_ORAB!X134*RFM_IndexRAB!X122","v":2.3523589320560121},{"$f":"RFM_ORAB!Y134*RFM_IndexRAB!Y122","v":2.392552878209806},{"$f":"RFM_ORAB!Z134*RFM_IndexRAB!Z122","v":2.8178058238160446},{"$f":"RFM_ORAB!AA134*RFM_IndexRAB!AA122","v":1.8603085765211111},{"$f":"RFM_ORAB!AB134*RFM_IndexRAB!AB122","v":3.1248306546917766},{"$f":"RFM_ORAB!AC134*RFM_IndexRAB!AC122","v":3.4411105198232352},{"$f":"RFM_ORAB!AD134*RFM_IndexRAB!AD122","v":2.2149369472746554},{"$f":"RFM_ORAB!AE134*RFM_IndexRAB!AE122","v":3.5836083954728508},{"$f":"RFM_ORAB!AF134*RFM_IndexRAB!AF122","v":2.2511053423277967},{"$f":"RFM_ORAB!AG134*RFM_IndexRAB!AG122","v":2.5284140241666653},{"$f":"RFM_ORAB!AH134*RFM_IndexRAB!AH122","v":2.2878860384879944},{"$f":"RFM_ORAB!AI134*RFM_IndexRAB!AI122","v":1.8532822058010407},{"$f":"RFM_ORAB!AJ134*RFM_IndexRAB!AJ122","v":1.7297084131994489},{"$f":"RFM_ORAB!AK134*RFM_IndexRAB!AK122","v":0.94274031783831236},{"$f":"RFM_ORAB!AL134*RFM_IndexRAB!AL122","v":1.9031151622418474},{"$f":"RFM_ORAB!AM134*RFM_IndexRAB!AM122","v":1.6722623549259932},{"$f":"RFM_ORAB!AN134*RFM_IndexRAB!AN122","v":0.26744922549280875},{"$f":"RFM_ORAB!AO134*RFM_IndexRAB!AO122","v":0.35393759509391159},{"$f":"RFM_ORAB!AP134*RFM_IndexRAB!AP122","v":0.39776274210960078},{"$f":"RFM_ORAB!AQ134*RFM_IndexRAB!AQ122","v":0.40847423606604955},{"$f":"RFM_ORAB!AR134*RFM_IndexRAB!AR122","v":-9.9912574599142067E-17},{"$f":"RFM_ORAB!AS134*RFM_IndexRAB!AS122","v":-1.3042031974424834E-16},{"$f":"RFM_ORAB!AT134*RFM_IndexRAB!AT122","v":-1.4965052299596721E-16},{"$f":"RFM_ORAB!AU134*RFM_IndexRAB!AU122","v":-1.7140977969413222E-16},{"$f":"RFM_ORAB!AV134*RFM_IndexRAB!AV122","v":-1.7658443690185227E-16},{"$f":"RFM_ORAB!AW134*RFM_IndexRAB!AW122","v":-2.3801877082054298E-16},{"$f":"RFM_ORAB!AX134*RFM_IndexRAB!AX122","v":-1.3147344225821568E-16},{"$f":"RFM_ORAB!AY134*RFM_IndexRAB!AY122","v":-2.2750651177314165E-16},{"$f":"RFM_ORAB!AZ134*RFM_IndexRAB!AZ122","v":8.1506814429675874E-18},{"$f":"RFM_ORAB!BA134*RFM_IndexRAB!BA122","v":-2.3888802510704787E-16},{"$f":"RFM_ORAB!BB134*RFM_IndexRAB!BB122","v":-1.7476552921258441E-16}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O135*RFM_IndexRAB!O122","v":-0.57545586075256927},{"$f":"RFM_ORAB!P135*RFM_IndexRAB!P122","v":4.9003787057896844},{"$f":"RFM_ORAB!Q135*RFM_IndexRAB!Q122","v":2.4104250207248992},{"$f":"RFM_ORAB!R135*RFM_IndexRAB!R122","v":4.1715058969006078},{"$f":"RFM_ORAB!S135*RFM_IndexRAB!S122","v":3.4639399265935},{"$f":"RFM_ORAB!T135*RFM_IndexRAB!T122","v":4.1673517753326736},{"$f":"RFM_ORAB!U135*RFM_IndexRAB!U122","v":4.5871970487245788},{"$f":"RFM_ORAB!V135*RFM_IndexRAB!V122","v":1.8879667102077793},{"$f":"RFM_ORAB!W135*RFM_IndexRAB!W122","v":1.3892174145002159},{"$f":"RFM_ORAB!X135*RFM_IndexRAB!X122","v":2.3718300386115891},{"$f":"RFM_ORAB!Y135*RFM_IndexRAB!Y122","v":2.4184026875698352},{"$f":"RFM_ORAB!Z135*RFM_IndexRAB!Z122","v":2.8561619908109672},{"$f":"RFM_ORAB!AA135*RFM_IndexRAB!AA122","v":1.8914690925927526},{"$f":"RFM_ORAB!AB135*RFM_IndexRAB!AB122","v":3.1882039994728704},{"$f":"RFM_ORAB!AC135*RFM_IndexRAB!AC122","v":3.5246664285779077},{"$f":"RFM_ORAB!AD135*RFM_IndexRAB!AD122","v":2.2788475256739851},{"$f":"RFM_ORAB!AE135*RFM_IndexRAB!AE122","v":3.70591885585893},{"$f":"RFM_ORAB!AF135*RFM_IndexRAB!AF122","v":2.3417935313105245},{"$f":"RFM_ORAB!AG135*RFM_IndexRAB!AG122","v":2.648667414021213},{"$f":"RFM_ORAB!AH135*RFM_IndexRAB!AH122","v":2.4166722229997948},{"$f":"RFM_ORAB!AI135*RFM_IndexRAB!AI122","v":1.9773781166954285},{"$f":"RFM_ORAB!AJ135*RFM_IndexRAB!AJ122","v":1.8685989366548188},{"$f":"RFM_ORAB!AK135*RFM_IndexRAB!AK122","v":1.0346053143962091},{"$f":"RFM_ORAB!AL135*RFM_IndexRAB!AL122","v":2.1320752860888965},{"$f":"RFM_ORAB!AM135*RFM_IndexRAB!AM122","v":1.9269761365571281},{"$f":"RFM_ORAB!AN135*RFM_IndexRAB!AN122","v":0.32102735065464205},{"$f":"RFM_ORAB!AO135*RFM_IndexRAB!AO122","v":0.4531647385533531},{"$f":"RFM_ORAB!AP135*RFM_IndexRAB!AP122","v":0.57293590162370867},{"$f":"RFM_ORAB!AQ135*RFM_IndexRAB!AQ122","v":0.78448626096164153},{"$f":"RFM_ORAB!AR135*RFM_IndexRAB!AR122","v":0.15446128748239368},{"$f":"RFM_ORAB!AS135*RFM_IndexRAB!AS122","v":-2.2364522525328121E-17},{"$f":"RFM_ORAB!AT135*RFM_IndexRAB!AT122","v":-2.5662124575630344E-17},{"$f":"RFM_ORAB!AU135*RFM_IndexRAB!AU122","v":-2.9393409604794446E-17},{"$f":"RFM_ORAB!AV135*RFM_IndexRAB!AV122","v":-3.0280761651698247E-17},{"$f":"RFM_ORAB!AW135*RFM_IndexRAB!AW122","v":-4.0815542945344637E-17},{"$f":"RFM_ORAB!AX135*RFM_IndexRAB!AX122","v":-2.2545112346237469E-17},{"$f":"RFM_ORAB!AY135*RFM_IndexRAB!AY122","v":-3.9012897048457386E-17},{"$f":"RFM_ORAB!AZ135*RFM_IndexRAB!AZ122","v":1.397681734606095E-18},{"$f":"RFM_ORAB!BA135*RFM_IndexRAB!BA122","v":-4.0964602977622566E-17},{"$f":"RFM_ORAB!BB135*RFM_IndexRAB!BB122","v":-2.9968854718270265E-17}]
["Total",null,null,null,{"$f":"SUM(E125:E135)","v":28.577700958903716},13.755614977862422,60.300072367247729,25.358050524547622,27.566029085181775,28.992982340379864,71.580200240431026,58.997965835738079,107.95631740432106,33.483267250810243,-9.0563998749380428,76.273651819005977,37.071277747473701,63.325744675546154,51.842108820082579,61.404924373381071,66.440975400362646,26.830729144306865,19.329713559493378,32.229482480278243,31.99600468993653,36.656815051138487,23.443564431550588,37.948202215362997,40.003381008635884,24.43530832297154,37.082218298763401,21.49660062159014,21.759064691994119,17.098676486604298,11.285959279254516,9.695480274895294,{"$f":"SUM(AK125:AK135)","v":4.8292846071608553},8.8444620196097929,6.9928719419070173,0.99736336571943951,1.169048747749027,1.1752919185987358,1.1929604970276915,0.15446128748239377,8.8367376059694713E-17,1.0139696075770306E-16,1.1614012672445408E-16,1.1964625890041636E-16,1.6127160454452735E-16,8.9080928007820435E-17,1.5414893569737E-16,-5.5225622328322548E-18,1.6186057504067157E-16,1.1841384281593961E-16]
[]
[]
["Approach H"]
[{"$f":"Inputs!A142","v":"Actual Inflation"},"Chosen inflation",null,null,{"$f":"INDEX(E$6:E$11,MATCH($A140,$A$6:$A$11,0))","v":1.2100039251464944E-2},{"$f":"INDEX(F$6:F$11,MATCH($A140,$A$6:$A$11,0))","v":4.9405376307963683E-2},{"$f":"INDEX(G$6:G$11,MATCH($A140,$A$6:$A$11,0))","v":1.8796767717072581E-2},{"$f":"INDEX(H$6:H$11,MATCH($A140,$A$6:$A$11,0))","v":1.9163878118300094E-2},{"$f":"INDEX(I$6:I$11,MATCH($A140,$A$6:$A$11,0))","v":1.89822985146792E-2},{"$f":"INDEX(J$6:J$11,MATCH($A140,$A$6:$A$11,0))","v":4.4243451763468056E-2},3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[null,"Constructed index",null,1,{"$f":"IFERROR(D141*(1+E140),\"NA\")","v":1.012100039251465},{"$f":"IFERROR(E141*(1+F140),\"NA\")","v":1.0621032225519884},{"$f":"IFERROR(F141*(1+G140),\"NA\")","v":1.0820673301178525},{"$f":"IFERROR(G141*(1+H140),\"NA\")","v":1.1028039365480253},{"$f":"IFERROR(H141*(1+I140),\"NA\")","v":1.1237376900747433},{"$f":"IFERROR(I141*(1+J140),\"NA\")","v":1.1734557243603563},{"$f":"IFERROR(J141*(1+K140),\"NA\")","v":1.213022810759937},{"$f":"IFERROR(K141*(1+L140),\"NA\")","v":1.2830878880198655},{"$f":"IFERROR(L141*(1+M140),\"NA\")","v":1.3042294585504095},{"$f":"IFERROR(M141*(1+N140),\"NA\")","v":1.2986352922579969},{"$f":"IFERROR(N141*(1+O140),\"NA\")","v":1.347915922736314},{"$f":"IFERROR(O141*(1+P140),\"NA\")","v":1.3730220776767257},{"$f":"IFERROR(P141*(1+Q140),\"NA\")","v":1.4180802640422721},{"$f":"IFERROR(Q141*(1+R140),\"NA\")","v":1.4569347898416756},{"$f":"IFERROR(R141*(1+S140),\"NA\")","v":1.5055491710726605},{"$f":"IFERROR(S141*(1+T140),\"NA\")","v":1.5612909421988372},{"$f":"IFERROR(T141*(1+U140),\"NA\")","v":1.5852302233657545},{"$f":"IFERROR(U141*(1+V140),\"NA\")","v":1.6036460894083409},{"$f":"IFERROR(V141*(1+W140),\"NA\")","v":1.6365849733145474},{"$f":"IFERROR(W141*(1+X140),\"NA\")","v":1.6718499199046915},{"$f":"IFERROR(X141*(1+Y140),\"NA\")","v":1.7156902528459963},{"$f":"IFERROR(Y141*(1+Z140),\"NA\")","v":1.7463360803906862},{"$f":"IFERROR(Z141*(1+AA140),\"NA\")","v":1.8010303453468244},{"$f":"IFERROR(AA141*(1+AB140),\"NA\")","v":1.8652758357642905},{"$f":"IFERROR(AB141*(1+AC140),\"NA\")","v":1.9095824555526484},{"$f":"IFERROR(AC141*(1+AD140),\"NA\")","v":1.986781598601542},{"$f":"IFERROR(AD141*(1+AE140),\"NA\")","v":2.0393167343760594},{"$f":"IFERROR(AE141*(1+AF140),\"NA\")","v":2.1036878138014719},{"$f":"IFERROR(AF141*(1+AG140),\"NA\")","v":2.1677600194376416},{"$f":"IFERROR(AG141*(1+AH140),\"NA\")","v":2.2254279454883319},{"$f":"IFERROR(AH141*(1+AI140),\"NA\")","v":2.2859785101125922},{"$f":"IFERROR(AI141*(1+AJ140),\"NA\")","v":2.3236948314489743},{"$f":"IFERROR(AJ141*(1+AK140),\"NA\")","v":2.4125226722105548},{"$f":"IFERROR(AK141*(1+AL140),\"NA\")","v":2.5061860240383877},{"$f":"IFERROR(AL141*(1+AM140),\"NA\")","v":2.5249108004091707},{"$f":"IFERROR(AM141*(1+AN140),\"NA\")","v":2.5579508528035859},{"$f":"IFERROR(AN141*(1+AO140),\"NA\")","v":2.6136475434999809},{"$f":"IFERROR(AO141*(1+AP140),\"NA\")","v":2.7280406767680945},{"$f":"IFERROR(AP141*(1+AQ140),\"NA\")","v":2.773087509384585},{"$f":"IFERROR(AQ141*(1+AR140),\"NA\")","v":2.831889140079014},{"$f":"IFERROR(AR141*(1+AS140),\"NA\")","v":2.89936094818141},{"$f":"IFERROR(AS141*(1+AT140),\"NA\")","v":2.9766431890373815},{"$f":"IFERROR(AT141*(1+AU140),\"NA\")","v":3.0562584887502502},{"$f":"IFERROR(AU141*(1+AV140),\"NA\")","v":3.1635722255021395},{"$f":"IFERROR(AV141*(1+AW140),\"NA\")","v":3.2228486696402383},{"$f":"IFERROR(AW141*(1+AX140),\"NA\")","v":3.3254228230551024},{"$f":"IFERROR(AX141*(1+AY140),\"NA\")","v":3.3217479864877855},{"$f":"IFERROR(AY141*(1+AZ140),\"NA\")","v":3.4294536373956506},{"$f":"IFERROR(AZ141*(1+BA140),\"NA\")","v":3.5082488598504553},{"$f":"IFERROR(BA141*(1+BB140),\"NA\")","v":3.5879967037167733}]
[]
["Capex Year 0 (RAB Indexation)",null,null,null,{"$f":"RFM_ORAB!E143*RFM_IndexRAB!E140","v":12.568258508618145},{"$f":"RFM_ORAB!F143*RFM_IndexRAB!F140","v":50.180455754637286},{"$f":"RFM_ORAB!G143*RFM_IndexRAB!G140","v":19.358083711838976},{"$f":"RFM_ORAB!H143*RFM_IndexRAB!H140","v":19.383022847713203},{"$f":"RFM_ORAB!I143*RFM_IndexRAB!I140","v":18.836570194016435},{"$f":"RFM_ORAB!J143*RFM_IndexRAB!J140","v":43.001378646841232},{"$f":"RFM_ORAB!K143*RFM_IndexRAB!K140","v":32.886015883459358},{"$f":"RFM_ORAB!L143*RFM_IndexRAB!L140","v":55.844860993034338},{"$f":"RFM_ORAB!M143*RFM_IndexRAB!M140","v":16.146131634539159},{"$f":"RFM_ORAB!N143*RFM_IndexRAB!N140","v":-4.0783340474947716},{"$f":"RFM_ORAB!O143*RFM_IndexRAB!O140","v":34.18245563339827},{"$f":"RFM_ORAB!P143*RFM_IndexRAB!P140","v":16.579062327439853},{"$f":"RFM_ORAB!Q143*RFM_IndexRAB!Q140","v":28.227027433177362},{"$f":"RFM_ORAB!R143*RFM_IndexRAB!R140","v":23.041581533874346},{"$f":"RFM_ORAB!S143*RFM_IndexRAB!S140","v":27.195375154166175},{"$f":"RFM_ORAB!T143*RFM_IndexRAB!T140","v":29.319752230935606},{"$f":"RFM_ORAB!U143*RFM_IndexRAB!U140","v":11.755383001278467},{"$f":"RFM_ORAB!V143*RFM_IndexRAB!V140","v":8.3858660620485281},{"$f":"RFM_ORAB!W143*RFM_IndexRAB!W140","v":13.819206668730478},{"$f":"RFM_ORAB!X143*RFM_IndexRAB!X140","v":13.542935091143748},{"$f":"RFM_ORAB!Y143*RFM_IndexRAB!Y140","v":15.281074556016},{"$f":"RFM_ORAB!Z143*RFM_IndexRAB!Z140","v":9.6186400834032852},{"$f":"RFM_ORAB!AA143*RFM_IndexRAB!AA140","v":15.253255325956522},{"$f":"RFM_ORAB!AB143*RFM_IndexRAB!AB140","v":15.698785531537284},{"$f":"RFM_ORAB!AC143*RFM_IndexRAB!AC140","v":9.3032986382331977},{"$f":"RFM_ORAB!AD143*RFM_IndexRAB!AD140","v":13.524846369509133},{"$f":"RFM_ORAB!AE143*RFM_IndexRAB!AE140","v":7.3925833146678439},{"$f":"RFM_ORAB!AF143*RFM_IndexRAB!AF140","v":6.8085210133083223},{"$f":"RFM_ORAB!AG143*RFM_IndexRAB!AG140","v":4.5488933257120436},{"$f":"RFM_ORAB!AH143*RFM_IndexRAB!AH140","v":2.0867401726637778},{"$f":"RFM_ORAB!AI143*RFM_IndexRAB!AI140","v":7.531573586900038E-2},{"$f":"RFM_ORAB!AJ143*RFM_IndexRAB!AJ140","v":3.7536250158462368E-2},{"$f":"RFM_ORAB!AK143*RFM_IndexRAB!AK140","v":6.6086426319595035E-2},{"$f":"RFM_ORAB!AL143*RFM_IndexRAB!AL140","v":4.6644243240763314E-2},{"$f":"RFM_ORAB!AM143*RFM_IndexRAB!AM140","v":4.7215610847951188E-3},{"$f":"RFM_ORAB!AN143*RFM_IndexRAB!AN140","v":-4.4203122514155142E-5},{"$f":"RFM_ORAB!AO143*RFM_IndexRAB!AO140","v":-5.9694300227770828E-5},{"$f":"RFM_ORAB!AP143*RFM_IndexRAB!AP140","v":-9.2423599479075219E-5},{"$f":"RFM_ORAB!AQ143*RFM_IndexRAB!AQ140","v":-2.4761287784302643E-5},{"$f":"RFM_ORAB!AR143*RFM_IndexRAB!AR140","v":-1.6728221598665039E-5},{"$f":"RFM_ORAB!AS143*RFM_IndexRAB!AS140","v":-1.3839135815142041E-6},{"$f":"RFM_ORAB!AT143*RFM_IndexRAB!AT140","v":-1.2689199100207776E-6},{"$f":"RFM_ORAB!AU143*RFM_IndexRAB!AU140","v":-9.823632822226891E-7},{"$f":"RFM_ORAB!AV143*RFM_IndexRAB!AV140","v":-8.8628493379302895E-7},{"$f":"RFM_ORAB!AW143*RFM_IndexRAB!AW140","v":-2.4965711835522307E-7},{"$f":"RFM_ORAB!AX143*RFM_IndexRAB!AX140","v":-1.0217378635602806E-8},{"$f":"RFM_ORAB!AY143*RFM_IndexRAB!AY140","v":3.6604929587256218E-10},{"$f":"RFM_ORAB!AZ143*RFM_IndexRAB!AZ140","v":-1.0728525460686387E-8},{"$f":"RFM_ORAB!BA143*RFM_IndexRAB!BA140","v":-7.8487669231948671E-9},{"$f":"RFM_ORAB!BB143*RFM_IndexRAB!BB140","v":-7.9436572375067279E-9}]
["Capex Year 1 (RAB Indexation)",null,null,null,null,{"$f":"RFM_ORAB!F144*RFM_IndexRAB!F140","v":5.1547074647891602},{"$f":"RFM_ORAB!G144*RFM_IndexRAB!G140","v":1.9918886603492225},{"$f":"RFM_ORAB!H144*RFM_IndexRAB!H140","v":1.9981757232311104},{"$f":"RFM_ORAB!I144*RFM_IndexRAB!I140","v":1.9457376851511663},{"$f":"RFM_ORAB!J144*RFM_IndexRAB!J140","v":4.4514715105570311},{"$f":"RFM_ORAB!K144*RFM_IndexRAB!K140","v":3.4096548277341423},{"$f":"RFM_ORAB!L144*RFM_IndexRAB!L140","v":5.7999506800689886},{"$f":"RFM_ORAB!M144*RFM_IndexRAB!M140","v":1.6799535518434336},{"$f":"RFM_ORAB!N144*RFM_IndexRAB!N140","v":-0.42521248163714287},{"$f":"RFM_ORAB!O144*RFM_IndexRAB!O140","v":3.572149379043601},{"$f":"RFM_ORAB!P144*RFM_IndexRAB!P140","v":1.7367087905494125},{"$f":"RFM_ORAB!Q144*RFM_IndexRAB!Q140","v":2.9648540995537771},{"$f":"RFM_ORAB!R144*RFM_IndexRAB!R140","v":2.4273535866034863},{"$f":"RFM_ORAB!S144*RFM_IndexRAB!S140","v":2.8744527022918525},{"$f":"RFM_ORAB!T144*RFM_IndexRAB!T140","v":3.1104853700448105},{"$f":"RFM_ORAB!U144*RFM_IndexRAB!U140","v":1.2526561064328579},{"$f":"RFM_ORAB!V144*RFM_IndexRAB!V140","v":0.89826764118591129},{"$f":"RFM_ORAB!W144*RFM_IndexRAB!W140","v":1.4893066759704421},{"$f":"RFM_ORAB!X144*RFM_IndexRAB!X140","v":1.4699416841760227},{"$f":"RFM_ORAB!Y144*RFM_IndexRAB!Y140","v":1.672720897803446},{"$f":"RFM_ORAB!Z144*RFM_IndexRAB!Z140","v":1.0634720901676922},{"$f":"RFM_ORAB!AA144*RFM_IndexRAB!AA140","v":1.7076007269506577},{"$f":"RFM_ORAB!AB144*RFM_IndexRAB!AB140","v":1.7850660658014528},{"$f":"RFM_ORAB!AC144*RFM_IndexRAB!AC140","v":1.079475849923939},{"$f":"RFM_ORAB!AD144*RFM_IndexRAB!AD140","v":1.6136636329549112},{"$f":"RFM_ORAB!AE144*RFM_IndexRAB!AE140","v":0.91803431828169424},{"$f":"RFM_ORAB!AF144*RFM_IndexRAB!AF140","v":0.90119709955234395},{"$f":"RFM_ORAB!AG144*RFM_IndexRAB!AG140","v":0.6754904308578239},{"$f":"RFM_ORAB!AH144*RFM_IndexRAB!AH140","v":0.40837767032733335},{"$f":"RFM_ORAB!AI144*RFM_IndexRAB!AI140","v":0.21843247958671216},{"$f":"RFM_ORAB!AJ144*RFM_IndexRAB!AJ140","v":8.026297631944544E-5},{"$f":"RFM_ORAB!AK144*RFM_IndexRAB!AK140","v":1.8903187338890451E-4},{"$f":"RFM_ORAB!AL144*RFM_IndexRAB!AL140","v":1.9932217998433265E-4},{"$f":"RFM_ORAB!AM144*RFM_IndexRAB!AM140","v":3.9847637022471868E-5},{"$f":"RFM_ORAB!AN144*RFM_IndexRAB!AN140","v":7.0311548129911155E-5},{"$f":"RFM_ORAB!AO144*RFM_IndexRAB!AO140","v":9.4952537848479101E-5},{"$f":"RFM_ORAB!AP144*RFM_IndexRAB!AP140","v":1.4701328760273968E-4},{"$f":"RFM_ORAB!AQ144*RFM_IndexRAB!AQ140","v":3.9386459118290917E-5},{"$f":"RFM_ORAB!AR144*RFM_IndexRAB!AR140","v":2.6608689412964125E-5},{"$f":"RFM_ORAB!AS144*RFM_IndexRAB!AS140","v":2.2013174830152072E-6},{"$f":"RFM_ORAB!AT144*RFM_IndexRAB!AT140","v":2.0184031862875045E-6},{"$f":"RFM_ORAB!AU144*RFM_IndexRAB!AU140","v":1.562592850243527E-6},{"$f":"RFM_ORAB!AV144*RFM_IndexRAB!AV140","v":1.4097661485169451E-6},{"$f":"RFM_ORAB!AW144*RFM_IndexRAB!AW140","v":3.9711625547690244E-7},{"$f":"RFM_ORAB!AX144*RFM_IndexRAB!AX140","v":1.6252238955939575E-8},{"$f":"RFM_ORAB!AY144*RFM_IndexRAB!AY140","v":-4.6728138774423489E-10},{"$f":"RFM_ORAB!AZ144*RFM_IndexRAB!AZ140","v":1.0214676843336168E-8},{"$f":"RFM_ORAB!BA144*RFM_IndexRAB!BA140","v":5.0090255414870528E-9},{"$f":"RFM_ORAB!BB144*RFM_IndexRAB!BB140","v":2.5529449392857632E-9}]
["Capex Year 2 (RAB Indexation)",null,null,null,null,null,{"$f":"RFM_ORAB!G145*RFM_IndexRAB!G140","v":2.0956376537904631},{"$f":"RFM_ORAB!H145*RFM_IndexRAB!H140","v":2.1019895842405005},{"$f":"RFM_ORAB!I145*RFM_IndexRAB!I140","v":2.0465527757615414},{"$f":"RFM_ORAB!J145*RFM_IndexRAB!J140","v":4.6814412182359764},{"$f":"RFM_ORAB!K145*RFM_IndexRAB!K140","v":3.590981500004172},{"$f":"RFM_ORAB!L145*RFM_IndexRAB!L140","v":6.1180193035654424},{"$f":"RFM_ORAB!M145*RFM_IndexRAB!M140","v":1.7750366999889706},{"$f":"RFM_ORAB!N145*RFM_IndexRAB!N140","v":-0.45012649003247585},{"$f":"RFM_ORAB!O145*RFM_IndexRAB!O140","v":3.7894165532654895},{"$f":"RFM_ORAB!P145*RFM_IndexRAB!P140","v":1.8463484111830308},{"$f":"RFM_ORAB!Q145*RFM_IndexRAB!Q140","v":3.1597089991330596},{"$f":"RFM_ORAB!R145*RFM_IndexRAB!R140","v":2.5937510880647259},{"$f":"RFM_ORAB!S145*RFM_IndexRAB!S140","v":3.0805978952759299},{"$f":"RFM_ORAB!T145*RFM_IndexRAB!T140","v":3.344517092278473},{"$f":"RFM_ORAB!U145*RFM_IndexRAB!U140","v":1.3521675903536707},{"$f":"RFM_ORAB!V145*RFM_IndexRAB!V140","v":0.97403545788559776},{"$f":"RFM_ORAB!W145*RFM_IndexRAB!W140","v":1.6234190603027172},{"$f":"RFM_ORAB!X145*RFM_IndexRAB!X140","v":1.6120315374525098},{"$f":"RFM_ORAB!Y145*RFM_IndexRAB!Y140","v":1.8475082871207409},{"$f":"RFM_ORAB!Z145*RFM_IndexRAB!Z140","v":1.1843366153281683},{"$f":"RFM_ORAB!AA145*RFM_IndexRAB!AA140","v":1.9209394053047066},{"$f":"RFM_ORAB!AB145*RFM_IndexRAB!AB140","v":2.0329114379144513},{"$f":"RFM_ORAB!AC145*RFM_IndexRAB!AC140","v":1.2485137898117453},{"$f":"RFM_ORAB!AD145*RFM_IndexRAB!AD140","v":1.9048655360396234},{"$f":"RFM_ORAB!AE145*RFM_IndexRAB!AE140","v":1.1140722734411186},{"$f":"RFM_ORAB!AF145*RFM_IndexRAB!AF140","v":1.1387571798476703},{"$f":"RFM_ORAB!AG145*RFM_IndexRAB!AG140","v":0.90932847659484495},{"$f":"RFM_ORAB!AH145*RFM_IndexRAB!AH140","v":0.61648284761733896},{"$f":"RFM_ORAB!AI145*RFM_IndexRAB!AI140","v":0.43445312206911763},{"$f":"RFM_ORAB!AJ145*RFM_IndexRAB!AJ140","v":0.13538800120766786},{"$f":"RFM_ORAB!AK145*RFM_IndexRAB!AK140","v":-2.9794724362008649E-3},{"$f":"RFM_ORAB!AL145*RFM_IndexRAB!AL140","v":-3.1416656383919917E-3},{"$f":"RFM_ORAB!AM145*RFM_IndexRAB!AM140","v":-6.2806834650542458E-4},{"$f":"RFM_ORAB!AN145*RFM_IndexRAB!AN140","v":-1.1082327855296869E-3},{"$f":"RFM_ORAB!AO145*RFM_IndexRAB!AO140","v":-1.4966178147365729E-3},{"$f":"RFM_ORAB!AP145*RFM_IndexRAB!AP140","v":-2.3171861459917345E-3},{"$f":"RFM_ORAB!AQ145*RFM_IndexRAB!AQ140","v":-6.2079937736779598E-4},{"$f":"RFM_ORAB!AR145*RFM_IndexRAB!AR140","v":-4.1939941263899978E-4},{"$f":"RFM_ORAB!AS145*RFM_IndexRAB!AS140","v":-3.4696607753958807E-5},{"$f":"RFM_ORAB!AT145*RFM_IndexRAB!AT140","v":-3.1813559009231932E-5},{"$f":"RFM_ORAB!AU145*RFM_IndexRAB!AU140","v":-2.4629192118975057E-5},{"$f":"RFM_ORAB!AV145*RFM_IndexRAB!AV140","v":-2.2220376414265619E-5},{"$f":"RFM_ORAB!AW145*RFM_IndexRAB!AW140","v":-6.2592456814225857E-6},{"$f":"RFM_ORAB!AX145*RFM_IndexRAB!AX140","v":-2.5616366768025025E-7},{"$f":"RFM_ORAB!AY145*RFM_IndexRAB!AY140","v":7.3651706972677984E-9},{"$f":"RFM_ORAB!AZ145*RFM_IndexRAB!AZ140","v":-1.6100114522382379E-7},{"$f":"RFM_ORAB!BA145*RFM_IndexRAB!BA140","v":-7.8950989933755558E-8},{"$f":"RFM_ORAB!BB145*RFM_IndexRAB!BB140","v":-4.0238870521539638E-8}]
["Capex Year 3 (RAB Indexation)",null,null,null,null,null,null,{"$f":"RFM_ORAB!H146*RFM_IndexRAB!H140","v":2.1447472212307015},{"$f":"RFM_ORAB!I146*RFM_IndexRAB!I140","v":2.0929925030908905},{"$f":"RFM_ORAB!J146*RFM_IndexRAB!J140","v":4.7995173488989309},{"$f":"RFM_ORAB!K146*RFM_IndexRAB!K140","v":3.6864840218358066},{"$f":"RFM_ORAB!L146*RFM_IndexRAB!L140","v":6.2898785129273653},{"$f":"RFM_ORAB!M146*RFM_IndexRAB!M140","v":1.8277030208589831},{"$f":"RFM_ORAB!N146*RFM_IndexRAB!N140","v":-0.46428507747741093},{"$f":"RFM_ORAB!O146*RFM_IndexRAB!O140","v":3.9161474103185059},{"$f":"RFM_ORAB!P146*RFM_IndexRAB!P140","v":1.9118789455353935},{"$f":"RFM_ORAB!Q146*RFM_IndexRAB!Q140","v":3.2790857597276095},{"$f":"RFM_ORAB!R146*RFM_IndexRAB!R140","v":2.6981961242558388},{"$f":"RFM_ORAB!S146*RFM_IndexRAB!S140","v":3.2131704076050718},{"$f":"RFM_ORAB!T146*RFM_IndexRAB!T140","v":3.4986829724905006},{"$f":"RFM_ORAB!U146*RFM_IndexRAB!U140","v":1.4193889505372912},{"$f":"RFM_ORAB!V146*RFM_IndexRAB!V140","v":1.0265423317008424},{"$f":"RFM_ORAB!W146*RFM_IndexRAB!W140","v":1.7187611986246383},{"$f":"RFM_ORAB!X146*RFM_IndexRAB!X140","v":1.7156215373504484},{"$f":"RFM_ORAB!Y146*RFM_IndexRAB!Y140","v":1.9781698828790919},{"$f":"RFM_ORAB!Z146*RFM_IndexRAB!Z140","v":1.2769203839018306},{"$f":"RFM_ORAB!AA146*RFM_IndexRAB!AA140","v":2.0884195346630121},{"$f":"RFM_ORAB!AB146*RFM_IndexRAB!AB140","v":2.2322398690928309},{"$f":"RFM_ORAB!AC146*RFM_IndexRAB!AC140","v":1.3877662368649137},{"$f":"RFM_ORAB!AD146*RFM_IndexRAB!AD140","v":2.1506457206780882},{"$f":"RFM_ORAB!AE146*RFM_IndexRAB!AE140","v":1.2835342276229738},{"$f":"RFM_ORAB!AF146*RFM_IndexRAB!AF140","v":1.3491367531074268},{"$f":"RFM_ORAB!AG146*RFM_IndexRAB!AG140","v":1.1214435680589345},{"$f":"RFM_ORAB!AH146*RFM_IndexRAB!AH140","v":0.80983999165064235},{"$f":"RFM_ORAB!AI146*RFM_IndexRAB!AI140","v":0.64005120167334184},{"$f":"RFM_ORAB!AJ146*RFM_IndexRAB!AJ140","v":0.26586591760332529},{"$f":"RFM_ORAB!AK146*RFM_IndexRAB!AK140","v":0.31005930289424677},{"$f":"RFM_ORAB!AL146*RFM_IndexRAB!AL140","v":6.0948115646370662E-4},{"$f":"RFM_ORAB!AM146*RFM_IndexRAB!AM140","v":1.2184486391183936E-4},{"$f":"RFM_ORAB!AN146*RFM_IndexRAB!AN140","v":2.1499646286399354E-4},{"$f":"RFM_ORAB!AO146*RFM_IndexRAB!AO140","v":2.9034291407812121E-4},{"$f":"RFM_ORAB!AP146*RFM_IndexRAB!AP140","v":4.4953265387069445E-4},{"$f":"RFM_ORAB!AQ146*RFM_IndexRAB!AQ140","v":1.2043468847427483E-4},{"$f":"RFM_ORAB!AR146*RFM_IndexRAB!AR140","v":8.1363222079307486E-5},{"$f":"RFM_ORAB!AS146*RFM_IndexRAB!AS140","v":6.7311200660023975E-6},{"$f":"RFM_ORAB!AT146*RFM_IndexRAB!AT140","v":6.1718104241346008E-6},{"$f":"RFM_ORAB!AU146*RFM_IndexRAB!AU140","v":4.7780477693109862E-6},{"$f":"RFM_ORAB!AV146*RFM_IndexRAB!AV140","v":4.3107390387212812E-6},{"$f":"RFM_ORAB!AW146*RFM_IndexRAB!AW140","v":1.2142897225869379E-6},{"$f":"RFM_ORAB!AX146*RFM_IndexRAB!AX140","v":4.9695590298927826E-8},{"$f":"RFM_ORAB!AY146*RFM_IndexRAB!AY140","v":-1.4288384795846998E-9},{"$f":"RFM_ORAB!AZ146*RFM_IndexRAB!AZ140","v":3.1234120838277623E-8},{"$f":"RFM_ORAB!BA146*RFM_IndexRAB!BA140","v":1.5316442354893671E-8},{"$f":"RFM_ORAB!BB146*RFM_IndexRAB!BB140","v":7.8063155545778105E-9}]
["Capex Year 4 (RAB Indexation)",null,null,null,null,null,null,null,{"$f":"RFM_ORAB!I147*RFM_IndexRAB!I140","v":2.1655278200445052},{"$f":"RFM_ORAB!J147*RFM_IndexRAB!J140","v":4.9716973690241266},{"$f":"RFM_ORAB!K147*RFM_IndexRAB!K140","v":3.823489404681395},{"$f":"RFM_ORAB!L147*RFM_IndexRAB!L140","v":6.5324497174915654},{"$f":"RFM_ORAB!M147*RFM_IndexRAB!M140","v":1.9008860623582546},{"$f":"RFM_ORAB!N147*RFM_IndexRAB!N140","v":-0.48364668991558102},{"$f":"RFM_ORAB!O147*RFM_IndexRAB!O140","v":4.086682572530786},{"$f":"RFM_ORAB!P147*RFM_IndexRAB!P140","v":1.9987531055645797},{"$f":"RFM_ORAB!Q147*RFM_IndexRAB!Q140","v":3.4349894274365278},{"$f":"RFM_ORAB!R147*RFM_IndexRAB!R140","v":2.8326263196528041},{"$f":"RFM_ORAB!S147*RFM_IndexRAB!S140","v":3.3813574078431272},{"$f":"RFM_ORAB!T147*RFM_IndexRAB!T140","v":3.691515826367739},{"$f":"RFM_ORAB!U147*RFM_IndexRAB!U140","v":1.502239052589402},{"$f":"RFM_ORAB!V147*RFM_IndexRAB!V140","v":1.0903039849857938},{"$f":"RFM_ORAB!W147*RFM_IndexRAB!W140","v":1.8328550875522513},{"$f":"RFM_ORAB!X147*RFM_IndexRAB!X140","v":1.8378243242799077},{"$f":"RFM_ORAB!Y147*RFM_IndexRAB!Y140","v":2.13015317227745},{"$f":"RFM_ORAB!Z147*RFM_IndexRAB!Z140","v":1.38317080412413},{"$f":"RFM_ORAB!AA147*RFM_IndexRAB!AA140","v":2.2780633584315622},{"$f":"RFM_ORAB!AB147*RFM_IndexRAB!AB140","v":2.4550201145208086},{"$f":"RFM_ORAB!AC147*RFM_IndexRAB!AC140","v":1.5414187276806992},{"$f":"RFM_ORAB!AD147*RFM_IndexRAB!AD140","v":2.4183904005372874},{"$f":"RFM_ORAB!AE147*RFM_IndexRAB!AE140","v":1.4658191650348738},{"$f":"RFM_ORAB!AF147*RFM_IndexRAB!AF140","v":1.5725900704512419},{"$f":"RFM_ORAB!AG147*RFM_IndexRAB!AG140","v":1.3439587889345848},{"$f":"RFM_ORAB!AH147*RFM_IndexRAB!AH140","v":1.0102034588738633},{"$f":"RFM_ORAB!AI147*RFM_IndexRAB!AI140","v":0.8505245939596715},{"$f":"RFM_ORAB!AJ147*RFM_IndexRAB!AJ140","v":0.39741537027846252},{"$f":"RFM_ORAB!AK147*RFM_IndexRAB!AK140","v":0.62094448874514585},{"$f":"RFM_ORAB!AL147*RFM_IndexRAB!AL140","v":0.32951841505401319},{"$f":"RFM_ORAB!AM147*RFM_IndexRAB!AM140","v":8.9500504603760324E-4},{"$f":"RFM_ORAB!AN147*RFM_IndexRAB!AN140","v":1.5792452218809786E-3},{"$f":"RFM_ORAB!AO147*RFM_IndexRAB!AO140","v":2.1326986205114137E-3},{"$f":"RFM_ORAB!AP147*RFM_IndexRAB!AP140","v":3.3020184902012358E-3},{"$f":"RFM_ORAB!AQ147*RFM_IndexRAB!AQ140","v":8.8464667645272088E-4},{"$f":"RFM_ORAB!AR147*RFM_IndexRAB!AR140","v":5.976492728946496E-4},{"$f":"RFM_ORAB!AS147*RFM_IndexRAB!AS140","v":4.9443088786376852E-5},{"$f":"RFM_ORAB!AT147*RFM_IndexRAB!AT140","v":4.533470919861386E-5},{"$f":"RFM_ORAB!AU147*RFM_IndexRAB!AU140","v":3.5096898847014083E-5},{"$f":"RFM_ORAB!AV147*RFM_IndexRAB!AV140","v":3.166430711924269E-5},{"$f":"RFM_ORAB!AW147*RFM_IndexRAB!AW140","v":8.9195013575069768E-6},{"$f":"RFM_ORAB!AX147*RFM_IndexRAB!AX140","v":3.6503634749461327E-7},{"$f":"RFM_ORAB!AY147*RFM_IndexRAB!AY140","v":-1.049545797947003E-8},{"$f":"RFM_ORAB!AZ147*RFM_IndexRAB!AZ140","v":2.294285935518154E-7},{"$f":"RFM_ORAB!BA147*RFM_IndexRAB!BA140","v":1.1250612257970914E-7},{"$f":"RFM_ORAB!BB147*RFM_IndexRAB!BB140","v":5.734088075607283E-8}]
["Capex Year 5 (RAB Indexation)",null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!J148*RFM_IndexRAB!J140","v":5.1427086254279146},{"$f":"RFM_ORAB!K148*RFM_IndexRAB!K140","v":3.9595962775108458},{"$f":"RFM_ORAB!L148*RFM_IndexRAB!L140","v":6.7734864225114615},{"$f":"RFM_ORAB!M148*RFM_IndexRAB!M140","v":1.9736227639848702},{"$f":"RFM_ORAB!N148*RFM_IndexRAB!N140","v":-0.50289479225291345},{"$f":"RFM_ORAB!O148*RFM_IndexRAB!O140","v":4.2562591024565917},{"$f":"RFM_ORAB!P148*RFM_IndexRAB!P140","v":2.0851580642700713},{"$f":"RFM_ORAB!Q148*RFM_IndexRAB!Q140","v":3.5900860855147827},{"$f":"RFM_ORAB!R148*RFM_IndexRAB!R140","v":2.9663904406855823},{"$f":"RFM_ORAB!S148*RFM_IndexRAB!S140","v":3.5487485365897795},{"$f":"RFM_ORAB!T148*RFM_IndexRAB!T140","v":3.8834788908355002},{"$f":"RFM_ORAB!U148*RFM_IndexRAB!U140","v":1.5847307546640075},{"$f":"RFM_ORAB!V148*RFM_IndexRAB!V140","v":1.1538018311006135},{"$f":"RFM_ORAB!W148*RFM_IndexRAB!W140","v":1.9464984909480034},{"$f":"RFM_ORAB!X148*RFM_IndexRAB!X140","v":1.959567485960783},{"$f":"RFM_ORAB!Y148*RFM_IndexRAB!Y140","v":2.2815932271532322},{"$f":"RFM_ORAB!Z148*RFM_IndexRAB!Z140","v":1.4890654693240557},{"$f":"RFM_ORAB!AA148*RFM_IndexRAB!AA140","v":2.4671154143786795},{"$f":"RFM_ORAB!AB148*RFM_IndexRAB!AB140","v":2.6771552826742431},{"$f":"RFM_ORAB!AC148*RFM_IndexRAB!AC140","v":1.6946607021814686},{"$f":"RFM_ORAB!AD148*RFM_IndexRAB!AD140","v":2.6854803657954665},{"$f":"RFM_ORAB!AE148*RFM_IndexRAB!AE140","v":1.647686239512044},{"$f":"RFM_ORAB!AF148*RFM_IndexRAB!AF140","v":1.7955657601952302},{"$f":"RFM_ORAB!AG148*RFM_IndexRAB!AG140","v":1.5660326483679952},{"$f":"RFM_ORAB!AH148*RFM_IndexRAB!AH140","v":1.2102003587393282},{"$f":"RFM_ORAB!AI148*RFM_IndexRAB!AI140","v":1.0606454279870372},{"$f":"RFM_ORAB!AJ148*RFM_IndexRAB!AJ140","v":0.52861001296725729},{"$f":"RFM_ORAB!AK148*RFM_IndexRAB!AK140","v":0.93067225751864657},{"$f":"RFM_ORAB!AL148*RFM_IndexRAB!AL140","v":0.65687472563875948},{"$f":"RFM_ORAB!AM148*RFM_IndexRAB!AM140","v":6.6492109779819536E-2},{"$f":"RFM_ORAB!AN148*RFM_IndexRAB!AN140","v":-6.2249726775455688E-4},{"$f":"RFM_ORAB!AO148*RFM_IndexRAB!AO140","v":-8.4065415922614922E-4},{"$f":"RFM_ORAB!AP148*RFM_IndexRAB!AP140","v":-1.3015695471138245E-3},{"$f":"RFM_ORAB!AQ148*RFM_IndexRAB!AQ140","v":-3.4870464155279339E-4},{"$f":"RFM_ORAB!AR148*RFM_IndexRAB!AR140","v":-2.3557775214244465E-4},{"$f":"RFM_ORAB!AS148*RFM_IndexRAB!AS140","v":-1.9489175748277577E-5},{"$f":"RFM_ORAB!AT148*RFM_IndexRAB!AT140","v":-1.786975969252722E-5},{"$f":"RFM_ORAB!AU148*RFM_IndexRAB!AU140","v":-1.3834281931784261E-5},{"$f":"RFM_ORAB!AV148*RFM_IndexRAB!AV140","v":-1.2481243820762099E-5},{"$f":"RFM_ORAB!AW148*RFM_IndexRAB!AW140","v":-3.5158347467836761E-6},{"$f":"RFM_ORAB!AX148*RFM_IndexRAB!AX140","v":-1.4388780526171913E-7},{"$f":"RFM_ORAB!AY148*RFM_IndexRAB!AY140","v":4.1370357342423953E-9},{"$f":"RFM_ORAB!AZ148*RFM_IndexRAB!AZ140","v":-9.043476633772989E-8},{"$f":"RFM_ORAB!BA148*RFM_IndexRAB!BA140","v":-4.4346978506679187E-8},{"$f":"RFM_ORAB!BB148*RFM_IndexRAB!BB140","v":-2.260227930832838E-8}]
["Capex Year 6 (RAB Indexation)",null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!K149*RFM_IndexRAB!K140","v":4.1431399278050982},{"$f":"RFM_ORAB!L149*RFM_IndexRAB!L140","v":7.0895941369691906},{"$f":"RFM_ORAB!M149*RFM_IndexRAB!M140","v":2.0663783283522394},{"$f":"RFM_ORAB!N149*RFM_IndexRAB!N140","v":-0.52671492827814081},{"$f":"RFM_ORAB!O149*RFM_IndexRAB!O140","v":4.4595915397124832},{"$f":"RFM_ORAB!P149*RFM_IndexRAB!P140","v":2.1881244995272322},{"$f":"RFM_ORAB!Q149*RFM_IndexRAB!Q140","v":3.7737434485282568},{"$f":"RFM_ORAB!R149*RFM_IndexRAB!R140","v":3.123794504560252},{"$f":"RFM_ORAB!S149*RFM_IndexRAB!S140","v":3.7444744039613531},{"$f":"RFM_ORAB!T149*RFM_IndexRAB!T140","v":4.1065135074057713},{"$f":"RFM_ORAB!U149*RFM_IndexRAB!U140","v":1.6799287385003003},{"$f":"RFM_ORAB!V149*RFM_IndexRAB!V140","v":1.2265730533242387},{"$f":"RFM_ORAB!W149*RFM_IndexRAB!W140","v":2.0758285780880237},{"$f":"RFM_ORAB!X149*RFM_IndexRAB!X140","v":2.0971501560475261},{"$f":"RFM_ORAB!Y149*RFM_IndexRAB!Y140","v":2.4515385182728955},{"$f":"RFM_ORAB!Z149*RFM_IndexRAB!Z140","v":1.6070869590347929},{"$f":"RFM_ORAB!AA149*RFM_IndexRAB!AA140","v":2.6763548804177364},{"$f":"RFM_ORAB!AB149*RFM_IndexRAB!AB140","v":2.9213157033826547},{"$f":"RFM_ORAB!AC149*RFM_IndexRAB!AC140","v":1.8619334276039567},{"$f":"RFM_ORAB!AD149*RFM_IndexRAB!AD140","v":2.9749745872902063},{"$f":"RFM_ORAB!AE149*RFM_IndexRAB!AE140","v":1.843416185423888},{"$f":"RFM_ORAB!AF149*RFM_IndexRAB!AF140","v":2.0338092127942331},{"$f":"RFM_ORAB!AG149*RFM_IndexRAB!AG140","v":1.801601499807278},{"$f":"RFM_ORAB!AH149*RFM_IndexRAB!AH140","v":1.4208099511773848},{"$f":"RFM_ORAB!AI149*RFM_IndexRAB!AI140","v":1.2802933339962594},{"$f":"RFM_ORAB!AJ149*RFM_IndexRAB!AJ140","v":0.66464631962504761},{"$f":"RFM_ORAB!AK149*RFM_IndexRAB!AK140","v":1.2492024270633935},{"$f":"RFM_ORAB!AL149*RFM_IndexRAB!AL140","v":0.99082796002478779},{"$f":"RFM_ORAB!AM149*RFM_IndexRAB!AM140","v":0.13287164744884553},{"$f":"RFM_ORAB!AN149*RFM_IndexRAB!AN140","v":0.11580807912186274},{"$f":"RFM_ORAB!AO149*RFM_IndexRAB!AO140","v":1.081857081796742E-3},{"$f":"RFM_ORAB!AP149*RFM_IndexRAB!AP140","v":2.2219815897075879E-3},{"$f":"RFM_ORAB!AQ149*RFM_IndexRAB!AQ140","v":8.7499336620043523E-4},{"$f":"RFM_ORAB!AR149*RFM_IndexRAB!AR140","v":1.1421676906215651E-3},{"$f":"RFM_ORAB!AS149*RFM_IndexRAB!AS140","v":1.3105779267049472E-3},{"$f":"RFM_ORAB!AT149*RFM_IndexRAB!AT140","v":1.2016779422094213E-3},{"$f":"RFM_ORAB!AU149*RFM_IndexRAB!AU140","v":9.3030637959185642E-4},{"$f":"RFM_ORAB!AV149*RFM_IndexRAB!AV140","v":8.3931936684182151E-4},{"$f":"RFM_ORAB!AW149*RFM_IndexRAB!AW140","v":2.3642741348279894E-4},{"$f":"RFM_ORAB!AX149*RFM_IndexRAB!AX140","v":9.6759444285216205E-6},{"$f":"RFM_ORAB!AY149*RFM_IndexRAB!AY140","v":-2.7820097603495333E-7},{"$f":"RFM_ORAB!AZ149*RFM_IndexRAB!AZ140","v":6.081417197924375E-6},{"$f":"RFM_ORAB!BA149*RFM_IndexRAB!BA140","v":2.9821769733924132E-6},{"$f":"RFM_ORAB!BB149*RFM_IndexRAB!BB140","v":1.5199230966621284E-6}]
["Capex Year 7 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!L150*RFM_IndexRAB!L140","v":7.2995717999844167},{"$f":"RFM_ORAB!M150*RFM_IndexRAB!M140","v":2.1308359932047467},{"$f":"RFM_ORAB!N150*RFM_IndexRAB!N140","v":-0.54407325411270324},{"$f":"RFM_ORAB!O150*RFM_IndexRAB!O140","v":4.6152264651454393},{"$f":"RFM_ORAB!P150*RFM_IndexRAB!P140","v":2.2677007296693814},{"$f":"RFM_ORAB!Q150*RFM_IndexRAB!Q140","v":3.9170853642077574},{"$f":"RFM_ORAB!R150*RFM_IndexRAB!R140","v":3.2478482243109403},{"$f":"RFM_ORAB!S150*RFM_IndexRAB!S140","v":3.9002517148565388},{"$f":"RFM_ORAB!T150*RFM_IndexRAB!T140","v":4.2857707764868849},{"$f":"RFM_ORAB!U150*RFM_IndexRAB!U140","v":1.7572308155950771},{"$f":"RFM_ORAB!V150*RFM_IndexRAB!V140","v":1.2862885200357752},{"$f":"RFM_ORAB!W150*RFM_IndexRAB!W140","v":2.1830835077198842},{"$f":"RFM_ORAB!X150*RFM_IndexRAB!X140","v":2.2124535285554994},{"$f":"RFM_ORAB!Y150*RFM_IndexRAB!Y140","v":2.5954693762098189},{"$f":"RFM_ORAB!Z150*RFM_IndexRAB!Z140","v":1.7080796122935429},{"$f":"RFM_ORAB!AA150*RFM_IndexRAB!AA140","v":2.8572828881508787},{"$f":"RFM_ORAB!AB150*RFM_IndexRAB!AB140","v":3.134632315751062},{"$f":"RFM_ORAB!AC150*RFM_IndexRAB!AC140","v":2.0095910595817763},{"$f":"RFM_ORAB!AD150*RFM_IndexRAB!AD140","v":3.233211121505688},{"$f":"RFM_ORAB!AE150*RFM_IndexRAB!AE140","v":2.0198315347187439},{"$f":"RFM_ORAB!AF150*RFM_IndexRAB!AF140","v":2.2508167894137157},{"$f":"RFM_ORAB!AG150*RFM_IndexRAB!AG140","v":2.018439994797248},{"$f":"RFM_ORAB!AH150*RFM_IndexRAB!AH140","v":1.6167300323292551},{"$f":"RFM_ORAB!AI150*RFM_IndexRAB!AI140","v":1.4868030700429189},{"$f":"RFM_ORAB!AJ150*RFM_IndexRAB!AJ140","v":0.79389028357460989},{"$f":"RFM_ORAB!AK150*RFM_IndexRAB!AK140","v":1.5550467888314896},{"$f":"RFM_ORAB!AL150*RFM_IndexRAB!AL140","v":1.3148232164204983},{"$f":"RFM_ORAB!AM150*RFM_IndexRAB!AM140","v":0.19794342917761956},{"$f":"RFM_ORAB!AN150*RFM_IndexRAB!AN140","v":0.23117377266997799},{"$f":"RFM_ORAB!AO150*RFM_IndexRAB!AO140","v":0.19592836361555074},{"$f":"RFM_ORAB!AP150*RFM_IndexRAB!AP140","v":7.8195131106126737E-3},{"$f":"RFM_ORAB!AQ150*RFM_IndexRAB!AQ140","v":3.0792433791514127E-3},{"$f":"RFM_ORAB!AR150*RFM_IndexRAB!AR140","v":4.0194731012640266E-3},{"$f":"RFM_ORAB!AS150*RFM_IndexRAB!AS140","v":4.6121359996045492E-3},{"$f":"RFM_ORAB!AT150*RFM_IndexRAB!AT140","v":4.2288993155326785E-3},{"$f":"RFM_ORAB!AU150*RFM_IndexRAB!AU140","v":3.2738988323762221E-3},{"$f":"RFM_ORAB!AV150*RFM_IndexRAB!AV140","v":2.9537007972574836E-3},{"$f":"RFM_ORAB!AW150*RFM_IndexRAB!AW140","v":8.3202636241476923E-4},{"$f":"RFM_ORAB!AX150*RFM_IndexRAB!AX140","v":3.4051215665716876E-5},{"$f":"RFM_ORAB!AY150*RFM_IndexRAB!AY140","v":-9.7903429513872395E-7},{"$f":"RFM_ORAB!AZ150*RFM_IndexRAB!AZ140","v":2.1401492132314986E-5},{"$f":"RFM_ORAB!BA150*RFM_IndexRAB!BA140","v":1.0494763795355437E-5},{"$f":"RFM_ORAB!BB150*RFM_IndexRAB!BB140","v":5.3488555605164829E-6}]
["Capex Year 8 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!M151*RFM_IndexRAB!M140","v":2.2280534987305955},{"$f":"RFM_ORAB!N151*RFM_IndexRAB!N140","v":-0.56910425032899681},{"$f":"RFM_ORAB!O151*RFM_IndexRAB!O140","v":4.8294973816832414},{"$f":"RFM_ORAB!P151*RFM_IndexRAB!P140","v":2.3761052350607712},{"$f":"RFM_ORAB!Q151*RFM_IndexRAB!Q140","v":4.1102563759784001},{"$f":"RFM_ORAB!R151*RFM_IndexRAB!R140","v":3.4132467928414769},{"$f":"RFM_ORAB!S151*RFM_IndexRAB!S140","v":4.1057169759338512},{"$f":"RFM_ORAB!T151*RFM_IndexRAB!T140","v":4.5196725867764345},{"$f":"RFM_ORAB!U151*RFM_IndexRAB!U140","v":1.8569566403316387},{"$f":"RFM_ORAB!V151*RFM_IndexRAB!V140","v":1.3624334699447016},{"$f":"RFM_ORAB!W151*RFM_IndexRAB!W140","v":2.3182514593635708},{"$f":"RFM_ORAB!X151*RFM_IndexRAB!X140","v":2.3560778522812948},{"$f":"RFM_ORAB!Y151*RFM_IndexRAB!Y140","v":2.7726665678816573},{"$f":"RFM_ORAB!Z151*RFM_IndexRAB!Z140","v":1.8309982509393623},{"$f":"RFM_ORAB!AA151*RFM_IndexRAB!AA140","v":3.074952607000927},{"$f":"RFM_ORAB!AB151*RFM_IndexRAB!AB140","v":3.388336014483321},{"$f":"RFM_ORAB!AC151*RFM_IndexRAB!AC140","v":2.1831986230239004},{"$f":"RFM_ORAB!AD151*RFM_IndexRAB!AD140","v":3.533308315651801},{"$f":"RFM_ORAB!AE151*RFM_IndexRAB!AE140","v":2.2224726277255686},{"$f":"RFM_ORAB!AF151*RFM_IndexRAB!AF140","v":2.4971504671280558},{"$f":"RFM_ORAB!AG151*RFM_IndexRAB!AG140","v":2.2616871576316906},{"$f":"RFM_ORAB!AH151*RFM_IndexRAB!AH140","v":1.8339131621632769},{"$f":"RFM_ORAB!AI151*RFM_IndexRAB!AI140","v":1.7129976185746152},{"$f":"RFM_ORAB!AJ151*RFM_IndexRAB!AJ140","v":0.93371113921319338},{"$f":"RFM_ORAB!AK151*RFM_IndexRAB!AK140","v":1.8817921493863254},{"$f":"RFM_ORAB!AL151*RFM_IndexRAB!AL140","v":1.6567182424971267},{"$f":"RFM_ORAB!AM151*RFM_IndexRAB!AM140","v":0.26576667760019507},{"$f":"RFM_ORAB!AN151*RFM_IndexRAB!AN140","v":0.34988983383425987},{"$f":"RFM_ORAB!AO151*RFM_IndexRAB!AO140","v":0.39430331505079447},{"$f":"RFM_ORAB!AP151*RFM_IndexRAB!AP140","v":0.4116928501537494},{"$f":"RFM_ORAB!AQ151*RFM_IndexRAB!AQ140","v":8.6365947525556749E-3},{"$f":"RFM_ORAB!AR151*RFM_IndexRAB!AR140","v":1.127373059546281E-2},{"$f":"RFM_ORAB!AS151*RFM_IndexRAB!AS140","v":1.2936018582342494E-2},{"$f":"RFM_ORAB!AT151*RFM_IndexRAB!AT140","v":1.1861124679167456E-2},{"$f":"RFM_ORAB!AU151*RFM_IndexRAB!AU140","v":9.1825601274462543E-3},{"$f":"RFM_ORAB!AV151*RFM_IndexRAB!AV140","v":8.2844756536404728E-3},{"$f":"RFM_ORAB!AW151*RFM_IndexRAB!AW140","v":2.3336494166952427E-3},{"$f":"RFM_ORAB!AX151*RFM_IndexRAB!AX140","v":9.5506107938020518E-5},{"$f":"RFM_ORAB!AY151*RFM_IndexRAB!AY140","v":-2.7459740640238982E-6},{"$f":"RFM_ORAB!AZ151*RFM_IndexRAB!AZ140","v":6.0026438929211727E-5},{"$f":"RFM_ORAB!BA151*RFM_IndexRAB!BA140","v":2.9435484878514525E-5},{"$f":"RFM_ORAB!BB151*RFM_IndexRAB!BB140","v":1.5002353558316445E-5}]
["Capex Year 9 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!N152*RFM_IndexRAB!N140","v":-0.57793476749273331},{"$f":"RFM_ORAB!O152*RFM_IndexRAB!O140","v":4.9179488333713284},{"$f":"RFM_ORAB!P152*RFM_IndexRAB!P140","v":2.4225831974203449},{"$f":"RFM_ORAB!Q152*RFM_IndexRAB!Q140","v":4.1962604252632714},{"$f":"RFM_ORAB!R152*RFM_IndexRAB!R140","v":3.4896122041084521},{"$f":"RFM_ORAB!S152*RFM_IndexRAB!S140","v":4.204034857947927},{"$f":"RFM_ORAB!T152*RFM_IndexRAB!T140","v":4.6355629993847289},{"$f":"RFM_ORAB!U152*RFM_IndexRAB!U140","v":1.9081653246726937},{"$f":"RFM_ORAB!V152*RFM_IndexRAB!V140","v":1.4029564453507419},{"$f":"RFM_ORAB!W152*RFM_IndexRAB!W140","v":2.3927590399568039},{"$f":"RFM_ORAB!X152*RFM_IndexRAB!X140","v":2.4379987804955783},{"$f":"RFM_ORAB!Y152*RFM_IndexRAB!Y140","v":2.8771806519388994},{"$f":"RFM_ORAB!Z152*RFM_IndexRAB!Z140","v":1.9058707249266693},{"$f":"RFM_ORAB!AA152*RFM_IndexRAB!AA140","v":3.2118426679490577},{"$f":"RFM_ORAB!AB152*RFM_IndexRAB!AB140","v":3.5529145447799033},{"$f":"RFM_ORAB!AC152*RFM_IndexRAB!AC140","v":2.299297752754045},{"$f":"RFM_ORAB!AD152*RFM_IndexRAB!AD140","v":3.7401774639321084},{"$f":"RFM_ORAB!AE152*RFM_IndexRAB!AE140","v":2.3663553339174395},{"$f":"RFM_ORAB!AF152*RFM_IndexRAB!AF140","v":2.677306030188062},{"$f":"RFM_ORAB!AG152*RFM_IndexRAB!AG140","v":2.4448259842155218},{"$f":"RFM_ORAB!AH152*RFM_IndexRAB!AH140","v":2.0021881344573274},{"$f":"RFM_ORAB!AI152*RFM_IndexRAB!AI140","v":1.8933113544976736},{"$f":"RFM_ORAB!AJ152*RFM_IndexRAB!AJ140","v":1.0483653783600864},{"$f":"RFM_ORAB!AK152*RFM_IndexRAB!AK140","v":2.1573868067644293},{"$f":"RFM_ORAB!AL152*RFM_IndexRAB!AL140","v":1.953061560105273},{"$f":"RFM_ORAB!AM152*RFM_IndexRAB!AM140","v":0.32615844991628601},{"$f":"RFM_ORAB!AN152*RFM_IndexRAB!AN140","v":0.45854056085891504},{"$f":"RFM_ORAB!AO152*RFM_IndexRAB!AO140","v":0.58080345018399815},{"$f":"RFM_ORAB!AP152*RFM_IndexRAB!AP140","v":0.80154762557575565},{"$f":"RFM_ORAB!AQ152*RFM_IndexRAB!AQ140","v":0.16478251450623888},{"$f":"RFM_ORAB!AR152*RFM_IndexRAB!AR140","v":1.2895482949057268E-2},{"$f":"RFM_ORAB!AS152*RFM_IndexRAB!AS140","v":1.4796894927081364E-2},{"$f":"RFM_ORAB!AT152*RFM_IndexRAB!AT140","v":1.3567375037186363E-2},{"$f":"RFM_ORAB!AU152*RFM_IndexRAB!AU140","v":1.050349274798465E-2},{"$f":"RFM_ORAB!AV152*RFM_IndexRAB!AV140","v":9.4762167348930761E-3},{"$f":"RFM_ORAB!AW152*RFM_IndexRAB!AW140","v":2.6693503101965447E-3},{"$f":"RFM_ORAB!AX152*RFM_IndexRAB!AX140","v":1.092448835828319E-4},{"$f":"RFM_ORAB!AY152*RFM_IndexRAB!AY140","v":-3.1409888165523762E-6},{"$f":"RFM_ORAB!AZ152*RFM_IndexRAB!AZ140","v":6.8661381709422207E-5},{"$f":"RFM_ORAB!BA152*RFM_IndexRAB!BA140","v":3.3669847805381921E-5},{"$f":"RFM_ORAB!BB152*RFM_IndexRAB!BB140","v":1.716047699284702E-5}]
["Capex Year 10 (RAB Indexation)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RFM_ORAB!O153*RFM_IndexRAB!O140","v":5.0389204584414067},{"$f":"RFM_ORAB!P153*RFM_IndexRAB!P140","v":2.485004467751438},{"$f":"RFM_ORAB!Q153*RFM_IndexRAB!Q140","v":4.3097365584690239},{"$f":"RFM_ORAB!R153*RFM_IndexRAB!R140","v":3.5886965183096295},{"$f":"RFM_ORAB!S153*RFM_IndexRAB!S140","v":4.3295573440042796},{"$f":"RFM_ORAB!T153*RFM_IndexRAB!T140","v":4.7812545169797023},{"$f":"RFM_ORAB!U153*RFM_IndexRAB!U140","v":1.971547475912377},{"$f":"RFM_ORAB!V153*RFM_IndexRAB!V140","v":1.4523529740564602},{"$f":"RFM_ORAB!W153*RFM_IndexRAB!W140","v":2.4822562310497323},{"$f":"RFM_ORAB!X153*RFM_IndexRAB!X140","v":2.5350320799133681},{"$f":"RFM_ORAB!Y153*RFM_IndexRAB!Y140","v":2.999319814563866},{"$f":"RFM_ORAB!Z153*RFM_IndexRAB!Z140","v":1.9922691156534629},{"$f":"RFM_ORAB!AA153*RFM_IndexRAB!AA140","v":3.3678735093809387},{"$f":"RFM_ORAB!AB153*RFM_IndexRAB!AB140","v":3.7383188628252682},{"$f":"RFM_ORAB!AC153*RFM_IndexRAB!AC140","v":2.4286209869967679},{"$f":"RFM_ORAB!AD153*RFM_IndexRAB!AD140","v":3.9680816197706212},{"$f":"RFM_ORAB!AE153*RFM_IndexRAB!AE140","v":2.5231996191929111},{"$f":"RFM_ORAB!AF153*RFM_IndexRAB!AF140","v":2.8716628886117275},{"$f":"RFM_ORAB!AG153*RFM_IndexRAB!AG140","v":2.6404358059800574},{"$f":"RFM_ORAB!AH153*RFM_IndexRAB!AH140","v":2.1801879603776437},{"$f":"RFM_ORAB!AI153*RFM_IndexRAB!AI140","v":2.0822555714611064},{"$f":"RFM_ORAB!AJ153*RFM_IndexRAB!AJ140","v":1.1673904533223829},{"$f":"RFM_ORAB!AK153*RFM_IndexRAB!AK140","v":2.4408835930772939},{"$f":"RFM_ORAB!AL153*RFM_IndexRAB!AL140","v":2.2552678762285585},{"$f":"RFM_ORAB!AM153*RFM_IndexRAB!AM140","v":0.38722895998967988},{"$f":"RFM_ORAB!AN153*RFM_IndexRAB!AN140","v":0.56749128349016043},{"$f":"RFM_ORAB!AO153*RFM_IndexRAB!AO140","v":0.76637108707550139},{"$f":"RFM_ORAB!AP153*RFM_IndexRAB!AP140","v":1.1865584173689316},{"$f":"RFM_ORAB!AQ153*RFM_IndexRAB!AQ140","v":0.31789190867869871},{"$f":"RFM_ORAB!AR153*RFM_IndexRAB!AR140","v":0.21476129751906706},{"$f":"RFM_ORAB!AS153*RFM_IndexRAB!AS140","v":1.7767045628087872E-2},{"$f":"RFM_ORAB!AT153*RFM_IndexRAB!AT140","v":1.629072670495858E-2},{"$f":"RFM_ORAB!AU153*RFM_IndexRAB!AU140","v":1.261183753938724E-2},{"$f":"RFM_ORAB!AV153*RFM_IndexRAB!AV140","v":1.1378358496170282E-2},{"$f":"RFM_ORAB!AW153*RFM_IndexRAB!AW140","v":3.2051635827873817E-3},{"$f":"RFM_ORAB!AX153*RFM_IndexRAB!AX140","v":1.3117338744489011E-4},{"$f":"RFM_ORAB!AY153*RFM_IndexRAB!AY140","v":-3.7714731297351184E-6},{"$f":"RFM_ORAB!AZ153*RFM_IndexRAB!AZ140","v":8.2443641570111297E-5},{"$f":"RFM_ORAB!BA153*RFM_IndexRAB!BA140","v":4.0428328051053214E-5},{"$f":"RFM_ORAB!BB153*RFM_IndexRAB!BB140","v":2.0605064727036729E-5}]
["Total",null,null,null,{"$f":"SUM(E143:E153)","v":12.568258508618145},55.335163219426448,23.44561002597866,25.627935376415515,27.087380978064537,67.048214718985207,55.499361843030826,101.74781156655277,31.728601553861253,-8.6223267790228686,77.66429532936715,37.897427773971508,64.962833976989828,53.423097337267535,63.577737400475876,69.177206769986157,28.040394450867783,20.259421771619206,33.882225998306545,33.776634057656686,38.887394952117099,25.059910109096993,40.903700318584669,43.616695742763277,27.037775794656419,41.747645133664932,24.797004839539103,25.896513264598031,21.332137680958024,15.195673740377172,11.735083509717454,5.9728993892868143,{"$f":"SUM(AK143:AK153)","v":11.209283800037754},9.2014033769078374,1.3816114641977071,1.7229931500322524,1.938609100805889,2.410027772937847,0.49531545720018549,0.24412606765347955,5.1425478893072862E-2,4.7152376363251758E-2,3.6504087328919813E-2,3.2933867955940797E-2,9.2771232553657459E-3,3.7967225438515298E-4,-1.0916194603604487E-5,2.3862308449319579E-4,1.1701228635880997E-4,5.9633589269561365E-5]

{"sheet":"Monte Carlo","index":24,"n_rows":88,"n_cols":203,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Monte Carlo simulation"]
[]
["Current inflation scenario",{"$f":"Inputs!B42","v":10},null,"Note using Monte Carlo simulation will overwrite row 10 on the inputs page"]
["Chosen inflation generation method","Approach 1"]
[]
["Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["Capex Amount",null,null,{"$f":"Inputs!D21","v":1000},{"$f":"Inputs!E21","v":100},{"$f":"Inputs!F21","v":100},{"$f":"Inputs!G21","v":100},{"$f":"Inputs!H21","v":100},{"$f":"Inputs!I21","v":100},{"$f":"Inputs!J21","v":100},{"$f":"Inputs!K21","v":100},{"$f":"Inputs!L21","v":100},{"$f":"Inputs!M21","v":100},{"$f":"Inputs!N21","v":100}]
["Capex Life",null,null,{"$f":"Inputs!D22","v":30},{"$f":"Inputs!E22","v":30},{"$f":"Inputs!F22","v":30},{"$f":"Inputs!G22","v":30},{"$f":"Inputs!H22","v":30},{"$f":"Inputs!I22","v":30},{"$f":"Inputs!J22","v":30},{"$f":"Inputs!K22","v":30},{"$f":"Inputs!L22","v":30},{"$f":"Inputs!M22","v":30},{"$f":"Inputs!N22","v":30}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Inflation outcomes (hard coded)"]
["Inflation forecast",null,null,null,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.6045938582825778E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.7585812781719232E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5843535985370814E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.5511392137377964E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.4690014037713537E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.6776938489537772E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.4374365992873903E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.3417335872505385E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.4915478896613497E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2,2.2873015341738023E-2]
["Inflation actual",null,null,2.7513064207125494E-2,1.2100039251464944E-2,4.9405376307963683E-2,1.8796767717072581E-2,1.9163878118300094E-2,1.89822985146792E-2,4.4243451763468056E-2,3.3718431448403016E-2,5.7760725221675066E-2,1.6477102408916745E-2,-4.2892500669554148E-3,3.7948014174657638E-2,1.862590575341317E-2,3.2816796683844129E-2,2.7399384071990107E-2,3.3367575247666356E-2,3.7024211628015072E-2,1.5333004579660563E-2,1.161715552172962E-2,2.0539995778220174E-2,2.1547886095228237E-2,2.6222648587861476E-2,1.7862098064527876E-2,3.1319438205675863E-2,3.5671520240317917E-2,2.3753387535953109E-2,4.0427237286567747E-2,2.6442330556864364E-2,3.1565022902196163E-2,3.0457088364450914E-2,2.6602541579141381E-2,2.720850376082324E-2,1.6498983332316759E-2,3.8226982114596526E-2,3.8823822427339456E-2,7.4714231869390108E-3,1.3085631535601704E-2,2.1773948719675251E-2,4.3767620294711901E-2,1.6512522338874243E-2,2.1204390591870903E-2,2.3825723665338611E-2,2.6654922321570903E-2,2.6746672226648435E-2,3.5112781574889604E-2,1.8737186924408032E-2,3.1827170286066742E-2,-1.1050734787285549E-3,3.2424389612333751E-2,2.2976027900071791E-2,2.2731524202566803E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Model Calibration",null,null,"N","Ave","St Dev","Max","Min"]
["Yearly inflation outcomes (post 1993) (March end year)",null,null,24,2.5032250767966068E-2,1.2888999028262842E-2,5.9904153354632506E-2,-1.6597510373443924E-3,null,null,{"$f":"AVERAGE(L36:AS36)","v":-1.668955822285879E-4},{"$f":"(RAND()*0.6-0.3)/100","v":-2.9275089748513074E-3},{"$f":"(RAND()*0.6-0.3)/100","v":6.6567416709056198E-4},-2.7228003058872834E-3,-1.0439661325637034E-3,2.8769625178992138E-3,-7.2819238468323525E-4,1.1683164033732324E-3,-1.9121109651520835E-3,-2.0564040000138548E-3,-9.333876982620062E-4,2.9017055927476942E-4,-2.6839523018454492E-4,-7.7427370203992708E-4,-1.6697894272997033E-3,-8.8375744970871145E-4,2.8688662823147752E-3,2.0822295742145675E-3,-2.5770846332534331E-3,-7.9045355593458601E-4,-7.2516760508191391E-4,2.9625386793562985E-3,1.7189152954742077E-3,-2.0650338129386326E-4,-5.5593908964122812E-4,-9.744023788506675E-4,-1.1834024471348995E-3,-2.2276893697674811E-3,-9.6241843979353204E-4,2.1045889142933122E-3,2.4844954960277481E-3,2.3345515495204277E-3,-2.576484419165451E-3,-8.3663080979575778E-4,2.3050031657480723E-3]
["Change on previous year inflation outcomes (post 1993)",null,null,23,4.464477589533297E-5,1.5838769418870809E-2,3.1989539233121755E-2,-3.0514552751768953E-2]
["RBA Inflation Target Band",null,null,null,2.5000000000000001E-2,null,0.03,0.02]
[]
["Generate inflation outcomes"]
["Approach 1: Random draw from standard population",null,null,{"$f":"_xlfn.NORM.INV(RAND(),$E$36,$F$36)","v":2.0414504176207226E-2},{"$f":"_xlfn.NORM.INV(RAND(),$E$36,$F$36)","v":1.536460125907323E-2},-2.2433577514849833E-3,2.4057872241335022E-2,1.3173381204819199E-2,5.3859186237174242E-2,1.9470538770381057E-2,2.112449409519996E-2,2.3338488504521519E-2,6.1301876779249739E-2,1.9097671345529262E-2,5.0944485248240676E-2,3.7514018822358587E-3,3.8485460821752145E-2,2.8070080414413941E-2,1.6673403102456505E-2,4.4079789530195278E-3,4.0377587535098611E-2,3.696403831647363E-2,3.8770142841901098E-2,2.0291198179114445E-2,1.1413770272630014E-2,1.5671796203444395E-2,2.3487324461663468E-2,9.1863862616744785E-3,2.9070976752168277E-2,3.5549280192121224E-2,4.769116993647679E-2,3.2695929187325445E-2,3.6818674608366797E-2,4.2588459043264082E-2,2.3200931287744746E-2,2.9816890598735456E-2,1.591559908751302E-2,2.7913848489700577E-2,3.0226999546890933E-2,2.4852636149274202E-2,1.2197681739721418E-2,1.8733522709754601E-2,1.7583354127765724E-2,3.3291486990549048E-2,3.3301150737063384E-2,2.651471749206552E-2,2.9119676039982563E-2,5.5653641766957349E-2,3.1805312433906607E-2,1.3054680546157719E-2,1.5376881469847609E-2,4.2572982313875601E-2,2.2603133499014487E-2,2.5846146899414529E-2]
["Approach 2a: Random walk with mean reversion (step 1)",null,null,{"$f":"_xlfn.NORM.INV(RAND(),$E$36,$F$36)","v":1.2666735611390799E-2},{"$f":"_xlfn.NORM.INV(RAND(),D43,$F$37)","v":1.7055832483774729E-2},{"$f":"_xlfn.NORM.INV(RAND(),E43,$F$37)","v":7.6695302982082141E-3},-5.9801522355226299E-3,1.7790666150694599E-2,8.7123794981895999E-3,-2.2574755378265508E-3,2.4198902523720756E-2,3.4109247766479146E-2,8.535455225623028E-3,1.08781174953717E-2,1.5853833113373923E-2,3.0097349001215495E-2,5.7486600137028436E-2,5.0447587402002718E-2,4.215331617656716E-2,4.7809362026431476E-2,5.7547579686042558E-2,4.5702464910117216E-2,3.0823380244476988E-2,4.5306586821249745E-2,4.2513046531386635E-2,3.645922892708392E-2,6.0413329318745219E-3,-2.8452519587154855E-3,-1.6251101697047923E-2,2.0750878687506278E-2,1.8564946647735198E-2,3.5063590873137276E-2,7.3596622278014598E-2,1.9078543412047691E-2,1.901303705829269E-2,1.9143841804069434E-2,1.9654085860692831E-2,1.4669652233692678E-2,1.718376628934928E-2,-1.5132004835097038E-3,9.9808428601855514E-3,2.6669416639823137E-2,3.5934423991118306E-2,5.7425167803304561E-2,4.9410549807180994E-2,2.3043759035630426E-2,4.8739356593916823E-2,5.3244382667035212E-2,7.6182717049844036E-3,4.330371343481932E-2,4.5503947544645498E-2,7.8666783615173722E-2,5.0768065892241573E-2,2.4257865499147029E-2]
["Approach 2b: Random walk with mean reversion (step 2)",null,null,{"$f":"D42+IF(D42<$H$38,_xlfn.NORM.INV(RAND(),($H$38-D42)/2,($H$38-D42)/4),IF(D42>$G$38,_xlfn.NORM.INV(RAND(),($G$38-D42)/2,(D42-$G$38)/4),0))","v":1.3327068131100933E-2},{"$f":"E42+IF(E42<$H$38,_xlfn.NORM.INV(RAND(),($H$38-E42)/2,($H$38-E42)/4),IF(E42>$G$38,_xlfn.NORM.INV(RAND(),($G$38-E42)/2,(E42-$G$38)/4),0))","v":1.8731016709255057E-2},{"$f":"F42+IF(F42<$H$38,_xlfn.NORM.INV(RAND(),($H$38-F42)/2,($H$38-F42)/4),IF(F42>$G$38,_xlfn.NORM.INV(RAND(),($G$38-F42)/2,(F42-$G$38)/4),0))","v":1.4237568685848983E-2},4.3705796958837823E-3,1.8581522432267999E-2,1.3888518655710587E-2,8.3488891489225947E-3,{"$f":"K42+IF(K42<$H$38,_xlfn.NORM.INV(RAND(),($H$38-K42)/2,($H$38-K42)/4),IF(K42>$G$38,_xlfn.NORM.INV(RAND(),($G$38-K42)/2,(K42-$G$38)/4),0))","v":2.4198902523720756E-2},3.2291175700531027E-2,1.2539697673845452E-2,1.4511123596997614E-2,1.7428458935875211E-2,3.0040821732225251E-2,4.9746411410202446E-2,4.3326297608004466E-2,3.9001971239517437E-2,3.8839351186013005E-2,4.1874398246235969E-2,3.7806955754151425E-2,3.0740179201207148E-2,3.0568171102757384E-2,3.6965387086195456E-2,3.3741413664353188E-2,1.1474378912025974E-2,7.2577995681421328E-3,-3.772437162671595E-4,2.0750878687506278E-2,1.971975699483406E-2,3.2518897520314706E-2,4.7072512354629309E-2,1.9563872950037656E-2,1.9367320724254219E-2,1.9581305568562222E-2,2.0002171545964318E-2,1.6976674397963416E-2,1.7279101515279938E-2,6.6534173632756231E-3,1.5875916019959198E-2,2.6669416639823137E-2,3.2918159608604683E-2,4.9000458836618493E-2,3.6964593689009881E-2,2.3043759035630426E-2,4.2337425080406631E-2,2.9623334945698791E-2,1.5268909176262439E-2,3.5407233844493027E-2,3.7084719700456209E-2,5.7235973912761418E-2,4.2100209774445306E-2,2.4257865499147029E-2]
[]
["Check outcomes vs calibration",null,null,"N","Ave","St Dev","Max","Min"]
["Approach 1 outcomes",null,null,{"$f":"COUNT(D41:BB41)","v":51},{"$f":"AVERAGE(D41:BB41)","v":2.6695099509838859E-2},{"$f":"_xlfn.STDEV.S(D41:BB41)","v":1.3606036503575693E-2},{"$f":"MAX(D41:BB41)","v":6.1301876779249739E-2},{"$f":"MIN(D41:BB41)","v":-2.2433577514849833E-3}]
["Approach 2 outcomes",null,null,{"$f":"COUNT(D43:BB43)","v":51},{"$f":"AVERAGE(D43:BB43)","v":2.6092837260209067E-2},{"$f":"_xlfn.STDEV.S(D43:BB43)","v":1.3229041870846484E-2},{"$f":"MAX(D43:BB43)","v":5.7235973912761418E-2},{"$f":"MIN(D43:BB43)","v":-3.772437162671595E-4}]
[]
["Generate inflation forecasts (geo mean of next two years (with small error) + eight years midpoint)"]
["Approach 1 forecast",null,null,null,{"$f":"GEOMEAN(1+E41,1+F41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.1357450819569745E-2},null,null,null,null,{"$f":"GEOMEAN(1+J41,1+K41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.4238822629969015E-2},null,null,null,null,{"$f":"GEOMEAN(1+O41,1+P41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.5637863501680291E-2},null,null,null,null,{"$f":"GEOMEAN(1+T41,1+U41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.4355775845622762E-2},null,null,null,null,{"$f":"GEOMEAN(1+Y41,1+Z41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.2873924164090953E-2},null,null,null,null,{"$f":"GEOMEAN(1+AD41,1+AE41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.8173093765035517E-2},null,null,null,null,{"$f":"GEOMEAN(1+AI41,1+AJ41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.508281545846458E-2},null,null,null,null,{"$f":"GEOMEAN(1+AN41,1+AO41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.3570448407857381E-2},null,null,null,null,{"$f":"GEOMEAN(1+AS41,1+AT41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.5901872704957363E-2},null,null,null,null,{"$f":"GEOMEAN(1+AX41,1+AY41+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.2839290817626701E-2}]
["Approach 2 forecast",null,null,null,{"$f":"GEOMEAN(1+E43,1+F43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.2990914448508759E-2},null,null,null,null,{"$f":"GEOMEAN(1+J43,1+K43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.3440335349915298E-2},null,null,null,null,{"$f":"GEOMEAN(1+O43,1+P43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.4872081350031383E-2},null,null,null,null,{"$f":"GEOMEAN(1+T43,1+U43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.8019302346270258E-2},null,null,null,null,{"$f":"GEOMEAN(1+Y43,1+Z43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.6824037374630461E-2},null,null,null,null,{"$f":"GEOMEAN(1+AD43,1+AE43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.3989244486091632E-2},null,null,null,null,{"$f":"GEOMEAN(1+AI43,1+AJ43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.387383677678212E-2},null,null,null,null,{"$f":"GEOMEAN(1+AN43,1+AO43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.2270822908429189E-2},null,null,null,null,{"$f":"GEOMEAN(1+AS43,1+AT43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.5876618660351847E-2},null,null,null,null,{"$f":"GEOMEAN(1+AX43,1+AY43+(RAND()*0.6-0.3)/100,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38,1+$E$38)-1","v":2.7337404319072389E-2}]
[]
["Chosen Outcomes (for copy-pasting as values)"]
["Inflation forecast",null,null,null,{"$f":"IF($B$4=\"Approach 1\",E50,E51)","v":2.1357450819569745E-2},{"$f":"E54","v":2.1357450819569745E-2},{"$f":"E54","v":2.1357450819569745E-2},{"$f":"E54","v":2.1357450819569745E-2},{"$f":"E54","v":2.1357450819569745E-2},{"$f":"IF($B$4=\"Approach 1\",J50,J51)","v":2.4238822629969015E-2},{"$f":"J54","v":2.4238822629969015E-2},{"$f":"J54","v":2.4238822629969015E-2},{"$f":"J54","v":2.4238822629969015E-2},{"$f":"J54","v":2.4238822629969015E-2},{"$f":"IF($B$4=\"Approach 1\",O50,O51)","v":2.5637863501680291E-2},{"$f":"O54","v":2.5637863501680291E-2},{"$f":"O54","v":2.5637863501680291E-2},{"$f":"O54","v":2.5637863501680291E-2},{"$f":"O54","v":2.5637863501680291E-2},{"$f":"IF($B$4=\"Approach 1\",T50,T51)","v":2.4355775845622762E-2},{"$f":"T54","v":2.4355775845622762E-2},{"$f":"T54","v":2.4355775845622762E-2},{"$f":"T54","v":2.4355775845622762E-2},{"$f":"T54","v":2.4355775845622762E-2},{"$f":"IF($B$4=\"Approach 1\",Y50,Y51)","v":2.2873924164090953E-2},{"$f":"Y54","v":2.2873924164090953E-2},{"$f":"Y54","v":2.2873924164090953E-2},{"$f":"Y54","v":2.2873924164090953E-2},{"$f":"Y54","v":2.2873924164090953E-2},{"$f":"IF($B$4=\"Approach 1\",AD50,AD51)","v":2.8173093765035517E-2},{"$f":"AD54","v":2.8173093765035517E-2},{"$f":"AD54","v":2.8173093765035517E-2},{"$f":"AD54","v":2.8173093765035517E-2},{"$f":"AD54","v":2.8173093765035517E-2},{"$f":"IF($B$4=\"Approach 1\",AI50,AI51)","v":2.508281545846458E-2},{"$f":"AI54","v":2.508281545846458E-2},{"$f":"AI54","v":2.508281545846458E-2},{"$f":"AI54","v":2.508281545846458E-2},{"$f":"AI54","v":2.508281545846458E-2},{"$f":"IF($B$4=\"Approach 1\",AN50,AN51)","v":2.3570448407857381E-2},{"$f":"AN54","v":2.3570448407857381E-2},{"$f":"AN54","v":2.3570448407857381E-2},{"$f":"AN54","v":2.3570448407857381E-2},{"$f":"AN54","v":2.3570448407857381E-2},{"$f":"IF($B$4=\"Approach 1\",AS50,AS51)","v":2.5901872704957363E-2},{"$f":"AS54","v":2.5901872704957363E-2},{"$f":"AS54","v":2.5901872704957363E-2},{"$f":"AS54","v":2.5901872704957363E-2},{"$f":"AS54","v":2.5901872704957363E-2},{"$f":"IF($B$4=\"Approach 1\",AX50,AX51)","v":2.2839290817626701E-2},{"$f":"AX54","v":2.2839290817626701E-2},{"$f":"AX54","v":2.2839290817626701E-2},{"$f":"AX54","v":2.2839290817626701E-2},{"$f":"AX54","v":2.2839290817626701E-2}]
["Inflation actual",null,null,{"$f":"IF($B$4=\"Approach 1\",D41,D43)","v":2.0414504176207226E-2},1.536460125907323E-2,-2.2433577514849833E-3,2.4057872241335022E-2,1.3173381204819199E-2,5.3859186237174242E-2,1.9470538770381057E-2,2.112449409519996E-2,2.3338488504521519E-2,6.1301876779249739E-2,1.9097671345529262E-2,5.0944485248240676E-2,3.7514018822358587E-3,3.8485460821752145E-2,2.8070080414413941E-2,1.6673403102456505E-2,4.4079789530195278E-3,4.0377587535098611E-2,3.696403831647363E-2,3.8770142841901098E-2,2.0291198179114445E-2,1.1413770272630014E-2,1.5671796203444395E-2,2.3487324461663468E-2,9.1863862616744785E-3,2.9070976752168277E-2,3.5549280192121224E-2,4.769116993647679E-2,3.2695929187325445E-2,3.6818674608366797E-2,4.2588459043264082E-2,2.3200931287744746E-2,{"$f":"IF($B$4=\"Approach 1\",AJ41,AJ43)","v":2.9816890598735456E-2},1.591559908751302E-2,2.7913848489700577E-2,3.0226999546890933E-2,2.4852636149274202E-2,1.2197681739721418E-2,1.8733522709754601E-2,1.7583354127765724E-2,3.3291486990549048E-2,3.3301150737063384E-2,2.651471749206552E-2,2.9119676039982563E-2,5.5653641766957349E-2,3.1805312433906607E-2,1.3054680546157719E-2,1.5376881469847609E-2,4.2572982313875601E-2,2.2603133499014487E-2,2.5846146899414529E-2]
[]
["Key outcome table",null,null,"NPV and RAB outcomes",null,null,null,null,null,"Indexation Applied Under Each Approach"]
[null,null,null,"Total NPV","NPV as % of investment","Residual asset base year 50","Greatest (ABS) end period NPV","Year of max NPV",null,"PTRM","Pricing","RFM (New capex)","RFM(Half WACC)","RFM (Indexing RAB)","RFM (SL Depn)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A - Actual inflation (test)","B - AER standard (partially lagged)","C - AER standard+half WACC","D - Vic DNSP (all-lagged)","E - All lagged INCLUDING pricing","F - All un-lagged (actual inflation)","G - All unlagged, pricing all lagged"]
["Approach A",null,null,{"$f":"Outcomes!D28","v":0},{"$f":"D60/(NPV(Real_WACC,Inputs!D$21:N$21))","v":0},{"$f":"Outcomes!BB23","v":4.562849363418129E-14},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E27:BB27,6)))>ABS(MIN(ROUND(Outcomes!E27:BB27,6))),MAX(ROUND(Outcomes!E27:BB27,6)),MIN(ROUND(Outcomes!E27:BB27,6)))","v":0},{"$f":"MATCH(G60,ROUND(Outcomes!E27:BB27,6),0)","v":1},null,{"$f":"Inputs!A74","v":"Actual Inflation"},{"$f":"Inputs!A75","v":"Actual Inflation"},{"$f":"Inputs!A76","v":"Actual Inflation"},{"$f":"Inputs!A77","v":"Actual Inflation"},{"$f":"Inputs!A78","v":"Actual Inflation"},{"$f":"Inputs!A79","v":"Actual Inflation"}]
["Approach B",null,null,{"$f":"Outcomes!D61","v":4.5585795016279462},{"$f":"D61/(NPV(Real_WACC,Inputs!D$21:N$21))","v":2.7009254431555369E-3},{"$f":"Outcomes!BB56","v":3.7171166221363836E-5},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E60:BB60,6)))>ABS(MIN(ROUND(Outcomes!E60:BB60,6))),MAX(ROUND(Outcomes!E60:BB60,6)),MIN(ROUND(Outcomes!E60:BB60,6)))","v":4.8392540000000004},{"$f":"MATCH(G61,ROUND(Outcomes!E60:BB60,6),0)","v":15},null,{"$f":"Inputs!A83","v":"Forecast Inflation"},{"$f":"Inputs!A84","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A85","v":"Lagged Inflation"},{"$f":"Inputs!A86","v":"Actual Inflation"},{"$f":"Inputs!A87","v":"Actual Inflation"},{"$f":"Inputs!A88","v":"Lagged Inflation"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AB62:AB65)","v":0},{"$f":"AVERAGE(ABS(AB62:AB65))","v":5},{"$f":"AVERAGE((AB62:AB65)*(AB62:AB65))","v":50},null,{"$f":"AVERAGE(AF62:AF65)","v":0.5},{"$f":"AVERAGE(ABS(AF62:AF65))","v":3},{"$f":"AVERAGE((AF62:AF65)*(AF62:AF65))","v":13}]
["Approach C",null,null,{"$f":"Outcomes!D94","v":-8.468682466067321},{"$f":"D62/(NPV(Real_WACC,Inputs!D$21:N$21))","v":-5.0176332198304243E-3},{"$f":"Outcomes!BB89","v":3.7171166221363836E-5},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E93:BB93,6)))>ABS(MIN(ROUND(Outcomes!E93:BB93,6))),MAX(ROUND(Outcomes!E93:BB93,6)),MIN(ROUND(Outcomes!E93:BB93,6)))","v":-9.2502639999999996},{"$f":"MATCH(G62,ROUND(Outcomes!E93:BB93,6),0)","v":15},null,{"$f":"Inputs!A92","v":"Forecast Inflation"},{"$f":"Inputs!A93","v":"Lagged Inflation"},{"$f":"Inputs!A94","v":"Lagged Inflation"},{"$f":"Inputs!A95","v":"Actual Inflation"},{"$f":"Inputs!A96","v":"Actual Inflation"},{"$f":"Inputs!A97","v":"Lagged Inflation"},null,null,null,null,null,null,null,null,null,null,null,null,-10,null,null,null,-5]
["Approach D",null,null,{"$f":"Outcomes!D127","v":5.6256328152876449},{"$f":"D63/(NPV(Real_WACC,Inputs!D$21:N$21))","v":3.3331468276981738E-3},{"$f":"Outcomes!BB122","v":3.7171166221363836E-5},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E126:BB126,6)))>ABS(MIN(ROUND(Outcomes!E126:BB126,6))),MAX(ROUND(Outcomes!E126:BB126,6)),MIN(ROUND(Outcomes!E126:BB126,6)))","v":5.9996960000000001},{"$f":"MATCH(G63,ROUND(Outcomes!E126:BB126,6),0)","v":15},null,{"$f":"Inputs!A101","v":"Forecast Inflation"},{"$f":"Inputs!A102","v":"Actual Inflation"},{"$f":"Inputs!A103","v":"Lagged Inflation"},{"$f":"Inputs!A104","v":"Actual Inflation"},{"$f":"Inputs!A105","v":"Actual Inflation"},{"$f":"Inputs!A106","v":"Lagged Inflation"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,1]
["Approach E",null,null,{"$f":"Outcomes!D160","v":0},{"$f":"D64/(NPV(Real_WACC,Inputs!D$21:N$21))","v":0},{"$f":"Outcomes!BB155","v":4.562849363418129E-14},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E159:BB159,6)))>ABS(MIN(ROUND(Outcomes!E159:BB159,6))),MAX(ROUND(Outcomes!E159:BB159,6)),MIN(ROUND(Outcomes!E159:BB159,6)))","v":0},{"$f":"MATCH(G64,ROUND(Outcomes!E159:BB159,6),0)","v":1},null,{"$f":"Inputs!A110","v":"Forecast Inflation"},{"$f":"Inputs!A111","v":"Actual Inflation"},{"$f":"Inputs!A112","v":"Actual Inflation"},{"$f":"Inputs!A113","v":"Actual Inflation"},{"$f":"Inputs!A114","v":"Actual Inflation"},{"$f":"Inputs!A115","v":"Actual Inflation"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,1]
["Approach F",null,null,{"$f":"Outcomes!D193","v":-1.0690147025777605},{"$f":"D65/Inputs!$B$34","v":-5.9518561578814067E-4},{"$f":"Outcomes!BB188","v":4.562849363418129E-14},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E192:BB192,6)))>ABS(MIN(ROUND(Outcomes!E192:BB192,6))),MAX(ROUND(Outcomes!E192:BB192,6)),MIN(ROUND(Outcomes!E192:BB192,6)))","v":-1.159951},{"$f":"MATCH(G65,ROUND(Outcomes!E192:BB192,6),0)","v":15},null,{"$f":"Inputs!A119","v":"Forecast Inflation"},{"$f":"Inputs!A120","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A121","v":"Actual Inflation"},{"$f":"Inputs!A122","v":"Actual Inflation"},{"$f":"Inputs!A123","v":"Actual Inflation"},{"$f":"Inputs!A124","v":"Actual Inflation"},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,5]
["Approach G",null,null,{"$f":"Outcomes!D226","v":14.339414694303969},{"$f":"D66/Inputs!$B$34","v":7.9836258044823378E-3},{"$f":"Outcomes!BB221","v":5.2722134173529148E-15},{"$f":"IF(ABS(MAX(ROUND(Outcomes!E225:BB225,6)))>ABS(MIN(ROUND(Outcomes!E225:BB225,6))),MAX(ROUND(Outcomes!E225:BB225,6)),MIN(ROUND(Outcomes!E225:BB225,6)))","v":34.520420000000001},{"$f":"MATCH(G66,ROUND(Outcomes!E225:BB225,6),0)","v":10},null,{"$f":"Inputs!A128","v":"Forecast Inflation"},{"$f":"Inputs!A129","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A130","v":"Lagged Inflation"},{"$f":"Inputs!A131","v":"Lagged Inflation"},{"$f":"Inputs!A132","v":"Lagged Inflation"},{"$f":"Inputs!A133","v":"Lagged Inflation"}]
[]
["Capex input valuation difference lagged vs unlagged",null,null,{"$f":"Inputs!B38","v":-0.3955710355392057}]
[]
["MC single-line Log of results",null,null,null,null,"Forecast - Actual"]
[null,null,null,"Inf Forecast","Inf Outcome","Inf Diff","Inf Diff","Inf Diff","Capex Input","NPV",null,null,null,null,null,null,"NPV %",null,null,null,null,null,null,"Residual Asset Base year 50",null,null,null,null,null,null,"Greatest (ABS) NPV",null,null,null,null,null,null,"PTRM Approach",null,null,null,null,null,null,"Pricing Approach",null,null,null,null,null,null,"RFM (New capex)",null,null,null,null,null,null,"RFM(Half WACC)",null,null,null,null,null,null,"RFM(Indexing)",null,null,null,null,null,null,"RFM(SL Depn)",null,null,null,null,null,null,"WACC","Capex Amounts",null,null,null,null,null,null,null,null,null,null,"Capex Life",null,null,null,null,null,null,null,null,null,null,"Inflation Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Actuals"]
["Inflation scenario description",null,null,"Ave (all)","Ave (all)","Ave (all)","Year 0","All year 5","NPV Diff (lagged)","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","Constant",0,1,2,3,4,5,6,7,8,9,10,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[{"$f":"INDEX(Inputs!A$59:A$68,Inputs!$B$42)","v":"Monte Carlo auto generation (approach 1)"},null,null,{"$f":"AVERAGE(OFFSET(Inputs!$E$58,Inflation_Scenario,0,1,50))","v":2.5203382811827591E-2},{"$f":"AVERAGE(OFFSET(Inputs!$D$45,Inflation_Scenario,0,1,51))","v":2.5978829044862952E-2},{"$f":"D73-E73","v":-7.7544623303536092E-4},{"$f":"(INDEX(Inputs!$E$59:$E$68,Inflation_Scenario)-INDEX(Inputs!$D$46:$D$55,Inflation_Scenario))","v":-1.4671256242997158E-3},{"$f":"AVERAGE((INDEX(Inputs!$E$59:$E$68,Inflation_Scenario)-INDEX(Inputs!$D$46:$D$55,Inflation_Scenario)),(INDEX(Inputs!$J$59:$J$68,Inflation_Scenario)-INDEX(Inputs!$I$46:$I$55,Inflation_Scenario)),(INDEX(Inputs!$O$59:$O$68,Inflation_Scenario)-INDEX(Inputs!$N$46:$N$55,Inflation_Scenario)),(INDEX(Inputs!$T$59:$T$68,Inflation_Scenario)-INDEX(Inputs!$S$46:$S$55,Inflation_Scenario)),(INDEX(Inputs!$Y$59:$Y$68,Inflation_Scenario)-INDEX(Inputs!$X$46:$X$55,Inflation_Scenario)),(INDEX(Inputs!$AD$59:$AD$68,Inflation_Scenario)-INDEX(Inputs!$AC$46:$AC$55,Inflation_Scenario)),(INDEX(Inputs!$AI$59:$AI$68,Inflation_Scenario)-INDEX(Inputs!$AH$46:$AH$55,Inflation_Scenario)),(INDEX(Inputs!$AN$59:$AN$68,Inflation_Scenario)-INDEX(Inputs!$AM$46:$AM$55,Inflation_Scenario)),(INDEX(Inputs!$AS$59:$AS$68,Inflation_Scenario)-INDEX(Inputs!$AR$46:$AR$55,Inflation_Scenario)),(INDEX(Inputs!$AX$59:$AX$68,Inflation_Scenario)-INDEX(Inputs!$AW$46:$AW$55,Inflation_Scenario)))","v":5.7143324302219595E-3},{"$f":"D68","v":-0.3955710355392057},{"$f":"D60","v":0},{"$f":"D61","v":4.5585795016279462},{"$f":"D62","v":-8.468682466067321},{"$f":"D63","v":5.6256328152876449},{"$f":"D64","v":0},{"$f":"D65","v":-1.0690147025777605},{"$f":"D66","v":14.339414694303969},{"$f":"E60","v":0},{"$f":"E61","v":2.7009254431555369E-3},{"$f":"E62","v":-5.0176332198304243E-3},{"$f":"E63","v":3.3331468276981738E-3},{"$f":"E64","v":0},{"$f":"E65","v":-5.9518561578814067E-4},{"$f":"E66","v":7.9836258044823378E-3},{"$f":"F60","v":4.562849363418129E-14},{"$f":"F61","v":3.7171166221363836E-5},{"$f":"F62","v":3.7171166221363836E-5},{"$f":"F63","v":3.7171166221363836E-5},{"$f":"F64","v":4.562849363418129E-14},{"$f":"F65","v":4.562849363418129E-14},{"$f":"F66","v":5.2722134173529148E-15},{"$f":"G60","v":0},{"$f":"G61","v":4.8392540000000004},{"$f":"G62","v":-9.2502639999999996},{"$f":"G63","v":5.9996960000000001},{"$f":"G64","v":0},{"$f":"G65","v":-1.159951},{"$f":"G66","v":34.520420000000001},{"$f":"Inputs!A74","v":"Actual Inflation"},{"$f":"Inputs!A83","v":"Forecast Inflation"},{"$f":"Inputs!A92","v":"Forecast Inflation"},{"$f":"Inputs!A101","v":"Forecast Inflation"},{"$f":"Inputs!A110","v":"Forecast Inflation"},{"$f":"Inputs!A119","v":"Forecast Inflation"},{"$f":"Inputs!A128","v":"Forecast Inflation"},{"$f":"Inputs!A75","v":"Actual Inflation"},{"$f":"Inputs!A84","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A93","v":"Lagged Inflation"},{"$f":"Inputs!A102","v":"Actual Inflation"},{"$f":"Inputs!A111","v":"Actual Inflation"},{"$f":"Inputs!A120","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A129","v":"Forecast Yr 1, Lagged Inflation Yrs 2-5"},{"$f":"Inputs!A76","v":"Actual Inflation"},{"$f":"Inputs!A85","v":"Lagged Inflation"},{"$f":"Inputs!A94","v":"Lagged Inflation"},{"$f":"Inputs!A103","v":"Lagged Inflation"},{"$f":"Inputs!A112","v":"Actual Inflation"},{"$f":"Inputs!A121","v":"Actual Inflation"},{"$f":"Inputs!A130","v":"Lagged Inflation"},{"$f":"Inputs!A77","v":"Actual Inflation"},{"$f":"Inputs!A86","v":"Actual Inflation"},{"$f":"Inputs!A95","v":"Actual Inflation"},{"$f":"Inputs!A104","v":"Actual Inflation"},{"$f":"Inputs!A113","v":"Actual Inflation"},{"$f":"Inputs!A122","v":"Actual Inflation"},{"$f":"Inputs!A131","v":"Lagged Inflation"},{"$f":"Inputs!A78","v":"Actual Inflation"},{"$f":"Inputs!A87","v":"Actual Inflation"},{"$f":"Inputs!A96","v":"Actual Inflation"},{"$f":"Inputs!A105","v":"Actual Inflation"},{"$f":"Inputs!A114","v":"Actual Inflation"},{"$f":"Inputs!A123","v":"Actual Inflation"},{"$f":"Inputs!A132","v":"Lagged Inflation"},{"$f":"Inputs!A79","v":"Actual Inflation"},{"$f":"Inputs!A88","v":"Lagged Inflation"},{"$f":"Inputs!A97","v":"Lagged Inflation"},{"$f":"Inputs!A106","v":"Lagged Inflation"},{"$f":"Inputs!A115","v":"Actual Inflation"},{"$f":"Inputs!A124","v":"Actual Inflation"},{"$f":"Inputs!A133","v":"Lagged Inflation"},{"$f":"Real_WACC","v":0.05},{"$f":"Inputs!D21","v":1000},{"$f":"Inputs!E21","v":100},{"$f":"Inputs!F21","v":100},{"$f":"Inputs!G21","v":100},{"$f":"Inputs!H21","v":100},{"$f":"Inputs!I21","v":100},{"$f":"Inputs!J21","v":100},{"$f":"Inputs!K21","v":100},{"$f":"Inputs!L21","v":100},{"$f":"Inputs!M21","v":100},{"$f":"Inputs!N21","v":100},{"$f":"Inputs!D22","v":30},{"$f":"Inputs!E22","v":30},{"$f":"Inputs!F22","v":30},{"$f":"Inputs!G22","v":30},{"$f":"Inputs!H22","v":30},{"$f":"Inputs!I22","v":30},{"$f":"Inputs!J22","v":30},{"$f":"Inputs!K22","v":30},{"$f":"Inputs!L22","v":30},{"$f":"Inputs!M22","v":30},{"$f":"Inputs!N22","v":30},{"$f":"INDEX(Inputs!E$59:E$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!F$59:F$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!G$59:G$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!H$59:H$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!I$59:I$68,Inputs!$B$42)","v":2.6045938582825778E-2},{"$f":"INDEX(Inputs!J$59:J$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!K$59:K$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!L$59:L$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!M$59:M$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!N$59:N$68,Inputs!$B$42)","v":2.7585812781719232E-2},{"$f":"INDEX(Inputs!O$59:O$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!P$59:P$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!Q$59:Q$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!R$59:R$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!S$59:S$68,Inputs!$B$42)","v":2.5843535985370814E-2},{"$f":"INDEX(Inputs!T$59:T$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!U$59:U$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!V$59:V$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!W$59:W$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!X$59:X$68,Inputs!$B$42)","v":2.5511392137377964E-2},{"$f":"INDEX(Inputs!Y$59:Y$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!Z$59:Z$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AA$59:AA$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AB$59:AB$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AC$59:AC$68,Inputs!$B$42)","v":2.4690014037713537E-2},{"$f":"INDEX(Inputs!AD$59:AD$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AE$59:AE$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AF$59:AF$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AG$59:AG$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AH$59:AH$68,Inputs!$B$42)","v":2.6776938489537772E-2},{"$f":"INDEX(Inputs!AI$59:AI$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AJ$59:AJ$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AK$59:AK$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AL$59:AL$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AM$59:AM$68,Inputs!$B$42)","v":2.4374365992873903E-2},{"$f":"INDEX(Inputs!AN$59:AN$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AO$59:AO$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AP$59:AP$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AQ$59:AQ$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AR$59:AR$68,Inputs!$B$42)","v":2.3417335872505385E-2},{"$f":"INDEX(Inputs!AS$59:AS$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AT$59:AT$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AU$59:AU$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AV$59:AV$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AW$59:AW$68,Inputs!$B$42)","v":2.4915478896613497E-2},{"$f":"INDEX(Inputs!AX$59:AX$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AY$59:AY$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!AZ$59:AZ$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BA$59:BA$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!BB$59:BB$68,Inputs!$B$42)","v":2.2873015341738023E-2},{"$f":"INDEX(Inputs!D$46:D$55,Inputs!$B$42)","v":2.7513064207125494E-2},{"$f":"INDEX(Inputs!E$46:E$55,Inputs!$B$42)","v":1.2100039251464944E-2},{"$f":"INDEX(Inputs!F$46:F$55,Inputs!$B$42)","v":4.9405376307963683E-2},{"$f":"INDEX(Inputs!G$46:G$55,Inputs!$B$42)","v":1.8796767717072581E-2},{"$f":"INDEX(Inputs!H$46:H$55,Inputs!$B$42)","v":1.9163878118300094E-2},{"$f":"INDEX(Inputs!I$46:I$55,Inputs!$B$42)","v":1.89822985146792E-2},{"$f":"INDEX(Inputs!J$46:J$55,Inputs!$B$42)","v":4.4243451763468056E-2},{"$f":"INDEX(Inputs!K$46:K$55,Inputs!$B$42)","v":3.3718431448403016E-2},{"$f":"INDEX(Inputs!L$46:L$55,Inputs!$B$42)","v":5.7760725221675066E-2},{"$f":"INDEX(Inputs!M$46:M$55,Inputs!$B$42)","v":1.6477102408916745E-2},{"$f":"INDEX(Inputs!N$46:N$55,Inputs!$B$42)","v":-4.2892500669554148E-3},{"$f":"INDEX(Inputs!O$46:O$55,Inputs!$B$42)","v":3.7948014174657638E-2},{"$f":"INDEX(Inputs!P$46:P$55,Inputs!$B$42)","v":1.862590575341317E-2},{"$f":"INDEX(Inputs!Q$46:Q$55,Inputs!$B$42)","v":3.2816796683844129E-2},{"$f":"INDEX(Inputs!R$46:R$55,Inputs!$B$42)","v":2.7399384071990107E-2},{"$f":"INDEX(Inputs!S$46:S$55,Inputs!$B$42)","v":3.3367575247666356E-2},{"$f":"INDEX(Inputs!T$46:T$55,Inputs!$B$42)","v":3.7024211628015072E-2},{"$f":"INDEX(Inputs!U$46:U$55,Inputs!$B$42)","v":1.5333004579660563E-2},{"$f":"INDEX(Inputs!V$46:V$55,Inputs!$B$42)","v":1.161715552172962E-2},{"$f":"INDEX(Inputs!W$46:W$55,Inputs!$B$42)","v":2.0539995778220174E-2},{"$f":"INDEX(Inputs!X$46:X$55,Inputs!$B$42)","v":2.1547886095228237E-2},{"$f":"INDEX(Inputs!Y$46:Y$55,Inputs!$B$42)","v":2.6222648587861476E-2},{"$f":"INDEX(Inputs!Z$46:Z$55,Inputs!$B$42)","v":1.7862098064527876E-2},{"$f":"INDEX(Inputs!AA$46:AA$55,Inputs!$B$42)","v":3.1319438205675863E-2},{"$f":"INDEX(Inputs!AB$46:AB$55,Inputs!$B$42)","v":3.5671520240317917E-2},{"$f":"INDEX(Inputs!AC$46:AC$55,Inputs!$B$42)","v":2.3753387535953109E-2},{"$f":"INDEX(Inputs!AD$46:AD$55,Inputs!$B$42)","v":4.0427237286567747E-2},{"$f":"INDEX(Inputs!AE$46:AE$55,Inputs!$B$42)","v":2.6442330556864364E-2},{"$f":"INDEX(Inputs!AF$46:AF$55,Inputs!$B$42)","v":3.1565022902196163E-2},{"$f":"INDEX(Inputs!AG$46:AG$55,Inputs!$B$42)","v":3.0457088364450914E-2},{"$f":"INDEX(Inputs!AH$46:AH$55,Inputs!$B$42)","v":2.6602541579141381E-2},{"$f":"INDEX(Inputs!AI$46:AI$55,Inputs!$B$42)","v":2.720850376082324E-2},{"$f":"INDEX(Inputs!AJ$46:AJ$55,Inputs!$B$42)","v":1.6498983332316759E-2},{"$f":"INDEX(Inputs!AK$46:AK$55,Inputs!$B$42)","v":3.8226982114596526E-2},{"$f":"INDEX(Inputs!AL$46:AL$55,Inputs!$B$42)","v":3.8823822427339456E-2},{"$f":"INDEX(Inputs!AM$46:AM$55,Inputs!$B$42)","v":7.4714231869390108E-3},{"$f":"INDEX(Inputs!AN$46:AN$55,Inputs!$B$42)","v":1.3085631535601704E-2},{"$f":"INDEX(Inputs!AO$46:AO$55,Inputs!$B$42)","v":2.1773948719675251E-2},{"$f":"INDEX(Inputs!AP$46:AP$55,Inputs!$B$42)","v":4.3767620294711901E-2},{"$f":"INDEX(Inputs!AQ$46:AQ$55,Inputs!$B$42)","v":1.6512522338874243E-2},{"$f":"INDEX(Inputs!AR$46:AR$55,Inputs!$B$42)","v":2.1204390591870903E-2},{"$f":"INDEX(Inputs!AS$46:AS$55,Inputs!$B$42)","v":2.3825723665338611E-2},{"$f":"INDEX(Inputs!AT$46:AT$55,Inputs!$B$42)","v":2.6654922321570903E-2},{"$f":"INDEX(Inputs!AU$46:AU$55,Inputs!$B$42)","v":2.6746672226648435E-2},{"$f":"INDEX(Inputs!AV$46:AV$55,Inputs!$B$42)","v":3.5112781574889604E-2},{"$f":"INDEX(Inputs!AW$46:AW$55,Inputs!$B$42)","v":1.8737186924408032E-2},{"$f":"INDEX(Inputs!AX$46:AX$55,Inputs!$B$42)","v":3.1827170286066742E-2},{"$f":"INDEX(Inputs!AY$46:AY$55,Inputs!$B$42)","v":-1.1050734787285549E-3},{"$f":"INDEX(Inputs!AZ$46:AZ$55,Inputs!$B$42)","v":3.2424389612333751E-2},{"$f":"INDEX(Inputs!BA$46:BA$55,Inputs!$B$42)","v":2.2976027900071791E-2},{"$f":"INDEX(Inputs!BB$46:BB$55,Inputs!$B$42)","v":2.2731524202566803E-2}]
[]
[null,null,null,null,"Subset analysis","Rows",1,"to ",2500,{"$f":"AVERAGE(OFFSET(J87,$G$75,0,$I$75,1))","v":0},{"$f":"AVERAGE(OFFSET(K87,$G$75,0,$I$75,1))","v":-6.6504354966525625},{"$f":"AVERAGE(OFFSET(L87,$G$75,0,$I$75,1))","v":-6.0956692663507965},{"$f":"AVERAGE(OFFSET(M87,$G$75,0,$I$75,1))","v":3.1884656993802309},{"$f":"AVERAGE(OFFSET(N87,$G$75,0,$I$75,1))","v":21.902339823396687},{"$f":"AVERAGE(OFFSET(O87,$G$75,0,$I$75,1))","v":0.49964424162044452},{"$f":"AVERAGE(OFFSET(P87,$G$75,0,$I$75,1))","v":19.260648295442479}]
[null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(ABS(OFFSET(J87,$G$75,0,$I$75,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(K87,$G$75,0,$I$75,1)))","v":2.6601741986610251E-3},{"$f":"AVERAGE(ABS(OFFSET(L87,$G$75,0,$I$75,1)))","v":2.4382677065403185E-3},{"$f":"AVERAGE(ABS(OFFSET(M87,$G$75,0,$I$75,1)))","v":1.2753862797520925E-3},{"$f":"AVERAGE(ABS(OFFSET(N87,$G$75,0,$I$75,1)))","v":8.7609359293586743E-3},{"$f":"AVERAGE(ABS(OFFSET(O87,$G$75,0,$I$75,1)))","v":1.9985769664817782E-4},{"$f":"AVERAGE(ABS(OFFSET(P87,$G$75,0,$I$75,1)))","v":7.7042593181769915E-3}]
[null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE((OFFSET(J87,$G$75,0,$I$75,1))*(OFFSET(J87,$G$75,0,$I$75,1)))","v":0},{"$f":"AVERAGE((OFFSET(K87,$G$75,0,$I$75,1))*(OFFSET(K87,$G$75,0,$I$75,1)))","v":1.7691316918054565E-2},{"$f":"AVERAGE((OFFSET(L87,$G$75,0,$I$75,1))*(OFFSET(L87,$G$75,0,$I$75,1)))","v":1.4862873521893463E-2},{"$f":"AVERAGE((OFFSET(M87,$G$75,0,$I$75,1))*(OFFSET(M87,$G$75,0,$I$75,1)))","v":4.066525406449706E-3},{"$f":"AVERAGE((OFFSET(N87,$G$75,0,$I$75,1))*(OFFSET(N87,$G$75,0,$I$75,1)))","v":0.19188499589581937},{"$f":"AVERAGE((OFFSET(O87,$G$75,0,$I$75,1))*(OFFSET(O87,$G$75,0,$I$75,1)))","v":9.9857747273787652E-5},{"$f":"AVERAGE((OFFSET(P87,$G$75,0,$I$75,1))*(OFFSET(P87,$G$75,0,$I$75,1)))","v":0.14838902910429252}]
[null,null,null,null,null,"Rows",2500,"to ",5000,{"$f":"AVERAGE(OFFSET(J87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(OFFSET(K87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(OFFSET(L87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(OFFSET(M87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(OFFSET(N87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(OFFSET(O87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(OFFSET(P87,$G$78,0,$I$78,1))","v":{"$error":"#DIV/0!"}}]
["Monte Carlo Scenario Log",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(ABS(OFFSET(J87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(K87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(L87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(M87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(N87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(O87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(P87,$G$78,0,$I$78,1)))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE((OFFSET(J87,$G$78,0,$I$78,1))*(OFFSET(J87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE((OFFSET(K87,$G$78,0,$I$78,1))*(OFFSET(K87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE((OFFSET(L87,$G$78,0,$I$78,1))*(OFFSET(L87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE((OFFSET(M87,$G$78,0,$I$78,1))*(OFFSET(M87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE((OFFSET(N87,$G$78,0,$I$78,1))*(OFFSET(N87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE((OFFSET(O87,$G$78,0,$I$78,1))*(OFFSET(O87,$G$78,0,$I$78,1)))","v":0},{"$f":"AVERAGE((OFFSET(P87,$G$78,0,$I$78,1))*(OFFSET(P87,$G$78,0,$I$78,1)))","v":0}]
["How many scenarios to run (total)",1]
[null,null,null,{"$f":"AVERAGE(OFFSET(D87,1,0,MC_Current_History_Count,1))","v":2.4735290428335464E-2},{"$f":"AVERAGE(OFFSET(E87,1,0,MC_Current_History_Count,1))","v":2.4819717160018816E-2},null,null,null,"Average",{"$f":"AVERAGE(OFFSET(J87,1,0,MC_Current_History_Count,1))","v":0},{"$f":"AVERAGE(OFFSET(K87,1,0,MC_Current_History_Count,1))","v":-6.6504354966525625},{"$f":"AVERAGE(OFFSET(L87,1,0,MC_Current_History_Count,1))","v":-6.0956692663507965},{"$f":"AVERAGE(OFFSET(M87,1,0,MC_Current_History_Count,1))","v":3.1884656993802309},{"$f":"AVERAGE(OFFSET(N87,1,0,MC_Current_History_Count,1))","v":21.902339823396687},{"$f":"AVERAGE(OFFSET(O87,1,0,MC_Current_History_Count,1))","v":0.49964424162044452},{"$f":"AVERAGE(OFFSET(P87,1,0,MC_Current_History_Count,1))","v":19.260648295442479},{"$f":"AVERAGE(OFFSET(Q87,1,0,MC_Current_History_Count,1))","v":0},{"$f":"AVERAGE(OFFSET(R87,1,0,MC_Current_History_Count,1))","v":-3.9403350176428825E-3},{"$f":"AVERAGE(OFFSET(S87,1,0,MC_Current_History_Count,1))","v":-3.6116400314327203E-3},{"$f":"AVERAGE(OFFSET(T87,1,0,MC_Current_History_Count,1))","v":1.8891429071291519E-3},{"$f":"AVERAGE(OFFSET(U87,1,0,MC_Current_History_Count,1))","v":1.2976978217123345E-2},{"$f":"AVERAGE(OFFSET(V87,1,0,MC_Current_History_Count,1))","v":2.7712952187651611E-4},{"$f":"AVERAGE(OFFSET(W87,1,0,MC_Current_History_Count,1))","v":1.0682989632456319E-2}]
[null,null,null,null,null,null,null,null,"Average(ABS)",{"$f":"AVERAGE(ABS(OFFSET(J87,1,0,MC_Current_History_Count,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(K87,1,0,MC_Current_History_Count,1)))","v":6.6504354966525625},{"$f":"AVERAGE(ABS(OFFSET(L87,1,0,MC_Current_History_Count,1)))","v":6.0956692663507965},{"$f":"AVERAGE(ABS(OFFSET(M87,1,0,MC_Current_History_Count,1)))","v":3.1884656993802309},{"$f":"AVERAGE(ABS(OFFSET(N87,1,0,MC_Current_History_Count,1)))","v":21.902339823396687},{"$f":"AVERAGE(ABS(OFFSET(O87,1,0,MC_Current_History_Count,1)))","v":0.49964424162044452},{"$f":"AVERAGE(ABS(OFFSET(P87,1,0,MC_Current_History_Count,1)))","v":19.260648295442479},{"$f":"AVERAGE(ABS(OFFSET(Q87,1,0,MC_Current_History_Count,1)))","v":0},{"$f":"AVERAGE(ABS(OFFSET(R87,1,0,MC_Current_History_Count,1)))","v":3.9403350176428825E-3},{"$f":"AVERAGE(ABS(OFFSET(S87,1,0,MC_Current_History_Count,1)))","v":3.6116400314327203E-3},{"$f":"AVERAGE(ABS(OFFSET(T87,1,0,MC_Current_History_Count,1)))","v":1.8891429071291519E-3},{"$f":"AVERAGE(ABS(OFFSET(U87,1,0,MC_Current_History_Count,1)))","v":1.2976978217123345E-2},{"$f":"AVERAGE(ABS(OFFSET(V87,1,0,MC_Current_History_Count,1)))","v":2.7712952187651611E-4},{"$f":"AVERAGE(ABS(OFFSET(W87,1,0,MC_Current_History_Count,1)))","v":1.0682989632456319E-2}]
[null,null,null,null,null,null,null,null,"Average(MSE)",{"$f":"AVERAGE((OFFSET(J87,1,0,MC_Current_History_Count,1))*(OFFSET(J87,1,0,MC_Current_History_Count,1)))","v":0},{"$f":"AVERAGE((OFFSET(K87,1,0,MC_Current_History_Count,1))*(OFFSET(K87,1,0,MC_Current_History_Count,1)))","v":44.228292295136413},{"$f":"AVERAGE((OFFSET(L87,1,0,MC_Current_History_Count,1))*(OFFSET(L87,1,0,MC_Current_History_Count,1)))","v":37.157183804733656},{"$f":"AVERAGE((OFFSET(M87,1,0,MC_Current_History_Count,1))*(OFFSET(M87,1,0,MC_Current_History_Count,1)))","v":10.166313516124266},{"$f":"AVERAGE((OFFSET(N87,1,0,MC_Current_History_Count,1))*(OFFSET(N87,1,0,MC_Current_History_Count,1)))","v":479.7124897395484},{"$f":"AVERAGE((OFFSET(O87,1,0,MC_Current_History_Count,1))*(OFFSET(O87,1,0,MC_Current_History_Count,1)))","v":0.24964436818446914},{"$f":"AVERAGE((OFFSET(P87,1,0,MC_Current_History_Count,1))*(OFFSET(P87,1,0,MC_Current_History_Count,1)))","v":370.97257276073128},{"$f":"AVERAGE((OFFSET(Q87,1,0,MC_Current_History_Count,1))*(OFFSET(Q87,1,0,MC_Current_History_Count,1)))","v":0},0,0,0,0,0,0]
["Record of all scenarios",null,null,null,null,"Forecast - Actual"]
[null,null,null,"Inf forecast","Inf Outcome","Inf Diff","Inf Diff","Inf Diff","Capex Input","NPV",null,null,null,null,null,null,"NPV %",null,null,null,null,null,null,"Residual Asset Base year 50",null,null,null,null,null,null,"Greatest (ABS) NPV",null,null,null,null,null,null,"PTRM Approach",null,null,null,null,null,null,"Pricing Approach",null,null,null,null,null,null,"RFM (New capex)",null,null,null,null,null,null,"RFM(Half WACC)",null,null,null,null,null,null,"RFM(Indexing)",null,null,null,null,null,null,"RFM(SL Depn)",null,null,null,null,null,null,"WACC","Capex Amounts",null,null,null,null,null,null,null,null,null,null,"Capex Life",null,null,null,null,null,null,null,null,null,null,"Inflation Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Actuals"]
["Inflation scenario description",{"$f":"COUNTA(A88:A1089)","v":1},null,"Ave (all)","Ave (all)","Ave (all)","Year 0","All year 5","NPV Diff (lagged)","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","A","B","C","D","E","F","G","Constant",0,1,2,3,4,5,6,7,8,9,10,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["Monte Carlo auto generation (approach 1)",1,null,2.4735290428335464E-2,2.4819717160018816E-2,-8.4426731683351353E-5,-2.4321743202016556E-2,-5.3378465039122429E-3,-21.737888058664112,0,-6.6504354966525625,-6.0956692663507965,3.1884656993802309,21.902339823396687,0.49964424162044452,19.260648295442479,0,-3.9403350176428825E-3,-3.6116400314327203E-3,1.8891429071291519E-3,1.2976978217123345E-2,2.7712952187651611E-4,1.0682989632456319E-2,1.8720322099672356E-13,5.2742992211316124E-5,5.2683907308739489E-5,-2.9265249391299131E-14,-2.9265249391299131E-14,1.8720322099672356E-13,1.8720322099672356E-13,0,-6.9805789999999996,-6.4256180000000001,13.128273,26.301454,4.7788789999999999,19.829532,"Actual Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Forecast Inflation","Actual Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Forecast Yr 1, Lagged Inflation Yrs 2-5","Lagged Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation","Actual Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Lagged Inflation","Actual Inflation","Actual Inflation",0.05,1000,100,100,100,100,100,100,100,100,100,100,30,30,30,30,30,30,30,30,30,30,30,2.3542555843321322E-2,2.3542555843321322E-2,2.3542555843321322E-2,2.3542555843321322E-2,2.3542555843321322E-2,2.4130262530542623E-2,2.4130262530542623E-2,2.4130262530542623E-2,2.4130262530542623E-2,2.4130262530542623E-2,2.7258008492252905E-2,2.7258008492252905E-2,2.7258008492252905E-2,2.7258008492252905E-2,2.7258008492252905E-2,2.7207842519951342E-2,2.7207842519951342E-2,2.7207842519951342E-2,2.7207842519951342E-2,2.7207842519951342E-2,2.5369524457958148E-2,2.5369524457958148E-2,2.5369524457958148E-2,2.5369524457958148E-2,2.5369524457958148E-2,2.3809702686001577E-2,2.3809702686001577E-2,2.3809702686001577E-2,2.3809702686001577E-2,2.3809702686001577E-2,2.4150975009656461E-2,2.4150975009656461E-2,2.4150975009656461E-2,2.4150975009656461E-2,2.4150975009656461E-2,2.4511062330548894E-2,2.4511062330548894E-2,2.4511062330548894E-2,2.4511062330548894E-2,2.4511062330548894E-2,2.5398636114294826E-2,2.5398636114294826E-2,2.5398636114294826E-2,2.5398636114294826E-2,2.5398636114294826E-2,2.1974334298826559E-2,2.1974334298826559E-2,2.1974334298826559E-2,2.1974334298826559E-2,2.1974334298826559E-2,4.7864299045337878E-2,4.0755113226552779E-3,3.3031207030106036E-2,3.8236593035283997E-2,-6.7433181177906677E-3,3.0552350471666549E-2,1.2644327521376434E-2,2.8477291328280467E-2,1.4195774879405983E-2,3.7444553504000083E-3,2.6254584872680477E-2,4.3127277437522329E-2,3.0270271881414772E-2,2.6700575728554273E-2,3.8315552693561197E-2,4.3792351801083797E-2,4.8564439569373924E-2,2.5006096097329476E-2,2.7448295303339511E-2,2.7353721015411794E-2,2.7221319467393708E-2,2.4081753718592742E-2,2.8702390536422831E-2,2.8979250971117459E-2,2.2698777746402651E-2,4.1531569549940105E-2,2.0013631599241112E-3,3.6385652695086826E-2,2.2268385567159914E-2,1.402370983119776E-2,1.150756564098139E-2,3.5570195580601212E-2,7.4254293718211822E-3,4.6219316046291772E-2,2.3770443950053809E-2,1.5898742890064946E-2,2.3447903952371573E-2,1.9044701119550294E-2,3.4855168877141615E-2,1.0367608447317857E-2,3.2414528994100758E-2,1.8434303381863203E-2,3.7587801992012837E-2,3.9670019559413031E-2,2.372101636293443E-3,2.3694056589227477E-2,1.1249416711350506E-2,1.1222249249316581E-2,3.5460560633465074E-2,1.6580027749482265E-2,1.8207601278006913E-2]